|
Exhibit V
<br />Market Value Analysis Report
<br />City of Lino Lakes, Minnesota
<br />Tax Increment Financing (Redevelopment) District No. 1-11
<br />The Village Project
<br />Scenario B - Fiscal disparities contribution from within district
<br />Assumptions
<br />Present Value Date
<br />P.V. Rate - Gross T.I.
<br />06/01/04
<br />5.00%
<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 />$72,222,325
<br />12,468,770
<br />$59,753,555
<br />0
<br />Difference $59,753,555
<br />Annual Present
<br />Gross Tax Value @
<br />Year Increment 5.00%
<br />1 2006 152,851 136,404
<br />2 2007 317,798 270,097
<br />3 2008 539,778 436,913
<br />4 2009 762,323 587,664
<br />5 2010 984,868 723,068
<br />6 2011 1,042,465 728,909
<br />7 2012 1,100,063 732,555
<br />8 2013 1,100,063 697,671
<br />9 2014 1,100,063 664,449
<br />10 2015 1,100,063 632,808
<br />11 2016 1,100, 063 602,675
<br />12 2017 1,100,063 573,976
<br />13 2018 1,100,063 546,644
<br />14 2019 1,100,063 520,613
<br />15 2020 1,100,063 495,822
<br />16 2021 1,100,063 472,211
<br />17 2022 1,100,063 449,725
<br />18 2023 1,100,063 428,310
<br />19 2024 1,100, 063 407,914
<br />20 2025 1,100,063 388,489
<br />21 2026 1,100, 063 369,990
<br />22 2027 1,100,063 352,371
<br />23 2028 1,100,063 335,592
<br />24 2029 1,100,063 319,611
<br />25 2030 1,100,063 304,392
<br />26 2031 1,100,063 289,897
<br />$25,801,343 $12,468,770
<br />SPRI NGSTED
<br />Page 24
<br />
|