Laserfiche WebLink
10/28/93 10:31 FAX 612 223 3002 SPRINGSTED INC. al015/016 <br /> City of Mounds View, Minnesota <br /> Mounds View Business Park East <br /> Everest Development Company <br /> Tay As You Go"TIF Financing <br /> Project: Building "N" <br /> Amount: $450,192 <br /> Discount Rate: 8.50% <br /> Annual Increment: $146,761 <br /> Increment Inflator: 1.00% Annual <br /> Total Increment Ending <br /> Beginning Principal Annual - - - <br /> Year Balance Repayment Interest Payment 85% Balance <br /> (1) (2) (3) (4) (5) (6) (7) <br /> 1 450,192 86,481 38,266 124,747 12125,994447 268,632 11 <br /> 2 363,711 95,079 30,915 125,994 127,254 127,254 164,212 <br /> 3 268,632 104,420 22,834 <br /> 4 164,212 114,569 13,968 128,627 128,527 49,6430 <br /> 5 49,643 49,643 4,220 53,863 53,863 <br /> 6 0 0 0 � 0 0 <br /> 0 0 <br /> 7 0 0 � 0 0 0 <br /> 8 0 0 <br /> 9 0 0 0 0 0 0 0 0 <br /> 0 0 0 0 <br /> 110 0 � � � 0 0 0 <br /> 12 0 0 0 0 <br /> 13 0 0 0 0 0 0 <br /> 14 0 0 0 0 0 00 <br /> 15 0 0 0 <br /> 16 0 0 <br /> 17 <br /> 18 <br /> 19 - <br /> 20 <br /> Totals 450,192 110,193 560,385 560,385 <br /> Prepared 28-Oct-93 by SPRINGSTED Incorporated <br /> m\mvbuspk <br />