|
9130/2004 Metro Plains-BOTH Page 1 of 5
<br /> CITY OF ELK RIVER-RIVERFRONT REDEVELOPMENT AREA
<br /> DRAFT FOR DISCUSSON ONLY
<br /> Base Project Captured Semi-Annual State Semi-Annual PAYMENT DATE
<br /> PERIOD BEGINNING Tax Tax Tax Gross Tax Auditor Net Tax PERIOD ENDING
<br /> Yrs. Mth. Yr. Capacity Capacity Capacity Increment 0.36% Increment Yrs. Mth. Yr.
<br /> 0.0 02-01 2003 17,741 17,741 0.0 08-01 2003
<br /> 0.0 08-01 2003 17,741 17,741 0.0 02-01 2004
<br /> 0.0 02-01 2004 17,741 17,741 Present Value Date 02-01-05 0.0 08-01 2004
<br /> 0.0 08-01 2004 17,741 17,741 0.0 02-01 2005
<br /> 0.0 02-01 2005 17,741 17,741 0 0 0.0 08-01 2005
<br /> 0.0 08-01 2005 17,741 17,741 0 0 0.0 02-01 2008
<br /> 0.0 02-01 2006 17,741 17,741 0 0 0.5 08-01 2008
<br /> 0.5 08-01 2006 17,741 17,741 0 0 1.0 02-01 2007
<br /> 1.0 02-01 2007 17,741 195,621 177,88 109,142 (393) 108,74 1.5 08-01 2007
<br /> 1.5 08-01 2007 17,741 195,621 177,88 109,142 (393) 108,74 2.0 02-01 2008
<br /> 2.0 02-01 2008 17,741 201,489 183,74 112,742 (406) 112,33 2.5 08-01 2008
<br /> 2.5 08-01 2008 17,741 201,489 183,74 112,742 (406) 112,33 3.0 02-01 2009
<br /> 3.0 02-01 2009 17,741 207,534 189,79 116,451 (419) 116,03 3.5 08-01 2009
<br /> 3.5 08-01 2009 17,741 207,534 189,79 116,451 (419) 116,03 4.0 02-01 2010
<br /> 4.0 02-01 2010 17,741 213,760 196,01 120,271 (433) 119,83 4.5 08-01 2010
<br /> 4.5 08-01 2010 17,741 213,760 196,01 120,271 (433) 119,83 5.0 02-01 2011
<br /> 5.0 02-01 2011 17,741 220,173 202,43 124,206 (447) 123,75 5.5 08-01 2011
<br /> 5.5 08-01 2011 17,741 220,173 202,43 124,206 (447) 123,75 6.0 02-01 2012
<br /> 6.0 02-01 2012 17.741 226.778 209,03 128,259 (462) 127,79 6.5 08-01 2012
<br /> 0 6.5 08-01 2012 17,741 226,778 209,03 128,259 (462) 127,79 7.0 02-01 2013
<br /> 7.0 02-01 2013 17,741 233,581 215,84 132,433 (477) 131,95 7.5 08-01 2013
<br /> 7.5 08-01 2013 17,741 233,581 215,84 132,433 (477) 131,95 8.0 02-01 2014
<br /> 8.0 02-01 2014 17,741 240,589 222,84 136,733 (492) 136,24 8.5 08-01 2014
<br /> 8.5 08-01 2014 17,741 240,589 222,84 136,733 (492) 136,24 9.0 02-01 2015
<br /> 9.0 02-01 2015 17,741 247,806 230,06 141,161 (508) 140,65 9.5 08-01 2015
<br /> 9.5 08-01 2015 17,741 247,806 230,06 141,161 (508) 140,65 10.0 02-01 2016
<br /> 10.0 02-01 2016 17,741 255,241 237,50 145,723 (525) 145,19 10.5 08-01 2016
<br /> 10.5 08-01 2016 17,741 255,241 237,50 145,723 (525) 145,19 11.0 02-01 2017
<br /> 11.0 02-01 2017 17,741 262,898 245,15 150,421 (542) 149,87 11.5 08-01 2017
