HomeMy WebLinkAboutItem 07June 11, 2015 0 Item No.
RESOLUTION APPROVING THE MODIFICATION OF THE REDEVELOPMENT PLAN FOR
REDEVELOPMENT PROJECT NO.1 AND ESTABLISHING TAX INCREMENT FINANCING
DISTRICT NO. 20 AND APPROVING A TAX INCREMENT FINANCING PLAN
June 15, 2015 City Council Meeting
Proposed Action
Staff recommends adoption of the following motion: Move to adopt a resolution approving the
modification of the Redevelopment Plan for Redevelopment Project No 1 and the establishment of
Tax Increment Financing District No. 20 and approving the Tax Increment Financing Plan.
Ian
Passage of this motion will result in the creation of a new Tax Increment Financing (TIF) District No. 20
to facilitate an expansion of the building occupied by Mendell Inc. in Airlake Industrial Park.
Overview
Mendell Inc. a medical device manufacturer, is proposing a 18,700 square foot expansion of their
existing 28,600 square foot building located at 21463 Grenada Avenue. Mendell is experiencing
considerable growth and needs to add additional warehouse, manufacturing, and office space. The
company has submitted a request for tax increment financing to assist in over $455,035 in site
development costs associated with the project. The proposed TIF assistance will not exceed $155,912
and will be provided on a "pay -as -you -go -basis over a nine year period beginning in 2017.
Mendell has operated in Lakeville since 2003 and currently has 94 employees. Mendell will occupy a
total of $47,300 square feet of the building owned by Lakeville Technologies Inc. after the expansion
and will create a minimum of 12 new jobs over the next two years with wage rates ranging from
$31,200 to $85,000 per year. The Lakeville Technologies Inc. building after the proposed expansion
will have an estimated market value of $3,022,400.
The City Council reviewed this request for TIF assistance at the April 27th Council Work Session. The
EDC reviewed this request on April 28th and the proposed TIF Plan at their May 26th meeting and
recommended approval. Staff recommends approval of the proposed modification of the
Redevelopment Plan and the creation of TIF District No. 20. The proposed Contract for Private
Development/Business Subsidy Agreement is scheduled to come before the Council on July 6, 2015.
Primary Issues to Consider
• Is this request for TIF assistance consistent with the City's policies? The request is consistent
with the City's TIF and Business Subsidy Policies.
Supporting Information
• City Council Resolution and Tax Increment Financing Plan
David L. Olson, Community and Economic Development Director
c: Bryan Bartz, Mike Waterston - Mendell, Jack Matasosky - APPRO, Mikaela Huot - Springsted
Financial Impact: $ $164,712 Budgeted:Y/N N Source: Captured Tax Increments
Envision Lakeville Community Value: Diversified Economic Development
0
■■■■■■■■■■|■■■■■■■■■■■■■■
|
|
| , |
[
�|
^ A�■§4|\ )
.
|
( !•<| ƒ
q,�§||��� d
§
�d�
■§
/2 }I
ifIif|\
\
511
/
}
�
.
.
i
� |e ,
§(|§
|
|
| , |
[
�|
^ A�■§4|\ )
.
|
( !•<| ƒ
q,�§||��� d
§
�d�
■§
/2 }I
ifIif|\
\
511
/
CITY OF LAKEVILLE
COUNTY OF DAKOTA
RESOLUTION NO.
RESOLUTION APPROVING THE MODIFICATION OF THE REDEVELOPMENT PLAN
FOR AIRLAKE REDEVELOPMENT PROJECT NO. 1 AND
ESTABLISHING A TAX INCREMENT FINANCING DISTRICT AND
APPROVING A TAX INCREMENT FINANCING PLAN THEREFOR
BE IT RESOLVED by the City Council (the "Council") of the City of Lakeville,
Minnesota (the "City"), as follows:
Section 1. Recitals.
1.01. It has been proposed that the City modify the Redevelopment Plan (the "Plan
Modification") for Airlake Redevelopment Project No. 1 (the "Redevelopment Project"),
establish Tax Increment Financing District No. 20 within the Redevelopment Project (the "TIF
District") and adopt the related Tax Increment Financing Plan therefor (the "TIF Plan") all
pursuant to and in conformity with applicable law, including Minnesota Statutes, Sections
469.124 through 469.133 and Sections 469.174 through 469.1794, as amended (the "TIF Act"),
all as reflected in that certain document entitled "Tax Increment Financing Plan for Tax
Increment Financing (Economic Development) District No. 20 within Airlake Redevelopment
Project No. 1 (Mendell Inc. Expansion Project)", and presented for the Council's consideration.
1.02. The City has performed all actions required by law to be performed prior to the
modification and approval of the Plan Modification and the TIF Plan, delivery of the Plan
Modification and the TIF Plan to the Board of Dakota County (the "County") and the Board of
Independent School District No. 194 (the "School District"), and the holding of a public hearing
by the City thereon following notice thereof published in the City's official newspaper at least 10
but not more than 30 days prior to the public hearing.
1.03. The Council has investigated the facts relating to the Plan Modification and the
TIF Plan; at the public hearing the City Council heard testimony from all interested parties on the
TIF Plan; the City Council has considered the documentation submitted in support of the TIF
District and TIF Plan, including data, information and/or substantiation constituting or relating to
why the TIF District meets the requirements to be an economic development tax increment
financing district and why the assistance satisfies the "but for" test; and the City Council has
taken into account the information and knowledge gained in hearings upon and during
consideration of other matters relating to the proposed Development.
Section 2. Findings for the Adoption and Approval of the Plan Modification and TIF
Plan.
2.01. The City Council hereby finds that the TIF District is in the public interest and is
an "economic development district" within the meaning of Minnesota Statutes, Section 469.174,
Subd. 12, 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. In addition, the TIF District will
facilitate the increase in production in the City by the construction of an approximately 18,700
square foot industrial manufacturing and warehouse facility for the Company (the
"Development"), and at least 85% of the facility will be used for manufacturing, warehousing,
distribution, or research, with less than 15% available for office or other space not related to such
functions. Based on representations by the Developer, the City finds that the Development is
expected to commence construction in late 2015 and be fully constructed by December 31, 2015.
The City finds that jobs will be created and maintained in this state, including construction jobs.
2.02. The City Council hereby makes the following additional findings in connection
with the Tax Increment District:
(a) The City Council further finds that the proposed Development, in the
opinion of the City Council, would not occur solely through private investment within the
reasonably foreseeable future and, therefore, the use of tax increment financing is deemed
necessary. The specific basis for such finding being:
The property on which the Development is proposed to occur would not
be developed with the 18,700 square foot expansion to the existing facility
in the reasonably foreseeable future due to the high costs related to
construction of the facility, development of the site, including
extraordinary site improvement costs. The Developer has represented that
it could not proceed with the development without tax increment
assistance.
(b) The City Council further finds that the TIF Plan conforms to the general
plan for the development or redevelopment of the City as a whole. The specific basis for
such finding being:
The TIF Plan will generally complement and serve to implement policies
adopted in the City's comprehensive plan. Following subdivision and
replatting, the Development contemplated will be in accordance with the
existing zoning for the property and the City's Planning Commission has
determined that the Development is consistent with the comprehensive
plan.
