Laserfiche WebLink
7/19/2021 <br />Oppidan Industrial <br />City of Ramsey, MN <br />405,300 sq. ft. Industrial <br />6..,EHLERS <br />PYBLIC FINANCE ADVISORS <br />ASSUMPTIONS AND RATES <br />DistrictType: <br />District Name/Number: <br />County District #: <br />First Year Construction or Inflation on Value <br />Existing District - Specify No. Years Remaining <br />Inflation Rate - Every Year <br />Interest Rate <br />Present Value Date <br />First Period Ending <br />Tax Year District was Certified <br />Cashflow Assumes First Tax Increment For Development <br />Years of Tax Increment <br />Assumes Last Year of Tax Increment <br />Fiscal Disparities Election [Outside (A), Inside (B), or NA] <br />Incremental or Total Fiscal Disparities <br />Fiscal Disparities Contribution Ratio <br />Fiscal Disparities Metro -Wide Tax Rate <br />Maximum/Frozen Local Tax Rate <br />Current Local Tax Rate (Use lesser of Current or Max ) <br />State-wide Tax Rate (Comm /Ind only used for total taxes) <br />Market Value Tax Rate (Used for total taxes) <br />Map ID PID Owner Address <br />1 20-32-25-43-0005 Hageman Hldgs Unassigned <br />Land <br />Market Value <br />2,947,800 <br />2,947,800 <br />Economic Development <br />2021 <br />3.00% <br />4.00% <br />1-Aug-22 <br />1-Feb-23 <br />Pay 2022 <br />2023 <br />9 <br />2031 <br />Inside(B) <br />Incremental <br />37 5610% <br />139 5040% <br />91 206% <br />91 206% <br />35 9780% <br />0 23694% <br />Building <br />Market <br />Value <br />0 <br />0 <br />Pay 2021 <br />Pay 2021 <br />Pay 2021 <br />Pay 2021 <br />Pay 2021 <br />Pay 2021 <br />Tax Rates <br />Exempt Class Rate (Exempt) <br />Commercial Industrial Preferred Class Rate (C/I Pref.) <br />First $150,000 <br />Over $150,000 <br />Commercial Industrial Class Rate (C/I) <br />Rental Housing Class Rate (Rental) <br />Affordable Rental Housing Class Rate (Aff. Rental) <br />First $174,000 <br />Over $174,000 <br />Non -Homestead Residential (Non-H Res 1 Unit) <br />First $500,000 <br />Over $500,000 <br />Homestead Residential Class Rate (Hmstd Res ) <br />First $500,000 <br />Over $500,000 <br />Agricultural Non -Homestead <br />0.00% <br />1.50% <br />2.00% <br />2.00% <br />1.25% <br />0.75% <br />0 25% <br />1.00% <br />1.25% <br />1 00% <br />1 25% <br />1.00% <br />BASE VALUE INFORMATION (Original Tax Capacity) <br />Total Percentage Tax Year <br />Market Of Value Used Original Original <br />Value for District Market Value Market Value <br />2,947,800 100% 2,947,800 Pay 2022 <br />2,947,800 2,947,800 <br />Property <br />Tax <br />Class <br />C/I Pref <br />Current <br />Original <br />Tax Capacity <br />58,2()6 <br />58,206 <br />Class <br />After <br />Conversion <br />C/I Pref <br />After <br />Conversion <br />Orig. Tax Cap. <br />58,206 <br />58,206 <br />Area/ <br />Phase <br />1 <br />Note: <br />1. Base vaOues are for pay 2022 based upon review of County website on 6-16-21. <br />2. Located in SD # 11 <br />Prepared by Ehlers <br />