|
Prepared by Springsted Incorporated (9/14/2009)
<br />m m A W N O m V m co N
<br />c'pam s v 0 o (m --ii '
<br />o. mm) -
<br />3, D <
<br />C ww
<br />a 0 (n (n o °
<br />O O ND n_ O
<br />°°m J ° m °
<br />m
<br />N - o m D
<br />N N "D a m m m a
<br />N O ET D w a C N
<br />w
<br />3 3 0' o-1 m ° x
<br />13 S) 0) m v cn N 3 0• °
<br />N - N n > > w _00 0 Co
<br />N° N w 3 3 K go n 0 3 OE ID
<br />C (wn (3p w (D (D CO J y° (D ro
<br />S 0
<br />3 C .. N ?..° a N W a O D
<br />v0) 3 N �� o w W° O o _co
<br />7 D3 O. o-aN J co N O1 n (°n
<br />CD 40
<br />W 0 N G C O 0) n V co c ,'< fa co
<br />0 o. a N 0 A •< O= ,z U
<br />°c o.5E a o w o w
<br />°) a o 3
<br />0) ' 0 0 3 3 0 K ?7 (4.0 3
<br />3 vN) < -° m m o O w Co
<br />c m �. w a w J ..< 7 a 7
<br />((°n 6— O N w (n W CD ° (Cn m 3
<br />to <
<br />j w °O N'O U N- O .. O0
<br />J N (ap o j 0 w •< -� m m
<br />I Q-8(06 w N '1 ,<
<br />N Al N w0
<br />(n
<br />O 0
<br />S J N D. 0 0 w
<br />Nw ?. 7 0 J 0) j 0) w f J
<br />w-• 0 N) m w j co O J O 0.
<br />a(nco ° J N N < a 0 O
<br />N� 33—o 0! n . <
<br />o w w 7 J- v o m
<br />w ca
<br />3 S. (o co m 5 o w.
<br />w (D co (D co O' O J
<br />E m> j w J a °)
<br />J co
<br />co m ni 0 v w m co om
<br />(0J) O .< fn O o ° 'O
<br />o `<
<br />.<03 g -0 N D°
<br />O — a
<br />7 w N 0 -.<-. 0)
<br />SS _
<br />0) 5. Ot j
<br />0 j o v m
<br />( w "07.
<br />0) '< N 10 N
<br />9., 6"
<br />? 00 '<
<br />-.I
<br />- to S O
<br />° a (1) a
<br />on?, Q n = w
<br />Q m
<br />-o
<br />•< -• N w N
<br />N 10 O N m
<br />• O
<br />05 O
<br />J 7
<br />O c
<br />0g w
<br />on o
<br />m c
<br />o
<br />55 o m a
<br />3
<br />w. m
<br />J. J
<br />D y
<br />(0 o
<br />o0
<br />10
<br />w 5
<br />m
<br />P 3
<br />D
<br />CD
<br />3 '£
<br />O m
<br />0,‹
<br />w
<br />0-•
<br />0
<br />iF
<br />mm-
<br />(7).00,
<br />08---
<br />J
<br />C (p
<br />Di m
<br />9°0
<br />O
<br />3
<br />O
<br />N
<br />7
<br />•
<br />-co
<br />0
<br />0
<br />0
<br />A
<br />CT)
<br />01
<br />N
<br />01
<br />-CO QD
<br />CD
<br />N
<br />V
<br />(0
<br />0
<br />0
<br />A
<br />01
<br />O
<br />O
<br />CD
<br />cn
<br />m
<br />2009 02/01/10 105,976 5,299
<br />2010 02/01/11 96,778 4,839
<br />2011 02/01/12 84,596 4,230
<br />2012 02/01/13 84,596 4,230
<br />2013 02/01/14 84,596 4,230
<br />2014 02/01/15 84,596 4,230
<br />2015 02/01/16 84,596 4,230
<br />2016 02/01/17 84,596 4,230
<br />2017 02/01/18 84,596 4,230
<br />2018 02/01/19 84,596 4,230
<br />2019 02/01/20 84,596 4,230
<br />2020 02/01/21 84,596 4,230
<br />2021 02/01/22 84,596 4,230
<br />2022 02/01/23 84,596 4,230
<br />2023 02/01/24 84,596 4,230
<br />2024 02/01/25 0
<br />2025 02/01/26 0
<br />Annual Less:
<br />Collect Mature Net Admin
<br />Year Year Increment Expenses
<br />TIF 1 -11 5.00%
<br />(1) (2) (3) (4)
<br />o000000 W m W mmm(0O
<br />0000000000000 o�3;oo
<br />0)is 0) W 0) 0)is 0) 0) 0) 0) W is () m
<br />rn0)0)rno)rno)0)0)rno)rno) W --
<br />OOOmmmmmmmmmmmm(O V
<br />T45
<br />o >
<br />,.@Z=
<br />m w —
<br />.9 2.
<br />(W
<br />m 0
<br />V V V
<br />-, (. (J W m
<br />N W W W m
<br />V m m m m o
<br />0 1 0 1 0 1 0 1 0 1 0 1 ( 3 1 ( 3 1 ( 3 1 ( 3 1 0 1 ( 3 1 0 1 ( 3 1 0 1 .
