Public records library › 26-262 › TAXSUMM2027.xlsx
Request 26-262
TAXSUMM2027.xlsx
Excel · 122 KB · released by the City of Moscow on request 26-262
Excel file. Download it to open in the matching program.
SHA-256 3a91b6cc8237d474dca721dda5747b0555a0afed3c28d043170524a4ef438436
Extracted text
Machine-extracted text layer of the file above, shown verbatim for search and reading. Tables and slides lose their layout. The original file governs.
# TAXSUMM2027.xlsx
- path: - path: TAXSUMM2027.xlsx
- type: xlsx
- size: 121642 bytes
- sheets: 10
- extraction method: xlsx (openpyxl, cached values)
=== Sheet: 10yr graph ===
| City of Moscow
| City of Moscow Ten Year Tax Rates
| | Exempt (General Fund) | Non-Exempt (Bonds & Interest) | Total
| | Tax | Tax | Tax
| Year | Rate | Rate | Rate
20 | 2008 | 3.854478 | 0.5748210000000005 | 4.429299
19 | 2009 | 3.939368 | 0.544723 | 4.484091
18 | 2010 | 3.950272 | 0.541087 | 4.491359
17 | 2011 | 4.0238380000000005 | 0.523046 | 4.546884
16 | 2012 | 3.992784561260001 | 0.5724150683228402 | 4.565199629582841
15 | 2013 | 3.993152 | 0.540655 | 4.5338069999999995
14 | 2014 | 4.023943 | 0.413 | 4.436943
13 | 2015 | 4.245368 | 0.190149 | 4.435517
12 | 2016 | 4.72252 | 0.19887226035097696 | 4.921392260350977
11 | 2017 | 4.881413756979256 | 0.21220846949694996 | 5.0936222264762065
10 | 2018 | 4.7714323087620665 | 0.15186100331356978 | 4.923293312075637
9 | 2019 | 4.487542760624705 | 0 | 4.487542760624705
8 | 2020 | 4.50318660559873 | 0.7256443159430894 | 5.228830921541819
7 | 2021* | 3.2252937662386922 | 0.7205666198752849 | 3.945860386113977
6 | 2022 | 4.372071402083729 | 0.7052546627401778 | 5.0773260648239065
5 | 2023 | 3.5107667645687157 | 0.5391742344717886 | 4.049940999040504
4 | 2024 | 3.151886939748036 | 0.46172711398970123 | 3.613614053737737
3 | 2025 | 3.0891142477567564 | 0.4270923428566458 | 3.516206590613402
2 | 2026 | 3.147226 | 0.426057 | 3.573283
1 | 2027 | 3.168740450587548 | 0.394185366932107 | 3.562925817519655
[25 non-empty rows]
=== Sheet: TaxRate ===
| PROPERTY TAX SUMMARY
| | | FY2026 Adopted Compared to FY2027 Approved
| City of Moscow Assessed Valuation 2025 as of March 2026 | | 2572719382
| Estimated 2026 Valuation as of July 2026 | | 2654081271.82 | | | | | | | | 55634696 | | 2654081271.82
| | | 2026 | | Levy Rate | | 2027 | | Levy Rate | | 0.03162485982313021
| | | Adopted | | per $1000 | | Proposed | | per $1000 | | | | | | | | Percentage Allowable by statute
| Base Property Taxes | | 7683869 | | | | 8119384 | | | | | | | | | | | | | Excluding Foregone Amount of | | | | 0
| | | | | | | | | | | | | | | | | 0.0025 | 0.005 | 0.0075 | 0.01 | 0.0125 | 0.015 | 0.0175 | 0.02 | 0.0225 | 0.025 | 0.0275 | 0.03
| Allowable Growth Items:
| Plus Construction Roll Taxes (Est.) | | 119913 | | | | 130553.2551628786 | | | | | | | | Allowable Tax Increase | | 20298.46 | 40596.92 | 60895.38 | 81193.84 | 101492.3 | 121790.76 | 142089.22 | 162387.68 | 182686.13999999998 | 202984.6 | 223283.06 | 243581.52
| Plus Annexation | | 4696 | | | | 0
| Plus 3% Allowable | | 230516.06999999998 | | | | 243581.52
| Ag Replacement Tax
| Recovered Homeowner's Exemption
| Funding Programs
| Foregone Amount Available for Levy ($15,141 in 2027) | | 80389.9407 | | | | 15141
| Replacement Funding for COPs Grant
| Airport support for capital improvements | | 0 | | | | 0
| Sub-total Non-exempt Property Taxes Collected | | 8119384.0107 | | | | 8508659.77516288 | | | | 389275.77516287856
| Total Property Tax Replacement monies not to be levied | | -114542 | | | | -98565.09
| Total GPSGI monies not to be levied | | 0 | | | | 0
