|
PROJECT:
<br />TABLE
<br />PLAT: Lino Lakes Commercial Dev. Table 1
<br />LEGAL DESC: Lot 1, Block 1 Table 2
<br />P.I.N.: 17- 31 -22 -12 -0008 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 />CITY OF LINO LAKES ASSESSMENT
<br />CITY
<br />IMPROVEMENT ASSESSMENT LL NO. FUND NO. CAP. INTER.
<br />Bond Repayment $176,258.75 2003- 0001 -ds 323 $2,163.40
<br />Assessment Charges $0.00 $0.00
<br />Total Assessment $176,258.75 $2,163.40
<br />Table 3
<br />NO.
<br />Year
<br />Principal
<br />1 OYIC ,
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />1
<br />2003
<br />($12,757.17)
<br />($14,501.51)
<br />($27,258.68)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($12,757.17)
<br />($14,501.51)
<br />($27,258.68)
<br />2
<br />2004
<br />($13,650.17)
<br />($11,445.11)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($13,650.17)
<br />($11,445.11)
<br />($25,095.28)
<br />3
<br />2005
<br />($14,605.68)
<br />($10,489.60)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($14,605.68)
<br />($10,489.60)
<br />($25,095.28)
<br />4
<br />2006
<br />($15,628.08)
<br />($9,467.20)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($15,628.08)
<br />($9,467.20)
<br />($25,095.28)
<br />5
<br />2007
<br />($16,722.05)
<br />($8,373.24)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($16,722.05)
<br />($8,373.24)
<br />($25,095.28)
<br />6
<br />2008
<br />($17,892.59)
<br />($7,202.69)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($17,892.59)
<br />($7,202.69)
<br />($25,095.28)
<br />7
<br />2009
<br />($19,145.07)
<br />($5,950.21)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($19,145.07)
<br />($5,950.21)
<br />($25,095.28)
<br />8
<br />2010
<br />($20,485.22)
<br />($4,610.06)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($20,485.22)
<br />($4,610.06)
<br />($25,095.28)
<br />9
<br />2011
<br />($21,919.19)
<br />($3,176.09)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($21,919.19)
<br />($3,176.09)
<br />($25,095.28)
<br />10
<br />2012
<br />($23,453,53)
<br />($1,641.75)
<br />($25,095.28)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($23,453.53)
<br />($1,641.75)
<br />($25,095.28)
<br />TOTAL
<br />($176,258.75)
<br />($76,857.46)
<br />($253,116.20) $0.00
<br />$0.00
<br />$0.00
<br />($176,258.75)
<br />($76,857.46)
<br />($253,116.20)
<br />4/28/03•
<br />ANOKA CO.
<br />FUND NO.
<br />83553
<br />Revot B -R1
<br />
|