|
E E1
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing)District No.58
<br /> Chandler(Annual Transfer From Kenzie)
<br /> TIF#58 Less. Less $2,650,000
<br /> Tax Annual Projected Admin Auditor Annual Transfer GO TIF Annual Maximum
<br /> Collection Period Tax Expenses Deduction Net from Bonds Surplus Cumulative Pooling
<br /> Year Ending Increment 1000% 025% Revenue TIF#1950 Series 19958 (Deficit) Balance 10000%
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11)
<br /> 1997 02/01/98 415,962
<br /> 1998 02/01/99 148,556 14,819 371 133,367 0 250,793 (117,426) 298,536 148,185
<br /> 1999 02/01/00 136,672 0 342 136,330 0 249.775 (113,445) 185,091 136,330
<br /> 2000 02/01/01 136,672 0 342 136,330 0 248,400 (112,070) 73,020 136,330
<br /> 2001 02/01/02 136,672 0 342 136,330 42,385 251,735 (73,020) 0 136,330
<br /> 2002 02/01/03 136,672 0 342 136,330 113,145 249,475 0 0 136,330
<br /> 2003 02/01/04 136,672 0 342 136,330 115,495 251,825 0 0 136,330
<br /> 2004 02/01/05 136,672 0 342 136,330 117,215 253,545 0 0 136,330
<br /> 2005 02/01/06 136,672 0 342 136,330 113,285 249,615 0 0 136,330
<br /> 2006 02/01/07 136,672 0 342 136,330 113,925 250,255 0 0 136,330
<br /> 2007 02/01/08 136,672 0 342 136,330 118.880 255,210 0 0 136,330
<br /> 2008 02/01/09 136,672 0 342 136,330 117,880 254,210 0 0 136,330
<br /> 2009 02/01/10 136,672 0 342 136,330 116,150 252,480 0 0 136,330
<br /> 2010 02/01/11 136,672 0 342 136,330 0 0 136,330 136,330 136,330
<br /> 2011 02/01/12 0 0 0 0 0 0 0 136,330 0
<br /> 1,788,615 14,819 4,475 1,769,322 968,363 3,017,318 (279,632) 1,784,140
<br /> (1) Collection year of lax increment.
<br /> (2)Annual period ending date. City# 58
<br /> (3) Projected tax increment revenues from TIF District#58(as per Ramsey County) County# Hsg.#3
<br /> (4) Maximum Administrative Expenses(as per TIF Plan). School District 282
<br /> (5)Auditor deduction(as per MN Statute). Type Housing
<br /> (6) Total annual net revenue (3)-(4)-(5). Name/Description Chandler
<br /> (7)Annual transfer from TIF#1950(Kenzie). Certified 10/23/85
<br /> (8) $2,650,000 G.O.Tax Increment Bonds,Series 19958. 1 sl Collection 1986
<br /> (9)Annual cash flow(6)+(7)-(8). Last Collection 2010
<br /> (10) 12/31/97 ending balance including interest earnings-2/1/98 debt service payments(as per City). Base Inflation% NA
<br /> (11) Maximum Pooling allowed including Administrative Expenses(as per MN Statute). TC Rate% 140.929%
<br /> TC Rate(Pay.Year) 1998
<br /> V
<br /> Prepared by- Sprinqsted Incorporated(11/23/98)
<br />
|