|
City of Ramsey
<br />October 19, 2010
<br />Page 8
<br />Business Park
<br />Housing Areas - H1, H2, H3 (114 & H5 are outside of district
<br />boundaries)
<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 />6,077,613
<br />0
<br />6,077,613
<br />118,552
<br />5,263,986
<br />0
<br />5,263,986
<br />52,640
<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 />6,077,613
<br />18,672,387
<br />24,750,000
<br />489,000
<br />5,263,986
<br />59,670,463
<br />64,934,449
<br />III
<br />III
<br />649,344
<br />18,672,387 lGrowthl
<br />370,448
<br />59,670,463 Growth
<br />596,705
<br />Build -Out Schedule:
<br />10- Years, starting with construction in 2012
<br />Build -Out Schedule:
<br />10- Years, starting
<br />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 />0
<br />0
<br />0
<br />1 -2012
<br />5,264
<br />112,310
<br />107,046
<br />2-2013
<br />0
<br />0
<br />0
<br />2-2013
<br />10,528
<br />171,981
<br />161,453
<br />3 -2014
<br />11,855
<br />155,597
<br />143,742
<br />3 -2014
<br />15,792
<br />231,651
<br />215,859
<br />4 -2015
<br />23,710
<br />192,642
<br />168,931
<br />4 -2015
<br />21,056
<br />291,322
<br />270,266
<br />5-2016
<br />35,566
<br />229,687
<br />194,121
<br />5-2016
<br />26,320
<br />350,992
<br />324,672
<br />6 -2017
<br />47,421
<br />266,731
<br />219,310
<br />6 -2017
<br />31,584
<br />410,663
<br />379,079
<br />7-2018
<br />59,276
<br />309,111
<br />249,835
<br />7-2018
<br />36,848
<br />478,546
<br />441,698
<br />8-2019
<br />71,131
<br />352,338
<br />281,206
<br />8-2019
<br />42,112
<br />547,788
<br />505,676
<br />9 -2020
<br />82,987
<br />396,429
<br />313,443
<br />9 -2020
<br />47,376
<br />618,414
<br />571,038
<br />10 -2021
<br />94,842
<br />441,403
<br />346,561
<br />10 -2021
<br />52,640
<br />690,453
<br />637,813
<br />11 -2022
<br />106,697
<br />487,275
<br />380,578
<br />11 -2022
<br />52,640
<br />704,262
<br />651,622
<br />12-2023
<br />118,552
<br />534,066
<br />415,513
<br />12-2023
<br />52,640
<br />718,347
<br />665,707
<br />13-2024
<br />118,552
<br />544,747
<br />426,195
<br />13-2024
<br />52,640
<br />732,714
<br />680,074
<br />14-2025
<br />118,552
<br />555,642
<br />437,090
<br />14-2025
<br />52,640
<br />747,368
<br />694,728
<br />15-2026
<br />118,552
<br />566,755
<br />448,203
<br />15-2026
<br />52,640
<br />762,316
<br />709,676
<br />16-2027
<br />118,552
<br />578,090
<br />459,538
<br />16-2027
<br />52,640
<br />777,562
<br />724,922
<br />17-2028
<br />118,552
<br />589,652
<br />471,099
<br />17-2028
<br />52,640
<br />793,113
<br />740,473
<br />18-2029
<br />118,552
<br />601,445
<br />482,893
<br />18-2029
<br />52,640
<br />808,975
<br />756,336
<br />19-2030
<br />118,552
<br />613,474
<br />494,921
<br />19-2030
<br />52,640
<br />825,155
<br />772,515
<br />20-2031
<br />118,552
<br />625,743
<br />507,191
<br />20-2031
<br />52,640
<br />841,658
<br />789,018
<br />21 -2032
<br />118,552
<br />638,258
<br />519,706
<br />21 -2032
<br />52,640
<br />858,491
<br />805,851
<br />22-2033
<br />118,552
<br />651,023
<br />532,471
<br />22-2033
<br />52,640
<br />875,661
<br />823,021
<br />23-2034
<br />118,552
<br />664,044
<br />545,491
<br />23-2034
<br />52,640
<br />893,174
<br />840,534
<br />24-2035
<br />118,552
<br />677,324
<br />558,772
<br />24-2035
<br />52,640
<br />911,038
<br />858,398
<br />25-2036
<br />118,552
<br />690,871
<br />572,319
<br />25-2036
<br />52,640
<br />929,258
<br />876,619
<br />26-2037
<br />118,552
<br />704,688
<br />586,136
<br />26-2037
<br />52,640
<br />947,844
<br />895,204
<br />
|