Laserfiche WebLink
01/20/99 17:06 FAX 15152436994 PFM DES MOINES IJ005/007 <br /> SCity of Mounds View, Minnesota EXHIBIT 1 <br /> Mermaid Project <br /> Capitalization Schedule <br /> Projects <br /> Upfront Financing,Site Acquisition etc. $1,700,000 <br /> Rent-All Property acquisition 550.000 <br /> Total City-Commitments for Project Costs $2,250,000 <br /> Less: <br /> Reserved 0 <br /> City Cash(Contribution)/Extra Bond Proceeds 3.650 $3.650 <br /> Projected 1999 City Bonding Needs $2,253,650 <br /> Estimated Costs of Issuance 28,300 <br /> Capitalized Interest 0 <br /> Estimated Underwriter's Discount 23,050 <br /> 1999 Taxable TIP Bond Issue(Rounded to nearest$5,000) $2,305,000 <br /> • Anticipated Value of Mermaid Project: 5 <br /> p d Market $ ,900,000 ** <br /> Assessed Market Value to Taxable Valuation 81% <br /> Taxable Valuation $4,800,000 *** <br /> Assumes Tax Capacity Rate exceeds$150,000 limit 3.50% <br /> Captured Tax Capacity from Mermaid Project $168,000 <br /> Total Tax Rate 129.878% <br /> Anticipated Tax Receipts Captured in District $218,195 **** <br /> **Anticipated market value needs to be confirmed with updated project plans from the developers. <br /> ***Minimum assessment agreement willstipulate$4,800,000 taxable value as of Jan 2,2000. <br /> ****Per Ramsey County,District will decertify on January 1,2013. <br /> • <br /> 4 '7 c, <br /> Page 1 of 1 . 7�-- <br />