|
1252018
<br />�i EHLERS
<br />nulxr e rvm<n�,.r,
<br />MWF Workforce Housing
<br />City of Mounds View
<br />60 Unit Affordable Apartment Building
<br />Tax Increment Cashilm- Page 3
<br />%of
<br />Tax
<br />Tax Disparities
<br />Tax
<br />Tax
<br />Gross Tax
<br />Gross Tax
<br />Auditor
<br />at
<br />Net Tax
<br />Present
<br />ENDING TaxPayment
<br />OTC
<br />Capacity
<br />Capacity Incremental
<br />Capacity
<br />Rate
<br />Increment
<br />Increment
<br />0.36%
<br />10%
<br />Increment
<br />Value
<br />Yrs,
<br />Year Date
<br />_
<br />_
<br />_
<br />_
<br />0210120
<br />100%
<br />11,160
<br />(3,653) -
<br />7,508
<br />121.575%
<br />9,127
<br />4,564
<br />(16)
<br />(455)
<br />4,092
<br />3,934
<br />0.5
<br />2020 0810120
<br />4,564
<br />(1 6)
<br />(455)
<br />41092
<br />7,790
<br />1
<br />2020 0210121
<br />100%
<br />55,800
<br />(3,653) -
<br />52,148
<br />121.575%
<br />63,398
<br />31,699
<br />(11 4)
<br />(3,158)
<br />28,426
<br />34,052
<br />1.5
<br />2021 0813121
<br />31,699
<br />(114)
<br />(3,158)
<br />28,426
<br />59,798
<br />2
<br />2021 0210122
<br />100-A
<br />57,474
<br />(3,653) -
<br />53,822
<br />121.575%
<br />65,433
<br />32,717
<br />(118)
<br />(3,260)
<br />29,339
<br />85,851
<br />2.5
<br />2022 08101/22
<br />32,717
<br />(118)
<br />(3,260)
<br />29,339
<br />111,392
<br />3
<br />2022 0210123
<br />100-A
<br />59,198
<br />(3,653) -
<br />55,546
<br />121.575%
<br />67,530
<br />33,765
<br />(122)
<br />(3,364)
<br />30,279
<br />137,235
<br />3.5
<br />2023 0810123
<br />33,765
<br />(122)
<br />(3,364)
<br />30,279
<br />162,571
<br />4
<br />2023 02/0124
<br />10096
<br />60,974
<br />(3,653) -
<br />57,322
<br />121.575%
<br />69,689
<br />34,844
<br />(125)
<br />(3,472)
<br />31,247
<br />188,204
<br />4.5
<br />2024 00/0124
<br />34,844
<br />(125)
<br />(3,472)
<br />31,247
<br />213,335
<br />5
<br />2024 0210125
<br />10 096
<br />62,803
<br />(3,653) -
<br />59,151
<br />121.575%
<br />71,913
<br />35,956
<br />(129)
<br />(3,583)
<br />32,244
<br />238,759
<br />5.5
<br />2025 08/0125
<br />35,956
<br />(129)
<br />(3,583)
<br />32,244
<br />263,685
<br />6
<br />2025 02/0126
<br />100%
<br />64,687
<br />(3,653) -
<br />61,035
<br />121.5751/6
<br />74,203
<br />37,102
<br />(1 34)
<br />(3,697)
<br />33,271
<br />288,901
<br />6.5
<br />2026 08/0126
<br />37,102
<br />(134)
<br />(3,697)
<br />33,271
<br />313,622
<br />7
<br />2026 02/0127
<br />100%66,628
<br />(3,653) -
<br />62,976
<br />121.575%
<br />76,562
<br />38,281
<br />(138)
<br />(3,814)
<br />34,329
<br />338,629
<br />7.5
<br />2027 08/0127
<br />38,281
<br />(138)
<br />(3,814)
<br />34,329
<br />363,145
<br />8
<br />2027 02/0128
<br />100°.6
<br />68,627
<br />(3,653) -
<br />64,974
<br />121.575%
<br />78,993
<br />39,496
<br />(142)
<br />(3,935)
<br />35,419
<br />387,944
<br />8.5
<br />2028 08/0128
<br />39,496
<br />(1 42)
<br />(3,935)
<br />35,419
<br />412,256
<br />9
<br />2028 0210129
<br />100%
<br />70,686
<br />(3,653) -
<br />67,033
<br />121.575%
<br />81,496
<br />40,748
<br />(147)
<br />(4,060)
<br />36,541
<br />436,847
<br />9.5
<br />2029 08/0129
<br />40,748
<br />(147)
<br />(4, 060)
<br />36,541
<br />460,9 56
<br />10
<br />2029 02/01/30
<br />100%
<br />72,806
<br />(3,653) -
<br />69,154
<br />121.575%
<br />84,074
<br />42,037
<br />(151)
<br />(4,189)
<br />37,697
<br />485,340
<br />10.5
<br />2030 08101130
<br />42,037
<br />(151)
<br />(4,109)
<br />37,697
<br />509,246
<br />11
<br />2030 02/01131
<br />100%
<br />74.991
<br />(3653) -
<br />71,338
<br />121.575%
<br />86,729
<br />43,365
<br />(156)
<br />(4,321)
<br />38,888
<br />533,423
<br />11.5
<br />2031 08101131
<br />43,365
<br />(156)
<br />(4,321)
<br />38,888
<br />557,126
<br />12
<br />2031 02/01132
<br />100%
<br />77,240
<br />(3,653) -
<br />73,588
<br />121.575%
<br />89,464
<br />44,732
<br />(161)
<br />(4,457)
<br />40,114
<br />581,097
<br />12.5
<br />2032 08/01/32
<br />44,732