(c) The City Council further finds that the TIF Plan will afford maximum
opportunity consistent with the sound needs of the City as a whole for the development of
the TIF District by private enterprise. The specific basis for such finding being:
The proposed assistance will help finance public costs related to the
Development. The Development will increase the taxable market
valuation of the City and increase industrial facilities in the City.
(d) For purposes of compliance with Minnesota Statutes, Section 469.175,
Subdivision 3(d), the City Council hereby finds that the increased market value of the
property to be developed within the TIF District that could reasonably be expected to
occur without the use of tax increment financing is $0, which is less than $1,726,301
which is the increased market value estimated to result from the proposed development
(i.e., $1,853,486) less the present value of the projected tax increments for the maximum
2
duration of the TIF District (i.e., approximately ($127,185). Thus, the use of tax
increment financing will be a positive net gain to the City, the School District, and the
County, and the tax increment assistance does not exceed the benefit which will be
derived therefrom.
The provisions of this Section 2.02 are hereby incorporated by reference into and made a
part of the TIF Plan.
2.03. The Council further finds that the Plan Modification and the TIF Plan are
intended and in the judgment of the Council their effect will be to promote the public purposes
and accomplish the objectives specified in the TIF Plan for the TIF District and the Plan
Modification for the Redevelopment Project.
Adopted this 15th day of June, 2015.
ATTEST:
City Clerk
3
Mayor
City of Lakeville, Minnesota
Housing and Redevelopment Authority for the City of Lakeville
Tax Increment Financing Plan
for
Tax Increment Financing (Economic Development)
District No. 20
Within
Airlake Redevelopment Project No.1
(Mendell Inc. Expansion Project)
Draft Dated: June 10, 2015
Public Hearing Scheduled: June 15, 2015
Anticipated Approval Date: June 15, 2015
Prepared by:
SPRINGSTED INCORPORATED
380 Jackson Street, Suite 300
St. Paul, MN 55101-2887
(651) 223-3000
WWW.SPRINGSTED.COM
TABLE OF CONTENTS
PART
LAKEVILLE
AIRLAKE REDEVELOPMENT PLAN
MODIFICATION NO.9
I. INTRODUCTION AND LEGAL BASIS
A. Statement of Intent of Modification .............................................
B. Statement of Public Purpose .....................................................
C. Project Area Boundary ............................................................
D. Statement of Authority.............................................................
ll. REDEVELOPMENT PROJECT
A. Redevelopment Plan Objectives ................................................
B. Land Use..............................................................................
C. Development Standards...........................................................
D. Environmental Controls............................................................
E. Redevelopment Activities..........................................................
1. City Activities -Original Plan
2. City Activities - Plan Modification
3. Private Activities - Original Plan
................................... 1
................................... 1
....I .............................. 1
................................... 1
........................................ 1
........................................ 2
........................................ 2
........................................ 2
• ....................................... 2
F. Project Cost Estimates..................................................................................................... 3
G. Relocation..................................................................................................................... 3
H. Development Contracts.................................................................................................... 3
I. Operation of Public Improvements...................................................................................... 3
J. Administriation of Project.................................................................................................. 4
K. Modification Plan............................................................................................................. 4
PARTI............................................................................................................................................................... EXHIBIT i
TABLE OF CONTENTS
(Continued)
PART II
TAX INCREMENT FINANCING PLAN NO. 20
Section
Page(s)
A.
Definitions..................................................................................................................... 5
B.
Statutory Authorization.....................................................................................................
5
C.
Statement of Need and Public Purpose................................................................................
5
D.
Statement of Objectives....................................................................................................
5
E,
Designation of Tax Increment Financing District as an Economic Development District ....................
6
F.
Duration of the TIF District.................................................................................................
6
G.
Property to be Included in the TIF District..............................................................................
6
H.
Property to be Acquired in the TIF District.............................................................................
7
I.
Specific Development Expected to Occur Within the TIF District .................................................
7
J.
Findings and Need for Tax Increment Financing.....................................................................
7
K.
Estimated Public Costs.....................................................................................................
9
L.
Estimated Sources of Revenue..........................................................................................
9
M.
Estimated Amount of Bonded Indebtedness..........................................................................
9
N.
Original Net Tax Capacity...............................................................................................
10
0.
Original Tax Capacity Rate..............................................................................................
10
P.
Projected Retained Captured Net Tax Capacity and Projected Tax Increment .............................
10
Q.
Use of Tax Increment.....................................................................................................
11
R.
Excess Tax Increment....................................................................................................
12
S.
Tax Increment Pooling and the Five Year Rule.....................................................................
12
T.
Limitation on Administrative Expenses...............................................................................
13
U.
Limitation on Property Not Subject to Improvements - Four Year Rule .......................................
13
V.
Estimated Impact on Other Taxing Jurisdictions...................................................................
13
W.
Prior Planned Improvements............................................................................................
14
X.
Development Agreements...............................................................................................
14
Y.
Assessment Agreements................................................................................................
14
Z.
Modifications of the Tax Increment Financing Plan................................................................
15
AA.
Administration of the Tax Increment Financing Plan..............................................................
15
AB.
Financial Reporting and Disclosure Requirements................................................................
16
Map
of the Tax Increment Financing District within Redevelopment Project Area ..............................
EXHIBIT I
AssumptionsReport...........................................................................................................................
EXHIBIT II
Projected Tax Increment Report .........................................................................................................
EXHIBIT III
Estimated Impact on Other Taxing Jurisdictions Report ......................................................................
EXHIBIT IV
Market Value Analysis Report.............................................................................................................
EXHIBIT V
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
PART I
MODIFICATION NO.9
TO AIRLAKE REDEVELOPMENT PROJECT
I. INTRODUCTION AND LEGAL BASIS
Section A Statement of Intent of Modification
The City proposes to implement the plan objective listed in Section II.A.3 of the Original Redevelopment Plan
approved by the Authority and Council in 1984. The activity objective primarily includes the expansion of the project
boundary to include the proposed Mendell Expansion TIF 20 as well as certain Airlake public Improvements.
Section B Statement of Public Purpose
No Change
The Authority and Council find that there is a need to provide impetus for private development, maintain and increase
employment, and to increase tax base for the taxing jurisdiction within the City's corporate limits. These public
purpose goals are not attainable in the foreseeable future without the intervention of the Authority and City in the
normal development process,
Section C Project Area Boundary
No Change
The expanded boundaries of the Project area are shown in Exhibit "I" "Project Area Boundary Map". All land included
in the Project Area is within the legal boundaries of the City
Section D Statement of Authority
No Change
The Authority is authorized to modify a project pursuant to Minnesota Statutes Sections 469.001 to 469.047 (the HRA
Act) within boundaries of municipalities. The project as contemplated by this Plan consists of a Redevelopment
Project in the HRA Act, pursuant to Section 469.002, Subdivision 14 and Minnesota Statutes, Section 469.028,
Subdivision 3.
II. REDEVELOPMENT PROJECT
Section A Redevelopment Plan Objectives
No Change
The Authority and City, through the implementation of this Plan, seek to achieve the following objectives:
1. To provide logical and organized land use for the Project Area consistent with the Comprehensive Land Use
Plan and the zoning ordinance of the City.
2. To promote the prompt development of property in the Project Area with a minimal adverse impact on the
environment
SPRINGSTED Pagel
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
3. To provided adequate streets, utilities, and other public improvements and facilities to enhance the Project
Area and the City for new and existing development.