| Total URA Allocation not to be levied
| Total Non-exempt Property Taxes to be levied | | 8004842.0107 | | 3.1472258 | | 8410094.68516288 | | 3.168740450587548
| Bonds & Interest - New Issue | | 1047000 | | 0.411644 | | 1046200 | | 0.394185366932107
| Judgment Refund I.C. 63-1305 | | 36660.04 | | 0.0144135 | | | | 0
| Sub-total Exempt Property Taxes | | 1083660.04 | | 0.4260575 | | 1046200 | | 0.394185366932107
| Total City of Moscow Property Taxes | | 9088502.050700001 | | 3.5732833 | | 9456294.68516288 | | 3.562925817519655
| | | | | | | | | Annual Dollar
| Residential Tax Calculation (based upon a $400,000 home): | | | | | | | | Difference
| Lot | | 100000 | | | | 100000
| Home | | 300000 | | | | 300000
| Total Assessed Valuation | | 400000 | | | | 400000
| Less Homeowners Exemption | | -125000 | | | | -125000
| Taxable Valuation | | 275000 | | | | 275000
| X Nonexempt City Levy Amount | | 865.4870950000001 | | | | 871.4036239115757 | | 5.916528911575597
| X Exempt City Levy Amount | | 117.1658125 | | | | 108.40097590632942 | | -8.76483659367058
| Total City Tax Exempt | | 982.6529075000001 | | | | 979.8045998179051 | | -2.848307682094969
| PROPERTY TAX SUMMARY
| | | FY2027 Maxium Compared to FY2027 Approved
| City of Moscow Assessed Valuation 2024 as of March 2025 | | 2572719382
| Estimated 2025 Valuation as of July 2025 | | 2654081271.82
| | | 2027 | | Levy Rate | | 2027
| | | MAXIMUM | | per $1000 | | Proposed | | per $1000
| Base Property Taxes | | 8119384 | | | | 8119384
| Allowable Growth Items:
| Plus Construction Roll Taxes (Est.) | | 130553.2551628786 | | | | 130553.2551628786
| Plus Annexation | | 0 | | | | 0
| Plus 3% Allowable | | 243581.52 | | | | 243581.52
| Ag Replacement Tax | | 0 | | | | 0
| Recovered Homeowner's Exemption | | 0 | | | | 0
| Funding Programs
| Foregone Amount Available for Levy | | 15141 | | | | 15141
| Sub-total Non-exempt Property Taxes Collected | | 8508659.77516288 | | | | 8508659.77516288
| Total Property Tax Replacement monies not to be levied | | -98565.09 | | | | -98565.09
| Total Non-exempt Property Taxes to be levied | | 8410094.68516288 | | 3.2689514231532617 | | 8410094.68516288 | | 3.168740450587548
| Bonds & Interest - New Issue | | 1046200 | | 0.40665142390566406 | | 1046200 | | 0.394185366932107
| Recovered Judgment Tax | | | | | | | | 0
| Subtotal Exempt Property Taxes | | 1046200 | | 0.40665142390566406 | | 1046200 | | 0.394185366932107
| Total City of Moscow Property Taxes | | 9456294.68516288 | | 3.6756028470589257 | | 9456294.68516288 | | 3.562925817519655
| | | | | | | | | Annual Dollar
| Residential Tax Calculation (based upon a $350,000 home): | | | | | | | | Difference
| Lot | | 100000 | | | | 100000
| Home | | 250000 | | | | 250000
| Total Assessed Valuation | | 350000 | | | | 350000
| Less Homeowners Exemption | | -125000 | | | | -125000
| Taxable Valuation | | 225000 | | | | 225000
| X Nonexempt City Levy Amount | | 735.5140702094839 | | | | 712.9666013821983 | | -22.54746882728557
| X Exempt City Levy Amount | | 91.49657037877441 | | | | 88.69170755972408 | | -2.804862819050328
| Total City Tax Exempt | | 827.0106405882583 | | | | 801.6583089419223 | | -25.352331646335983
1 | DO NOT USE
2
3 | City of Moscow Assessed Valuation 2025 as of March 2026 | | 2572719382
4 | Estimated 2026 Valuation as of July 2026 | | 2654081271.82
5
6 | | | 2026 | | Levy Rate | | 2027 | | Levy Rate
7 | | | ADOPTED | | per $1000 | | Proposed | | per $1000
8 | Base Property Taxes | | 5561228 | | | | 8119384
9
10 | Allowable Growth Items:
11 | Plus Construction Roll Taxes (Est.) | | 84005.66949889499 | | | | #REF!
