|
Projected Tax Increment Report
<br /> St.Anthony Village
<br /> Kenzie Housing#1950
<br /> Scenario A
<br /> i
<br /> Less: Less: Retained Times: Less: Less: Community. Cummulative
<br /> Annual Total Original Fiscal Captured Tax Annual State Aud. Admin. Annual Center Balance
<br /> Period Net Tax Net Tax Disp. @ Net Tax Capacity Gross Tax Deduction Retainage Net Debt TIF
<br /> Ending Capacity(a) Capacity 0.0000% (b) Capacity Rate(c) Increment 0.25%/0.4259/6 (d) 5.00% Revenue Service Revenue
<br /> 1 2 3 4 5 6 7 8 9 10 11 12
<br /> 1,134,649
<br /> 12/31/01 379,880 31,830 0 348,050 137.223% 477,605 1,194 23,821 452,590 246,588 1,340,651
<br /> 12/31/02 374,695 19,305 0 355,390 126.010% 447,827 1,903 22,296 423,628 246,588 1,517,691
<br /> 12/31/03 374,695 19,305 0 355,390 126.010% 447,827 1,903 22,296 423,628 246,588 1,694,731
<br /> 12/31/04 374,695 19,305 0 355,390 126.0100/6 447,827 1,903 22,296 423,628 246,588 1,871,771
<br /> 12/31/05 374,695 19,305 0 355,390 126.010% 447,827 1,903 22,296 423,628 246,588 2,048,811
<br /> 12/31/06 374,695 19,305 0 355,390 126.010% 447,827 1,903 22,296 423,628 246,588 2,225,851
<br /> 12/31/07 374,695 19,305 0 355,390 126.010% 447,827 1,903 22,296 423,628 246,588 2,402,891
<br /> 12/31/08 374,695 19,305 0 355,390 126.010% 447,827 1,903 22,296 423,628 246,588 2,579,931
<br /> 12/31/09 374,695 374,695 0 0 126.010% 0 0 0 0 246,588 2,333,343
<br /> 12/31/10 374,695 374,695 0 0 126.010% 0 0 0 0 246,588 2,086,755
<br /> 12/31/11 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/12 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/13 374,695 374,695 0 0 126.010% 0 0 0 0 -
<br /> 12/31/14 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/15 374,695 374,695 0 0 126.0100/6 0 0 0 0
<br /> 12/31/16 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/17 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/18 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/19 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31120 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/21 374,695 374,695 0 0 126.010% 0 0 0 0
<br /> 12/31/22 374,695 374,695 0 0 126.0109/6 0 0 0 0
<br /> $3,612,394 $14,515 $179,893 $3,417,986
<br /> (a)Assume 0 percent annual growth in Total Net Tax Capacity.
<br /> (b)Fiscal disparities not applicable.
<br /> (c)Frozen Tax Rate of N/A applies to this district.
<br /> (d)State Auditor Deduction projected to increase from 0.25%in Pay 2001 to 0.425%in Pay 2002 and after.
<br /> Prepared by:Springsted Incorporated(printed on 10/15/01 at 12:59 PM) TIF District(Kenzie#1950).xls Texlnc
<br />
|