|
2018
<br />Bonded Debt - Levied
<br />2013 Capital Equipment Certificates(2023 Last Year)
<br />Estimated 2018
<br />2014 Capital Equipment Certificates (2024 last year)
<br />TAXABLE VALUE VALUATION
<br />2015 Road Improvement Debt
<br />Certified
<br />Fiscal Disp
<br />Local Levy
<br />Taxable Value
<br />Tax Capacity
<br />Staff Estimates Based on County Assessor Estimates:
<br />157,254
<br />General 9,458,385
<br />1,466,050
<br />7,992,335
<br />21,994,308
<br />36.338%
<br />Tax Capacity - Commercial
<br />5,403,328
<br />EDA (4% inflationary) 226,010
<br />35,032
<br />190,978
<br />21,994,308
<br />0.868%
<br />Est Add'I Tax Cap - Commercial- Estimate -4.0%
<br />216,133
<br />Bonds
<br />355,627
<br />1,938,889
<br />21,994,308
<br />8.815%
<br />Tax Capacity - Residential
<br />18,068,043
<br />11,978,911
<br />1,856,709
<br />10,122,202
<br />46.022%
<br />Est Add'I Tax Cap - Residential- Estimate -5.0%
<br />903,402
<br />Add'I MVHE on new growth
<br />(112,925)
<br />New Residential Growth Estimate:
<br />100,000
<br />FD Contribution
<br />(1,984,235)
<br />Est Fiscal Disparity Contribution deduction of 1.5%
<br />(29,764)
<br />TIF Captured
<br />(569,675)
<br />Net Tax Capacity- Estimated
<br />21,994,308
<br />Bonded Debt - Levied
<br />2013 Capital Equipment Certificates(2023 Last Year)
<br />73,119
<br />2014 Capital Equipment Certificates (2024 last year)
<br />100,438
<br />2015 Road Improvement Debt
<br />108,182
<br />Muni Center (2031 last Year)
<br />1,118,613
<br />Fire Station #2 (2035 last year)
<br />297,402
<br />2016 Road Improvement Debt
<br />157,254
<br />2017 Road Improvement Debt
<br />157,254
<br />2017 Capital Equipment Certificates (2017 -2018 Equipment)
<br />125,000
<br />2018 Road Improvement Debt
<br />157,254
<br />Total Bonded Debt Levied
<br />2,294,516
<br />
|