Laserfiche WebLink
02/21/01 11:18 FAX 763 377 7089 DUNBAR DEVLPMNT Z002/004 <br /> ORONO SENIOR HOUSING <br /> 20 years Cash Flow - No TIF ORONO SENIOR HOUSING <br /> 20 years Cash Flow m With TIF <br /> 8.00% NPV $303,797.92 8.00% <br /> NPV $851,296.35 <br /> Years <br /> Years <br /> 1 (54,789.00) <br /> 2 (44,020.00) 1 (33,230.00) <br /> 2 (19,117.00) <br /> 3 (33,032.00) <br /> 3 (4,645.00) <br /> 4 (21,821.00) <br /> 4 10,196.00 <br /> 5 (10,384.00) <br /> 6 1,281.00 5 25,413.00 <br /> 7 13,177.00 6 41,015.00 <br /> 8 25,305.00 7 57,012.00 <br /> 9 37,668.00 8 73,411.00 <br /> 10 50,269.00 9 90,223.00 <br /> 11 62,778.00 10 107,456.00 <br /> 12 75,506.00 11 125,120.00 <br /> 13 88,455.00 12 143,224.00 <br /> 14 101,624.00 13 161,778.00 <br /> 15 115,012.00 14 180,794.00 <br /> 16 128,620.00 15 200,279.00 <br /> 17 142,447.00 16 220,247.00 <br /> 18 156,491.00 17 240,705.00 <br /> 19 170,751.00 18 261,666.00 <br /> 20 185,227 00 19 283,140.00 <br /> 20 305,140.00 <br />