|
City of L no Lakes
<br />Assessment Schedule
<br />ADGRAPHICS
<br />Estimated End Date
<br />2002
<br />Principal 145,576
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Area & Unit Principal Interest Total Remaining
<br />1997 24,263 14,558 38,820 121,314
<br />1998 24,263 12,131 36,394 97,051
<br />1999 24,263 9,705 33,968 72,788
<br />2000 24,263 7,279 31,542 48,525
<br />2001 24,263 4,853 29,115 24,263
<br />2002 24,263 2,426 26,689 0
<br />Total 145,576 50,952 196,528
<br />Principal 137,394
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Bond Fund Principal Interest Total Remaining
<br />1997 22,899 13,739 36,638 114,495
<br />1998 22,899 11,450 34,349 91,596
<br />- 1999 22,899 9,160 32,059 68,697
<br />2000 22,899 6,870 29,769 45,798
<br />2001 22,899 4,580 27,479 22,899
<br />2002 22,899 2,290 25,189 0
<br />Total 137,394 48,088 185,482
<br />Principal 118,919
<br />Interest rate 10%
<br />Number of Years 6
<br />Principal
<br />Surface Water Principal Interest Total Remaining
<br />1997 19,820 11,892 31,712 99,099
<br />1998 19,820 9,910 29,730 79,279
<br />1999 19,820 7,928 27,748 59,459
<br />2000 19,820 5,946 25,766 39,640
<br />2001 19,820 3,964 23,784 19,820
<br />2002 19,820 1,982 21,802 (0)
<br />Total 118,919 41,622 160,540
<br />1997 66,982 40,189 107,170 334,908
<br />1998 66,982 33,491 100,472 267,926
<br />1999 66,982 26,793 93,774 200,945
<br />2000 66,982 20,094 87,076 133,963
<br />2001 66,982 13,396 80,378 66,982
<br />2002 66,982 6,698 73,680 0
<br />
|