<br />(161)
<br />(4,457)
<br />40,114
<br />604,599
<br />13
<br />2032 02/01133
<br />100%79,557
<br />(3,653) -
<br />75,905
<br />121.575%
<br />92,281
<br />46,141
<br />(166)
<br />(4,597)
<br />41,377
<br />628,365
<br />13.5
<br />2033 08101M
<br />46,141
<br />(166)
<br />(4,597)
<br />41,377
<br />651,665
<br />14
<br />2033 02101/34
<br />100°.6
<br />81,944
<br />(3,653) -
<br />78,292
<br />121.575%
<br />95,183
<br />47.591
<br />(171)
<br />(4,742)
<br />42,678
<br />675,226
<br />14.5
<br />2034 08131134
<br />47,591
<br />(171)
<br />(4.742)
<br />42,678
<br />698,325
<br />15
<br />2034 02101135
<br />100%
<br />84,403
<br />(3,653) -
<br />80,750
<br />121.575%
<br />98,172
<br />49,086
<br />(177)
<br />(4,891)
<br />44,018
<br />721,683
<br />15.5
<br />2035 08131135
<br />49,086
<br />(177)
<br />(4,891)
<br />44,018
<br />744,582
<br />16
<br />2035 02131136
<br />100%
<br />86,935
<br />(3,653) -
<br />83,282
<br />121.575%
<br />101,250
<br />50,625
<br />(182)
<br />(5,044)
<br />45,398
<br />767,737
<br />16.5
<br />2036 08/01/36
<br />50,625
<br />(182)
<br />(5,044)
<br />45,398
<br />790,437
<br />17
<br />2036 02/01137
<br />100%
<br />89,543
<br />(3,653) -
<br />85,890
<br />121.575%
<br />104,421
<br />52,210
<br />(1 68)
<br />(5,202)
<br />46,820
<br />813,390
<br />17.5
<br />2037 08/01/37
<br />52,210
<br />(188)
<br />(5,202)
<br />46,820
<br />835,892
<br />18
<br />2037 02101138
<br />100%
<br />92,229
<br />(3,653) -
<br />88,576
<br />121.575%
<br />107,687
<br />53,843
<br />(194)
<br />(5,365)
<br />48,285
<br />858,643
<br />18.5
<br />2038 08/01138
<br />53,843
<br />(194)
<br />(5,365)
<br />48,285
<br />880,948
<br />19
<br />2038 02101/39
<br />100°.694,996
<br />(3,653) -
<br />91,343
<br />121.575%
<br />111,050
<br />55,525
<br />(200)
<br />(5,533)
<br />49,793
<br />903,499
<br />19.5
<br />2039 08101139
<br />55,525
<br />(200)
<br />(5,533)
<br />49,793
<br />925,607
<br />20
<br />2039 02/01/40
<br />100%
<br />97,846
<br />(3,653) -
<br />94,193
<br />121.575%
<br />114,515
<br />57,258
<br />(206)
<br />(5.705)
<br />51,346
<br />947,958
<br />20.5
<br />2040 08131/40
<br />57,258
<br />(206)
<br />(5.705)
<br />51,346
<br />969,871
<br />21
<br />2040 02/01/41
<br />100%
<br />100,781
<br />(3,653) -
<br />97,129
<br />121.575%
<br />118,084
<br />59,042
<br />(213)
<br />(5,883)
<br />52,946
<br />992,024
<br />21.5
<br />2041 08/01/41
<br />59,042
<br />(213)
<br />(51883)
<br />52,946
<br />1,013,743
<br />22
<br />2041 02101/42
<br />100%
<br />103,804
<br />(3,653) -
<br />100.152
<br />121.575%
<br />121,760
<br />60,880
<br />(219)
<br />(6,066)
<br />54,595
<br />1,035,698
<br />22.5
<br />2042 061111/42
<br />60,880
<br />(219)
<br />(6,066)
<br />54,595
<br />1,057,223
<br />23
<br />2042 02101143
<br />100%
<br />106,919
<br />(3,653) -
<br />103,266
<br />121.575%
<br />125,546
<br />62,773
<br />(226)
<br />(6,255)
<br />56,292
<br />1,078,982
<br />23.5
<br />2043 06101/43
<br />62,773
<br />(226)
<br />(6,255)
<br />56,292
<br />1,100,314
<br />24
<br />2043 02101144
<br />100%
<br />110,126
<br />(3,653) -
<br />106,474
<br />121.575%
<br />129,445
<br />64,723
<br />(233)
<br />(6,449)
<br />58,041
<br />1,121,878
<br />24.5
<br />2044 08/01144
<br />64,723
<br />(233)
<br />(6,449)
<br />58,041
<br />1,143,019
<br />25
<br />2044 02/01/45
<br />100%
<br />113,430
<br />(3,653) -
<br />109,777
<br />121.575%
<br />133,462
<br />66,731
<br />(240)
<br />(6,649)
<br />59,842
<br />1,164,388
<br />25.5
<br />2045 08/01/45
<br />66 731
<br />(240)
<br />(6 649)
<br />59 842
<br />1,165,339
<br />2c"
<br />2045 02/01/46
<br />Total
<br />2,371,465
<br />(8,537)
<br />(236,293)
<br />2,126,635
<br />Present Value From 08101/1019
<br />Present Value Rate
<br />4001A
<br />1.321,802
<br />(4758)
<br />(131704)
<br />1.185.339
<br />Prepared by EMI, a Ass to 1ro-Estimates OMy N:V.timutaVAouMs Uy�aV5n-E.--R,d,,d, eM%TIF\TIF ftlsb XTJ F ISTIF flan Rio 1-1&Ia
<br />
|