Item 5.7 rITEM 1 5.7.
\74 .
ity of
Ilk River
MEMORANDUM
TO: Elk River Planning Commission
FROM: Marc Nevinski, Assistant Director of
Economic Development
DATE: July 25, 2000
SUBJECT: Softpac Industries/ Opus Proposal for
West Business Park Development
Issue
Opus Northwest has submitted a proposal, in conjunction with Softpac
Industries (formally referred to as ANC/Pouch Pac) to develop 13.97
acres in the West Business Park. Because tax increment financing
(TIF) will be used in the project, state law requires that the Planning
Commission review the attached TIF plan to ensure that the project is
in compliance with the city's comprehensive plan.
• Background
Softpac intends to build a state of the art plant in Elk River that will
produce, package, and distribute beverage products in stand-up
flexible pouches. The facility will be built by Opus Northwest and will
consist of a premium concrete structure of approximately 75,000
square feet in Phase I and may approach 200,000 square feet in
subsequent expansions. Nine thirty-seven foot storage tanks will be
included in the design of the building and will require a conditional use
permit. ANC plans to employ approximately 50 people with the initial
phase and up to 200 with subsequent expansions. Many of the jobs
will be technically oriented and will command higher wages.
Action Requested
Staff requests that the Planning Commission review the plans for TIF
District No. 21 and consider the attached resolution declaring that the
project conforms to the Comprehensive Plan.
Attachments
• Tax Increment Financing Plan for TIF District No. 21
• Resolution declaring the project's conformity to the
• Comprehensive Plan
13065 Orono Parkway • P.O. Box 490 • Elk River, MN 55330 • TDD & Phone: (612) 441-7420 • Fax: (612) 441-7425
III MODIFICATIONS
to the
Development Program
for
DEVELOPMENT DISTRICT NO. 1
and the establishment of the
tax increment financing plan
for
TAX INCREMENT FINANCING DISTRICT NO. 21
(An Economic Development District)
City of Elk River
City Council and Economic Development Authority
0Sherburne County
City of Elk River, Minnesota
Prepared: July 19, 2000
Adopted: August_, 2000
Prepared by:
City of Elk River
13065 Orono Parkway
Elk River Minnesota 55330
(612)441-7420
With final review by:
Briggs &Morgan
2200 First National Bank Building
332 Minnesota Street
St.Paul,Minnesota 55101
Phone 651.223.6600
• Fax 651.223.6450
• TABLE OF CONTENTS
TAX INCREMENT FINANCING PLAN FOR
TAX INCREMENT FINANCING DISTRICT NO. 21
SECTION I. MODIFIED DEVELOPMENT PROGRAM FOR DEVELOPMENT DISTRICT I-1
SECTION H. TAX INCREMENT FINANCING PLAN FOR TAX INCREMENT FINANCING
DISTRICT NO. 21
Section A. Statutory Authority 11-1
Section B. Statement of Objectives II-1
Section C. Development Program Overview II-2
Section D. Description of Property in District No. 21 II-2
Section E. Classification of the Tax Increment Financing District II-3
Section F. Property To Be Acquired II-3
Section G. Estimate of Costs -Use of Funds 11-4
Section H. Estimated Amount of Loan/Bonded Indebtedness II-4
Section I. Sources of Revenue II-5
Section J. Original Tax Capacity and Tax Rate II-5
Section K. Amount of Captured Tax Capacity and Tax Rate II-5
Section L. Duration of the District II-6
Section M. Estimated Impact on Other Taxing Jurisdictions II-6
• Section N. Modifications of the Tax Increment Financing District II-7
Section O. Administrative Expenses 11-7
Section P. Duration of Tax Increment Financing Districts II-8
Section Q. Limitation on Qualification of Property in Tax Increment District
Not Subject to Improvement II-8
Section R. Limitation on the Use of Tax Increment II-8
Section S. Notification of Prior Planned Improvements II-9
Section T. Excess Tax Increments II-9
Section U. Requirement for Agreements with the Developer II-9
Section V. Assessment Agreements II-10
Section W. Administration of District and Maintenance of the Tax Increment Account II-10
Section X. Financial Reporting Requirements 11-10
Section Y. Municipal Approval 11-12
Section Z. County Road Costs 11-13
Section AA. Other Limitations on the Use of Tax Increment II-13
Section AB. Reduction in State Tax Increment Financing Aid 11-14
Section AC. Economic Development and Job Creation 11-15
Section AD. Summary II-16
EXHIBIT A Boundary Map of Tax Increment Financing District No. 21 A-1
EXHIBIT B Cashflow Analysis and Base Value Analysis B-1
IIIEXHIBIT C Minnesota Business Assistance Form C-1
• SECTION I.
MODIFIED DEVELOPMENT PROGRAM
FOR DEVELOPMENT DISTRICT NO. 1
MODIFICATION TO SECTION I:
Current plans for this development project are to build a 73,000 square foot industrial facility (TIF
District No. 21). The project is proposed to include a maximum of $700,000 of Tax Increment
Financing, as summarized in Section G of the TIF Plan for the District.
III
• Development Program for Development District No 1 .. ............Page I-I
•
SECTION II.
TAX INCREMENT FINANCING PLAN FOR
TAX INCREMENT FINANCING DISTRICT NO. 21
A. STATUTORY AUTHORITY
Within the City of Elk River (the "City") there exist areas where public involvement is necessary to
cause development or redevelopment to occur. To this end, the City Council established the Elk
River Economic Development Authority (the "Authority").
The City faces various existing land use problems that require corrective action by the City or
Authority before development by private enterprise becomes financially feasible or desirable. The
Authority and City are authorized to establish a tax increment district pursuant to Minnesota
Statutes, Section 469.174 to 469.179, inclusive, as amended, to assist in financing public costs
related to this project. Tax increments are derived only from the increased amount of taxes that are
paid on a parcel of property after the construction of a new structure on the parcel. Tax increment
districts encompass the parcels from which tax increments are paid for a period of time.
110 Below is the Tax Increment Financing Plan (the "Plan") for Tax Increment Financing District No. 21
("District No. 21"). Other relevant information is contained in the Development Program for
Development District No. 1, originally adopted on April 1, 1985 and subsequently modified. A
modification of the Development Program is contemplated in the Tax Increment Plan.
Development District No. 1 includes the area proposed for District No. 21. The Authority or the
City reserves the right to approve all or a portion of the property proposed to be included in District
No. 21 on the date of the first public hearing, August 21, 2000.
B. STATEMENT OF OBJECTIVES
District No. 21 consists of 1 parcel of land and adjacent and internal rights-of-way.
The current plans for the new development on the site include a 73,000 square foot industrial
facility.
District No. 21 is expected to achieve many of the objectives set forth in the Development Program
for Development District No. 1 in regard to land use. These objectives include:
1. Provide impetus for industrial development by constructing the public facilities
necessary to make such development possible;
2. Increase employment opportunities in the City by encouraging additional industrial
• development.
Tax Increment Financing District No.21 Page 11-1
• 3. Provide adequately serviced industrial areas of the City to accommodate desirable
users;
4. Preserve and enhance the tax base of the City;
5. Preserve and enhance the quality of life of the City; and,
6. Provide maximum opportunity, consistent with the needs of the City for
development by private enterprise.
