Laserfiche WebLink
10/28/93 10:31 FAX 612 223 3002 SPRINGSTED INC. II 016/016 <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: 9.00% <br /> Annual Increment: $146,761 <br /> Increment Inflator: 1.00% <br /> Annual <br /> Beginning Principal Annual Total Increment Ending <br /> Year Balance Repayment Interest Payment 85% Balance <br /> (1) (2) (3) (4) (5) (6) (7) <br /> 1 450,192 84,230 40,517 124,747 124,747 365,962 <br /> 2 365,962 93,057 32,937 125,994 125,994 272,905 <br /> 3 272,905 102,693 24,561 127,254 127,254 170,212 <br /> 4 170,212 113,208 15,319 128,527 128,527 57,004 <br /> 5 57,004 57,004 5,130 62,134 62,134 0 <br /> 6 0 0 0 0 0 0 <br /> 7 0 0 0 0 0 0 <br /> 8 0 0 0 0 0 0 <br /> 9 0 0 0 0 0 0 <br /> 10 0 0 0 0 0 0 <br /> 11 0 0 0 0 0 0 <br /> 12 0 0 0 0 0 0 <br /> 13 0 0 0 0 0 0 <br /> 14 0 0 0 0 0 0 <br /> 15 0 0 0 0 0 0 <br /> 16 0 0 0 0 0 0 <br /> 17 <br /> 18 <br /> 19 <br /> 20 <br /> Totals 450,192 118,464 568,656 568,656 <br /> Prepared 28-Oct-93 by SPRINGSTED Incorporated mlmvbuspk <br />