--- author: Mike date: D:20260825191748Z --- Pay 2026 ## Pay 2026 Property Tax Impact Calculator ## 5,496,187Pay 2026 Tax Capacity Levy 253,809Pay 2026 RMV Levy ## 7,906,045NET Tax Capacity ## 731,739,557REFERENDUM Market Value ## 69.52%Pay 2026 Tax Capacity Rate 0.034686%Pay 2026 MV Rate69.55% 326,700Market Value of Home (enter a value $95K or higher) ## (17,147)Market Value Exclusion ## 309,553TAXABLE MARKET VALUE $2,152PAY 2026 CITY TAX CAPACITY BASED TAXES5.0%<< Inflationary Increase on sample residence ## $113PAY 2026 CITY MKT VALUE BASED TAXES ## $2,265TOTAL CITY TAXES ## 2027 Original Proposed Preliminary Budget 3.60% Increase to the Levy4.60% Increase to the Levy5.60% Increase to the Levy7.34% Increase to the Levy10% Increase to the Levy 5,694,050Pay 2027 Tax Capacity Levy5,749,012Pay 2027 Tax Capacity Levy5,803,973Pay 2027 Tax Capacity Levy5,899,802Pay 2027 Tax Capacity Levy6,045,806Pay 2027 Tax Capacity Levy 115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy 8,697,538NET Tax Capacity10.01%8,697,538NET Tax Capacity8,697,538NET Tax Capacity8,697,538NET Tax Capacity8,697,538NET Tax Capacity 807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value 65.47%Pay 2027 Tax Capacity Rate66.10%Pay 2027 Tax Capacity Rate66.73%Pay 2027 Tax Capacity Rate67.83%Pay 2027 Tax Capacity Rate69.51%Pay 2027 Tax Capacity Rate 0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate 343,035Market Value of Home (enter a value $95K or higher)343,035Market Value of Home (enter a value $95K or higher)343,035Market Value of Home (enter a value $95K or higher)343,035Market Value of Home (enter a value $95K or higher)343,035Market Value of Home (enter a value $95K or higher) (15,677)Market Value Exclusion(15,677)Market Value Exclusion(15,677)Market Value Exclusion(15,677)Market Value Exclusion(15,677)Market Value Exclusion 327,358TAXABLE MARKET VALUE327,358TAXABLE MARKET VALUE327,358TAXABLE MARKET VALUE327,358TAXABLE MARKET VALUE327,358TAXABLE MARKET VALUE $2,143PAY 2026 CITY TAX CAPACITY BASED TAXES$2,164PAY 2026 CITY TAX CAPACITY BASED TAXES$2,185PAY 2026 CITY TAX CAPACITY BASED TAXES$2,221PAY 2026 CITY TAX CAPACITY BASED TAXES$2,276PAY 2026 CITY TAX CAPACITY BASED TAXES $49PAY 2026 CITY MKT VALUE BASED TAXES$49PAY 2026 CITY MKT VALUE BASED TAXES$49PAY 2026 CITY MKT VALUE BASED TAXES$49PAY 2026 CITY MKT VALUE BASED TAXES$49PAY 2026 CITY MKT VALUE BASED TAXES $2,192TOTAL CITY TAXES$2,213TOTAL CITY TAXES$2,233TOTAL CITY TAXES$2,270TOTAL CITY TAXES$2,324TOTAL CITY TAXES $(73.19) ## DIFFERENCE $(52.50) ## DIFFERENCE $(31.82) ## DIFFERENCE $4.25 ## DIFFERENCE $59.20 ## DIFFERENCE -3.231% ## Impact on City Taxes -2.318% ## Impact on City Taxes -1.405% ## Impact on City Taxes 0.188% ## Impact on City Taxes 2.613% ## Impact on City Taxes 197,863Increase in Tax Capacity Levy252,825Increase in Tax Capacity Levy307,786Increase in Tax Capacity Levy403,615Increase in Tax Capacity Levy549,619Increase in Tax Capacity Levy $(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy Pay 2026 ## Pay 