|
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 Commercial Dev. Table 1
<br />LEGAL DESC: Lot 3, Block 1 Table 2
<br />P.I.N.: 08 -31 -22-43 -0039 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 />$118,356.68
<br />$0.00
<br />$118,356.68
<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 />($8,566.36)
<br />($9,737.68)
<br />($18,304.04)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($8,566.36)
<br />($9,737.68)
<br />($18,304.04)
<br />2
<br />2004
<br />($9,166.01)
<br />($7,685.32)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($9,166.01)
<br />($7,685.32)
<br />($16,851.33)
<br />3
<br />2005
<br />($9,807.63)
<br />($7,043.70)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($9,807.63)
<br />($7,043.70)
<br />($16,851.33)
<br />4
<br />2006
<br />($10,494.16)
<br />($6,357.17)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($10,494.16)
<br />($6,357.17)
<br />($16,851.33)
<br />5
<br />2007
<br />($11,228.75)
<br />($5,622.58)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($11,228.75)
<br />($5,622.58)
<br />($16,851.33)
<br />6
<br />2008
<br />($12,014.76)
<br />($4,836.56)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($12,014.76)
<br />($4,836.56)
<br />($16,851.33)
<br />7
<br />2009
<br />($12,855.80)
<br />($3,995.53)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($12,855.80)
<br />($3,995.53)
<br />($16,851.33)
<br />8
<br />2010
<br />($13,755.70)
<br />($3,095.62)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($13,755.70)
<br />($3,095.62)
<br />($16,851.33)
<br />9
<br />2011
<br />($14,718.60)
<br />($2,132.73)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($14,718.60)
<br />($2,132.73)
<br />($16,851.33)
<br />10
<br />2012
<br />($15,748.91)
<br />($1,102.42)
<br />($16,851.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($15,748.91)
<br />($1,102.42)
<br />($16,851.33)
<br />TOTAL
<br />($118,356.68)
<br />($51,609.31)
<br />($169,966.01)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($118,356.68)
<br />($51,609.31)
<br />($169,966.01)
<br />4/28/03•
<br />323 $1,452.71
<br />$0.00
<br />$1,462.71
<br />83553
<br />RevisiLot B -R3
<br />
|