|
Attachment 8
<br />PROPOSED PAY 2025 PROPERTY TAX IMPACT WORKSHEET
<br />City of Roseville
<br />STEP 1 - Calculate the Taxing District's Tax Rate:
<br />yProposed Pay%
<br />Actual Pa
<br />20242025Change
<br />Item(A)(B)(C)
<br />1.Levy before reduction for state aids28,785,28030,273,6035.2%
<br />2.State Aids-000.0%
<br />3.Certified Property Tax Levy=28,785,28030,273,6035.2%
<br />4.Fiscal Disparity Portion of Levy-2,133,8162,244,1295.2%
<br />5.Local Portion of Levy=26,651,46428,029,4745.2%
<br />Local Taxable Value "Estimate"
<br />6.÷71,587,95869,640,693-2.7%
<br />7.Local Tax Rate=37.229%40.249%8.1%
<br />STEP 2 - Calculate the Impact of the Taxing District's Rate on Residential Homestead Taxes:
<br />13.Assumes a3.03%change in market value, which is the city median change.
<br />(D)(E)(F)(G)(H)
<br />MarketHomesteadTaxing
<br />Taxable
<br />ValueMarketDistrict
<br />ValueMarket Tax Portion of
<br />Before
<br />ExclusionExclusionTax
<br />ValueCapacity
<br />Actual Pay 2024
<br />Pay 202476,000 @40%500,000@1.0%(A7 x G)
<br />MV-rem @ 9%rem @ 1.25%
<br />(D)- (E)
<br />14.349,9005,700344,2003,442$1,281.42
<br />aĻķźğƓğƌǒĻIƚƒĻЋЉЋЍ
<br />15.276,60012,300264,3002,643$983.96
<br />16.354,3005,400348,9003,489$1,298.92
<br />17.388,2002,300385,9003,859$1,436.67
<br />18.436,8000436,8004,368$1,626.16
<br />Proposed Pay 2025
<br />Pay 2025 MV95,000 @40%500,000@1.0%(B7 x G)
<br />X 1.030-rem @ 9%rem @ 1.25%
<br />(D)- (E)
<br />19.360,50014,100346,4003,464$1,394.21
<br />aĻķźğƓğƌǒĻIƚƒĻЋЉЋЎ
<br />20.285,00020,900264,1002,641$1,062.97
<br />21.365,00013,700351,3003,513$1,413.94
<br />22.400,00010,600389,4003,894$1,567.28
<br />23.450,0006,100443,9004,439$1,786.64
<br />Annual Dollar Changes in Values, Exclusions and Tax ImpactAnnual ChangePer Month Tax Increase
<br />24.10,6008,400221139.402,200
<br />25.8,4008,600-2796.58
<br />-200
<br />26.10,7008,300241159.592,400
<br />27.11,8008,3003513110.883,500
<br />7,100
<br />28.13,2006,1007116013.37
<br />Qbhf!262!pg!345
<br />
<br />
|