Laserfiche WebLink
10�:8.93 10:30 FAX 812 22.3 300: <br />SPRINGSTED INC. ®ola:ols <br />City o1 Mounds View, Minnesota <br />Mounds View Business Park East <br />-pay As est CYou Go CompanyMOnt <br />TIF Financing <br />i 9 <br />Project: Building W <br />0,192 <br />g45.00% <br />Amount: <br />Discount Rate - <br />Annuallncrement: <br />Annual <br />$1'�,h <br />Increment Inflator. <br />Beginning <br />Principal <br />Repayment <br />Year Balance <br />(2) <br />(3) <br />(1) <br />1 <br />2 <br />3 <br />4 <br />5 <br />6 <br />7 <br />8 <br />9 <br />10 <br />I <br />12 <br />13 <br />14 <br />15 <br />16 <br />17 <br />18 <br />19 <br />20 <br />Totals <br />4501192 <br />361,460 <br />264.383 <br />158,280 <br />42,415 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />88,732 <br />97,OT7 <br />106.103 <br />1151965 <br />42,415 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />450,192 <br />Annual <br />Interest <br />(4) <br />36,015 <br />28,917 <br />21,151 <br />12,662 <br />3,393 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />102,138 <br />Total <br />Payment <br />(5) <br />124,747 <br />125.994 <br />127,254 <br />128,527 <br />45,809 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />Annual <br />increment <br />85% <br />(6) <br />124,747 <br />125.994 <br />127,254 <br />128,527 <br />45,808 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />552,330 552.330 <br />Prepared 28—oct-93 by SPRINGSTED Incorporated <br />Ending <br />Balance <br />m <br />361.460 <br />264.383 <br />1 W280 <br />42,415 <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 />