|
• •
<br /> Projected Annual Tax Increment
<br /> City of St.Anthony,Minnesota
<br /> Tax Increment Financing District No,x
<br /> Apache/Hillcreal Project -
<br /> Scenario H
<br /> Less: Less: Retained Times: Less: Less: Plus: Cummulailve
<br /> Annual Total Original Fiscal Captured Tax Annual Slate Aud. Admin. Annual Local Annual
<br /> Period Net Tax Net Tax Disp. i9 Net Tex Capacity Gross Tax Deduction Relelnage Nei Tax Conlribullon Net
<br /> Ending Capacity Capacity 010000% Capacity Rate Increment 025% 5.00% Increment 5.00% Revenue
<br /> 1 2 3 4 5 6 7 9 10 11 12 13
<br /> 12/31100 150,894 150,894 0 0 140.142% 0 0 0 0 0 0 0.
<br /> 12/31/01 150,694 150,894 0 0 140.142% 0 0 0 0 0 0 0
<br /> 12/31/02 226,030 150,894 0 75,136 140.142% 105,297 263 5,252 99,782 5,252 99,782 99,782.
<br /> 12/31/03 440,551 150,694 0 289,657 140.142% 405,931 1,015 20,246 384,670 20,246 384,670 464,452
<br /> 12/31104 659,362 150,894 0 508,468 140.142% 712,577 1,781 35,540 675,256 35.540 675,256 1,159,708
<br /> 12131/05 672,549 150,894 0 521,655 140.142% 731,056 1,828 36,462 892,768 36,462 692,768 1,852,476
<br /> 12/31/06 686.000 150,894 0 535,106 140.142% 749,906 1,675 37,402 710,631 37,402 710,631 2,563,107
<br /> 12/31/07 699,720 150,894 0 548,826 140.14210 769,136 1,923 38,361 728,852 38,361 728,652 3,291,959
<br /> 12/31/08 713,714 150,094 0 562,620 140.142% 788,747 1,972 39,339 747,438 39,339 747,436 4,039,395
<br /> 12/31/09 727,989 . 150,894 0 577,095 140.142% BOB,752 2,022 40,337 766,393 40,337 766,393 4,805,788
<br /> 12/31/10 742,548 150,894 0 591,654 140.142% 829,156 2,073 41,354 785,729 41,354 785,729 5,591,517
<br /> 12/31/11 757,399 150,894 0 606,505 140.142% 849,968 2,125 42,392 805,451 42,392 805,451 6,396,968
<br /> 12/31/12 772,547 150,894 0 62103 140.142% 671,197 2,178 43,451 825,568 43,451 825,566 7,222,536
<br /> 12/31/13 787,998 150,894 0 637,104 140.142% 892,850 2,232 44,531 646,087 44,531 846,087 8,068,623
<br /> 12131114 600,758 150,894 0 652,864 140.142% 914,937 2,287 45,633 867,017 45,633 867,017 8,935,640
<br /> 12/31115 019,833 150,894 0 668,939 140.142% 937,464 2,344 46,756 888,364 46,756 688,364 9,824,004
<br /> 12/31/16 836,230 150,894 0 6B5,336 140.142% 960,444 2,401 47,902 910,141 47,902 910,141 10,734,143
<br /> 12/31/17 852,955 150,894 0 702,061 140.142% 983,882 2,460 49,071 932,351 49,071 932.351 11,686,496
<br /> 12/31/18 870,014 150,894 0 719,120 140.142% 1,007,789 2,519 50,264 955,006 50,264 955,006 12,621,502
<br /> 12/31/19 887,414 150,894 0 736,520 140.142% 1,032,174 2,580 •51,480 978,114 51,460 978,114 0
<br /> 12/31/20 905,162 150,894 0 754,268 140.142% 1,057,046 2,643 52,720 1,001,683 52,720 1,001,683 0
<br /> 12/31/21 923,286 150,894 0 772,372 140.142% 1,082,418 2,706 53,986 1,025,726 53,986 1,025,726 0
<br /> 12/31/22 941,731 150,894 0 790,837 140.142% 1,108,295 2,771 55,276 1,050,248 55,276 1,050,248 0
<br /> 12/31/23 960,565 150,894 0 809,671 140.142% 1,134,689 2,837 56,593 1,075,259 56,593 1,075,259 0
<br /> 12131124 979.777 150,894 0 828,683 140.142% 1,161,613 2,904 57,935 1,100,774 57,935 1,100,774 0
<br /> 12131/25 999,372 150,894 0 848,478 140.1429'0 1,169,074 2,973 59,305 1,126,796 .59,305 1,126,796 0
<br /> 12131/26 1,019,360 150,894 0 968,466 140.142% 1,217,086 3,043 60,702 1,153,341 60,702 1,153,341 0 '
<br /> 12P31/27 1,039,747 150,894 0 888,653 140.142% 1.245,656 3,114 62,127; 1,180,415 62,127 1,180,415 0
<br /> 12/31/28 0 0 0 0 140.142%1 01 0 0 0 01 01 0
<br /> $23547144 S58,869 $1,174,417 $22,313,858 $1,174,417 22313858 $0
<br /> (12) Does not Include the local oonlrlbulion.
<br /> N
<br />
|