<br /> 11.5 08-01 2017 17,741 262,898 245,15 150,421 (542) 149,87 12.0 02-01 2018
<br /> 12.0 02-01 2018 17,741 270,785 253,044 155,260 (559) 154,701 12.5 08-01 2018
<br /> 12.5 08-01 2018 17,741 270,785 253,044 155,260 (559) 154,701 13.0 02-01 2019
<br /> 13.0 02-01 2019 17,741 278,908 261,167 160,244 (577) 159,668 13.5 08-01 2019
<br /> 13.5 08-01 2019 17,741 278,908 261,167 160,244 (577) 159,668 14.0 02-01 2020
<br /> 14.0 02-01 2020 17,741 287,276 269,535 165,378 (595) 164,783 14.5 08-01 2020
<br /> 14.5 08-01 2020 17,741 287,276 269,535 165,378 (595) 164,783 15.0 02-01 2021
<br /> 15.0 02-01 2021 17,741 295,894 278,153 170,666 (614) 170,052 15.5 08-01 2021
<br /> 15.5 08-01 2021 17,741 295,894 278,153 170,666 (614) 170,052 16.0 02-01 2022
<br /> 16.0 02-01 2022 17,741 304,771 287,030 176,113 (634) 175,479 16.5 08-01 2022
<br /> 16.5 08-01 2022 17,741 304,771 287,030 176,113 (634) 175,479 17.0 02-01 2023
<br /> 17.0 02-01 2023 17,741 313,914 296,173 181,723 (654) 181,069 17.5 08-01 2023
<br /> 17.5 08-01 2023 17,741 313,914 296,173 181,723 (654) 181,069 18.0 02-01 2024
<br /> 18.0 02-01 2024 17,741 323,331 305,590 187,501 (675) 186,826 18.5 08-01 2024
<br /> 18.5 08-01 2024 17,741 323,331 305,590 187,501 (675) 186,826 19.0 02-01 2025
<br /> 19.0 02-01 2025 17,741 333,031 315,290 193,453 (696) 192,756 19.5 08-01 2025
<br /> 19.5 08-01 2025 17,741 333,031 315,290 193,453 (696) 192,756 20.0 02-01 2026
<br /> 20.0 02-01 2026 17,741 343,022 325,281 199,583 (718) 198,864 20.5 08-01 2026
<br /> 20.5 08-01 2026 17,741 343,022 325,281 199,583 (718) 198,864 21.0 02-01 2027
<br /> 21.0 02-01 2027 17,741 353,313 335,572 205,897 (741) 205,156 21.5 08-01 2027
<br /> 21,5 08-01 2027 17,741 353,313 335,572 205,897 (741) 205,156 22.0 02-01 2028
<br /> 22.0 02-01 2028 17,741 363,912 346,171 212,400 (765) 211,636 22.5 08-01 2028
<br /> 22.5 08-01 2028 17,741 363,912 348,171 212,400 (765) 211,636 23.0 02-01 2029
<br /> 23.0 02-01 2029 17,741 374,830 357,088 219,099 (789) 218,310 23.5 08-01 2029
<br /> 23.5 08-01 2029 17,741 374,830 357,088 219,099 (789) 218,310 24.0 02-01 2030
<br /> 24.0 02-01 2030 17,741 386,074 368,333 225,998 (814) 225,185 24.5 08-01 2030
<br /> 24.5 08-01 2030 17,741 386,074 368,333 225,998 (814) 225,185 25.0 02-01 2031
<br /> 25.0 02-01 2031 17,741 397,657 379,916 233,105 (839) 232,266 25.5 08-01 2031
<br /> 25.5 08-01 2031 17,741 397,657 379,916 233,105 (839) 232,266 26.0 02-01 2032
<br /> Totals 8,207,924 (29,549) 8,178,376
<br /> Present Value Date 02-01-05
<br /> •
<br /> Prepared by Ehlers NewCashtow 9-21-04 wo admin
<br />
|