|
10: 28�93 10:18 FAX 81: :.J 300: SPRIScSTED ISC. m 00:': O10
<br />City of Mounds View, Minnesota
<br />Mounds Yew Business Park East
<br />Everest Development Company
<br />-pay As You Go' TIF Financing
<br />Project:
<br />Multi -Tech
<br />Amount:
<br />$700,000
<br />Discount Rate:
<br />7.00'%
<br />Annual Increment:
<br />$10
<br />Increment Inflator:
<br />00%
<br />Annual
<br />Beginning
<br />Principal
<br />Annual
<br />Total
<br />increment
<br />WA
<br />Ending
<br />Balance
<br />Year
<br />BalanceRepayment
<br />Repayment
<br />Interest
<br />Payment
<br />(5)
<br />(6)
<br />(7)
<br />r)
<br />(4)
<br />1
<br />700,000
<br />37,700
<br />491000
<br />86,700
<br />87,567
<br />86,700
<br />87,567
<br />662,300
<br />621,094
<br />2
<br />662,300
<br />41,206
<br />46,361
<br />43,477
<br />88,443
<br />88,443
<br />527,130
<br />3
<br />621,094
<br />44,966
<br />48,998
<br />40,329
<br />89,327
<br />89,327
<br />5,1
<br />4
<br />57676
<br />128
<br />53,321
<br />36,899
<br />90,220
<br />91
<br />0,122
<br />7309
<br />5
<br />527:1306
<br />57,955
<br />33,167
<br />91,122
<br />4,8
<br />7
<br />473,809
<br />415,854
<br />415 851
<br />62,923
<br />29,110
<br />92,033
<br />92,033
<br />92,953
<br />352,931
<br />284.683
<br />8
<br />352:931
<br />68,248
<br />68,248
<br />24,705
<br />19,928
<br />92,953
<br />93,883
<br />93,883
<br />210,728
<br />9
<br />264 683
<br />73,071
<br />14,751
<br />94,822
<br />94,822
<br />130,657
<br />44,E
<br />10
<br />11
<br />130,657
<br />86,624
<br />9,146
<br />95,770
<br />47,115
<br />95,770
<br />47,115
<br />12
<br />44,033
<br />44,033
<br />3,082
<br />0
<br />0
<br />0
<br />13
<br />0
<br />0
<br />0
<br />0
<br />0
<br />14
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1s
<br />o
<br />0
<br />0
<br />0
<br />0
<br />16
<br />0
<br />17
<br />18
<br />19
<br />20
<br />700.000
<br />349,955
<br />1,049,955
<br />1.049.955
<br />Totals
<br />m\mvbuspk
<br />Prepared 28-Oct-93 by SPRINGSTED Incorporated
<br />
|