|
PROJECT:
<br />PLAT: Lino Lakes Market Place Table 1
<br />LEGAL DESC: Lot 4, Block 2 Table 2
<br />P.I.N.: 08- 31- 22- 43-0025 Table 3
<br />TABLE
<br />CITY OF LINO LAKES ASSESSMENT
<br />CITY
<br />IMPROVEMENT ASSESSMENT LL NO. FUND NO. CAP. INTER.
<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 />$25,313.60
<br />$0.00
<br />$25,313.60
<br />2003 -0001 -ds
<br />Table 3
<br />NO.
<br />Year
<br />Principal
<br />B S1100 Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />Principal
<br />Interest
<br />Total
<br />1
<br />2003
<br />($1,832.14)
<br />($2,082.65)
<br />($3,914.79)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($1,832.14)
<br />($2,082.65)
<br />($3,914.79)
<br />2
<br />2004
<br />($1,960.38)
<br />($1,643.70)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($1,960.38)
<br />($1,643.70)
<br />($3,604.09)
<br />3
<br />2005
<br />($2,097.61)
<br />($1,506.48)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,097.61)
<br />($1,506.48)
<br />($3,604.09)
<br />4
<br />2006
<br />($2,244.44)
<br />($1,359.64)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,244.44)
<br />($1,359.64)
<br />($3,604.09)
<br />5
<br />2007
<br />($2,401.56)
<br />($1,202.53)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,401.56)
<br />($1,202.53)
<br />($3,604.09)
<br />6
<br />2008
<br />($2,569.66)
<br />($1,034.42)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,569.66)
<br />($1,034.42)
<br />($3,604.09)
<br />7
<br />2009
<br />($2,749.54)
<br />($854.55)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,749.54)
<br />($854.55)
<br />($3,604.09)
<br />8
<br />2010
<br />($2,942.01)
<br />($662.08)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,942.01)
<br />($662.08)
<br />($3,604.09)
<br />9
<br />2011
<br />($3,147.95)
<br />($456.14)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,147.95)
<br />($456.14)
<br />($3,604.09)
<br />10
<br />2012
<br />($3,368.31)
<br />($235.78)
<br />($3,604.09)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,368.31)
<br />($235.78)
<br />($3,604.09)
<br />TOTAL
<br />($25,313.60)
<br />($11,037.97)
<br />($36,351.60)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($25,313.60)
<br />($11,037.97)
<br />($36,351.60)
<br />4/28/03
<br />323 $310.70
<br />$0.00
<br />$310.70
<br />ANOKA CO.
<br />FUND NO.
<br />83553
<br />lilted -Lot 4
<br />
|