|
....u.'yt2 ?>ar'. _:.....:w >.,i :l`
<br />..:9). :5..,• ?u.:.
<br />500.00001.0%
<br />rem 1.25%
<br />7 777 %.K,
<br />:c::
<br />I (A7 x E)
<br />Al2 X
<br />^,^,��.'.r::
<br />.:'a :.5::.:.- 7:777..
<br />76,000 -40%
<br />ei- i cfe;f:>.%<^b:%':v,.iS}',.' -:>p. •;y.
<br />^.7..7 c--:-:.. Y., 4...•. 1.,- m: 2;
<br />\/.Y•- 777
<br />Jiv:.wK,. a.,
<br />.3,c, 777:7_::
<br />(G) x
<br />F i;�b�� S� n:.
<br />7. 4.: tiu:. �y; �Si. �n�.. .i`•= 7:. ^.S�L'�
<br />1,,, .7
<br />y A ,y� C
<br />^.�1. G7•- 5:- :7777 v?GA�;::.,.c�:'.•^iiff::�:: i
<br />Estimated Tax District rate as of total rate:
<br />a
<br />151,500
<br />1,515
<br />$343.10
<br />$236.05
<br />$49.57
<br />$293.53
<br />278,800
<br />2,788
<br />$631.40
<br />$121.48
<br />$25.51
<br />$605.89
<br />353,500
<br />3,535
<br />$800.57
<br />$5425
<br />$11.39
<br />$789.18
<br />505,100
<br />5,064
<br />$1,146.84
<br />$0.00
<br />$0.00
<br />$1,146.84
<br />8,220
<br />$1,861.58
<br />$0.00
<br />$0.00
<br />$1,861.58
<br />14.
<br />15.
<br />16.
<br />17.
<br />18.
<br />19.
<br />20.
<br />21.
<br />22.
<br />23.
<br />24.
<br />25.
<br />26.
<br />27_
<br />28.
<br />29_
<br />30.
<br />Y`
<br />(D)
<br />Proposed Pay 2011 Property Tax Impact Worksheet
<br />Taxing District:
<br />STEP 1 Calculate the Taxing District's Tax Rate:
<br />$2,751,727
<br />,15 30
<br />22.647%
<br />$2,716,432
<br />0.0%
<br />0.0%
<br />0.0%
<br />13.3%
<br />-1.3%
<br />1_ Levy before reduction for state aids
<br />2. State Aids
<br />6. Local Taxable Value
<br />7. Local Tax Rate
<br />8. Market Value Referenda Levy
<br />9. Fiscal Disparity Portion of Levy (SDs only)
<br />10. Local Levy
<br />11. Referenda Market Value
<br />12. Market Value Referenda Rate
<br />$0 0.0%
<br />$0 0.0%
<br />STEP 2 Calculate the Impact of the Taxing District's Rate on Residential Homestead Taxes:
<br />13. Assumes a -1.0% increase in market value from 2010 to 2011.
<br />(E)
<br />g
<br />.L+ �7..' t4:Y:. 7
<br />l ::a..;:�::.
<br />.w i •/.w2, `tc'�ti Y.Ja ,�v"k` Y;" ::5.: {�`,�+.,.�:wJ+v d F� .7.
<br />�'n1a ^J•0. C; c;Y n,., +:Y ?'Z: ;,y� 0.2
<br />r
<br />7777.
<br />m�..�..v :�r.:7 \7:77:7:. .YW. 7777. -7777
<br />Pay 2009 MV 500,00001.0% 487 x E) t 76,000 @_40%
<br />X 0.934 rem 1.25 °�6
<br />(812x0) remc0.09/0
<br />Estimated Tax District rate as of total rate:
<br />1,500
<br />2,760
<br />3,500
<br />5,000
<br />8,125
<br />(F) (G) (H)
<br />$360.57
<br />$663.45
<br />$84t33
<br />$1,20t90
<br />$1,953.09
<br />rden Hilts -No Levy Increase
<br />t.2:�w4
<br />$237.40
<br />$124.00
<br />$57.40
<br />$0.00
<br />$0.00
<br />(G)x%
<br />^y:3. G
<br />$49.85
<br />$26.04
<br />$12.05
<br />$0.00
<br />$0.00
<br />(1)
<br />(F) (H)
<br />$310.72
<br />$637.41
<br />$829.28
<br />$1,201.90
<br />$1,953.09
<br />iV.;L ate' ,�`�,a,.?:t.��a� �v: v ;N 7 7777
<br />5.1%
<br />0.6
<br />5.1%
<br />2.1%
<br />4.8% 0.0
<br />4.9% 0.0
<br />a cam: v.��, •yid'•:
<br />a 5.9%
<br />5.2%
<br />a
<br />5.1%
<br />4.8%
<br />4.9%
<br />0.6�/
<br />21%
<br />5.8°/
<br />0.0%
<br />0.0%
<br />Annual Increase Monthly incr.
<br />$17.79 1.43
<br />$31.52 2.63
<br />$40.10 3.34
<br />$55.06 4.59
<br />$91.51 7.63
<br />
|