Laserfiche WebLink
10I's 93 10:.11 FAX 612 223 3002 SPRISGSTED ISC. z 015-016 <br />City of Mounds Yew, Minnesota <br />Mounds View Business Park East <br />Everest Development Company <br />'Pay As You Go' TIF Finencing <br />Project: <br />Building'N' <br />Amount: <br />$450,192 <br />Discount Rate: <br />8.500/0 <br />Annual Increment: <br />$146,761 <br />Increment Inflator: <br />1.00% <br />Annual <br />Beginning <br />Principal <br />Annual <br />Total <br />Increment <br />85% <br />Ending <br />Balance <br />Year <br />Balance <br />Repayment <br />Interest <br />Payment <br />(5) <br />(6) <br />(7) <br />(1) <br />(2) <br />(3) <br />(4) <br />1 <br />450,192 <br />86,481 <br />38,266 <br />124,747 <br />599599 <br />124,747 <br />363.711 <br />8632 <br />2 <br />363,711 <br />268,632 <br />95,079 <br />1 D4,420 <br />30,915 <br />22,834 <br />12,4 <br />12,4 <br />266, 2 <br />3 <br />4 <br />164,212 <br />114,569 <br />13,956 <br />128,527 <br />128527 <br />49,643 <br />5 <br />49,643 <br />49,643 <br />4.220 <br />`53, <br />,0 <br />0 <br />6 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />7 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />0 <br />8 <br />9 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />10 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />0 <br />11 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />12 <br />13 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />a <br />0 <br />14 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />p <br />0 <br />15 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />16 <br />17 <br />18 <br />19 <br />20 <br />Totals <br />450,192 <br />110,193 <br />560,385 <br />560,385 <br />Prepared 28—Oct-93 by SPRINGSTED Incorporated <br />mlmvbuspk <br />