118
Maximum Budget and Forgone Amount Worksheet Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm 12/4/2019 2017 2018 2019 Replacements Replacement x 3%) Total Ada County 117,475,160 125,550,836 139,306,308 140,061,966 4,201,859 0.002549212 41,510 8,049,364 Cities: Boise 142,429,959 150,719,820 158,090,603 159,200,321 4,776,010 0.005698506 - 16,502 Eagle 3,119,558 3,421,775 3,820,460 3,828,997 114,870 0.000760503 - 172 Garden City 4,075,259 4,277,090 4,475,000 4,529,521 135,886 0.003028427 - 67,433 Kuna 2,320,328 2,642,663 3,181,873 3,193,132 95,794 0.002367198 8,724 1,106 Meridian 30,624,742 33,357,528 36,373,450 36,557,451 1,096,724 0.003083910 - 2,756,605 Star 970,467 1,116,734 1,306,208 1,310,198 39,306 0.001314341 - 663,040 Schools: HYPO Levy Rate Independent #1 * 212,465 228,921 237,309 581,955 17,459 0.000021542 - Meridian #2 280,934 330,869 379,011 750,247 22,507 0.000028516 14,839 Kuna #3 80,750 100,485 68,407 152,944 4,588 0.000052504 50,608 Melba #136 - - - 22,484 675 0.000073223 11,905 Ambulance: Ada County Ambulance 5,809,025 6,208,423 6,664,912 6,704,436 201,133 0.000121963 2,053 94,060 Cemetery: Dry Creek Cemetery 164,938 175,657 188,349 188,991 5,670 0.000031460 - Fairview Cemetery 57,442 62,403 68,062 68,871 2,066 0.000053819 - Joplin Cemetery 35,515 35,633 37,254 37,583 1,127 0.000006030 - 1,546 Kuna Cemetery 170,000 185,279 207,434 208,909 6,267 0.000108161 1,720 Melba Cemetery 21,948 22,000 22,991 24,212 726 0.000112337 - 890 Meridian Cemetery 459,754 459,794 473,603 475,723 14,272 0.000037985 - 200,443 Star Cemetery 77,097 88,168 103,926 104,428 3,133 0.000033275 - 45,058 Pest Control: Ada County Pest Control 624,654 655,154 663,723 667,351 20,021 0.000105649 1,458 155,443 Fire: Eagle Fire 7,216,161 7,827,901 8,714,755 8,739,410 262,182 0.001590719 - 68 Kuna Fire 1,695,768 1,849,130 2,082,524 2,099,331 62,980 0.001058883 12,167 Melba Fire 125,652 130,692 137,231 148,540 4,456 0.000637662 - 1,119 Meridian Fire 1,938,156 1,980,000 1,500,000 1,994,232 59,827 0.001095016 - 785,035 North Ada Search & Rescue 3,804,834 4,178,505 4,793,403 4,828,393 144,852 0.002400229 - 130,093 Star Fire 2,108,182 2,340,032 2,638,550 2,649,729 79,492 0.001591285 - Sunset Fire (New 2011) 50,383 52,346 54,446 54,446 1,633 0.001973539 - 1,034 Whitney Fire 2,988,000 3,077,640 3,917,504 3,926,283 117,788 0.001552290 - 812,578 Flood Control: Flood Control #10 357,189 383,064 413,695 413,727 12,412 0.000109390 - Highway: Ada County Highway 36,744,710 39,273,000 42,161,400 42,442,257 1,273,268 0.000771526 12,984 10,135,303 School districts only use the Tort Funds. Ada County 1 of 118 EFO00131_05-18-2020

Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

12/4/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Ada County 117,475,160 125,550,836 139,306,308 140,061,966 4,201,859 0.002549212 41,510 8,049,364

Cities:

Boise 142,429,959 150,719,820 158,090,603 159,200,321 4,776,010 0.005698506 - 16,502

Eagle 3,119,558 3,421,775 3,820,460 3,828,997 114,870 0.000760503 - 172

Garden City 4,075,259 4,277,090 4,475,000 4,529,521 135,886 0.003028427 - 67,433

Kuna 2,320,328 2,642,663 3,181,873 3,193,132 95,794 0.002367198 8,724 1,106

Meridian 30,624,742 33,357,528 36,373,450 36,557,451 1,096,724 0.003083910 - 2,756,605

Star 970,467 1,116,734 1,306,208 1,310,198 39,306 0.001314341 - 663,040

Schools: HYPO

Levy Rate

Independent #1 * 212,465 228,921 237,309 581,955 17,459 0.000021542 -

Meridian #2 280,934 330,869 379,011 750,247 22,507 0.000028516 14,839

Kuna #3 80,750 100,485 68,407 152,944 4,588 0.000052504 50,608

Melba #136 - - - 22,484 675 0.000073223 11,905

Ambulance:

Ada County Ambulance 5,809,025 6,208,423 6,664,912 6,704,436 201,133 0.000121963 2,053 94,060

Cemetery:

Dry Creek Cemetery 164,938 175,657 188,349 188,991 5,670 0.000031460 -

Fairview Cemetery 57,442 62,403 68,062 68,871 2,066 0.000053819 -

Joplin Cemetery 35,515 35,633 37,254 37,583 1,127 0.000006030 - 1,546

Kuna Cemetery 170,000 185,279 207,434 208,909 6,267 0.000108161 1,720

Melba Cemetery 21,948 22,000 22,991 24,212 726 0.000112337 - 890

Meridian Cemetery 459,754 459,794 473,603 475,723 14,272 0.000037985 - 200,443

Star Cemetery 77,097 88,168 103,926 104,428 3,133 0.000033275 - 45,058

Pest Control:

Ada County Pest Control 624,654 655,154 663,723 667,351 20,021 0.000105649 1,458 155,443

Fire:

Eagle Fire 7,216,161 7,827,901 8,714,755 8,739,410 262,182 0.001590719 - 68

Kuna Fire 1,695,768 1,849,130 2,082,524 2,099,331 62,980 0.001058883 12,167

Melba Fire 125,652 130,692 137,231 148,540 4,456 0.000637662 - 1,119

Meridian Fire 1,938,156 1,980,000 1,500,000 1,994,232 59,827 0.001095016 - 785,035

North Ada Search & Rescue 3,804,834 4,178,505 4,793,403 4,828,393 144,852 0.002400229 - 130,093

Star Fire 2,108,182 2,340,032 2,638,550 2,649,729 79,492 0.001591285 -

Sunset Fire (New 2011) 50,383 52,346 54,446 54,446 1,633 0.001973539 - 1,034

Whitney Fire 2,988,000 3,077,640 3,917,504 3,926,283 117,788 0.001552290 - 812,578

Flood Control:

Flood Control #10 357,189 383,064 413,695 413,727 12,412 0.000109390 -

Highway:

Ada County Highway 36,744,710 39,273,000 42,161,400 42,442,257 1,273,268 0.000771526 12,984 10,135,303

School districts only use the Tort Funds.

Ada County 1 of 118 EFO00131_05-18-2020

Page 2: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

12/4/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Junior Collge:

College of Western Idaho 7,844,288 8,379,739 8,978,810 9,035,757 271,073 0.000128506 2,158

Library:

Ada County Library 2,113,000 2,262,000 2,468,000 2,475,983 74,279 0.000445920 2,154 650,153

Kuna Library 812,380 880,485 982,017 991,340 29,740 0.000425868 5,485 10,786

Meridian Library 4,749,839 5,133,943 5,659,997 5,692,015 170,760 0.000441567 - 455,685

Mosquito Abatement:

Southwest Ada Mosquito Abate 1,102,394 1,163,898 1,169,354 1,176,972 35,309 0.000021765 398 320,370

Recreation:

Western Ada Recreation 862,000 862,000 582,882 867,421 26,023 0.000042391 - 291,554

Sewer:

Eagle Sewer 87,500 93,700 105,143 105,518 3,166 0.000024013 - 42,110

Star S/W 407,443 568,616 659,585 660,816 19,824 0.000666176 - 1,111

West Boise Sewer - - - -

Infrastructure

Avimor CID (2015) - - 6,522 6,522 196 0.000096152 -

Harris Ranch 1 (2011) 10,823 14,194 14,700 14,700 441 0.000050223 - 3,209

Spirng Valley CID - - - - -

Ada County 2 of 118 EFO00131_05-18-2020

Page 3: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

12/4/2019

Ada County

Cities:

Boise

Eagle

Garden City

Kuna

Meridian

Star

Schools:

Independent #1 *

Meridian #2

Kuna #3

Melba #136

Ambulance:

Ada County Ambulance

Cemetery:

Dry Creek Cemetery

Fairview Cemetery

Joplin Cemetery

Kuna Cemetery

Melba Cemetery

Meridian Cemetery

Star Cemetery

Pest Control:

Ada County Pest Control

Fire:

Eagle Fire

Kuna Fire

Melba Fire

Meridian Fire

North Ada Search & Rescue

Star Fire

Sunset Fire (New 2011)

Whitney Fire

Flood Control:

Flood Control #10

Highway:

Ada County Highway

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

37,975 710,933 - 748,908 37,975 710,933 - 748,908 37,975 710,933 6,750 755,658

1,303 1,096,081 - 1,097,384 1,303 1,096,081 - 1,097,384 1,303 1,096,081 12,334 1,109,718

19 8,463 - 8,482 19 8,463 - 8,482 19 8,463 55 8,537

32 54,448 - 54,480 32 54,448 - 54,480 32 54,448 41 54,521

225 11,034 - 11,259 225 11,034 - 11,259 225 11,034 - 11,259

58 183,264 - 183,322 58 183,264 - 183,322 58 183,264 679 184,001

434 3,556 - 3,990 434 3,556 - 3,990 434 3,556 - 3,990

4,279 331,805 - 336,084 4,279 331,805 - 336,084 4,279 331,805 8,562 344,646

18,013 351,053 - 369,066 18,013 351,053 - 369,066 18,013 351,053 2,170 371,236

2,069 50,390 - 52,459 2,069 50,390 - 52,459 2,069 50,390 - 52,459

20,650 - - 20,650 21,521 - - 21,521 22,484 - - 22,484

1,572 37,611 - 39,183 1,572 37,611 - 39,183 1,572 37,611 341 39,524

4 636 - 640 4 636 - 640 4 636 2 642

343 466 - 809 343 466 - 809 343 466 - 809

1 326 - 327 1 326 - 327 1 326 2 329

504 971 - 1,475 504 971 - 1,475 504 971 - 1,475

1,082 139 - 1,221 1,082 139 - 1,221 1,082 139 - 1,221

161 1,952 - 2,113 161 1,952 - 2,113 161 1,952 7 2,120

309 193 - 502 309 193 - 502 309 193 - 502

1,278 2,308 - 3,586 1,278 2,308 - 3,586 1,278 2,308 42 3,628

1,325 23,215 - 24,540 1,325 23,215 - 24,540 1,325 23,215 115 24,655

7,772 9,035 - 16,807 7,772 9,035 - 16,807 7,772 9,035 - 16,807

10,311 998 - 11,309 10,311 998 - 11,309 10,311 998 - 11,309

5,992 8,240 - 14,232 5,992 8,240 - 14,232 5,992 8,240 - 14,232

87 34,873 - 34,960 87 34,873 - 34,960 87 34,873 30 34,990

5,201 5,978 - 11,179 5,201 5,978 - 11,179 5,201 5,978 - 11,179

- - - - - - - - - - - -

1,592 6,611 - 8,203 1,592 6,611 - 8,203 1,592 6,611 576 8,779

- - - - - - - - - - 32 32

13,554 265,060 - 278,614 13,554 265,060 - 278,614 13,554 265,060 2,243 280,857

Ada County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

3 of 118 EFO00131_05-18-2020

Page 4: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

12/4/2019

Ada CountyJunior Collge:

College of Western Idaho

Library:

Ada County Library

Kuna Library

Meridian Library

Mosquito Abatement:

Southwest Ada Mosquito Abate

Recreation:

Western Ada Recreation

Sewer:

Eagle Sewer

Star S/W

West Boise Sewer

Infrastructure

Avimor CID (2015)

Harris Ranch 1 (2011)

Spirng Valley CID

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

- 56,556 57 56,613 - 56,556 56,556 - 56,556 391 56,947

2,246 5,564 - 7,810 2,246 5,564 - 7,810 2,246 5,564 173 7,983

4,497 4,826 - 9,323 4,497 4,826 - 9,323 4,497 4,826 - 9,323

1,940 29,979 - 31,919 1,940 29,979 - 31,919 1,940 29,979 99 32,018

252 7,299 - 7,551 252 7,299 - 7,551 252 7,299 67 7,618

270 5,151 - 5,421 270 5,151 - 5,421 270 5,151 16 5,437

1 372 - 373 1 372 - 373 1 372 2 375

131 1,100 - 1,231 131 1,100 - 1,231 131 1,100 - 1,231

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

Ada County 4 of 118 EFO00131_05-18-2020

Page 5: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

Taxing District approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Adams County 2,256,895 2,463,008 2,465,509 0.004146997 611,625

