|
E 0 F2
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing)District No.9G
<br /> Apache(Lump Sum 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 Tax Expenses Deduction Net From TIF Bonds Surplus Cumulative Pooling
<br /> Year Ending Increment 1000% 025% 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 1,123,916 131,080 1,122.343 1,279.980 32,377
<br /> 1999 02/01/00 114,252 0 286 113,966 0 206,080 (92,114) 1,187,866 28,492
<br /> 2000 02/01/01 114,252 0 286 113,966 0 205,830 (91,864) 1,096,003 28,492
<br /> 2001 02/01/02 114,252 0 286 113,966 0 205,190 (91,224) 1,004,779 28.492
<br /> 2002 02/01/03 114,252 0 286 113,966 0 204,113 (90.146) 914,633 28,492
<br /> 2003 02/01/04 114,252 0 286 113,966 0 207,768 (93.801) 820,831 28,492
<br /> 2004 02/01/05 114,252 0 286 113,966 0 205,238 (91,271) 729,560 28.492
<br /> 2005 02/01/06 114,252 0 286 113,966 0 207,415 (93,449) 636,111 28,492
<br /> 2006 02/01/07 114,252 0 286 113,966 0 203,790 (89,824) 546,288 28,492
<br /> 2007 02/01/08 114,252 0 286 113,966 0 204,730 (90,764) 455,524 28,492
<br /> 2008 02/01/09 114,252 0 286 113,966 0 204,785 (90,819) 364,705 28,492
<br /> 2009 02/01/10 114,252 0 286 113,966 0 203.935 (89,969) 274,736 28,492
<br /> 2010 02/01/11 114,252 0 286 113,966 0 207,235 (93.269) 181,468 28,492
<br /> 2011 02/01/12 114,252 0 286 113,966 0 204,200 (90,234) 91,234 28.492
<br /> 2012 02/01/13 114,252 0 286 113,966 0 205,200 (91,234) 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 0 113,966 227,933 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 02/01/19 114,252 0 286 113,966 0 0 113,966 683,798 28,492
<br /> 2019 02/01/20 114,252 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# 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)Total annual net revenue (3)-(4)-(5). Name/Descnption Apache
<br /> (7) Lump sum 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 /> Prnnarpri by Cnrinnctpri Inrnrnnratari(11/?3/9R)
<br />
|