Finance - Budgets - Final Values for Tax Year 2004 - 03/03/2005Auditval.xls
Report of Market Value
FINAL VALUES FOR TAX YEAR 2004 EAGLE
CITY
PRIMARY ROLLS
Real and Section Land
1,389,892,751
Personal and Secured
19,895,500
Manuf Homes
2,802,156
Public Utilities
18,859,507
Sub Total: 1,431,449,914
1st SUBSEQUENT
Real and Section Land 7,000
Personal & Secured 480,300
Manuf Homes
Sub Total: 487,300
2nd SUBSEQUENT
Real and Section Land 584,300
Personal & Secured 1,213,700
Manuf Homes 8,200
Sub Total: 1,806,200
Total Non Occupancy Primary & Subs: 1,433,743,414
OCCUPANCY ROLLS
Primary Real 22,763,350
Primary Manuf Homes
1st Sub Real 21,855,850
1st Sub Manuf Homes
2nd Sub Real 1,658,250
2nd Sub Manuf Homes
TOTAL OCCUPANCY ROLLS: 46,277,450
Total Market Value Including Occupancy Rolls: 1,480,020,864
J. David Navarro
By Brad Vanderpool
3/1/2005
CITY OF EACL� Ptiv
MAR 0 3 2005
Ffie:
Rowan to:
W
O
a.
I.L.
CL
CD
J
O
LL
CO
W
J
Q
I-
W
Y
a
W
Mi LLI
i 0
w
L1 o
N
M
O
N
ti
O
O
O
O
O
O
Go
N
ti
O
01
O!
M
Ol
t0
O
O
O
01
O
N
f`
h
O
sj
O^
C
C
t0
t0
tC
01
t0
Of
OL
-
O
T
00
IV
Go
O
O
t-
O
0
W
in
Go
th
Go
to
N
T
O
O
to
M
to
Go
r-
N
ti
er
t0
qq
to
w
N
N
t
to
In
N
O
1�
Ci
O
A
N
M
eh
V
T
N
O
w
N
N
N
N
N
N
N
N
OMf
T
co
T
t0
0
T
ti
T
0)
N
'p
d
01
0
d
N
d
01
6
d
N
d
7
d
O.
C
7
7
3
7
O
Q
p
3
3
3
t6
C
t
t0
l0
m
!0
!0
C
L
M
R
!6
t0
O
w
cc
>
3
to
>
>
>
>
;
w,
>
>
>
>
�
d
d
d
0)
0i
d
d
p
'C
t`0
t�0
O
j5
a
u)d
'n
2
m
2
g
E
2
m
C
d
F
=
I-
_
x=
C
F-
01
o
E
7
N
3
t1
N
7
N
7
H
3
N
X
W
C
N
w
++
to
LL
C
y
c0
�L
is
W
C_
l0
p
7
p
12
12
CL
d
C
W
W
W
C
0
W
0
m
Q
o
E
W
O
CO)
(DInX
W
O
U)o
N
c
r
CD
cx
O
Z
0
�•.
a
c
a�
L
z
O
Cid
Ln
c�
W
V
O
O
CAlm
6/28/2005
City of Eagle Primary Roll Assessment Notice Summary
As of 6/10/2005
(residential includes farms & manufactured homes)
Commercial
Commercial Market Valuel 258,935,0001 211,580,400 22.38%
Commercial Parcel Countl 1,0551 9461 11.52%
(commercial includes personal property)
Comparison of Previous Year New
Construction
Residential (including manufactured)
New Residential Count
Commercial (including remodels)
New Commercial Count
New Subs/Change Status
% value increase of existing residential
improved properties
% value increase for existing
commercial improved properties
Residential Property Tax Burden
Commercial Property Tax Burden
(Operating Property & Sub Roll Included in calculation)
New Construction
17,0,432,669
2005
2004
% Change
City
of Eagle Total
447
2004-05
19.52%
(oreliminaryl
actual
-14.45%
Total City of Eagle Market Value
47
1,944,294,500
1,634,723,600
18.94%
Total City of Eagle Taxable Valuel
1,704,062,802
1,412,573,957
20.64%
(taxable values exclude HOE & Urban Renewal)
Residential
Residential Market Value
1,685,359,500
1,423,143,2001
18.43%
Residential Parcel Countl
7,6921
7,1931
6.94%
(residential includes farms & manufactured homes)
Commercial
Commercial Market Valuel 258,935,0001 211,580,400 22.38%
Commercial Parcel Countl 1,0551 9461 11.52%
(commercial includes personal property)
Comparison of Previous Year New
Construction
Residential (including manufactured)
New Residential Count
Commercial (including remodels)
New Commercial Count
New Subs/Change Status
% value increase of existing residential
improved properties
% value increase for existing
commercial improved properties
Residential Property Tax Burden
Commercial Property Tax Burden
(Operating Property & Sub Roll Included in calculation)
New Construction
17,0,432,669
137,558,800
23.90%
117,501,969
84,183,200
39.58%
447
374
19.52%
16,671,300
19,486,100
-14.45%
45
47
-4.26%
36,259,400
34,189,500
6.05%
Increase Estimates
4.58% average
3.66% average
4.27% median
2.26% median
5.15% average
1.50% median
2004
83.77%
16.23%
Assessment Notices
Assessment Notice Mailing Date 5/27/2005 5/28/2004
l�
................
