|
®OO41016
<br />10.28,13 10:2i FAX 812 223 3002
<br />SPRINGSTED INC.
<br />City of Mounds Yew, Minnesota
<br />Mounds View BusinessPark
<br />East
<br />Everest Development
<br />ny
<br />'Pay As You Go' TIF Financing
<br />Project: Mufti -Tech
<br />$700,000
<br />Amount:
<br />Discount Rate:
<br />e'��
<br />Annual Increment:
<br />$102.000
<br />1.0046
<br />Increment Inflator.
<br />Beginning
<br />Principal
<br />Year Balance
<br />Repayment
<br />(3)
<br />(1) (2)
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />Totals
<br />7001000
<br />669,300
<br />635,277
<br />597,656
<br />556,141
<br />510,412
<br />460,123
<br />404,900
<br />344,339
<br />278,003
<br />205,421
<br />126.085
<br />39,444
<br />0
<br />0
<br />0
<br />30,700
<br />34.023
<br />37,621
<br />41,515
<br />45,729
<br />50.289
<br />55,223
<br />60,561
<br />66,336
<br />72.562
<br />79,336
<br />86,641
<br />39,444
<br />0
<br />0
<br />0
<br />Annual
<br />Interest
<br />(4)
<br />56,000
<br />53,544
<br />50,822
<br />47,812
<br />44,491
<br />40,833
<br />36,810
<br />32.392
<br />27.547
<br />22,240
<br />16,434
<br />10,087
<br />3,156
<br />0
<br />0
<br />0
<br />Total
<br />Payment
<br />(5)
<br />K700
<br />87,567
<br />88,443
<br />89.327
<br />90,220
<br />91,122
<br />92,033
<br />92,953
<br />93,883
<br />94,822
<br />95,770
<br />96,728
<br />42,600
<br />0
<br />0
<br />0
<br />Annual
<br />Increment
<br />85%
<br />(6)
<br />66,700
<br />87,567
<br />88,443
<br />89,327
<br />90,220
<br />91,122
<br />92,033
<br />92,953
<br />93,883
<br />94,822
<br />96,770
<br />96.728
<br />42,600
<br />0
<br />0
<br />0
<br />442,168 1,142,168 1,142.168
<br />Prepared 28-Oct-93 by SPRINGSTED Incorporated
<br />Ending
<br />Balance
<br />(7)
<br />669,300
<br />635.277
<br />597,656
<br />556,141
<br />510,412
<br />460,123
<br />404,900
<br />344,339
<br />278.003
<br />205,421
<br />126.085
<br />39.444
<br />0
<br />0
<br />0
<br />0
<br />m\mvbuspk
<br />
|