|
TE
<br /> City of St. Anthony, Minnesota
<br /> Tax Increment Financing(Housing)District No.58
<br /> Chandler
<br /> TIF#58 Less Less- $2,650,000
<br /> Tax Annual Projected Admin Auditor Transfer Annual GO TIF Annual Maximum
<br /> Collection Period Tax Expenses Deduction from Net Bonds Surplus Cumulative Pooling
<br /> Year Ending Increment 1000% 025% TIF#1950 Revenue Series 1995B (Deficit) Balance 10000%
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11)
<br /> 1997 02/01/98 415,962
<br /> 1998 02/01/99 148,556 14,819 371 0 133,367 250,793 (117,426) 298,536 148,185
<br /> 1999 02/01/00 136,672 0 342 0 136,330 249,775 (113,445) 185,091 136,330
<br /> 2000 02/01/01 136,672 0 342 0 136,330 248,400 (112,070) 73,021 136,330
<br /> 2001 02/01/02 136,672 0 342 0 136,330 251,735 (115,405) (42,384) 136,330
<br /> 2002 02/01/03 136,672 0 342 0 136,330 249,475 (113,145) (155,529) 136,330
<br /> 2003 02/01/04 136,672 0 342 0 136,330 251,825 (115,495) (271,024) 136,330
<br /> 2004 02/01/05 136,672 0 342 0 136,330 253,545 (117,215) (388,239) 136,330
<br /> 2005 02/01/06 136,672 0 342 0 136,330 249,615 (113,285) (501,524) 136,330
<br /> 2006 02/01/07 136,672 0 342 0 136,330 250,255 (113.925) (615,449) 136,330
<br /> 2007 02/01/08 136,672 0 342 0 136,330 255,210 (118,880) (734,329) 136,330
<br /> 2008 02/01/09 136,672 0 342 0 136,330 254,210 (117,880) (852,209) 136,330
<br /> 2009 02/01/10 136,672 0 342 0 136,330 252.480 (116,150) (968,359) 136,330
<br /> 2010 02/01/11 136,672 0 342 0 136,330 0 136,330 (832,029) 136,330
<br /> 2011 02/01/12 0 0 0 0 0 0 0 (832,029) 0
<br /> 1,788,615 14,819 4,475 0 1,769,322 3,017,318 (1,247,996) 1,784,140
<br /> (1) Collection year of lax increment.
<br /> (2)Annual period ending date City# 58
<br /> (3) Projected lax increment revenues from TIF District#58(as per Ramsey County). County# Hsg #3
<br /> (4) Maximum Administrative Expenses(as per TIF Plan). School District 282
<br /> (5) Auditor deduction(as per MN Statute). Type Housing
<br /> (6)Transfer from TIF#1950. Name/Description Chandler
<br /> (7) Total annual net revenue (3)-(4)-(5)+(6). Certified 10/23/85
<br /> (8) $2,650,000 G.O.Tax Increment Bonds,Series 1995B. 1 st Collection 1986
<br /> (9)Annual cash flow(7)-(8). Last Collection 2010
<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% 140.929%
<br /> TC Rate(Pay.Year) 1998
<br /> Prepared by: Springsted Incorporated(11/23/98)
<br />
|