2024-07-16 VII. C. Ex. 8 Tpuoi3 Jo alms pap!Awd su %69'S Jo aUJoaui .zad
a4 JO UOL1 Diidde auk !pm am! lua.una alp s! ZL i L.9 Jo am pasodoid aqZ :punoaloug
'SZOZ-tZOZ ieai 132pnq Joj ZLIL'9
Jo alt.! aRemuI `saat4ou xu,L tZOZ JoJ 1110u10s!J0npg .ioj am aReiiiva uznuJixeu,J Jo ieno.zddd
uopow pasodoad
man upua2y
I7Z0Z '91 AInr :ipua2y haunoD SIDS
kit .4
ilA
bZOZ/9 6/L
8 l!q!4x3
31Id 3111NIW • •
• •
Total Taxable 96%*
Value
2024/2025 Taxable Value: $511,891,799 $491,416,127
2024/2025 Same Property Values: $506,163,264 $485,916,733
(Values w/o New Construction)
Increase in same properties $41,974,082 $40,295,119°
9.04% 9.04/o
Millage Rate, 6.3556 generated
Ad Valorem Revenue $3,253,380 $3,123,244
2024/2025 Rollback
Millage Rate, 5.8286 $2,950,223 $2,832,214
(w/o New Construction)
2024/2025
Rollback
Millage Rate, w/PCI** 6.1602 $3,118,067 $2,993,344
(w/o New Construction)
2023/2024
Using the Current Rate $3,216,971 S3,088,292
of 6.3556 (w/o new construction)
Ad Valorem Revenue w/Rollback
Rate w/PCI** 6.6102 & New $3,153,356 $3,027,222
Construction***
Ad Valorem Revenue Current
Rate w/PC**I 6.7171 & New
Construction*** $3,438,480 $3,300,940
Taxable Values used within the budget.
**PCI (Change in Per Capita Income)provided by State Statute, 5.69%
***New Construction value $5,728,535
• • MINUTE FILE
Ex.6,r�2
7///0/ cc
Xtewt _C
Total Taxable 96%*
Value
2024/2025 Taxable Value: $511,891,799 $491,416,127
2024/2025 Same Property Values:
(Values w/o New Construction) $506,163,264 $485,916,733
Increase in sameproperties $41,974,082 $40,295,119
9.04% 9.04%
Millage Rate, 6.3556 generated
Ad Valorem Revenue $3,253,380 $3,123,244
2024/2025 Rollback
Millage Rate, 5.8286 $2,950,223 $2,832,214
(w/o New Construction)
2024/2025
Rollback
Millage Rate, w/PCI** 6.1602 $3,118,067 $2,993,344
(w/o New Construction)
2023/2024
Using the Current Rate $3,216,971 $3,088,292
of 6.3556 (w/o new construction)
Ad Valorem Revenue w/Rollback
Rate w/PCI** 6.1602 & New $3,153,356 $3,027,222
Construction***
Ad Valorem Revenue Current
Rate w/PC**I 6.7172 & New
Construction*** $3,438,480 $3,300,940
Taxable Values used within the budget.
**PCI (Change in Per Capita Income)provided by State Statute, 5.69%
***New Construction value $5,728,535
Items in yellow have been revised, (typos)
-tom p
111Nboc
f X
[—\-(1 Taxable Value Millage Taxes(100%) Taxes(96%) Increase over Corresponding 2023-2024
' h
2023-2024 Without New Cons $440,855,558 0.006356 $2,801,901.58 $2,689,826
c j With New Cons $450,072,897 0.006356 $2,860,483.30 $2,746,064
2024-2025 Without New Cons $506,163,264 0.006356 $3,216,971 $3,088,292 14.81%
• With New Cons $511,897,799 0.006356 $3,253,418 $3,123,281 13.74%
Increased Rate 2024-2025 Without New Cons $506,163,264 0.006717 $3,399,949 $3,263,951 21.34%
With New Cons $511,897,799 0.006717 $3,438,469 $3,300,930 20.21%
$2,843,718 City was paid on 2023 tax roll through the end of June
99.41% Percentage the city received of the 2023 tax roll
$10,177 Delinquent as of the end of June
S