4. To enhance the project Area and the City and surrounding area by retaining current, and providing additional
employment opportunities for the residents of the City and surrounding community.
5. To increase the City's tax base.
6. To afford existing business in the City the opportunity to expand or relocate within the Project Area.
7. To stimulate development and investment within the project Area by private interest by providing land of
suitable size and configuration to permit it's economic and appropriate development.
Section B Land Use
No Change
1. Current use:
a. The project is partially vacant and undeveloped and used for both industrial and farming purposes.
The Area is principally Zoned 1-1 and 1-2, which provides for the establishment of warehousing, light
and heavy industrial and manufacturing development.
2. Future Land Use:
a. It is anticipated that the Project Area will develop consistent with existing zoning districts. The uses
of the Project Area proposed are consistent with the Plan, the Lakeville Comprehensive Plan, and,
to the knowledge of the City and Authority at this time, all other federal state and local laws and
regulation.
Section C Development Standards
The Authority and City will consider, among other things, the following factors when evaluating development
proposals in all phases:
1. Degree to which development objectives are provided for or enhanced.
2. Consistency with this Plan and the Lakeville Comprehensive Plan.
3. Ability of proposed tax increment projects to generate enough annual tax increment to retire the debt created
by the project.
4. Developer's ability to perform both from a standpoint of financial ability to perform and the necessary
experience and expertise to complete the proposed development.
5. Displaced Project Area property owners and tenants will be given priority over competing projects of similar
scale and magnitude.
Section D Environmental Controls
It is presently anticipated that the proposed development in the Project Area will not present major environment
problems. All municipal actions, public improvements, and private development will be carried out in a manner that
will comply with applicable environmental standards. Then environmental controls to be applied within the Area are
contained within the codes an ordinance of the City of Lakeville.
The Minnesota Code of Agency Rules (6 MCAR 3.021-3.056) defines Minnesota's environmental policy. The
threshold factor for the industrial/commercial projects on second class cities is 1,000,000 square feet (gross floor
area). Projects above this threshold would require an Environmental Impact Statement. There are no properties on
the National Historic Register of Historic Places within the Project Area.
Section E Redevelopment Activities
The Authority and the City proposes to implement this plan in phases. The activities of this Plan are described as
follows:
SPRINGSTED Page 2
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
1. City Activities — Original Plan
a. To acquire the land from the current owners and dedicate the land to an acceptable developer for
the purposes of constructing a 150,000 square foot office, warehouse and manufacturing facility.
2. City Activities — Plan Modification
a. A full discussion of the proposed City Activities can be found in Tax Increment District No. 4, 13, 14,
15, 16, 17, 18 and 19 Plans prepared by the City's consultant(s) and is hereby adopted by
reference.
3. Private Activities — Original plan
a. Phase One (TIF# 4) included a major private development project — Please see TIF #4 Plan.
b. Phase Two (TIF #13) included a major private development project - Please see TIF #13 Plan.
c. Phase Three (TIF #14) included a major private development project — Please see TIF #14 Plan.
d. Phase Four (TIF #15) included a major private development project — Please see TIF #15 Plan.
e. Phase Five (TIF #16) included a major private development project. — Please see TIF #16 Plan.
f. Phase Six (TIF #17) — Please see TIF #17 Plan
g. Phase Seven (TIF #18) — Please see TIF # 18 Plan
h. Phase Eight (TIF #19) — Please see TIF # 19 Plan
i. Phase Nine (TIF #20) — Please see TIF #20 Plan
Section F Project Cost Estimates
A full description of project costs is provided in Tax Increment Financing District No.20 project budget.
Section G Relocation
No Change
Phase One of the Plan requires no relocation. In subsequent phases where development proposals require the
acquisition of either commercial, industrial or residentially occupied parcels of land, the displaced party or parties shall
be eligible for and receive those relocation benefits in conformance with the Minnesota Uniform Relocation Act.
Minnesota Statutes, Section 117.50-56.
The relocation plan will be part of any tax increment financing plan that provides for acquisition and subsequent
displacement.
Section H Development Contracts
No Change
The City and Authority will not authorize any public improvement or facilities projects nor acquire any property for
development which will be wholly or partially funded by the use of tax increment financing without first having secured
development contracts.
The Development Contracts shall require the developer to among other things, cause to be constructed an industrial
facility of at least a specified minimum cost, and having a specified minimum Assessor's Market Value; to complete
the work by a specified date pursuant to plans and specifications submitted to and building permits issued by or on
behalf of the City, and pursuant to an and in accordance with all other applicable governmental regulations; and to
demonstrate its financial capability for doing so.
Section I Operation of Public Improvements
No Change
All public improvements constructed under the provisions of this program shall be operated by the City of Lakeville in
the same manner as all publicly owned streets and utilities.
SPRINGSTED Page 3
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
Section J Administration of Project
No Change
The Lakeville Housing Authority shall be responsible for seeing that contents of this plan are promoted, implemented
and enforced. The Executive Director shall be delegated day by day responsibilities while the Board of Directors shall
make all policy regarding the Project Area. Administrative maintenance activities will be funded out of tax increment
revenue and other HRA funds.
Section K Modification of Plan
No Change
Modifications or revisions of this Plan which change the permitted uses; modify the Project Area Boundary; set forth,
revise, or modify and Developers Contract with respect to any part of the Project or terminate all or any part of the
Project require approval of such modifications by the Authority and the City, upon notice and other public hearing as
required for the adoption of this Plan and in accordance with Section 462.525, Subdivision 6 of the Act.
SPRINGSTED Page 4
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
PART If
TAX INCREMENT FINANCING PLAN NO. 20
Section A Definitions
The terms defined in this section have the meanings given herein, unless the context in which they are used indicates
a different meaning:
"Authority" means the Housing and Redevelopment Authority for the City of Lakeville.
"City" means the City of Lakeville, Minnesota; also referred to as a "Municipality".
"City Council" means the City Council of the City; also referred to as the "Governing Body
"County„ means Dakota County, Minnesota
"Redevelopment Project Area" means Airlake Redevelopment Project No. 1 in the City, which is described in the
corresponding Redevelopment Plan.
"Redevelopment Plan" means the Redevelopment Plan for the Redevelopment Project Area.
"Project Area" means the geographic area of the Redevelopment Project Area.
"School District" means Independent School District No. 194, Minnesota.
"State" means the State of Minnesota.
"TIF Act" means Minnesota Statutes, Sections 469.174 through 469.1794, both inclusive.
"TIF District" means Tax Increment Financing (Economic Development) District No. 20.
"TIF Plan" means the tax increment financing plan for the TIF District (this document).
Section B Statutory Authorization
See Section I. D. of the Redevelopment Plan for the Redevelopment Project Area.
Section C Statement of Need and Public Purpose
See Section I.A and I.B of the Redevelopment Plan for the Redevelopment Project Area.
Section D Statement of Objectives
See Section I I.A of the Redevelopment Plan for the Redevelopment Project Area.
SPRINGSTED Page 5
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
Section E Designation of Tax Increment Financing District as an
Economic Development District
Economic development districts are a type of tax increment financing district which consist of any project, or portions
of a project, which the City 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;
(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.
