Laserfiche WebLink
Exhibit IV Baker Tilly Municipal Advisors, LLC Page 17 Estimated Impact on Other Taxing Jurisdictions ReportCity of Little Canada, MinnesotaTax Increment Financing (Housing) District No. 7-4Proposed Rice and Demont Housing ProjectDraft TIF Plan Exhibits based on 160-unit Housing Development with Taxable Value of $36,000,000WithoutProject or TIF District With Project and TIF DistrictProjected Hypothetical2023/2024 2023/2024 Retained New Hypothetical Hypothetical Tax GeneratedTaxable 2023/2024 Taxable Captured Taxable Adjusted Decrease In by RetainedTaxing Net Tax Local Net Tax Net Tax Net Tax Local Local CapturedJurisdiction Capacity (1) Tax Rate Capacity (1) + Capacity = Capacity Tax Rate (*) Tax Rate (*) N.T.C. (*)City of Little Canada 19,533,843 24.829% 19,533,843 $139,760 19,673,603 24.653% 0.176% 34,455Ramsey County 885,504,445 45.455% 885,504,445 139,760 885,644,205 45.447% 0.007% 63,517ISD #623 107,435,469 25.030% 107,435,469 139,760 107,575,229 24.998% 0.033% 34,937Other (2) --- 10.009% --- 139,760 --- 10.009% --- --- Totals 105.323% 105.107% 0.216% * Statement 1: If the projected Retained Captured Net Tax Capacity of the TIF District was hypothetically available to each ofthe taxing jurisdictions above, the result would be a lower local tax rate (see Hypothetical Adjusted Tax Rate above)which would produce the same amount of taxes for each taxing jurisdiction. In such a case, the total local tax ratewould decrease by 0.216% (see Hypothetical Decrease in Local Tax Rate above). The hypothetical tax that theRetained Captured Net Tax Capacity of the TIF District would generate is also shown above.Statement 2: Since the projected Retained Captured Net Tax Capacity of the TIF District is not available to the taxing jurisdictions,then there is no impact on taxes levied or local tax rates. (1) Taxable net tax capacity = total net tax capacity - captured TIF - fiscal disparity contribution, if applicable. (2) The impact on these taxing jurisdictions has not been calculated. They represent 9.50% of the total tax rate.