|
•
<br />O
<br />m
<br />0$ C
<br />0 w E
<br />C
<br />Ta
<br />d �' al
<br />J =
<br />13)
<br />0 0 N
<br />=U
<br />_!Rj m
<br />Y a)
<br />) 0 U)
<br />Q c
<br />a 4 0
<br />C U) Co
<br />IL C
<br />0E Q
<br />cu
<br />a 0
<br />C1 0
<br />�
<br />d a.
<br />C
<br />0
<br />fU
<br />-J
<br />0
<br />c
<br />CITY PAYMENT SCHEDULE
<br />D
<br />0
<br />V
<br />VS
<br />0
<br />0
<br />0
<br />0
<br />0
<br />a
<br />J
<br />J
<br />City Payment of Total Payments by
<br />County Fee City
<br />(3) +(4)
<br />N
<br />2,000 90,978
<br />2,000 127,125
<br />2,000 127,125
<br />2,000 127,125
<br />2,000 127,125
<br />5,000 520,125
<br />10,000 527,715
<br />15,000 529,115
<br />120,000 533,990
<br />25,000 537,993
<br />30,000: 546,093
<br />35,000 547,893
<br />45,000 558,943
<br />60,000 573,830
<br />90,000 607,750
<br />M
<br />N
<br />0)
<br />N
<br />CO
<br />O
<br />di
<br />0
<br />0
<br />0
<br />mn
<br />ter
<br />Principal & Int Due Principal & Int Paid
<br />on Lino Lakes by City
<br />Portion
<br />a'
<br />88,978 88,978
<br />125,125 125,125
<br />125,125 125,125
<br />125,125 125,125
<br />125,125 125,125
<br />515,125 515,125
<br />517,715 517,715
<br />514,115 514,115
<br />513,990 513,990
<br />512,993 512,993
<br />516,093 516,093
<br />512,893 512,893
<br />513,943 513,943
<br />513,830 513,830
<br />517,750 517,750
<br />$5,737,923 $5,737,923
<br />,a)
<br />0
<br />O a- N M a- ..... . ~ 0 N N N N
<br />000 0 0 0 0 0 0 0 0 0 0 0 0
<br />N N N N N CV N N N N N N N N N
<br />0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />CO CO CO 00 CO CO CO 00 CO CO CO N CO CO CO
<br />0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />Total
<br />00
<br />N
<br />a
<br />0 0
<br />y O
<br />.Q w
<br />a U an
<br />•
<br />) •O
<br />aa
<br />E 4.
<br />.21 g
<br />-0
<br />p, �
<br />6'
<br />EocVS
<br />�
<br />ro�
<br />O O
<br />Is el
<br />tir
<br />O
<br />W 'Q
<br />DRAFT FOR REVIEW - 10/02/2009
<br />City Payments to County
<br />0
<br />N
<br />rn
<br />0
<br />a
<br />Prepared by Springsted Incorporated (10/2/2009)
<br />
|