|
E G1
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing)District No. 1950
<br /> Kenzie (Annual Transfer to Apache and Chandler)
<br /> TIF#1950 Less Less
<br /> Tax Annual Projected Admin. Auditor Annual Transfer Transfer Annual Maximum
<br /> Collection Penod Tax Expenses Deduction Net To To Surplus Cumulative Pooling
<br /> Year Ending Increment 10.00% 025% Revenue TIF#58 TIF#9G (DeficN) Balance 10000%
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11)
<br /> 1997 02/01/98 1,007,647
<br /> 1998 02/01/99 445,089 44,398 1,113 399,578 0 0 399,578 1,407,226 443,976
<br /> 1999 02/01/00 409,482 40,846 1,024 367,612 0 0 367,612 1,774,838 408,458
<br /> 2000 02/01/01 409,482 40,846 1,024 367,612 0 27,913 339,699 2,114,536 408,458
<br /> 2001 02/01/02 409,482 40,846 1,024 367,612 42,385 91,224 234,003 2,348,539 408,458
<br /> 2002 02/01/03 409,482 40,846 1,024 367,612 113,145 90,146 164,320 2,512,860 408,458
<br /> 2003 02/01/04 409,482 40,846 1,024 367,612 115,495 93,801 158,315 2,671,175 408,458
<br /> 2004 02/01/05 409,482 40,846 1,024 367,612 117,215 91,271 159,125 2.830,300 408,456
<br /> 2005 02/01/06 409,482 40,846 1,024 367,612 113,285 93,449 160,878 2,991,178 408,458
<br /> 2006 02/01/07 409,482 40,846 1,024 367,612 113,925 89,824 163,863 3,155,041 408,458
<br /> 2007 02/01/08 409,482 40,846 1,024 367,612 118,880 90,764 157,968 3.313,009 408,458
<br /> 2008 02/01/09 409,482 40,846 1,024 367,612 117,880 90,819 158,913 3,471,922 408,458
<br /> 2009 02/01/10 0 0 0 0 116,150 89,969 (206,119) 3,265,803 0
<br /> 2010 02/01/11 0 0 0 0 0 93,269 (93,269) 3,172,534 0
<br /> 2011 02/01/12 0 0 0 0 0 90,234 (90,234) 3,082,300 0
<br /> 2012 02/01/13 0 0 0 0 0 91,234 (91,234) 2,991,066 0
<br /> 2013 02/01114 0 0 0 0 0 0 0 2,991,066 0
<br /> 4,539,907 452,855 11,353 4,075,698 968,363 1,123,916 1,983,419 4,528,554
<br /> (1) Collection year of tax Increment.
<br /> (2)Annual period ending date. City# 1950
<br /> (3) Projected tax Increment revenues from TIF District#1950(as per Hennepin County). County# 1950
<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 Kenzie
<br /> (7) Transfer to TIF#58. Certified 9/28/82
<br /> (8)Transfer to TIF#9G. 1st Collection 1983
<br /> (9)Annual cash flow(6)-(7)-(8). Last Collection 2008
<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% 133.770%
<br /> TC Rate(Pay.Year) 1998
<br /> PranarP(l hv• Rnrinnsted Incomorated 01/23/98)
<br />
|