|
4b ( *-T
<br /> F
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing)District No.9G
<br /> Apache
<br /> TIF#9G Less Less $1,720,000
<br /> Tax Annual Projected Admin Auditor Transfer in Annual GO Taxable Annual Maximum
<br /> Collection Period Tax Expenses Deduction From Net TIF Bonds Surplus Cumulative Pooling
<br /> Year Ending Increment 1000% 025% TIF#1950 Revenue Series 1996A (Deficit) Balance 2500%
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11)
<br /> 1997 02/01/98 157,637
<br /> 1998 02/01/99 129,832 0 325 0 129,507 131,080 (1,573) 156,064 32,377
<br /> 1999 02/01/00 114,252 0 286 0 113.966 206,080 (92,114) 63,950 28,492
<br /> 2000 02/01/01 114,252 0 286 0 113,966 205,830 (91,864) (27,913) 28,492
<br /> 2001 02/01/02 114,252 0 286 0 113,966 205,190 (91,224) (119.137) 28,492
<br /> 2002 02/01/03 114,252 0 286 0 113,966 204,113 (90,146) (209.283) 28,492
<br /> 2003 02/01/04 114,252 0 286 0 113.966 207.768 (93,801) (303,085) 28,492
<br /> 2004 02/01/05 114,252 0 286 0 113.966 205,238 (91,271) (394,356) 28.492
<br /> 2005 02/01/06 114,252 0 286 0 113.966 207,415 (93,449) (487,805) 28.492
<br /> 2006 02/01/07 114,252 0 286 0 113.966 203,790 (89,824) (577,628) 28,492
<br /> 2007 02/01/08 114,252 0 286 0 113,966 204,730 (90.764) (668,392) 28,492
<br /> 2008 02/01/09 114,252 0 286 0 113,966 204,785 (90,819) (759,211) 28.492
<br /> 2009 02/01/10 114,252 0 286 0 113,966 203,935 (89,969) (849,180) 28.492
<br /> 2010 02/01/11 114,252 0 286 0 113,966 207,235 (93,269) (942,448) 28.492
<br /> 2011 02/01/12 114,252 0 286 0 113.966 204,200 (90,234) (1,032,682) 28,492
<br /> 2012 02/01/13 114,252 0 286 0 113,966 205,200 (91,234) (1,123,916) 28,492
<br /> 2013 02/01/14 114,252 0 286 0 113,966 0 113,966 (1,009.950) 28,492
<br /> 2014 02/01/15 114.252 0 286 0 113,966 0 113,966 (895,983) 28.492
<br /> 2015 02/01/16 114,252 0 286 0 113,966 0 113.966 (782,017) 28,492
<br /> 2016 02/01/17 114,252 0 286 0 113.966 0 113.966 (668,051) 28,492
<br /> 2017 02/01/18 114,252 0 286 0 113,966 0 113,966 (554,085) 28,492
<br /> 2018 02/01/19 114,252 0 286 0 113,966 0 113,966 (440,118) 28,492
<br /> 2019 02/01/20 114,252 0 286 0 113.966 0 113,966 (326,152) 28,492
<br /> 2,529,129 0 6,331 0 2,522.798 3,006,588 (483,789) 630,700
<br /> (1)Collection year of tax increment
<br /> (2)Annual period ending date. City# 9G
<br /> (3)Projected tax increment revenues from TIF District#913(as per Ramsey County). County# 3
<br /> (4)Maximum Administrative Expenses(as per TIF Plan) School District 282
<br /> (5)Auditor deduction(as per MN Statute) Type Red
<br /> (6)Transfer from TIF#1950(Kenzie) Name/Description Apache
<br /> (7)Total annual net revenue (3)-(4)-(5)+(6). Certified 10/18/93
<br /> (8)$1,720,000 G.O.Taxable Tax Increment Bonds,Series 1996A 1st Collection 1997
<br /> (9)Annual cash flow(7)-(8). Last Collection 2018
<br /> (10) 12131/97 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% 132.452%
<br /> TC Rate(Pay Year) 1993
<br /> Prepared bv- Springsted Incorporated(11/23/98)
<br />
|