|
APR. 24. 2002 12 :52PM EHLERS & ASSOCIATES
<br />°/2412002
<br />CITY OF LITTLE CANADA, MINNESOTA
<br />TAX INCREMENT CASH now
<br />NO. 9137 P. 5
<br />PERI00 BEGINNING
<br />Yre. Mlh. Yr.
<br />Belie
<br />Tex
<br />Capaclry
<br />Projaol
<br />Tax
<br />CapaN11
<br />Captured Semiannual
<br />Tax Gross Tax
<br />capacity Increment
<br />Aamin Semiannual
<br />al Net Tex Camal.NPV
<br />1025% u,um 017676676',1 0.0004
<br />Local
<br />Match el
<br />0.0018
<br />Year°
<br />Of
<br />IIIBHMenI
<br />PERIOD ENDING
<br />Yrs, MIh, Ye
<br />0.0
<br />08-01
<br />2002
<br />0
<br />0
<br />0
<br />0
<br />0 0
<br />0.0
<br />0.50
<br />02.01
<br />2003
<br />0.50
<br />02 -01
<br />2003
<br />0
<br />0
<br />0
<br />0
<br />0 0
<br />0.D
<br />1.00
<br />08.01
<br />2003
<br />1.00
<br />0601
<br />2003
<br />0
<br />0 0
<br />0.0
<br />1.50
<br />0241
<br />2004
<br />1.50
<br />02 -01
<br />2004
<br />0
<br />7,575
<br />7475
<br />4.0113
<br />-912
<br />3.605
<br />3,141
<br />0.5
<br />2.00
<br />06.01
<br />2004
<br />2,00
<br />08-01
<br />2004
<br />4,010
<br />-412
<br />3.005
<br />4176
<br />1.0
<br />2.60
<br />02 -01
<br />2005
<br />2,50
<br />0201
<br />2005
<br />0
<br />15,750
<br />15.750
<br />0,033
<br />-823
<br />7,200
<br />12,041
<br />1.5
<br />3.00
<br />08.01
<br />2005
<br />3,00
<br />0601
<br />2005
<br />8.033
<br />-623
<br />7,209
<br />17.707
<br />2.0
<br />3.50
<br />02 -01
<br />2008
<br />3.50
<br />02.01
<br />2006
<br />0
<br />16,085
<br />16,065
<br />5,193
<br />.040
<br />7,353
<br />23.291
<br />2,5
<br />4.00
<br />00 -01
<br />2006
<br />4.00
<br />08-01
<br />2000
<br />0,193
<br />-840
<br />7,353
<br />20.867
<br />3.0
<br />4.50
<br />0241
<br />2007
<br />4.50
<br />02 -01
<br />2007
<br />0
<br />113,366
<br />10,380
<br />0.357
<br />4857
<br />7,500
<br />34.001
<br />3.5
<br />5.00
<br />08-01
<br />2007
<br />5.00
<br />00-01
<br />2007
<br />8,357
<br />-857
<br />7,500
<br />39,141
<br />4.0
<br />5.50
<br />02-01
<br />2008
<br />5.50
<br />02 -01
<br />2000
<br />0
<br />10.714
<br />16.714
<br />8,524
<br />-874
<br />7,850
<br />44,204
<br />4.5
<br />8.00
<br />08-01
<br />2000
<br />6.00
<br />08.01
<br />2006
<br />8,524
<br />-674
<br />7,650
<br />40,096
<br />5,0
<br />8.50
<br />02 -01
<br />2009
<br />8,50
<br />02 -01
<br />2009
<br />0
<br />17,046
<br />17,048
<br />6,695
<br />-591
<br />7,605
<br />53.017
<br />5,5
<br />7.00
<br />08-01
<br />2009
<br />7.00
<br />0641
<br />2009
<br />0,895
<br />-881
<br />7.803
<br />50.575
<br />6.0
<br />7.50
<br />02 -01
<br />2010
<br />7.50
<br />02-01
<br />2010
<br />0
<br />17.309
<br />17,366
<br />8,869
<br />-909
<br />7,980
<br />63,165
<br />6.5
<br />8.00
<br />0801
<br />2010
<br />0.00
<br />08-01
<br />2010
<br />0,809
<br />-909
<br />7,960
<br />67,600
<br />7.0
<br />8.50
<br />02 -01
<br />2011
<br />6.50
<br />02 -01
<br />2011
<br />0
<br />17,737
<br />17,737
