|
Base Value Assumptions - Page 2
<br />iNgW
<br />mlx
<br />O
<br />X
<br />W
<br />to
<br />0
<br />N as
<br />UU) E co
<br />C
<br />� 01
<br />K LL C
<br />O 4.?,
<br />R
<br />o
<br />C
<br />O'
<br />to
<br />N
<br />co
<br />W
<br />0
<br />CO
<br />Taxes Per
<br />Sq. Ft./Unit
<br />1.52
<br />25,394.63
<br />252,678.04
<br />23,940.02
<br />1.52
<br />Total
<br />Taxes
<br />73,606
<br />25,395
<br />252,678
<br />23,940
<br />76,157
<br />451,776
<br />TAX CALCULATIONS
<br />Local Fiscal State-wide Market
<br />Property Disparities Property Value
<br />Taxes Taxes Taxes Taxes
<br />25,758 24,083 19,655 4,111
<br />8,887 8,309 6,781 1,418
<br />88,395 82,646 67,450 14,187
<br />8,378 7,833 6,393 1,337
<br />26,651 24,917 20,336 4,253
<br />158,068 147,787 120,615 25,306
<br />Total Fiscal Local
<br />Tax Disparities Tax
<br />Capacity Tax Capacity Capacity
<br />38,660 14,900 23,760
<br />13,338 5,141 8,197
<br />132,672 51,134 81,538
<br />12,574 4,846 7,728
<br />40,000 15,417 24,583
<br />237,244 91,438 145,806
<br />IQ
<br />0
<br />D
<br />1
<br />Z
<br />Expansion #1
<br />Existing
<br />Existing
<br />Existing
<br />Expansion #2
<br />TOTAL
<br />0
<br />0
<br />R
<br />0
<br />L
<br />O
<br />L
<br />0
<br />0
<br />Q
<br />R
<br />0
<br />R
<br />0
<br />R
<br />0
<br />N
<br />R
<br />0
<br />R
<br />0
<br />O
<br />Q
<br />0)
<br />0
<br />0
<br />'00
<br />R
<br />R
<br />0
<br />E
<br />O
<br />0
<br />V
<br />0
<br />0
<br />R
<br />3r_ 0
<br />v
<br />0 w
<br />E
<br />Eu .0
<br />O
<br />0
<br />C U
<br />R
<br />N L
<br />R 3
<br />F
<br />O
<br />Z
<br />1711lE I*Xd4JDI 01 i•] MOII
<br />�cO f� c, co
<br />LnNTrNoyNy
<br />N
<br />0�
<br />0 X'0 F R
<br />X t y F LL
<br />F y N Q?R 7 w F
<br />L
<br />> R N
<br />0 0 0
<br />0 R-
<br />witEm
<br />CR 0 0 0 0 c
<br />F w w w w Q
<br />N:\Minnsota\Ramsey\Housing - Economic - Redevelopment\TIF\TIF Districts\TIF District No. 15\TIF Plan Run 8
<br />Prepared by Ehlers
<br />
|