|
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 4, Block 1 Table 2
<br />P.I.N.: 08-31 -22-43 -0040 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 />$196,328.65
<br />$0.00
<br />$196,328.65
<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 />($14,209.78)
<br />($16,152.74)
<br />($30,362.51)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($14,209.78)
<br />($16,152.74)
<br />($30,362.51)
<br />2
<br />2004
<br />($15,204.46)
<br />($12,748.32)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($15,204.46)
<br />($12,748.32)
<br />($27,952.78)
<br />3
<br />2005
<br />($16,268.77)
<br />($11,684.01)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($16,268.77)
<br />($11,684.01)
<br />($27,952.78)
<br />4
<br />2006
<br />($17,407.59)
<br />($10,545.19)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($17,407.59)
<br />($10,545.19)
<br />($27,952.78)
<br />5
<br />2007
<br />($18,626.12)
<br />($9,326.66)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($18,626.12)
<br />($9,326.66)
<br />($27,952.78)
<br />6
<br />2008
<br />($19,929.95)
<br />($8,022.84)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($19,929.95)
<br />($8,022.84)
<br />($27,952.78)
<br />7
<br />2009
<br />($21,325.04)
<br />($6,627.74)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($21,325.04)
<br />($6,627.74)
<br />($27,952.78)
<br />8
<br />2010
<br />($22,817.80)
<br />($5,134.99)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($22,817.80)
<br />($5,134.99)
<br />($27,952.78)
<br />9
<br />2011
<br />($24,415.04)
<br />($3,537.74)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($24,415.04)
<br />($3,537.74)
<br />($27,952.78)
<br />10
<br />2012
<br />($26,124.10)
<br />($1,828.69)
<br />($27,952.78)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($26,124.10)
<br />($1,828.69)
<br />($27,952.78)
<br />TOTAL
<br />($196,328.65)
<br />($85,608.92)
<br />($281,937.53)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($196,328.65)
<br />($85,608.92)
<br />($281,937.53)
<br />4/28/03•
<br />323 $2,409.73
<br />$0.00
<br />$2,409.73
<br />83553
<br />Revise -Lot B -R4
<br />
|