<br />8,045
<br />-927
<br />8,118
<br />71,971
<br />7,5
<br />9.00
<br />08.01
<br />2011
<br />9,00
<br />00 -01
<br />2011
<br />9,040
<br />-927
<br />0.119
<br />75.194
<br />40
<br />9.50
<br />02 -01
<br />2012
<br />9.50
<br />02.01
<br />2012
<br />0
<br />18,092
<br />18,092
<br />9,227
<br />-946
<br />8.281
<br />60,350
<br />8,5
<br />10.00
<br />0841
<br />2012
<br />10.00
<br />08.01
<br />2012
<br />0,227
<br />-946
<br />8,281
<br />64,377
<br />9,0
<br />10.50
<br />02 -01
<br />2013
<br />10.50
<br />02.01
<br />2013
<br />0
<br />18,454
<br />10.454
<br />9411
<br />.955
<br />0447
<br />00,339
<br />9.5
<br />11.00
<br />00.01
<br />2013
<br />11.00
<br />05-01
<br />2013
<br />9,411
<br />-965
<br />8,447
<br />92,106
<br />10,0
<br />11.50
<br />0241
<br />2014
<br />11,50
<br />02 -01
<br />2014
<br />0
<br />18,023
<br />18,823
<br />9.600
<br />-954
<br />5,816
<br />95,941
<br />10.5
<br />12.00
<br />06-01
<br />2014
<br />12,00
<br />09.01
<br />2014
<br />9,600
<br />-904
<br />6.616
<br />99,587
<br />11,0
<br />12.50
<br />0241
<br />2015
<br />12.50
<br />02 -01
<br />2015
<br />0
<br />19,199
<br />19,199
<br />9,792
<br />-1.004
<br />9,760
<br />103,180
<br />11,5
<br />13.00
<br />0841
<br />2015
<br />13.00
<br />08.01
<br />2015
<br />9,792
<br />-1,004
<br />8,786
<br />104651
<br />12.0
<br />13.50
<br />02-01
<br />2016
<br />13.50
<br />02 -01
<br />2016
<br />0
<br />19,683
<br />19,563
<br />9,087
<br />-1,024
<br />0,904
<br />110,072
<br />12,5
<br />19,00
<br />08 -01
<br />2016
<br />14,00
<br />0641
<br />2016
<br />9,987
<br />4,024
<br />6,964
<br />113,376
<br />13.0
<br />14,50
<br />0201
<br />2017
<br />14.50
<br />0201
<br />2017
<br />0
<br />19,975
<br />19,075
<br />10.187
<br />.1,044
<br />9.143
<br />116,636
<br />13,5
<br />15.00
<br />0601
<br />2017
<br />16.00
<br />06 -01
<br />2017
<br />10,187
<br />.1,044
<br />9,143
<br />118.762
<br />19.0
<br />15,50
<br />0241
<br />2018
<br />15.50
<br />02.01
<br />20113
<br />0
<br />20.374
<br />20,374
<br />10,391
<br />4,065
<br />9,328
<br />122,061
<br />145
<br />16.00
<br />0801
<br />2010
<br />15.00
<br />0601
<br />2018
<br />10,301
<br />-1,005
<br />9,320
<br />125,081
<br />15.0
<br />16.50
<br />02 -01
<br />2010
<br />16.50
<br />02,01
<br />2019
<br />0
<br />20,782
<br />20,782
<br />10,699
<br />-1,086
<br />9,512
<br />120,634
<br />16,5
<br />17.00
<br />08.01
<br />2019
<br />17.00
<br />08.01
<br />2019
<br />10,590
<br />-1,000
<br />9,512
<br />131,680
<br />16,0
<br />17.50
<br />02-01
<br />2020
<br />1/,311
<br />114-111
<br />ALA/
<br />v
<br />..am,
<br />2.-IST
<br />te,el1
<br />1.100
<br />0.702
<br />194UM
<br />185
<br />10M
<br />98,01
<br />7676
<br />18.00
<br />0601
<br />2020
<br />10,011
<br />4,106
<br />9,703
<br />137,217
<br />17.0
<br />15,50
<br />02.01
<br />2021
<br />18,50
<br />02 -01
<br />2021
<br />0
<br />21,621
<br />21,621
<br />11,027
