|
October 26. 1993
<br />Estimated Taxes(annually) 150,OW(1)
<br />for 60,000 S.F.
<br />Current Taxes Payable 1993 (entire site) 47_,982
<br />Initial Annual Increment 102.018
<br />Proposed Annual SPlil
<br />of Increment
<br />NOTES:
<br />DWI
<br />Year Everest
<br />MOUNDS VIEW BUSINESS PARK WEST
<br />PAY AS YOU GO T.I.F.
<br />Project: Multi —Tech
<br />Net PresenlValue at Discount Rate of:
<br />15% To City To Everest
<br />91ty 7.o0% 8.00% 9.000/ 7.00% 8.00% 9.00%
<br />1 0
<br />2 86.715
<br />0 (2)
<br />15,303
<br />0
<br />13.366
<br />0
<br />13.120
<br />0
<br />12,8W
<br />0
<br />75,741
<br />0
<br />74,344
<br />0
<br />72,987
<br />3 87,582
<br />15,456
<br />25.982
<br />25,389
<br />24,815
<br />147,234
<br />143,870
<br />M.616
<br />4 88,458
<br />15,610
<br />37,891
<br />36,863
<br />35.873
<br />214,718
<br />208,890
<br />203,282
<br />5 89.343
<br />15.766
<br />49,133
<br />47,593
<br />46.120
<br />278,418
<br />269,695
<br />261.349
<br />6 90.236
<br />15.924
<br />59,744
<br />57,628
<br />55.615
<br />338,547
<br />326,559
<br />315.154
<br />7 91.139
<br />16.083
<br />69,759
<br />67,013
<br />64.414
<br />395,303
<br />379.738
<br />365.010
<br />8 92,050
<br />16,244
<br />79.214
<br />75.789
<br />72.566
<br />448,8T7
<br />429.469
<br />411,207
<br />9 92.971
<br />16.407
<br />68, 138
<br />83.996
<br />80.120
<br />499,447
<br />475,978
<br />454.013
<br />10 93.9W
<br />16,571
<br />96,561
<br />91.671
<br />87,120
<br />547,181
<br />519.472
<br />493.677
<br />11 94.839
<br />16.736
<br />104,513
<br />98.849
<br />93,605
<br />592,239
<br />560,147
<br />598.165
<br />5W,431
<br />564.487
<br />12 95.788
<br />16,904
<br />112.018
<br />105.562
<br />99,615
<br />634,770
<br />674,915
<br />633.758
<br />596,043
<br />13 96,746
<br />17,073
<br />17,243
<br />119.103
<br />125,790
<br />111.840
<br />117.710
<br />105.184
<br />110,344
<br />712,810
<br />667.026
<br />625.283
<br />14 97,713
<br />15 98,690
<br />17,416
<br />132,102
<br />123.201
<br />115,125
<br />748,580
<br />698,137
<br />652,377
<br />16 99.677
<br />17,590
<br />138,061
<br />128.335
<br />119,556
<br />782,344
<br />727,232
<br />677.483
<br />17 1W,674
<br />17,766
<br />143,685
<br />133,137
<br />123,661
<br />814,215
<br />754,441
<br />704
<br />18 101.681
<br />17,944
<br />148.994
<br />137.627
<br />127.465
<br />844,298
<br />T79,886
<br />722.302
<br />19 102,697
<br />18.123
<br />154,005
<br />141,826
<br />130,9W
<br />872.695
<br />803,683
<br />742.275
<br />20 103,724
<br />18,304
<br />158.735
<br />145,753
<br />134.256
<br />899.499
<br />825,936
<br />760.783
<br />(1) Estimated taxes atS2.50per square foot
<br />(2) Taxes assumed to increase at an average rate of 1 % per year
<br />MWIM 1 floppy
<br />2
<br />9
<br />M
<br />Z
<br />q
<br />co
<br />
|