Laserfiche WebLink
Levy Change Scenario: 3.0% Increase <br />Actual Proposed % <br />Item Pay 2017 Pay 2018 Change <br />(A)(B)(C) <br />1.Levy before reduction for state aids $3,641,290 $3,750,529 3.0% <br />2.State Aids - $0 $0 0.0% <br />3.Certifed Property Tax Levy = $3,641,290 $3,750,529 3.0% <br />4.Fiscal Disparity Portion of Levy - $290,710 $320,003 10.1% <br />5.Local Portion of Levy = $3,350,580 $3,430,526 2.4% <br />6.Local Taxable Value ÷ 12,388,762 13,741,736 10.9% <br />7.Local Tax Rate = 27.045%24.964%-7.7% <br />8.Market Value Referenda Levy $0 $0 0.0% <br />9.Fiscal Disparity Portion of Levy (SDs only)- $0 $0 0.0% <br />10.Local Levy = $0 $0 0.0% <br />11.Referenda Market Value ÷ 1,174,488,300 1,266,285,800 7.8% <br />12.Market Value Referenda Rate = 0.00000%0.00000%0.0% <br />Taxable Taxing <br />Market Homestead Taxable District <br />Value Exclusion Market Tax Net <br />B/4 Credit Credit Value Capacity Tax <br />Proposed Pay 2018 Impact from Market Shifts <br />Pay 2018 MV 76,000@.40% <br />Calculated annual tax <br /> (B7 x G) + Total Change and Fiscal Disparities Impact from Levy Incr <br />X 0.988 - rem up to 413799 <br />@.09% (D - E) (B12 x D) <br />Annual Increase Monthly incr. Annual Increase Monthly incr. Annual Increase Monthly incr. <br />Estimated Tax District <br />rate as % of total rate: <br />150,000 23,740 126,260 1,263 $315.30 $7.80 $ 0.65 ($2.25) ($0.19) $10.05 $ 0.84 <br />333,800 7,198 326,602 3,266 $815.32 $7.49 $ 0.62 ($18.47) ($1.54) $25.96 $ 2.16 <br />350,000 5,740 344,260 3,443 $859.51 $7.59 $ 0.63 ($19.78) ($1.65) $27.37 $ 2.28 <br />500,000 - 500,000 5,000 $1,248.20 ($0.47) $ (0.04) ($40.22) ($3.35) $39.75 $ 3.31 <br />750,000 - 750,000 8,125 $2,028.33 $25.38 $ 2.11 ($39.22) ($3.27) $64.60 $ 5.38