Laserfiche WebLink
10, 28�e7 10: 'LB FAX tit: ::J 300: SPRISGSTED INC. <br />0609; 016 <br />City of Mounds View, Minnesota <br />Mounds View Business Park East <br />Everest Development Company <br />spay As You Go' TIF Financing <br />Project: <br />C.G. Hill & Sons <br />Amount: <br />$172,600 <br />Discount Rate: <br />8.00% <br />Annual Increment: <br />$4200% <br />Increment Inflator: <br />Beginning Principal <br />Year Balance Repayment <br />(1) (2) (3) <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 />172SW <br />150:093 <br />125,531 <br />93,638 <br />69,225 <br />37,086 <br />1,999 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />22,407 <br />24,562 <br />26,893 <br />29,413 <br />32,139 <br />35,087 <br />1,999 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />172,500 <br />Annual <br />Annual <br />Total <br />Increment <br />Ending <br />Interest <br />Payment <br />850/0 <br />(6) <br />Balance <br />(7) <br />(4) <br />(5) <br />0 800 <br />36,207 <br />36,207 <br />36,669 <br />160,093 <br />125.531 <br />12,007 <br />10,042 <br />36,569 <br />36,935 <br />36.935 <br />98,638 <br />7.891 <br />37,304 <br />37,304 <br />37,677 <br />69,225 <br />37.086 <br />5 538 <br />2,967 <br />37,677 <br />38,054 <br />38,054 <br />1,999 <br />160 <br />2,15 <br />2,159 <br />0 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 />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 />52,405 224,905 224,905 <br />m\mvbuspk <br />Prepared 28-Oct-93 by SPRINGSTED Incorporated <br />