Laserfiche WebLink
City of Roseville <br />Financial Impacts of a Local Sales Tax and Property Tax Supported Bonds <br />April, 2006 <br />Option #2 - Local property tax <br />Estimated project cost <br /># of debt service years <br />Debt service interest rate <br />Annual debt service cost (tax levy) <br />Estimated add'1 city tax rate <br />Home valued @ $200,000 <br />Home valued @ $225,000 <br />Home valued @ $250,000 <br />Home valued @ $275,000 <br />Home valued $300,000 <br />Estimated project cost <br /># of debt service years <br />Debt service interest rate <br />Annual debt service cost (tax levy) <br />Estimated add'1 city tax rate <br />ome valued @ $200,000 <br />ome valued @ $225,000 <br />ome valued @ $250,000 <br />ome valued @ $275,000 <br />ome valued (a� $300,000 <br />� <br />10,000,000 $ <br />15 <br />5% <br />$917,545.60 <br />2.24% <br />12,000,000 $ <br />15 <br />5% <br />$1,101,054.72 <br />2.69% <br />Annual impact <br />$ 45 $ 54 $ <br />50 61 <br />56 67 <br />62 74 <br />67 81 <br />$ <br />10,000,000 $ <br />20 <br />5% <br />$764,215.12 <br />1.86% <br />12,000,000 $ <br />20 <br />5% <br />$917,058.14 <br />2.24% <br />Annual impact <br />$ 37 $ 45 <br />42 50 <br />47 56 <br />51 62 <br />56 67 <br />E� <br />14,000,000 <br />15 <br />5% <br />$1,284,563.83 <br />3.13% <br />63 <br />70 <br />78 <br />86 <br />94 <br />14,000,000 <br />20 <br />5% <br />$1,069,901.16 <br />2.61 % <br />52 <br />59 <br />65 <br />72 <br />78 <br />