<br />o o 0 0 0 0 0 0 0 0 0 0 0 O O m
<br />o o 0 0 0 0 0 0 0 0 0 0 0 O O 0)
<br />O O O o O O O O O O O O O O o A
<br />o o 0 0 0 0 0 0 0 0 0 0 0 0 0 -.
<br />o o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 N
<br />Pooled MSA
<br />TIF Funds
<br />1 -10 Available
<br />(6) (7)
<br />n n (n (n n n n W n 0n o0om n
<br />(p V V V
<br />mmmm -
<br />000000 o O o O m m
<br />o OW) 0W) 0W) 0W) OW) 0) OW) OW) 0W) (O O O O O °m
<br />o 0 0) m m m m m m m m W N N N A m
<br />rn m
<br />m D
<br />+ J - 0
<br />< 0
<br />7 C y
<br />+ C d
<br />m
<br />NNNNNNNAAAAW W�
<br />A
<br />m V V m 010m V 1 V N j V W
<br />V V 1 m m 07 O N O Vim
<br />O) A m V W W (O (O -.. m W V W (0 (O
<br />m N N N N N N N N N N N N N
<br />o -. m m m m m m m m m m m m m
<br />ow
<br />,= -
<br />A
<br />7 00
<br />a l O
<br />cm
<br />01(0(00)0)0)1.) 0)---.-
<br />o m (0 0 0 N N (0 O N A (0 O m
<br />0 m N N m (n N A m W m V N O) O m
<br />0-. m A A A A A A A m V V V V m
<br />o o m m 0 0 0 0 0 0 0 V m m m m N
<br />, -
<br />O— pj c
<br />vmaw
<br />F>
<br />0 0
<br />0 0
<br />495,000 47,300 0
<br />47,300 0
<br />47,300 0
<br />47,300 0
<br />47,300 0
<br />47,300 0
<br />47,300 0
<br />47,300 82,727
<br />47,300 82,727
<br />47,300 82,727
<br />47,300 82,727
<br />47,300 82,727
<br />47,300 82,727
<br />47,300 82,727
<br />47,300 82,727
<br />$495,000 of $495,000 of $400,000 of
<br />Principal Principal Add'I Prin
<br />Assessment Assessment Assessment
<br />Pre -Paid Income Income
<br />(11) (12) (13)
<br />-, mAAAAAA. W 0) (0N V -
<br />W W N W W A (n 1 A m V 0 A A m
<br />0 0 m N N m m N m O A A W V O m
<br />00m(0O0000 V V (n IV HIV W m-+
<br />N N A m m m m A A A m V V V V m
<br />V V W N V V V V 0 0 0 V 0) m m m N
<br />X -6R,3>_,
<br />"�N n < 10
<br />v 0) fD 3
<br />D) J C w
<br />2 J C w
<br />0Q N
<br />-40
<br />a
<br />Wm V V0WU101ANNNNNA
<br />O) O W A W (0 A m m W W W W W
<br />m CO (n CO m (n W W 0 CO (D (0 (0 CO A
<br />0(0(0(0)0)0)0
<br />F r v
<br />m c 0
<br />�, Qy o
<br />N
<br />(p (0 O
<br />(p N
<br />__
<br />fWW -,CDuN...A
<br />W-)(0 mm V mp� AmmAm -�
<br />O m �I A A V m W W m N O o m so
<br />OANAUtmcoWmmmmN0N V
<br />N m W A m m m m (0 m (n V m m m W m
<br />V A(OmmmmmWG7WAW W W NN
<br />�oc�
<br />_m 7
<br />m� --
<br />C C
<br />iO W d
<br />N i N N W A A m c0 N N-. 0 W N^
<br />V ANN (00)N V 001(ONA (0-
<br />(00) (0AA W W W -Ic0(0(n OD W N(OaD.V.o
<br />AV)AN W OU)c01A OmAcoN
<br />V Nm(mm00 NO(noommm
<br />Comm W ym Om(O W W (nmmm V N
<br />0
<br />(n C
<br />N C 3
<br />'D m
<br />.�_. C =
<br />W
<br />(D
<br />cn
<br />r Z
<br />mm
<br />> 00
<br />1 m z
<br />v mz
<br />0 vm
<br />_ Z
<br />m
<br />-<>
<br />0 D n
<br />0 130
<br />y
<br />T1 00
<br />c D
<br />1 N
<br />coo
<br />N
<br />N
<br />0 m
<br />w --4 z
<br />D TO
<br />EA
<br />1) g
<br />D D
<br />N m
<br />m m
<br />0
<br />T -<
<br />3 m
<br />co
<br />N
<br />m
<br />z z
<br />N o
<br />cV
<br />2
<br />N
<br />0
<br />2
<br />m
<br />0
<br />C
<br />r
<br />m
<br />0
<br />m
<br />z
<br />w
<br />33
<br />m
<br />Z
<br />Z
<br />O
<br />0D
<br />D
<br />U)
<br />V10S3NNIIN `S3NIV1 ONII dO A110
<br />SCENARIO Al - CITY PAYS ALL DEBT
<br />
|