|
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 3, Block 2 Table 2
<br />P.I.N.: 08 -31 -22-43 -0038 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 />Table 1
<br />Bond Repayment
<br />Assessment Charges
<br />Total Assessment
<br />Table 2
<br />$38,188.37
<br />$0.00
<br />$38,188.37
<br />2330- 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 />($2,763.98)
<br />($3,141.91)
<br />($5,905.88)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,763.98)
<br />($3,141.91)
<br />($5,905.88)
<br />2
<br />2004
<br />($2,957.46)
<br />($2,479.71)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,957.46)
<br />($2,479.71)
<br />($5,437.16)
<br />3
<br />2005
<br />($3,164.48)
<br />($2,272.69)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,164.48)
<br />($2,272.69)
<br />($5,437.16)
<br />4
<br />2006
<br />($3,385.99)
<br />($2,051.17)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,385.99)
<br />($2,051.17)
<br />($5,437.16)
<br />5
<br />2007
<br />($3,623.01)
<br />($1,814.15)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,623.01)
<br />($1,814.15)
<br />($5,437.16)
<br />6
<br />2008
<br />($3,876.62)
<br />($1,560.54)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,876.62)
<br />($1,560.54)
<br />($5,437.16)
<br />7
<br />2009
<br />($4,147.99)
<br />($1,289.18)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,147.99)
<br />($1,289.18)
<br />($5,437.16)
<br />8
<br />2010
<br />($4,438.35)
<br />($998.82)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,438.35)
<br />($998.82)
<br />($5,437.16)
<br />9
<br />2011
<br />($4,749.03)
<br />($688.13)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,749.03)
<br />($688.13)
<br />($5,437.16)
<br />10
<br />2012
<br />($5,081.46)
<br />($355.70)
<br />($5,437.16)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,081.46)
<br />($355.70)
<br />($5,437.16)
<br />TOTAL
<br />($38,188.37)
<br />($16,652.00)
<br />($54,840.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($38,188.37)
<br />($16,652.00)
<br />($54,840.32)
<br />323 $468.72
<br />$0.00
<br />$468.72
<br />83553
<br />4/28/03 41111 Pa e 1 Re sed -Lot 3
<br />
|