Laserfiche WebLink
10."S 93 10:30 FAX 61: 223 300: SPRISGSTED INC. 201:" 016 <br />City of Mounds Vlew, Minnesota <br />Mounds View Business Park East <br />Everest Development Company <br />'Pay As You Go' TIF Financing <br />Project: <br />Building'N' <br />Amount: <br />5450,192 <br />Discount Rate: <br />7.00% <br />Annual increment: <br />$146,761 <br />Increment Inilator. <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 />450,192 <br />93,234 <br />31,513 <br />124.747 <br />125,994 <br />124,747 <br />125,994 <br />2 <br />356,958 <br />101,007 <br />109,337 <br />24,987 <br />17,917 <br />127,254 <br />127:254 <br />3 <br />4 <br />255,951 <br />146,614 <br />118.264 <br />11:985 <br />128,527 <br />27 <br />130 5335 <br />5 <br />28,350 <br />28,350 <br />1,985 <br />0 <br />0 <br />6 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />0 <br />0 <br />7 <br />8 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />9 <br />0 <br />0 <br />0 <br />0 <br />0 <br />10 <br />11 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />12 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />13 <br />0 <br />0 <br />0 <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 />0 <br />16 <br />0 <br />17 <br />18 <br />19 <br />20 <br />450,192 <br />B6,665 <br />536,857 <br />536.857 <br />Totals <br />356,958 <br />255,951 <br />146,614 <br />28,350 <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 />m\mvbuspk <br />Prepared 28—Oct-93 by SPRINGSTED Incorporated <br />