C. DEVELOPMENT PROGRAM OVERVIEW
1. Property to be Acquired - Property located within District No. 21 will be acquired
by the Developer, Opus Northwest, LLC, and is further described in this Plan.
2. Relocation - complete relocation services are available pursuant to Minnesota
Statutes, Chapter 117 and other relevant state and federal laws.
3. Upon approval of the developer's plan relating to the project and completion of the
necessary legal requirements, Country Ridge, Inc. may sell to the developer selected
properties it may acquire within District No. 21.
4. The City or the Authority may perform or provide for some or all necessary
• relocation, removal of substandard structures, site preparation, grading, demolition,
construction of required utilities and public parking/streets work within District No.
21.
5. District No. 21 contains property zoned BP — Business Park. All development in the
area will conform to applicable state and local codes and ordinances.
D. LEGAL DESCRIPTION OF PROPERTY IN DISTRICT NO. 21
District No. 21 encompasses parcel (PIN 75 —616 — 0020) identified below in addition to all
adjacent and interior right-of-ways:
Country Crossing business Center Second Addition, Outlot A, according to the plat thereof on
file and of record in the office of the County Recorder in and for Sherburne County,
Minnesota.
The property is anticipated to be platted and recorded as:
Country Crossing Business Center Third Addition, Block 1, Lots 1 & 2, according to the plat
thereof on file and of record in the office of the County Recorder in and for Sherburne
County, Minnesota. (PIN & )
The City or the Authority reserves a right to approve all or a portion of the area of the parcels listed
IIas being designated for District No. 21.
Tax Increment Financing District No.21 Page 11-2
See the map in Exhibit A for further information on the location of District No. 21.
• E. CLASSIFICATION OF THE TAX INCREMENT FINANCING DISTRICT
The City and the Authority, in determining the need to create a tax increment financing district in
accordance with Minnesota Statutes, Section 469.174 to 469.179, as amended, inclusive, find that
District No. 21 to be established is an economic development district pursuant to Minnesota
Statutes, Section 469.174, Subdivision 12 and 469.176 Subdivision 4c as defined below:
Subd. 12. "Economic Development district" means a type of tax increment financing district
which consists of any project, or portions of a project, not meeting the requirements
found in the definition of redevelopment district, renewal and renovation district, soils
condition district, mined underground space development district, or housing district,
but which the authority finds to be in the public interest because:
(1) it will discourage commerce, industry, or manufacturing from moving their
operations to another state or municipality;or
(2) it will result in increased employment in the state;or
(3) it will result in preservation and enhancement of the tax base of the state.
Subd. 4c. Economic development districts. (a) Revenue derived from tax increment from an
economic development district may not be used to provide improvements, loans, subsidies,
grants, interest rate subsidies, or assistance in any form to developments consisting of
buildings and ancillary facilities, if more than 15 percent of the buildings and facilities
(determined on the basis of square footage)are used for a purpose other than:
Ill
(1) the manufacturing or production of tangible personal property, including processing
resulting in the change in condition of the property;
(2) warehousing, storage, and distribution of tangible personal property, excluding retail
sales;
(3) research and development related to the activities listed in clause(1)or(2);
(4) telemarketing if that activity is the exclusive use of the property;
(5) tourism facilities;or
(6) space necessary for and related to the activities listed in clause(1) to(5).
The parcel has been investigated by City and Authority staff and consultants and District No. 21 has
been found to meet all requirements of an economic development district. Data on file regarding
the qualifications of the economic development tax increment financing district.
1. District No. 21 consists of 1 parcels.
2. District No. 21 does not meet the requirements of any other Tax Increment Financing
District.
3. District No. 21 will discourage commerce, industry, or manufacturing from moving their
operations to another state or municipality.
4. District No. 21 will result in increased employment in the state.
5. District No. 21 will result in preservation and enhancement of the tax base of the state.
6. The facility will qualify specifically under Subd. 4c. (1), (2), (3), and (6), as indicated in
Section E of this Plan.
F. PROPERTY TO BE ACQUIRED
IIIThe Developer will acquire all parcels within District No. 21.
Tax Increment Financing District No.21 Page 11-3
• G. ESTIMATE OF PUBLIC COSTS- USE OF FUNDS
The estimated use of funds associated with District No. 21 are outlined in the following line item
budget:
USE OF FUNDS TOTAL
Qualified Costs:
Land Acquisition $ 764,000
Site Improvements $ 154,000
Public Improvements $ 0
Other Development Costs $ 0
Interest $ 0
Administration (up to 10%) $ 10,000
TOTAL: $ 928,000
The City or Authority reserve the right to modify actual line item dollar amounts at any time
throughout the duration of the District, as long as it does not change the Total as indicated above.
Capitalized interest and other interest payments on tax increment bonds and obligations are also
•
considered to be public costs in addition to the above referenced estimate of public costs. Interest
payments and capitalized interest will be determined at the time of issuance of the bonds and
obligations and are dependent on interest rates in effect at such time. In addition to above
mentioned costs, administration costs to cover City staff and overhead and various consulting fees
in an amount not to exceed 10% of total tax increment will be funded with tax increments from
District No. 21.
This provision does not obligate the City or Authority to incur debt. The City or Authority will issue
bonds only upon determination that such action is in the best interest of the City. The City or
Authority may also finance the activities to be undertaken pursuant to the Tax Increment Financing
Plan through loans from funds of the City or Authority or to reimburse the developer on a "pay-as-
you-go" basis for eligible activities paid for by the developer.
Any funds to be expended outside the boundaries of District No. 21, but within the boundaries of
Development District No. 1, will be less than 20 percent of total tax increment generated by
District No. 21, including administrative costs. Subject to that limitation, and the limitations as
described in Section R., the tax increment from District No. 21 may be used to pay for public costs
outlined in the Development Program for Development District No. 1 (subject to the limitations as
described in this Plan).
H. ESTIMATED AMOUNT OF LOAN/BONDED INDEBTEDNESS
The City or Authority have the ability to issue a revenue bond, general obligation bond, or other
III
type of obligation in one or more series for a maximum amount of$500,000 to finance any or all of
Tax Increment Financing District No.21 Page II-4
the Total Estimated Public Costs authorized to be paid under Section G of this Plan.
III I. SOURCES OF REVENUE
The anticipated source of revenue to be used to finance public costs associated with the public
development projects and objectives as stated in Development District No. 1 is tax increment
generated as a result of the taxation of the land and improvements in District No. 21. Tax
increment financing refers to a funding technique that utilizes increases in valuation and the
property taxes attributable to new development to finance, or assist in the financing of, public
development costs. Additional sources of revenue may include, but are not limited to, investment
income and land sales proceeds. This does not preclude the City, the Authority, or the developer
from using other funds, at its discretion, to pay such costs.
SOURCES OF FUNDS TOTAL
Tax Increment $ 844,000
Interest
Local Contribution 84,000
Other Revenue Sources
TOTAL $ 928,000
J. ORIGINAL TAX CAPACITY AND TAX RATE
Pursuant to Minnesota Statutes Section 469.174 Subdivision 7 and Section 469.177, Subdivision 1,
• the original Net Tax Capacity for District 21 is based on the value placed on the property by the
assessor in 1999 for taxes payable 2000.
