|
Economic Development Authority - Elk River, Minnesota
<br />
<br />Public Project Revenue Bonds
<br />(City Hall Project)
<br />Projected Revenue
<br />
<br /> Fiscal NSP
<br /> Year Payment
<br />
<br />City Hall Net Liquor General Fund
<br />Reserve Revenue (Current
<br />(Landfill) Transfer Lease)
<br />
<br />APPENDIX I
<br />
<br />Public Fire Other/ Total
<br />Works Station Property Projected
<br />Lease Lease .Tax Revenue
<br />
<br />1992 87,550 75,000 40,000 0 0 0
<br />1993 89,301 75,000 40,000 15,000 0 0
<br />1994 91,087 75,000 30,000 30,000 0 0
<br />1995 92,909 75,000 30,000 30,000 0 0
<br />1996 94,767 75,000 25,000 30,000 0 0
<br />1997 96,662 75,000 25,000 30,000 0 0
<br />1998 98,596 75,000 20,000 30,000 37,000 28,000
<br />1999 100,567 75,000 20,000 30,000 37,000 28,000
<br />2000 102,579 75,000 20,000 30,000 37,000 28,000
<br />2001 104,630 75,000 20,000 30,000 37,000 28,000
<br />2002 106,723 75,000 20,000 30,000 37,000 28,000
<br />2003 108,857 75,000 20,000 30,000 37,000 28,000
<br />2004 111,035 75,000 15,000 30,000 37,000 28,000
<br />2005 113,255 75,000 15,000 30,000 37,000 28,000
<br />2006 115,520 75,000 15,000 30,000 37,000 28,000
<br />2007 117,831 75,000 15,000 30,000 37,000 28,000
<br />2008 120,187 75,000 15,000 30,000 37,000 28,000
<br />2009 122,591 75,000 15,000 30,000 37,000 28,000
<br />2010 75,000 15,000 30,000 37,000 28,000
<br />
<br />15,000 217,550
<br />0 219,301
<br />0 226,087
<br />0 227,9O9
<br />0 224,767
<br />0 226,662
<br />0 288,596
<br />0 290,567
<br />0 292,579
<br />0 294,630
<br />0 296,723
<br />0 298,857
<br />0 296,035
<br />0 298,255
<br />0 300,520
<br />0 302,831
<br />0 305,187
<br />0 307,591
<br />0 185,000
<br />
<br />Prepared by SPRINGSTED Incorporated (10-Sep-91)
<br />
<br />Page 5
<br />
<br />
<br />
|