fTj
—I<
M
Z
N
T
71
O
u
c
v
CD�
�
�
rn
o
v
0
<
3
M;
CL
0
pp
x
p
'*
v
��CD
p
N
v
fD
N
N
N
oME
ccha
w
o
m
3
CA
0
o
v
7
(D
p
CA
m
--I��
o
'O
C
X
o
(D
N-0a)
m
CD
Co-�
O
0_
C:)
<
�=
n
r
c
m
m
as
O
o
X
3
�
�
m
y
'OO
CA
CD
CD
4Z
m
d
3 4
C
c
z
�
'D
as
o'
>
CD
R
�
m
c
3
m
c
m
c
H
3
y
o•
C
0
tai
m
m
3
7
-n
os
-n
c>
W
7
�1
T�
X
tr
�
N
C
y�
(
3
N,
C
�'
O
St
c
3
w
p
3
x
is
x
w
O
Wcn
CD
o
-
p
a
m
d
m
�
a
m�
a
Im
n"
d
o
M
m
��
<
<
<
<
ao
w
2
<
<
<
<
w
*
<cn
O
d
m
m
m
01
m
p)
?
M
w
N
N
N
N
N
CD
N
C.
N
f�l
Cl)
m
�
H
ON
O
CA
OOD
r4>
O
V
tW0
tW0
tf��1
V
N
AA
A
V
COO
X n
V
W
N
N
N
cn
O>
O
Of
A
N
Of
(A
�•
O
W
�
�
t0
O�
O
V
O
O
OD
A
OD
�
i0
m
O
W
A
t0
V
01
N
w
I
O
CI
1
Cf
O
A
� O
A
O
CI
Cf
W
t0
<O
W
<O
v,
OD
O
Of
N
C.
O'n
O
O
O
V
N
0
W
N
`i
PROPERTY TAX REVENUE F' '5/06
PROPERTY TAXES
Computation of 3% budget increase:
Highest of the last 3 years approved non-exempt budget
Multiply line 1 by 3%
New Construction & Annexation budget increases:
2003 value of new construction tax roll:
2003 value of annexation that occurred in 2002
Total 2002 approved non-exempt levy rate
New Construction Roll budget increase (multiply line 3 by line 5)
Annexation budget increase (multiply line 4 by line 5)
Foregone Amount
Maximum Allowable Non-exempt Property Tax Budget:
Add lines 1+2+6+7+8
(3) $170,432,669
(4) $13,060,800
(5) .000905507
Property Tax Replacement
Enter the yearly amount of the agricultural replacement money here (10)
Enter recovered Homeowner's Exemption property tax here (11)
Entef recaptured property tax execption inlieu of Investment Tax Credit here (12)
Enter the total of lines 10, 11, and 12: (Must match col. 5 of L-2)
Maximum Allowable Non-exempt Property Tax to be Levied:
Subtract line 13 from line 9
New Construction Tax Roll 23.90% increase over last year = $32,873,869.00
Annexation Value - $13,060,800.00 - no annexation value last year
(1) $1,298,156
(2) $38,945
(6) $154,328
(7) $11,827
(8) $0
(9) $1,503,256
$19
$343
$0
(13) '$362
(14) $1,502,894
Total Property Tax Revenue FY 04105 - $10298,137
Total Property Tax Revenue FY 05106 - $1,491,390 -.157731% Increase
Distribution of Property Tax Revenue:
Library:
Properly Tax Revenue FY 04/05 $632,874
.157731 % Increase in property tax for FY 05/06 $99,824
Total Property Tax Revenue FY 05/06 $732,698
City Hall:
Property Tax Revenue FY 04/05 $665,263
.157731 % Increase in property tax for FY 05/06 $104,933
Total Property Tax Revenue FY 05106 $770,196
Total Property Tax Revenue $1,50
. � i'i s;•