|
City of Ramsey
<br />October 19, 2010
<br />Page 7
<br />Mixed Use Area - Rental
<br />Mixed Use Area - Commercial
<br />Base Market Value
<br />Base Tax Capacity
<br />Base Market Value
<br />Base Tax Capacity
<br />Total
<br />Total
<br />Land Building Total
<br />Land Building Total
<br />4,179,990
<br />0
<br />4,179,990
<br />52,250
<br />4,179,990
<br />0
<br />4,179,990
<br />79,850
<br />Post Development Market Value
<br />Post Dev Tax Cap.
<br />Post Development Market Value
<br />Post Dev Tax Cap.
<br />Total
<br />Total
<br />Land Building Total
<br />Land Building Total
<br />4,179,990
<br />16,630,976
<br />20,810,966
<br />260,137
<br />4,179,990
<br />16,630,976
<br />20,810,966
<br />408,719
<br />16,630,976 1 Growth
<br />207,887
<br />1 16,630,976 i Growth
<br />328,870
<br />Build -Out Schedule:
<br />10- Years, starting with construction in 2010
<br />Build -Out Schedule:
<br />10- Years, starting with construction in 2010
<br />Year
<br />Base TC
<br />Total TC
<br />Incremental Growth
<br />Year
<br />Base TC
<br />Total TC
<br />Incremental Growth
<br />1 -2012
<br />5,225
<br />73,039
<br />67,814
<br />1 -2012
<br />7,985
<br />112,737
<br />104,752
<br />2-2013
<br />10,450
<br />93,827
<br />83,377
<br />2-2013
<br />15,970
<br />133,525
<br />117,556
<br />3-2014
<br />15,675
<br />114,616
<br />98,941
<br />3-2014
<br />23,955
<br />154,314
<br />130,359
<br />4 -2015
<br />20,900
<br />135,405
<br />114,505
<br />4 -2015
<br />31,940
<br />175,103
<br />143,163
<br />5-2016
<br />26,125
<br />156,193
<br />130,069
<br />5-2016
<br />39,925
<br />195,892
<br />155,967
<br />6-2017
<br />31,350
<br />176,982
<br />145,632
<br />6-2017
<br />47,910
<br />216,680
<br />168,770
<br />7-2018
<br />36,575
<br />201,311
<br />164,736
<br />7-2018
<br />55,895
<br />241,803
<br />185,908
<br />8-2019
<br />41,800
<br />226,125
<br />184,326
<br />8-2019
<br />63,880
<br />267,427
<br />203,548
<br />9 -2020
<br />47,025
<br />251,437
<br />204,412
<br />9 -2020
<br />71,865
<br />293,565
<br />221,700
<br />10-2021
<br />52,250
<br />277,254
<br />225,004
<br />10-2021
<br />79,850
<br />320,225
<br />240,375
<br />11 -2022
<br />52,250
<br />282,799
<br />230,549
<br />11 -2022
<br />79,850
<br />326,629
<br />246,779
<br />12-2023
<br />52,250
<br />288,455
<br />236,205
<br />12-2023
<br />79,850
<br />333,162
<br />253,312
<br />13-2024
<br />52,250
<br />294,224
<br />241,974
<br />13-2024
<br />79,850
<br />339,825
<br />259,975
<br />14-2025
<br />52,250
<br />300,109
<br />247,859
<br />14-2025
<br />79,850
<br />346,622
<br />266,772
<br />15-2026
<br />52,250
<br />306,111
<br />253,861
<br />15-2026
<br />79,850
<br />353,554
<br />273,704
<br />16-2027
<br />52,250
<br />312,233
<br />259,983
<br />16-2027
<br />79,850
<br />360,625
<br />280,775
<br />17-2028
<br />52,250
<br />318,478
<br />266,228
<br />17-2028
<br />79,850
<br />367,838
<br />287,988
<br />18-2029
<br />52,250
<br />324,847
<br />272,598
<br />18-2029
<br />79,850
<br />375,194
<br />295,345
<br />19-2030
<br />52,250
<br />331,344
<br />279,095
<br />19-2030
<br />79,850
<br />382,698
<br />302,848
<br />20-2031
<br />52,250
<br />337,971
<br />285,721
<br />20-2031
<br />79,850
<br />390,352
<br />310,502
<br />21 -2032
<br />52,250
<br />344,731
<br />292,481
<br />21 -2032
<br />79,850
<br />398,159
<br />318,309
<br />22-2033
<br />52,250
<br />351,625
<br />299,375
<br />22-2033
<br />79,850
<br />406,122
<br />326,273
<br />23-2034
<br />52,250
<br />358,658
<br />306,408
<br />23-2034
<br />79,850
<br />414,245
<br />334,395
<br />24-2035
<br />52,250
<br />365,831
<br />313,581
<br />24-2035
<br />79,850
<br />422,530
<br />342,680
<br />25-2036
<br />52,250
<br />373,148
<br />320,898
<br />25-2036
<br />79,850
<br />430,980
<br />351,131
<br />26-2037
<br />52,250
<br />380,611
<br />328,361
<br />26-2037
<br />79,850
<br />439,600
<br />359,750
<br />
|