2026 Property Tax Impact Calculator ## 5,496,187Pay 2026 Tax Capacity Levy 253,809Pay 2026 RMV Levy ## 7,906,045NET Tax Capacity ## 731,739,557REFERENDUM Market Value ## 69.52%Pay 2026 Tax Capacity Rate 0.034686%Pay 2026 MV Rate69.55% 550,000Market Value of Home (enter a value $95K or higher) ## -Market Value Exclusion ## 550,000TAXABLE MARKET VALUE $3,910PAY 2026 CITY TAX CAPACITY BASED TAXES5.0%<< Inflationary Increase on sample residence ## $191PAY 2026 CITY MKT VALUE BASED TAXES ## $4,101TOTAL CITY TAXES ## 2027 Original Proposed Preliminary Budget 3.60% Increase to the Budget4.60% Increase to the Budget5.60% Increase to the Budget7.34% Increase to the Budget10% Increase to the Levy 5,694,050Pay 2027 Tax Capacity Levy5,749,012Pay 2027 Tax Capacity Levy5,803,973Pay 2027 Tax Capacity Levy5,899,802Pay 2027 Tax Capacity Levy6,045,806Pay 2027 Tax Capacity Levy 115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy115,291Pay 2027 RMV Levy 8,697,538NET Tax Capacity10.01%8,697,538NET Tax Capacity8,697,538NET Tax Capacity8,697,538NET Tax Capacity8,697,538NET Tax Capacity 807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value807,543,500REFERENDUM Market Value 65.47%Pay 2027 Tax Capacity Rate66.10%Pay 2027 Tax Capacity Rate66.73%Pay 2027 Tax Capacity Rate67.83%Pay 2027 Tax Capacity Rate69.51%Pay 2027 Tax Capacity Rate 0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate0.014277%Pay 2027 MV Rate 577,500Market Value of Home (enter a value $95K or higher)577,500Market Value of Home (enter a value $95K or higher)577,500Market Value of Home (enter a value $95K or higher)577,500Market Value of Home (enter a value $95K or higher)577,500Market Value of Home (enter a value $95K or higher) -Market Value Exclusion-Market Value Exclusion-Market Value Exclusion-Market Value Exclusion-Market Value Exclusion 577,500TAXABLE MARKET VALUE577,500TAXABLE MARKET VALUE577,500TAXABLE MARKET VALUE577,500TAXABLE MARKET VALUE577,500TAXABLE MARKET VALUE $3,908PAY 2026 CITY TAX CAPACITY BASED TAXES$3,945PAY 2026 CITY TAX CAPACITY BASED TAXES$3,983PAY 2026 CITY TAX CAPACITY BASED TAXES$4,049PAY 2026 CITY TAX CAPACITY BASED TAXES$4,149PAY 2026 CITY TAX CAPACITY BASED TAXES $82PAY 2026 CITY MKT VALUE BASED TAXES$82PAY 2026 CITY MKT VALUE BASED TAXES$82PAY 2026 CITY MKT VALUE BASED TAXES$82PAY 2026 CITY MKT VALUE BASED TAXES$82PAY 2026 CITY MKT VALUE BASED TAXES $3,990TOTAL CITY TAXES$4,028TOTAL CITY TAXES$4,065TOTAL CITY TAXES$4,131TOTAL CITY TAXES$4,231TOTAL CITY TAXES $(111.17) ## DIFFERENCE $(73.45) ## DIFFERENCE $(35.74) ## DIFFERENCE $30.03 ## DIFFERENCE $130.22 ## DIFFERENCE -2.711% ## Impact on City Taxes -1.791% ## Impact on City Taxes -0.871% ## Impact on City Taxes 0.732% ## Impact on City Taxes 3.175% ## Impact on City Taxes 197,863Increase in Tax Capacity Levy252,825Increase in Tax Capacity Levy307,786Increase in Tax Capacity Levy403,615Increase in Tax Capacity Levy549,619Increase in Tax Capacity Levy $(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy$(138,518)Decrease in RMV Levy