The TIF District qualifies as an economic development district in that the proposed development described in this TIF
Plan (see Section 1) meets the criteria listed above in (2) and (3). Without establishment of the TIF District, the
proposed development would not occur within the City. The proposed development will also result in increased
employment and enhancement of the tax base in both the City and the State.
Tax increments from an economic development district must be used to provide improvements, loans, subsidies,
grants, interest rate subsidies, or other assistance in which at least 85% of the square footage of the facilities to be
constructed are used for any of the following purposes:
(1) manufacturing or production of tangible personal property, including processing, resulting in the
change of the 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 (1) or (2) above;
(4) telemarketing if that activity is the exclusive use of the property;
(5) tourism facilities (see M.S. Section 469.174, Subd. 22);
(6) qualified border retail facilities (see M.S. Section 469.176, Subd. 4c); or
(7) space necessary for and related to the activities listed in (1) through (6) above.
Section F Duration of the TIF District
Economic development districts may remain in existence 8 years from the date of receipt by the City of the first tax
increment. The City anticipates that the TIF District will remain in existence the maximum duration allowed by law
(projected to be through the year 2025, assuming first increment is received in 2017). The district will remain open
through the year 2026 if the first collection of increment is in taxes payable 2018. The City may decertify the TIF
District earlier if fulfillment of all District obligations occurs prior to the statutory maximum duration of 9 total years,
Section G Property to be Included in the TIF District
The TIF District is an approximate 3.07 -acre area of land located within the Project Area. A map showing the location
of the TIF District is shown in Exhibit I. The boundaries and area encompassed by the TIF District are described
below:
SPRIN GSTED
Page 6
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
Parcel ID Numberl-egal Description
22-31060-01-010Lot
1, Block 1, Grenada Business Park
22-31060-00-020
Lot 1, Block 1, Grenada Business Park 2nd Addition
The area encompassed by the TIF District shall also include all street or utility right-of-ways located upon or adjacent
to the property described above.
Section H Property to be Acquired in the TIF District
The City may acquire and sell any or all of the property located within the TIF District; however, the City does not
anticipate acquiring any such property at this time.
Section I Specific Development Expected to Occur Within the TIF District
The proposed development is expected to consist of an 18,700 square foot expansion to the existing approximate
28,000 square foot facility. The development will result in increased employment (at least 12 jobs with wage ranges
between $51,000 and $59,300) within the City, as well as retain existing jobs, in compliance with statutory
requirements. It is anticipated tax increment will be used to finance a portion of the site development costs deemed
necessary for the project to proceed. In addition, the City anticipates using available tax increment for related
administrative expenses and any other eligible expenditures associated with the development of the site.
Construction of the facility is projected to start in 2015. The project is expected to be fully constructed by December
31, 2015, and be 100% assess and on the tax rolls as of January 2, 2016 for taxes payable in 2017.
At the time this document was prepared there were no signed construction contracts with regards to the above
described development.
Section J Findings and Need for Tax Increment Financing
In establishing the TIF District, the City makes the following findings;
(1) The TIF District qualifies as an economic development district;
See Section E of this document for the reasons and facts supporting this finding.
(2) The proposed development, in the opinion of the City, would not reasonably be expected to occur solely
through private investment within the reasonably foreseeable future, and the increased market value of
the site that could reasonably be expected to occur without the use of tax increment would be less than
the increase in market value estimated to result from the proposed development after subtracting the
present value of the projected tax increments for the maximum duration of the TIF District permitted by
the TIF Plan.
Factual basis:
Proposed development not expected to occur,
The project includes the development of an approximately 18,700 square foot expansion of an existing
industrial manufacturing and warehouse facility. The proposed developer of the site has submitted
SPRINGSTED Page 7
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
information to the city demonstrating that the development of this site is not financially feasible without the
assistance provided in this TIF Plan.
The City has determined that the proposed development would not occur but for the financial assistance
provided in this TIF Plan because of the increased costs related to site development. Due to the high costs
of investment for the proposed expansion, including site improvements and infrastructure costs incurred by
the developer in conjunction with development of the project, the developer has stated that the project as
proposed would not occur without the financial assistance provided by the City, as it would not be
economically feasible without financial assistance. The City finds the use of tax increment necessary to
finance a portion of the site improvements costs to facilitate development of the expansion and developer
investment. The City anticipates providing financial assistance on a pay-as-you-go basis.
No higher market value expected.
The increased market value of the site that could reasonably be expected to occur without the use of tax
increment financing would be less than the increase in market value estimated to result from the proposed
development after subtracting the present value of the projected tax increments for the maximum duration of
the TIF District permitted by the TIF Plan. Without improvements the City has no reason to expect that
significant development would occur without assistance similar to that provided in this plan. For the same
reasons that the desired development described above is not feasible without tax increment assistance, the
City believes that no alternative development is likely to occur without similar assistance.
To summarize the basis for the City's findings regarding alternative market value, in accordance with
Minnesota Statutes, Section 469.175, Subd. 3(d), the City makes the following determinations:
a. The City's estimate of the amount by which the market value of the site will increase
without the use of tax increment financing is $0 (for the reasons described above), except some
unknown amount of appreciation.
b. If the proposed development to be assisted with tax increment occurs in the District, the
total increase in market value would be approximately $1,853,486, including the value of the
building (See Exhibit V).
C. The present value of tax increments from the District for the maximum duration of the
district permitted by the TIF Plan is estimated to be $127,185 (See Exhibit V).
d. Even if some development other than the proposed development were to occur, the City
finds that no alternative would occur that would produce a market value increase greater than
$1,726,301 (the amount in clause b less the amount in clause c) without tax increment assistance.
(3) The TIF Plan would afford maximum opportunity, consistent with the sound needs of the City as a
whole, for development of the Project Area by private enterprise.
Factual basis: The proposed development is the construction of an expansion to an existing business
facility in the Project Area that is proposed to retain existing jobs and create new jobs in the City, while
retaining and creating these jobs in the State, plus create new tax base for the City and the State. The
development clearly meets the City's economic development goals in terms of tax base expansion, job
retention and creation, and wage levels,
(4) The TIF Plan conforms to general plans for development of the City as a whole.
Factual basis: The City Planning Commission has determined that the development proposed in the TIF
Plan conforms to the City comprehensive plan.
SPRINGSTED Page 8
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
Section K Estimated Public Costs
The estimated public costs of the TIF District are listed below. Such costs are eligible for reimbursement from tax
increments of the TIF District.
Land/building acquisition
155,912
Utilities
0
Other qualifying Improvements
0
Loan Interest payments
0
Administrative expenses
8,208
Total $164,120
The City anticipates using tax increment to the extent available to assist with financing a portion of the site
improvement costs, related administrative expenses, and other TIF -eligible expenditures as necessary and related to
development of the project.
The City reserves the right to administratively adjust the amount of any of the items listed above or to incorporate
additional eligible items, so long as the total estimated public cost is not increased.
Section L Estimated Sources of Revenue
Tax increment revenue
164,120
Interest on invested funds
0
Loan proceeds
0
Special assessments
0
Rent/lease revenue
0
Grants
0
Total $164,120
The City anticipates providing financial assistance on a pay-as-you-go basis for site improvement costs, as well as
other TIF-eiigible expenses related to the proposed development. As tax increments are collected from the TIF
District in future years, a portion of these taxes will be used by the City to reimburse the developer/owner for public
costs incurred (see Section K).
