|
4b F1
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing)District No.9G
<br /> Apache(Annual Transfer From Kenzie)
<br /> TIF 09G Less Less $1,720,000
<br /> Tax Annual Projected Admin Auditor Annual Transfer in GO Taxable Annual Maximum
<br /> Collection Period Tex Expenses Deduction Net From TIF Bonds Surplus Cumulative Pooling
<br /> Year Ending Increment 10.00% 0 25% Revenue TIF#1950 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 0 325 129,507 0 131,080 (1,573) 156,064 32.377
<br /> 1999 02/01/00 114,252 0 286 113,966 0 206,080 (92,114) 63,950 28,492
<br /> 2000 02/01/01 114,252 0 286 113,966 27,913 205,830 (63,950) 0 28.492
<br /> 2001 02/01/02 114,252 0 286 113,966 91,224 205,190 0 0 28,492
<br /> 2002 02/01103 114,252 0 286 113,966 90146 204,113 0 0 28,492
<br /> 2003 02101/04 114,252 0 286 113,966 93,801 207,768 0 0 28,492
<br /> 2004 02/01/05 114,252 0 286 113,966 91,271 205,238 0 0 28.492
<br /> 2005 02/01/06 114,252 0 286 113,966 93,449 207,415 0 0 28,492
<br /> 2006 02/01/07 114,252 0 286 113,966 89,824 203,790 0 0 28.492
<br /> 2007 02/01/08 114,252 0 286 113,966 90,764 204,730 0 0 28.492
<br /> 2008 02/01/09 114,252 0 286 113,966 90,819 204,785 0 0 28.492
<br /> 2009 02/01/10 114,252 0 286 113,966 89,969 203.935 0 0 28,492
<br /> 2010 02/01/11 114,252 0 286 113,966 93,269 207.235 0 0 28,492
<br /> 2011 02/01/12 114,252 0 286 113,966 90,234 204,200 0 0 28,492
<br /> 2012 02/01/13 114,252 0 286 113,966 91,234 205,200 0 0 28,492
<br /> 2013 02/01/14 114,252 0 286 113,966 0 0 113,966 113,966 28,492
<br /> 2014 02/01/15 114,252 0 286 113,966 0 0 113,966 227,932 28,492
<br /> 2015 02/01/16 114,252 0 286 113,966 0 0 113,966 341,899 28,492
<br /> 2016 02/01/17 114.252 0 286 113.966 0 0 113,966 455.865 28,492
<br /> 2017 02/01/18 114,252 0 286 113,966 0 0 113.966 569.831 28,492
<br /> 2018 02101/19 114,252 0 286 113,966 0 0 113.966 683,797 28,492
<br /> 2019 02101/20 114,252 0 286 113,966 0 0 113,966 797,764 28,492
<br /> 2,529,129 0 6,331 2.522,798 1,123,916 3.006.588 640,127 630,700
<br /> (1)Collection year of tax increment
<br /> (2)Annual period ending date. City# 913
<br /> (3) Projected tax increment revenues from TIF District#9G(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)Total annual net revenue (3)-(4)-(5). Name/Description Apache
<br /> (7)Annual transfer from TIF#1950(Kenzie) 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(6)+(7)-(8) Last Collection 2018
<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% 132.452%
<br /> TC Rate(Pay Year) 1993
<br /> f)rnnn rorl by ¢nrinnetorl Inr'nrnnrRtPrl/110I1QRl
<br />
|