|
PROJECT:
<br />PLAT: Lino Lakes Commercial Dev. Table 1
<br />LEGAL DESC: Lot 2, Block 1 Table 2
<br />P.I.N.: 17- 31 -22 -12 -0009 Table 3
<br />TABLE
<br />CITY OF LINO LAKES ASSESSMENT
<br />CITY
<br />IMPROVEMENT ASSESSMENT LL NO. FUND NO. CAP. INTER.
<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 />$118,038.11
<br />$0.00
<br />$118,038.11
<br />2003-0001 -ds
<br />Table 3
<br />NO.
<br />Year
<br />Principal
<br />,v Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />1
<br />2003
<br />($8,543.30)
<br />($9,711.47)
<br />($18,254.77)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($8,543.30)
<br />($9,711.47)
<br />($18,254.77)
<br />2
<br />2004
<br />($9,141.33)
<br />($7,664.64)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($9,141.33)
<br />($7,664.64)
<br />($16,805.97)
<br />3
<br />2005
<br />($9,781.23)
<br />($7,024.74)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($9,781.23)
<br />($7,024.74)
<br />($16,805.97)
<br />4
<br />2006
<br />($10,465.91)
<br />($6,340.06)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($10,465.91)
<br />($6,340.06)
<br />($16,805.97)
<br />5
<br />2007
<br />($11,198.53)
<br />($5,607.44)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($11,198.53)
<br />($5,607.44)
<br />($16,805.97)
<br />6
<br />2008
<br />($11,982.43)
<br />($4,823.55)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($11,982.43)
<br />($4,823.55)
<br />($16,805.97)
<br />7
<br />2009
<br />($12,821.20)
<br />($3,984.78)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($12,821.20)
<br />($3,984.78)
<br />($16,805.97)
<br />8
<br />2010
<br />($13,718.68)
<br />($3,087.29)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($13,718.68)
<br />($3,087.29)
<br />($16,805.97)
<br />9
<br />2011
<br />($14,678.99)
<br />($2,126.99)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($14,678.99)
<br />($2,126.99)
<br />($16,805.97)
<br />10
<br />2012
<br />($15,706.52)
<br />($1,099.46)
<br />($16,805.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($15,706.52)
<br />($1,099.46)
<br />($16,805.97)
<br />TOTAL
<br />($118,038.12)
<br />($51,470.42)
<br />($169,508.50)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($118,038.12)
<br />($51,470.42)
<br />($169,508.50)
<br />4/28/00
<br />323 $1,448.80
<br />$0.00
<br />$1,448.80
<br />ANOKA CO.
<br />FUND NO.
<br />83553
<br />RevLot B -R2
<br />
|