|
O 003•016
<br />10-2S.93 10: 27 FAX 612 223 3002 SPRIS(,STED INC.
<br />City of Mounds VIM Minnesota
<br />Mounds View 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 />7.50%
<br />Annual Increment:
<br />$102,000
<br />Increment Inflator:
<br />1.00%
<br />Annual
<br />Beginning
<br />Principal
<br />Annual
<br />Total
<br />Increment
<br />Balance
<br />Year
<br />Balance
<br />Repayment
<br />Inter(4)
<br />Payment
<br />(6)
<br />(7)
<br />(1)
<br />(2)
<br />1
<br />700,000
<br />34,200
<br />52,500
<br />86,700
<br />87,567
<br />86,700
<br />87,567
<br />665,800
<br />628.168
<br />2
<br />1565600
<br />37.632
<br />41,330
<br />49,935
<br />47,113
<br />88,443
<br />88,443
<br />"8M
<br />3
<br />4
<br />628:168
<br />586B38
<br />45,314
<br />44,013
<br />89,327
<br />89,327
<br />90,220
<br />541,524
<br />491,918
<br />5
<br />641:524
<br />49,606
<br />40,614
<br />36,894
<br />90,220
<br />91,122
<br />91,122
<br />437,690
<br />6
<br />491,918
<br />54,228
<br />59,206
<br />32,827
<br />92,033
<br />92,033
<br />378,484
<br />7
<br />8
<br />437690
<br />378:484
<br />64,567
<br />28.396
<br />92,953
<br />92,953
<br />93,883
<br />313,917
<br />243,578
<br />9
<br />313,917
<br />70.339
<br />23,544
<br />18,268
<br />93,883
<br />94,822
<br />94,822
<br />167,024
<br />10
<br />243,578
<br />76,554
<br />83,243
<br />12,527
<br />95.770
<br />95,770
<br />83,781
<br />11
<br />12
<br />167,024
<br />83,781
<br />83,790
<br />6,284
<br />�' 065
<br />90,065
<br />0
<br />0
<br />0
<br />13
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />14
<br />15
<br />0
<br />0
<br />0
<br />0
<br />0
<br />p
<br />p
<br />0
<br />0
<br />16
<br />0
<br />0
<br />17
<br />18
<br />19
<br />20
<br />Totals
<br />700,000
<br />392,905
<br />1.092.905
<br />1,092,905
<br />Prepared 28-Oct-93 by SPRINGSTED Incorporated
<br />m\mvbuspk
<br />
|