Laserfiche WebLink
TIF DISTRICT NO. 17 <br /> CASH FLOW ASSUMPTIONS <br /> • Pay-As-You-Go Interest Rate 0.00% <br /> Tax Extension Rate 1.12767 Pay 96 <br /> Inflation Rate 0.00% <br /> VALUE/RATE/CAPACITY <br /> Base Effective Tax <br /> Value Rate Capacity <br /> Value Information 98,000 3.77% 3,695 Pay 96 <br /> PROJECT INFORMATION <br /> Type of Total Taxes Per Total Tax Market Date <br /> Use Sq. Ft. Sq. Ft. Taxes Capacity Value Payable <br /> Commercial 25,000 $1.45 36,142 32,050 850,000 1999 <br /> Totals 25,000 36,142 32,050 850,000 <br /> BUT FOR ANALYSIS <br /> Current Market Value-Estimate 98,000 <br /> New Market Value-Estimate 850,000 <br /> Difference 752,000 <br /> Present Value of Tax Increment 251,965 <br /> Difference 500,035 <br /> Value Likely to Occur Without TIF 0 <br /> Difference 500,035 <br /> • LOCAL <br /> City up-front contribution to project MATCH ANALYSIS 20,000 <br /> Other up-front contribution to project 0 <br /> Total local match provided up-front to project 20,000 <br /> IMPACT ANALYSIS <br /> TAX CAPACITIES <br /> SHERBURNE 63,007,347 28,355 0.045% <br /> ELK RIVER 12,251,909 28,355 0.231% <br /> DISTRICT 728 26,599,045 28,355 0.107% <br /> TAX RATES <br /> SHERBURNE 0.243920 28,355 6,916 <br /> ELK RIVER 0.246830 28,355 6,999 <br /> DISTRICT 728 0.623590 28,355 17,682 <br /> OTHER 0.013330 28,355 378 <br /> TOTALS 1.127670 31,975 <br /> • <br /> Cashflow analysis prepared by CITY OF ELK RIVER 12/1197 <br />