The original local tax rate for the purpose of the projecting cashflow for District No. 21 will be the
tax rate for taxes payable in 2000 of 119.448. The certified original local tax rate for District No.
21 will be the tax rate for taxes payable in 2000.
K. AMOUNT OF CAPTURED TAX CAPACITY AND TAX RATE
Pursuant to Minnesota Statutes, Section 469.174 Subdivision 4 and Minnesota Statutes, Section
469.177, Subdivision 1f and Subdivision 2, the estimated Captured Net Tax Capacity (CTC) of
District No. 21, upon completion of Phase I of the project, will annually approximate tax increment
revenues as shown in the table below. The City and Authority requests 100 percent of the
available increase in tax capacity for repayment of debt and current expenditures, beginning in the
tax year payable 2002.
The original tax capacity and project tax capacity are estimated at current market values and class
rates to be the total amount when all development is in place and uses of the property have
changed.
Original Estimated Project Tax Capacity (upon completion of project) $130,046
less: Original Tax Capacity 24,442
Estimated Captured Tax Capacity 105,604
• Estimated Annual Tax Increment (CTC x Tax Rate) $31,943
Tax Increment Financing District No.21 Page 11-5
• L. DURATION OF THE DISTRICT
Pursuant to Minnesota Statutes, Section 469.175, Subdivision 1 b, the duration of District No. 21
must be indicated within the Plan. The duration of District No. 21 will be no more than nine years
from payment of the first tax increment expected in 2002. Thus it is estimated that District No. 21,
including any modifications of the Plan for subsequent phases or other changes, would terminate at
the end of the year 2010. The City and the Authority reserve the right to decertify District No. 21
prior to the legally required date.
M. ESTIMATED IMPACT ON OTHER TAXING JURISDICTIONS
The estimated impact on other taxing jurisdictions assumes construction would have occurred
without the creation of District No. 21. After careful consideration and analysis, the Authority has
determined that construction would not occur without the creation of District No. 21. If the
construction is a result of tax increment financing, the impact is $0 to other entities.
Notwithstanding the fact that the fiscal impact on the other taxing jurisdictions is $0 due to the fact
that the construction would not have occurred without the assistance of the City and Authority, the
following estimated impact of District No. 21 would be as follows if the "but for" test was not met:
IMPACT ON TAX BASE
ENTITY'S ESTIMATED % OF CAPTURED
IP
ENTITY TOTAL NET CAPTURED TAX CAPACITY
TAX CAPACITY TAX CAPACITY TO ENTITY TOTAL
Sherburne County 59,143,714 105,604 .0018%
City of Elk River 13,208,236 105,604 .0080%
School District No. 728 17,985,332 105,604 .0059%
IMPACT ON TAX RATES
CURRENT PERCENT CAPTU RED POTE NTIAL
ENTITY TAX RATE OF TOTAL TAX CAPACITY TAXES
Sherburne County .31468 .26 105,604 33,231
City of Elk River .30248 .25 105,604 31,943
School District No. 728 .56027 .47 105,604 59,185
Other .01709 .01 105,604 1,805
TOTAL 1.19448 1.00 126,146
The estimates listed above display captured tax capacity when all construction is completed. The
tax rates and tax capacities are the payable 2000 figures for all jurisdictions. District No. 21 will be
certified under rates for tax year payable 2001 which were unavailable at the time of preparation of
• this Plan.
Tax Increment Financing District No.21 Page II-6
N. MODIFICATIONS OF THE TAX INCREMENT FINANCING DISTRICT
IIIIn accordance with Minnesota Statutes, Section 469.175, Subdivision 4, any reduction or
enlargement of the geographic area of the project or tax increment financing district, increase in
amount of bonded indebtedness to be incurred, including a determination to capitalize interest on
debt if that determination was not a part of the original plan, or to increase or decrease the amount
of interest on the debt to be capitalized, increase in the portion of the captured tax capacity to be
retained by the City or Authority, increase in total estimated tax increment expenditures or
designation of additional property to be acquired by the City or Authority shall be approved upon
the notice and after the discussion, public hearing and findings required for approval of the original
plan. The geographic area of a tax increment financing district may be reduced, but shall not be
enlarged after five years following the date of certification of the original tax capacity by the county
auditor or by approximately August 2004. If an economic development district is enlarged, the
reasons and supporting facts for the determination that the addition to the district meets the criteria
of Sections 469.174, subdivision 12, must be documented. The requirements of this paragraph do
not apply if(1) the only modification is elimination of parcel(s) from the project or district and (2)(A)
the current tax capacity of the parcel(s) eliminated from the district equals or exceeds the tax
capacity of those parcel(s) in the district's original tax capacity or (B) the authority agrees that,
notwithstanding Sections 469.177, subdivision 1, the original tax capacity will be reduced by no
more than the current tax capacity of the parcel(s) eliminated from District No. 21. The City or
EDA must notify the County Auditor of any modification that reduces or enlarges the geographic
area of District No. 21 or Development District No. 1.
Modifications to the District No. 21, in the form of a budget modification or an expansion of the
II
boundaries, will be recorded in this Plan.
O. LIMITATION ON ADMINISTRATIVE EXPENSES
In accordance with Minnesota Statutes, Section 469.174, Subdivision 14 and Minnesota Statutes,
Section 469.176, Subdivision 3, administrative expenses means all expenditures of an authority
other than amounts paid for the purchase of land or amounts paid to contractors or others
providing materials and services, including architectural and engineering services, directly
connected with the physical development of the real property in the district, relocation benefits
paid to or services provided for persons residing or businesses located in the district or amounts
used to pay interest on, fund a reserve for, or sell at a discount bonds issued pursuant to Section
469.178. Administrative expenses include amounts paid for services provided by bond counsel,
fiscal consultants, and planning or economic development consultants. No tax increment shall be
used to pay any administrative expenses for a project which exceed ten percent of the total tax
increment expenditures authorized by the tax increment financing plan or the total tax increment
expenditures for the project, whichever is less.
Pursuant to Minnesota Statutes, Section 469.176, Subdivision 4h, tax increments may be used to
pay for the county's actual administrative expenses incurred in connection with District No. 21.
The county may require payment of those expenses by February 15 of the year following the year
the expenses were incurred.
Pursuant to Minnesota Statutes, Section 469.177, Subd. 11, the County Treasurer shall deduct an
• amount equal to .25 percent of any increment distributed to the City or Authority and the County
Treasurer shall pay the amount deducted to the State Treasurer for deposit in the state general fund.
Tax increment Financing District No.21 Page 11-7
• P. DURATION OF TAX INCREMENT FINANCING DISTRICTS
Pursuant to Minnesota Statutes, Section 469.176, Subdivision 1(d), no tax increment shall be paid
to the City or Authority three years from the date of certification of the ONTC by the County
Auditor unless within the three-year period (1) bonds have been issued pursuant to Section
469.178, or in aid of a project pursuant to any other law, except revenue bonds issued pursuant to
Chapter 469.152 to 469.165, prior to the effective date of the Act; or (2) the authority has acquired
property within the district; or (3) the authority has constructed or caused to be constructed public
improvements within the district. The City or Authority must therefore issue bonds, or acquire
property, or construct or cause public improvements to be constructed in District No. 21 by
approximately August 2000.
