|
Prepared by Springsted Incorporated (9/14/2009)
<br />Zg oueueog
<br />(D N.
<br />0 O O
<br />D)
<br />nce prior to 8/1/2009 and 2/1/2010 debt payments.
<br />2023 02/01/24 84,596 4,230
<br />2024 02/01/25 0
<br />2025 02/01/26 0
<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 />Est. Less:
<br />Collect Mature Annual Admin
<br />Year Year Increment Expenses
<br />TIF 1 -11 5.00%
<br />(1) (2) (3) (4)
<br />80,366
<br />0
<br />0
<br />0)0)0)0)0)0)0)0)0)0)0)0)100
<br />0 o o 0 0 o o o 0 o o o o
<br />wiawwwwiawblalab nc)
<br />rnrnrnrnrn0)0)0)0)0) CI) 0)CO V
<br />0) 0) 0 0) 0) 0) 0) 0) 0) 0) 0 01 CO V
<br />=F) a
<br />--. ,-, A z 7
<br />`co c
<br />. m d
<br />,
<br />500,000
<br />500,000
<br />0
<br />CO CO W Co
<br />OD V V V (0
<br />100)0)wm
<br />N W W Co m
<br />V O) 0) 0) 01 0
<br />01 01 01 Cn Cn Cn Cn 01 01 01 Ut 01 Cn A
<br />0 0 0 0 0 0 0 0 0 0 0 0 0 0)
<br />0 0 0 0 0 0 0 0 0 0 0 0 0 01
<br />00 0 0 0 0 0 0 0 0 0 0 0 4
<br />0 0 0 0 0 0 0 0 0 O O O O
<br />o o 0 0 0 0 0 0 0 0 0 0 o N
<br />Pooled MSA
<br />TIF Funds
<br />1 -10 Available
<br />(6) (7)
<br />580,366
<br />500,000
<br />0
<br />(T 0)01 0) 01 (T U1 (n 0) 0) 0) O 0) (n
<br />0 0 co co co 07 co co co CO Co
<br />0 0 0 0 0 0 0 0 CO V V V 0)
<br />CJ W W W W W -CO A �! V V -Co O
<br />0 0 0) 0) 0) 0) 01 0) (0 0 0 0 0 Co
<br />0) 0) 0) 0) 0) O) 0) CO N N N A Co
<br />+ N D '-I
<br />A 3 O
<br />..� — C, 5.
<br />+
<br />291,550
<br />N N N N N N A A A A A A W co
<br />V Cr) 01 0 V V N 10 -4 W
<br />J V -4 (n 0) D cn -4 — N 0 J
<br />A 0) V -CO G.) 0 40 -0 0) -Co V G) (0 0
<br />— 0) 0) 00)) 0) 00)) 00)) 0) 0) 0) 00)) 00)) 0) 0)
<br />A CD
<br />j0:,
<br />(p = =
<br />cn a T O
<br />c 0
<br />288,816
<br />500,000
<br />0
<br />(0 0 0- Co co CO 0 N A (O 0 0) N
<br />N p10pD co Q� 0( NNp AAA W W 0) V 0) 01 o co
<br />OWo A AP A A A O) J V J V 0)
<br />01 0000000 J CI) 00) OD N
<br />To. < z
<br />,.., , -. ID
<br />0.-. y
<br />.... o N D
<br />47,300
<br />47,300
<br />47,300
<br />0
<br />0
<br />495,000 47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />47,300
<br />$495,000 of $495,000 of
<br />Principal Principal
<br />Assessment Assessment
<br />Pre -Paid Income
<br />(11) (12)
<br />336,116
<br />547,300
<br />47,300
<br />W W W CO W-• N -4 N
<br />W A O V (n O) Cr) A (T V (O W V j
<br />O N CO (n OA -u) O co
<br />o A n J V V V
<br />AAAA A 0) 0)
<br />(n 0 0 0 0 0 0 0 V 0) 0) O) OD N
<br />7
<br />+ (o
<br />n 0
<br />< D 0. 0
<br />SC y
<br />- D) 7 !
<br />+ 7 C
<br />---_, U2
<br />44 cD
<br />516,083
<br />513,563
<br />0
<br />N 0) Cr, Cn 01 01 01 Cn
<br />V V 0) Co 0) 0) A N
<br />(W)) W 0011 (0n W W 0 ((0
<br />Co W Co Co W W CO Co 0 0 0 0 0 0
<br />5 r .D
<br />Fr; 'o o'
<br />n v v
<br />SD Q, 0
<br />7 N 0
<br />Cep 0 a
<br />C on 0)cm 0)0)0)0)
<br />N N V N N N N N
<br />CO W CO Co W W W
<br />N
<br />N -4 N N N N
<br />S
<br />j — 7
<br />�N 7 xa
<br />N ID D D) a)
<br />J y
<br />N 70)
<br />O N
<br />..
<br />(179,966)
<br />33,737
<br />47,300
<br />N N N N N A 4, -L -L N V N N
<br />Co N N 0 0 0) N V (0 A A Cr)
<br />01 (O N W Co O) A A A W V O Co
<br />0) V 0 A N N N 0) 0) N m -co 0)
<br />0) CO Co 0) Cr) W N 0) -4 V V V 0)
<br />Co A A A A A A A V Cr) W 0) Co N
<br />-Zi A N D
<br />j v C 7
<br />r '0 7
<br />V N C
<br />A. »\
<br />m y
<br />16,252
<br />50,315
<br />98,621
<br />W Cn V 0 1 0, 0 V (n N A N
<br />co W 0011 Co (W)1 A V V N W Co O c0J Co
<br />'in W 0) J V O O -4 N 0) 0) -Co V A co
<br />W W Co Cr) Cn V Q) W CO Co A O W
<br />V m A V O— O� O Co V Co N
<br />& (/) C
<br />N C 3
<br />Oo 0- C
<br />C d.
<br />.7.. N<
<br />N
<br />c
<br />c
<br />c
<br />c
<br />0
<br />V
<br />0
<br />0
<br />W
<br />A
<br />0
<br />0
<br />O
<br />O
<br />O
<br />0
<br />N
<br />O
<br />cu
<br />w
<br />V_
<br />0)
<br />m
<br />cn
<br />-1
<br />m
<br />m
<br />0
<br />0)
<br />N
<br />S
<br />T
<br />1
<br />O
<br />0
<br />m
<br />1
<br />0)
<br />33
<br />S
<br />c)
<br />1
<br />0
<br />W
<br />1
<br />O
<br />z
<br />N
<br />z
<br />z
<br />v
<br />C
<br />m
<br />0
<br />I1
<br />U)
<br />N
<br />m
<br />C
<br />z
<br />v
<br />0)
<br />
|