|
2020
<br />CALCULATION OF ANNUAL TAX CAPACITY RATES WITH ALL POSITIONS REQUESTED
<br />5.76%
<br />Estimated 2019 TAXABLE VALUE VALUATION
<br />Certified Fiscal Disp Local Levy Taxable Value Tax Capacity Staff Estimates Based on County Assessor Estimates:
<br />General 10,815,417 1,514,158 9,301,259 26,321,090 35.338% Tax Capacity -Commercial (County Estimate 1-3% Increase) 6,263,652
<br />EDA (3% inflationary) 104,713 10,471 94,242 26,321,090 0.358% Est Add'I Tax Cap-Commercial-Estimate-2.00% 125,273
<br />Bonds 2,209,709 "' 243,068 1,966,641 26,321,090 7.472% Tax Capacity -Residential (County Estimate 4-7% Increase) 22,020,535
<br />13,129,839 1,767,698 11,362,141 43.167% Est Add'I Tax Cap-Residential-Estimate-5.5% 1,211,129
<br />Add'I MVHE on new growth (151,391)
<br />New Residential Growth Estimate: $230,000 Sale Price 345,000
<br />FD Contribution (2,187,722)
<br />Est Fiscal Disparity Contribution deduction of 5% (109,386)
<br />TIF Captured
<br />Net Tax Capacity -Estimated
<br />Bonded Debt -Levied
<br />2013 Capital Equipment Certificates(2023 Last Year)
<br />2014 Capital Equipment Certificates (2024 last year)
<br />2015 Road Improvement Debt (2025 last year)
<br />Muni Center (2031 last Year)
<br />Fire Station 82 (2033 last year)
<br />2016 Road Improvement Debt (2026 last year)
<br />2017 Road Improvement Debt (2027 last year)
<br />2018 Road Improvement Debt (2038 last year)
<br />2019 Road Improvement Debt (2029 last year)
<br />Total Bonded Debt Levied
<br />New Debt Issued This Year
<br />Debt service amounts are strictly estimates
<br />11,196,0001
<br />26,321,090
<br />76,073
<br />99,380
<br />117,083
<br />1,157,813
<br />282,358
<br />152,754
<br />97,755
<br />114,934
<br />111,559
<br />2,209,709
<br />2
<br />
|