HomeMy WebLinkAboutPermits and Property Taxes - 5 year forecastEstimated Estimated Estimated Estimated Estimated Estimated
14/15 15/16 16/17 17/18 18/19 19/20
Permits/Fees
# new homes - avg value $1.2M 50 50 50 40 40 40
Revenue at $20K/permit $1,000,000 $1,000,000 $1,000,000 $800,000 $800,000 $800,000
$1,000,000
SUB TOTAL $1,000,000.00 $1,000,000.00 $2,000,000.00 $800,000.00 $800,000.00 $800,000.00
Granada lots $10/ea $440,000.00 $400,000.00
SUB TOTAL $0.00 $440,000.00 $400,000.00 $0.00 $0.00 $0.00
# new homes 30 30
Revenue at $10K/permit $300,000 $300,000
Major commercial 1 1
Revenue at $200K/permit $200,000 $200,000
Small Commercial 3 3
Revenue at $10K/permit $15,000 $15,000
SUB TOTAL $0.00 $515,000.00 $515,000.00 $0.00 $0.00 $0.00
TOTAL $1,000,000.00 $1,955,000.00 $2,915,000.00 $800,000.00 $800,000.00 $800,000.00
Property Tax
Average home value 1,200,000$
Two years from date of permit
Tax amount:0.15684
# new homes 50 50 50 40
Property Tax revenue $94,104 $94,104 $94,104 $75,283
COMMERCIAL - $100,000,000 $156,840
TOTAL $94,104.00 $94,104.00 $250,944.00 $75,283.20
COMMERCIAL
ENTRADA
TOTAL HOMES
5 Year Forecast
TOTAL HOMES