Laserfiche WebLink
Proposed Pay 2010 Property Tax Impact Worksheet <br />Is <br />i.O <br />en:*':'H�'i1:.I.Pre':�l:", <br />Taxing District: L' <br />.............. <br />STEP 1 - Calculate the Taxing District's Tax Rate: <br />1. <br />Levy before reduction for state aids <br />$2,948,646 <br />$3,057,666 <br />3.7% <br />2. <br />State Aids <br />..... . <br />................. <br />.... <br />............. Ow'. <br />$ <br />0.0% <br />I <br />Certifed Property Tax Levy <br />............ ........... .......... ............ .......................... .......... I .......... <br />............ ................................ <br />........ ........... M <br />.A is <br />. .... <br />.. ­66 <br />3.7% <br />4. <br />Fiscal Disparity Portion of Levy <br />. . . . ... . ... ........ .... . . <br />..... <br />.3..*--.' <br />3.6% <br />5. <br />Local Portion of Le <br />= <br />$2,693,125 <br />$2,792,928 <br />3.7% <br />6. <br />Local Taxable Value <br />.............................. <br />. ................. . .... <br />............. ........... .... <br />.................. ... . ... ...... . ......... ....... <br />.......................... <br />....... <br />................ <br />.................. <br />............. .......... ............ <br />. ....... <br />-7.4% <br />7. <br />Local Tax Rate <br />= <br />20.520 <br />1 <br />22.986%1 <br />12.00/61 <br />8. Market Value Referenda Levy <br />............ - ... ...... ....... ...................... . <br />................... .......... <br />........... ........ <br />....... .................. ....... ....... <br />............ <br />................ ............. ............ <br />........... <br />............... ....... <br />........... --- .............. ............... .... <br />.................. <br />......... <br />........ <br />....... ........ - <br />0.0% <br />9. <br />Fiscal Disparity Portion of Levy (SDs only) <br />.............. ........... ........... <br />.. ........ .................. <br />..................................................... <br />............. ....................... ............ . <br />............... <br />............... <br />........ ..... . . ............... . <br />...... <br />....... ..... <br />........................... <br />0.0-/0 <br />10. <br />Local Le <br />$0 <br />$0 <br />0.0% <br />11. <br />Referenda Market Value <br />................. ........... - ... -... -- ......................... ---- ...... <br />........... ....... -- ......... ........... .......... ................. <br />............... ....... ..- <br />............. ....... ... <br />......................... <br />............................... ....... .... <br />......... .................. <br />............ ......... ......... .................... <br />........... <br />....... ...... <br />............................... <br />............................ <br />.. .................. <br />........... ........ ............ . <br />........... ................... <br />........................ <br />....... ............ ............. ... <br />.. ...... ........ :..-, I <br />. ................. <br />.......................... <br />0.0% <br />12. <br />Market Value Referenda Rate <br />= <br />0.00000%, <br />O.00OOn/O <br />0.0% <br />STEP 2 - Calculate the Impact of the Taxing District's Rate on Residential Homestead Taxes: <br />13. Assumes a -6.6% increase in market value from 2009 to 2010, which is the countywide median increase. <br />in% 19:1 IM IM [WI III <br />20. <br />21. <br />22. <br />23. <br />24. <br />25. <br />26. <br />27. <br />28. <br />29. <br />30. <br />................. <br />............ . .......... <br />.............. ............. ......... 11 11 . <br />.............. ............. ............................... <br />........................... <br />............... . .......... <br />................... .. ......... <br />................. ....... <br />.................. ........ : ......... ............ <br />......... <br />................ V..... ............... .0I <br />. .................... ..L ..... 'T <br />. .............. <br />.............. <br />.... .............. <br />. .............. <br />.............. <br />............. <br />............. <br />............... <br />. ........ ...... <br />. .......... <br />.... .... <br />500,000@1.0% <br />rem @ 1.25% <br />(A7 x E) + <br />(Al2 X D) <br />76,000@.40% <br />rem@.09% <br />(G) x % <br />(F) - (H) <br />Estimated Tax District rate as % of total rate: <br />......... -- ................. .......... <br />........... ... ........ <br />....... ..... WO <br />............... <br />... .............. <br />....... . . .. - ........... ...... <br />160,600 <br />1,606 <br />$329.55 <br />$227.86 <br />$47.85 <br />$281.70 <br />298,500 <br />2,985 <br />$612.52 <br />$103.75 <br />$21.79 <br />$590.73 <br />374,700 <br />3,747 <br />$768.88 <br />$35.17 <br />$7.39 <br />$761.49 <br />535,300 <br />5,441 <br />$ 1,116.49 <br />$0.00 <br />$0.00 <br />$1,116.49 <br />803,000 <br />8,788-::$ <br />:1,803.30 <br />E--::: $0.00 <br />$0.00 <br />$1,803.30 <br />....... <br />......... <br />............ <br />............ <br />.......... . 'I" <br />.......... <br />.......... <br />.......... <br />.......... <br />. .. . .. . <br />Pay 2005 MV <br />500,000@1.0% <br />(137 x E) + <br />76,000@.40% <br />X 1.060 <br />rem @ 1.25% <br />(1312 x D) <br />- rem@.09% <br />(G) x % <br />(F) - (H) <br />Estimated Tax District rate as % of total rate: <br />............. ............. <br />........ ......... <br />................... ....... ............. ...... <br />1,500 <br />$344.79 <br />$237.40 <br />$49.85 <br />$294.94 <br />............... . ........... <br />2788 <br />$640.85 <br />$121.48 <br />$25.51 <br />$615.34 <br />............... ................. ..........o.....;... <br />o:,:: <br />3,500 <br />$804.51 <br />$57.40 <br />$12.05 <br />$792.46 <br />5,000 <br />1149. 30 <br />$0.00 <br />$0.00 <br />1149.GOff <br />30 <br />. .......... <br />8,125 <br />$1,867.61 <br />$0.00 <br />$0.00 <br />$1,867.61 <br />...................... <br />11 ...................... <br />... ......... ........................................................ <br />. .............. .............. <br />....................... <br />.. .... <br />....... .. <br />-6.6% <br />-6.6% <br />4.6% <br />4.2% <br />. <br />4.2% <br />4.7% <br />-6.6% <br />-6.6% <br />4.6% <br />17.1% <br />17.1% <br />4.2% <br />-6.6% <br />-6.6% <br />4.6% <br />63.2% <br />63.1% <br />4.1% <br />-6.6% <br />-8.1% <br />2.9% <br />0.0% <br />0.0% <br />2.9% <br />-6.6% <br />-7,5% <br />3.6% <br />0.0% <br />0.0% <br />3.6% <br />Increase <br />$13.24 <br />$24.61 <br />$30.97 <br />$32.81 <br />$64.31 <br />