|
City of Pequot Lakes, Minnesota
<br />May 21, 2013
<br />Page 8
<br />Estimated
<br />Market
<br />Value (a)
<br />$50,000
<br />70, 000
<br />85, 000
<br />100,000
<br />125, 000
<br />150, 000
<br />200,000
<br />225, 000
<br />250,000
<br />300,000
<br />350, 000
<br />400, 000
<br />450,000
<br />500, 000
<br />550, 000
<br />600,000
<br />650, 000
<br />700, 000
<br />750,000
<br />800,000
<br />850, 000
<br />900, 000
<br />950,000
<br />1, 000, 000
<br />$100,000
<br />150, 000
<br />250,000
<br />500,000
<br />1,000,000
<br />3, 000, 000
<br />5, 000, 000
<br />7, 000, 000
<br />10, 000, 000
<br />Pequot Lakes, Minnesota
<br />Estimated Tax Impact - Based on Net Tax Capacity
<br />Urban Tax Rate Phase-In
<br />2012/2013
<br />Net Tax Year 1 Year 2 Year 3
<br />Capacity Urban Tax Rate� 75.900% � 67.040% � 60.032% � 54.350% �
<br />Homestead Residential
<br />$300
<br />420
<br />554
<br />718
<br />990
<br />1,263
<br />1, 808
<br />2,080
<br />2,353
<br />2, 898
<br />3,443
<br />3, 988
<br />4, 500
<br />5, 000
<br />5,625
<br />6,250
<br />6, 875
<br />7, 500
<br />8,125
<br />8, 750
<br />9, 375
<br />10, 000
<br />10, 625
<br />11,250
<br />$1,500
<br />2,250
<br />4,250
<br />9,250
<br />19,250
<br />59,250
<br />99,250
<br />139,250
<br />199,250
<br />Commercial/Industrial
<br />$228
<br />319
<br />421
<br />545
<br />751
<br />958
<br />1, 372
<br />1, 579
<br />1, 786
<br />2,199
<br />2,613
<br />3, 027
<br />3,416
<br />3,795
<br />4, 269
<br />4, 744
<br />5,218
<br />5, 693
<br />6,167
<br />6,641
<br />7,116
<br />7, 590
<br />8,064
<br />8, 539
<br />$1,139
<br />1, 708
<br />3,226
<br />7, 021
<br />14,611
<br />44, 971
<br />75, 331
<br />105,691
<br />151,231
<br />$201
<br />282
<br />371
<br />481
<br />664
<br />846
<br />1,212
<br />1,394
<br />1, 577
<br />1, 943
<br />2, 308
<br />2,673
<br />3, 017
<br />3,352
<br />3, 771
<br />4,190
<br />4,609
<br />5, 028
<br />5,447
<br />5, 866
<br />6,285
<br />6,704
<br />7,123
<br />7, 542
<br />$1,006
<br />1,508
<br />2, 849
<br />6,201
<br />12, 905
<br />39, 721
<br />66, 537
<br />93, 353
<br />133, 577
<br />$180
<br />252
<br />333
<br />431
<br />594
<br />758
<br />1, 085
<br />1,249
<br />1,412
<br />1,739
<br />2,067
<br />2,394
<br />2,701
<br />3, 002
<br />3, 377
<br />3,752
<br />4,127
<br />4,502
<br />4, 878
<br />5,253
<br />5,628
<br />6, 003
<br />6, 378
<br />6, 754
<br />$900
<br />1,351
<br />2, 551
<br />5, 553
<br />11, 556
<br />35, 569
<br />59, 582
<br />83, 594
<br />119,614
<br />�
<br />$163
<br />228
<br />301
<br />390
<br />538
<br />686
<br />982
<br />1,131
<br />1,279
<br />1, 575
<br />1, 871
<br />2,167
<br />2,446
<br />2,718
<br />3, 057
<br />3,397
<br />3,737
<br />4, 076
<br />4,416
<br />4, 756
<br />5, 095
<br />5,435
<br />5,775
<br />6,114
<br />$815
<br />1, 223
<br />2, 310
<br />5, 027
<br />10,462
<br />32,203
<br />53, 943
<br />75,683
<br />108,293
<br />Public Sector Advisors
<br />
|