|
CITY OF LINO LAKES, MINNESOTA
<br /> SELECTED FUNDING NEEDS
<br /> GENERAL OBLIGATION PARK BOND
<br /> RESIDENTIAL PROPERTY
<br /> ISSUE SIZE
<br /> Estimated $1,000,000 2,000,000 $3,000,000 $4.000,000 $5,000,000
<br /> Market Tax Impact Tax Impact Tax Impact Tax Impact Tax Impact
<br /> Value 0.022% 0.044% 0.065% 0.087% 0.109%
<br /> 50,000 11 22 33 44 55
<br /> 60,000 13 26 39 52 65
<br /> 70,000 15 31 46 61 76
<br /> 80,000 18 35 52 70 87
<br /> 90,000 20 40 59 78 98
<br /> 100,000 22 44 65 87 109
<br /> 110,000 24 48 72 96 120
<br /> 120,000 26 53 78 104 131
<br /> 130,000 29 57 85 113 142
<br /> 140,000 31 62 91 122 153
<br /> 150,000 33 66 98 131 164
<br /> 160,000 35 70 104 139 174
<br /> 170,000 37 75 111 148 1851
<br /> 180,000 40 79 117 157 196J�J
<br /> 190,000 42 84 124 165 207I
<br /> 200,000 44 88 130 174 218I
<br /> COMMERCIAL PROPERTY
<br /> Issue Size
<br /> Estimated $1,000,000 2,000,000 3,000,000 $4,000,000 5,000,000
<br /> Market Tax Impact Tax Impact Tax Impact Tax Impact Tax Impact
<br /> Value 0.022% 0.044% 0.065% 0.087% 0.109%
<br /> 50,000 11 22 33 44 55
<br /> 100,000 22 44 65 87 109
<br /> 150,000 33 66 98 131 164
<br /> 200,000 44 88 130 174 218
<br /> 260,000 55 110 163 218 273
<br /> 300,000 66 132 195 261 327
<br /> 400,000 88 176 260 348 436
<br /> 500,000 110 220 325 435 545
<br /> 750,000 165 330 488 653 818
<br /> 1,000,000 I 220 — 440 650 -----____870 ._ 1,090
<br /> 04/25/96 By SPRINGSTEQ Incorporated gbs\Ikviptx
<br />
|