|
PROJECT:
<br />TABLE
<br />CITY OF LINO LAKES ASSESSMENT
<br />CITY
<br />IMPROVEMENT ASSESSMENT • LL NO. FUND NO. CAP. INTER.
<br />PLAT: Lino Lakes Market Place Table 1
<br />LEGAL DESC: Lot 7, Block 2 Table 2
<br />P.l.N.: 08 -31- 2243 -0028 Table 3
<br />OWNER: .
<br />END OF YEAR:
<br />ASSESSMENT DATE:
<br />INTEREST RATE:
<br />ASSESSMENT LENGTH:
<br />12/31/02
<br />10/28/02
<br />7.00%
<br />10
<br />Bond Repayment $374,444.41
<br />Assessment Charges $0.00
<br />Total Assessment $374,444.41
<br />2330 -0001 -ds
<br />Table 3
<br />NO.
<br />Year
<br />Principal
<br />iMG
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />1
<br />2003
<br />($27,101.35)
<br />($30,807.03)
<br />($57,908.38)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($27,101.35)
<br />($30,807.03)
<br />($57,908.38)
<br />2
<br />2004
<br />($28,998.45)
<br />($24,314.01)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($28,998.45)
<br />($24,314.01)
<br />($53,312.46)
<br />3
<br />2005
<br />($31,028.34)
<br />($22,284.12)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($31,028.34)
<br />($22,284.12)
<br />($53,312.46)
<br />4
<br />2006
<br />($33,200.32)
<br />($20,112.14)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($33,200.32)
<br />($20,112.14)
<br />($53,312.46)
<br />5
<br />2007
<br />($35,524.34)
<br />($17,788.12)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($35,524.34)
<br />($17,788.12)
<br />($53,312.46)
<br />6
<br />2008
<br />($38,011.05)
<br />($15,301.41)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($38,011.05)
<br />($15,301.41)
<br />($53,312.46)
<br />7
<br />2009
<br />($40,671.82)
<br />($12,640.64)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($40,671.82)
<br />($12,640.64)
<br />($53,312.46)
<br />8
<br />2010
<br />($43,518.85)
<br />($9,793.61)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($43,518.85)
<br />($9,793.61)
<br />($53,312.46)
<br />9
<br />2011
<br />($46,565.17)
<br />($6,747.29)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($46,565.17)
<br />($6,747.29)
<br />($53,312.46)
<br />10
<br />2012
<br />($49,824.73)
<br />($3,487.73)
<br />($53,312.46)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($49,824.73)
<br />($3,487.73)
<br />($53,312.46)
<br />TOTAL
<br />($374,444.42)
<br />($163,276.10)
<br />($537,720.52)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($374,444.42)
<br />($163,276.10)
<br />($537,720.52)
<br />4/28/03
<br />323 $4,595.92
<br />$0.00
<br />$4,595.92
<br />ANOKA CO.
<br />FUND NO.
<br />83553
<br />•ed -Lot 7
<br />
|