Q. LIMITATION ON QUALIFICATION OF PROPERTY IN TAX INCREMENT DISTRICT NOT
SUBJECT TO IMPROVEMENT
Pursuant to Minnesota Statutes, Section 469.176, Subdivision 6,
If, after four years from the date of certification of the original tax capacity of the tax increment
financing district pursuant to Minnesota Statutes, Section 469.177, no demolition, rehabilitation
or renovation of property or other site preparation, including qualified improvement of a street
adjacent to a parcel but not installation of utility service including sewer or water systems, has
been commenced on a parcel located within a tax increment financing district by the authority
or by the owner of the parcel in accordance with the tax increment financing plan, no additional
tax increment may be taken from that parcel and the original tax capacity of that parcel shall be
III excluded from the original tax capacity of the tax increment financing district. If the authority or
the owner of the parcel subsequently commences demolition, rehabilitation or renovation or
other site preparation on that parcel including improvement of a street adjacent to that parcel, in
accordance with the tax increment financing plan, the authority shall certify to the county
auditor in the annual disclosure report that the activity has commenced. The county auditor
shall certify the tax capacity thereof as most recently certified by the commissioner of revenue
and add it to the original tax capacity of the tax increment financing district. The county auditor
must enforce the provisions of this subdivision... For purposes of this subdivision, qualified
improvements are limited to(1)construction or opening of a new street, (2)relocation of a street,
and(3)substantial reconstruction or rebuilding of an existing street.
R. LIMITATION ON THE USE OF TAX INCREMENT
Pursuant to Minnesota Statutes, 469.1763, Subd. 2, at least 80 percent of the revenues derived
from tax increments from an economic development district must be expended on activities in the
district. These costs include demolition of structures, grading, site preparation, clearing of the land
and installation of utilities, roads, sidewalks, and parking facilities for the site.
The revenues shall be used to finance or otherwise pay public redevelopment and economic
development costs allowed by law. These revenues shall not be used to circumvent any levy limit
law. No revenues derived from tax increment shall be used for the construction or renovation of a
municipally owned building used primarily and regularly for conducting the business of the
municipality; this provision shall not prohibit the use of revenues derived from tax increments for
the construction or renovation of a parking structure, a commons area used as a public park or a
• facility used for social, recreational or conference purposes and not primarily for conducting the
business of the municipality.
Tax Increment Financing District No.21 Page 11-8
• Tax increments generated in Tax Increment Financing District No. 21 will be paid by Sherburne
County to the City of Elk River for the Tax Increment Fund of said District No. 21. The City or
Authority will pay to the developer annually an amount not to exceed an amount as specified in a
developer's agreement to reimburse the costs of land acquisition, public improvements, demolition
and relocation, site preparation, and administration. Remaining increment funds will be used for
City or Authority administration (up to 10 percent) and the costs of public improvement activities
outside District No. 21 (subject to the limitations as described in this Plan).
S. NOTIFICATION OF PRIOR PLANNED IMPROVEMENTS
Pursuant to Minnesota Statutes, Section 469.177, Subdivision 4, the City and the Authority have
reviewed the area to be included in District No. 21 and found no properties for which building
permits have been issued during the 18 months immediately preceding approval of the Plan by the
City. If a building permit had been issued within the 18 month period preceding approval of the
plan by the City, the county auditors shall increase the original tax capacity of the district by the
valuation of the improvements for which the building permit was issued.
T. EXCESS TAX INCREMENTS
Pursuant to Minnesota Statutes, Section 469.176, Subdivision 2, in any year in which the tax
increment exceeds the amount necessary to pay the costs authorized by the tax increment plan,
including the amount necessary to cancel any tax levy as provided in Minnesota Statutes, Section
475.61, Subdivision 3, the City or Authority shall use the excess amount to do any of the following:
• 1. prepay the outstanding bonds;
2. discharge the pledge of tax increment therefore;
3. pay into an escrow account dedicated to the payment of such bond; or
4. return the excess to the County Auditor for redistribution to the respective taxing
jurisdictions in proportion to their tax capacity rate as provided in Minnesota
Statutes, Sections 469.176, Subdivision 2.
The Authority may also modify this Plan to authorize additional costs within 5 years of date of
certification.
U. REQUIREMENT FOR AGREEMENTS WITH THE DEVELOPER
The City or Authority will review any Developer's proposal to determine its conformance with the
Development Program and with applicable municipal ordinances and codes. To facilitate this
effort, the following documents may be requested for review and approval: site plan, construction,
mechanical, and electrical system drawings, landscaping plan, grading and storm drainage plan,
signage system plan, and any other drawings or narrative deemed necessary by the City or
Authority to demonstrate the conformance of the development with City plans and ordinances.
The City or Authority may use the Agreement to address other issues related to the development.
The requirements to be imposed upon the Developer and the City's or Authority's exact
participation in the project will be negotiated as part of the development Agreement between the
• City or the Authority and the Developer.
Tax Increment Financing District No.21 Page 11-9
V. ASSESSMENT AGREEMENTS
IIIPursuant to Minnesota Statutes, Section 469.177, Subdivision 8, the City or Authority may enter
into an agreement in recordable form with the owner of property within the tax increment
financing district which establishes a minimum market value of the land and improvements for the
duration of District No. 21. The assessment agreement shall be presented to the county assessor
who shall review the plans and specifications for the improvements constructed, review the market
value assigned to the land upon which the improvements have been or will be constructed and, so
long as the minimum market value contained in the assessment agreement appear, in the judgment
of the assessor, to be a reasonable estimate, the assessor may certify the minimum market value
agreement.
W. ADMINISTRATION OF DISTRICT AND MAINTENANCE OF THE TAX INCREMENT
ACCOUNT
Administration of District No. 21 will be handled by the Executive Director of the Authority. The
tax increment received as a result of increases in the tax capacity of District No. 21 will be
maintained in a special fund separate from all other municipal funds and expended only upon
sanctioned municipal activities identified in the tax increment financing plan.
X. FINANCIAL REPORTING REQUIREMENTS
Pursuant to Minnesota Statutes, Section 469.175, Subdivisions 5, 6, and 6(a); the City or Authority
must file an annual disclosure report for all tax increment financing districts with the State Auditor,
IIIthe county board, county auditor, and school board.
Pursuant to Section 469.175, Subd. 5, of the Tax Increment Financing Act, the City or Authority
must file an annual disclosure report for the Tax Increment Financing District. The report shall be
filed with the State Auditor, the county board, county auditor, and school board on or before July 1
of each year. The report to be filed by the City or Authority shall include the following
information:
1. the amount and source of revenue in the tax increment account;
2. the amount and purpose of expenditures from the account;
3. the amount of any pledge of revenues, including principal and interest, on any
outstanding bond indebtedness;
4. the original net tax capacity of the Tax Increment Financing District;
5. the captured net tax capacity retained by the City;
6. the captured net tax capacity shared with other taxing districts;
7. the tax increment received;
8. any additional information necessary to demonstrate compliance with the tax
increment financing plan.