The City reserves the right to finance any or all public costs of the TIF District using pay-as-you-go assistance,
internal funding, general obligation or revenue debt (referred to together as "TIF Bonds"), or any other financing
mechanism authorized by law. The City also reserves the right to use other sources of revenue legally applicable to
the Project Area to pay for such costs including, but not limited to, special assessments, utility revenues, federal or
state funds, and investment income.
Section M Estimated Amount of Bonded Indebtedness
The maximum principal amount of bonds (as defined in the TIF Act) secured in whole or part with tax increment from
the TIF District is $164,120. The City currently plans to finance the improvement costs in the form of a pay -as -you go
revenue note, but reserves the right to issue bonds in any form, including without limitation any interfund loan with
interest not to exceed the maximum permitted under Section 469.178, subd. 7 of the TIF Act.
SPRINGSTED Page 9
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
Section N Original Net Tax Capacity
The County Auditor shall certify the original net tax capacity of the TIF District. This value will be equal to the total net
tax capacity of all property in the TIF District as certified by the State Commissioner of Revenue. For districts certified
between January 1 and June 30, inclusive, this value is based on the previous assessment year. For districts
certified between July 1 and December 31, inclusive, this value is based on the current assessment year.
The Estimated Market Value of all property within the TIF District as of January 2, 2014, for taxes payable in 2015, is
$1,975,200 and the estimated tax capacity is $38,754, which is estimated to be the original net tax capacity of the TIF
District upon establishment and subsequent certification.
Each year the County Auditor shall certify the amount that the original net tax capacity has increased or decreased as
a result of:
(1) changes in the tax-exempt status of property;
(2) reductions or enlargements of the geographic area of the TIF District;
(3) changes due to stipulation agreements or abatements; or
(4) changes in property classification rates.
Section 0 Original Tax Capacity Rate
The County Auditor shall also certify the original tax capacity rate of the TIF District. This rate shall be the sum of all
local tax rates that apply to property in the TIF District. This rate shall be for the same taxes payable year as the
original net tax capacity.
In future years, the amount of tax increment generated by the TIF District will be calculated using the lesser of (a) the
sum of the current local tax rates at that time or (b) the original tax capacity rate of the TIF District.
It is anticipated the request for certification of the District will occur prior to June 30, 2015 and the local tax rates for
taxes levied in 2014 and payable in 2015 will apply. For purposes of estimating the tax increment generated by the
TIF District, the sum of the local tax rates for taxes levied in 2014 and payable in 2015, is 105.073% as shown below.
Total 105.073%
Section P Projected Retained Captured Net Tax Capacity and
Projected Tax Increment
The City anticipates that the project will begin construction in 2015 and be 100% completed by December 31, 2015,
creating a total tax capacity for TIF District No. 20 of $59,698 as of January 2, 2016. The captured tax capacity as of
SPRINGSTED Page 10
2014/2015
Taxing Jurisdiction
Local Tax Rate
City of Lakeville
38.948%
Dakota County
29.633%
ISD #194
31.459%
Other
5.033%
Total 105.073%
Section P Projected Retained Captured Net Tax Capacity and
Projected Tax Increment
The City anticipates that the project will begin construction in 2015 and be 100% completed by December 31, 2015,
creating a total tax capacity for TIF District No. 20 of $59,698 as of January 2, 2016. The captured tax capacity as of
SPRINGSTED Page 10
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
that date is estimated to be $12,698. The first year of tax increment is estimated to be $13,342 payable in 2017. A
complete schedule of estimated tax increment from the TIF District is shown in Exhibit III.
The estimates shown in this TIF plan assume that commercial class rates remain at 1.5% of the estimated market
value up to $150,000 and 2.0% of the estimated market value over $150,000, and assume 3% annual increases in
market values.
Each year the County Auditor shall determine the current net tax capacity of all property in the TIF District. To the
extent that this total exceeds the original net tax capacity, the difference shall be known as the captured net tax
capacity of the TIF District.
The County Auditor shall certify to the City the amount of captured net tax capacity each year. The City may choose
to retain any or all of this amount. It is the City's intention to retain 100% of the captured net tax capacity of the TIF
District. Such amount shall be known as the retained captured net tax capacity of the TIF District.
Exhibit II gives a listing of the various information and
contained in this TIF Plan, including Exhibit III which
anticipated life of the TIF District.
Section Q Use of Tax Increment
assumptions used in preparing a number of the exhibits
shows the projected tax increment generated over the
Each year the County Treasurer shall deduct 0.36% of the annual tax increment generated by the TIF District and pay
such amount to the State's General Fund. Such amounts will be appropriated to the State Auditor for the cost of
financial reporting and auditing of tax increment financing information throughout the state. Exhibit III shows the
projected deduction for this purpose over the anticipated life of the TIF District.
The City has determined that it will use 100% of the remaining tax increment generated by the TIF District for any of
the following purposes;
(1) pay for the estimated public costs of the TIF District (see Section K) and County administrative
costs associated with the TIF District (see Section T);
(2) pay principal and interest on tax increment bonds or other bonds issued to finance the estimated
public costs of the TIF District;
(3) accumulate a reserve securing the payment of tax increment bonds or other bonds issued to
finance the estimated public costs of the TIF District;
(4) pay all or a portion of the county road costs as may be required by the County Board under M.S.
Section 469.175, Subdivision 1a; or
(5) return excess tax increments to the County Auditor for redistribution to the City, County and School
District.
Tax increments from property located in one county must be expended for the direct and primary benefit of a project
located within that county, unless both county boards involved waive this requirement. Tax increments shall not be
used to circumvent levy limitations applicable to the City.
Tax increment shall not be used to finance the acquisition, 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, or for a commons area used as a public park, or a
facility used for social, recreational, or conference purposes. This prohibition does not apply to the construction or
renovation of a parking structure or of a privately owned facility for conference purposes.
SPRINGSTED
Page 11
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
If there exists any type of agreement or arrangement providing for the developer, or other beneficiary of assistance, to
repay all or a portion of the assistance that was paid or financed with tax increments, such payments shall be subject
to all of the restrictions imposed on the use of tax increments. Assistance includes sale of property at less than the
cost of acquisition or fair market value, grants, ground or other leases at less then fair market rent, interest rate
subsidies, utility service connections, roads, or other similar assistance that would otherwise be paid for by the
developer or beneficiary.
Section R Excess Tax Increment
In any year in which the tax increments from the TIF District exceed the amount necessary to pay the estimated
public costs authorized by the TIF Plan, the City shall use the excess tax increments to:
(1) prepay any outstanding tax increment bonds;
(2) discharge the pledge of tax increments thereof;
(3) pay amounts into an escrow account dedicated to the payment of the tax increment bonds; or
(4) return excess tax increments to the County Auditor for redistribution to the City, County and School
District. The County Auditor must report to the Commissioner of Education the amount of any
excess tax increment redistributed to the School District within 30 days of such redistribution.
