Laserfiche WebLink
Exhibit V <br />Market Value Analysis Report <br />City of Lino Lakes, Minnesota <br />Tax Increment Financing (Economic Development) District No. 1-10 <br />Panattoni Project <br />Scenario B - Prelim. TIF Projections - FD contribution from within District <br />Assumptions <br />Present Value Date <br />P.V. Rate - Gross T.I. <br />Increase in EMV With TIF District <br />Less: P.V of Gross Tax Increment <br />Subtotal <br />Less: Increase in EMV Without TIF <br />Difference <br />Annual <br />Gross Tax <br />crement <br />resent <br />Value @ <br />00% <br />1 200' 69t796 133,928 <br />2 2007 F 20 2 k 1`4'T 106 <br />2008 2868 e~168,293 <br />2009 298,069 186,633 <br />010 298,069 172,809 <br />2011 98,069 160,008 <br />,069 148,155 <br />298,069 137,181 <br />2014 298,069 127,019 <br />2015 0 0 <br />2016 0 0 <br />t017 0 0 <br />2018 0 0 <br />2019 0 0 <br />2020 0 0 <br />2021 0 0 <br />2022 0 0 <br />18 2023 0 0 <br />19 2024 0 0 <br />20 2025 0 0 <br />21 2026 0 0 <br />22 2027 0 0 <br />23 2028 0 0 <br />24 2029 0 0 <br />25 2030 0 0 <br />26 2031 0 0 <br />$2,408,502 $1,381,132 <br />SPRINGSTED Page 22 <br />