Laserfiche WebLink
F%HIBIT NO. 3.2 M7Ef 7/24/3^69 <br />AMALYSIS CI.AUS OF 19fl0] f)F PRfIJEC:T IMPAf,f ON 19P/LII FROPF'N7Y IR%F5' AS FELAIEtI 10 INCIIHE <br />CITY OF MOUNOS VIEU H1NNE601'ft <br />PARK BOND RE1'EREN UM . <br />IMPACI OF 41,500.000 NFlHU ISSUE W1IH <br />A PROJECTED MII.L RATF OF :5.5 M7665. <br />NON-Afi HONESTEAP fSENInN CITILF.N / 145RDI.E01 <br />MlALYSIS:.ASBUMF.S TRS.P.ATE OF 99.00 MILLS, FI.US CROJECT N16L5 OF 3.50, FqR. R TOTRL qF 102.50 <br />I USEHOLU INCOME -% 7500 10000 12500 1i0Q0 <br />A89ESSOR OROSS TAXE9 NET TAX NET TII% MFT T 1( NET iAX <br />MIfT VAL Y/4 PIY PI[IFF Y/b FtU V Ii IFF Y/0 P/p P I IFF U/Q PIY P 1[iF Y/ PtU P IP3FF . <br />3l000 5b5 52.1 1 7S 75 0 130 IJO 0 lAe '18A 0 ^12 ?^0 7 <br />4QOOB 723- 748 26 75 73 0 130 130 0 3i19 YA.A 0 i:25 0 <br />SOOBO .. 44tl 974 33 B3 99. 17 170 1:30 0 1A9 t913 0 .'d.:e 275 : 0 <br />bOpQQ 12l8 1^.til 43 2.^1 26l 39 24R 270 22 .^.7A 297 '22 .^.9 31A 22 <br />70800 1495 1548 53 495 54B 53 495 548 57 495 S4d B:S 495 54B 53 <br />8006R 1792.1R]5- 63 771 B3u 63 772 875 63 - 77 BJ`i G 7y^. 835 63 <br />4 800 2049 2122 72 1 49 1122 7: 10U9 11.2 7: 1049 11..2 7^ 1049 1 2.^. ?2 <br />irooeg 2327 2409 82 1327 1409 A2 t.127 14 9 A^ 1327 14M14 H^. 1727 1409 82 <br />HOUSEN06U tNCQMF s>+ ^OOOb "Stl00 JOQOtl ., :f5P00 . <br />h93E5$OR IiRtlSS TA%ES NEi N A NET TA% NF,T TpX NET 7A% <br />MK3.4AL Y/0 OIY PfDIfF Yi0 PIU I' 1PtfF U/II 1'IU P Id1FF UJII PIU P H 1.1'/' YJU r u r Ib[F ' <br />3 OB0 SOS 52t 1A .^1^ 2:0 7 ^12 2^0 7 P.12 ^'0 7 212 2^e 7 <br />VSOAO 72i-. '7411 2!. :104 :i:14 11 i71P 31 1 . f 1 30Y - 31t1 .A.l „.:...L14 -314 7.S1 _,. <br />511000 Y4p 474 :1J :S;}n 3?0 0 :575 409 14 d9^. 40y 1N 79.5 409 . 3V :. <br />60QIf0 1218 /;•.bl V3 S44 J6'i 72 4ti11 4Y.! : SAA 60tl !2 G68 Fll 4.1 <br />OV O 1Y"i 1:548 53 493 !'r4Q fiS SfiV Al .^C• . bP2 709 : A 1P0 90M1 'LA <br />8 R110 177,^. :I8S5 r Al. 77T .: fl39 5J fl14: fJ77 G7 402 9G:it 6T 1:11.7 111l.5 ':A3 '. <br />FM1pOR "049 :71^^:: .72 1049 Lt.^7. 7^ 1071 ItGV 7;! 1177 ! 92 7, 4;?7'' 1157 '.7^ <br />LOIQfD ,1,327 .'4.117 B2 LdX7 Iy09 .P7 1:h9 14:;1 n^. _.1457 l.ii9. .L 2 1::.7 1N 9 P2 <br />U/O i': - TA%B&LtTHb11T PHOJFCT U P - 7n+1R!; UI111 PRpJffT: . . <br />6X[Y:II:IVf PRfJ[iFAM 11K EI II.fikCn d ASSOCI TF:i, INC: F. AN G.4 . ..