|
<br />9/30/2004
<br />
<br />Metro Plains - BOTH
<br />CITY OF ELK RIVER. RIVERFRONT REDEVELOPMENT AREA
<br />
<br />Paga1of5
<br />
<br />DRAFT FOR DISCUSSON ONLY
<br />
<br /> :CASK
<br /> Bua Projact Caplul1ld Sami-Annual ,.... Saml-A.nnual PAYMENT DATE
<br />PERIOD BEGINNING Ca~~~ilu ,.. ,.. GrossTu Auditor NatTu PERIOD ENDING
<br />Yrs. Mth, V,. CaoacitY CaDacitv Increment 0.36% Incl1lmant VB. M~. V,.
<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 PtesentV.lueDate02-01-OS 0.0 "., 200'
<br />0.0 08-01 2004 17.741 17,741 0.0 02-01 2005
<br />00 02-01 2005 17,741 17,741 0 0 0 0 0.0 08-01 2005
<br />0.0 "., 2005 17,741 17,741 0 0 0 0 0.0 02-01 20"
<br />0.0 02-01 2000 17,741 17,741 0 0 0 0 0.' "., 2006
<br />0.' 08-01 2000 17,741 17,741 0 0 0 0 LO 02-01 2007
<br />LO 02-01 2007 17,741 195,621 177,880 109,142 (393) 108,749 L' 05-<" 2007
<br />L5 08-01 2007 17,741 195,621 177,990 109,142. (393) 108,749 2.0 02-01 200'
<br />2.0 02-01 200' 17,741 201,489 183,748 112,742 (406) 112,337 2.' 09-01 2006
<br />2' 08_01 2008 17.741 2.01,499 193,748 112.742 (406) 112,337 3.0 02-01 2005
<br />3.0 02-01 2009 17,741 207,534 189,793 116,451 (419) 116,032 35 08-01 2009
<br />3.5 08-01 2005 17,741 207,534 189,793 116,451 (419) 116,032 '.0 02-01 2010
<br />" 02-01 2010 17,741 213,760 196,019 120,271 (433) 119,839 '.5 08-01 2010
<br />,., 05-<" 2010 17.741 213,760 196,019 120,271 (433) 119,839 '0 02-01 2011
<br />'.0 02-01 2011 17,741 220,173 202,432 124,206 (447) 123,759 ,., "., 2011
<br />,., 09-01 2011 17,741 220,173 202,432 124.206 (447) 123,759 5.0 02-01 2012
<br />5.0 02-01 2012 17,741 226,778 209,037 128,259 (462) 127,797 5.5 "., 2012
<br />5.' 0$-01 2012 17,741 226,778 209,037 129,259 (462) 127,797 7.0 02-01 2013
<br />7.0 02-01 2013 17,741 233,591 215,840 132,433 (477) 131,956 7' 09-01 2013
<br />7' 08-01 2013 17,741 233,581 215,840 132,433 (477) 131,956 '.0 02.01 2014
<br />'.0 02-01 2014 17,741 240,599 222,849 136,733 (492.) 136,240 " 09-01 2014
<br />'.5 08-01 2014 17,741 240,599 222,849 136,733 (492) 136,240 9.0 02-01 2015
<br />9.0 02-01 2015 17,741 247,806 230,065 141,161 (509) 140,653 9.' 0$-01 2015
<br />95 09-01 2015 17,741 247,806 230,065 141,161 (509) 140,653 100 02-01 2016
<br />10.0 02-01 2016 17,741 255,241 237,500 145,723 (525) 145,198 10.5 08-01 2016
<br />10.5 "., 2016 17.741 255,241 237,500 145,723 (525) 145,198 11.0 02-01 2017
<br />11.0 02-01 2017 17.741 262,998 245,157 150,421 (542) 149,879 11.5 08-01 2017
<br />11.5 "., 2.017 17,741 262,998 245,157 150,421 (542) 149,879 12.0 02-01 2018
<br />12.0 02-01 2018 17,741 270,785 253.044 155,260 (559) 154,701 12.5 0'" 2018
<br />12.5 09-01 2018 17,741 270,795 253,044 155.260 (559) 154,701 13.0 02-01 2019
<br />13.0 02-01 2019 17,741 278,909 261,167 160,244 (577) 159,669 13.5 09-01 2019
<br />13.5 OS-01 2019 17,741 279,908 261,167 160,244 (577) 159,668 14.0 02-01 2020
<br />14.0 02-01 2020 17,741 287,276 269,535 165,379 (595) 164.793 14.5 09-01 2020
<br />14.5 08-01 2020 17,741 287,276 269,535 165,378 (595) 164,793 15.0 02-01 2021
<br />15.0 02-01 202' 17,741 295,894 279,153 170,666 (614) 170,052 15.5 09-01 2021
<br />15.5 08-01 2021 17,741 295,994 278,153 170,666 (614) 170,052 16.0 02-01 2022
<br />16.0 02-01 2022 17,741 304,771 297,030 176,113 (634) 175,479 16.5 OS-01 2022
<br />16.5 09-01 2022 17,741 304,771 287,030 176,113 (634) 175,.479 17.0 02-01 2023
<br />17.0 02-01 2023 17,741 313,914 296,173 191,723 ...., 191,OS9 17.5 08-01 2023
<br />17.5 0'" 2023 17,741 313,914 296,173 181,723 ...., 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 0'" 2024
<br />19.5 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 .96) 192,756 19.5 09-01 2025
<br />19.5 09-01 2025 17,741 333.031 315,290 193,453 (696) 192,756 20.0 02-01 202'
<br />20.0 02-01 2026 17,741 343,022 325,291 199,593 (719) 198.864 20.5 09-01 2026
<br />20.5 09_01 2026 17,741 343,022 325,281 199,583 (719) 199,964 21.0 02-01 2027
<br />21.0 02-01 2027 17,741 353,313 335,572 205,997 (741) 205,15e 21.5 09.01 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 02-01 202' 17,741 363,912 346,171 212,400 (765) 211,636 22.5 08-01 2028
<br />225 08-01 2029 17,741 363,912 346,171 212,400 (765) 211,636 23.0 02-01 2029
<br />2.3.0 02.01 2029 17,741 374,930 357,088 219,099 (789) 218,310 23.5 08.01 2029
<br />23.5 09-01 2029 17,741 374,930 357,089 219,099 (799) 218,310 24.0 02-01 2030
<br />24.0 02-01 2030 17,741 386,074 369,333 225,998 (914) 225,185 24.5 09-01 2030
<br />24.5 09-01 2030 17,741 386,074 368,333 225.999 (914) 225,185 25.0 02-01 2031
<br />25.0 02-01 2.031 17,741 397,657 379,916 233,105 ;:39) 232.266 25.5 09.01 2031
<br />25.5 08-01 2031 17,741 397,657 379,916 233,105 "9 232,266 260 02-01 2032
<br /> Totals 8207924 29549 8,178378
<br />PresentV.lue Date 02-01-05
<br />
<br />Pre~_byEhle..
<br />
<br />NewCalhnowl.21~woadmln
<br />
|