Laserfiche WebLink
1/25/2018Base Value Assumptions - Page 2MWF Workforce HousingCity of Mounds View60 Unit Affordable Apartment BuildingEstimated Taxable Total Taxable PropertyPercentage Percentage Percentage Percentage First YearMarket Value Market Value Total Market Tax Project Project Tax Completed Completed Completed Completed Full TaxesArea/Phase New Use Per Sq. Ft./Unit Per Sq. Ft./Unit Sq. Ft./UnitsValue Class Tax CapacityCapacity/Unit 2018 2019 2020 2021 Payable1Aff. Rental 130,000 130,000 60 7,800,000Aff. Rental 55,800 930 20% 100% 100% 100% 2021TOTAL7,800,000 55,800 Subtotal Residential 60 7,800,000 55,800 Subtotal Commercial/Ind. 0 0 0 Note:1. Estimated market values per Ramsey County City Assessor on 1-17-2018.Total Fiscal Local Local Fiscal State-wide MarketTax Disparities Tax PropertyDisparities PropertyValue Total Taxes PerNew UseCapacityTax CapacityCapacityTaxes Taxes Taxes Taxes Taxes Sq. Ft./UnitAff. Rental 55,800 0 55,800 67,839 0 0 17,514 85,352 1,422.54TOTAL 55,800 0 55,800 67,839 0 0 17,514 85,352Note: 1. Taxes and tax increment will vary significantly from year to year depending upon values, rates, state law, fiscal disparities and other factors which cannot be predicted.Total Property Taxes 85,352less State-wide Taxes 0less Fiscal Disp. Adj. 0less Market Value Taxes (17,514)less Base Value Taxes (4,441)Annual Gross TIF 63,398 WHAT IS EXCLUDED FROM TIF?TAX CALCULATIONSPROJECT INFORMATION (Project Tax Capacity)Prepared by Ehlers & Associates, Inc. - Estimates OnlyN:\Minnsota\Mounds View\Housing - Economic - Redevelopment\TIF\TIF Districts\TIF 1-6\TIF Plan Run 1-18-18