12 | Plus Annexation | | 40.85289959999999 | | | | #REF!
13 | Plus 3% Allowable | | 111224.56 | | | | #REF!
14 | Ag Replacement Tax | | 0 | | | | 0
15 | #REF! | | 0 | | | | 0
16 | Recovered Homeowner's Exemption | | 0 | | | | #REF!
17
18 | Funding Programs
| Foregone Amount Available for Levy ($15,141 in 2027) | | 0 | | | | #REF!
20 | Replacement Funding for COPs Grant | | 0 | | | | 0
21 | Airport support for capital improvements | | 0 | | | | 0
23 | Sub-total Non-exempt Property Taxes Collected | | 5756499.082398495 | | | | #REF!
24
25 | Total Property Tax Replacement monies not to be levied | | -114542 | | | | -98565.09
26
27 | Total Non-exempt Property Taxes to be levied | | 5641957.082398495 | | 3.1472258 | | #REF! | | #REF!
28
29 | Bonds & Interest - Swimming Pool | | 1047000 | | 0.411644 | | 1046200
31
32 | Subtotal Exempt Property Taxes | | 1047000 | | 0.411644 | | 1046200 | | 0.394185366932107
33
34 | Total City of Moscow Property Taxes | | 6688957.082398495 | | 3.5588698 | | #REF! | | #REF!
35
36 | | | | | | | | | Dollar
37 | Residential Tax Calculation: | | | | | | | | Difference
38 | Lot | | #REF! | | | | #REF!
39 | Home | | #REF! | | | | #REF!
40 | Total Assessed Valuation | | #REF! | | | | #REF!
41 | Less Homeowners Exemption | | #REF! | | | | #REF!
42 | Taxable Valuation | | #REF! | | | | #REF!
43
44 | #REF! | | #REF! | | | | #REF! | | #REF!
45 | #REF! | | #REF! | | | | #REF! | | #REF!
46 | #REF! | | #REF! | | | | #REF! | | #REF!
| | | | | | | Construction Values for | | 2026-2027 | 2025-2026 | 2024-2025 | 2023-2024 | 2022-2023 | 2021-2022 | 2020-2021 | 2019-2020 | 2018-2019 | 2017-2018 | 2016-2017 | 2015-2016 | 2014-2015 | 2013-2014 | 2012-2013 | 2011-2012 | 2010-2011 | 2009-2010 | 2008-2009 | 2007-2008 | 2006-2007
| | | Allowable Growth Items:
| | | Plus Assessed Value of Construction Roll | | | | | | 41726022.41 | 38768950 | 34122312 | 27646910 | 18377637 | 15869423 | 13281647 | 29253504 | 17601897 | 11832442 | 10189158 | 14301079 | 28262959 | 6356812 | 5347859 | 7429213 | 22108757 | 14991196 | 17099660 | 18173858 | 18861554 | Total Construction
| | | Nonexempt Tax Rate | | | ==================> | | | 0.003128821 | 0.003093011 | 0.003045672 | 0.00311086 | 0.003511843 | 0.004339707 | 0.00450215 | 0.004487543 | 0.004772535 | 0.00473097 | 0.004786621 | 0.00472252 | 0.004217437 | 0.004023943 | 0.003993152 | 0.004023838 | 0.003950272 | 0.003939368 | 0.003854478 | 0.00409172046 | 0.004032147