County Road & Bridge

Total County Budget Information: 2,256,895 2,463,008 2,465,509 2,521,857 75,656

Cities:

Council 177,000 177,977 181,000 189,582 5,687 0.006082275 24,378

New Meadows 130,744 131,900 138,877 146,266 4,388 0.007011340 4,483

Schools: HYPO

Levy Rate

Meadows Valley #11 21,574 21,506 22,535 25,821 775 0.000088962

Council #13 13,502 14,061 14,539 16,418 493 0.000073890

Salmon River #243 0 0 0 9,416 282 0.000064720

McCall Donnelly #421 28,158 23,543 30,543 62,000 1,860 0.000015546

Cambridge #432 0 0 0 11,828 355 0.000054661

Ambulance:

Council Valley Ambulance 84,076 88,818 92,646 94,592 2,838 0.000355276 7,595

Meadows Valley Ambulance (2015) 101,846 104,990 108,048 108,048 3,241 0.000323733 2,048

Cemetery:

Bear Creek Cemetery 3,297 3,377 3,464 3,482 104 0.000099453 263

Council Cemetery 26,811 27,061 28,256 28,925 868 0.000150808 782

Indian Valley Cemetery #2 4,746 4,987 5,237 5,387 162 0.000131508 4

New Meadows Cemetery 16,484 17,000 17,600 17,789 534 0.000055020 1,146

Fire:

*Council Valley Fire 70,876 73,816 77,019 77,019 2,311 0.000593573 4,221

Indian Valley Fire 27,630 30,214 34,047 34,047 1,021 0.001161387

Meadows Valley Fire 182,088 187,826 196,160 196,160 5,885 0.001075087 127

Flood Control:

Flood Control #3 14,229 14,786 16,187 16,194 486 0.000066959

Library:

Council Valley Library 60,561 60,561 60,561 62,236 1,867 0.000323226 13,993

Meadows Valley Library 93,099 113,875 113,400 115,150 3,455 0.000390702 9,448

Recreation:

Adams County Recreation 0 0 - -

School districts only use the Tort Funds.

Adams County 5 of 118 EFO00131_05-18-2020

Page 6: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount

Highest of the last 3 years

Taxing District

Property Tax Budget

11/21/2019

Adams County

County Road & Bridge

Total County Budget Information:

Cities:

Council

New Meadows

Schools:

Meadows Valley #11

Council #13

Salmon River #243

McCall Donnelly #421

Cambridge #432

Ambulance:

Council Valley Ambulance

Meadows Valley Ambulance (2015)

Cemetery:

Bear Creek Cemetery

Council Cemetery

Indian Valley Cemetery #2

New Meadows Cemetery

Fire:

*Council Valley Fire

Indian Valley Fire

Meadows Valley Fire

Flood Control:

Flood Control #3

Library:

Council Valley Library

Meadows Valley Library

Recreation:

Adams County Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

23,520 32,828 - 23,520 32,828 - 23,520 32,828 -

0

23,520 32,828 - 56,348 23,520 32,828 512 56,860 23,520 32,828 - 56,348

23 8,559 - 8,582 23 8,559 - 8,582 23 8,559 - 8,582

17 7,372 - 7,389 17 7,372 - 7,389 17 7,372 - 7,389

- 3,286 - 3,286 - 3,286 - 3,286 - 3,286 - 3,286

- 1,879 - 1,879 - 1,879 - 1,879 - 1,879 - 1,879

1,335 8,081 - 9,416 1,335 8,081 - 9,416 1,335 8,081 - 9,416

- 31,457 - 31,457 - 31,457 - 31,457 - 31,457 - 31,457

8,114 3,144 - 11,258 8,114 3,550 - 11,664 8,114 3,714 - 11,828

1,023 923 - 1,946 1,023 923 - 1,946 1,023 923 - 1,946

- - - - - - 37 37 - - - -

3 15 - 18 3 15 - 18 3 15 - 18

259 410 - 669 259 410 - 669 259 410 - 669

118 32 - 150 118 32 - 150 118 32 - 150

33 156 - 189 33 156 6 195 33 156 - 189

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - 7 7

714 961 - 1,675 714 961 - 1,675 714 961 - 1,675

241 995 - 1,236 241 995 39 1,275 241 995 - 1,236

- - - - - - - - - - - -

Adams County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

6 of 118 EFO00131_05-18-2020

Page 7: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Line 1 Line 2

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Bannock County 22,394,155 24,158,658 24,960,208 0.004845317 1,426,351

County Road & Bridge 2,720,141 1,959,120 2,624,938 0.000525492

Total County Budget Information: 25,114,296 26,117,778 27,585,146 27,918,967 837,569

Cities:

Arimo 34,334 33,990 40,421 40,650 1,220 0.002919972

Chubbuck 5,250,581 5,663,996 6,119,579 6,201,353 186,041 0.009459658 40,137

Downey 144,716 144,716 149,179 153,225 4,597 0.006262150

Inkom 247,593 255,075 262,781 264,586 7,938 0.007923713 18

Lava Hot Springs 153,479 159,010 163,287 165,060 4,952 0.003208795 66,497

McCammon 223,015 229,948 236,927 239,625 7,189 0.005205941 81,498

Pocatello 28,349,836 29,458,002 30,957,488 31,310,899 939,327 0.009949562 2,276,232

Schools: HYPO

Levy Rate

Marsh Valley #21 34,000 12,237 12,327 55,673 1,670 0.000041716

Pocatello #25 0 0 0 223,824 6,715 0.000051675

Grace #148 11,432 12,171 12,933 26,121 784 0.000156286

Preston #201 36,216 38,117 40,075 67,215 2,016 0.000106847

West Side #202 39,699 41,249 42,846 54,828 1,645 0.000283437

Ambulance:

Bannock County Ambulance 1,669,553 1,709,861 1,805,000 1,828,087 54,843 0.000350390 235,455

Cemetery:

Arimo Cemetery 16,201 16,737 19,135 20,127 604 0.000217017 13

Inkom Cemetery 21,783 22,636 23,594 23,918 718 0.000135613 817

Lava Cemetery 17,000 17,000 17,500 17,711 531 0.000814690 2,806

Marsh Valley Cemetery 22,157 22,317 23,052 24,197 726 0.000167787 4,993

McCammon Cemetery 27,019 27,019 27,968 28,341 850 0.000194431 373

Swan Lake Cemetery 3,244 3,128 3,229 3,488 105 0.000079771 785

Fire:

Arimo Fire 9,548 9,834 10,168 10,168 305 0.000617507 53

Downey Fire 51,874 53,430 55,315 55,315 1,659 0.002250409 1,511

Jackson Creek Fire 32,201 33,167 34,162 34,162 1,025 0.000643065 3,902

Lava Fire 40,719 41,914 44,171 44,171 1,325 0.000690035 87,507

McCammon Fire 13,389 13,791 14,493 14,493 435 0.000393552 11

North Bannock Fire 150,437 150,437 172,228 174,481 5,234 0.000483507 292

Pocatello Valley Fire 67,462 67,462 67,462 68,000 2,040 0.000392001 70,003

School districts only use the Tort Funds.

Information from L-2 Worksheet

Bannock County 7 of 118 EFO00131_05-18-2020

Page 8: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Highway:

Downey Swan Lake Highway 62,181 65,851 67,910 70,691 2,121 0.000430739 1,498

Library:

Portneuf Library 565,551 608,687 638,640 646,989 19,410 0.000521877 39,017

South Bannock Library 316,596 329,154 359,506 365,664 10,970 0.000441115

Abatement:

Bannock Abatement 112,805 147,649 155,800 158,605 4,758 0.000030244 147,262

Bannock County 8 of 118 EFO00131_05-18-2020

Page 9: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bannock County

County Road & Bridge

Total County Budget Information:

Cities:

Arimo

Chubbuck

Downey

Inkom

Lava Hot Springs

McCammon

Pocatello

Schools:

Marsh Valley #21

Pocatello #25

Grace #148

Preston #201

West Side #202

Ambulance:

Bannock County Ambulance

Cemetery:

Arimo Cemetery

Inkom Cemetery

Lava Cemetery

Marsh Valley Cemetery

McCammon Cemetery

Swan Lake Cemetery

Fire:

Arimo Fire

Downey Fire

Jackson Creek Fire

Lava Fire

McCammon Fire

North Bannock Fire

Pocatello Valley Fire

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

66,253 267,568 - 66,253 267,568 - 66,253 267,568 -

66,253 267,568 - 333,821 66,253 267,568 - 333,821 66,253 267,568 - 333,821

27 202 - 229 27 202 - 229 27 202 - 229

- 81,774 - 81,774 - 81,774 - 81,774 - 81,774 - 81,774

- 4,046 - 4,046 - 4,046 - 4,046 - 4,046 - 4,046

- 1,805 - 1,805 - 1,805 - 1,805 - 1,805 - 1,805

- 1,773 - 1,773 - 1,773 - 1,773 - 1,773 - 1,773

- 2,698 - 2,698 - 2,698 - 2,698 - 2,698 - 2,698

1,884 351,527 - 353,411 1,884 351,527 - 353,411 1,884 351,527 - 353,411

12,094 9,579 - 21,673 12,094 9,579 - 21,673 12,094 9,579 - 21,673

8,954 206,346 - 215,300 8,954 201,061 - 210,015 8,954 214,870 - 223,824

10,294 2,895 - 13,189 10,294 2,895 - 13,189 10,294 2,894 - 13,188

12,121 15,019 - 27,140 12,121 15,019 - 27,140 12,121 15,019 - 27,140

9,825 2,157 - 11,982 9,825 2,157 - 11,982 9,825 2,157 - 11,982

2,820 20,267 - 23,087 2,820 20,267 - 23,087 2,820 20,267 - 23,087

952 40 - 992 952 40 - 992 952 40 - 992

201 123 - 324 201 123 - 324 201 123 - 324

96 115 - 211 96 115 - 211 96 115 - 211

915 230 - 1,145 915 230 - 1,145 915 230 - 1,145

130 243 - 373 130 243 - 373 130 243 - 373

227 17 - 244 227 17 - 244 227 17 - 244

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

979 1,274 - 2,253 979 1,274 - 2,253 979 1,274 - 2,253

153 385 - 538 153 385 - 538 153 385 - 538

Bannock County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

9 of 118 EFO00131_05-18-2020

Page 10: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bannock CountyHighway:

Downey Swan Lake Highway

Library:

Portneuf Library

South Bannock Library

Abatement:

Bannock Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

2,212 569 - 2,781 2,212 569 - 2,781 2,212 569 - 2,781

1,077 7,272 - 8,349 1,077 7,272 - 8,349 1,077 7,272 - 8,349

3,223 2,935 - 6,158 3,223 2,935 - 6,158 3,223 2,935 - 6,158

- 2,805 - 2,805 - 2,805 - 2,805 - 2,805 - 2,805

Bannock County 10 of 118 EFO00131_05-18-2020

Page 11: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Line 1 Line 2

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Bear Lake County 3,027,892 3,202,400 3,340,642 0.003420298 -

County Road & Bridge 262,240 226,487 252,093 0.000258104 -

Total County Budget Information: 3,290,132 3,428,887 3,592,735 3,648,756 109,463

Cities:

Bloomington 18,708 19,292 19,921 20,290 609 0.001205270 -

Georgetown 26,501 27,631 28,470 28,805 864 0.001769079 -

Montpelier 666,765 691,256 724,984 739,719 22,192 0.006354460 -

Paris 55,127 57,996 60,166 61,265 1,838 0.002011809 -

St. Charles 30,088 30,995 33,897 34,057 1,022 0.001475199 -

Schools: HYPO

Levy Rate

Bear Lake #33 83,721 87,801 90,861 105,057 3,152 0.000109883

Soda Springs #150 - - - 42,989 1,290 0.000061358

Cemetery:

Bennington Cemetery 3,902 4,179 4,473 4,572 137 0.000181811

Bern Cemetery 4,107 4,245 4,441 4,548 136 0.000284874

Bloomington Cemetery 4,021 4,149 4,309 4,477 134 0.000186329

Dingle Cemetery 5,418 5,591 5,802 5,983 179 0.000178081

Fish Haven Cemetery 11,421 11,951 12,558 12,571 377 0.000031051

Geneva Cemetery 6,511 6,718 6,804 7,180 215 0.000399986 299

Lanark Cemetery 2,830 2,841 3,009 3,101 93 0.000398122 455

Liberty Cemetery 5,063 5,437 5,588 5,739 172 0.000221386 500

Ovid Cemetery 3,483 3,641 3,795 3,932 118 0.000399913 231

St. Charles Cemetery 8,314 8,647 9,111 9,188 276 0.000143534

Wardboro Cemetery 2,350 2,452 2,529 2,654 80 0.000166168

Fire:

Bailey Creek Fire 4,197 5,200 5,347 5,350 161 0.000279621 231

Bear Lake Fire 190,755 204,082 212,431 216,908 6,507 0.000301257 330,851

Library:

Bear Lake County Library 297,345 296,357 311,545 316,685 9,501 0.000318974

Mosquito Abatement:

Bear River Mosq. Abate. 94,760 97,874 101,857 104,971 3,149 0.000445903 5,861

Fish Haven Abatement 49,856 69,856 89,856 90,000 2,700 0.000262315 68,670

Sewer & Water:

Fish Haven Sewer 33,181 34,883 36,852 36,886 1,107 0.000106892 108

School districts only use the Tort Funds.

