Laserfiche WebLink
BUILDINGS <br />* Capitalized interest <br />City of Mounds View TIF District No. 1 Modification 40 1 P a g c <br />K <br />L <br />M <br />N <br />Total <br />Base. Tax <br />L <br />M <br />N <br />Total <br />Payment <br />Capacity Estimate <br />91633 <br />9,633 <br />8,840 <br />7,377 <br />35,483 <br />New Tax Capacity <br />178,532 <br />86,413 <br />69,701 <br />188,715 <br />522,961 <br />Captured 'Pax <br />12 + 3 <br />12 + 3 <br />12 + 3 <br />-- <br />Bond <br />Capacity <br />168,899 <br />76,780 <br />60,861 <br />180,938 <br />487,418 <br />X 92% <br />x 92% <br />x 92% <br />x 92% <br />x 9296 <br />x 92% <br />Tax Increment <br />155,387 <br />70,637 <br />55,993 <br />166,463 <br />448,479 <br />* Capitalized interest <br />City of Mounds View TIF District No. 1 Modification 40 1 P a g c <br />BOND CAPACITY <br />i <br />K <br />L <br />M <br />N <br />Total <br />Payment <br />155,000 <br />70,000 <br />56,000 <br />156,000 <br />447,000 <br />% = <br />9% <br />9% <br />9% <br />9% <br />�- <br />Term = <br />12 + 3ci* <br />12 + 3 <br />12 + 3 <br />12 + 3 <br />-- <br />Bond <br />1,110,000 <br />500,000 <br />400,000 <br />1,188,000 <br />3,198,000 <br />Net (after ci) <br />890,000 <br />400,000 <br />320,000 <br />950,000 <br />2,560,000 <br />* Capitalized interest <br />City of Mounds View TIF District No. 1 Modification 40 1 P a g c <br />