| | | | | | | | | 130553.2551628786 | 119912.78880845 | 103925.370233664 | 86005.6664426 | 64539.375854991005 | 68868.646079061 | 59795.96704105 | 131276.357100672 | 84005.66949889499 | 55978.92812874 | 48771.63765511799 | 67537.13159908 | 119197.249016083 | 25579.449149716 | 21354.813861568 | 29893.949579494 | 87335.603731904 | 59055.83780412801 | 65910.26327748 | 74362.34661573468 | 76052.558376438 | Taxable Properties
| | | Allowable Growth Items: | | | | | | 2024-2025 | 2024-2025 | 2024-2025 | 2023-2024 | 2022-2023 | 2021-2022 | 2019-2020 | 2019-2020 | 2018-2019 | 2017-2018 | | 2011-2012 | 2011-2012 | | | | | 2009-2010 | 2008-2009 | 2007-2008
| | | Plus Assessed Value of Annexation | | | | | | 0 | 1518152 | 1026990 | 870639 | 244294 | 1098800 | | | 8560 | 344942 | | 0 | 0 | 0 | 0 | 0 | | 142547 | 0 | 0 | 4508521 | Total Annexation
| | | Nonexempt Tax Rate | | | ==================> | | | 0.003128821 | 0.003092999 | 0.003045665 | 0.00311086 | 0.003511839 | 0.004339674 | 0.00450215 | 0.0044875543 | 0.004772535 | 0.00473097 | | 0.00472252 | 0.004217437 | 0.004023943 | 0.00389 | 0.00402384 | 0.003950272 | 0.003939368 | 0.00385448 | 0.00409172046 | 0.004032147
| | | | | | | | | 0 | 4695.642617848 | 3127.86749835 | 2437.592435586 | 772.1290769994 | 4291.5904120800005 | 0 | 0 | 40.85289959999999 | 1631.9102537400001 | | 0 | 0 | 0 | 0 | 0 | 3.9502720000000004 | 561.545090296 | 0 | 0 | 18179.019424587 | Taxable Properties
| | | Permits | | Total | | | | | | | | | Community Development #
| New Constuction | | | | | | | | | | | | | 2015
| Estimated July 2017 | | | | 2016 | | | | | | | | | City's Construction Numbers
| | | | | City's Construction Numbers | | | | | | | Comparative Analysis
| Single Family Residence Units | | 30 | | 5880793 | | | | | | | Single Family Residence Units | 30 | 6741340
| Duplex Residence Units | | 6 | | 2863756 | | | | | | | Duplex Residence Units | 6 | 1791522
| Multi-Family Units | | 5 | | 3508767 | | | | | | | Multi-Family Units | 5 | 2618605
| Residential Remodel Units | | 79 | | 1062870 | | | | | | | Residential Remodel Units | 79 | 1417139
| New Commercial Units | | 4 | | 1280892 | | | | | | | New Commercial Units | 4 | 6336441
| Commercial Units Remodel | | 65 | | 4068495 | | | | | | | Commercial Units Remodel | 65 | 2364015
| Other | | 0 | | 0 | | | | | | | Other | Total | 3700 | 21272762
| Exempt Property and lower estimations from Latah Co. Assessors Office | | | | -1957979 | | | | | | | Exempt Property and lower estimations from Latah Co. Assessors Office | | 0
| Reduction to remodeling | | | | -5131365 | | | | | | | Reduction to remodeling | | -3781154
| Total | | 189 | | 11576229 | | | | | | | Total | 189
| County provided information on July 22, 2016 from Victoria Shortt email.
