|
PROJECT:
<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 />PLAT: Lino Lakes Commercial Dev. Table 1
<br />LEGAL DESC: Lot 1, Block 2 Table 2
<br />P.I.N.: 08 -31 -22-43 -0033 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 />Bond Repayment
<br />Assessment Charges
<br />Total Assessment
<br />$110,810.81
<br />$0.00
<br />$110,810.81
<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 />($8,020.21)
<br />($9,116.85)
<br />($17,137.06)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($8,020.21)
<br />($9,116.85)
<br />($17,137.06)
<br />2
<br />2004
<br />($8,581.62)
<br />($7,195.34)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($8,581.62)
<br />($7,195.34)
<br />($15,776.97)
<br />3
<br />2005
<br />($9,182.34)
<br />($6,594.63)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($9,182.34)
<br />($6,594.63)
<br />($15,776.97)
<br />4
<br />2006
<br />($9,825.10)
<br />($5,951.86)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($9,825.10)
<br />($5,951.86)
<br />($15,776.97)
<br />5
<br />2007
<br />($10,512.86)
<br />($5,264.11)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($10,512.86)
<br />($5,264.11)
<br />($15,776.97)
<br />6
<br />2008
<br />($11,248.76)
<br />($4,528.21)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($11,248.76)
<br />($4,528.21)
<br />($15,776.97)
<br />7
<br />2009
<br />($12,036.17)
<br />($3,740.79)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($12,036.17)
<br />($3,740.79)
<br />($15,776.97)
<br />8
<br />2010
<br />($12,878.70)
<br />($2,898.26)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($12,878.70)
<br />($2,898.26)
<br />($15,776.97)
<br />9
<br />2011
<br />($13,780.21)
<br />($1,996.75)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($13,780.21)
<br />($1,996.75)
<br />($15,776.97)
<br />10
<br />2012
<br />($14,744.83)
<br />($1,032.14)
<br />($15,776.97)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($14,744.83)
<br />($1,032.14)
<br />($15,776.97)
<br />TOTAL
<br />($110,810.80)
<br />($48,318.94)
<br />($159,129.79)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($110,810.80)
<br />($48,318.94)
<br />($159,129.79)
<br />4/28/03•
<br />323 $1,360.09
<br />$0.00
<br />$1,360.09
<br />83553
<br />liked -Lot 1
<br />
|