|
City of Ramsey
<br />October 19, 2010
<br />Page 9
<br />The following two charts show the summary tax capacity and market value information for all areas within the TIF District, and the TIF revenue projections.
<br />Total Market Values prior to inflation.
<br />Summary Page
<br />Taxes
<br />Payable
<br />Private Residential
<br />Private Commercial
<br />TIF Areas
<br />A,B,C,D &E
<br />COR Dev.
<br />Area
<br />Total
<br />Year
<br />Base TC
<br />Total TC
<br />Base TC
<br />Total TC
<br />Base TC
<br />Total TC
<br />Base TC
<br />Total TC
<br />Base TC
<br />Total TC
<br />1
<br />2012
<br />178,393
<br />192,249
<br />278,373
<br />329,748
<br />671,877
<br />671,877
<br />18,474
<br />298,086
<br />1,147,116
<br />1,491,958
<br />2
<br />2013
<br />178,393
<br />206,104
<br />278,373
<br />381,122
<br />671,877
<br />671,877
<br />36,948
<br />399,334
<br />1,165,590
<br />1,658,437
<br />3
<br />2014
<br />178,393
<br />219,960
<br />278,373
<br />432,497
<br />671,877
<br />671,877
<br />67,277
<br />656,179
<br />1,195,920
<br />1,980,512
<br />4
<br />2015
<br />178.393
<br />233,816
<br />278,373
<br />483,872
<br />671,877
<br />671.877
<br />97,606
<br />794,471
<br />1.226,249
<br />2,184,035
<br />5
<br />2016
<br />178,393
<br />247,671
<br />278,373
<br />535,246
<br />671,877
<br />671,877
<br />180,684
<br />1,684,866
<br />1,309,326
<br />3,139,660
<br />6
<br />2017
<br />178,393
<br />261,527
<br />278,373
<br />586,621
<br />671,877
<br />671,877
<br />263,761
<br />2,047,778
<br />1,392,404
<br />3,567,802
<br />7
<br />2018
<br />178,393
<br />280,613
<br />278,373
<br />649,728
<br />671,877
<br />1,062,018
<br />346,839
<br />2,451,645
<br />1,475,481
<br />4,444,004
<br />8
<br />2019
<br />178,393
<br />300,081
<br />278,373
<br />714,097
<br />671,877
<br />1,473,400
<br />429,916
<br />2,863,590
<br />1,558,559
<br />5,351,168
<br />9
<br />2020
<br />178,393
<br />319,938
<br />278,373
<br />779,754
<br />671,877
<br />1,893,009
<br />512,994
<br />3,283,774
<br />1,641,636
<br />6,276,475
<br />10
<br />2021
<br />178,393
<br />340,192
<br />278,373
<br />846,724
<br />671,877
<br />2,321,010
<br />596,071
<br />3,712,362
<br />1,724,713
<br />7,220,288
<br />11
<br />2022
<br />178,393
<br />360,852
<br />278,373
<br />915,033
<br />671,877
<br />2,757,572
<br />660,674
<br />4,048,273
<br />1789,317
<br />8,081,730
<br />12
<br />2023
<br />178,393
<br />381,925
<br />278,373
<br />984,708
<br />671,877
<br />3,202,865
<br />725,278
<br />4,390,902
<br />1,853,920
<br />8,960,400
<br />13
<br />2024
<br />178.393
<br />403,419
<br />278,373
<br />1,055,777
<br />671,877
<br />3,657,063
<br />778,026
<br />4,703,340
<br />1.906,669
<br />9,819,599
<br />14
<br />2025
<br />178,393
<br />425,343
<br />278,373
<br />1,128,267
<br />671,877
<br />4,120,346
<br />830,775
<br />5,022,026
<br />1,959,417
<br />10,695,982
<br />15
<br />2026
<br />178,393
<br />447,705
<br />278,373
<br />1,202,207
<br />671,877
<br />4,592,894
<br />830,775
<br />5,122,466
<br />1,959,417
<br />11,365,273
<br />16
<br />2027
<br />178,393
<br />456,659
<br />278,373
<br />1,226,251
<br />671,877
<br />5,074,894
<br />830,775
<br />5,224,916
<br />1,959,417
<br />11,982,720
<br />17
<br />2028
<br />178.393
<br />465,792
<br />278,373
<br />1.250,776
<br />671.877
<br />5,176.391
<br />830,775
<br />5,329,414
<br />1.959,417
<br />12,222,374
<br />18
<br />2029
<br />178,393
<br />475,108
<br />278,373
<br />1,275,792
<br />671,877
<br />5,279,919
<br />830,775
<br />5,436,002
<br />1,959,417
<br />12,466,822
<br />19
<br />2030
<br />178,393
<br />484,611
<br />278,373
<br />1,301,308
<br />671,877
<br />5,385,518
<br />830,775
<br />5,544,722
<br />1,959,417
<br />12,716,158
<br />20
<br />2031
<br />178,393
<br />494,303
<br />278,373
<br />1,327,334
<br />671,877
<br />5,493,228
<br />830,775
<br />5,655,617
<br />1,959,417
<br />12,970,481
<br />21
<br />2032
<br />178,393
<br />504,189
<br />278,373
<br />1,353,881
<br />671,877
<br />5,603,093
<br />830,775
<br />5,768,729
<br />1,959,417
<br />13,229,891
<br />22
<br />2033
<br />178,393
<br />514,273
<br />278,373
<br />1,380,958
<br />671,877
<br />5,715,154
<br />830,775
<br />5,884,104
<br />1,959,417
<br />13,494,489
<br />23
<br />2034
<br />178,393
<br />524,558
<br />278,373
<br />1,408,577
<br />671,877
<br />5,829,457
<br />830,775
<br />6,001,786
<br />1,959,417
<br />13,764,379
<br />24
<br />2035
<br />178,393
<br />535,049
<br />278,373
<br />1,436,749
<br />671,877
<br />5,946,047
<br />830,775
<br />6,121,821
<br />1,959,417
<br />14,039,666
<br />25
<br />2036
<br />178,393
<br />545,750
<br />278,373
<br />1,465,484
<br />671,877
<br />6,064,968
<br />830,775
<br />6,244,258
<br />1,959,417
<br />14,320,459
<br />26
<br />2037
<br />178,393
<br />556,665
<br />278,373
<br />1.494,794
<br />671.877
<br />6.186.267
<br />830,775
<br />6,369,143
<br />1.959,417
<br />14,606,869
<br />Market Values': 8,371300 38,622,742 4,227,40o 52,758,400 35,469,200 228,852,000 46,825,715 271,490,167 4,893,615 591,723,309
<br />Total Market Values prior to inflation.
<br />
|