|
City of Lino Lakes
<br />Assessment Schedule
<br />EMERGENCY APPARATUS MAINTENANCE
<br />Estimated End Date 2002
<br />Principal 7,098
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Area & Unit Principal Interest Total Remaining
<br />1997 1,183 710 1,893 5,915
<br />1998 1,183 592 1,775 4,732
<br />1999 1,183 473 1,656 3,549
<br />2000 1,183 355 1,538 2,366
<br />2001 1,183 237 1,420 1,183
<br />2002 1,183 118 1,301 0
<br />Total 7,098 2,484 9,582
<br />Principal 16,825
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Bond Fund Principal Interest Total Remaining
<br />1997 2,804 1,683 4,487 14,021
<br />1998 2,804 1,402 4,206 11,217
<br />1999 2,804 1,122 3,926 8,413
<br />2000 2,804 841 3,645 5,608
<br />2001 2,804 561 3,365 2,804
<br />2002 2,804 280 3,085 (0)
<br />Total 16,825 5,889 22,714
<br />Principal 3,673
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Surface Water Principal Interest Total Remaining
<br />1997 612 367 980 3,061
<br />1998 612 306 918 2,449
<br />1999 612 245 857 1,837
<br />2000 612 184 796 1,224
<br />2001 612 122 735 612
<br />2002 612 61 673 0
<br />Total 3,673 1,286 4,959
<br />1997 4,599 2,760 7,359 22,997
<br />1998 4,599 2,300 6,899 18,398
<br />1999 4,599 1,840 6,439 13,798
<br />2000 4,599 1,380 5,979 9,199
<br />2001 4,599 920 5,519 4,599
<br />2002 4,599 460 5,059 (0)
<br />
|