|
HdLa THE CITY OF SANTA ANA
<br />Coren & Cone GENERAL FUND REVENUE ESTIMATE
<br />2020-21 Through 2024-25 Revenue Estimate Based on 2019-20 Values and Estimated Changes
<br />General Fund and BY Values
<br />Real Property Value (Incl. Prop 8 parcels)
<br />CPI of Non Prop 8 Parcels (Max 2.0%)
<br />Transfer of Ownership Assessed Value Change
<br />Est. SFR Prop 8 Adj Based on Recent Price
<br />Estimated Real Property Value
<br />Base Year Values
<br />Secured Personal Property Value (0.0% growth)
<br />Unsecured Personal Property Value (0.0% growth)
<br />Nonunitary Utility Value (0.0% growth)
<br />Enter Completed New Construction
<br />Estimated Net Taxable Value
<br />Estimated Total Percent Change
<br />Revenue Calculations
<br />Net Taxable Value Tax @ 1 %
<br />City Share of 1% Tax @ 18.46942959%
<br />Aircraft Value Tax @ 1 %
<br />City Share of Aircraft Tax @ 33.3%
<br />Net GF Estimate
<br />Taxable Value Revenue Categories
<br />Secured Revenue
<br />Unsecured Revenue
<br />Aircraft Revenue
<br />Rev from Taxable Val*
<br />Unitary Revenue (Budgeted Flat)
<br />Admin Fee (Not Deducted Above)
<br />Enter Suppl. Apportionment - Avg 3 Yrs
<br />Enter Delinquent Apportionment - Avg 3 Yrs
<br />$20, 387,182, 833
<br />$18,707,761,463
<br />$359,240,939
<br />$368,665,592
<br />$43,636,563
<br />$19,479,304,558
<br />$1,277,836,387
<br />$67,231,908
<br />$329,913,986
<br />$2,176,063
<br />$21,156,462,902
<br />3.77%
<br />$21,156,462, 902
<br />$19,479,304,558
<br />$362,150,061
<br />$347,575,653
<br />$10,137,077
<br />$20,199,167,349
<br />$1,277,836,387
<br />$67,231,908
<br />$329,913,986
<br />$2,176,063
<br />$21,876,325,693
<br />3.40%
<br />$21, 876,325, 693
<br />$20,199,167,349
<br />$378,437,924
<br />$314,071,373
<br />$11,798,176
<br />$20,903,474,822
<br />$1,277,836,387
<br />$67,231,908
<br />$329,913,986
<br />$2,176,063
<br />$22,580,633,166
<br />3.22%
<br />$22, 580, 633,166
<br />$20,903,474,822
<br />$381,771,771
<br />$378,592,252
<br />$27,516,567
<br />$21,691,355,412
<br />$1,277,836,387
<br />$67,231,908
<br />$329,913,986
<br />$2,176,063
<br />$23,368,513,756
<br />3.49%
<br />$23,368,513, 756
<br />$21,691,355,412
<br />$398,486,491
<br />$450,384,897
<br />$44,796,877
<br />$22,585,023,677
<br />$1,277,836,387
<br />$67,231,908
<br />$329,913,986
<br />$2,176,063
<br />$24, 262,182, 021
<br />3.82%
<br />$211,564,629
<br />$218,763,257
<br />$225,806,332
<br />$233,685,138
<br />$242,621,820
<br />$39,074,780
<br />$40,404,326
<br />$41,705,141
<br />$43,160,312
<br />$44,810,866
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />$39,074,780
<br />$40,404,326
<br />$41,705,141
<br />$43,160,312
<br />$44,810,866
<br />$37,773,590
<br />$1,301,190
<br />$39,074,780
<br />$753,150
<br />-$253,388
<br />$39,058,861
<br />$1,345,464
<br />$40,404,326
<br />$753,150
<br />-$261,847
<br />$40,316,360
<br />$1,388,781
<br />$41,705,141
<br />$753,150
<br />-$270,123
<br />$41,723,073
<br />$1,437,238
<br />$43,160,312
<br />$753,150
<br />-$279,381
<br />$43,318,664
<br />$1,492,202
<br />$44,810,866
<br />$753,150
<br />-$289,882
<br />
|