Information from L-2 Worksheet

Bear Lake County 11 of 118 EFO00131_05-18-2020

Page 12: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bear Lake County

County Road & Bridge

Total County Budget Information:

Cities:

Bloomington

Georgetown

Montpelier

Paris

St. Charles

Schools:

Bear Lake #33

Soda Springs #150

Cemetery:

Bennington Cemetery

Bern Cemetery

Bloomington Cemetery

Dingle Cemetery

Fish Haven Cemetery

Geneva Cemetery

Lanark Cemetery

Liberty Cemetery

Ovid Cemetery

St. Charles Cemetery

Wardboro Cemetery

Fire:

Bailey Creek Fire

Bear Lake Fire

Library:

Bear Lake County Library

Mosquito Abatement:

Bear River Mosq. Abate.

Fish Haven Abatement

Sewer & Water:

Fish Haven Sewer

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

30,856 25,165 - 30,856 25,165 - 30,856 25,165 -

30,856 25,165 - 56,021 30,856 25,165 - 56,021 30,856 25,165 - 56,021

17 352 - 369 17 352 - 369 17 352 - 369

201 134 - 335 201 134 - 335 201 134 - 335

465 14,270 - 14,735 465 14,270 - 14,735 465 14,270 - 14,735

478 621 - 1,099 478 621 - 1,099 478 621 - 1,099

42 118 - 160 42 118 - 160 42 118 - 160

2,126 12,070 - 14,196 2,126 12,070 - 14,196 2,126 12,070 - 14,196

12,078 - - 12,078 22,469 19,111 - 41,580 22,469 20,520 - 42,989

91 8 - 99 91 8 - 99 91 8 - 99

64 43 107 64 43 - 107 64 43 - 107

113 55 - 168 113 55 - 168 113 55 - 168

116 65 - 181 116 65 - 181 116 65 - 181

1 12 - 13 1 12 - 13 1 12 - 13

364 12 - 376 364 12 - 376 364 12 - 376

92 - - 92 92 - - 92 92 - - 92

123 28 - 151 123 28 - 151 123 28 - 151

72 65 - 137 72 65 - 137 72 65 - 137

60 17 - 77 60 17 - 77 60 17 - 77

95 30 - 125 95 30 - 125 95 30 - 125

2 1 - 3 2 1 - 3 2 1 - 3

3,617 860 - 4,477 3,617 860 - 4,477 3,617 860 - 4,477

2,775 2,365 - 5,140 2,775 2,365 - 5,140 2,775 2,365 - 5,140

1,100 2,014 - 3,114 1,100 2,014 - 3,114 1,100 2,014 - 3,114

- 144 - 144 - 144 - 144 - 144 - 144

- 34 - 34 - 34 - 34 - 34 - 34

Bear Lake County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

12 of 118 EFO00131_05-18-2020

Page 13: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/3/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Benewah County 3,547,709 3,794,277 3,529,307 0.004515860 -

County Road & Bridge 167,650 94,600 517,800 0.000724903

Total County Budget Information: 3,715,359 3,888,877 4,047,107 4,142,124 124,264

Cities:

Plummer 110,057 114,398 118,167 121,085 3,633 0.002623612 -

St. Maries 715,020 742,777 716,806 768,748 23,062 0.006509350 87,939

Tensed 11,147 11,498 11,322 12,035 361 0.004584208 434

Schools: HYPO

Levy Rate

St Maries #41 10,109 12,852 15,250 61,583 1,847 0.000106391

Plummer Worley #44 18,643 19,463 20,414 23,547 706 0.000036977

Kootenai #274 17,246 18,131 19,360 23,659 710 0.000034163

Fire:

Emida Fire 35,206 35,451 35,451 35,696 1,071 0.001488591 8,397

Fernwood Fire 31,195 32,096 32,949 33,439 1,003 0.000643552 3,872

Gateway Fire 173,240 183,659 190,541 196,050 5,882 0.001551374

St Maries Fire 387,570 404,598 419,756 426,782 12,803 0.000916801 603

Tensed Fire 16,993 17,675 18,520 19,539 586 0.000317007 14

Highway:

Plummer Gateway Hwy 94,484 102,116 106,366 111,070 3,332 0.001582039 5,422

Library:

Benewah County Library 167,682 172,922 180,354 183,578 5,507 0.000287932 2,281

Sewer and Water

Fernwood S&W (2019) 12,500 12,500 375 0.001199349 2,281

School districts only use the Tort Funds.

Benewah County 13 of 118 EFO00131_05-18-2020

Page 14: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/3/2019

Benewah County

County Road & Bridge

Total County Budget Information:

Cities:

Plummer

St. Maries

Tensed

Schools:

St Maries #41

Plummer Worley #44

Kootenai #274

Fire:

Emida Fire

Fernwood Fire

Gateway Fire

St Maries Fire

Tensed Fire

Highway:

Plummer Gateway Hwy

Library:

Benewah County Library

Sewer and Water

Fernwood S&W (2019)

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

30,958 64,059 286 30,958 64,059 - 30,958 64,059 -

- - - - - - - - -

30,958 64,059 286 95,303 30,958 64,059 - 95,017 30,958 64,059 - 95,017

137 2,781 - 2,918 137 2,781 - 2,918 137 2,781 - 2,918

- 25,971 - 25,971 - 25,971 - 25,971 - 25,971 - 25,971

188 349 - 537 188 349 - 537 188 349 - 537

3,048 43,285 236 46,569 3,048 43,285 - 46,333 3,048 43,285 46,333

- 3,133 - 3,133 - 3,133 105 3,238 - 3,133 3,133

- 4,126 707 4,833 - 4,126 865 4,991 - 4,126 173 4,299

- 245 - 245 - 245 - 245 - 245 245

25 465 - 490 25 465 - 490 25 465 490

3,756 1,753 - 5,509 3,756 1,753 - 5,509 3,756 1,753 5,509

352 6,674 394 7,420 352 6,674 426 7,452 352 6,674 7,026

937 82 - 1,019 937 82 - 1,019 937 82 1,019

3,478 1,226 - 4,704 3,478 1,226 - 4,704 3,478 1,226 4,704

740 2,484 16 3,240 740 2,484 - 3,224 740 2,484 - 3,224

- - - 0 - - -

Benewah County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

14 of 118 EFO00131_05-18-2020

Page 15: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Bingham County 10,770,857 11,382,372 11,865,002 0.005381093 1,021,484

County Road & Bridge 1,154,064 1,111,625 1,109,500 0.000503187

Total County Budget Information: 11,924,921 12,493,997 12,974,502 13,537,347 406,120

Cities:

Aberdeen 412,684 426,812 440,495 451,428 13,543 0.008263153 11,153

Atomic City 3,286 3,385 3,509 3,518 106 0.004684607

Basalt 17,460 17,558 18,435 18,533 556 0.001781615 792

Blackfoot 4,014,685 4,900,658 5,102,684 5,181,743 155,452 0.012242572

Firth 67,931 72,905 75,957 77,945 2,338 0.006350229 18,629

Shelley 973,164 1,018,817 1,065,044 1,079,145 32,374 0.006211497 49,616

Schools: HYPO

Levy Rate

Snake River #52 0 0 0 157,066 4,712 0.000371810

Blackfoot #55 19,537 22,482 25,515 104,130 3,124 0.000117399

Aberdeen #58 0 0 0 60,993 1,830 0.000272671

Firth #59 17,845 18,995 0 39,473 1,184 0.000174771

Shelley #60 20,993 23,611 26,500 65,928 1,978 0.000102646

East Bonneville #93 0 0 0 149,880 4,496 0.000043457

Ambulance:

Bingham County Ambulance 785,440 817,560 885,582 920,022 27,601 0.000401635 31,816

Cemetery:

Aberdeen Cemetery 33,851 35,015 36,194 39,336 1,180 0.000202820

Basalt-Goshen-Firth Cemetery 32,337 33,752 35,207 36,713 1,101 0.000236542

Groveland Cemetery 59,661 67,424 70,676 71,666 2,150 0.000328580

Moreland Cemetery 16,466 17,206 18,027 20,549 616 0.000109234

Riverside Thomas Cemetery 45,755 48,242 48,242 52,253 1,568 0.000191640

Riverview Cemetery 4,238 4,418 4,667 5,183 155 0.000096531

Shelley Cemetery 72,425 72,425 76,329 78,095 2,343 0.000261536 7,992

Springfield Sterling Cemetery 8,038 8,244 8,542 9,168 275 0.000142280 59

Taylor Cemetery 59,499 59,499 56,736 60,177 1,805 0.000165071 15,181

Woodville Cemetery 9,243 9,243 9,433 9,651 290 0.000060307 997

Fire:

Aberdeen Springfield Fire 73,286 75,484 77,748 85,242 2,557 0.000391628 9,951

Blackfoot Snake River Fire 719,500 842,752 825,000 893,711 26,811 0.001039113 43,220

Shelley Firth Fire 305,102 319,682 340,514 351,332 10,540 0.000546371

Flood Control:

Flood Control #1 49,654 52,460 56,285 56,285 1,689 0.000006846 11

Flood Control #7 8,496 8,779 9,078 9,078 272 0.000115561

School districts only use the Tort Funds.

Bingham County Corrected: 3/28/201915 of 118 EFO00131_05-18-2020

Page 16: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Library:

Aberdeen Library 133,600 137,000 136,086 151,914 4,557 0.000608376 43,442

Blackfoot Library 222,971 236,895 236,510 243,874 7,316 0.000546136 54,918

North Bingham Library 331,563 346,017 377,898 389,114 11,673 0.000564719 11,063

Snake River Community Library 216,930 227,011 238,999 256,762 7,703 0.000565764

Abatement:

Bingham Abatement 487,468 510,237 518,247 524,806 15,744 0.000235039 207,694

Sewer & Water:

Fort Hall Sewer & Water - - - -

Moreland Sewer & Water 13,909 14,327 14,327 14,357 431 0.002078274 60

Bingham County Corrected: 3/28/201916 of 118 EFO00131_05-18-2020

Page 17: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bingham County

County Road & Bridge

Total County Budget Information:

Cities:

Aberdeen

Atomic City

Basalt

Blackfoot

Firth

Shelley

Schools:

Snake River #52

Blackfoot #55

Aberdeen #58

Firth #59

Shelley #60

East Bonneville #93

Ambulance:

Bingham County Ambulance

Cemetery:

Aberdeen Cemetery

Basalt-Goshen-Firth Cemetery

Groveland Cemetery

Moreland Cemetery

Riverside Thomas Cemetery

Riverview Cemetery

Shelley Cemetery

Springfield Sterling Cemetery

Taylor Cemetery

Woodville Cemetery

Fire:

Aberdeen Springfield Fire

Blackfoot Snake River Fire

Shelley Firth Fire

Flood Control:

Flood Control #1

Flood Control #7

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

413,387 149,458 - 413,387 149,458 - 413,387 149,458 -

413,387 149,458 - 562,845 413,387 149,458 - 562,845 413,387 149,458 - 562,845

2,947 7,986 - 10,933 2,947 7,986 - 10,933 2,947 7,986 - 10,933

0 9 - 9 - 9 - 9 - 9 - 9

6 92 - 98 6 92 - 98 6 92 - 98

1,345 77,714 - 79,059 1,345 77,714 - 79,059 1,345 77,714 - 79,059

481 1,507 - 1,988 481 1,507 - 1,988 481 1,507 - 1,988

200 13,901 - 14,101 200 13,901 - 14,101 200 13,901 - 14,101

157,066 - - 157,066 157,066 - - 157,066 157,066 - 157,066

28,883 49,732 - 78,615 28,883 49,732 - 78,615 28,883 49,732 - 78,615

41,646 14,443 - 56,089 41,646 19,347 - 60,993 41,646 19,347 - 60,993

17,535 2,943 - 20,478 17,535 2,943 - 20,478 - - - -

18,695 20,733 - 39,428 18,695 20,733 - 39,428 18,695 20,733 - 39,428

41,894 98,740 - 140,634 41,894 105,772 - 147,666 41,894 107,986 - 149,880

23,886 10,554 - 34,440 23,886 10,554 - 34,440 23,886 10,554 - 34,440

2,804 338 - 3,142 2,804 338 - 3,142 2,804 338 - 3,142

1,253 253 - 1,506 1,253 253 - 1,506 1,253 253 - 1,506

226 764 - 990 226 764 - 990 226 764 - 990

2,268 254 - 2,522 2,268 254 - 2,522 2,268 254 - 2,522

3,627 384 - 4,011 3,627 384 - 4,011 3,627 384 - 4,011

475 41 - 516 475 41 - 516 475 41 - 516

818 948 - 1,766 818 948 - 1,766 818 948 - 1,766

526 100 - 626 526 100 - 626 526 100 - 626

499 179 - 678 499 179 - 678 499 179 - 678

155 63 - 218 155 63 - 218 155 63 - 218

6,747 747 - 7,494 6,747 747 - 7,494 6,747 747 - 7,494

43,897 7,062 - 50,959 43,897 7,062 - 50,959 43,897 7,062 - 50,959

7,205 3,613 - 10,818 7,205 3,613 - 10,818 7,205 3,613 - 10,818

- - 18 18 - - 2 2 - - -

- - - - - - - - - - - -

Bingham County Corrected: 3/28/2019

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

17 of 118 EFO00131_05-18-2020

Page 18: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bingham CountyLibrary:

