|
TIF DISTRICT NO. 17 TAX INCREMENT REVENUE NOTE SCHEDULED PAYMENTS
<br /> PERIOD BEGINNING Scheduled Payment Payment Local Match Local Match Local Match PERIOD ENDING
<br /> Payment To EDA To Developer at Paid up-front Owed
<br /> Yrs. Mth. Yr. Date 10%Admin Dev.Costs 10.00% Yrs. Mth. Yr.
<br /> 0.0 07-01 1997 0 0 0 0 0.0 12-01 1997
<br /> 0.0 12-01 1997 0 0 0 0 0.0 07-01 1998
<br /> 0 07-01 1998 0 0 0 0 0.0 12-01 1998
<br /> 12-01 1998 0 0 0 0 0.0 07-01 1999
<br /> 07-01 1999 0 0 0 0 0.0 12-01 1999
<br /> 0.0 12-01 1999 0 0 0 0 0.0 07-01 2000
<br /> 0.0 07-01 2000 09-01 1,461 13,145 1,461 0 1,461 0.5 12-01 2000
<br /> 0.5 12-01 2000 12-30 1,461 13,145 1,461 0 1,461 1.0 07-01 2001
<br /> 1.0 07-01 2001 09-01 1,440 12,961 1,440 0 1,440 1.5 12-01 2001
<br /> 1.5 12-01 2001 12-30 1,440 12,961 1,440 0 1,440 2.0 07-01 2002
<br /> 2.0 07-01 2002 09-01 1,417 12,751 1,417 0 1,417 2.5 12-01 2002
<br /> 2.5 12-01 2002 12-30 1,417 12,751 1,417 0 1,417 3.0 07-01 2003
<br /> 3.0 07-01 2003 09-01 1,390 12,513 1,390 0 1,390 3.5 12-01 2003
<br /> 3.5 12-01 2003 12.30 1,390 12,513 1,390 0 1,390 4.0 07-01 2004
<br /> 4.0 07-01 2004 09-01 1,360 12,241 1,360 0 1,360 4.5 12-01 2004
<br /> 4.5 12-01 2004 12-30 1,360 12,241 1,360 0 1,360 5.0 07-01 2005
<br /> 5.0 07-01 2005 09-01 1,326 11,933 1,326 0 1,326 5.5 12-01 2005
<br /> 5.5 12-01 2005 12-30 1,326 11,933 1,326 0 1,326 6.0 07-01 2006
<br /> 6.0 07-01 2006 09-01 1,287 11,582 1,287 0 1,287 6.5 12-01 2006
<br /> 6.5 12-01 2006 12-30 0 0 0 0 0 7.0 07-01 2007
<br /> 7.0 07-01 2007 09-01 0 0 0 0 0 7.5 12-01 2007
<br /> 7.5 12-01 2007 12-30 0 0 0 0 0 8.0 07-01 2008
<br /> 8.0 07-01 2008 09-01 0 0 0 0 0 8.5 12-01 2008
<br /> 8.5 12-01 2008 12-30 0 0 0 0 0 9.0 07-01 2009
<br /> 9.0 07-01 2009 12-01 2009
<br /> 9.5 12-01 2009 07-01 2010
<br /> 10.0 07-01 2010 12-01 2010
<br /> 10.5 12-01 2010 07-01 2011
<br /> 11.0 07-01 2011 12-01 2011
<br /> 11.5 12-01 2011 07-01 2012
<br /> 12.0 07-01 2012 12-01 2012
<br /> 12.5 12-01 2012 07-01 2013
<br /> 13.0 07-01 2013 12-01 2013
<br /> 13.5 12-01 2013 07-01 2014
<br /> 14.0 07-01 2014 12-01 2014
<br /> 14.5 12-01 2014 07-01 2015
<br /> 15.0 07-01 2015 12-01 2015
<br /> 15.5 12-01 2015 07-01 2016
<br /> 16.0 07-01 2016 12-01 2016
<br /> 16.5 12-01 2016 07-01 2017
<br /> 411 07-01 2017 12-01 2017
<br /> 12-01 2017 07-01 2018
<br /> 07-01 2018 12-01 2018
<br /> 18.5 12-01 2018 07-01 2019
<br /> 19.0 07-01 2019 12-01 2019
<br /> 19.5 12-01 2019 07-01 2020
<br /> 20.0 07-01 2020 12-01 2020
<br /> 20.5 12-01 2020 07-01 2021
<br /> 21.0 07-01 2021 12-01 2021
<br /> 21.5 12-01 2021 07-01 2022
<br /> 22.0 07-01 2022 12-01 2022
<br /> 22.5 12-01 2022 07-01 2023
<br /> 23.0 07-01 2023 12-01 2023
<br /> 23.5 12-01 2023 07-01 2024
<br /> 24.0 07-01 2024 12-01 2024
<br /> 24.5 12-01 2024 07-01 2025
<br /> Totals 18,074 162,669 18,074
<br /> Total Net Present Value 18,074 162,669 18,074
<br /> •
<br /> Cashflow analysis prepared by CITY OF ELK RIVER 3/6/98
<br />
|