Section 469.175, Subd. 5, of the Tax Increment Financing Act also provides that an annual
statement showing the tax increment received and expended in that year, the original net tax
capacity, captured net tax capacity, amount of outstanding bonded indebtedness, the amount of the
district's increments paid to other governmental bodies, the amount paid for administrative costs,
IIIthe sum of increments paid, directly or indirectly, for activities and improvements located outside
Tax Increment Financing District No.21 Page 11-10
of the district, and any additional information the City or Authority deems necessary shall be
IIIpublished in a newspaper of general circulation in the City.
Pursuant to Minnesota Statutes, Section 469.175, Subd. 6, of the Tax Increment Financing Act, the
City or Authority must annually submit to the State Auditor, on or before August 1, a financial
report which shall:
1. provide for full disclosure of the sources and uses of the public funds in the district;
2. permit comparison and reconciliation with the City's accounts and financial reports;
3. permit auditing of the funds expended on behalf of the tax increment district,
including a single district that is part of a multi district project or that is funded in
part or whole through the use of a development account funded with tax increments
from other districts or with other public money; and
4. be consistent with generally accepted accounting principles.
The financial report must also include the following:
1. the original net tax capacity of District No. 21;
2. the captured net tax capacity of the District No. 21, including the amount of any
captured net tax capacity shared with other taxing districts;
3. for the reporting period and for the duration of District No. 21, the amount
budgeted under the tax increment financing plan, and the actual amount expended
for, at least, the following categories:
a. acquisition of land and buildings through condemnation or purchase;
III b. site improvements or preparation costs;
c. installation of public utilities, parking facilities, streets, roads,
sidewalks, or other similar public improvements;
d. administrative costs, including the allocated cost of the authority;
e. public park facilities, facilities for social, recreational, or conference
purposes, or other similar public improvements; and
4. the total cost of the property to the authority and the price paid by developers (for
properties sold to developers);
5. the amount of increments rebated or paid to developers or property owners for
privately financed improvements or other qualifying costs, other than those reported
under clause (3), that were issued on behalf of private entities for facilities located in
District No. 21.
Pursuant to Minnesota Statutes, Section 469.175, subdivision 6a, the City or Authority must also
annually report to the State Auditor before or on July 1 of each year the following amounts for the
entire City or EDA:
1. the total principal amount of nondefeased tax increment financing bonds that are
outstanding at the end of the previous calendar year; and
2. the total annual amount of principal and interest payments that are due for the
current calendar year on (i) general obligation tax increment financing bonds and (ii)
other tax increment financing bonds.
III
Tax Increment Financing District No.21 Page II-11
and for each tax increment financing district within the City:
• 1. the type of tax increment financing district;
2. the date on which the district is required to be decertified;
3. the amount of any payments and the value of in-kind benefits, such as physical
improvements and the use of building space, that are financed with revenues
derived from increments and are provided to another governmental unit (other than
the municipality) during the preceding calendar year;
4. the tax increment revenues for taxes payable in the current calendar year;
5. whether the tax increment financing plan or other governing document permits
increment revenues to be expended outside of District No. 21;
6. any additional information that the State Auditor may require.
Copies of this report must also be provided to the county and school district boards.
Y. MUNICIPAL APPROVAL
Pursuant to Minnesota Statutes, Section 469.175, Subdivision 3, before or at the time of approval of
the tax increment financing plan for District No. 21, the municipality shall make the following
findings and shall set forth in writing the reasons and supporting facts for each determination.
1. Finding that the Tax Increment Financing District No. 21 is an economic development
district as defined in Minnesota Statutes, Section 469.174, Subd. 12.
. District No. 21 consists of 2 parcels of property. The District is in the public interest
because it will result in increased employment in the State, and it will result in preservation
and enhancement of the tax base of the State.
2. Finding that the proposed development, in the opinion of the City Council and the
Authority, would not occur solely through private investment within the reasonably
foreseeable future and that the increased market value of the site that could reasonable be
expected to occur without the use of tax increment financing would be less than the
increase in the market value estimated to result from the proposed development after
subtracting the present value of the projected tax increments for the maximum duration of
District No. 21 permitted by the Tax Increment Financing Plan.
Due to the high cost of development on the parcel, and the cost of financing the proposed
improvements, this project is feasible only through assistance, in part, from tax increment
financing.
A comparative analysis of estimated market values both with and without establishment of
Tax Increment Financing District No. 21 and the use of tax increments has been performed
as described above. Such analysis is included in the Tax Increment Financing Plan and
shows that the estimated market value of the proposed development (less the indicated
subtractions) after discounting by the present value of the tax increment is significantly
greater that the increase in the market value estimated to result from other development that
could be expected to occur without the use of tax increment after the present value of the
III
Tax Increment Financing District No.21 Page 11-12
projected tax increment for the maximum duration of District No. 21 permitted by the Tax
• Increment Financing Plan (see cashflows in Appendix C).
3. Finding that the Tax Increment Financing Plan for District No. 21 conforms to the general
plan for the development or redevelopment of the municipality as a whole.
The site is appropriately zoned. The Tax Increment Financing Plan will be reviewed by the
Planning Commission on July 25, 2000, for conformance with the general development
plan of the City.
4. Finding that the Tax Increment Financing Plan for Tax Increment Financing District No. 21
will afford maximum opportunity, consistent with the sound needs of the City as a whole,
for the development of Development District No. 1 by private enterprise.
The establishment of Tax Increment Financing District No. 21 will result in increased
employment for the City and State of Minnesota, increased tax base of the State, and add a
high quality development to the City.
Additional findings may be set forth in the Authorizing Resolution of the City.
Z. COUNTY ROAD COSTS
Pursuant to Minnesota Statutes, Section 469.175, Subdivision la, the county board may require the
authority to pay for all or part of the cost of county road improvements if the proposed
III development to be assisted by tax increment will, in the judgment of the county, substantially
increase the use of county roads requiring construction of road improvements or other road costs
and if the road improvements are not scheduled within the next five years under a capital
improvement plan or other county plan.
The improvements outlined in the Plan serve as notice to the county that the development of the
commercial facility will be assisted with tax increment. In the opinion of the City, the Authority,
and consultants, the proposed development will have little or no impact upon county roads. If the
county elects to use increments to improve county roads, it must notify the City within thirty days
of receipt of this plan.
AA. OTHER LIMITATIONS ON THE USE OF TAX INCREMENT
1. General Limitations. All revenue derived from tax increment shall be used in accordance
with the tax increment financing plan. The revenues shall be used to finance or otherwise
pay public capital and administration costs pursuant to Minnesota Statutes, Section 469.124
through 469.134. These revenues shall not be used to circumvent existing levy limit law.
No revenues derived from tax increment shall be used for the construction, renovation,
operation or maintenance of a building to be used primarily and regularly for conducting
the business of a municipality, county, school district, or any other local unit of government
or the state or federal government; this provision shall not prohibit the use of revenues
derived from tax increments for the construction or renovation of a parking structure, a
commons area used as a public park or a facility used for social, recreational or conference
III
Tax Increment Financing District No.21 Page 11-13
purposes and not primarily for conducting the business of the municipality.
III2. Pooling Limitations. At least 80 percent of tax increments from District No. 21 must be
expended on activities in District No. 21 or to pay bonds, to the extent that the proceeds of
the bonds were used to finance activities within said district or to pay, or secure payment
of, debt service on credit enhanced bonds. Not more than 20 percent of said tax
increments may be expended, through a development fund or otherwise, on activities
outside of District No. 21 except to pay, or secure payment of, debt service on credit
enhanced bonds. For purposes of applying this restriction, all administrative expenses must
be treated as if they were solely for activities outside of District No. 21.