Aberdeen Library

Blackfoot Library

North Bingham Library

Snake River Community Library

Abatement:

Bingham Abatement

Sewer & Water:

Fort Hall Sewer & Water

Moreland Sewer & Water

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

13,177 1,737 - 14,914 13,177 1,737 - 14,914 13,177 1,737 - 14,914

5,129 1,850 - 6,979 5,129 1,850 - 6,979 5,129 1,850 - 6,979

8,020 3,196 - 11,216 8,020 3,196 - 11,216 8,020 3,196 - 11,216

15,186 2,577 - 17,763 15,186 2,577 - 17,763 15,186 2,577 - 17,763

- 6,559 - 6,559 - 6,559 - 6,559 - 6,559 - 6,559

- - - - - - - - - - - -

- 30 - 30 - 30 - 30 - 30 - 30

Bingham County Corrected: 3/28/201918 of 118 EFO00131_05-18-2020

Page 19: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

County Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/26/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Blaine County 10,231,291 10,653,361 11,131,873 0.001047654

County Road & Bridge

Total County Budget Information: 10,231,291 10,653,361 11,131,873 11,238,483 337,154

Cities:

Bellevue 647,897 680,140 701,130 710,009 21,300 0.003038510

Carey 65,670 67,640 69,669 71,050 2,132 0.002151518 6,764

Hailey 2,415,893 2,535,103 2,675,197 2,705,519 81,166 0.002361391 36

Ketchum 4,089,943 4,249,115 4,431,280 4,444,864 133,346 0.001409946

Sun Valley 2,726,498 2,725,231 2,725,231 2,727,886 81,837 0.001044074 806,217

School: HYPO

Levy Rate

Blaine # 61 0 0 0 70,132 2,104 0.000006600

Ambulance:

Blaine County Ambulance 2,075,044 2,160,424 2,257,260 2,272,578 68,177 0.000212437

Cemetery:

Bellevue Cemetery 23,026 23,668 24,356 24,662 740 0.000041595 455

Carey Cemetery 14,845 15,581 16,240 16,925 508 0.000250472

Hailey Cemetery 270,279 281,864 294,716 296,182 8,885 0.000125672

Ketchum Cemetery 55,955 61,927 64,871 64,996 1,950 0.000011691 9

Picabo Cemetery 12,331 13,459 14,042 14,410 432 0.000194095 368

Fire:

Carey Fire 116,602 124,639 132,421 132,612 3,978 0.001762875 123

Ketchum Fire 397,189 412,139 433,797 433,983 13,019 0.000194601

Minidoka County Fire 603,868 631,367 658,661 694,002 20,820 0.000821914

Smiley Creek Fire 61,527 63,375 65,279 65,356 1,961 0.002375873

West Magic Fire 16,712 17,214 18,088 18,133 544 0.001292979

Wood River Fire 946,663 986,287 1,027,722 1,032,054 30,962 0.001076538 43,418

Flood Control:

Bigwood Flood Control #9 41,622 43,340 45,469 45,506 1,365 0.000010832 3,702

Carey Flood Control #2 4,535 4,535 4,727 4,742 142 0.000110677 252

Library:

Little Wood River Lib 28,696 29,910 31,168 32,742 982 0.000221496

Recreation:

Blaine County Recreation 1,333,973 1,388,871 1,451,052 1,462,370 43,871 0.000136563

Sewer & Water:

Sun Valley Water & Sewer 914,624 953,244 963,126 963,977 28,919 0.000386058 28,623

School districts only use the Tort Funds.

Blaine County 19 of 118 EFO00131_05-18-2020

Page 20: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

County

approved non-exempt

Property Tax Budget

11/26/2019

Blaine County

County Road & Bridge

Total County Budget Information:

Cities:

Bellevue

Carey

Hailey

Ketchum

Sun Valley

School:

Blaine # 61

Ambulance:

Blaine County Ambulance

Cemetery:

Bellevue Cemetery

Carey Cemetery

Hailey Cemetery

Ketchum Cemetery

Picabo Cemetery

Fire:

Carey Fire

Ketchum Fire

Minidoka County Fire

Smiley Creek Fire

West Magic Fire

Wood River Fire

Flood Control:

Bigwood Flood Control #9

Carey Flood Control #2

Library:

Little Wood River Lib

Recreation:

Blaine County Recreation

Sewer & Water:

Sun Valley Water & Sewer

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

71,016 29,739 5,287 71,016 29,739 4,368 71,016 29,739 5,855

71,016 29,739 5,287 106,042 71,016 29,739 4,368 105,123 71,016 29,739 5,855 106,610

19 7,054 1,087 8,160 19 7,054 - 7,073 19 7,054 1,806 8,879

28 1,056 1,084 28 1,056 - 1,084 28 1,056 297 1,381

139 25,557 8,336 34,032 139 25,557 8,197 33,893 139 25,557 4,626 30,322

43 11,373 342 11,758 43 11,373 2,428 13,844 43 11,373 2,168 13,584

- 1,267 121 1,388 - 1,267 - 1,267 - 1,267 1,267

2,858 64,333 - 67,191 2,858 67,078 - 69,936 2,858 67,274 70,132

8,708 5,526 924 15,158 8,708 5,526 769 15,003 8,708 5,526 1,084 15,318

52 224 48 324 52 224 - 276 52 224 30 306

397 254 - 651 397 254 20 671 397 254 34 685

31 1,061 403 1,495 31 1,061 373 1,465 31 1,061 374 1,466

- 107 3 110 - 107 21 128 - 107 18 125

280 88 - 368 280 88 - 368 280 88 368

- - - - - - 123 123 - - 191 191

- - - - - - 9 9 - - 186 186

31,144 4,197 - 35,341 31,144 4,197 - 35,341 31,144 4,197 35,341

- 77 - 77 - 77 - 77 - 77 77

- 45 - 45 - 45 - 45 - 45 45

1,151 2,557 1,167 4,875 1,151 2,557 - 3,708 1,151 2,557 624 4,332

- - 78 78 - - 44 44 - - 37 37

- - - - - - - - - - 15 15

900 644 - 1,544 900 644 18 1,562 900 644 30 1,574

913 9,305 856 11,074 913 9,305 785 11,003 913 9,305 1,100 11,318

- 851 68 919 - 851 - 851 - 851 851

Blaine County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

20 of 118 EFO00131_05-18-2020

Page 21: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

Taxing District approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Boise County 4,152,528 4,519,255 4,741,909 4,741,909 142,257 0.004083393 1

County Road & Bridge 169,871 0 0 169,871 5,096

Total County Budget Information: 4,322,399 4,519,255 4,741,909 4,794,078 143,822

Cities:

Crouch 0 0 - -

Horseshoe Bend 175,000 186,000 189,212 194,580 5,837 0.004576010 11,794

Idaho City 128,002 130,872 134,798 139,463 4,184 0.004294314 3,198

Placerville 27,002 27,884 29,273 29,324 880 0.004114293 6,544

Schools: HYPO

Levy Rate

Boise Independent #1 212,465 228,921 237,309 581,955 17,459 0.000021542

Garden Valley #71 7,823 7,364 9,633 22,909 687 0.000041623

Basin School #72 30,343 34,813 36,202 37,859 1,136 0.000089724

Horseshoe Bend #73 2,748 3,738 2,417 18,831 565 0.000093045

Emmett #221 22,882 26,533 30,216 89,781 2,693 0.000068681

Ambulance:

East Boise County 124,251 130,364 136,429 137,396 4,122 0.000278063 499

Cemetery:

Pioneer Cemetery 10,692 10,938 11,253 11,577 347 0.000067448 803

Fire:

Eagle Fire 7,216,161 7,827,901 8,714,755 8,739,410 262,182 0.001590719 68

Garden Valley Fire 241,641 251,148 263,370 265,749 7,972 0.000561462 2,380

Horseshoe Bend Fire 51,550 51,600 51,600 52,782 1,583 0.000359730 16,239

Idaho City Fire (1st levy 2017) 122,140 119,841 121,040 122,140 3,664 0.001390579 13,026

Placerville Fire 27,900 29,115 31,164 31,191 936 0.000914479 28

Wilderness Ranch Fire 158,753 163,622 171,811 171,916 5,157 0.001595180 3,841

Hospital:

Garden Valley Hospital 142,486 143,634 150,410 151,756 4,553 0.000273276 4,315

Horseshoe Bend Hospital 44,641 44,641 53,243 54,600 1,638 0.000282924

Library:

Boise Basin Library 200,804 210,610 220,252 223,590 6,708 0.000435258 149

Garden Valley Library 134,933 139,754 149,284 151,547 4,546 0.000316759

Horseshoe Bend Library 53,097 60,235 63,835 65,000 1,950 0.000347016 10,617

School districts only use the Tort Funds.

Boise County 21 of 118 EFO00131_05-18-2020

Page 22: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

Taxing District

Property Tax Budget

11/21/2019

Boise County

County Road & Bridge

Total County Budget Information:

Cities:

Crouch

Horseshoe Bend

Idaho City

Placerville

Schools:

Boise Independent #1

Garden Valley #71

Basin School #72

Horseshoe Bend #73

Emmett #221

Ambulance:

East Boise County

Cemetery:

Pioneer Cemetery

Fire:

Eagle Fire

Garden Valley Fire

Horseshoe Bend Fire

Idaho City Fire (1st levy 2017)

Placerville Fire

Wilderness Ranch Fire

Hospital:

Garden Valley Hospital

Horseshoe Bend Hospital

Library:

Boise Basin Library

Garden Valley Library

Horseshoe Bend Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

2,528 49,641 - 2,528 49,641 3,331 2,528 49,641

2,528 49,641 - 52,169 2,528 49,641 3,331 55,500 2,528 49,641 - 52,169

- - - - - - - - - - - -

- 5,368 - 5,368 - 5,368 - 5,368 - 5,368 - 5,368

3 4,662 - 4,665 3 4,662 1,187 5,852 3 4,662 4,665

- 51 - 51 - 51 - 51 - 51 - 51

4,279 331,805 - 336,084 4,279 331,805 - 336,084 4,279 331,805 8,562 344,646

- 13,276 - 13,276 - 13,276 1,281 14,557 - 13,276 - 13,276

149 1,508 1,657 149 1,508 265 1,922 149 1,508 - 1,657

701 14,392 - 15,093 701 14,392 - 15,093 701 14,392 - 15,093

21,763 37,802 - 59,565 21,763 37,802 - 59,565 21,763 37,802 - 59,565

33 934 - 967 33 934 78 1,045 33 934 - 967

24 300 - 324 24 300 - 324 24 300 - 324

1,325 23,215 - 24,540 1,325 23,215 - 24,540 1,325 23,215 115 24,655

- 2,379 - 2,379 - 2,379 - 2,379 - 2,379 - 2,379

96 1,086 - 1,182 96 1,086 - 1,182 96 1,086 - 1,182

0 - - - 0 - - - 0 - - -

- 27 - 27 - 27 - 27 - 27 - 27

- 105 - 105 - 105 - 105 - 105 - 105

28 1,318 - 1,346 28 1,318 129 1,475 28 1,318 - 1,346

175 1,182 - 1,357 175 1,182 - 1,357 175 1,182 - 1,357

61 3,277 - 3,338 61 3,277 149 3,487 61 3,277 - 3,338

29 2,234 - 2,263 29 2,234 231 2,494 29 2,234 - 2,263

204 961 - 1,165 204 961 - 1,165 204 961 - 1,165

Boise County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

22 of 118 EFO00131_05-18-2020

Page 23: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/9/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Bonner County 21,053,937 21,099,030 23,233,924 0.002908100 2,735,040

County Road & Bridge 4,353,994 5,640,113 4,203,576 0.000675277

County Total Budget Information: 25,407,931 26,739,143 27,437,500 27,705,852 831,176

Cities:

