|
City of Lino Lakes
<br />Assessment Schedule
<br />Rice Industries
<br />Estimated End Date 2001
<br />Principal 10,999
<br />Interest rate 10%
<br />Number of Years 4
<br />Principal
<br />Area & Unit Principal Interest Total Remaining
<br />1998 2,750 1,100 3,850 8,249
<br />1999 2,750 825 3,575 5,499
<br />2000 2,750 550 3,300 2,750
<br />2001 2,750 275 3,025 (0)
<br />Total 10,999 2,750 13,749
<br />Principal 35,030
<br />Interest rate 10%
<br />Number of Years 4
<br />Principal
<br />Bond Fund Principal Interest Total Remaining
<br />1998 8,758 3,503 12,261 26,273
<br />1999 8,758 2,627 11,385 17,515
<br />2000 8,758 1,752 10,509 8,758
<br />2001 8,758 876 9,633 0
<br />Total 35,030 8,758 43,788
<br />Principal 5,231
<br />Interest rate 10%
<br />Number of Years 4
<br />Principal
<br />Surface Water Principal Interest Total Remaining
<br />1998 1,308 523 1,831 3,923
<br />1999 1,308 392 1,700 2,616
<br />2000 1,308 262 1,569 1,308
<br />2001 1,308 131 1,439 0
<br />Total 5,231 1,308 6,539
<br />1996 12,815 5,126 17,941 38,445
<br />1997 12,815 3,845 16,660 25,630
<br />1998 12,815 2,563 15,378 12,815
<br />1999 12,815 1,282 14,097 (0)
<br />51,260 12,815 64,075
<br />
|