3. Five Year Limitation on Commitment of Tax Increments. Tax Increments derived from
District No. 21 shall be deemed to have satisfied the 80 percent test set forth in paragraph
(2) above only if the five year rule set forth in Minnesota Statues, Sections 469.1763,
subdivision 3, has been satisfied; and beginning with the sixth year following certification
of District No. 21, 80 percent of said tax increments that remain after expenditures
permitted under said five year rule must be used only to pay previously commitment
expenditures or credit enhanced bonds as more fully set forth in Minnesota Statues,
Sections 469.1763, subdivision 4.
AB. REDUCTION IN STATE TAX INCREMENT FINANCING AID
Pursuant to Minnesota Statues, Section 273.1399, for tax increment financing districts for which
certification was requested after April 30, 1990, a municipality incurs a reduction in state tax
. increment financing aid (RISTIFA) applied to the municipality's Local Government Aids (LGA) first
and, Homestead and Agricultural Credit Aids (HACA) second, in an amount equal to a formula
based upon the equalized qualifying captured tax capacity (QCTC) of the tax increment financing
district.
Pursuant to Minnesota Statutes, Section 273.1399, Subdivision 6, for tax increment financing
districts certified after June 30, 1994, the City may choose an option to the LGA-HACA penalty. A
tax increment financing district is exempt if the City elects at the time of approving the tax
increment financing plan to make a qualifying local contribution. To qualify for the exemption in
each year, the City must make a qualifying local contribution to the project of a certain percentage.
The local contribution for an economic development district is 10 percent. The maximum local
contribution for all districts in the City is limited to two percent of the City's net tax capacity.
The amount of the local contribution must be made out of unrestricted money of the City or
Authority, such as the general fund, a property tax levy, or a federal or a state grand-in-aid which
may be spent for general government purposes. The local contribution may not be made, directly
or indirectly, with tax increments or developer payments. The local contribution must be used to
pay project costs and cannot be used for general government purposes.
The Authority elects to make the annual local contribution to the project to exempt itself from the
LGA-HACA penalty. The City or Authority will pay for costs of the project described in this Plan, in
an amount equal to 10 percent of annual tax increment for District No. 21, subject to the
limitations described above, in any year in which such amount does not exceed 2 percent of the
IllTax Increment Financing District No.21 Page II-14
City's net tax capacity. Such contribution may be in the form of either lump sum or annual
IIIpayments (in addition to tax increment payments) toward costs identified in this plan or other costs
related to that development or redevelopment. The contribution may also be made in the form of
public improvements financed by the City or Authority or other unit of government with
unrestricted funds.
AC. ECONOMIC DEVELOPMENT AND JOB CREATION
To the extent applicable, the City agrees to comply with Minnesota Statutes, Section 116J.991,
which states that a business receiving state or local government assistance for economic
development or job growth purposes, including tax increment financing, must create a net increase
in jobs and meet wage level goals in Minnesota within two years of receiving assistance (See
Appendix C).
III
• Tax Increment Financing District No.21 Page II-15
• AD. SUMMARY
The City of Elk River is establishing Tax Increment Financing District No. 21 to preserve and
enhance the tax base, to develop underutilized areas, and increase employment of the City. The
Tax Increment Financing Plan for Tax Increment Financing District No. 21 was prepared by the City
of Elk River, 13065 Orono Parkway, Elk River, Minnesota 55330, telephone (612) 441-7420.
IP
• Tax Increment Financing District No.21 Page II-16
EXHIBIT A
•
Boundary Map of Tax Increment Financing District No. 21
ID
IIITax Increment Financing District No.21 Page A-1
• SII ll
111\t ILa .
iiiiiiriiiiIIf111 � �.�■J' . �►l.
FAIIIIIMLIIIIIre."ZAffi' ., .
�i 11�■rl1/ ■ ■��Uwill I:1111111sJ11:.��s...
�►� _-o.� i��11 : 111mr ' o f r
INS '�/I�___UU■� _U L IU■
Ile►%<.-.. yam....
nrA�ii1lI''� INS , '�'ha°,.' o`�`��Ta�q• ❑intibtatka _ Eimilii
__
� ja
�q1:11$9 51 ur u >• .,I '�_ 7.� .I
1 .�_� Pr's.IIIM �,.`1;�.�a I�°�:_I_ r
�i��Oe L�\�Pl��i��..'w�r r !� �� �J tr •t•.�o..7.4 i kiii ��1 1701 uer IY` mow,
�Y.nal �/ C�'tll per. —�. 1�.. , •��h r::��:LQ.Q1 1�
r--- �,U\t v.AE��L i>'/ hire ttkigni ttin . inin.::o a
��°_o�..w� _ ��� x.11 n�,� �i�����ii'�I►� aillti.•:'
11
�1�Pt ���'' n mr 'i�tial.._ o��ll�Ro _� ., .'��
��■IIIc�I�LA� 7� pAm°° ��� �- l 1447. Y.� 1_i
IMlw .. ��+.rv� y� .• ; aI �
� ,pqi� 4E ,�= s. , il ! .ig \'' . + pkZin_��7�r'nt
t
��latter - 0r1 �3—: 1: ;:i a1r
. E �Igip= y
----"Illialti IMP iluvir,-,A i ir .::,,.. ...„,_....:,,,,„ .....,,, ., „,..„... ,,,,...„ .,,t,,,,_.„....
„„,,,.„,_,..,. ..„...„... ..:.:,, ..„,_.,,.....,,_.,,,,:.:0.,,,,,.:0,,,..,..
n il!' *gni r. �. G:-:;i..VI l� MAE
:� sna - _ �g.,,J' ;� :;��i1":r., �1 �, "fir'
illr'''Mi;'LlIAP"friV,V11161.1111111) ‘ 11111”111111111.11. EN
Elf uuu;yili .iN a_...i•..� s .viol
• V
iSMIll�i' `'ILM
t1i1, •y
1 `
N!l I
<t_\ ,i
k
pmt .
1 : 111111u!11k
'"lE
Now'
I
DEVELOPMENT DISTRICT NO. 1 N
• City of , ��
River
13065 Orono Parkway • P.O. Box 490
Elk River. MN 55330
I
NW 1/4 el th•SOO I/4 Sec 31 i 33 II 26 _ _
--i-- •
_ —
7 I.i
---- __-- —7 --- \ H
I :,; '..:
\ ' \ ,
-------
.-smul lirm Ili 1.•oww.-.N-w•V
-,--.... ------T-....-.."-- \
el US N41,w6Y N. 6,--
_------ \ \
....---.
' 1 1
_._ —1- -- -.----.
\ r
1 \ o• \
Ia ::::. •,,.,'••.
•
) I
4
INIS,1'511W ,114..,, •••N -
II G . ..'..7
ri
...
,... --
...vow.-s • N.....
___--- .
•••••••.,. _
.w.sw.v: 1..,. - _____i--
•••••••••, z.,...,...„.
