|
City of Lino Lakes
<br />Assessment Schedule
<br />GNW Mechanical
<br />Estimated End Date 2002
<br />Principal 29,947
<br />Interest rate 10%
<br />Number of Years 5
<br />Principal
<br />Area & Unit Principal Interest Total Remaining
<br />1998 5,989
<br />1999 5,989
<br />2000 5,989
<br />2001 5,989
<br />2002 5,989
<br />Total
<br />Principal
<br />Interest rate
<br />Number of Years
<br />2,995 8,984 23,958
<br />2,396 8,385 17,968
<br />1,797 7,786 11,979
<br />1,198 7,187 5,989
<br />599 6,588 0
<br />29,947 8,984
<br />Bond Fund Principal
<br />1998 10,360
<br />1999 10,360
<br />2000 10,360
<br />2001 10,360
<br />2002 10,360
<br />51,799
<br />Total
<br />Principal
<br />Interest rate
<br />Number of Years
<br />38,931
<br />51,799
<br />10%
<br />5
<br />Principal
<br />Interest Total Remaining
<br />5,180 15,540 41,439
<br />4,144 14,504 31,080
<br />3,108 13,468 20,720
<br />2,072 12,432 10,360
<br />1,036 11,396 0
<br />15,540
<br />25,552
<br />10%
<br />5
<br />Surface Water Principal Interest
<br />Total
<br />1998
<br />1999
<br />2000
<br />2001
<br />2002
<br />67,339
<br />Principal
<br />Total Remaining
<br />5,110
<br />5,110
<br />5,110
<br />5,110
<br />5,110
<br />2,555
<br />2,044
<br />1,533
<br />1,022
<br />511
<br />7,666 20,442
<br />7,155 15,331
<br />6,644 10,221
<br />6,133 5,110
<br />5,622 0
<br />25,552
<br />1998 21,460
<br />1999 21,460
<br />2000 21,460
<br />2001 21,460
<br />2002 21,460
<br />7,666
<br />10,730
<br />8,584
<br />6,438
<br />4,292
<br />2,146
<br />33,218
<br />32,190
<br />30,044
<br />27,898
<br />25,752
<br />23,606
<br />107,299 32,190 139,488
<br />85,839
<br />64,379
<br />42,919
<br />21,460
<br />0
<br />
|