Clark Fork 67,120 70,386 78,134 79,769 2,393 0.002239281

Dover 79,346 81,726 83,935 84,778 2,543 0.000786103 11,594

East Hope 45,139 46,493 49,602 49,969 1,499 0.000620357 382

Hope 55,000 54,681 53,158 55,319 1,660 0.002074640 3,181

Kootenai 45,527 48,738 50,850 52,112 1,563 0.000592246 8,438

Oldtown 24,481 26,492 27,351 29,496 885 0.001213280

Ponderay 819,015 873,155 917,599 960,410 28,812 0.004255275

Priest River 693,976 716,802 745,437 768,434 23,053 0.005770989 130

Sandpoint 3,963,615 4,158,098 4,385,949 4,486,445 134,593 0.004702919 40,754

Schools: HYPO

Levy Rate

West Bonner #83 130,354 141,227 151,124 179,577 5,387 0.000077575

Lake Pend Oreille School #84 214,886 229,984 243,443 343,992 10,320 0.000059347

Lakeland School #272 57,640 67,068 76,737 141,578 4,247 0.000038349

Ambulance:

Bonner County Ambulance 2,546,138 2,678,691 1,824,248 2,703,561 81,107 0.000228334 573,228

Cemetery:

West Bonner Cemetery 52,809 56,396 59,101 59,898 1,797 0.000036218 13,540

Fire:

Coolin Cavanaugh Bay Fire 111,204 116,290 123,476 123,476 3,704 0.001235255

North of the Narrows 106,637 112,751 120,024 120,085 3,603 0.000747329 122

Northside Fire 457,638 481,295 507,506 514,898 15,447 0.000401160

Sagle Fire 1,229,346 1,297,751 1,400,629 1,401,089 42,033 0.001521638 40,485

Sam Owen Fire 241,304 251,548 281,150 281,377 8,441 0.001517498 384

Schweitzer Fire 276,874 278,000 283,746 284,872 8,546 0.000844210 54,014

Spirit Lake Fire 669,455 711,076 751,495 756,309 22,689 0.000976240

Timberlake Fire 867,703 914,265 983,782 989,697 29,691 0.001046892

West Pend Oreille Fire 228,757 239,486 252,385 252,405 7,572 0.000800947

West Priest Lake Fire 67,504 70,768 73,918 74,385 2,232 0.000181133 2

Westside Fire 239,117 254,125 415,004 416,556 12,497 0.000880306 6,298

Highway:

Independent Highway 1,710,235 1,791,024 1,876,762 1,894,485 56,835 0.001063674

Hospital:

Pend Oreille Hospital 1,148,710 1,205,345 1,270,415 1,283,485 38,505 0.000207492

Library:

School districts only use the Tort Funds.

Bonner County 23 of 118 EFO00131_05-18-2020

Page 24: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/9/2019 2017 2018 2019 Replacements Replacement x 3%) Total

East Bonner Library 2,921,408 3,103,075 3,270,732 3,307,333 99,220 0.000534195

Priest Lake Library 158,245 178,734 190,163 190,604 5,718 0.000183903 1,164

West Bonner Library 325,336 341,740 359,183 363,256 10,898 0.000435338

Recreation

Bay Drive Recreation (2014) 9,468 9,857 11,213 11,213 336 0.000495000

Selkirk Recreation 189,686 196,068 216,714 217,414 6,522 0.000614169 79,964

Sewer & Water:

Bottle Bay S/W 28,159 29,075 30,350 30,374 911 0.000228369

Ellisport Bay Sewer 0 0 0 - 1,726

Kootenai Ponderay Sewer 3,882 3,998 4,118 4,118 124 0.000009365 314

Granite Reeder S/W 26,759 27,904 29,312 29,409 882 0.000219565 5

West Bonner Sewer 18,306 20,294 20,925 21,649 649 0.000641209 595

Bonner County 24 of 118 EFO00131_05-18-2020

Page 25: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/9/2019

Bonner County

County Road & Bridge

County Total Budget Information:

Cities:

Clark Fork

Dover

East Hope

Hope

Kootenai

Oldtown

Ponderay

Priest River

Sandpoint

Schools:

West Bonner #83

Lake Pend Oreille School #84

Lakeland School #272

Ambulance:

Bonner County Ambulance

Cemetery:

West Bonner Cemetery

Fire:

Coolin Cavanaugh Bay Fire

North of the Narrows

Northside Fire

Sagle Fire

Sam Owen Fire

Schweitzer Fire

Spirit Lake Fire

Timberlake Fire

West Pend Oreille Fire

West Priest Lake Fire

Westside Fire

Highway:

Independent Highway

Hospital:

Pend Oreille Hospital

Library:

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

35,223 213,786 11,319 35,223 213,786 7,848 35,223 213,786 19,343

35,223 213,786 11,319 260,328 35,223 213,786 7,848 256,857 35,223 213,786 19,343 268,352

- 1,635 - 1,635 - 1,635 - 1,635 - 1,635 - 1,635

18 560 184 762 18 560 - 578 18 560 265 843

11 356 - 367 11 356 - 367 11 356 - 367

- 319 - 319 - 319 - 319 - 319 - 319

- 1,262 - 1,262 - 1,262 - 1,262 - 1,262 - 1,262

10 2,135 - 2,145 10 2,135 - 2,145 10 2,135 - 2,145

62 42,749 - 42,811 62 42,749 - 42,811 62 42,749 - 42,811

- 22,790 88 22,878 - 22,790 1,530 24,320 - 22,790 207 22,997

2,408 88,958 481 91,847 2,408 88,958 436 91,802 2,408 88,958 9,130 100,496

- 26,521 2,054 28,575 - 26,521 1,575 28,096 - 26,521 1,932 28,453

73 93,704 3,517 97,294 73 93,704 2,714 96,491 73 93,704 6,772 100,549

3,437 60,540 3,382 67,359 3,437 60,540 1,087 65,064 3,437 60,540 864 64,841

- 23,934 1,100 25,034 - 23,934 936 24,870 - 23,934 2,033 25,967

130 631 55 816 130 631 20 781 130 631 36 797

- - - - - - - - - - - -

- 61 - 61 - 61 - 61 - 61 - 61

917 6,168 254 7,339 917 6,168 117 7,202 917 6,168 307 7,392

- - 783 783 - - 426 426 - - 460 460

- - - - - - 953 953 - - 227 227

- 1,126 - 1,126 - 1,126 - 1,126 - 1,126 - 1,126

767 3,674 76 4,517 767 3,674 344 4,785 767 3,674 373 4,814

520 5,395 325 6,240 520 5,395 - 5,915 520 5,395 - 5,915

- 3 1,135 1,138 - 3 212 215 - 3 17 20

32 333 - 365 32 333 23 388 32 333 102 467

144 978 - 1,122 144 978 207 1,329 144 978 430 1,552

501 16,043 193 16,737 501 16,043 93 16,637 501 16,043 1,179 17,723

1,333 10,703 386 12,422 1,333 10,703 447 12,483 1,333 10,703 1,034 13,070

Bonner County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

25 of 118 EFO00131_05-18-2020

Page 26: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/9/2019

Bonner CountyEast Bonner Library

Priest Lake Library

West Bonner Library

Recreation

Bay Drive Recreation (2014)

Selkirk Recreation

Sewer & Water:

Bottle Bay S/W

Ellisport Bay Sewer

Kootenai Ponderay Sewer

Granite Reeder S/W

West Bonner Sewer

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

3,336 30,497 1,117 34,950 3,336 30,497 1,225 35,058 3,336 30,497 2,768 36,601

31 344 - 375 31 344 21 396 31 344 66 441

- 3,960 533 4,493 - 3,960 151 4,111 - 3,960 113 4,073

-

- - - - - - - - - - - -

- 700 - 700 - 700 - 700 - 700 - 700

-

- 24 - 24 - 24 69 93 - 24 - 24

- - - - - - - - - - - -

- - 2 2 - - - - - - - -

- 97 - 97 - 97 - 97 - 97 - 97

6 718 - 724 6 718 - 724 6 718 - 724

Bonner County 26 of 118 EFO00131_05-18-2020

Page 27: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Bonneville County 26,002,959 28,019,838 32,130,211 32,130,211 963,906 0.003965883 4,531,817

County Road & Bridge 300,000 450,002 650,000 650,000 19,500 0.000080231

Total County Budget Information: 26,302,959 28,469,840 32,780,211 33,313,613 999,408

Cities:

Ammon 2,521,233 2,689,547 2,881,006 2,903,850 87,116 0.002755819 4

Idaho Falls 31,481,473 33,935,422 36,970,601 37,449,120 1,123,474 0.008795734 5,387,930

Iona 261,757 275,447 287,717 288,790 8,664 0.002897052 80,955

Ririe (partial) 91,272 92,641 95,420 97,042 2,911 0.004765363 50,462

Swan Valley (1st levy 2019) 15,000 15,000 450 0.000322223

Ucon 90,000 94,500 93,000 95,763 2,873 0.001700254 20,747

Schools: HYPO

Levy Rate

Shelley #60 20,993 23,611 26,500 65,928 1,978 0.000041259

Idaho Falls #91 0 0 0 136,441 4,093 0.000033067

Swan Valley #92 18,000 18,000 18,000 21,024 631 0.000085895

East Bonneville #93 0 0 0 149,880 4,496 0.000043457

Soda Springs #150 0 0 0 42,989 1,290 0.000061358

Ririe #252 0 0 0 30,575 917 0.000154816

Ambulance:

Bonneville County Ambulance 2,563,874 2,744,166 2,843,825 2,886,000 86,580 0.000351919 184,950

Cemetery:

Ammon Cemetery 109,055 115,000 123,393 124,993 3,750 0.000061646

Central Cemetery 50,737 53,707 56,857 58,254 1,748 0.000178128

Freedom Cemetery 3,136 3,236 3,336 3,441 103 0.000158065 81

Iona Cemetery 86,139 96,079 107,001 107,760 3,233 0.000228688

Lincoln Cemetery 11,698 12,344 12,998 13,192 396 0.000007489 517

Milo Cemetery 8,574 9,098 9,713 10,031 301 0.000312056 1,301

New Sweden Cemetery 9,283 9,797 10,550 10,763 323 0.000029551 559

Shelton Cemetery 38,293 40,207 42,347 44,211 1,326 0.000196434 174

Swan Valley Cemetery 6,428 6,830 7,139 7,163 215 0.000033606

Taylor Cemetery 59,499 59,499 56,736 60,177 1,805 0.000165071 15,181

Ucon Cemetery 29,528 31,319 33,077 34,768 1,043 0.000220060

Woodville Cemetery 9,243 9,243 9,433 9,651 290 0.000060307 997

Fire:

Bonneville Alpine Fire 8,706 8,706 8,706 9,000 270 0.000491321 2,337

Bonneville County Fire #1 2,110,808 2,110,086 2,138,507 2,208,760 66,263 0.000903572 1,125,788

Greater Swan Valley Fire 183,048 196,086 205,820 209,203 6,276 0.001275400 7,209

Jefferson Central Fire 1,030,000 1,096,061 1,157,919 1,186,018 35,581 0.000807203 332,269

Flood Control:

School districts only use the Tort Funds.

Bonneville County 27 of 118 EFO00131_05-18-2020

Page 28: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Flood Control #1 49,654 52,460 56,285 56,293 1,689 0.000006846 11

Junior College:

College of Eastern Idaho (2018) 0 1,044,897 1,122,731 1,122,763 33,683 0.000138581

Mosquito Abatement:

Jefferson County Mosquito Abate. 139,834 147,888 156,654 158,219 4,747 0.000545354

Sewer and Water:

Taylor Mountain Water/Sewer (2016) 51,217 52,754 0 52,754 1,583 0.000000000 2,613

Bonneville County 28 of 118 EFO00131_05-18-2020

Page 29: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bonneville County

County Road & Bridge

Total County Budget Information:

Cities:

Ammon

Idaho Falls

Iona

Ririe (partial)

Swan Valley (1st levy 2019)

Ucon

Schools:

Shelley #60

Idaho Falls #91

Swan Valley #92

East Bonneville #93

Soda Springs #150

Ririe #252

Ambulance:

Bonneville County Ambulance

Cemetery:

Ammon Cemetery

Central Cemetery

Freedom Cemetery

Iona Cemetery

Lincoln Cemetery

Milo Cemetery

New Sweden Cemetery

Shelton Cemetery

Swan Valley Cemetery

Taylor Cemetery

Ucon Cemetery

Woodville Cemetery

Fire:

Bonneville Alpine Fire

Bonneville County Fire #1

Greater Swan Valley Fire

Jefferson Central Fire

Flood Control:

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

191,843 337,284 7,328 191,843 337,284 837 191,843 337,284 4,275

191,843 337,284 7,328 536,455 191,843 337,284 837 529,964 191,843 337,284 4,275 533,402

153 22,691 269 23,113 153 22,691 - 22,844 153 22,691 22,844

1,461 470,659 10,621 482,741 1,461 470,659 1,114 473,234 1,461 470,659 6,399 478,519

