|
TAIL INCREMENT ESTIMATE RANGE
<br />Computation of Tax Increment
<br />Values as of: 1/2/1990 1/2/1991
<br />New Market Value
<br />Cumulative Market Value
<br />Tax Capacity Ratio (x)
<br />Tax Capacity
<br />Less Original Tax Capacity
<br />Captured Tax Capacity
<br />Tax Capacity Rate (x)
<br />Captured Tax Increment
<br />Values as of:
<br />New Market Value
<br />Cumulative Market Value
<br />Tax Capacity Ratio (x)
<br />Tax Capacity
<br />Less Original Tax Capacity
<br />Captured Tax Capacity
<br />Tax Capacity Rate (x)
<br />Captured Tax Increment.
<br />2,880,000
<br />2,880,000
<br />0.0520
<br />149,760
<br />®„ 11,620
<br />138,740
<br />0.01646
<br />127,150
<br />1/2/1990
<br />4,680,000
<br />4,680,000
<br />0.0505
<br />236,340
<br />11,020
<br />225,320
<br />0.91G46
<br />206,497
<br />2,160,000
<br />5,040,00
<br />6.0515
<br />259,550
<br />11,020
<br />248,540
<br />0.91646
<br />227,777
<br />1/2/1991
<br />2,520,000
<br />7,200,000
<br />0.0505
<br />363,000
<br />11,020
<br />352,500
<br />6.91646
<br />323,125
<br />1/2/1992
<br />and Beyond
<br />2,160,000
<br />7,200,000
<br />0.0515
<br />370,800
<br />11,020
<br />359,780
<br />0.91646
<br />329,724
<br />1/2/1992
<br />and Beyond
<br />1,100,000
<br />8,300,000
<br />0.0505
<br />419,150
<br />11,020
<br />408,130
<br />0.91646
<br />374,034
<br />Note; Fiscal disparities contributions are being made front outside the district.
<br />City of Mounds View TIF District No. I Modification 43 111 a K e
<br />
|