|
M
<br /> O
<br /> O
<br /> O
<br /> Independent School District 282, Saint Anthony-New Brighton, MN
<br /> Estimated Tax Impact
<br /> Request New$400 Request New$400 Request New$400 Request New$400
<br /> per RMCPU per RMCPU per RMCPU per RMCPU
<br /> Base Authority 1,136.62 1,136.62 1,13662 1,136.62
<br /> Est Maximum per year 1,362.18 1,418.01 1,476.12 1,536.62
<br /> 4.0984% Est CPI Growth Difference 225.56 281.39 339.50 400.00
<br /> 8!0000% Est Tax Base Growth Pupil Units 1,150 1,150 1,150 1,150
<br /> RMV Levy 259,394 323,596 390,429 460,001
<br /> Referendum Market Value 658,305,468 710,969,905 767,847,49B 829,275,298
<br /> Pay 2004 Pay 2005 Pay 2006 Pay 2007
<br /> Estimated Referendum 2003/2004 Estimated Estimated Estimated Estimated
<br /> Market Market Net Tax RMV %I c) 0.039403% 0045515% 0-050847% 0055470%
<br /> Value a Valu Capacity NTC %(b)
<br /> U Homestead Residential
<br /> A $125,000 $125,000 $1,250 $49.25 $56.89 $6356 $6934
<br /> W 150,000 150,000 1,500 59.10 68.27 76.27 83.21
<br /> fn 175,000 175,000 1,750 6896 79.65 88.98 97.07
<br /> 200,000 200,000 2,000 7881 91.03 101.69 110.94
<br /> z
<br /> x 225,000 225,000 2,250 88.66 102.41 11441 124.81
<br /> p- 250,000 250,000 2,500 9851 113.79 127.12 136.68
<br /> N 275,000 275,000 2,750 10836 125.17 139.83 152.54
<br /> 300,000 300,000 3,000 11821 136.54 15254 166.41
<br /> Commerciallindustrial
<br /> $250,000 $250,000 $4,250 $98.51 $113.79 $127.12 $138.68
<br /> 500,000 500,000 9,250 197.02 227.57 25424 277.35
<br /> N 750,000 750,000 14,250 295.52 341.36 381.35 416.03
<br /> 0 1,000,000 1,000,000 19,250 394.03 455.15 508.47 554.70
<br /> M
<br /> M
<br /> N
<br /> N
<br /> N (a) Estimated market value is the basis from which the net tax capacity is calculated
<br /> This value is not necessarily the price the property would bring if sold.
<br /> (b) The Net Taff Canar itv(NTC')rate inr:rwaxp l.t rtPrivorl by rhvlrlinn the AntirinAtarl 10OW by IMP tarahiA nPt PAY
<br /> Gtr. capacity The dollar increase in taxes payable is derived by multiplying the net tax capacity
<br /> o, by the tax capacity rate increase.
<br /> Tr (c) The Referendum Market Value(RMV)tax rate increase is derived by dividing the anticipated levy by the
<br /> Referendum Market Value(Excludes Agricultural Land and Seasonal Recreational Properties) The dollar
<br /> M increase in taxes payable is derived by multiplying the Referendum Market Value by the RMV rate increase.
<br /> o
<br /> 0
<br /> N
<br /> .-I
<br /> N i
<br /> 00 Prepared by.Springsted Incorporated-8/21/2003 BM Legal-ISD 282-0812031.xis-Question 3-New
<br /> 0
<br />
|