|
Tax Capacity Calculation-Estimated
<br />Removing Debt related to Cap Equip Cert $186,441
<br />Pay with Fund Balance Reserve
<br /> Certified Fiscal Disp
<br />General $ 7,084,127.00 $ 1,211,086.00
<br />EDA $ 291,705.00 $ 41,493.00
<br />Bonds $ 658,336.00 $ 104,571.00
<br /> 8,034,168.00 $ 1,357,150.00
<br />0 Adopted Levy
<br /> Certified Fiscal Disp
<br />General $ 7,194,194.00 $ 1,229,902.00
<br />EDA $ 291,705.00 $ 41,493.00
<br />Bonds $ 1,056,431.00 $ 167,804.00
<br /> 8,542,330.00 $ 1,439,199.00
<br />$186,441 (equip cerl 10% Decrease
<br /> Local Levy Taxable Value Tax Capacity
<br />$ 5,873,041.00 $ 16,964,260.00 $ 0.3462
<br />$ 250,212.00 $ 16,964,260.00 $ 0.0147
<br />$ 553,765.00 $ 16,964,260.00 $ 0.0326
<br />$ 6,677,018.00 39.3593%
<br /> Local Levy Taxable Value Tax Capacity
<br />$ 5,964,292.00 $ 18,849,178.00 $ 0.31642
<br />$ 250,212.00 $ 18,849,178.00 $ 0.01327
<br />$ 888,627.00 $ 18,849,178.00 $ 0.04714
<br />$ 7,103,131.00 37.6840%
<br />
|