|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Tax |
|
|
|
2008-2009 |
2008-2009 |
2008-2009 |
|
|
last year: |
|
2004-2005 |
2005-2006 |
2006-2007 |
2007-2008 |
2008-2009 |
at effective |
at roll-back |
at .4000 |
|
|
|
|
|
|
|
Taxable Value |
|
177,505,802 |
201,938,102 |
214,006,756 |
251,906,284 |
311,035,643 |
311,035,643 |
311,035,643 |
311,035,643 |
|
|
divided by 100 |
|
1,775,058 |
2,019,381 |
2,140,068 |
2,519,063 |
3,110,356 |
3,110,356 |
3,110,356 |
3,110,356 |
|
|
debt portion |
|
$0.2809 |
$
0.2595 |
$
0.2546 |
$
0.2338 |
$
0.2771 |
$
0.2770 |
$ 0.2770 |
0.277 |
|
|
m & o portion |
|
$0.1603 |
$
0.1462 |
$
0.1545 |
$
0.1662 |
$
0.1035 |
$
0.0661 |
$ 0.1541 |
0.1230 |
|
|
total tax rate |
|
$0.4412 |
$
0.4057 |
$
0.4091 |
$
0.4000 |
$
0.3806 |
$
0.3431 |
$ 0.4311 |
0.4000 |
|
|
tax levy |
|
783,155.60 |
819,262.88 |
875,501.64 |
1,007,625.14 |
1,363,789 |
1,249,511 |
1,517,748 |
1,422,951 |
|
|
rollback rate |
|
|
|
|
|
|
0.3431 |
|
|
|
|
|
|
|
|
|
|
|
m & o portion |
|
|
|
330,640.44 |
298,028.05 |
321,922 |
|
|
debt portion |
|
|
|
544,861.20 |
709,597.09 |
861,851 |
|
|
sum |
|
|
|
875,501.64 |
1,007,625.14 |
1,183,773 |
|
|
|
|
|
|
plus tax freeze |
207,848 |
|
|
1,391,621 |
|
|
2008-2009 debt: |
861851.26 |
|
98% collection |
1,363,788.73 |
|
|
14.54 |
|
|
|
|
|
|
Description of debt |
Principal |
Interest |
Fees |
Total |
|
|
TANS 2003 |
$ 125,000.00 |
$ 7,031.26 |
$
1,000.00 |
$ 133,031.26 |
gf |
|
|
Bonds 2008 |
$ 50,000.00 |
$ 224,500.00 |
$
- |
$ 274,500.00 |
gf |
|
|
Bonds 2004 |
$ 145,000.00 |
$ 309,320.00 |
$
- |
$ 454,320.00 |
uf |
|
|
|
$ 861,851.26 |
|
|
Bonds are also referred to as
Certificate of Obligation |
|
|
|
|
per Stan Hemphill 7/22/08
1:15 pm: |
|
|
effective |
0.3431 |
|
|
|
|
rollback |
0.4311 |
|
|
debt |
0.277 |
|
|
m & o |
0.1541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
|
* |
|
amount received |
M&O |
debt -total |
|
gfds |
ufds |
|
|
#VALUE! |
#VALUE! |
|
|
0.357457666 |
0.642542334 |
|
0.472855676 |
0.527144324 |
|
|
0.36 |
0.36 |
|
|
|
|
|
|
0.00 |
0.00 |
|
10/1/08-10/15/08 |
2,486.61 |
888.86 |
1,597.75 |
|
755.51 |
842.25 |
2,486.61 |
|
3,375.47 |
888.86 |
|
10/15/08-10/31/08 |
51,535.23 |
18,421.66 |
33,113.57 |
|
15,657.94 |
17,455.63 |
51,535.23 |
|
|
|
10/31/08-11/15/08 |
24,031.52 |
8,590.25 |
15,441.27 |
|
7,301.49 |
8,139.78 |
24,031.52 |
|
|
|
12/01/08-12/11/08 |
61,677.36 |
22,047.05 |
39,630.31 |
|
18,739.42 |
20,890.90 |
61,677.36 |
|
|
|
12/11/08-12/17/08 |