| Annexations according to Latah County Susan Ripley
| 2014 Total - xx.0 Ac
[139 non-empty rows]
=== Sheet: Sheet1 ===
Residential Tax Calculation (based upon a $350,000 home)
| | 2022 | | 2023 | Difference
Lot | | 100000 | | 100000
Home | | 250000 | | 250000
Total Assessed Valuation | | 350000 | | 350000
Less Homeowners Exemption | | -125000 | | -125000
Taxable Valuation | | 225000 | | 225000
X Nonexempt City Levy Amount | | 983.716065468839 | | 712.9666013821983 | -183.51591448682916
X Exempt City Levy Amount | | 158.68229911654 | | 88.69170755972407 | -35.789686306694776
Total City Tax Exempt | | 1142.398364585379 | | 801.6583089419223 | -219.30560079352404
Residential Tax Calculation (based upon a $350,000 home with 40.5% valuation increase)
| | 2022 | | 2023 | Difference
Lot | | 100000 | | 140500
Home | | 250000 | | 351250
Total Assessed Valuation | | 350000 | | 491750
Less Homeowners Exemption | | -125000 | | -125000
Taxable Valuation | | 225000 | | 366750
Nonexempt City Levy Amount | | 983.716065468839 | | 1162.1355602529832 | 178.41949478414415
Exempt City Levy Amount | | 158.68229911654 | | 144.56748332235023 | -14.11481579418978
Total City Tax Exempt | | 1142.398364585379 | | 1306.7030435753334 | 164.30467898995425
Residential Tax Calculation (40.5% valuation increase and no property tax levy increase)
| | 2022 | | 2023 | Difference
Lot | | 100000 | | 140500
Home | | 250000 | | 351250
Total Assessed Valuation | | 350000 | | 491750
Less Homeowners Exemption | | -125000 | | -125000
Taxable Valuation | | 225000 | | 366750
Nonexempt City Levy Amount | | 983.716065468839 | | 0 | -983.716065468839
Exempt City Levy Amount | | 158.68229911654 | | 0 | -158.68229911654
Total City Tax Exempt | | 1142.398364585379 | | 0 | -1142.398364585379
| | | | | 1306.7030435753334
| | | | | -1142.398364585379
| | | | | 108.89192029794445
[33 non-empty rows]
=== Sheet: Tax Comparison ===
| Property | 2021 Assessed Valuation | 2021 City Property Taxes | 2022 Assessed Valuation | 2022 City Property Taxes | Valuation Change | City Property Tax Change | Total Tax Difference (assuming City at 29%)
| Fast Food Resturant | 807700 | 4040.6799823 | 900600 | 3647.3768646 | 0.11501795220997896 | -393.30311770000026 | -1311.0103923333343
| 120 Unit Complex | 8928200 | 44665.0972118 | 9122300 | 36944.7767843 | 0.021740104388342556 | -7720.320427500003 | -25734.40142500001
| Retail Building | 1109500 | 5550.4945405 | 1260700 | 5105.760618699999 | 0.1362776025236593 | -444.73392180000064 | -1482.4464060000023
| Single Family Home | 333880 | 1044.9637671199998 | 469101.4 | 1393.5903680174 | 0.4050000000000001 | 348.62660089740007 | 1162.0886696580003
| | | | 4.049941 | | 125000
| | | | | | 175000
[7 non-empty rows]
=== Sheet: TAXSUMM ===
PROPERTY TAX ALLOCATION
| | 2026 | | 2027
| | Adopted | | Proposed
| | BUDGET | | BUDGET
General Fund Property Tax | | 8004842.0107 | | 8410094.68516288
Sub-total Non-exempt Property Taxes | | 8004842.0107 | | 8410094.68516288
Bonds & Interest | | 1047000 | | 1046200
Sub-total Exempt Property Taxes | | 1047000 | | 1046200
Total City of Moscow Property Taxes | | 9051842.0107 | | 9456294.68516288
[9 non-empty rows]
=== Sheet: Scenariotax_Utilities ===
FY 2008 to FY 2016 and FY 2017 Proposed Residential Fees for Utilities and Property Tax | | | | | | | | | | | | | | | FY 2013 to FY 2021 and FY 2022 Proposed Residential Fees for Utilities and Property Tax
Residential Base Fees | | | | | | | | | | | | | | | Residential Base Fees
Year | Rate | Assessed
Value | | Assessed
Value | | Assessed
Value | | Assessed
Value | | | | | | | Year | GO Rate | Assessed
Value | | Assessed
Value | | Assessed
Value | | Assessed
Value
Assessed Value Lot plus Home | | 150000 | | 200000 | | 250000 | | 300000 | | | | | | | Assessed Value Lot plus Home | | 150000 | | 200000 | | 250000 | | 300000
Homeowners Exemption | | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | Homeowners Exemption | | #REF! | | #REF! | | #REF! | | #REF!
Net Taxable Value | | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | Net Taxable Value | | #REF! | | #REF! | | #REF! | | #REF!
2013 | 4.435517 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2013 | 0.190149 | #REF! | 0 | #REF! | | #REF! | | #REF!
2014 | 4.921392260350977 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2014 | 0.19887226035097696 | #REF! | 0 | #REF! | | #REF! | | #REF!
