Laserfiche WebLink
10/28/93 10:30 FAX 612 223 3002 SPRINGSTED INC. 0013/016 <br /> City of Mounds View, Minnesota <br /> Mounds View Business Park East <br /> Everest Development Company <br /> "Pay As You Go"TIF Financing <br /> Project: Building "N" <br /> Amount: S450,192 <br /> Discount Rate: 7.50% <br /> Annual Increment: $146,761 <br /> Increment Inflator: 1.00% Annual <br /> Beginning Principal Annual Total Increment Ending <br /> Year Balance Repayment Interest Payment 85% Balance(7)(1) (2) (3) (4) (5) ( ) <br /> 1 450,192 90,983 33,764 124,747 124,747 359,209 <br /> 2 359,209 99,053 26,941 125,994 125,994 260,156 <br /> 3 260,156 107,742 19,512 127,254 127,254 152,414 <br /> 4 152,414 117,096 11,431 128,527 128,527 36,318 <br /> 5 35,318 35,318 2,649 37,967 37,967 <br /> 0 0 <br /> 6 0 0 0 0 0 0 <br /> 7 0 0 0 0 0 0 <br /> 9 0 <br /> 0 <br /> 101 0 0 0 0 0 0 1 <br /> 11 0 0 0 <br /> 12 0 0 0 0 0 0 <br /> 13 0 0 0 0 0 0 <br /> 14 0 0 0 0 0 0 <br /> 16 0 <br /> 15 0 0 0 0 0 0 <br /> 17 <br /> 18 <br /> 19 - - <br /> 20 <br /> Totals 450,192 94,297 544,489 544,489 <br /> • <br /> Prepared 28-Oct-93 by SPRINGSTED Incorporated <br /> mlmvbuspk <br />