|
28
<br /> Projected Tax Increment Report
<br /> • St.Anthony Village
<br /> Chandler Housing q 58
<br /> Scenario A
<br /> Less: Less: Retained Times: Less: Less: Cummulative
<br /> Annual Total Original Fiscal Captured Tax Annual State Aud. Admin. Annual Total Balance
<br /> Period Net Tax Net Tax Disp.0 Net Tax Capacity Gross Tax Deduction Retainage Net' - TIF TIF
<br /> Ending Capacity(a) Capacity 0.0000% (b) Capacity Rate(c) Increment 0.25%/0.425% (d) 5.00% Revenue Budget Revenue(e)
<br /> 1 2 3 a 5 6 8 9 10 11 12
<br /> 1,108,212
<br /> 12/31/01 209,560 24,239 0 185,321 140.708% 260,781 652 13.005 247,104 105,316
<br /> 12/31/02 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 166,309 271,625
<br /> 12/31/03 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 166,309 437,934
<br /> 12131/04 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 - 166,309 604,243
<br /> 12/31/05 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 166,309 770,552
<br /> 12/31/06 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 166,309 936,861
<br /> 12/31/07 157,171 18.180 0 138,991 126.490% 175,809 747 8,753 166,309 1,103,170
<br /> 12/31/08 157,171 16,180 0 138,991 126.490% 175,809 747 8,753 166,309 1,269,479
<br /> 12131109 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 166,309 1,435,788
<br /> 12/31110 157,171 18.180 0 138,991 126.490% 175,809 747 8,753 166,309 1,602,097
<br /> 12/31/11 157,171 18,180 0 138,991 126.490% 175,809 747 8,753 166,309 1,900,000 (131,594)
<br /> 12131112 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/13 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31114 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/15 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/16 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/17 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12131/18 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/19 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/20 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12(31/21 157,171 157,171 0 0 126.490% 0 0 0 0
<br /> 12/31/22 157,171 157,171 0 0 126.490% 0 0 Of 0
<br /> $2,018,651 $8,122 $100,535 $1910,194
<br /> (a)Assume 0 percent annual growth in Total Net Tax Capacity.
<br /> (b)Fiscal disparities not applicable. -
<br /> (c)Frozen Tax Rate of WA 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 /> (e)In 2001:S250K streetscape29th,$200K lot by Amoco,$BOOK Custom Liquidators.
<br /> •
<br /> Prepared by:Springsted Incorporated(primed on 1023/01 at 2:38 PM) TIF District(Chandler fl 58).x19 Taxlnc
<br />
|