Laserfiche WebLink
10/28/93 10:30 FAX 612 223 3002 SPRINGSTED INC. 0012/016 <br /> City of Mounds View, Minnesota <br /> Mounds View Business Park East <br /> Everest Development Company <br /> uPay As You Go"TIF Financing <br /> Project: Building "N" <br /> Amount: $450,192 <br /> Discount Rate: 7.00% <br /> Annual increment: $146,761 <br /> increment Inflator: 1.00% Annual <br /> Total Increment Ending <br /> Beginning Principal.. .. .__. .Annual_. 85% BalanceYear Balance <br /> Repayment 3} Interest Payment (6) (7) <br /> (1) � ) <br /> 1 450,192 93,234 31,513 124,747 124,747 356,958 <br /> 2 356,958 101,007 24,987 125,994 125,994 21 6,954 <br /> 3 255,951 109,337 17,917 127,254127,254 <br /> 4 . 146,614 118,264 10,263 128,527 128,527 28,3500 <br /> 5 28,350 28,350 1,985 30,335 30,335 <br /> 6 0 0 0 0 0 0 <br /> 0 <br /> 7 0 0 0 ° 0 0 0 <br /> 0 0 0 0 <br /> 10 0 ° 0 0 0 <br /> 00 <br /> 1i1 ° ° 0 0 0 <br /> 12 0 0 0 0 0 0 <br /> 13 0 0 0 0 0 <br /> 14 0 0 0 0 0 0 <br /> 166 <br /> 15 <br /> 0 0 0 0 0 0 <br /> 17 <br /> 18 <br /> -19 <br /> 20 <br /> Totals 450,192 86,665 536,857 536,857 <br /> mlmvbuspk <br /> Prepared 28-Oct-93 by SPRINGSTED Incorporated <br />