|
(ATTACHMENT C)
<br />SOND COST ANALYS]".5 PER CITY P'E'R SUBSCRIBER
<br />City
<br />Burnsvi i 11 e
<br />IEagan
<br />Arden Hiills
<br />Falcon Hgts
<br />Lauderidal e
<br />Li tIt'l e Canada
<br />Mounds View,
<br />New Brighton
<br />North Oaks
<br />Roseville
<br />St ., Anthony
<br />Si horevi ew
<br />-Andoypr
<br />Anoka,
<br />Champil i n
<br />Ramse'y,
<br />81 a ii ne
<br />Centerville
<br />Circle Pi miss
<br />Colon Rapi ds
<br />Ham Lake
<br />Lexington
<br />&-i n10 Liakes
<br />Spring Lake Pairk
<br />Columbia Migits/Hilltop
<br />Total 50,906 137r910 911.500.000 154.1375.00 $ 1, 12' $3.03 $0.25
<br />Al
<br />Band cost
<br />Lost pier
<br />Cost, Per
<br />Cost Per
<br />6/27/88
<br />5/27/88
<br />Amount of
<br />Per city Homes
<br />Plassed
<br />Subscriber
<br />Subscriber
<br />Subscribers HI
<br />s Passed
<br />Bonds
<br />per year
<br />per year
<br />pier year
<br />per year
<br />7,636
<br />17,565,
<br />21,00 000.00
<br />3.250.00
<br />$0.191
<br />$0.43
<br />30. 04
<br />6,4971
<br />15,260
<br />200 000. 00
<br />3.250.010
<br />$'10. 21
<br />$0.50
<br />$0.04
<br />14,13131
<br />32, 81215
<br />400*0010-00
<br />5, 5001.00
<br />$0.201
<br />$0l.46
<br />$0.04
<br />1*132
<br />21o9861
<br />500,000.001
<br />81,,125.00
<br />$2.72
<br />$7,18
<br />$0.60
<br />5178,
<br />2,,4'56
<br />5009000.,00
<br />8. 12,5. olo�
<br />S3.31
<br />$14.06
<br />$1.17
<br />354
<br />1,177
<br />500P000.00
<br />81125.010
<br />$6.90
<br />$2211.95
<br />$1.91
<br />1, P 3181
<br />3,729
<br />5001, 0010.00
<br />5,125.. 010
<br />$2,18
<br />$51.88
<br />$0.49
<br />1,580
<br />4*409
<br />5010 r 0010.00
<br />84125.00
<br />$1. 84
<br />$51.14
<br />$0.43
<br />2,,808
<br />71,801
<br />500, 010,01. 001
<br />18,125.00
<br />$1.04
<br />$2.89
<br />$0.24
<br />348,
<br />8461
<br />500, 000.00
<br />51v125.00
<br />$9.60
<br />$23-35
<br />$1.95
<br />4,,393
<br />1 2'r 988
<br />500j 000.00
<br />8,'125. 00
<br />$0.63
<br />$1.815
<br />SO - 15
<br />963
<br />3,105
<br />500toOO.00
<br />8.1,25.00
<br />$2.612,
<br />$�8.44
<br />$0.70
<br />3v087
<br />Bv377
<br />500111,000.00
<br />8,125.001
<br />$0.,97
<br />$2.63
<br />$0.22
<br />16,6124
<br />47, 8174 5,
<br />00,01, 0100. 010
<br />81v250.00
<br />$1.70
<br />$4.,89
<br />$0.41
<br />866,
<br />21 e 834 -
<br />100, 000. DO
<br />1P '2'S. DO-z
<br />57'-
<br />$1.88--
<br />$0.15
<br />1,�6017
<br />51 p 849
<br />100,000-.00
<br />1. 525.00
<br />$0.28'1
<br />$1.01
<br />$0.08
<br />1,575
<br />4,802
<br />100t1000.00
<br />1, t 525,001
<br />$0.,34
<br />$1.03
<br />$0.09
<br />820
<br />2, 47,1
<br />100, 0 00. 0 0
<br />1 . 62 5. 010
<br />--------
<br />$0.6161
<br />-------
<br />$1.98
<br />$0.17
<br />4,,868
<br />15,,9156
<br />40,01, 0100. 010
<br />5,500'.00
<br />$, O1. 4 1,
<br />$1, . 34
<br />-------
<br />$0.11
<br />3113191
<br />3, 910
<br />400,000.00
<br />6,500,00
<br />$ 0. 7'4
<br />$1.96,
<br />$0.16
<br />108
<br />382
<br />4,00 0000-001
<br />61.500.00
<br />$17.02
<br />$6101. 19
<br />$5.02
<br />897
<br />2,534
<br />400, 000.00
<br />151010. 00
<br />$2.57
<br />$7.25
<br />$0.60
<br />5.656
<br />15,660
<br />400,0010.00
<br />6,50101.010
<br />$0.42
<br />$1.15
<br />$0.10
<br />419
<br />1,188
<br />4010., 000. 100
<br />6,5001.00
<br />$5.47
<br />$15-511
<br />$1.29
<br />2521
<br />733
<br />4,00 010100. 00,
<br />6,500.00
<br />$8�, 87
<br />$215.79
<br />$2.,15
<br />578
<br />1,595,
<br />400,0000.00
<br />61 1W.00
<br />$4.08
<br />3 11 . 2 51
<br />SO.94
<br />841
<br />2.2',35
<br />--
<br />400,000-00
<br />----------- ------------
<br />61.500'.00
<br />$2.912,
<br />$7. 7�
<br />$0.64
<br />12'.070
<br />33,137 3.2010.0010,1.00
<br />52,�ono.00
<br />-------
<br />$1.57
<br />-------
<br />$0.36
<br />3,211
<br />8.1,16,
<br />Soo 1 000. 00
<br />8,125.00
<br />$1.00
<br />$2.53
<br />$0-21
<br />Total 50,906 137r910 911.500.000 154.1375.00 $ 1, 12' $3.03 $0.25
<br />
|