Laserfiche WebLink
10::8 '93 10:'219 FAX 01: :':J 300: <br />SPRISGSTED INC. Z008"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•50% <br />Annual Increment: <br />$42�� <br />Increment Inflator. <br />Beginning Principal <br />Year Balance Repayment <br />(1) (2) (3) <br />Annual <br />Annual Total Increment <br />Interest Payment 85% <br />(4) (5) (6) <br />1 <br />172SW <br />23,269 <br />12,938 <br />11,192 <br />36,207 <br />36,569 <br />2 <br />149:231 <br />123,854 <br />25,377 <br />27,646 <br />9.289 <br />36,935 <br />3 <br />4 <br />96208 <br />3008E <br />7,216 <br />37,304 <br />37,677 <br />6 <br />66,120 <br />32,718 <br />4,959 <br />2,505 <br />35,907 <br />6 <br />33,402 <br />33,402 <br />0 <br />7 <br />0 <br />0 <br />0 <br />0 <br />0 <br />8 <br />0 <br />0 <br />0 <br />0 <br />9 <br />10 <br />0 <br />p <br />0 <br />0 <br />0 <br />0 <br />11 <br />0 <br />0 <br />0 <br />0 <br />0 <br />12 <br />0 <br />0 <br />0 <br />0 <br />0 <br />13 <br />0 <br />0 <br />0 <br />0 <br />14 <br />15 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />16 <br />0 <br />0 <br />17 <br />18 <br />19 <br />20 <br />Totals <br />172.500 <br />48,099 <br />220,599 <br />36,207 <br />X569 <br />36,935 <br />37,304 <br />37,677 <br />35,907 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />220,599 <br />Ending <br />Balance <br />(7) <br />149,231 <br />123,854 <br />96,208 <br />66,120 <br />33,402 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />m\mvbuspk <br />Prepared 28-Oct-93 by SPRINGSTED Incorporated <br />