|
Attachment 8
<br />PROPOSED PAY 2025 PROPERTY TAX IMPACT WORKSHEET
<br />Roseville EDA
<br />STEP 1 - Calculate the Taxing District's Tax Rate:
<br />Actual PayProposed Pay%
<br />20242025Change
<br />Item(A)(B)(C)
<br />1.Levy before reduction for state aids365,235364,856-0.1%
<br />2.State Aids-000.0%
<br />3.Certified Property Tax Levy=365,235364,856-0.1%
<br />4.Fiscal Disparity Portion of Levy-36,07327,716-23.2%
<br />5.Local Portion of Levy=329,162337,1402.4%
<br />Local Taxable Value "Estimate"
<br />6.÷71,587,95869,640,693-2.7%
<br />7.Local Tax Rate=0.460%0.484%5.3%
<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 />BeforeValueMarket Tax Portion of
<br />ExclusionExclusionTax
<br />ValueCapacity
<br />4
<br />Actual Pay 202
<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$15.83
<br />aĻķźğƓğƌǒĻIƚƒĻЋЉЋЍ
<br />15.276,60012,300264,3002,643$12.15
<br />16.354,3005,400348,9003,489$16.04
<br />17.388,2002,300385,9003,859$17.74
<br />18.436,8000436,8004,368$20.08
<br />5
<br />Proposed Pay 202
<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$16.77
<br />aĻķźğƓğƌǒĻIƚƒĻЋЉЋЎ
<br />20.285,00020,900264,1002,641$12.79
<br />21.365,00013,700351,3003,513$17.01
<br />22.400,00010,600389,4003,894$18.85
<br />23.450,0006,100443,9004,439$21.49
<br />tAnnual ChangePer Month Tax Increase
<br />Annual Dollar Changes in Values, Exclusions and Tax Impac
<br />24.10,6008,400220.940.082,200
<br />25.8,4008,600-20.640.05-200
<br />26.10,7008,300240.970.082,400
<br />27.11,8008,300351.110.093,500
<br />7,100
<br />28.13,2006,100711.410.12
<br />Qbhf!263!pg!345
<br />
<br />
|