|
10. _a: BJ 10::8 FAX dl.) n 2_, J00. c SPRI\GSTED INC. 2)006,016
<br />City of Mounds View, Minnesota
<br />Mounds Vow 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 />9.00%
<br />Annual Increment:
<br />$102,000
<br />Increment Inflator.
<br />1.00%
<br />Beginning Principal
<br />Year Balance Repayment
<br />(1) (2) (3)
<br />Annual
<br />Total
<br />Interest
<br />Payment
<br />(4)
<br />(5)
<br />Annual
<br />Increment Ending
<br />85% Balance
<br />(6) (7)
<br />1
<br />700.000
<br />23,700
<br />63,000
<br />86,700
<br />687.E
<br />86,700
<br />88,E
<br />2
<br />676.300
<br />26,700
<br />29,979
<br />60,867
<br />68,464
<br />3
<br />4
<br />649,600
<br />619,621
<br />33,561
<br />55,766
<br />89,327
<br />89,327
<br />90,220
<br />5
<br />586,060
<br />37,475
<br />52,745
<br />49,373
<br />90,220
<br />91,122
<br />91,122
<br />6
<br />7
<br />48,585
<br />548,585
<br />5
<br />06
<br />41.749
<br />46,418
<br />45,615
<br />92,033
<br />92,033
<br />B
<br />460,418
<br />51,515
<br />41,438
<br />92,953
<br />93.883
<br />92,953
<br />93,883
<br />9
<br />408,903
<br />351,821
<br />57,082
<br />63,158
<br />36,801
<br />31,664
<br />94822
<br />10
<br />11
<br />288,663
<br />69,790
<br />25,980
<br />n0
<br />96 728
<br />94822
<br />70
<br />95,,7
<br />12
<br />?.18,873
<br />2
<br />77.029
<br />84,929
<br />19,699
<br />12,766
<br />97,695
<br />97,695
<br />13
<br />14
<br />,873
<br />56,915
<br />56,915
<br />5,122
<br />62,0377
<br />62,0377
<br />15
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />16
<br />0
<br />17
<br />18
<br />19
<br />20
<br />Totals
<br />700,000
<br />559.300
<br />1,259,300
<br />1,259,300
<br />676,300
<br />649,600
<br />619,621
<br />586,060
<br />548,585
<br />506,836
<br />460,418
<br />408,903
<br />351,821
<br />288,663
<br />218,873
<br />141,844
<br />56,915
<br />0
<br />0
<br />0
<br />Prepared 28-Oct-93 by SPRINGSTED Incorporated
<br />mlmvbuspk
<br />
|