|
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 Market Place Table 1
<br />LEGAL DESC: Lot 3, Block 2 Table 2
<br />P.I.N.: 08-31 -22-43 -0024 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 />$39,728.69
<br />$0.00
<br />$39,728.69
<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 />($2,875.46)
<br />($3,268.64)
<br />($6,144.10/
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,875.46)
<br />($3,268.64)
<br />($6,144.10)
<br />2
<br />2004
<br />($3,076.75)
<br />($2,579.73)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,076.75)
<br />($2,579.73)
<br />($5,656.47)
<br />3
<br />2005
<br />($3,292.12)
<br />($2,364.35)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,292.12)
<br />($2,364.35)
<br />($5,656.47)
<br />4
<br />2006
<br />($3,522.57)
<br />($2,133.91)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,522.57)
<br />($2,133.91)
<br />($5,656.47)
<br />5
<br />2007
<br />($3,769.15)
<br />($1,887.33)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,769.15)
<br />($1,887.33)
<br />($5,656.47)
<br />6
<br />2008
<br />($4,032.99)
<br />($1,623.49)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,032.99)
<br />($1,623.49)
<br />($5,656.47)
<br />7
<br />2009
<br />($4,315.30)
<br />($1,341.18)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,315.30)
<br />($1,341.18)
<br />($5,656.47)
<br />8
<br />2010
<br />($4,617.37)
<br />($1,039.11)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,617.37)
<br />($1,039.11)
<br />($5,656.47)
<br />9
<br />2011
<br />($4,940.58)
<br />($715.89)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($4,940.58)
<br />($715.89)
<br />($5,656.47)
<br />10
<br />2012
<br />($5,286.42)
<br />($370.05)
<br />($5,656.47)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($5,286.42)
<br />($370.05)
<br />($5,656.47)
<br />TOTAL
<br />($39,728.71)
<br />($17,323.68)
<br />($57,052.33)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($39,728.71)
<br />($17,323.68)
<br />($57,052.33)
<br />323 $487.63
<br />$0.00
<br />$487.63
<br />83553
<br />•
<br />4/28/0 It 1 •ed-Lot 3
<br />
|