|
V
<br /> ST.ANTHONY TYPE:REDEVELOPMENT `o
<br /> TAX INCREMENT ADJ.FACTOR: NA
<br /> ANALYSIS INFLAT VAL: NA
<br /> TERMINATES: 2019
<br /> REFERENCE: APACHE PLAZA
<br /> YEAR ANTICIPATED BASE TAX CAPTURED TAX CAP NET ADMIN TIF PAYGO CUMULATIVE NPV
<br /> PAYABLE TAX CAPACITY CAPACITY TAX CAPACITY RATE INCREMENT (5%) LOAN D/S INCREMENT EXCESS OF PAYGO
<br /> 1997 573,014 366,014 207,000 119.0000% 0 0 0 0 0 0
<br /> 1997 573,014 366,014 207,000 1190000% 0 0 0 0 0 0
<br /> 1998 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 1998 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 1999 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 1999 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2000 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2000 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2001 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2001 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2002 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2002 573,014 366,014 207,000 119.0000% 123,165 8,158 117,007 0 0 0
<br /> 2003 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2003 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2004 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2004 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2005 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2005 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2006 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2006 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2007 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2007 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2008 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2008 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2009 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2009 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2010 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2010 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2011 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2011 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2012 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2012 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2013 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2013 573,014 366.014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2014 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2014 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2015 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2015 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2016 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2016 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2017 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2017 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2018 573,014 366,014 207,000 119.0000% 123,165 6,158 117,007 0 0 0
<br /> 2018 573,014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2019 573.014 366.014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> 2019 573.014 366,014 207,000 1190000% 123,165 6,158 117,007 0 0 0
<br /> ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
<br /> ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
<br /> TOT* op
<br /> 0,270 234,014 4,446,257 0 • 0
<br />
|