|
PROJECT:
<br />PLAT:
<br />LEGAL DESC:
<br />P.I.N.:
<br />OWNER:
<br />END OF YEAR:
<br />ASSESSMENT DATE:
<br />INTEREST RATE:
<br />ASSESSMENT LENGTH:
<br />Lino Lakes Market Place
<br />Lot 6, Block 2
<br />08- 31 -22- 43-0027
<br />12/31/02
<br />10/28/02
<br />7.00%
<br />10
<br />Table 1
<br />TABLE
<br />CITY OF LINO LAKES ASSESSMENT
<br />IMPROVEMENT
<br />ASSESSMENT
<br />LL NO.
<br />CITY
<br />FUND NO. CAP. INTER.
<br />ANOKA CO.
<br />FUND NO.
<br />Table 1
<br />Table 2
<br />Table 3
<br />Bond Repayment
<br />Assessment Charges
<br />Total Assessment
<br />Table 2
<br />$27,260.80
<br />$0.00
<br />$27,260.80
<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 />($1,973.07)
<br />($2,242.86)
<br />($4,215.92)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($1,973.07)
<br />($2,242.86)
<br />($4,215.92)
<br />2
<br />2004
<br />($2,111.18)
<br />($1,770.14)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,111.18)
<br />($1,770.14)
<br />($3,881.32)
<br />3
<br />2005
<br />($2,258.97)
<br />($1,622.36)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,258.97)
<br />($1,622.36)
<br />($3,881.32)
<br />4
<br />2006
<br />($2,417.09)
<br />($1,464.23)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,417.09)
<br />($1,464.23)
<br />($3,881.32)
<br />5
<br />2007
<br />($2,586.29)
<br />($1,295.03)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,586.29)
<br />($1,295.03)
<br />($3,881.32)
<br />6
<br />2008
<br />($2,767.33)
<br />($1,113.99)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,767.33)
<br />($1,113.99)
<br />($3,881.32)
<br />7
<br />2009
<br />($2,961.04)
<br />($920.28)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($2,961.04)
<br />($920.28)
<br />($3,881.32)
<br />8
<br />2010
<br />($3,168.32)
<br />($713.01)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,168.32)
<br />($713.01)
<br />($3,881.32)
<br />9
<br />2011
<br />($3,390.10)
<br />($491.23)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,390.10)
<br />($491.23)
<br />($3,881.32)
<br />10
<br />2012
<br />($3,627.41)
<br />($253.92)
<br />($3,881.32)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($3,627.41)
<br />($253.92)
<br />($3,881.32)
<br />TOTAL
<br />($27,260.80)
<br />($11,887.05)
<br />($39,147.80)
<br />$0.00
<br />$0.00
<br />$0.00
<br />($27,260.80)
<br />($11,887.05)
<br />($39,147.80)
<br />4/28/031
<br />•
<br />Page 1
<br />323 $334.60
<br />$0.00
<br />$334.60
<br />83553
<br />fled-Lot 6
<br />
|