My WebLink
|
Help
|
About
|
Sign Out
Home
Search
04-01-2019 Council Packet 2
LinoLakes
>
City Council
>
City Council Meeting Packets
>
1982-2020
>
2019
>
04-01-2019 Council Packet 2
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
10/30/2021 1:08:47 PM
Creation date
4/5/2019 11:52:21 AM
Metadata
Fields
Template:
City Council
Council Document Type
Council Packet
Meeting Date
04/01/2019
Council Meeting Type
Work Session Regular
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
76
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
City of Lino Lakes, Minnesota <br />Prelim Review of Lyngblomsten Request for TIF Assistance <br />April 1, 2019 <br />Page 3 <br /> <br />o ISD 12 and watershed district included <br />o Will change each year with actual rates <br />• Tax rates, class rates and future market values <br />o Rental (Housing TIF District) <br /> 1.25% <br />• No annual market value inflator <br />• Net present value <br />o Discount rate of 5.0% <br />o Subject to financing assumptions <br /> <br />Tax Increment Revenue Estimates <br />Based on the assumptions outlined above and the City’s past practice for terms of TIF Districts, the projected tax <br />increment revenues that may be generated from the project are shown in the chart below. <br /> <br /> Housing TIF <br />Estimated Total Taxable Value $28,830,000 <br /> <br />Estimated Annual Increment (full buildout) $412,893 <br /> <br />Total Gross Tax Increment <br />(6 total years: first collection 2022) $2,477,358 <br />City Retainage (5%) $123,870 <br />Net Amount Available to Development (95%) $2,353,488 <br /> <br />Estimated Present Value City Share $95,046 <br />Estimated Present Value Developer Share $1,805,832 <br /> <br />Total Remaining Increment (20 years) $8,257,860 <br /> <br />The values for the townhomes would not be included within the boundaries of the TIF District and would be included <br />within the taxing entities existing tax base once constructed and on the tax rolls. The construction schedule is <br />assumed to be in conjunction with the senior care campus. In addition, redevelopment of the corner to include new <br />commercial buildings would also enhance the tax bases and not be included in the district. <br /> <br />Developer Pro forma But-For Analysis <br />In approving a TIF district and project, the City must make several findings, including the “but for” test: that the <br />proposed development would not reasonably be expected to occur solely through private investment within the <br />reasonably foreseeable future. The developer has stated the assistance is necessary due to the high costs of
The URL can be used to link to this page
Your browser does not support the video tag.