„
••••••••••. ,00 \ I s
...•-•.-
•••••••••••••••••••••••.•,
.. N9611.056. NI17.57'4351
••••••••••••••• -' .a 15- -- 232 30 -- ---• \ :
-t,
,•.... :43.4 4 03:43:•:•:•:••••:••••:•:•:•:•.:•47•;;•;•;••4111t A 4It••;•;•41
- ••••••••••••••••••••••••••••11.
I '
:, ••••••••••••••••••••••••••••••••••••••••St>.••••••••••••4 74 i
i i ••••••••••••••••••••••••••••••••••••••••4.4.•••••••.,I'l . 1
's s ••••••••••••••••••••••••••••••••••••••404.4)••••••••••••••4.. '
I I .
- ••••••••••••••••••*+••••••••• I
ii•
1• i •••••••••••••••••••••••••••••••••••••4 4•••••••••••••••4,1:3 :; '
: •••••••••••••••••••••••••••••••••••••••••••••••••••••••4,4:2 I
s ••• • ••••••• •••••••• ••••• 2
1 F' •••••••••••••••••••••••••••••••••••••"••••••••••••••••••••1'tn, 4,0:40 0 4•4 0:44 0 0 0:4 oc,44 0::.:i 0..1 0 it 4.40 4 1,,,..,._,,.___N•9.41'5VVO 423 77--- -.-.
. ' Ir••••••A4).••44••••••••••••••••• .3 SI 0 0.1 1
i 1
' i 4+:4444••:4+:44.4,S4,4 1 I.•:•:•:•:•:••••:••••:•:•:••••:•:•:• •
••••••••.4,•••••••••••4 VASS V.V...to•4,4,••••SS., '
----- ••••••••••••••••••••••••••••••••••V.V.,.SS....V.V.,
••••••••••••••••••••••••••••••• I
4.44'4••••••.••••••••••••••••••••••••••••••••••••••••4 I k
•:•:•:•:•:••••••••••:••••••••••:•:•:•:•:•:4"•••:••••:•••••••••••:•••••••:•41 1 LOT l
•••••••••••••••••• •••••••••••• s'
:.: . ••••••••••••••••-•••••••••••••••
•••••••4••••••-•••••••••••••••• BLOCK 1
••••••••••••••••••••••le.•••••••••••••••••••••••••••••••••
, 2.:•
:3 .•••••••••••••••••••••• ••••••••••••••••••••••••••••••A 44. , , ,,
' 0••••••••• •••11,4•.........•-•-•.•.•.•.•.•,$)I,,*•
J. ,
'....•-•-•A..•.•.•___ .• a .
__- , ,4,..4•4, ,-,u. ,
-- — -
/
S '
I '' rS1146 t1.43:1S. 0% ,...07:472 ,'
.1
'- ..-
,%/9•-.-•• 13595--. ,"n.
sirrowso.wR 4.00i0...
4-!-:"" occrtoil ",.0,7,..
---r-- _
e-•c./ -'\.(
\......01 TAX INCREMENT FINANCING DISTRICT NO. 21 N
0 City of , /
Elk
River
13065 Orono Parkway • P.O. Box 490
Elk River. MN 55330
• EXHIBIT B
Cashflow Analysis and Base Value Analysis
•
•
Tax Increment Financing District No.21 Page B-1
• CITY OF ELK RIVER,MINNESOTA-•ISTRICT NO.21(ANC) •
BASIC ASSUMPTIONS
District: New Economic Development District
Inflation Rate per Year 3.0000%
Pay As You Go Rate 8.00%
Fiscal Disp.Contnbution Ratio EST 0.000%
Current Tax Extension Rate-Pay 2000 1.194480
Frozen Tax Extension Rate -Pay 2001 1.194480
I BASE TAX CAPACITY
Market Tax Rate Tax Year
PID Value Capacity Payable
75-616-0020 Emmerich site 763,000 2.4%-3.4% 24,442 2001
TOTALS 763,000 24,442
PROJECT VALUE INFORMATION
Market Value Taxes Tax Capacity Total Tax
Development Phase Sq.Ft. Sq.Ft Per Total Minus Capacity Tax Market
Type Units Units Sq.Ft./Unit Taxes Fis.Dis. Rate Value Payable
Industrial 1 $53.00 73,000 $2.13 155,337 130,046 130,046 2.4%/3.4% 3,869,000 2002
TOTALS 155,337 130,046 130,046 3,869,000
TOTAL PROJECT
TAX INCREMENT CASH FLOW
Payment Date
Beginning Period Annual Project Captured Semi-Annual State Aud. Semi-Annual City P.A.Y.G. Semi-Annual Local Ending Period
Base Tax Tax Tax Gross Tax Payment Tax Administration Note Net Tax Match
Yrs. Mth. Yr. Capacity Capacity Capacity Increment 0.25% Increment 10.00% 90.00% Increment 10.00% Yrs. Mth. Yr.
0.0 02-01 2000 24,442 24,442 0 0 0 0 0 0 0 0 0.0 08-01 2000
0.0 08-01 2000 24,442 24,442 0 0 0 0 0 0 0 0 0.0 02-01 2001
0.5 02-01 2001 24,442 97,160 72,718 43,430 (182) 43,248 (3,584) (39,664) 0 4,325 0.0 08-01 2001
1.0 08-01 2001 24,442 97,160 72,718 43,430 (182) 43,248 (3,584) (39,664) 0 4,325 0.0 02-01 2002
1.5 02-01 2002 24,442 130,046 105,604 63,071 (264) 62,807 (5,540) (57,267) 0 6,281 2.0 08-01 2002
2.0 08-01 2002 24,442 130,046 105,604 63,071 (264) 62,807 (5,540) (57,267) 0 6,281 2.5 02-01 2003
2.5 02-01 2003 24,442 133,947 109,505 65,401 (274) 65,127 (5,772) (59,356) 0 6,513 3.0 08-01 2003
3.0 08-01 2003 24,442 133,947 109,505 65,401 (274) 65,127 (5,772) (59,356) 0 6,513 3.5 02-01 2004
3.5 02-01 2004 24,442 137,966 113,524 67,801 (284) 67,517 (6,011) (61,506) 0 6,752 4.0 08-01 2004
4.0 08-01 2004 24,442 137,966 113,524 67,801 (284) 67,517 (6,011) (61,506) 0 6,752 4.5 02-01 2005
4.5 02-01 2005 24,442 142,105 117,663 70,273 (294) 69,979 (6,257) (63,722) 0 6,998 5.0 08-01 2005
50 08-01 2005 24,442 142,105 117,663 70,273 (294) 69,979 (6,257) (63,722) 0 6,998 5.5 02-01 2006
5.5 02-01 2006 24,442 146,368 121,926 72,819 (305) 72,514 (6,510) (66,004) 0 7,251 6.0 08-01 2006
6.0 08-01 2006 24,442 146,368 121,926 72,819 (305) 72,514 (6,510) (66,004) 0 7,251 6.5 02-01 2007
6.5 02-01 2007 24,442 150,759 126,317 75,442 (316) 75,126 (6,772) (68,354) 0 7,513 7.0 08-01 2007
7.0 08-01 2007 24,442 150,759 126,317 75,442 (316) 75,126 (6,772) (68,354) 0 7,513 7.5 02-01 2008
7.5 02-01 2008 24,442 155,282 130,840 78,143 (327) 77,816 (7,782) (70,034) 0 7,782 8.0 08-01 2008
8.0 08-01 2008 24,442 155,282 130,840 78,143 (327) 77,816 (7,782) (70,034) 0 7,782 8.5 02-01 2009
8.5 02-01 2009 24,442 159,940 135,498 80,925 (339) 80,586 (8,059) (72,528) 0 8,059 9.0 08-01 2009
9.0 08-01 2009 24,442 159,940 135,498 80,925 (339) 80,586 (8,059) (72,528) 0 8,059 9.5 02-01 2010
TOTALS 1,234,608 (5,168) 1,229,440 (112,570) (1,116,870) 0 122,944
PRESENT VALUE 843,511 (3,531) 839,980 (76,171) (763,809) 0 83,998
Prepared by City of Elk River 7/20/2000 Page 1
CITY OF ELK RIVER,MINNESOTA-TIF DISTRICT NO.21 (ANC)
•
BUT/FOR ANALYSIS
Current Market Value-Est. 763,000
New Market Value-Est. 3,869,000
Difference 3,106,000
Present Value of Increment a 8.00% 843,511
Difference 2,262,489
Value Likely to Occur Without TIF is Less Than: 2,262,489
IMPACT ANALYSIS
TAX CAPACITIES
SHERBURNE COUNTY 59,143,714 105,604 0.179%
CITY OF ELK RIVER 13,208,236 105,604 0.800%
DISTRICT 728 17,985,332 105,604 0.587%
TAX RATES
SHERBURNE COUNTY 0.314680 105,604 33,231
CITY OF ELK RIVER 0.302480 105,604 31,943
DISTRICT 728 0.560270 105,604 59,167
OTHER 0.017090 105,604 1,805
TOTALS 1.194480 126,146
•
11111
Prepared by City of Elk River 7/20/2000 Page 1
EXHIBIT C
• Minnesota Business Assistance Form
(Minnesota Department Of Trade And Economic Development)
III
• Tax Increment Financing District No.21 Page C-1
+NtiNESO,.
