|
EYAMILT G2
<br /> City of St. nthony, Minnesota
<br /> Tax Increment Financing(Housing)District No.1950
<br /> Kenzie(Lump Sum Transfer to Apache and Chandler)
<br /> TIF#1950 Less: Less:
<br /> Tax Annual Projected Admin. Auditor Annual Transfer Transfer Annual Maximum
<br /> Collection Period Tax Expenses Deduction Net To To Surplus Cumulative Pooling
<br /> Year Ending Increment 10.00% 025% Revenue TIF#58 TIF#913 (Deficit) Balance 100.00%
<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 1,113 399,578 968,359 1,123,916 (1,692,697) (685,049) 443,976
<br /> 1999 02/01/00 409,482 40.846 1,024 367,612 0 0 367,612 (317,437) 408,458
<br /> 2000 02/01/01 409,482 40,846 1,024 367,612 0 0 367,612 50,175 408,458
<br /> 2001 02/01/02 409,482 40.846 1,024 367,612 0 0 367,612 417,787 408,458
<br /> 2002 02/01/03 409,482 40,846 1,024 367,612 0 0 367,612 785,399 408,458
<br /> 2003 02/01/04 409,482 40,846 1,024 367,612 0 0 367,612 1,153,011 408,458
<br /> 2004 02/01/05 409,482 40,846 1,024 367,612 0 0 367,612 1,520,623 408,458
<br /> 2005 02/01/06 409,482 40,846 1,024 367,612 0 0 367,612 1,888,235 408,458
<br /> 2006 02/01/07 409,482 40,846 1,024 367,612 0 0 367,612 2,255,847 408,458
<br /> 2007 02/01/08 409,482 40,846 1,024 367,612 0 0 367,612 2,623,459 408,458
<br /> 2008 02/01/09 409,482 40,846 1,024 367,612 0 0 367,612 2,991,071 408,458
<br /> 2009 02/01/10 0 0 0 0 0 0 0 2,991,071 0
<br /> 4,539,907 452,855 11,353 4,075,698 968,359 1,123,916 1,983,423 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 /> Prepared by: Springsted Incorporated(11/23/98)
<br />
|