|
PROJECT:
<br />PLAT: Lino Lakes Market Place Table 1
<br />LEGAL DESC: Lot 8, Block 2 Table 2
<br />P.I.N.: 08- 31- 22- 440005 Table 3
<br />CITY OF LINO LAKES ASSESSMENT
<br />TABLE
<br />CITY
<br />IMPROVEMENT ASSESSMENT LL NO. FUND NO. CAP. INTER.
<br />ANOKA CO.
<br />FUND NO.
<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.
<br />Assessment Charges
<br />Total Assessment
<br />$606,818.72
<br />$0.00
<br />$606,818.72
<br />2003 -0001 -ds
<br />Table 3
<br />NO.
<br />Year
<br />Principal
<br />• M Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />1
<br />2003
<br />($43,920.02)
<br />($49,925.39)
<br />($93,845.41)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($43,920.02)
<br />($49,925.39)
<br />($93,845.41)
<br />2
<br />2004
<br />($46,994.43)
<br />($39,402.91)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($46,994.43)
<br />($39,402.91)
<br />($86,397.33)
<br />3
<br />2005
<br />($50,284.03)
<br />($36,113.30)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($50,284.03)
<br />($36,113.30)
<br />($86,397.33)
<br />4
<br />2006
<br />($53,803.92)
<br />($32,593.42)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($53,803.92)
<br />($32,593.42)
<br />($86,397.33)
<br />5
<br />2007
<br />($57,570.19)
<br />($28,827.14)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($57,570.19)
<br />($28,827.14)
<br />($86,397.33)
<br />6
<br />2008
<br />($61,600.11)
<br />($24,797.23)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($61,600.11)
<br />($24,797.23)
<br />($86,397.33)
<br />7
<br />2009
<br />($65,912.11)
<br />($20,485.22)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($65,912.11)
<br />($20,485.22)
<br />($86,397.33)
<br />8
<br />2010
<br />($70,525.96)
<br />($15,871.37)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($70,525.96)
<br />($15,871.37)
<br />($86,397.33)
<br />9
<br />2011
<br />($75,462.78)
<br />($10,934.56)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($75,462.78)
<br />($10,934.56)
<br />($86,397.33)
<br />10
<br />2012
<br />($80,745.17)
<br />($5,652.16)
<br />($86,397.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($80,745.17)
<br />($5,652.16)
<br />($86,397.33)
<br />TOTAL
<br />0606,818.72)
<br />($264,602.70)
<br />($871,421.38)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($606,818.72)
<br />($264,602.70)
<br />($871,421.38)
<br />4/28/00
<br />323 $7,448.08
<br />$0.00
<br />$7,448.08
<br />83553
<br />liked -Lot 8
<br />
|