<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> 1,400
<br /> 1,200
<br /> 1.000
<br />~
<br />'" 800
<br />""
<br />0
<br />-
<br />"
<br />0' 600
<br />-
<br />..
<br /> '00
<br /> zoo
<br />
<br />ISD 623, MN PROPERTY TAXES (SCHOOL SHARE) ON A PROPERTY WITH AN
<br />INITIAL ASSESSED VALUE OF $350,000
<br />
<br />
<br />
<br />2002
<br />
<br />2003
<br />
<br />2007
<br />
<br />z008
<br />
<br />Z004
<br />
<br />2005
<br />Year
<br />
<br />ZOO6
<br />
<br />Pay. ble Year
<br />Property Taxes
<br />
<br />2002
<br />980
<br />
<br />
<br />2004
<br />1,275
<br />
<br />2005
<br />1,270
<br />
<br />2003
<br />1,282
<br />
<br />Input Property Value:
<br />Input Inflator:
<br />Market Value Credit
<br />Market Credit SID %:
<br />
<br />$350,000 $357,000 $364,140 $375,064 $386,316 I $397,966 $409,843
<br />2.0% 2.0% 3.0% 3.0% 3.0%1 3.0% 3.0%
<br />(5.85) (5.21) (4.56) (3.55) (2.52) (1.46) (0.36)
<br />10.2% 10.2% 10.2% 10.2% 10.2% 10..2% 10.2%
<br />
<br />$ per ReM CPU
<br />Referendum Revenue
<br />Referendum Aid
<br />Referendum Levy
<br />
<br />948.23 1,170.23 1,170.23 1,170.23 1,170.23 1,170.23 222.00
<br />7,030,689 8,529,213 8,432,833 8,356,937 8,239,940 8,132,821 1,508,905
<br />116,154 21,635
<br />6,914,535 8,507,578 8,432,833 8,356,937 8,239,940 8,132,821 1,508,905
<br /> 750,000 750,000 750,000 750,000 750,000 750,000
<br /> 750,000 750,000 750,000 750,000 750,000 750,000
<br />2002 2003 2004 2005 2006 2007 2008
<br />980 1,282 1,275 1,270 1,242 1,246 654
<br />980 1,114 1.109 1,106 1,080 1.087 498
<br /> 167 165 164 162 159 156
<br />
<br />Health and Safety (dollars)
<br />Health and Safety Aid
<br />Health and Safety Levy
<br />
<br />SCENARIO TESTER
<br />Payable Year
<br />Property Taxes from Graph Above
<br />Property Taxes from Baseline Scenario
<br />Difference
<br />
<br />Springsted Incorporated
<br />Advisors to the Public Sector
<br />
<br />Property Tax Graph 5
<br />Page 6
<br />
<br />3/1212002
<br />3:03 PM
<br />
|