153,690.68 |
54,937.91 |
98,752.77 |
|
46,695.81 |
52,056.96 |
153,690.68 |
|
208,628.59 |
|
|
|
- |
- |
- |
|
- |
- |
- |
|
|
11/15/08-11/31/08 |
74,277.64 |
26,551.11 |
47,726.53 |
|
22,567.76 |
25,158.77 |
74,277.64 |
|
|
|
367,699.04 |
131,436.84 |
236,262.20 |
|
111,717.92 |
124,544.28 |
367,699.04 |
|
|
* |
|
|
|
|
|
amount distributed to date |
|
|
|
* |
10/1/08-10/15/08 |
2,486.61 |
888.93 |
|
755.57 |
842.31 |
|
|
|
10/15/08-10/31/08 |
51,535.23 |
18,421.66 |
|
15,657.94 |
17,455.63 |
|
|
|
|
10/31/08-11/15/08 |
24,031.52 |
8,590.25 |
|
7,301.49 |
8,139.78 |
|
|
|
|
* |
12/01/08-12/11/08 |
61,677.36 |
9,504.48 |
|
24,670.24 |
27,502.64 |
|
|
9,504.48 |
######## |
|
* |
12/11/08-12/17/08 |
153,690.68 |
23,683.73 |
|
61,474.52 |
68,532.42 |
|
|
|
|
|
- |
- |
|
- |
- |
|
|
|
|
11/15/08-11/31/08 |
74,277.64 |
26,551.11 |
|
22,567.76 |
25,158.77 |
|
|
|
|
|
367,699.04 |
87,640.16 |
|
132,427.52 |
147,631.55 |
|
|
|
|
|
|
|
|
over/(under)paid |
(43,796.68) |
|
20,709.60 |
23,087.27 |
|
|
|
|
|
|
|
|
39,812.00 |
|
|
|
|
|
correction |
|
|
|
|
12/18/08-12/28/08 |
165,518.03 |
59,165.69 |
106,352.34 |
|
50,289.31 |
56,063.03 |
165,518.03 |
check - normal
distribution |
|
|
|
|
43,796.68 |
|
(20,709.60) |
(23,087.27) |
adjustment |
|
|
|
12/28/08 correction |
102,962.37 |
|
29,579.71 |
32,975.76 |
165,517.84 |
one-time correction |
|
|
12/28/08-1/5/09 |
274,984.56 |
98,295.34 |
176,689.22 |
|
83,548.50 |
93,140.72 |
|
|
|
1/5/09-1/9/09 |
184,964.21 |
66,116.87 |
118,847.34 |
|
56,197.64 |
62,649.70 |
|
|
|
|
|
|
1/8/09-1/18/09 |
99,908.74 |
35,713.15 |
64,195.59 |
|
30,355.25 |
33,840.34 |
|
|
|
1/29/09-1/27/09 |
133,118.69 |
47,584.30 |
85,534.39 |
|
40,445.42 |
45,088.97 |
|
|
|
1/28/09-1/31/09 |
149,135.72 |
53,309.71 |
95,826.01 |
|
45,311.87 |
50,514.14 |
|
|
|
2/1/09-2/4/09 |
66,087.20 |
23,623.38 |
42,463.82 |
|
20,079.26 |
22,384.56 |
|
|
|
2/509-2/15/09 |
17,442.70 |
6,235.03 |
11,207.67 |
|
5,299.61 |
5,908.06 |
|
|
|
2/16/09-2/28/09 |
18,529.03 |
6,623.34 |
11,905.69 |
|
5,629.67 |
6,276.01 |
|
|
|
3/1/09-3/12/09 |
6,781.59 |
2,424.13 |
4,357.46 |
|
2,060.45 |
2,297.01 |
|
|
|
3/13/09-3/31/09 |
12,156.32 |
4,345.37 |
7,810.95 |
|
3,693.45 |
4,117.50 |
|
|
|
4/1/09-4/15/09 |
5,595.02 |
1,999.98 |
3,595.04 |
|
1,699.93 |
1,895.10 |
|
|
|
4/16/09-4/30/09 |
12,755.96 |
4,559.72 |
8,196.24 |
|
3,875.64 |
4,320.60 |
|
|
|
5/1/09-5/15/09 |
16,273.94 |
5,817.24 |
10,456.70 |
|
4,944.51 |
5,512.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|