Laserfiche WebLink
10.N93 10:.18 FAX BI: ::J 000: SPRISGSTED INC. <br />0007.016 <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: <br />C.G. Hill & Sons <br />Amount: <br />$172,500 <br />Discount Rate: <br />7.00% <br />Annual increment: <br />$42,597 <br />Increment Inflator: <br />1.00% <br />Year <br />(1) <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 />Beginning Principal <br />Balance Repayment <br />(2) (3) <br />Annual <br />Annual Total Increment BalanceEn <br />Interest Payment 85% <br />(4) (5) (6) (7) <br />172,500 <br />24,132 <br />12,075 <br />36,207 <br />36,569 <br />36,207 <br />36,569 <br />148,368 <br />122,185 <br />148368 <br />26,183 <br />10,386 <br />8,553 <br />36,935 <br />36,935 <br />93,803 <br />122585 <br />93,803 <br />28,382 <br />30,738 <br />6.566 <br />37,304 <br />37,304 <br />63,065 <br />29,803 <br />63.065 <br />33.262 <br />4,415 <br />37,677 <br />$1889 <br />37,677 <br />31,889 <br />0 <br />29,80 <br />29,803 <br />2086 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />p <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />172,500 4401 216,581 21601 <br />Prepared 28—Oct-93 by SPRINGSTED Incorporated <br />mlmvbuspk <br />