<br />-1,130
<br />0,697
<br />139,894
<br />17,5
<br />19.00
<br />00-01
<br />2021
<br />19.00
<br />08.01
<br />2021
<br />11,027
<br />-1,130
<br />9,997
<br />142,482
<br />18.0
<br />19.50
<br />0241
<br />2022
<br />1950
<br />02.01
<br />2022
<br />0
<br />22,054
<br />22,054
<br />11,247
<br />.1,153
<br />10,095
<br />145,051
<br />18.5
<br />20,00
<br />08-01
<br />2022
<br />20.00
<br />00.01
<br />2022
<br />11,247
<br />-1.153
<br />10,095
<br />147,495
<br />19,0
<br />20,50
<br />0201
<br />2023
<br />20,50
<br />02 -01
<br />2023
<br />0
<br />22.495
<br />22,405
<br />17,472
<br />-1,176
<br />10,296
<br />149,922
<br />19.5
<br />21.00
<br />0041
<br />2023
<br />21,00
<br />0601
<br />2023
<br />11,472
<br />.1,176
<br />10,295
<br />152,268
<br />20.0
<br />21.90
<br />02.01
<br />2024
<br />21.50
<br />02 -01
<br />2024
<br />0
<br />22,945
<br />22,945
<br />11,702
<br />-1.199
<br />10,602
<br />154,570
<br />20.5
<br />22.00
<br />0641
<br />2024
<br />22.00
<br />00.01
<br />2024
<br />11,702
<br />.1,190
<br />10,602
<br />150,013
<br />21,0
<br />22.50
<br />02 -01
<br />2025
<br />22.50
<br />02 -01
<br />3025
<br />0
<br />23,404
<br />23,904
<br />11,938
<br />-1,223
<br />10.712
<br />159,014
<br />21.5
<br />23,00
<br />0841
<br />2025
<br />23,00
<br />08-01
<br />2025
<br />11,935
<br />-1,223
<br />10,712
<br />181.141
<br />22,0
<br />23,50
<br />0241
<br />2026
<br />23.50
<br />02-01
<br />20213
<br />0
<br />23072
<br />23,072
<br />12,175
<br />-1,248
<br />10,927
<br />189,236
<br />22.5
<br />24.0D
<br />0601
<br />2026
<br />24,00
<br />08-01
<br />2028
<br />12,175
<br />-1,246
<br />10,927
<br />165,201
<br />23.0
<br />21.50
<br />0201
<br />2027
<br />24,50
<br />02 -01
<br />2027
<br />0
<br />24,349
<br />24,349
<br />12,416
<br />-1,273
<br />11,145
<br />187.257
<br />23.5
<br />25.00
<br />0801
<br />2027
<br />25.00
<br />08 -01
<br />2027
<br />12,418
<br />71,273
<br />11.145
<br />109,186
<br />24,0
<br />2550
<br />02.01
<br />2020
<br />25.50
<br />02 -01
<br />2028
<br />0
<br />24,536
<br />24,830
<br />12,666
<br />-1,296
<br />11,386
<br />171,005
<br />295
<br />26.00
<br />08.01
<br />2020
<br />26.00
<br />08-01
<br />2028
<br />12,066
<br />-1,298
<br />11,308
<br />172.921
<br />25,0
<br />20.50
<br />02-01
<br />2029
<br />26.50
<br />02 -01
<br />2029
<br />0
<br />25,333
<br />25,333
<br />12,920
<br />-1,324
<br />11,595
<br />174,730
<br />25.5
<br />27.00
<br />0601
<br />2029
<br />27.00
<br />08-01
<br />2029
<br />12,920
<br />.1,324
<br />11,595
<br />176478
<br />26.0
<br />27.50
<br />0201
<br />2030
<br />781811
<br />522,599
<br />53,568 0 460 033
<br />0
<br />Present Values
<br />222,238
<br />- 22,779 0 199,457
<br />P6401lons om osomalde belie° upon axpocnd 4r,i yew 0r IneromonL Ina at vallot 10%raw‘, otv., all arwh,eh al49uplod 10 dwge
<br />Perors and 4500&8180.1170.
<br />- 2 0 -
<br />Page 2 e91011460,11F30
<br />
|