|
Exhibit B
<br /> Projected Tax Increment Report
<br /> St.Anthony Village
<br /> Kenzie Terrace#1950
<br /> Scenario A-Final TIF Projections(April 2002)
<br /> Less: Less: Retained Times: Less: Less: Community Cummulalive
<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 Retalnage Net Debt TIF
<br /> Ending Capacity(a) Capacity N/A (b) Capacity Rate(c) Increment 0.425% 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 /> 12/31/02 374,343 19,305 0 355,038 129.450% 459,597 1,953 22,882 434,762 246,588 1,528,825
<br /> 12/31/03 334,968 11,300 , 0 323,668 129.450% 418,988 1,781 20,860 396,347 246,588 1,678,584
<br /> 12/31/04 305,571 12,035 0 293,536 129.450% 379,982 1,615 18,918 359,449 246,588 1,791,445
<br /> 12/31/05 305,571 12,035 0 293,536 129.450% 379,982 1,615 18,918 359,449 246,588 1,904,306
<br /> 12/31/06 305,571 12,035 0 293,536 129.450% 379,982 1,615 18,918 359,449 246,588 2,017,167
<br /> 12/31/07 305,571 12,035 0 293,536 129.450% 379,982 1,615 18,918 359,449 246,588 2,130,028
<br /> 12/31/08 305,571 12,035 0 293,536 129.450% 379,982 1,615 18,918 359,449 246,588 2,242,889
<br /> 12/31/09 305,571 305,571 0 0 129.450% 0 0 0 0 246,588 1,996,301
<br /> 12/31/10 305,571 305,571 0 0 129.450% 0 0 0 0 246,588 1749,713
<br /> $3,256,100 $13,003 $162,153 $3,080,944
<br /> (a)Assume 0 percent annual growth In Total Net Tax Capacity.
<br /> (b)Fiscal disparities not applicable.
<br /> (c)Frozen Tax Rate not applicable.
<br /> Page 6
<br /> CPR TNGSTED
<br />
|