Laserfiche WebLink
10:8 93 10:30 FAX 612 223 3002 SPRISGSTED INC. laO13%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 />Building W <br />Amount: <br />$450,192 <br />Discount Rate: <br />7•5W' <br />Annual Increment: <br />$146,761 <br />Increment Inflator: <br />1.00% <br />Beginning Principal <br />Year Balance Repayment <br />(1) (2) (3) <br />Annual <br />Annual Total Increment <br />wing <br />Interest Payment <br />ce <br />(4) (5) (6) (7) <br />1 <br />450.192 <br />90,983 <br />33,764 <br />26,941 <br />124,747 <br />125,994 <br />124,747 <br />125,994 <br />2 <br />3 <br />359,209 <br />260:156 <br />99,053 <br />107,742 <br />19,512 <br />127,254 <br />7,254 <br />128527 <br />138 <br />4 <br />152.414 <br />117,096 <br />11,431 <br />2,649 <br />128,527 <br />37,9600 <br />967 <br />5 <br />35,318 <br />35,318 <br />0 <br />6 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />7 <br />8 <br />0 <br />0 <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 />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />11 <br />12 <br />0 <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 />0 <br />16 <br />0 <br />0 <br />17 <br />18 <br />19 <br />20 <br />Totals <br />450,192 <br />94,297 <br />544,489 <br />544,489 <br />359,2D9 <br />260,156 <br />152,414 <br />3E,318 <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 />mlmvbuspk <br />Prepared 28—Oct-93 by SPRINGSTED Incorporated <br />