Section S Tax Increment Pooling and the Five Year Rule
At least 80% of the tax increments from the TIF District must be expended on activities within the district or to pay for
bonds used to finance the estimated public costs of the TIF District (see Section E for additional restrictions). No
more than 20% of the tax increments may be spent on costs outside of the TIF District but within the boundaries of
the Project Area, except to pay debt service on credit enhanced bonds. All administrative expenses are considered to
have been spent outside of the TIF District. Tax increments are considered to have been spent within the TIF District
if such amounts are:
(1) actually paid to a third party for activities performed within the TIF District within five years after
certification of the district;
(2) used to pay bonds that were issued and sold to a third party, the proceeds of which are reasonably
expected on the date of issuance to be spent within the later of the five-year period or a reasonable
temporary period or are deposited in a reasonably required reserve or replacement fund.
(3) used to make payments or reimbursements to a third party under binding contracts for activities
performed within the TIF District, which were entered into within five years after certification of the
district; or
(4) used to reimburse a party for payment of eligible costs (including interest) incurred within five years
from certification of the district.
Beginning with the sixth year following certification of the TIF District, at least 80% of the tax increments must be used
to pay outstanding bonds or make contractual payments obligated within the first five years. When outstanding bonds
have been defeased and sufficient money has been set aside to pay for such contractual obligations, the TIF District
must be decertified.
SPRINGSTED Page 12
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
The City does not expect that allowable pooling expenditures will be made outside of the TIF District but within the
Project Area (along with allowable administrative expenses), but such expenditures are expressly authorized in this
TIF Plan.
Section T Limitation on Administrative Expenses
Administrative expenses are defined as all costs of the City other than:
(1) amounts paid for the purchase of land;
(2) amounts paid for materials and services, including architectural and engineering services directly
connected with the physical development of the real property in the project;
(3) relocation benefits paid to, or services provided for, persons residing or businesses located in the
project;
(4) amounts used to pay principal or interest on, fund a reserve for, or sell at a discount bonds issued
pursuant to section 469.178; or
(5) amounts used to pay other financial obligations to the extent those obligations were used to finance
costs described in clause (1) to (3).
Administrative expenses include amounts paid for services provided by bond counsel, fiscal consultants, planning or
economic development consultants, and actual costs incurred by the County in administering the TIF District. Tax
increments may be used to pay administrative expenses of the TIF District up to the lesser of (a) 10% of the total tax
increment expenditures authorized by the TIF Plan or (b) 10% of the total tax increments received by the TIF District.
Section U Limitation on Property Not Subject to Improvements - Four Year Rule
If after four years from certification of the TIF District no demolition, rehabilitation, renovation, or qualified
improvement of an adjacent street has commenced on a parcel located within the TIF District, then that parcel shall
be excluded from the TIF District and the original net tax capacity shall be adjusted accordingly. Qualified
improvements of a street are limited to construction or opening of a new street, relocation of a street, or substantial
reconstruction or rebuilding of an existing street. The City must submit to the County Auditor, by February 1 of the
fifth year, evidence that the required activity has taken place for each parcel in the TIF District.
If a parcel is excluded from the TIF District and the City or owner of the parcel subsequently commences any of the
above activities, the City shall certify to the County Auditor that such activity has commenced and the parcel shall
once again be included in the TIF District. The County Auditor shall certify the net tax capacity of the parcel, as most
recently certified by the Commissioner of Revenue, and add such amount to the original net tax capacity of the TIF
District.
Section V Estimated Impact on Other Taxing Jurisdictions
Exhibit IV shows the estimated impact on other taxing jurisdictions if the maximum projected retained captured net tax
capacity of the TIF District was hypothetically available to the other taxing jurisdictions. The City believes that there
will be no adverse impact on other taxing jurisdictions during the life of the TIF District, since the proposed
development would not have occurred without the establishment of the TIF District and the provision of public
assistance. A positive impact on other taxing jurisdictions will occur when the TIF District is decertified and the
development therein becomes part of the general tax base.
The fiscal and economic implications of the proposed tax increment financing district, as pursuant to Minnesota
Statutes, Section 469.175, Subdivision 2, are listed below.
SPRINGSTED
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
1. The total amount of tax increment that will be generated over the life of the district is estimated to be
$164,722.
2. To the extent the facility in the proposed TIF District generates any public cost impacts on city -provided
services such as police and fire protection, public infrastructure, and borrowing costs attributable to the
district, such costs will be levied upon the taxable net tax capacity of the City, excluding that portion captured
by the District. The City does not anticipate issuing bonds in conjunction with this project.
3. The amount of tax increments over the life of the district that would be attributable to school district levies,
assuming the school district's share of the total local tax rate for all taxing jurisdictions remained the same, is
estimated to be $42,150.
4. The amount of tax increments over the life of the district that would be attributable to county levies,
assuming the county's share of the total local tax rate for all taxing jurisdictions remained the same is
estimated to be $56,150.
5. No additional information has been requested by the county or school district that would enable it to
determine additional costs that will accrue to it due to the development proposed for the district.
Section W Prior Planned Improvements
The City shall accompany its request for certification to the County Auditor (or notice of district enlargement), with a
listing of all properties within the TIF District for which building permits have been issued during the 18 months
immediately preceding approval of the TIF Plan. The County Auditor shall increase the original net tax capacity of the
TIF District by the net tax capacity of each improvement for which a building permit was issued.
There have been no building permits issued in the last 18 months in conjunction with any of the properties within the
TIF District.
Section X Development Agreements
If within a project containing an economic development district, more than 10% of the acreage of the property to be
acquired by the City is purchased with tax increment bonds proceeds (to which tax increment from the property is
pledged), then prior to such acquisition, the City must enter into an agreement for the development of the property.
Such agreement must provide recourse for the City should the development not be completed.
The City anticipates entering into an agreement for development, but does not anticipate acquiring any property
located within the TIF District.
Section Y Assessment Agreements
The City may, upon entering into a development agreement, also enter into an assessment agreement with the
developer, which establishes a minimum market value of the land and improvements for each year during the life of
the TIF District.
The assessment agreement shall be presented to the County or City Assessor who shall review the plans and
specifications for the improvements to be constructed, review the market value previously assigned to the land, and
so long as the minimum market value contained in the assessment agreement appears to be an accurate estimate,
shall certify the assessment agreement as reasonable. The assessment agreement shall be filed for record in the
office of the County Recorder of each county where the property is located. Any modification or premature
termination of this agreement must first be approved by the City, County and School District.
The City does not anticipate entering into an assessment agreement.
SPRINGSTED Page 14
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
Section Z Modifications of the Tax Increment Financing Plan
Any reduction or enlargement in the geographic area of the Project Area or the TIF District; increase in the amount of
bonded indebtedness to be incurred; increase in the amount of capitalized interest; increase in that portion of the
captured net tax capacity to be retained by the City; increase in the total estimated public costs; or designation of
additional property to be acquired by the City shall be approved only after satisfying all the necessary requirements
for approval of the original TIF Plan. This paragraph does not apply if:
(1) the only modification is elimination of parcels from the TIF District; and
(2) the current net tax capacity of the parcels eliminated equals or exceeds the net tax capacity of
those parcels in the TIF District's original net tax capacity, or the City agrees that the TIF District's
original net tax capacity will be reduced by no more than the current net tax capacity of the parcels
eliminated.
The City must notify the County Auditor of any modification that reduces or enlarges the geographic area of the TIF
District. The geographic area of the TIF District may be reduced but not enlarged after five years following the date of
certification.