- 1,073 - 1,073 - 1,073 - 1,073 - 1,073 1,073

- 1,622 - 1,622 - 1,622 - 1,622 - 1,622 1,622

- - -

28 1,235 - 1,263 28 1,235 - 1,263 28 1,235 1,263

18,695 20,733 - 39,428 18,695 20,733 - 39,428 18,695 20,733 39,428

95,771 34,738 - 130,509 95,771 38,653 - 134,424 95,771 40,670 136,441

1,076 1,948 - 3,024 1,076 1,225 - 2,301 1,076 1,225 2,301

41,894 98,740 - 140,634 41,894 105,772 - 147,666 41,894 107,986 149,880

12,078 - - 12,078 22,469 19,111 - 41,580 22,469 20,520 42,989

20,824 9,751 - 30,575 20,824 9,751 - 30,575 20,824 9,751 30,575

12,347 29,412 614 42,373 12,347 29,413 74 41,834 12,347 29,413 415 42,175

64 1,501 3 1,568 64 1,501 - 1,565 64 1,501 35 1,600

953 444 6 1,403 953 444 - 1,397 953 444 1,397

95 10 - 105 95 10 - 105 95 10 105

418 341 - 759 418 341 - 759 418 341 759

- 192 7 199 - 192 1 193 - 192 2 194

275 43 - 318 275 43 - 318 275 43 318

140 73 7 220 140 73 - 213 140 73 213

1,580 284 - 1,864 1,580 284 - 1,864 1,580 284 1,864

- 24 5 29 - 24 - 24 - 24 24

499 179 - 678 499 179 - 678 499 179 678

1,341 337 - 1,678 1,341 337 - 1,678 1,341 337 13 1,691

155 63 - 218 155 63 - 218 155 63 218

294 - - 294 294 - - 294 294 - 294

43,321 26,495 72 69,888 43,321 26,495 111 69,927 43,321 26,495 437 70,253

2,408 975 443 3,826 2,408 975 - 3,383 2,408 975 3,383

17,196 10,903 - 28,099 17,196 10,903 - 28,099 17,196 10,903 28,099

Bonneville County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

29 of 118 EFO00131_05-18-2020

Page 30: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Bonneville CountyFlood Control #1

Junior College:

College of Eastern Idaho (2018)

Mosquito Abatement:

Jefferson County Mosquito Abate.

Sewer and Water:

Taylor Mountain Water/Sewer (2016)

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

- - - - - - 2 2 - - 8 8

- - - - - - - - - - 32 32

670 895 1 1,566 670 895 - 1,565 670 895 1,565

- - - - - - - - - - -

Bonneville County 30 of 118 EFO00131_05-18-2020

Page 31: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Boundary County 4,938,852 5,057,333 5,135,615 0.005091947 480,840

County Road & Bridge 150,597 0.000149317

Total County Budget Information: 4,938,852 5,057,333 5,286,212 5,411,864 162,356

Cities:

Bonners Ferry 610,955 632,370 656,667 673,256 20,198 0.004754572

Moyie Springs 63,925 67,680 71,284 72,042 2,161 0.001903770 397

Schools: HYPO

Levy Rate

Boundary #101 53,327 57,424 61,847 103,773 3,113 0.000102891

Ambulance

Boundary County Ambulance 373,708 383,578 400,000 405,518 12,166 0.000396599 13,480

Fire:

Paradise Valley Fire 133,561 133,561 137,061 138,500 4,155 0.001000830 41,092

South Boundary 183,111 192,058 199,734 201,027 6,031 0.001626237

Library:

Boundary County Library 338,725 357,871 376,797 384,436 11,533 0.000373593

School districts only use the Tort Funds.

Boundary County 31 of 118 EFO00131_05-18-2020

Page 32: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Boundary County

County Road & Bridge

Total County Budget Information:

Cities:

Bonners Ferry

Moyie Springs

Schools:

Boundary #101

Ambulance

Boundary County Ambulance

Fire:

Paradise Valley Fire

South Boundary

Library:

Boundary County Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

48,772 76,880 - 48,772 76,880 - 48,772 76,880 -

48,772 76,880 - 125,652 48,772 76,880 - 125,652 48,772 76,880 - 125,652

447 16,142 - 16,589 447 16,142 - 16,589 447 16,142 - 16,589

87 671 - 758 87 671 - 758 87 671 - 758

2,092 39,834 - 41,926 2,092 39,834 - 41,926 2,092 39,834 - 41,926

0 5,518 - 5,518 0 5,518 - 5,518 0 5,518 - 5,518

0 1,439 - 1,439 0 1,439 - 1,439 0 1,439 - 1,439

0 1,293 - 1,293 0 1,293 - 1,293 0 1,293 - 1,293

2,662 4,977 - 7,639 2,662 4,977 - 7,639 2,662 4,977 - 7,639

Boundary County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

32 of 118 EFO00131_05-18-2020

Page 33: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Butte County 1,003,139 1,135,342 1,224,271 0.006685454 273,712

County Road & Bridge

Total County Budget Information: 1,003,139 1,135,342 1,224,271 1,311,748 39,352

Cities:

Arco 217,967 224,893 232,229 244,186 7,326 0.009713618

Butte - - - - -

Moore 6,416 6,617 6,824 7,108 213 0.001429716

Schools: HYPO

Levy Rate

Arco #111 10,254 12,615 15,023 74,176 2,225 0.000414178

Mackay #182 8,410 8,838 9,392 14,644 439 0.000095013

Cemetery:

Butte County Cemetery 39,797 41,256 40,780 44,476 1,334 0.000222690 8,205

Fire:

Lost River Fire 12,896 13,503 2,681 16,849 505 0.000037199 2,133

Hospital:

Lost River Hospital 272,704 268,510 293,254 323,144 9,694 0.000873210

Library:

Lost River Library 100,117 103,822 107,800 117,096 3,513 0.000588670

Watershed:

Little Lost River Watershed 5,029 5,000 5,000 5,029 151 0.000164550 191

School districts only use the Tort Funds.

Butte County

33 of 118 EFO00131_05-18-2020

Page 34: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Butte County

County Road & Bridge

Total County Budget Information:

Cities:

Arco

Butte

Moore

Schools:

Arco #111

Mackay #182

Cemetery:

Butte County Cemetery

Fire:

Lost River Fire

Hospital:

Lost River Hospital

Library:

Lost River Library

Watershed:

Little Lost River Watershed

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

49,688 37,789 - 49,688 37,789 49,688 37,789 -

49,688 37,789 0 87,477 49,688 37,789 - 87,477 49,688 37,789 - 87,477

563 11,394 - 11,957 563 11,394 - 11,957 563 11,394 - 11,957

0 - - - 0 - - - 0 - - -

0 284 - 284 0 284 - 284 0 284 - 284

37,567 21,586 - 59,153 37,567 21,586 - 59,153 37,567 21,586 - 59,153

2,793 2,459 - 5,252 2,793 2,459 - 5,252 2,793 2,459 - 5,252

1,877 1,343 - 3,220 1,877 1,343 - 3,220 1,877 1,343 - 3,220

2,902 444 - 3,346 2,902 444 - 3,346 2,902 444 - 3,346

20,546 9,344 - 29,890 20,546 9,344 - 29,890 20,546 9,344 - 29,890

5,664 3,632 - 9,296 5,664 3,632 - 9,296 5,664 3,632 - 9,296

0 - - - 0 - - - 0 - - -

Butte County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

34 of 118 EFO00131_05-18-2020

Page 35: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Camas County 805,280 837,942 863,077 0.005178754 30,540

County Road & Bridge

Total County Budget Information: 805,280 837,942 863,077 905,738 27,172

City:

Fairfield 154,381 159,092 164,015 166,675 5,000 0.007048797

Schools: HYPO

Levy Rate

Camas #121 6,474 7,073 7,601 16,501 495 0.000099012

Cemetery:

Camas County Cemetery 4,193 4,366 4,520 4,839 145 0.000027122

Fire:

West Magic Fire 16,712 17,214 18,088 18,133 544 0.001292979

Library

Camas County Library 73,546 80,769 71,423 83,370 2,501 0.000428562 2,750

Mosquito Abatement:

Camas County Mosquito Abatement 9,955 10,523 10,523 10,712 321 0.000393339 535

School districts only use the Tort Funds.

Camas County 35 of 118 EFO00131_05-18-2020

Page 36: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Camas County

County Road & Bridge

Total County Budget Information:

City:

Fairfield

Schools:

Camas #121

Cemetery:

Camas County Cemetery

Fire:

West Magic Fire

Library

Camas County Library

Mosquito Abatement:

Camas County Mosquito Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

33,749 8,912 - 33,749 8,912 - 33,749 8,912 -

33,749 8,912 0 42,661 33,749 8,912 - 42,661 33,749 8,912 - 42,661

255 2,405 - 2,660 255 2,405 - 2,660 255 2,405 - 2,660

2,315 6,585 - 8,900 2,315 6,585 - 8,900 2,315 6,585 - 8,900

273 46 - 319 273 46 - 319 273 46 - 319

0 45 - 45 0 45 - 45 0 45 - 45

1,615 986 - 2,601 1,615 986 - 2,601 1,615 986 - 2,601

27 162 - 189 27 162 - 189 27 162 - 189

Camas County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

36 of 118 EFO00131_05-18-2020

Page 37: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

12/18/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Canyon County 46,753,131 52,191,430 53,970,689 0.003545093 5,988,720

County Road & Bridge

Total County Budget Information: 46,753,131 52,191,430 53,970,689 54,820,975 1,644,629

Cities:

Caldwell 15,820,335 16,914,283 18,082,481 18,301,563 549,047 0.007394793 2,816,210

Greenleaf 74,634 78,517 80,924 82,630 2,479 0.002303389

Melba 86,834 89,518 94,989 97,629 2,929 0.005173092 325

Middleton 1,617,858 1,824,788 2,237,150 2,250,229 67,507 0.004583908 82

Nampa 36,713,841 39,159,703 41,362,443 41,893,297 1,256,799 0.006641472 4,399,561

Notus 83,458 86,049 90,054 92,968 2,789 0.003853864 87

Parma 602,986 627,433 652,496 672,916 20,187 0.007183718 22,168

Star 970,467 1,116,734 1,306,208 1,310,198 39,306 0.001314341 663,040

Wilder 289,351 314,900 327,631 336,200 10,086 0.008942656 9,305

Schools: HYPO

Levy Rate

Meridian #2 280,934 330,869 379,011 750,247 22,507 0.000028516 14,839

Kuna #3 80,750 100,485 68,407 152,944 4,588 0.000052504 50,608

Nampa #131 278,258 308,252 340,132 540,618 16,219 0.000085912

Caldwell #132 3,392 7,452 11,462 110,303 3,309 0.000051027

Wilder #133 0 0 0 15,851 476 0.000054676

Middleton #134 25,611 31,225 37,108 76,247 2,287 0.000047603

Notus #135 0 0 0 - - 0.000000000

Melba #136 0 0 0 22,484 675 0.000073223 11,905

Parma #137 33,324 40,989 46,983 118,374 3,551 0.000266929

Vallivue #139 0 0 17,329 236,594 7,098 0.000070228

Marsing #363 18,644 21,064 24,817 56,296 1,689 0.000185379

Homedale #370 0 0 1,076 38,478 1,154 0.000113693

Ambulance:

Canyon County Ambulance 2,504,688 2,671,438 2,843,948 2,884,287 86,529 0.000186806 15,458

Cemetery:

Fairview Cemetery 57,442 62,403 68,062 68,871 2,066 0.000053819

Greenleaf Cemetery 18,977 20,165 21,672 22,250 668 0.000180266

Kuna Cemetery 170,000 185,279 207,434 208,909 6,267 0.000108161 1,720

Lower Boise Cemetery 21,308 22,396 23,325 24,917 748 0.000189342

Melba Cemetery 21,948 22,000 22,991 24,212 726 0.000112337 890

Middleton Cemetery 44,425 48,631 53,626 54,172 1,625 0.000046656

Parma Cemetery 30,558 33,000 34,510 35,952 1,079 0.000134817 3,524

Pleasant Ridge Cemetery 47,952 50,852 53,080 53,359 1,601 0.000283798

Roswell Cemetery 18,084 19,796 21,227 22,344 670 0.000131765 1,421

Wilder Cemetery 57,699 62,371 66,337 67,741 2,032 0.000209334

School districts only use the Tort Funds.

