|
ATTACHMENT 3 TAX IMPACT ESTIMATES
<br />Residental Impact Estimates
<br />(same tax rate as 201145.72%)
<br />Property Value
<br />2011 2012 Value
<br />Change Tax Capacity
<br />2011 2012
<br />167,500 157,200 -6.15% 1,675 1,34:
<br />190,100 177,700 -6.52% 1,901 1,56!
<br />227,700 214,000 -6.02% 2,277 1,96f
<br />268,500 253,700 -5.51% 2,685 2,39:
<br />385,100 366,100 -4.93% 3,851 3,61!
<br />45.72 45.720
<br />Tax Capacity Rate
<br />2011 2012
<br />765.91 613.14
<br />869.14 715.30
<br />1,041.04 896.20
<br />1,227.58 1,094.05
<br />1,760.68 1,654.19
<br />MV
<br />Credit
<br />2011 MV
<br />Exclsion
<br />2012
<br />Total Estimated Tax
<br />2011 2012
<br />`
<br />;dollar
<br />change
<br />`Percent
<br />than e
<br />$ (72.12) 23,092 $ 693.69 $ 613.14 $ (80.54) -11.61%
<br />$ (65.51) 21,247 $ 803.63 $ 715.30 $ (8833) -10.99%
<br />$ (54.49) 17,980 $ 986.55 $ 896,20 $ (90.35) -9.16%
<br />$ (42-55) 14,407 $ 1,185.04 5 1,094.05 $ (90.99) -7.68%
<br />$ (g,qp) 4,291 $ 1,752.28 $ 1,654.19 $ (98.00 -5.60%
<br />(tax rate 48.70°0
<br />Property Value
<br />2011 2012 Value
<br />Change Tax Capacity
<br />2011 2012
<br />167,500 157,200 -6.15% 1,675 1,34]
<br />190,100 177,700 -6.52% 1,901 1,565
<br />227,700 214,000 -6.02% 2,277 1,96(
<br />268,500 253,700 -5.51% 2,685 2,39:
<br />385,100 366,100 -4.93% 3,851 3,61E
<br />(same total tax levy as 2011, tax rate of 51.40%)
<br />Property Value
<br />2011 2012 Value
<br />Change Tax Capacity
<br />2011 2012
<br />167,500 157,200 -6.159. 1 ~~ %~ 1,34:
<br />190,100 177,700 -6.52":, -.-._ 156!
<br />227,700 214,000 -6.02e. _,_,, .1,96(
<br />268,500 253,700 -S.SlSa [,663 2,39:
<br />365,100 366,100 -4.93% 3,851 3,61!
<br />45.72 48.70
<br />Tax Capacity Rate
<br />2011 2012
<br />765.81 653.11
<br />869.14 761.93
<br />1,041.04 954.62
<br />1, 227.58 1,165.36
<br />1, 760.68 1,762.01
<br />45,72 51:425
<br />Tax Capacity Rat®
<br />2011 2012
<br />765.81 689. 65
<br />869.14 804. 56
<br />1,041.04 1,008.03
<br />1,227.58 1,230. 56
<br />1,76o.6s 1,860. 60
<br />MV
<br />Credit
<br />2011 MV
<br />Ezcl:lslan
<br />2012
<br />Total Estimated Tax
<br />2011 2012
<br />Dollar
<br />Chan a
<br />Percent
<br />change
<br />$ (72.12) 23,092 $ 693.69 $ 653.11 $ (40.58) -5.85%
<br />$ (6551) 21,247 $ 803.63 $ 761.93 $ (41.70) -5.19%
<br />$ (54.49) 17,980 $ 986.55 $ 954.62 $ (31.93) -3.24%
<br />$ (42.55) 14,407 $ 1,185.04 $ 1,165.36 $ (19.68) -1.66%
<br />$ (g-qp) 4,291 $ 1,752.28 $ 1,762,01 $ 9.73 0.56%
<br />MV MV
<br />Credit Exclusion
<br />2011 25}'12
<br />Total Estimated Tax
<br />2011 2012
<br />' 4ollar
<br />~chanye
<br />Percen[
<br />change
<br />$ (72.12) 23,092 $ 693.69 $ 689.65 $ F4.U3 ) '0.58". ~,
<br />$ (65.51) 21,247 $ 803.63 $ 804.56 $ 0.93 0.12'%.'I
<br />$ (54.49) 17,980 $ 986.55 $ 1,008.03 $ '_1.48 2.18%
<br />$ (42.55) 14,407 $ 1,185.04 $ 1,23056 ~ _.:._ 3.84%
<br />$ (8,40) 4,291 $ 1,752.28 $ 1,860,60 $ _ 6.18%
<br />C/I property 45.72% 45.72%
<br />Property Value Value Tax Ca pacity Total Estimate Tax Dollar Percent
<br />2011 2012 Change 2011 2012 2011 2012 change change
<br />1,172,200 1,148,400 -2.03% 22.694 22,218 10,375.70 10,158.07 $ (217.63) -2.10%
<br />1,330,000 1,301,000 -2.18% 25,850 25,270 11,818.62 11,553.44 $ (265.18) -2.24%
<br />1,808,000 1,768,600 -2.18% 35,410 34,622 16,189.45 15,829.18 $ (360.27) -2.23%
<br />5,096,700 4,983,800 -2.22% 101,184 98,926 46,261.32 45,228.97 $ (1,032.36) -2.23%
<br /> 45.72% 48.70%
<br />Property Value Value Tax Ca pacity Total Estimate Tax Dollar Percent
<br />2011 2012 Change 2011 2012 2011 2012 change change
<br />1,172,200 1,148,400 -2.03% 22,694 22,218 10,375.70 10,820.85 $ 445.16 4.29%
<br />1,330,000 1,301,000 -2.18% 25,850 25,270 11,818.62 12,307.27 $ 488.65 4.13%
<br />1,808,000 1,768,600 -2.18% 35,410 34,622 16,189.45 16,861.98 $ 672.53 4.15%
<br />5,096,700 4,983,800 -2.22% 101,184 98,926 46,261.32 48,180.02 $ 1,918.69 4.15%
<br /> 45.72% 51.43%
<br />Property Value Value Tax Ca pacity Total Estimate Tax Dollar Percent
<br />2011 2012 Change 2011 2012 2011 2012 change change
<br />1,172,200 1,148,400 -2.03% 22,694 22,218 10,375.70 11,425.61 $ 1,049.91 10.12%
<br />1,330,000 1,301,000 -2.18% 25,850 25,270 11,818.62 12,995.10 $ 1,176.48 9.95%
<br />1,808,000 1,768,600 -2.18% 35,410 34,622 16,189.45 17,804.36 $ 1,614.91 9.98%
<br />5,096,700 4,983,800 -2.22% 101,184 98,926 46,261.32 50,872.70 $ 4,611.37 9.97%
<br />
|