Laserfiche WebLink
EXHIBIT A-1 <br />Fiscal and Econpmic Implications <br />Assum kions E�e ar# <br />Ciiy o'F Rassville, M[nriesota <br />Tax increment Financing (Redevelepment) pisirick IVa. 1 <br />[flstric4 Nlodif[cation <br />Type ot Tax Encrement Finanaing QistrEc4 <br />Ma�cimum Duraiion nf 7EF Disirict <br />Projac4ecf Modifaiion Request L�aia <br />Deccertificatinn �?ate <br />(�rigina€ Net Tax Capacity <br />�riginal Net Tax Capaoity <br />Increase in Tax Capacity <br />Tntal �siimated Tax Capaciiy <br />Captured iax Capaoiiy <br />Fiedevelopment <br />25 ysars f€om 1st incremer�i <br />12J31/a7 <br />12/31/09 {2 Ysars oi Incrernent) <br />$i 12, i 68 <br />AssessmenUCoilecfion Year <br />2oa��2ao� �oo���oos �oas��oos zaos��o�n <br />$112,168 $1'f2,t68 $1t2,t68 $112,768 <br />1 603005 9 620 157 1,637,A80 D <br />3,7i5,173 i,732,325 1,749,646 412,'168 <br />$3,ED8,005 $i,620,157 $1,637,46Q $0 <br />City of Raseviile 23.2�0% <br />Ramsey County 44.i�% <br />iSU #621 2Q.351% <br />Other 8.456°/a <br />Loca[ iax Capapity t�ate 96.221 % 2007/2Uf?8 <br />Fisca[ Disparities Contribution Fram T'I�' D'€strict 33.136fi% <br />Administrative R�tainage Percent (rnaximum = 10%� a.no�ro <br />Pooling PerCent 0.06% <br />Bands <br />�ands Dated 12/31/07 <br />Bond ISSUB @ O.OR% (N1C) $0 <br />�ligibie Prnject Costs $0 <br />PreSeni Value Date & Rate <br />Note (Pav-As-You-Go� <br />Note Dated 'f2131l07 <br />Nafe Rate 6.(�Q% <br />�fote Amount $0 <br />12/31/Q7 6.40% <br />Notes <br />Caleulatlon assurr�es nn changes to €uture ta�c rates, alass rates, market values, and a 1% m�rket value irtflator <br />TtF Projectians were based on Origtnai Ne! Tax Capacity and C�rrent Taac Capacity tram 20t36 OSR TIF Report <br />Proposed payable 2008 Tax Rates and 'Tax Capacities were providerl by Ramsey Ca�nty. <br />zaoss�z�3 A-1 <br />