Canyon County 37 of 118 EFO00131_05-18-2020

Page 38: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

12/18/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Pest Control:

Canyon County Pest Control 201,773 272,566 165,000 278,583 8,357 0.000028760 29,796

Melba Gopher 11,847 12,423 12,000 12,939 388 0.000109577 621

Fire:

Caldwell Fire 1,854,030 1,951,586 2,029,076 2,057,563 61,727 0.001588206

Homedale Fire 311,024 328,222 346,496 357,549 10,726 0.001078410

Kuna Fire 1,695,768 1,849,130 2,082,524 2,099,331 62,980 0.001058883 12,167

Marsing Fire 392,910 418,070 451,339 468,578 14,057 0.000973956 7

Melba Fire 125,652 130,692 137,231 148,540 4,456 0.000637662 1,119

Middleton Fire 1,641,933 1,782,423 1,955,926 1,975,423 59,263 0.001427551

Nampa Fire 2,576,773 2,724,650 2,852,577 2,892,023 86,761 0.001779275

Parma Fire 712,507 765,846 805,948 833,134 24,994 0.001614989

Star Fire 2,108,182 2,340,032 2,638,550 2,649,729 79,492 0.001591285

Upper Deer Flat Fire 201,073 210,981 129,347 216,188 6,486 0.000363072 18,366

Wilder Fire 398,738 437,664 477,274 490,858 14,726 0.001222470

Flood Control:

Boise Flood Control #10 357,189 383,064 413,695 413,727 12,412 0.000109390

Flood Control #11 48,414 52,167 54,414 54,414 1,632 0.000372519

Highway:

Canyon Highway #4 5,324,378 5,687,182 6,081,600 6,150,341 184,510 0.001169196 24

Golden Gate #3 1,115,142 1,209,606 1,295,026 1,323,311 39,699 0.001710007

Nampa Highway #1 7,285,414 8,054,888 8,556,854 8,636,475 259,094 0.000988346

Notus Parma #2 816,438 874,230 915,954 955,644 28,669 0.001507851

Junior College:

College of Western Idaho 7,844,288 8,379,739 8,978,810 9,035,757 271,073 0.000128506 2,158 -

Library:

Kuna Library 812,380 880,485 982,017 991,340 29,740 0.000425868 5,485 10,786

Lizard Butte Library 67,385 74,464 82,148 85,567 2,567 0.000185912

Wilder Library 123,500 136,737 163,753 168,294 5,049 0.000563127

Mosquito Abatement:

Canyon County Abatement 1,897,530 2,451,488 2,514,321 2,529,108 75,873 0.000165154 673,201

Recreation:

Greater Middleton Recreation 560,531 609,934 669,846 672,715 20,181 0.000423416 57,549

Ten Davis Recreation 12,618 13,273 13,825 13,938 418 0.000150450

Sewer and Water:

Star Sewer and Water 407,443 568,616 659,585 660,816 19,824 0.000666176 1,111

Canyon County 38 of 118 EFO00131_05-18-2020

Page 39: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

12/18/2019

Canyon County

County Road & Bridge

Total County Budget Information:

Cities:

Caldwell

Greenleaf

Melba

Middleton

Nampa

Notus

Parma

Star

Wilder

Schools:

Meridian #2

Kuna #3

Nampa #131

Caldwell #132

Wilder #133

Middleton #134

Notus #135

Melba #136

Parma #137

Vallivue #139

Marsing #363

Homedale #370

Ambulance:

Canyon County Ambulance

Cemetery:

Fairview Cemetery

Greenleaf Cemetery

Kuna Cemetery

Lower Boise Cemetery

Melba Cemetery

Middleton Cemetery

Parma Cemetery

Pleasant Ridge Cemetery

Roswell Cemetery

Wilder Cemetery

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

406,070 443,402 2,642 406,070 443,402 1,511 406,070 443,402 814

406,070 443,402 2,642 852,114 406,070 443,402 1,511 850,983 406,070 443,402 814 850,286

3,479 215,603 - 219,082 3,479 215,603 - 219,082 3,479 215,603 219,082

9 1,697 - 1,706 9 1,697 - 1,706 9 1,697 1,706

330 2,310 - 2,640 330 2,310 - 2,640 330 2,310 2,640

71 12,004 - 12,075 71 12,004 - 12,075 71 12,004 1,004 13,079

7,579 523,275 1,534 532,388 7,579 523,275 3,297 534,151 7,579 523,275 530,854

596 2,318 - 2,914 596 2,318 - 2,914 596 2,318 2,914

1,908 18,512 - 20,420 1,908 18,512 - 20,420 1,908 18,512 20,420

434 3,556 - 3,990 434 3,556 - 3,990 434 3,556 3,990

599 7,970 - 8,569 599 7,970 - 8,569 599 7,970 8,569

18,013 351,053 - 369,066 18,013 351,053 - 369,066 18,013 351,053 2,170 371,236

2,069 50,390 - 52,459 2,069 50,390 - 52,459 2,069 50,390 52,459

35,460 165,026 687 201,173 35,460 165,026 1,445 201,931 35,460 165,026 200,486

5,017 93,824 - 98,841 5,017 93,824 - 98,841 5,017 93,824 98,841

11,624 - - 11,624 15,000 - - 15,000 15,851 - 15,851

12,562 25,638 - 38,200 12,562 25,638 - 38,200 12,562 25,638 939 39,139

- - - - - - - - - - -

20,650 - - 20,650 21,521 - - 21,521 22,484 - 22,484

49,647 21,744 - 71,391 49,647 21,744 - 71,391 49,647 21,744 71,391

86,824 110,637 - 197,461 86,824 132,164 - 218,988 86,824 132,441 219,265

23,958 7,521 - 31,479 23,958 7,521 - 31,479 23,958 7,521 31,479

21,535 12,974 - 34,509 21,535 14,884 - 36,419 21,535 15,867 37,402

17,502 22,794 144 40,440 17,502 22,794 84 40,380 17,502 22,794 43 40,339

343 466 - 809 343 466 - 809 343 466 809

354 224 - 578 354 224 - 578 354 224 578

504 971 - 1,475 504 971 - 1,475 504 971 1,475

1,339 253 - 1,592 1,339 253 - 1,592 1,339 253 1,592

1,082 139 - 1,221 1,082 139 - 1,221 1,082 139 1,221

304 231 - 535 304 231 - 535 304 231 11 546

893 549 - 1,442 893 549 - 1,442 893 549 1,442

- 279 - 279 - 279 - 279 - 279 279

974 143 - 1,117 974 143 - 1,117 974 143 1,117

1,017 387 108 1,512 1,017 387 - 1,404 1,017 387 1,404

Canyon County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

39 of 118 EFO00131_05-18-2020

Page 40: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

12/18/2019

Canyon CountyPest Control:

Canyon County Pest Control

Melba Gopher

Fire:

Caldwell Fire

Homedale Fire

Kuna Fire

Marsing Fire

Melba Fire

Middleton Fire

Nampa Fire

Parma Fire

Star Fire

Upper Deer Flat Fire

Wilder Fire

Flood Control:

Boise Flood Control #10

Flood Control #11

Highway:

Canyon Highway #4

Golden Gate #3

Nampa Highway #1

Notus Parma #2

Junior College:

College of Western Idaho

Library:

Kuna Library

Lizard Butte Library

Wilder Library

Mosquito Abatement:

Canyon County Abatement

Recreation:

Greater Middleton Recreation

Ten Davis Recreation

Sewer and Water:

Star Sewer and Water

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

4,124 1,893 27 6,044 4,124 1,893 - 6,017 4,124 1,893 6,017

480 36 - 516 480 36 - 516 480 36 516

17,095 11,392 - 28,487 17,095 11,392 - 28,487 17,095 11,392 28,487

7,614 3,439 - 11,053 7,614 3,439 - 11,053 7,614 3,439 11,053

7,772 9,035 - 16,807 7,772 9,035 - 16,807 7,772 9,035 16,807

16,525 714 - 17,239 16,525 714 - 17,239 16,525 714 17,239

10,311 998 - 11,309 10,311 998 - 11,309 10,311 998 11,309

7,941 11,186 - 19,127 7,941 11,186 - 19,127 7,941 11,186 370 19,497

25,257 14,189 - 39,446 25,257 14,189 - 39,446 25,257 14,189 39,446

19,568 7,618 - 27,186 19,568 7,618 - 27,186 19,568 7,618 27,186

5,201 5,978 - 11,179 5,201 5,978 - 11,179 5,201 5,978 11,179

3,330 1,877 - 5,207 3,330 1,877 - 5,207 3,330 1,877 5,207

9,922 3,662 795 14,379 9,922 3,662 - 13,584 9,922 3,662 13,584

- - - - - - - - - - 32 32

- - - - - - - - - - -

29,118 39,351 - 68,469 29,118 39,351 - 68,469 29,118 39,351 272 68,741

20,908 7,377 973 29,258 20,908 7,377 - 28,285 20,908 7,377 28,285

30,945 48,676 208 79,829 30,945 48,676 442 80,063 30,945 48,676 79,621

30,090 9,600 - 39,690 30,090 9,600 - 39,690 30,090 9,600 39,690

- 56,556 100 56,656 - 56,556 57 56,613 - 56,556 391 56,947

4,497 4,826 - 9,323 4,497 4,826 - 9,323 4,497 4,826 9,323

2,064 1,355 - 3,419 2,064 1,355 - 3,419 2,064 1,355 3,419

3,831 710 287 4,828 3,831 710 - 4,541 3,831 710 4,541

1,103 13,650 92 14,845 1,103 13,650 53 14,806 1,103 13,650 34 14,787

- 2,766 - 2,766 - 2,766 - 2,766 - 2,766 103 2,869

- 113 - 113 - 113 - 113 - 113 113

131 1,100 - 1,231 131 1,100 - 1,231 131 1,100 1,231

Canyon County 40 of 118 EFO00131_05-18-2020

Page 41: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Caribou County 5,051,848 5,349,765 5,520,652 0.005936875 -

County Road & Bridge 898,111 843,673 885,918 0.000952710

Total County Budget Information: 5,949,959 6,193,438 6,406,570 6,559,419 196,783

Cities:

Bancroft 171,699 177,152 182,769 192,839 5,785 0.018008656 -

Grace 236,231 244,601 254,586 257,740 7,732 0.009554776 -

Soda Springs 833,263 916,071 948,353 975,591 29,268 0.008889369 -

Schools: HYPO

Levy Rate

Marsh Valley #21 34,000 12,327 12,327 55,673 1,670 0.000041716

Grace #148 11,432 12,171 12,933 26,122 784 0.000156286

North Gem #149 114 439 774 11,509 345 0.000096683

Soda Springs #150 0 0 0 42,989 1,290 0.000061358

Cemetery:

Bancroft Cemetery 3,779 3,935 4,087 4,821 145 0.000044323

Central Cemetery 7,995 8,269 8,648 9,328 280 0.000299139

Fairview Cemetery 85,089 92,889 95,907 97,920 2,938 0.000167757 5,725

Freedom Cemetery 3,136 3,236 3,336 3,441 103 0.000158065 81

Grace Cemetery 19,011 19,822 20,546 21,910 657 0.000269576

Lago Cemetery 3,080 3,461 3,793 3,913 117 0.000308441

Lava Cemetery 17,000 17,000 17,500 17,711 531 0.000081469 2,806

Lund Cemetery 3,563 3,674 3,789 3,933 118 0.000207655

Thatcher Cemetery 4,899 5,172 5,336 5,516 165 0.000243549

Turner Cemetery 4,458 4,600 4,742 4,888 147 0.000376902 478

Fire:

Bailey Creek Fire 4,197 5,200 5,347 5,350 161 0.000279621 231

Freedom Fire 4,936 5,089 5,247 5,408 162 0.000409648

Library:

Grace Library 72,853 75,643 78,014 81,418 2,443 0.000579873 417

School districts only use the Tort Funds.

