|
PROJECT:
<br />TABLE
<br />CITY OF LINO LAKES ASSESSMENT
<br />IMPROVEMENT
<br />CITY
<br />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 2, Block 2 Table 2
<br />P.I.N.: 08-31 -22-43 -0037 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
<br />Assessment Charges
<br />Total Assessment
<br />Table 2
<br />$51,411.89
<br />$0.00
<br />$51,411.89
<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 />($3,721.06)
<br />($4,229.86)
<br />($7,950.93)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,721.06)
<br />($4,229.86)
<br />($7,950.93)
<br />2
<br />2004
<br />($3,981.54)
<br />($3,338.36)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,981.54)
<br />($3,338.36)
<br />($7,319.90)
<br />3
<br />2005
<br />($4,260.25)
<br />($3,059.65)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,260.25)
<br />($3,059.65)
<br />($7,319.90)
<br />4
<br />2006
<br />($4,558.46)
<br />($2,761.43)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,558.46)
<br />($2,761.43)
<br />($7,319.90)
<br />5
<br />2007
<br />($4,877.56)
<br />($2,442.34)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,877.56)
<br />($2,442.34)
<br />($7,319.90)
<br />6
<br />2008
<br />($5,218.99)
<br />($2,100.91)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,218.99)
<br />($2,100.91)
<br />($7,319.90)
<br />7
<br />2009
<br />($5,584.31)
<br />($1,735.58)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,584.31)
<br />($1,735.58)
<br />($7,319.90)
<br />8
<br />2010
<br />($5,975.22)
<br />($1,344.68)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,975.22)
<br />($1,344.68)
<br />($7,319.90)
<br />9
<br />2011
<br />($6,393.48)
<br />($926.42)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($6,393.48)
<br />($926.42)
<br />($7,319.90)
<br />10
<br />2012
<br />($6,841.02)
<br />($478.87)
<br />($7,319.90)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($6,841.02)
<br />($478.87)
<br />($7,319.90)
<br />TOTAL
<br />($51,411.89)
<br />($22,418.10)
<br />($73,830.03)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($51,411.89)
<br />($22,418.10)
<br />($73,830.03)
<br />323 $631.03
<br />$0.00
<br />$631.03
<br />83553
<br />4/28/03• Page 1 •
<br />Red -Lot 2
<br />
|