Section AA Administration of the Tax Increment Financing Plan
Upon adoption of the TIF Plan, the City shall submit a copy of such plan to the Minnesota Department of Revenue.
The City shall also request that the County Auditor certify the original net tax capacity and net tax capacity rate of the
TIF District. To assist the County Auditor in this process, the City shall submit copies of the TIF Plan, the resolution
establishing the TIF District and adopting the TIF Plan, and a listing of any prior planned improvements. The City
shall also send the County Assessor any assessment agreement establishing the minimum market value of land and
improvements in the TIF District, and shall request that the County Assessor review and certify this assessment
agreement as reasonable.
The County shall distribute to the City the amount of tax increment as it becomes available. The amount of tax
increment in any year represents the applicable property taxes generated by the retained captured net tax capacity of
the TIF District. The amount of tax increment may change due to development anticipated by the TIF Plan, other
development, inflation of property values, or changes in property classification rates or formulas. In administering and
implementing the TIF Plan, the following actions should occur on an annual basis:
prior to July 1, the City shall notify the County Assessor of any new development that has occurred
in the TIF District during the past year to insure that the new value will be recorded in a timely
manner.
(2) if the County Auditor receives the request for certification of a new TIF District, or for modification of
an existing TIF District, before July 1, the request shall be recognized in determining local tax rates
for the current and subsequent levy years. Requests received on or after July 1 shall be used to
determine local tax rates in subsequent years.
(3) each year the County Auditor shall certify the amount of the original net tax capacity of the TIF
District. The amount certified shall reflect any changes that occur as a result of the following:
SPRINGSTED
(a) the value of property that changes from tax-exempt to taxable shall be added to the
original net tax capacity of the TIF District. The reverse shall also apply;
Page 15
Housing and Redevelopment Authority for the City of Lakeville and City of
Lakeville, Minnesota
(b) the original net tax capacity may be modified by any approved enlargement or reduction of
the TIF District;
(c) if laws governing the classification of real property cause changes to the percentage of
estimated market value to be applied for property tax purposes, then the resulting increase
or decrease in net tax capacity shall be applied proportionately to the original net tax
capacity and the retained captured net tax capacity of the TIF District.
The County Auditor shall notify the City of all changes made to the original net tax capacity of the TIF District.
Section AB Filing TIF Plan, Financial Reporting and Disclosure Requirements
The City will file the TIF Plan, and any subsequent amendments thereto, with the Commissioner of Revenue and the
Office of the State Auditor pursuant to Minnesota Statutes, Section 469.175, subdivision 4A. The City will comply
with all reporting requirements for the TIF District under Minnesota Statutes, Section 469.175, subdivisions 5 and 6.
SPRINGSTED Page 16
Q
Z
W
O
N
ri
z z
C4
cona
ppw
fI
boa N Avmai`"
N
jqAY
j
I`
n
j{��{ LL W
�0(5N,N3; A, f YIY
t
E P
k �t1�hMfl I
...CL.
5 �
-
� n,
"'3hV..gtifi8lVdFL"
frf Jr � III _
;Vl'
�AVPO0ASA3H._�_
z
0 4._
<RL"
}�
ri
z z
C4
cona
Assumptions Report
City of Lakeville, Minnesota
Tax Increment Financing (Economic Development) District No. 20
Proposed Business Expansion (Mendell Inc.)
Draft TIF Plan Exhibits: EMV of $1.047M with 3% MV Inflator
Type of Tax Increment Financing District Economic Development
Maximum Duration of TIF District 8 years from 1st increment
Projected Certification Request Date
Decertification Date
Base Estimated Market Value
Original Net Tax Capacity
Base Estimated Market Value
Increase in Estimated Market Value
Total Estimated Market Value
Total Net Tax Capacity
Exhibit 11
06/30/15
12/31/25 (9 Years of Increment)
2014/2015
$1,975,200
$38,754
Assessment/Collection Year
2015/2016 2016/2017
2017/2018
2018/2019
$1,975,200 $1,975,200
$1,975,200
$1,975,200
0 1,047,200
1,137,872
1,231,264
Other
5.033%
1,975,200 3,022,400
3,113,072
3,206,464
$38,754 $59,698 $61,511 $63,379
City of Lakeville
38.948%
Dakota County
29.633%
ISD #194
31.459%
Other
5.033%
Local Tax Capacity Rate
105.073% 2014/2015
Fiscal Disparities Contribution From TIF District
39.3723%
Administrative Retainage Percent (maximum = 10%)
5.00%
Pooling Percent
0.00%
Bonds
Note (Pay -As -You -Go)
Bonds Dated NA
Note Dated
06/30/15
Bond Issue @ 0.00% (NIC) NA
Note Rate
0.00%
Eligible Project Costs NA
Note Amount
$155,912
Present Value Date & Rate 06/30/15
4.00% Present Value Amount
$120,389
Notes
Assumptions assume no change to future tax rates, class rates, and a 3% annual MV inflator is assumed
Final 2015 Tax Rates were used.
Total EMV upon completion based on $56/square foot value, as provided by Assessor
Base EMV of $1,975,200 as provided by Dakota County
SPRINGSTED Page 18
Lu
O
O O O) M O O) d• O N OO M
N
7
O O
W O N LO N
0-
N N N O V00
COD ONi 000
7 CD
COO
{ (O W 41 NN
N
a I
-rM------i
2
Q
_N
N O
V3.
Z
V n
N m (D lq N O 00 f� O
N O O O N N M (.O O h CD I- 00
y N o
coOti ff �� 0 0 h N
E C O r r r W
J N O r (R
N ui
00 0 N O O O) �T O O
w N N V (D OOO r V� r (M
OH EO cod()0O
'(00 ONM v
N r N N N CD
(p Z c
O O 00 N O M 0 0 0 0 N
7O o � O O CO (O I- I` OO 00 D)
t5 V9�
J CD N LO
� 0)
O
x O O N I- n M O O V '7 O N_
N N M 4t (fl Q) T OC) O t`
= y E M c) v- L (D 00 O) O N M V
N N N N (D
CD X
0 0 0 0 0 0 0 0 0 0 0
m� N O C 0 0 0 0 0 0 0 0 0
0 LO 0 LO LO 0 LX) 0 LO LO
� U� 0 0 0 0 0 0 0 0 0 0 0
O O O) M O O) d• O N OO M
N
7
cq
O M
W O N LO N
0-
(N
D W O N V_
COD ONi 000
_
:3 O� N
d CD r 00 O
{ (O W 41 NN
N
Z r
N N
Q
N O O O N N M (.O O h CD I- 00
y N o
coOti ff �� 0 0 h N
E C O r r r W
J N O r (R
N ui
00 0 N O O O) �T O O
w N N V (D OOO r V� r (M
OH EO cod()0O
'(00 ONM v
N r N N N CD
(p Z c
O O 00 N O M 0 0 0 0 N
7O o � O O CO (O I- I` OO 00 D)
t5 V9�
J CD N LO
� 0)
O
x O O N I- n M O O V '7 O N_
N N M 4t (fl Q) T OC) O t`
= y E M c) v- L (D 00 O) O N M V
N N N N (D
CD X
0 0 0 0 0 0 0 0 0 0 0
m� N O C 0 0 0 0 0 0 0 0 0
0 LO 0 LO LO 0 LX) 0 LO LO
� U� 0 0 0 0 0 0 0 0 0 0 0
_')
CD
m
co
d
w
O O w I` O O O O O N O
N N X
W O N LO N
N
C 7
COD ONi 000
O
N
H
c6 C Q� a O
{ (O W 41 NN
N
Z
U
w
O O (O O (O M M I- O Il- O
r+
V n
N m (D lq N O 00 f� O
N
O
y U a O
00 W O O r T T
r
J LL
w
�
O M
d IR
e
M
G
VV V V V V V V V V
.
