Laserfiche WebLink
• <br />• <br />• <br />City of Lino Lakes, Minnesota <br />Tax Increment Financing (Economic Development) <br />Panattoni Project <br />Scenario B - Prelim. TIF Projections - FD contribution <br />District No. 1 -10 <br />from within District <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 />$16,963,000 <br />1,381,132_, <br />$15,581,868 <br />0 <br />$15,581,868 <br />2006 <br />2007 <br />2008 <br />2009 <br />2010 <br />2011 <br />2012 .. <br />20 a: <br />2014 <br />2015 <br />2016 <br />: =•2017 <br />2018 <br />2019 <br />2020 <br />2021 <br />2022 <br />2023 <br />2024 <br />2025 <br />2026 <br />2027 <br />2028 <br />2029 <br />2030 <br />2031 <br />169,796 <br />201,424 <br />248,868 <br />298,069 <br />298,069 <br />298,069 <br />298,069 <br />298,069 <br />298,069 <br />133,928 <br />147,106 <br />168,293 <br />186,633 <br />172,809 <br />160,008 <br />148,155 <br />137,181 <br />127,019 <br />0 <br />0 <br />0 <br />0 <br />SPRINGSTED <br />Exhibit V <br />Page 22 <br />