|

_small.jpg)
New Plot Plan

New Front Entrance

New North Perspective

New East Perspective

New South Perspective
| |
Debt Exclusion - Tax Reference Sheet
Click to
download the Town Meeting Tax Impact Sheet
(revised to reflect refined/tightened financing plan)
| Estimated Annual Tax Increase |
|
Lookup your home assessment or current taxes on the chart
below |
to estimate the tax impact of approval of the High School
Articles
|
| Home |
Current |
Article 1 |
Article 2 |
|
| Assessment |
Taxes |
School Bldg |
Track/Bleachers |
Total |
| |
|
|
|
|
| $150,000 |
$1,902 |
$61.15 |
$4.23 |
$65.38 |
| $175,000 |
$2,219 |
71.34 |
4.94 |
76.27 |
| $200,000 |
$2,536 |
81.53 |
5.64 |
87.17 |
| $225,000 |
$2,853 |
91.72 |
6.35 |
98.07 |
| $250,000 |
$3,170 |
101.91 |
7.05 |
108.96 |
| $275,000 |
$3,487 |
112.10 |
7.76 |
119.86 |
| $300,000 |
$3,804 |
122.29 |
8.46 |
130.75 |
| $302,300 |
$3,833 |
$123.23 |
$8.53 |
$131.76 |
| $325,000 |
$4,121 |
132.48 |
9.17 |
141.65 |
| $350,000 |
$4,438 |
142.67 |
9.87 |
152.55 |
| $375,000 |
$4,755 |
152.86 |
10.58 |
163.44 |
| $400,000 |
$5,072 |
163.05 |
11.29 |
174.34 |
| $425,000 |
$5,389 |
173.25 |
11.99 |
185.24 |
| $450,000 |
$5,706 |
183.44 |
12.70 |
196.13 |
| $475,000 |
$6,023 |
193.63 |
13.40 |
207.03 |
| $500,000 |
$6,340 |
203.82 |
14.11 |
217.92 |
| |
|
|
|
|
| 64.42% MSBA Grant |
| Median Home Value - $302,300 (Fiscal 2011) |
| Bond rates of 4.00% ($7.0M) and 4.75% ($5.9M) used (market rates subject
to change) |
| * To minimize financing charges, there are two overlapping 20-year bonds
(2013-2032, and 2014-2033), and 1-yr short term (2012) |
| Incremental impact above normal annual tax increases |
|
| * median house value is $302,300 |
This chart shows the annual estimated tax impact for Article 1
based on a median home valuation of $302,300 (over 22 years of
borrowing)*

| Article 1 - High School Renovation / Addition and Sewer |
22-year
borrowing period reflects an average* tax rate increase of:
$0.41
* To minimize financing charges, there
are two overlapping 20-year bonds -
2013-2032, and 2014-2033, and 1-yr short term (2012) |
| |
| Article 2 - Track and Bleachers Replacement |
| 15-year bond reflects an avg tax rate increase of:
$0.03 (2013-2027) |
| |
|
~ current tax rate is $12.68 per $1,000 valuation |
| Assumptions and References (to be revised as needed): |
| |
| Current Tax Rate = $12.68 (per 1,000 valuation) |
| Bond Interest Rates =
4.00% ($7.0M) and 4.75% ($5.9M), (subject to change) |
| Based on FY11 tax rates and assessed valuation |
Total
project borrowing period of 22-years from 2012-2033
- To minimize financing charges, there are two overlapping 20-year
bonds (2013-2032 @ 4.00%, and 2014-2033 @ 4.75%), and 1-year short term loan
for 2012. |
| Track/Bleachers borrowing period of 15-years from 2012-2026 |
| Article 1 principal cost to town (school/sewer) = $12.9M |
| - based on state reimbursement rate of
64.42% |
| Article 2 principal cost to town (track/bleachers) = $650K |
|