|
10 :8 93 10:28 FAX 619 923 3002 SPRINGSTED INC.
<br />Zoos;ol9
<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:
<br />Multi -Tech
<br />Amount:
<br />$700,000
<br />Discount Rate:
<br />S.50%
<br />Annual Increment:
<br />$102,000
<br />Increment Inflator.
<br />1.0006
<br />Annual
<br />Beginning
<br />Principal
<br />Annual
<br />Total
<br />Payment
<br />Increment8596
<br />Ending
<br />Balance
<br />Year
<br />Balance
<br />Repayment
<br />Interest
<br />(4)
<br />(5)
<br />(6)
<br />(7)
<br />m
<br />(2)
<br />(3)
<br />1
<br />700 O00
<br />27,200
<br />59,500
<br />86,700
<br />87,567
<br />$6.700
<br />87,567
<br />672,800
<br />642,421
<br />p
<br />672,B00
<br />30,379
<br />57,188
<br />1,606
<br />88,443
<br />89,327
<br />�'�
<br />3
<br />641421
<br />33,837
<br />37,597
<br />51,730
<br />89,327
<br />89,327
<br />570,987
<br />529,301
<br />4
<br />5
<br />608,584
<br />570,987
<br />41,686
<br />48,534
<br />90,220
<br />91,122
<br />90,220
<br />91,122
<br />70
<br />6
<br />529,301
<br />46,131
<br />44,991
<br />41.069
<br />92,033
<br />92,953
<br />,1206
<br />7
<br />483:170
<br />50,964
<br />56,215
<br />36,738
<br />92,953
<br />92,883
<br />375,991
<br />314,067
<br />8
<br />9
<br />432,206
<br />375:991
<br />61,924
<br />31,959
<br />93,883
<br />94,822
<br />93,883
<br />94,822
<br />941
<br />245,117
<br />10
<br />314,067
<br />68,126
<br />26,696
<br />20,905
<br />95,770
<br />95,770
<br />171,076
<br />11
<br />245,941
<br />74,865
<br />82,187
<br />14,541
<br />96,728
<br />96,728
<br />88,889
<br />0
<br />12
<br />171,076
<br />88,889
<br />88,889
<br />7,556
<br />�'�5
<br />96,445
<br />0
<br />0
<br />13
<br />14
<br />0
<br />0
<br />0
<br />0
<br />p
<br />0
<br />1s
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />16
<br />17
<br />18
<br />19
<br />20
<br />700,000
<br />496,013
<br />1,196,013
<br />1,196,013
<br />Totals
<br />m\mvbuspk
<br />Prepared 28-Oct-93 by SPRINGSTED incorporated
<br />
|