|
<br />(ATTACHMENT C)
<br />BONO COST ANALYSIS PER CITY PER SU8SCRI8ER
<br /> Bond cost Cost per Cost Per Cost Per
<br /> 6/27/88 6/27/B8 Amount of per city Homes Passed Subscriber Subscriber
<br />City Subscribers Homes Passed Bonds per year per year per year per year
<br /> -------- -------- -------- -------- _.------ ---.---- --------
<br />Burnsville 7,636 17,565 200,000.00 3,250.00 $0.19 10.43 $0.04
<br />Eagan 6,497 15,260 200,000.00 3,250.00 $0.21 10.50 10.04
<br /> ------------------------ ----.------ ------------
<br /> 14,133 32,825 400,000.00 6,500.00 $0.20 $0.46 $0.04
<br />Arden Hills 1,132 2,986 500,000.00 8,125.00 $2.72 $7.18 $0.60
<br />Falcon Hgts 578 2,456 500,000.00 8,125.00 $3.31 $14.06 $1.17
<br />Lauderda 1 e 354 1,177 500,000.00 8,125.00 16,90 122.95 $1.91
<br />Li tt 1 e Canada 1,381 3,729 500,000.00 8,125.00 $2.18 15.88 10.49
<br />Mounds.. View I, 580 4,409 500,000.00 8,125.00 $1.84 $5.14 $0.43
<br />New Brighton 2,808 7,801 500,000.00 8,125.00 $1. 04 $2.89 $0.24
<br />North Oaks 348 846 500,000.00 8,125.00 $9.60 $23,35 $1. 95
<br />Rosevll1e 4,393 12,988 500,000.00 8,125.00 $0.63 $1.85 10.15
<br />St. Anthony 963 3,105 500,000.00 8,125.00 $2.62 $8.44 $0.70
<br />Shoreview 3,087 8,377 500,000.00 8,125.00 $0.97 $2.63 $0.22
<br /> ------------------------ ----------- ------------
<br /> 16,624 47,874 5,000,000.00 81,250.00 $1. 70 $4.89 $0.41
<br />Andover -- 866 2,834 100,000.00 1,625.00 --$0.57 11.88 $0.16
<br />Anoka I, 607 5,849 100,000.00 1.625.00 ICU8 $1.01 $0.08.
<br />Champlin l. 575 4,802 100,000.00 1,625.00 10.34 $1. 03 $0.09
<br />Ramsey 820 2,471 100,000.00 1.625.00 10.68 II. 98 $0.17
<br /> ------------------------ ----------- ------------
<br /> 4,868 15,956 400,000.00 6,500.00 $0.41 $1.34 $O.l!
<br />Blaine 3,319 8,810 400,000.00 6,500.00 $0.74 II. 96 $0.16
<br />Centervil'e 108 382 400,000.00 6,500.00 117.02 160.19 $5.02
<br />Circle Pines 897 2,534 400,000.00 6,500.00 $2.57 17.25 $0.60
<br />Coon Rapids 5,656 15,660 400,000.00 6,500.00 10.42 $1.15 $0.10
<br />Ham lake 419 I, 188 400,000.00 6,500.00 $5.47 $15.51 $1.29
<br />lexi ngton 252 733 400,000.00 6,500.00 18.87 125.79 $2.15
<br />L i no lakes 578 I, 595 400,000.00 6,500.00 14.08 11I.25 10.94
<br />Spring lake Park 841 2,235 400,000.00 6,500.00 12.91 $7.73 $0.64
<br /> -------------- --------- ----------- ------------
<br /> 12,070 33,137 3,200,000.00 52,000.00 II. 57 14.31 $0.36
<br />Columbia H9tS/Hilltop 3,211 8, 1I8 500,000.00 8,125.00 11.00 12.53 $0.21
<br />Total 50,906 137,910 9,500,000 154,375.00 11.12 13.03 10.25
<br /> ----------- ------------ ----------- ------------ ::::::::: ------- -------
<br /> ----------- ------------ ----------- ------------
<br />
|