|
PAR AMOUNTS OF SELECTED ISSUES
<br />Series 2002A As-Lake Drive/Apo 2,085,919.91
<br />Series 2002A As-Twilight Acres 240,491.33
<br />Series 2002A As-West Shadow Po 401,297.01
<br />TOTAL 2,727,708.25
<br />Springsted Incorporated
<br />Advisors to the Public Sector
<br />* Assessments are actually spread over a term of ten years.
<br />Re = LJNOLAKES.SF-Aggregate-
<br />2/2002 2:32 PM
<br />Page 8
<br />$2,730,000
<br />City of Lino Lakes, Minnesota
<br />General Obligation Improvement Bonds
<br />Series 2002A
<br />DETAILED TOTAL ASSESSMENT INCOME
<br />Series 2002A
<br />Series 2002A
<br />Series 2002A *
<br />Assessment Income
<br />Assessment Income
<br />Assessment Income
<br />DATE
<br />Lake Drive/Apollo
<br />Twilight Acres
<br />West Shadow Ponds
<br />TOTAL
<br />2/01/2004
<br />290,337.27
<br />25,480.26
<br />97,106.38
<br />412,923.91
<br />2/01/2005
<br />290,337.26
<br />25,480.26
<br />97,106.40
<br />412,923.92
<br />2/01/2006
<br />290,337.26
<br />25,480.26
<br />97,106.39
<br />412,923.91
<br />2/01/2007
<br />290,337.26
<br />25,480.26
<br />97,106.40
<br />412,923.92
<br />2/01/2008
<br />290,337.27
<br />25,480.25
<br />97,106.39
<br />412,923.91
<br />2/01/2009
<br />290,337.26
<br />25,4.80.25
<br />-
<br />315,817.51
<br />2/01/2010
<br />290,337.27
<br />25,480.25
<br />-
<br />315,817.52
<br />2/01/2011
<br />290,337.26
<br />25,480.25
<br />-
<br />315,817.51
<br />2/01/2012
<br />290,337.27
<br />25,480.26
<br />-
<br />315,817.53
<br />2/01/2013
<br />290,337.26
<br />25,480.25
<br />-
<br />315,817.51
<br />2/01/2014
<br />-
<br />25,480.26
<br />•
<br />25,480.26
<br />2/01/2015
<br />-
<br />25,4.80.26
<br />-
<br />25,480.26
<br />2/01/2016
<br />25,480.25
<br />-
<br />25,480.25
<br />2/01/2017
<br />-
<br />25,480.24
<br />-
<br />25,480.24
<br />2/01/2018
<br />-
<br />25,480.25
<br />-
<br />25,480.25
<br />Total
<br />2,903,372.64
<br />382,203.81
<br />485,531.96
<br />3,771,108.41
<br />PAR AMOUNTS OF SELECTED ISSUES
<br />Series 2002A As-Lake Drive/Apo 2,085,919.91
<br />Series 2002A As-Twilight Acres 240,491.33
<br />Series 2002A As-West Shadow Po 401,297.01
<br />TOTAL 2,727,708.25
<br />Springsted Incorporated
<br />Advisors to the Public Sector
<br />* Assessments are actually spread over a term of ten years.
<br />Re = LJNOLAKES.SF-Aggregate-
<br />2/2002 2:32 PM
<br />Page 8
<br />
|