Laserfiche WebLink
APPENDIX I <br />City of Mounds Vim, <br />Minnesota <br />prepared Detester S. 1987 <br />_ <br />Everest 0erelopmant <br />Ltd. Tip <br />6y SFRINGSTEO Incorporated <br />Valuation Inflated 1 <br />21 <br />. <br />Calculation <br />of <br />Tax Increment Revenues <br />_ <br />Everest <br />04velopment <br />Ltd. <br />- <br />,• <br />................................................................................................ <br />Ineligible <br />Inaresvint <br />Increment <br />Tctal <br />MI11 <br />proJscted <br />Year <br />Tax <br />-- <br />Year of <br />Assessed <br />Valuation <br />Due to <br />Due to <br />Cunu Iat ire <br />Rate <br />M111 <br />of <br />Increment <br />Valuation <br />Value <br />Increase <br />Inflation Construction <br />Inerwmnt <br />Year <br />Rate <br />Coll. <br />Revenue <br />,.. <br />r,f <br />its <br />(al <br />(51 <br />(el <br />17) <br />i61 <br />(9) <br />(10) <br />1988 <br />2.580,065 <br />0 <br />0 <br />2 322.930 <br />2.322.930 <br />1989 <br />110.000 <br />1990 <br />255.522 <br />, <br />1969 <br />6.279.211 <br />0 <br />0 <br />3.699.140 <br />6.022.070 <br />1990 <br />110.000 <br />1991 <br />682.425 <br />1990 <br />8.501,513 <br />0 <br />125.584 <br />2.096.616 <br />8.244-478 <br />1991 <br />110.000 <br />1992 <br />905.893 <br />1991 <br />8.671.545 <br />0 <br />110,032 <br />0 <br />8.414.510 <br />1922 <br />110.000 <br />1993 <br />925.595 <br />1992 <br />01845,078 <br />0 <br />173,43; <br />0 <br />81537,943 <br />1993 <br />110.000 <br />1994 <br />944.674 <br />1993 <br />9.021.980 <br />0 <br />116.902 <br />0 <br />0.164.845 <br />1994 <br />110.000 <br />1995 <br />964.133 <br />1994 <br />9.202.420 <br />0 <br />180.440 <br />- 0 <br />6.94S,205 <br />1995 <br />110.000 <br />1996 <br />983.981 <br />1995 <br />9,386.466 <br />0 <br />!64.046 <br />0 <br />9,129.333 <br />1996 <br />1!0.000 <br />1991 <br />1-004,221• <br />_ <br />1956 <br />9.S74,197 <br />0 <br />107.729 <br />0 <br />9,317.062 <br />1997 <br />110.000 <br />1998 <br />1.024,611 <br />at <br />1997 <br />9, 765.6d1 <br />0 <br />191,484 <br />0 <br />9.508.546 <br />1998 <br />110.000 <br />1999 <br />1,045.940 <br />, <br />1998 <br />9.950.99S <br />0 <br />195.314 <br />0 <br />9.103.850 <br />1999 <br />110.000 <br />2000 <br />1,087,425 <br />1999 <br />10.160.215 <br />0 <br />199.22C <br />0 <br />9.903.080 <br />2000 <br />!30.000 <br />2001 <br />1,089,339 <br />2000 <br />10.363,419 <br />0 <br />203.204 <br />0 <br />10.106.284 <br />2001 <br />110.000 <br />2002 <br />1.111.591 <br />TOTALS: <br />0 <br />2.521,714 <br />8.118.891 <br />11,986.125 <br />Assuiptlons: <br />Valuation Inflator: 2.00% <br />First year applied: 1990 <br />MITI rats inflator: 0.001 <br />first year applied: 2000 <br />