Laserfiche WebLink
10, 28. 9.1 10:31 FAX 612 2:3 1002 <br />City of Mounds View, Minnesota <br />Mounds View Business Park East <br />Everest Development Company <br />'Pay As You Go' TIF Financing <br />SPRINGSTED INC. Z018i016 <br />Project: <br />Building'N' <br />Amount: <br />$450,192 <br />Discount Rate: <br />9.00% <br />Annual Increment: <br />$146,761 <br />Increment Inflator: <br />1.00',6 <br />Annual <br />Beginning <br />Principal <br />Annual <br />Total <br />Increment <br />Ending <br />Year Balance <br />Repayment <br />Interest <br />Payment <br />85% <br />Balance <br />(1) (2) <br />(3) <br />(4) <br />(5) <br />(6) <br />(7) <br />1 450,192 <br />84,230 <br />40,517 <br />124,747 <br />124,747 <br />365,962 <br />2 365,962 <br />93,057 <br />32,937 <br />125,994 <br />125,994 <br />272,905 <br />3 272,905 <br />102.693 <br />24,561 <br />127,254 <br />127,254 <br />170,212 <br />4 170,212 <br />113,208 <br />15,319 <br />128,527 <br />128,527 <br />57,004 <br />5 57,004 <br />57,004 <br />5,130 <br />62.134 <br />62,134 <br />0 <br />6 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />7 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />8 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />9 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />10 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />11 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />12 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />13 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />14 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />15 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />16 0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />17 <br />18 <br />19 <br />20 <br />Totals <br />450,192 <br />118,464 <br />568,656 <br />568,656 <br />Prepared 28-Oct-93 by SPRINGSTED Incorporated mlmvbuspk <br />