07-08-1996 WS - Laserfiche WebLink

Home Browse Search

Page Three May 21, 1996 . Company B has indicated it cannot justify the proposed relocation to Building N unless a source of funds is available to defray approximately $300,000 of its relocation costs. Accordingly, in addition to the pay-as-you-go TIF assistance described above, Everest requests that the City provide a grant of $200,000 to Company B out of the City's excess tax increment funds, to be utilized to defra Company B's moving expenses, racking and equipment costs, to supplement contribution of $100,000 toward Company B's moving expenses from Company B's current building owner/landlord. Attached are the following three schedules: 1. Schedule A - cash flow analysis, including assumptions; 2. Schedule B - proposed form of revenue note; 3. Schedule C - estimated site and public improvements costs. SCHEDULE A The assumptions for Schedule A are listed on the second and include the following: page of that schedule 1. The original market value and original tax capacity (based on the payable 1996 values per Ramsey County) are $507,800 and $23,359, respectively. 2. The estimated market value of the building assumes a market value of $23.33 per square foot for 103,000 SF. Combining this building market value of $2,402,990 with the land market value of $507,800, generates a total estimated market value upon completion of $2,910,790. Based on current class rates, this market value converts into an estimated tax capacity of$133,896. 3. Assuming the current pay 1996 tax rate of 1.36949, this estimated tax capacity will generate real estate taxes of $183,369 or $1.78 per square foot of building. 4. During the term of the Revenue Note, the City would retain 10% of the tax increment generated for Administrative/Development Program Expenses and apply the remaining 90% to the Revenue Note. •