|
PROJECT:
<br />PLAT: Lino Lakes Market Place Table 1
<br />LEGAL DESC: Lot 1, Block 1 Table 2
<br />P.I.N.: 08- 31- 22- 43-0022 Table 3
<br />CITY OF LINO LAKES ASSESSMENT
<br />TABLE
<br />CITY
<br />IMPROVEMENT ASSESSMENT LL NO. FUND NO. CAP. INTER.
<br />ANOKA CO.
<br />FUND NO.
<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 />$44,407.79
<br />$0.00
<br />$44,407.79
<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 />($3,214.12)
<br />($3,653.61)
<br />($6,867.73)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,214.12)
<br />($3,653.61)
<br />($6,867.73)
<br />2
<br />2004
<br />($3,439.11)
<br />($2,883.56)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,439.11)
<br />($2,883.56)
<br />($6,322.67)
<br />3
<br />2005
<br />($3,679.85)
<br />($2,642.82)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,679.85)
<br />($2,642.82)
<br />($6,322.67)
<br />4
<br />2006
<br />($3,937.44)
<br />($2,385.23)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,937.44)
<br />($2,385.23)
<br />($6,322.67)
<br />5
<br />2007
<br />($4,213.06)
<br />($2,109.61)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,213.06)
<br />($2,109.61)
<br />($6,322.67)
<br />6
<br />2008
<br />($4,507.98)
<br />($1,814.69)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,507.98)
<br />($1,814.69)
<br />($6,322.67)
<br />7
<br />2009
<br />($4,823.53)
<br />($1,499.14)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,823.53)
<br />($1,499.14)
<br />($6,322.67)
<br />8
<br />2010
<br />($5,161.18)
<br />($1,161.49)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,161.18)
<br />($1,161.49)
<br />($6,322.67)
<br />9
<br />2011
<br />($5,522.47)
<br />($800.21)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,522.47)
<br />($800.21)
<br />($6,322.67)
<br />10
<br />2012
<br />($5,909.04)
<br />($413.63)
<br />($6,322.67)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,909.04)
<br />($413.63)
<br />($6,322.67)
<br />TOTAL
<br />($44,407.78)
<br />($19,363.99)
<br />($63,771.76) $0.00
<br />$0.00
<br />$0.00
<br />($44,407.78)
<br />($19,363.99)
<br />($63,771.76)
<br />4/28/00
<br />323 $545.06
<br />$0.00
<br />$545.06
<br />83553
<br />liked -Lot 1
<br />
|