Laserfiche WebLink
is <br />0 <br />Based on Actual Xcel Bill Costs <br />Estimated Property Tax Impacts - Franchise Fees & Street Lights <br />Dec -07 Elec <br />$ <br />1.97 <br />• <br />uoaa�•e anioe <br />2.57 <br />Nov -07 Elec <br />$ <br />2.16 <br />Gas <br />m.a a im <br />Est Actual <br />Plus <br />Plus <br />Plus <br />Gas <br />Tax Capacity Value 2008 Actual <br />2008 <br />Franchise <br />Street Light <br />Both <br />Gas <br />Tax Levy <br />032 <br />Aug -07 Elec <br />$ <br />2.85 <br />Gas <br />2008 Actual 7,248,200 <br />7,248,200 <br />7,248,200 <br />7,248,200 <br />7,248,200 <br />Gas <br />Additional Tax Levy for Franchise Fees <br />0 <br />485,000 <br />$ <br />485,000 <br />Gas <br />Additional Tax Levy for Street Lights <br />0.37 <br />May -07 Elec <br />160,000 <br />160,000 <br />Gas <br />Projected Total <br />7,248,200 <br />7,733,200 <br />7,408,200 <br />7,893,200 <br />Gas <br />$ <br />1.62 <br />Mar -07 Else <br />Assessed Value Home Tax Capacity <br />1.37 <br />Est City Tax <br />$ <br />2.50 <br />Lo"r than Median <br />$ <br />1.42 <br />Gas <br />$ <br />3.64 <br />200,000 2,000 <br />656 <br />699 <br />670 <br />714 <br />2.57 <br />Annual Change <br />$ <br />44 <br />14 <br />$ 58.34 <br />Medain Valued Home <br />236,500 2,365 <br />775 <br />827 <br />792 <br />844 <br />52 <br />17 <br />$ 68.99 <br />300,000 3,000 <br />983 <br />1,049 <br />1,005 <br />1,071 <br />66 <br />22 <br />$ 87.51 <br />400,000 4,000 <br />1,311 <br />1,399 <br />1,340 <br />1,428 <br />88 <br />29 <br />$ 116.68 <br />600,000 6,250 <br />2,049 <br />2,186 <br />2,094 <br />2,231 <br />137 <br />45 <br />$ 182.32 <br />639 Riviera Drive Franchise Fee Costs <br />1 <br />is <br />0 <br />Based on Actual Xcel Bill Costs <br />Dec -07 Elec <br />$ <br />1.97 <br />Gas <br />$ <br />2.57 <br />Nov -07 Elec <br />$ <br />2.16 <br />Gas <br />$ <br />0,77 <br />Oct -07 Elec <br />$ <br />2.25 <br />Gas <br />$ <br />0.31 <br />Sep -07 Elec <br />$ <br />2.22 <br />Gas <br />$ <br />032 <br />Aug -07 Elec <br />$ <br />2.85 <br />Gas <br />$ <br />0.36 <br />Jul -07 Elec <br />$ <br />2.79 <br />Gas <br />$ <br />0.37 <br />Jun -07 Else <br />$ <br />1.78 <br />Gas <br />$ <br />0.37 <br />May -07 Elec <br />$ <br />1.63 <br />Gas <br />$ <br />0.53 <br />Apr -07 Elec <br />$ <br />1.37 <br />Gas <br />$ <br />1.62 <br />Mar -07 Else <br />$ <br />1.37 <br />Gas <br />$ <br />2.50 <br />Feb -07 Elec <br />$ <br />1.42 <br />Gas <br />$ <br />3.64 <br />Jan -07 Elec <br />$ <br />1.75 <br />Gas <br />$ <br />2.57 <br />Fees <br />$ <br />39.49 <br />Sales Tax $ 2.57 <br />Total -i--42.06 <br />Street Light Utility Cost <br />Utility Rale= 5.81 per Quarter <br />$ 23.24 per Year <br />Total Franchise Fee plus Street Utility Cost <br />Total. $ 65.30 <br />