2015 | 5.0936222264762065 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2015 | 0.21220846949694996 | #REF! | 0 | #REF! | | #REF! | | #REF!
2016 | 4.923293312075637 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2016 | 0.15186100331356978 | #REF! | 0 | #REF! | | #REF! | | #REF!
2017 | 4.487542760624705 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2017 | 0 | #REF! | 0 | #REF! | | #REF! | | #REF!
2018 | 5.228830921541819 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2018 | 0.7256443159430894 | #REF! | 0 | #REF! | | #REF! | | #REF!
2019 | 3.945860386113977 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2019 | 0.7205666198752849 | #REF! | 0 | #REF! | | #REF! | | #REF!
2020 | 5.0773260648239065 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2020 | 0.7052546627401778 | #REF! | 0 | #REF! | | #REF! | | #REF!
2021 | 4.049940999040504 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2021 | 0.5391742344717886 | #REF! | 0 | #REF! | | #REF! | | #REF!
2022 | 3.562925817519655 | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | 2022 | 0.394185366932107 | #REF! | 0 | #REF! | | #REF! | | #REF!
Average Annual City's Portion of FY 2022 Tax Increase | | #REF! | | #REF! | | #REF! | | #REF! | | | | | | | Average Annual City's Portion of FY 2022 Tax Increase | | #REF! | | #REF! | | #REF! | | #REF!
Note: This assumption is on today's projected AV Value for all previous years and is illustrative only
2013 est. | 3.562925817519655 | | | #REF! | | #REF! | | #REF!
Annual Change between 2016 & projected 2017 | -0.1202524139576924 | | | #REF! | | #REF! | | #REF!
Average Monthly Residential
Bill | | | | Water | | Sewer | | Garbage | | Street
Light | | Total Monthly
Bill | Total Annual
Bill
2008 | | | | 29.65 | | 31.1 | | 16.45 | | 2.75 | | 79.95 | 959.4000000000001
2009 | | | | 31.9 | | 32.95 | | 17.45 | | 2.75 | | 85.05 | 1020.5999999999999
2010 | | | | 32.1 | | 33.6 | | 17.45 | | 2.75 | | 85.9 | 1030.8000000000002
2011 | | | | 32.1 | | 33.6 | | 17.45 | | 2.75 | | 85.9 | 1030.8000000000002
2012 | | | | 35.199999999999996 | | 36 | | 18.5 | | 3.05 | | 92.74999999999999 | 1112.9999999999998
2013 | | | | 37.099999999999994 | | 37.8 | | 16.75 | | 3.05 | | 94.69999999999999 | 1136.3999999999999
2014 | | | | 40.099999999999994 | | 39.47 | | 18.85 | | 3.05 | | 101.46999999999998 | 1217.6399999999999
2015 | | | | 43.9 | | 41.2 | | 23.15 | | 3.05 | | 111.3 | 1335.6
2016 | | | | 46.9 | | 44.3 | | 23.15 | | 3.05 | | 117.39999999999999 | 1408.8
2017 | | | | 49.86 | | 46.3 | | 26.3 | | 3.05 | | 125.50999999999999 | 1506.12
2016 Proposed Percent Change | | | | 0.06311300639658851 | | 0.045146726862302484 | | 0.13606911447084244 | | 0 | | 0.06908006814310051 | 0.06908006814310047
Average Monthly Utility Increase | | | | 2.960000000000001 | 0 | 2 | 0 | 3.150000000000002 | 0 | 0 | 0 | 8.11
Average Annual Utility Increase | | | | 35.52000000000001 | | 24 | | 37.800000000000026 | | 0 | | | 97.32
Water Consumption Average 900 C feet.
