Laserfiche WebLink
City of Lino Lakes, Minnesota <br />Summary of TIF District No. 1-12 <br />July 1, 2016 <br />Page 2 <br /> <br />Sources Amount Uses Amount <br />Equity $6,598,543 Acquisition $2,181,162 <br />Debt $15,396,600 Site Improvements $2,800,000 <br />TIF $2,088,481 Public Infrastructure Costs $977,373 <br /> Building Costs $14,153,101 <br /> Soft Costs $3,006,441 <br /> Financing Costs $565,547 <br /> Contingencies $400,000 <br />Total $24,083,624 Total $24,083,624 <br /> <br />Following initial conversations with the developer, the amount of project costs eligible for reimbursement for tax <br />increment could include the following: <br /> <br />Uses Amount <br />Land Acquisition $2,181,162 <br />Offsite Improvements (Public Infrastructure Costs) $977,373 <br />Grading/Excavating/Soil Corrections $2,800,000 <br /> <br />Total $5,958,535 <br /> <br />Based on the City’s past practice and financing need and gap for this project, the estimated total amount of <br />assistance for public infrastructure and extraordinary site improvement costs related to construction of the project will <br />be limited to $1,200,000. <br /> <br />Tax Increment Assumptions <br />Springsted made certain assumptions to calculate the estimated amount of tax increment revenue generated by the <br />proposed new project. Those assumptions include the following: <br /> <br /> Maximum TIF District term – 8 years after receipt of first increment <br />o 9 total years of collection <br /> Base value of land: <br />o PID: 24-31-22-34-0001: 155,800 <br />o PID: 24-31-22-34-0002: $3,400 <br />o PID: 24-31-22-31-0001: $173,600 <br />o PID: 24-31-22-31-0002: $100 <br />o PID: 24-31-22-31-0003: $100 <br /> Total new value includes land and building <br /> $18,200,000 <br /> Based on County value estimate