|
PROJECT:
<br />TABLE
<br />CITY OF LINO LAKES ASSESSMENT
<br />CITY
<br />IMPROVEMENT ASSESSMENT LL NO. FUND NO. CAP. INTER.
<br />ANOKA CO.
<br />FUND NO.
<br />PLAT: Lino Lakes Market Place 2nd Table 1
<br />LEGAL DESC: Lot 1, Block 2 Table 2
<br />P.I.N.: 08 -31 -22-43 -0036 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 />i a
<br />Bond Repayment
<br />Assessment Charges
<br />Total Assessment
<br />Table 2
<br />$40,920.26
<br />$0.00
<br />$40,920.26
<br />2003 - 0001 -ds
<br />Table 3
<br />NO.
<br />Year
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />1
<br />2003
<br />($2,961.71)
<br />($3,366.67)
<br />($6,328.37)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,961.71)
<br />($3,366.67)
<br />($6,328.37)
<br />2
<br />2004
<br />($3,169.03)
<br />($2,657.10)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,169.03)
<br />($2,657.10)
<br />($5,826.12)
<br />3
<br />2005
<br />($3,390.86)
<br />($2,435.27)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,390.86)
<br />($2,435.27)
<br />($5,826.12)
<br />4
<br />2006
<br />($3,628.22)
<br />($2,197.91)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,628.22)
<br />($2,197.91)
<br />($5,826.12)
<br />5
<br />2007
<br />($3,882.19)
<br />($1,943.93)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,882.19)
<br />($1,943.93)
<br />($5,826.12)
<br />6
<br />2008
<br />($4,153.95)
<br />($1,672.18)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,153.95)
<br />($1,672.18)
<br />($5,826.12)
<br />7
<br />2009
<br />($4,444.72)
<br />($1,381.40)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,444.72)
<br />($1,381.40)
<br />($5,826.12)
<br />8
<br />2010
<br />($4,755.85)
<br />($1,070.27)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,755.85)
<br />($1,070.27)
<br />($5,826.12)
<br />9
<br />2011
<br />($5,088.76)
<br />($737.36)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,088.76)
<br />($737.36)
<br />($5,826.12)
<br />10
<br />2012
<br />($5,444.98)
<br />($381.15)
<br />($5,826.12)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,444.98)
<br />($381.15)
<br />($5,826.12)
<br />TOTAL
<br />($40,920.27)
<br />($17,843.24)
<br />($58,763.45)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($40,920.27)
<br />($17,843.24)
<br />($58,763.45)
<br />323 $502.25
<br />$0.00
<br />$502.25
<br />83553
<br />•• 41110
<br />4/28/03 Page 1 Revised -Lot 1
<br />
|