[35 non-empty rows]
=== Sheet: Property Tax Analysis ===
1 | PROPERTY TAX SUMMARY
2
3 | | | City | | Moscow School D | | Latah County | | All Other
4 | Valuation for 2015 updated December 2015 lowered by personal property tax | | 1076929008 | | 1357625409 | | 2053742375
5
6 | | | 2017 | | Levy Rate | | 2017 | | Levy Rate
7 | | | Scenarios | | per $1000 | | APPROVED | | per $1000
8 | Base Property Taxes | | 5241446 | | | | 5241446
9
10 | Allowable Growth Items:
11 | Plus Construction Roll Taxes (Est.) | | 0 | | | | 0
12 | Plus Annexation | | 23540 | | | | 48772
13 | Plus 3% Allowable | | 157243.38 | | | | 52414
14 | Ag Replacement Tax | | 376 | | | | 376
16 | Recovered Judgement Tax | | 309 | | | | 309
17 | Recovered Homeowner's Exemption
19 | Funding Programs
20 | Funding for 1/2 Community Ballfields | | 0 | | | | 0
21 | Replacement Funding for COPs Grant | | 0 | | | | 0
22 | Hamiltion Indoor Recreation Center Operations | | 11295 | | | | 0
23 | Airport support for capital improvements
24 | Sub-total Non-exempt Property Taxes Collected | | 5434209.38 | | | | 5343317
25
26 | Total Property Tax Replacement monies not to be levied | | -90141 | | | | -90141
27
28 | Total Non-exempt Property Taxes to be levied | | 5344068.38 | | 4.97 | | 5253176 | | 4.97
29
30 | Bonds & Interest - Swimming Pool
33 | | | 228370 | | 0 | | 228370 | | 0
34 | Sub-total Exempt Property Taxes | | 228370 | | 0.21205668925578797 | | 228370 | | 0.21205668925578797
35 | | | | | | Percent of Total
36 | Total City of Moscow Property Taxes | | 5572438.38 | | 5.182056689255788 | 0.2685809162895347 | 5481546 | | 5.182056689255788
| Total Moscow School District Property Taxes | | | | 7.73273371990258 | 0.4007800054021953 | | | 7.73273371990258
| Total Latah County Property Taxes | | | | 4.264662410146103 | 0.22103327046911783 | | | 4.264662410146103
| Total Latah County Highway Property Taxes | | | | 1.3628817712463366 | 0.07063682565931441 | | | 1.3628817712463366
| Total Library District Property Taxes | | | | 0.5720341128191284 | 0.029647967087734997 | | | 0.5720341128191284
| Total Moscow Cemeterys Property Taxes | | | | 0.17984162566715722 | 0.00932101509210263 | | | 0.17984162566715722
| | Total Taxes | | | 19.294210329037096 | 1 | | | 19.294210329037096
37
38 | | | | | | | | | % of City
39 | Residential Tax Calculation (based upon a $200,000 home): | | Total Property Taxes | | | | City Share of Taxes | | Total
40 | Lot | | 75000 | | | | 75000
41 | Home | | 225000 | | | | 225000
42 | Total Assessed Valuation | | 300000 | | | | 300000
43 | Less Homeowners Exemption | | -94745 | | | | -94745
44 | Taxable Valuation | | 205255 | | | | 205255
45
46 | X Nonexempt Levy Amount | | 3960.233141086509 | | | | 43.52569575319676 | | 0.010990690245386733 | | FY 2017 Estimated
47 | X Exempt Levy Amount | | | | | | | | | | City Portion of
48 | Total Tax Exempt | | 3960.233141086509 | | | | | | | | total Property Tax bill
| | | | | | | | | | | | | City of Moscow | Total Property Tax Bill
| | | | | | | | | | | $100,000 Home
| $100,000 Home | | | | | | | | | | $150,000 Home
| $150,000 Home | | | | | | | | | | $200,000 Home
| $200,000 Home | | | | | | | | | | $250,000 Home
| $250,000 Home | | | | | | | | | | $300,000 Home
| $300,000 Home
[57 non-empty rows]
=== Sheet: Sheet1 (2) ===
| City | Assessed Valuation | City Levy Rate/$1000 | 2021 Population | Total Levy (Millions) | City Property Tax for $500K Home
| Pocatello | 3647570468 | 8.688804999999999 | 57092 | 31.693028520210735 | 3258.3018749999997 | 1.723969246031746
| Lewiston | 2715247891 | 8.521505000000001 | 34447 | 23.137998479395957 | 3195.5643750000004 | 1.6907748015873019
| Idaho Falls | 5317114014 | 7.649767 | 66898 | 40.674683319534736 | 2868.662625 | 1.5178109126984127
