|
City of Lino Lakes
<br />Assessment Schedule
<br />CUSTOM REMODELERS
<br />Estimated End Date
<br />2001
<br />Principal 50,240
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Area & Unit Principal Interest Total Remaining
<br />1996 8,373 5,024 13,397 41,867
<br />1997 8,373 4,187 12,560 33,494
<br />1998 8,373 3,349 11,723 25,120
<br />1999 8,373 2,512 10,885 16,747
<br />2000 8,373 1,675 10,048 8,373
<br />2001 8,373 837 9,211 0
<br />Total 50,240 17,584 67,825
<br />Principal 49,720
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Bond Fund Principal Interest Total Remaining
<br />1996 8,287 4,972 13,259 41,433
<br />1997 8,287 4,143 12,430 33,147
<br />�- 1998 8,287 3,315 11,601 24,860
<br />1999 8,287 2,486 10,773 16,573
<br />2000 8,287 1,657 9,944 8,287
<br />2001 8,287 829 9,115 0
<br />Total 49,720 17,402 67,122
<br />Principal 8,888
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Surface Water Principal Interest Total Remaining
<br />1996 1,481 889 2,370 7,406
<br />1997 1,481 741 2,222 5,925
<br />1998 1,481 593 2,074 4,444
<br />1999 1,481 444 1,926 2,963
<br />2000 1,481 296 1,778 1,481
<br />2001 1,481 148 1,629 0
<br />Total 8,888 3,111 11,998
<br />1996 18,141 10,885 29,026 90,707
<br />1997 18,141 9,071 27,212 72,565
<br />1998 18,141 7,257 25,398 54,424
<br />1999 18,141 5,442 23,584 36,283
<br />2000 18,141 3,628 21,770 18,141
<br />2001 18,141 1,814 19,955 0
<br />
|