|
TD
<br /> now
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing) District No. 1H
<br /> Hellickson Dental
<br /> TIF#1H Less Less
<br /> Tax Annual Projected Admin. Auditor Annual Limited Annual Maximum
<br /> Collection Period Tax Expenses Deduction Net Revenue Surplus Cumulative Pooling
<br /> Year Ending Increment 1000% 025% Revenue TIF Note (Deficit) Balance 2500%
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
<br /> 1997 02/01/98 0
<br /> 1998 02/01/99 26,286 2,622 66 23,598 23,598 0 0 6,555
<br /> 1999 02/01/00 23,132 2,307 58 20,767 20,767 0 0 5,769
<br /> 2000 02/01/01 23,132 2,307 58 20,767 20,767 0 0 5,769
<br /> 2001 02/01/02 23,132 2,307 58 20,767 20,767 0 0 5,769
<br /> 2002 02/01/03 23,132 2,307 58 20,767 20,767 0 0 5,769
<br /> 2003 02/01/04 23,132 2,307 58 20,767 20,767 0 0 5,769
<br /> 2004 02/01/05 23,132 2,307 58 20,767 20,767 0 0 5,769
<br /> 2005 02/01/06 23,132 2,307 58 20,767 0 20,767 20,767 5,769
<br /> 2006 02/01/07 23,132 2,307 58 20,767 0 20,767 41,533 5,769
<br /> 2007 02/01/08 23,132 2,307 58 20,767 0 20,767 62,300 5,769
<br /> 2008 02/01/09 23,132 2,307 58 20,767 0 20,767 83,067 5,769
<br /> 2009 02/01/10 23,132 2,307 58 20,767 0 20,767 103,833 5,769
<br /> 2010 02/01/11 23,132 2,307 58 20,767 0 20,767 124,600 5,769
<br /> 2011 02/01/12 23,132 2,307 58 20,767 0 20,767 145,367 5,769
<br /> 2012 02/01/13 23,132 2,307 58 20,767 0 20,767 166,133 5,769
<br /> 2013 02/01/14 23,132 2,307 58 20,767 0 20,767 186,900 5,769
<br /> 2014 02/01/15 23,132 2,307 58 20,767 0 20,767 207,666 5,769
<br /> 2015 02/01/16 23,132 2,307 5B 20,767 0 20,767 228,433 5,769
<br /> 2016 02/01/17 23,132 2,307 58 20,767 0 20,767 249,200 5,769
<br /> 2017 02/01/18 23,132 2,307 58 20,767 0 20,767 269,966 5,769
<br /> 2018 02/01/19 23,132 2,307 58 20,767 0 20,767 290,733 5,769
<br /> 2019 02/01/20 23,132 2,307 58 20,767 0 20,767 311,500 5,769
<br /> 2020 02/01/21 0 0 0 0 0 0 311.500 0
<br /> 512,060 51,078 1,284 459,698 148,198 311,500 127,694
<br /> (1) Collection year of lax increment. City# 1H
<br /> (2)Annual period ending date. County# 4
<br /> (3) Projected tax increment revenues from TIF District#1 H(as per Ramsey County). School District 282
<br /> (4) Maximum Administrative Expenses(as per TIF Plan). Type Hellickson
<br /> (5)Auditor deduction(as per MN Statute). Name/Description Red.
<br /> (6) Total annual net revenue (3)-(4)-(5). Certified 10/18/93
<br /> (7) $130,000 Limited Revenue TIF Note issued by the HRA. 1 st Collection 1995
<br /> (8)Annual cash flow(6)-(7). Last Collection 2018
<br /> (9) 12/31/97 ending balance including interest earnings-2/1/98 debt service payments(as per City). Base Inflation% NA
<br /> (10) Maximum Pooling allowed including Administrative Expenses(as per MN Statute). TC Rate% 132.452%
<br /> TC Rate(Pay.Year) 1993 r
<br /> v I
<br /> Prepared by: Springsted Incorporated (11/23/98)
<br />
|