| Twin Falls | 4023987406 | 6.245573 | 53213 | 25.132107095253637 | 2342.089875 | 1.239200992063492
| Caldwell | 3499125039 | 5.801054 | 63629 | 20.298613303991104 | 2175.39525 | 1.1510027777777778
| Moscow | 1499511346 | 5.04 | 25850 | 7.501603911122853 | 1890 | 1
| Rexburg | 1554107902 | 3.7751970000000004 | 35300 | 5.867063489306694 | 1415.698875 | 0.7490470238095238
| Coeur d'Alene | 6712960416 | 3.5966389999999997 | 55904 | 24.14409523764182 | 1348.739625 | 0.7136188492063492
| Post Falls | 3820144533 | 3.4139950000000003 | 42610 | 13.041954334939337 | 1280.248125 | 0.6773799603174604
| Kuna | 2254336207 | 1.754099 | 26673 | 3.954328886362493 | 657.7871250000001 | 0.3480355158730159
| Eagle | 7320933820 | 0.5737450000000001 | 32100 | 4.2003491745559005 | 215.15437500000002 | 0.11383829365079366
| Ammon | 1332427915 | 1.7033680000000002 | 18673 | 2.2696150727177202
| Mountain Home | 911155515 | 7.815857 | 16235 | 7.121461210001356
| Hayden | 2043450469 | 0.861474 | 16194 | 1.7603794493313059
| Chubbuck | 821499641 | 8.121184 | 15842 | 6.671549740494944
| Star | 1718257659 | 0.9192210000000001 | 12912 | 1.5794585235636391
| Jerome | 10678334 | 5.110253999999999 | 12555 | 0.054568999036836
| Blackfoot | 436465719 | 12.227893000000002 | 12332 | 5.337056110100067
| Garden City | 1982779154 | 2.412229 | 12288 | 4.782917375874266
| Burley Joint | 456431450 | 5.790737 | 11863 | 2.64307448547865
[21 non-empty rows]
=== Sheet: Sheet2 ===
| | | Residential Properties (average 40% assessed valuation increase) | | | | | | Commercial Properties (average 10% assessed valuation increase)
| | 2021 Value | 250000 | 300000 | 350000 | 400000 | | 2021 Value | 500000 | 2000000 | 5000000 | 20000000
| | 2022 Value | 350000 | 420000 | 489999.99999999994 | 560000 | | 2022 Value | 550000 | 2200000 | 5500000 | 22000000
| | 2021 City Property Tax | 625.3373750000001 | 875.4723250000001 | 1125.607275 | 1375.742225 | | 2021 City Property Tax | 2501.3495000000003 | 10005.398000000001 | 25013.495000000003 | 100053.98000000001
| | 2022 City Property Tax | 911.2367250000001 | 1194.7325950000002 | 1478.228465 | 1761.724335 | | 2022 City Property Tax | 2227.4675500000003 | 8909.870200000001 | 22274.6755 | 89098.702
| | City Property Tax Change | 285.89935 | 319.2602700000001 | 352.62118999999984 | 385.98211000000015 | | City Property Tax Change | -273.88194999999996 | -1095.5277999999998 | -2738.8195000000014 | -10955.278000000006
| | Property Tax Change for All Taxing Districts | 946.6865894039736 | 1057.15321192053 | 1167.6198344370855 | 1278.086456953643 | | Property Tax Change for All Taxing Districts | -906.8938741721853 | -3627.575496688741 | -9068.938741721859 | -36275.754966887434
| | Taxing District | Levy Rate | Percentage
| | City of Moscow | 0.4049941 | 0.30156703962737985
| | Latah County | 0.3087368 | 0.22989184978257815
| | Moscow Cemetary District | 0.0132536 | 0.009868906525812206
| | North Latah Highway District | 0.0937215 | 0.06978698036449785
| | Moscow School District | 0.4803796 | 0.3577006526005808
| | Latah County Library District | 0.0418798 | 0.031184571099151178
| | Total Levy Rate | 1.3429654 | 1
[15 non-empty rows]
=== Sheet: Sheet3 ===
| Legacy Crossing District
2024 Valuation | 89042452
HB 389 Adjustment | 0.8
New Construction Valuation | 71233961.60000001
| Levy Rate | New Annual Revenues Upon Closure
Moscow | 0.308911424775676 | 220049.84570271795
Moscow School Dist | 0.3633481 | 258827.24602832962
Latah County | 0.2738774 | 195093.72194707842
NLCHD | 0.0832254 | 59284.749477446414
Moscow Cemetary | 0.0117016 | 8335.5132505856
Moscow Library | 0.0378732 | 26978.580744691204
[11 non-empty rows]