Laserfiche WebLink
55 <br />City Of St. Anthony, MN - CIV -, !~lsphw+ <br />Analysis of Tax Impact for Potential Borrowing <br />October 10, 2007 <br />Bond Issue Size <br />$ 2,000,000.00 Par Amount <br />(Tax Impact for $1,836,000 Levy portion of Par Amount Only) <br />Type of Debt G.O. TIF Bonds <br />Est. Tax Capacity Rates (debt only) <br />Net Tax Capacity (Pay 2007) <br />Average Annual Levy Increase <br />Increase in Tax Rate <br />7,941,153.001 <br />144,000.00 <br />1.813339% <br />Type of Property <br />Taxable <br />Market Value <br />Est. Increase in Taxes <br />for Debt Service Only <br />100,000 <br />$18.13 <br />125,000 <br />$22.67 <br />Residential <br />150,000 <br />$27.20 <br />Homestead <br />175,000 <br />$31.73 <br />Avera9ehoinepricem <br />200j000--$3627 <br />St Anthony <br />I fru . 7-. i '4� <br />>>t,tis.258000��a <br />1ua <br />72 <br />fir" <br />300,000 <br />.... 31u „t r . <br />$54.40 <br />400,000 <br />$72.53 <br />500,000 <br />$167.73 <br />Commercial/ <br />750,000 <br />$258.40 <br />Industrial <br />1,000,000 <br />$349.07 <br />1,500,000 <br />$530.40 <br />2,000,000 <br />$711.74 <br />Prepared by Ehlers & Associates, Inc. 10111/2007 �%i 47- <br />