Laserfiche WebLink
10/28/93 10:30 FAX 612 223 3002 SPRINGSTED INC. 10014/016 <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: Building"N" <br /> Amount: $450,192 <br /> Discount Rate: 8.00% <br /> Annual Increment: $146,761 <br /> Increment Inflator: 1.00% Annual <br /> Beginning Principal Annual Total Increment Ending <br /> Year . Balance Repayment Interest Payment <br /> 85% Balance - - - <br /> (1) (2) (3) (4) (5) (6) (7) <br /> 1 450,192 88,732 36,015 124,747 124,747 361,460 <br /> �380 <br /> 2 361,460 97,077 28,917 125,994 125,994 <br /> 3 264,383 106,103 21,151 127,254 127,254 158,280 <br /> 4 158,280 115,865 12,662 128,527 128,527 42,415 <br /> 5 42,415 42,415 3,393 45,808 45,808 <br /> 6 0 0 0 0 Q 0 <br /> 7 0 0 <br /> 9 0 0 0 0 0 0 0 <br /> 90 <br /> 0 0 0 0 <br /> 10 0 0 0 0 0 0 <br /> 11 0 0 <br /> 12 0 0 0 0 0 0 <br /> 13 0 0 0 0 0 0 <br /> 15 <br /> 145 0 0 0 0 0 0 <br /> 116 0 0 0 0 0 0 <br /> 17 <br /> 18 <br /> 19 <br /> 20 <br /> Totals 450,192 102,138 552,330 552,330 <br /> Prepared 28-Oct-93 by SPRINGSTED Incorporated <br /> m\mvbuspk <br />