1999 Minnesota Business Assistance Form
• (Please return by April 1,1999) Trade&-
Economic
Please complete lines 1 through 16 for all agreements. Development
1.Funding government agency name 2.Contact name
3.Agency street address 4.City
5.Zip code 6.Phone number(area code) 8.Type of government agency
7.Fax number(area code)
-City _County Regional State
-Other(Please indicate)
9.Name of business receiving assistance 10.Industry of recipient(SIC code)
11.Type of assistance(e.g.loan,TIF,grant,infrastructure,etc.) 12.Name of TIF district(if applicable)
13.Date of business 14.Date assistance first 15.Date project(building/ 16.Dollar value of business
assistance agreement provided machinery/etc.)was assistance
placed in service
For assistance agreements signed between July 1,1995 and December 31,1997,complete lines 17 through 20.For
agreements signed during 1998 and future years,please complete lines 21 through 24.
• 17.Job creation goals for business receiving assistance 18.Average hourly wage level goals for business receiving
assistance
19.Actual jobs created since business received assistance 20.Actual average hourly wage paid to employees hired since
business received assistance
Goals of business receiving assistance:(Please indicate Actual performance since project placed in service:(Please
number of employees at each wage level and indicate the indicate number of employees at each wage level and indicate
corresponding benefit level.) the corresponding benefit level.)
21.Job Creation Hourly Wage 22.Hourly Value 23.Job Creation Hourly Wage 24.Hourly Value
Level of Voluntary Level of Voluntary
Full-tine Part-time (excL benefits) Benefits($) Full-time Part-time (excl.benefits) Benefits($)
less than$7.00 less than$7.00
$7.00 to$7.99 $7.00 to$7.99
$8.00 to$9.99 $8.00 to$9.99
$10.00 to$11.99 $10.00 to$11.99
$12.00 and higher $12.00 and higher
If necessary,please attach additional documentation. If necessary,please attach additional documentation.
Please complete lines 25 through 27 for all agreements.
25.Last date actual wage and job creation levels documented 26.Date this Minnesota Business Assistance Form completed
27.Have all wage and job goals been achieved? U Yes-do not submit future forms for this project.
❑No-please submit the 200011Tnnesota Business Assistance Form.
• This form replaces all previous forms.Please complete one form for each business assistance agreement your
agency signed between July 1,1995 and December 31,1998 which provided$25,000 or more in public funds
or used tax increment financing.A form should be submitted annually for each assistance agreement until a
submitted form indicates that all wage and job creation goals have been achieved Do not submit this form if
your agency has not agreed to provide assistance to a business since July 1,1995.
(over)
+‘ EtiN S plq
• Trade &
Economic
Development
Please send completed form annually by April 1, 1999 to:
Minnesota Business Assistance Form—AEO
Minnesota Department of Trade and Economic Development
Analysis and Evaluation Office
500 Metro Square
121 East 7th Place
St.Paul,Minnesota 55101
or fax report to:
(651)215-3841
For information,call:
(651)297-2335 or 1-800-657-3858
• Minnesota Statutes 116J.991:
A business that receives state or local government assistance for economic development
or job growth purposes must create a net increase in jobs in Minnesota within two years of
receiving the assistance.
The government agency providing the assistance must establish wage level and job creation
goals to be met by the business receiving the assistance. A business that fails to meet the goals
must repay the assistance to the government agency.
Each government agency must report the wage and job goals and the results for each
project in achieving those goals to the department of trade and economic development. The
department shall compile and publish the results of the reports for the previous calendar year
by June 1 of each year. The reports of the agencies to the department and the compilation
report of the department shall be made available to the public.
For the purposes of this section, "assistance" means a grant or loan in excess of$25,000,
or tax increment financing.
•
PLANNING COMMISSION
• CITY OF ELK RIVER,MINNESOTA
RESOLUTION
RESOLUTION OF THE ELK RIVER PLANNING COMMISSION FINDING
THAT THE MODIFICATION TO THE DEVELOPMENT PROGRAM FOR
DEVELOPMENT DISTRICT NO. 1 AND THE TAX INCREMENT FINANCING
PLAN FOR TAX INCREMENT FINANCING DISTRICT NO. 21 (AN
ECONOMIC DEVELOPMENT DISTRICT) THEREIN CONFORM TO THE
GENERAL PLANS FOR THE DEVELOPMENT AND REDEVELOPMENT OF
THE CITY.
WHEREAS, the City Council for the City of Elk River, Minnesota, (the "City") has proposed to
adopt the modifications to the development program for Development District No. 1 and the Tax
Increment Financing plan for Tax Increment Financing District No. 21 (an economic development
district) therein and has submitted the Modifications to the Elk River Planning Commission (the
"Commission")pursuant to Minnesota Statutes, Section 469.175, Subdivision 3, and
WHEREAS, the Commission has reviewed the modifications to the development program for
• Development District No. 1 and the Tax Increment Financing plan for Tax Increment Financing District
No. 21 to determine their conformity with the general plans for the development and redevelopment of
the City as described in the comprehensive plan for the City.
NOW, THEREFORE, BE IT RESOLVED by the Commission that the Modifications conform with
the general plans for the development and redevelopment of the City as a whole.
Adopted this 25 day of July, 2000.
Chair
ATTEST:
Secretary
INF s:\eda\tif\tif21\pc-res.doc