|
<br />!2Ti'I-E/<.FwDcJM
<br />
<br />z:, I-' I) ("
<br />
<br />.
<br />
<br />Independent School District 623, Roseville, Minnesota
<br />Estimated Tax Impact - Based on "'at T"~pacity
<br />20-year Issue Sized at;(20,OOO,ooo
<br />
<br />Estimated
<br />Market
<br />Value lal
<br />
<br />200112002
<br />NetTax
<br />Capacity
<br />
<br />Max. Annual Levy
<br />Less Existing Levy
<br />Increase
<br />TNTC
<br />Rate Increase Ib):
<br />
<br />Yrs. 2002 - 2022
<br />$5,074,057'1
<br />$3,668,701 !'
<br />$1,405,356!,
<br />$36,173,405
<br />"
<br />3.885% '
<br />
<br />"
<br />!:
<br />"
<br />i 39
<br />(58
<br />I, 78
<br />ii 97
<br />1,117
<br />\: 136
<br />! 155
<br />1,175
<br />,: 194
<br />i
<br />n
<br />!: 68
<br />t,165
<br />:! 359
<br />,
<br />, 748
<br />\:
<br />1,913
<br />~,856
<br />i;
<br />ii,
<br />Ii 70
<br />"
<br />[' 175
<br />: 350
<br />"699
<br />Ii
<br />1.748
<br />I
<br />
<br />Homestead Residen\i81
<br />$100,000 ..
<br />150,000
<br />200,000
<br />250,000
<br />300,000
<br />350,000
<br />400,000
<br />450,000
<br />500,000
<br />
<br />$
<br />
<br />$ 1,000
<br /> 1,500
<br /> 2,000
<br /> 2,500
<br /> 3,000
<br /> 3,500
<br /> 4,000
<br /> 4,500
<br /> 5,000
<br />$ 1,500
<br /> 4,250
<br /> 9,250
<br /> 19,250
<br /> 49,250
<br /> 99,250
<br />$ 1,800
<br /> 4,500
<br /> 9,000
<br /> 18,000
<br /> 45,000
<br />
<br />$
<br />
<br />Commercialllndustrial
<br />$100,000
<br />250,000
<br />500,000
<br />1,000,000
<br />2,500,000
<br />5,000,000
<br />
<br />$
<br />
<br />.
<br />
<br />Apartments 14 or More Units)
<br />$ 100,000
<br />250,000
<br />500,000
<br />1,000,000
<br />2,500,000
<br />
<br />SeasonallRecreational (Residential)
<br />$ 50,000 $
<br />100,000
<br />150,000
<br />200,000
<br />250,000
<br />
<br />500
<br />1,000
<br />1,500
<br />2,000
<br />2,500
<br />
<br />$
<br />
<br />" 19
<br />"
<br />I' 39
<br />.l\
<br />i:
<br />i 58
<br />!! 78
<br />"
<br />\! 97
<br />
<br />,.',. .
<br />
<br />Ii
<br />"
<br />(a) Estimated market value is the basis from which the net tax capacity is calCjJlated.
<br />This value ;s not necessarily the price the property would bring if sold. ;:
<br />(b) The tax rate increase is derived by dividing the average debt service by t~ taxable net tax.
<br />. '
<br />capacity. The dollar increase in taxes payable is derived by multiplying t~ net tax capacity
<br />by the tax capacity rate increase. ,;
<br />i
<br />Note: Changes in interest rates, timing or size of the bond issue may cause sifJnificanl
<br />alterations of this information. "
<br />1
<br />
<br />.
<br />
|