|
CALCULATION OF ANNUAL TAX CAPACITY RATES
<br />2019
<br />5,619,461
<br />Est Add'I Tax Cap - Commercial- Estimate -4.0%
<br />Estimated 2019
<br />Tax Capacity - Residential
<br />Certified
<br />Fiscal Disp
<br />Local Levy
<br />Taxable Value
<br />Tax Capacity
<br />General 10,020,995
<br />1,553,254
<br />8,467,741
<br />22,909,847
<br />36.961%
<br />EDA (4% inflationary) 235,050
<br />36,433
<br />198,617
<br />22,909,847
<br />0.867%
<br />Bonds 2,317,553
<br />359,174
<br />1,958,379
<br />22,909,847
<br />8.548%
<br />12,573,598
<br />1,948,861
<br />10,624,737
<br />Muni Center (2031 last Year)
<br />46.376%
<br />TAXABLE VALUE VALUATION
<br />Staff Estimates Based on County Assessor Estimates
<br />Tax Capacity - Commercial
<br />5,619,461
<br />Est Add'I Tax Cap - Commercial- Estimate -4.0%
<br />224,778
<br />Tax Capacity - Residential
<br />18,958,520
<br />Est Add'I Tax Cap - Residential- Estimate -4.0%
<br />758,341
<br />Add'I MVHE on new growth
<br />(94,793)
<br />New Residential Growth Estimate:
<br />50,000
<br />FD Contribution
<br />(1,984,235)
<br />Est Fiscal Disparity Contribution deduction of 1.5%
<br />(29,764)
<br />TIF Captured
<br />(592,462)
<br />Net Tax Capacity- Estimated
<br />22,909,847
<br />Bonded Debt - Levied
<br />2013 Capital Equipment Certificates(2023 Last Year)
<br />77,267
<br />2014 Capital Equipment Certificates (2024 last year)
<br />99,545
<br />2015 Road Improvement Debt
<br />106,336
<br />Muni Center (2031 last Year)
<br />1,136,613
<br />Fire Station #2 (2035 last year)
<br />300,631
<br />2016 Road Improvement Debt
<br />157,387
<br />2017 Road Improvement Debt
<br />157,387
<br />2017 Capital Equipment Certificates (2017 -2018 Equipment)
<br />125,000
<br />2018 Road Improvement Debt
<br />157,387
<br />Total Bonded Debt Levied
<br />2,317,553
<br />
|