|
City of Lino Lakes
<br />Assessment Schedule
<br />UDOR
<br />Estimated End Date
<br />2001
<br />Principal 8,160
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Area & Unit Principal Interest Total Remaining
<br />1996 1,360 816 2,176 6,800
<br />1997 1,360 680 2,040 5,440
<br />1998 1,360 544 1,904 4,080
<br />1999 1,360 408 1,768 2,720
<br />2000 1,360 272 1,632 1,360
<br />2001 1,360 136 1,496 0
<br />Total 8,160 2,856 11,017
<br />Principal 19,886
<br />Interest rate 10%
<br />Number of Years 6
<br />Bond Fund Principal Interest
<br />Principal
<br />Total Remaining
<br />1996 3,314
<br />1997 3,314
<br />1998 3,314
<br />1999 3,314
<br />2000 3,314
<br />2001 3,314
<br />1,989
<br />1,657
<br />1,326
<br />994
<br />663
<br />331
<br />5,303 16,572
<br />4,972 13,257
<br />4,640 9,943
<br />4,309 6,629
<br />3,977 3,314
<br />3,646 (0)
<br />Total 19,886
<br />Principal
<br />Interest rate
<br />Number of Years
<br />6,960 26,846
<br />4,416
<br />10%
<br />6
<br />Principal
<br />Surface Water Principal Interest Total Remaining
<br />1996 736 442 1,178 3,680
<br />1997 736 368 1,104 2,944
<br />1998 736 294 1,030 2,208
<br />1999 736 221 957 1,472
<br />2000 736 147 883 736
<br />2001 736 74 810 0
<br />Total 4,416 1,546 5,962
<br />1996 5,410 3,246 8,657 27,052
<br />1997 5,410 2,705 8,116 21,642
<br />1998 5,410 2,164 7,575 16,231
<br />1999 5,410 1,623 7,034 10,821
<br />2000 5,410 1,082 6,492 5,410
<br />2001 5,410 541 5,951 (0)
<br />
|