O V +��+
N� �'
0 0 0 0 0 0 0 0 0 0 0
d C
N U
00 co 00 00 co 00 00 co 00 00 00
>•
.� M
CL
Cl) M m M M M M M M Cl) m
0 O F-
Q Z
U
c� ami o
•G r
'It d• 00 r O M O O CO M V,
O fR
x.2:1
O O O r-- O CO N N O N
C C
Mn�
f0
(O O M CM N M VL O OO
O O O
V •� >
H(UOO
O Q M
OO O r M 0 1'- 0) M O
M M O (D (.D O CD (D f� I- I`
W c
~ Z U
C. uJ
d x
j
It
1: V W
-6
00 O N� 00 00 O (fl
C N
(o
O O O I- CO O Cl) 6) O 00
N N K O V (O I` O (D
O N s
47
(a
O E �,N
LO (r) (V CO (O N CO 00 I- 00
I��Nr OOOOO N
x
y LL C W
y
(T (n O r N co 't O (fl t` 00
,' tl)
LL
r r vi co M M M M M M M
E a
LO CD r- CO o) N
N N N N
z 7 iz- N
C 0~
C .O '-C-p r
M M M M M M M M M M M
x 0. '
C
a
N N N N N (� N N (V l,1 N
r r r r r r r r r r
O (o
`C
a
IL 13
_')
CD
m
co
d
w
.p
X
W
U
0
co
N
0
O
C*
Z L
O
r
V w
i
'L
y
O
IZ
Li
a)
�
C
N
C
d \°
o
E0 M
� U
CL m �
91
O = rs+
a7
O X
�
V)
a1
U Z
+
Z co
M
V a) O
M
-
C
O fR
3 Ca
O O O
v >
L
m W C
w
w az a w
O
C
C L� W
C
w
C C O .0
= d t
0
0
d LL S W
CL
0
0
*
E a
NIt
O
N
N
GNU-
H
£
O c Q �
.mx.
x O ' • V a)
x O m
w
a`0
U
LO
co
0
0
i
C*
I`
O
O
i
N
Q1 a)
co
Co
h
CO
LO
� U
CL m �
N
O
a7
O X
�
)
O
04
U Z
+
Z co
M
�
M
't
_ �
U
3 Ca
II
7 LL
M
C
Ln
� �
o
L
0
0
0
0
ti
0
0
*
L[)
NIt
O
N
N
r
y� N
O
.mx.
x O ' • V a)
O
i
,
O
L O OU w
ofU
O
O
O
L
E
O
`J
't m m m
00
o
v
c
a
OHZU
i°
m
v
O
2 ❑ H
N
Ca.7
a)MCCL
-0 O O
coo
Cl)
C.)
o m a
Q
CD
c 3 a (D
0
0
0
0
0
m *
U p
co
r
Lo
Cl)
N
a�
U)
*
QJ Q'
COCU
N
M
LO
0
Q ca
_
ca
O O Co a)ai
U Z
O
0
0
0
i
0
p
00
M
a) X
N
Ln00
O
O
6)
a) x
O .Q
CO
LO
cli
N
O
a7
O X
�
)
O
04
tO
+
Z co
M
�
M
't
Z U
U
3 Ca
II
7 LL
M
C
Ln
li)
LD
LO
a)
xCU
ti
r-
r-
I`
U •C 7 m
N
N
N
N
a) f0 QrLk4
.mx.
x O ' • V a)
O
Z O
O O Co a)ai
U Z
U
0
0
0
0 0
_a> _
U O N
LO N
00
M
LO
M
Ln00
O
cq
6)
a) x
O .Q
't
d'
to
N_
N
O
N
N
V
co
O
tO
N ~ Z
M
�
M
't
a) a7
v=
U
3 Ca
> N
ui
o
0
0
0
0 0
_a> _
U O N
LO N
00
M
LO
M
U
O f6
6)
f0
't
O O
N U �
06
6
V U a5 .0 M
L C
Lf) In
tO
J X
M
N
co
O
a) a7
v=
(6
~
3 Ca
7 LL
N
C
V 'x J -0
O ® C p
mss' 3
O
m in
O O V
N
L
O
LO
m
O
00
(0
0
x
H
U
a) X
.mx.
x O ' • V a)
O
Z O
ON
ca +
00
o
N
L
E
a)Q
a) a) M
't m m m
00
o
v
c
a
OHZU
i°
m
v
O
d OL a)
N
Ca.7
a)MCCL
-0 O O
coo
Cl)
C.)
o m a
Q
> N
ui
o
-0 O
4- m x
U_
O @
6
2
_a> _
U O N
Y
O
_O Ca
O
_C
X
J
w
O
U
U
cu
o
❑
a*
LZ
v
cn
O Fo-
> N
ui
o
-0 O
4- m x
U_
O @
6
2
_a> _
U O N
frw
O :6
O)
_O Ca
O
_C
X
N O U
m
ca a) O
y.�+ t
O
w
> O
O
T V -
V U a5 .0 M
L C
f6
f0
tO
M
O- T N U
C OO
C
T =
L -0 0
a) a7
v=
3 Ca
X a3
❑
C
V 'x J -0
O ® C p
mss' 3
O
m in
O O V
N
a) La •
— �
t6
Q cLo
m a)w m❑
U m
CL ❑ LL
U 5 m
x
H
.mx.
x O ' • V a)
O
3 O
Z O
N 0 7 0 0
N
L
E
a)Q
a) a) M
m U)
U a)
�y ESU
m
U o N o �
c
w CU co
O N
C N O
m
O O O
U -p
O
d OL a)
"D 'E
U O
Ca.7
a)MCCL
-0 O O
N
C.)
o m a
Q
CD
c 3 a (D
a)
a)
CL
C
U C
a) O N
w w 3
c a)
U
r
N
a�
U)
*
O
N
N
0)
m
0-
w
w
Exhibit V
Market Value Analysis Report
City of Lakeville, Minnesota
Tax Increment Financing (Economic Development) District No. 20
Proposed Business Expansion (Mendell Inc.)
Draft TIF Plan Exhibits: EMV of $1.047M with 3% MV Inflator
Assumptions
Present Value Date 06/30/15
P.V. Rate - Gross T.I. 4.00%
Increase in EMV With TIF District $1,853,486
Less: P.V of Gross Tax Increment 127,185
Subtotal $1,726,301
Less: Increase in EMV Without TIF 0
Difference $1,726,301
Year
Annual
Gross Tax
Increment
Present
Value @
4.00%
1 2017
13,342
12,214
2 2018
14,497
12,761
3 2019
15,687
13,277
4 2020
16,913
13,764
5 2021
18,175
14,222
6 2022
19,475
14,653
7 2023
20,814
15,059
8 2024
22,194
15,439
9 2025
23,615
15,796
$164,712
$127,185
SPRINGSTED Page 21