Caribou County 41 of 118 EFO00131_05-18-2020

Page 42: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Caribou County

County Road & Bridge

Total County Budget Information:

Cities:

Bancroft

Grace

Soda Springs

Schools:

Marsh Valley #21

Grace #148

North Gem #149

Soda Springs #150

Cemetery:

Bancroft Cemetery

Central Cemetery

Fairview Cemetery

Freedom Cemetery

Grace Cemetery

Lago Cemetery

Lava Cemetery

Lund Cemetery

Thatcher Cemetery

Turner Cemetery

Fire:

Bailey Creek Fire

Freedom Fire

Library:

Grace Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

87,626 65,223 - 87,626 65,223 - 87,626 65,223 -

87,626 65,223 - 152,849 87,626 65,223 - 152,849 87,626 65,223 - 152,849

4,432 5,638 - 10,070 4,432 5,638 - 10,070 4,432 5,638 - 10,070

79 3,075 - 3,154 79 3,075 - 3,154 79 3,075 - 3,154

96 27,142 - 27,238 96 27,142 - 27,238 96 27,142 - 27,238

12,094 9,579 - 21,673 12,094 9,579 - 21,673 12,094 9,579 - 21,673

10,294 2,895 - 13,189 10,294 2,895 - 13,189 10,294 2,895 - 13,189

5,371 5,364 - 10,735 5,371 5,364 - 10,735 5,371 5,364 - 10,735

12,078 - - 12,078 22,469 19,111 - 41,580 22,469 20,520 - 42,989

548 186 - 734 548 186 - 734 548 186 - 734

610 70 - 680 610 70 - 680 610 70 - 680

763 1,250 - 2,013 763 1,250 - 2,013 763 1,250 - 2,013

95 10 - 105 95 10 - 105 95 10 - 105

1,135 229 - 1,364 1,135 229 - 1,364 1,135 229 - 1,364

119 1 - 120 119 1 - 120 119 1 - 120

96 115 - 211 96 115 - 211 96 115 - 211

101 43 - 144 101 43 - 144 101 43 - 144

174 6 - 180 174 6 - 180 174 6 - 180

142 4 - 146 142 4 - 146 142 4 - 146

2 1 - 3 2 1 - 3 2 1 - 3

137 24 - 161 137 24 - 161 137 24 - 161

3,050 354 - 3,404 3,050 354 - 3,404 3,050 354 - 3,404

Caribou County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

42 of 118 EFO00131_05-18-2020

Page 43: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

11/27/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Cassia County 5,063,735 5,311,350 5,601,700 0.003343488

Elba Almo Highway 44,100 48,650 50,500 0.001879103

Total County Budget Information: 5,107,835 5,360,000 5,652,200 5,930,050 177,902

Cities:

Albion 27,523 28,349 29,199 29,862 896 0.002202514 1,465

Burley 2,046,481 2,127,252 2,237,037 2,331,706 69,951 0.005255183 1,577

Declo 24,684 26,973 28,196 29,806 894 0.003268747

Malta 3,648 3,768 3,909 4,247 127 0.000656504 2,434

Oakley 43,000 45,297 46,932 51,209 1,536 0.001820810 764

Schools: HYPO

Levy Rate

Cassia County #151 0 0 0 171,383 5,141 0.000106864

Minidoka County #331 0 0 1,285 120,418 3,613 0.000073581

American Falls #381 0 0 0 48,518 1,456 0.000051167 25,465

Murtaugh #418 2,741 3,514 4,353 24,042 721 0.000142938

Cemetery:

Albion Cemetery 6,074 6,272 6,526 6,713 201 0.000151722

Declo Cemetery 12,188 13,012 13,617 14,485 435 0.000186136 507

Oakley Valley Cemetery 20,759 20,759 21,691 23,257 698 0.000123190

Sublett Cemetery 1,265 1,364 1,384 1,406 42 0.000108744 22

Valley Vu Cemetery 5,025 5,286 5,552 7,968 239 0.000090404

View Cemetery 8,098 8,368 8,657 9,400 282 0.000150865

Fire:

Albion Fire 22,480 23,226 24,182 24,865 746 0.000608022

Minidoka County Fire 603,868 631,367 658,661 694,002 20,820 0.000821914

North Cassia Fire 337,765 356,396 371,568 389,356 11,681 0.000462992

Oakley Fire 54,925 54,613 61,918 66,642 1,999 0.000548053

Raft River Fire 23,136 24,243 24,243 31,970 959 0.000133622

Rock Creek Fire 781,200 822,781 872,758 900,278 27,008 0.001078416

Flood Control:

Goose Creek Flood Control #16 58,336 61,542 61,542 61,542 1,846 0.000062067 2,817

Raft River Flood Control #15 48,239 50,045 53,083 53,083 1,592 0.000274178

Highway:

Albion Highway 7,431 7,660 7,960 8,027 241 0.000184572 14

Burley Highway 1,883,991 1,978,259 2,065,759 2,141,659 64,250 0.001646693

Murtaugh Highway 213,673 221,372 229,702 243,489 7,305 0.001279510 336

Oakley Highway 258,261 283,237 295,812 315,526 9,466 0.001637453

Raft River Highway 277,355 287,638 301,341 327,332 9,820 0.002039112 6,895

School districts only use the Tort Funds.

Cassia County 43 of 118 EFO00131_05-18-2020

Page 44: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

11/27/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Library:

Oakley Library 20,682 21,945 22,889 24,390 732 0.000112791

Recreation:

Almo Recreation 2,605 3,060 3,168 3,479 104 0.000217594

Oakley Recreation (Perm O/R 2019) 32,106 34,184 108,273 110,633 3,319 0.000599340 14,400

Cassia County 44 of 118 EFO00131_05-18-2020

Page 45: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/27/2019

Cassia County

Elba Almo Highway

Total County Budget Information:

Cities:

Albion

Burley

Declo

Malta

Oakley

Schools:

Cassia County #151

Minidoka County #331

American Falls #381

Murtaugh #418

Cemetery:

Albion Cemetery

Declo Cemetery

Oakley Valley Cemetery

Sublett Cemetery

Valley Vu Cemetery

View Cemetery

Fire:

Albion Fire

Minidoka County Fire

North Cassia Fire

Oakley Fire

Raft River Fire

Rock Creek Fire

Flood Control:

Goose Creek Flood Control #16

Raft River Flood Control #15

Highway:

Albion Highway

Burley Highway

Murtaugh Highway

Oakley Highway

Raft River Highway

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

207,941 69,909 - 207,941 69,909 - 207,941 69,909 -

207,941 69,909 - 277,850 207,941 69,909 - 277,850 207,941 69,909 - 277,850

94 569 - 663 94 569 - 663 94 569 - 663

2,721 91,948 - 94,669 2,721 91,948 - 94,669 2,721 91,948 - 94,669

935 675 - 1,610 935 675 - 1,610 935 675 - 1,610

28 310 - 338 28 310 - 338 28 310 - 338

3,171 1,106 - 4,277 3,171 1,106 - 4,277 3,171 1,106 - 4,277

140,394 16,129 - 156,523 140,394 23,571 - 163,965 140,394 30,989 - 171,383

76,853 34,253 - 111,106 76,853 38,717 - 115,570 76,853 42,280 - 119,133

46,313 - - 46,313 48,518 - - 48,518 48,518 - - 48,518

17,451 2,238 - 19,689 17,451 2,238 - 19,689 17,451 2,238 - 19,689

109 78 - 187 109 78 - 187 109 78 - 187

770 98 - 868 770 98 - 868 770 98 - 868

1,345 221 - 1,566 1,345 221 - 1,566 1,345 221 - 1,566

- 22 - 22 - 22 - 22 - 22 - 22

2,336 80 - 2,416 2,336 80 - 2,416 2,336 80 - 2,416

712 31 - 743 712 31 - 743 712 31 - 743

419 264 - 683 419 264 - 683 419 264 - 683

31,144 4,197 - 35,341 31,144 4,197 - 35,341 31,144 4,197 - 35,341

15,014 2,774 - 17,788 15,014 2,774 - 17,788 15,014 2,774 - 17,788

4,005 719 - 4,724 4,005 719 - 4,724 4,005 719 - 4,724

7,512 215 - 7,727 7,512 215 - 7,727 7,512 215 - 7,727

22,579 4,941 - 27,520 22,579 4,941 196 27,716 22,579 4,941 27,520

- - - - - - - - - - - -

- - - - - - - - - - - -

- 67 - 67 - 67 - 67 - 67 - 67

57,317 18,583 - 75,900 57,317 18,583 - 75,900 57,317 18,583 - 75,900

12,944 843 - 13,787 12,944 843 - 13,787 12,944 843 - 13,787

17,211 2,503 - 19,714 17,211 2,503 - 19,714 17,211 2,503 - 19,714

22,784 3,207 - 25,991 22,784 3,207 - 25,991 22,784 3,207 - 25,991

Cassia County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

45 of 118 EFO00131_05-18-2020

Page 46: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/27/2019

Cassia CountyLibrary:

Oakley Library

Recreation:

Almo Recreation

Oakley Recreation (Perm O/R 2019)

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

1,286 215 - 1,501 1,286 215 - 1,501 1,286 215 - 1,501

302 9 - 311 302 9 - 311 302 9 - 311

2,016 344 - 2,360 2,016 344 - 2,360 2,016 344 - 2,360

Cassia County 46 of 118 EFO00131_05-18-2020

Page 47: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Clark County 632,229 652,325 675,002 0.004852421 21,170

County Road & Bridge

Total County Budget Information: 632,229 652,325 675,002 723,667 21,710

Cities:

Dubois 52,372 54,154 55,897 59,854 1,796 0.003902536

Spencer 2,213 2,283 2,653 2,759 83 0.001056703

Schools: HYPO

Levy Rate

Clark #161 0 0 2,702 18,257 548 0.000131245

Cemetery:

Clark County Cemetery 13,366 13,818 14,663 15,728 472 0.000400000

Library:

Clark County Library 72,423 63,473 73,519 74,645 2,239 0.000528510 1,270

School districts only use the Tort Funds.

Clark County 47 of 118 EFO00131_05-18-2020

Page 48: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Clark County

County Road & Bridge

Total County Budget Information:

Cities:

Dubois

Spencer

Schools:

Clark #161

Cemetery:

Clark County Cemetery

Library:

Clark County Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

31,271 17,394 - 31,271 17,394 - 31,271 17,394 -

31,271 17,394 - 48,665 31,271 17,394 - 48,665 31,271 17,394 - 48,665

1,732 2,225 - 3,957 1,732 2,225 - 3,957 1,732 2,225 - 3,957

0 106 - 106 0 106 - 106 0 106 - 106

0 15,555 - 15,555 0 15,555 - 15,555 0 15,555 - 15,555

700 365 - 1,065 700 365 - 1,065 700 365 - 1,065

745 381 - 1,126 745 381 - 1,126 745 381 - 1,126

Clark County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

48 of 118 EFO00131_05-18-2020

Page 49: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Clearwater County 3,194,861 3,327,245 3,364,223 0.004859472 81,126

County Road & Bridge

Total County Budget Information: 3,194,861 3,327,245 3,364,223 3,442,986 103,290

Cities:

Elk River 67,673 71,033 73,224 75,230 2,257 0.006331652

Orofino 1,062,242 1,137,326 1,175,925 1,214,135 36,424 0.009539048

Pierce 127,314 131,250 135,466 139,297 4,179 0.008346649

Weippe 162,900 167,878 173,000 176,024 5,281 0.005335692 548

Schools: HYPO

Levy Rate

#171 Orofino 0 0 0 60,974 1,829 0.000097210

#283 Kendrick 0 0 0 25,151 755 0.000167589

#288 Whitepine 0 0 0 7,469 224 0.000033835

#302 Nezperce 0 0 244 15,789 474 0.000121434

Ambulance:

Clearwater Ambulance 125,883 131,098 132,682 135,714 4,071 0.000191653 3,067

Auditorium:

Fraser Community Center 4,618 3,586 4,776 5,121 154 0.000266743 800

Cemetery:

Elk River Cemetery 6,948 7,209 7,428 7,523 226 0.000102561 6

Fraser Cemetery 1,812 1,812 1,812 1,924 58 0.000068993 561

Gilbert Cemetery 900 900 900 950 29 0.000086786 420

North Clearwater Cemetery 6,825 7,139 7,391 7,525 226 0.000103299 375

Orofino Cemetery 37,184 57,540 59,619 61,019 1,831 0.000303447

Pierce Cemetery 4,373 4,536 4,677 4,789 144 0.000088822 266

Sanders Cemetery 5,612 7,033 7,033 7,200 216 0.000139403 4,557

Southwick Cemetery 1,500 1,500 1,500 1,570 47 0.000046719 1,514

Weippe Cemetery 2,257 2,339 2,417 2,510 75 0.000030819 986

Weseman Cemetery 3,115 3,257 3,425 3,503 105 0.000077358

Fire:

Big Canyon Fire 21,976 22,500 23,000 23,464 704 0.001074008 2,472

Evergreen Fire 12,104 12,467 12,841 12,841 385 0.000815691 1,239

Grangemont Fire 7,622 8,376 8,376 8,376 251 0.001577855 1,410

Greer Fire 6,188 5,200 6,374 6,374 191 0.001840193 2,310

Orofino Fire 33,771 35,002 36,572 37,407 1,122 0.000549082 197

Sunnyside Fire 27,238 27,943 28,895 28,895 867 0.001463147 1,428

Twin Ridge Fire 28,907 30,750 32,184 32,184 966 0.001164185 44,980

Upper Fords Creek Fire 14,642 16,127 17,897 17,897 537 0.002389677 3,537

Weippe Fire 16,151 20,919 16,763 20,919 628 0.000389811 6,018

School districts only use the Tort Funds.

Clearwater County 49 of 118 EFO00131_05-18-2020

Page 50: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Highway:

Clearwater Highway 132,800 137,890 142,242 144,706 4,341 0.000695090 40

Library:

Clearwater Library 269,111 272,728 282,875 290,660 8,720 0.000552265 19,784

Elk River Library 44,709 46,374 48,784 49,419 1,483 0.000643581 9,330

Pierce Library 56,486 56,500 56,500 57,927 1,738 0.000541747 17,544

Recreation:

Clearwater West Recreation 946 996 1,034 1,063 32 0.000011564 178

Dworshak Recreation 68,692 71,012 71,012 73,276 2,198 0.000251278 8,694

Elk River Recreation 28,001 29,043 29,926 30,301 909 0.000394798

Pierce Recreation 60,348 62,377 64,320 65,571 1,967 0.000449141

Weippe Fraser Recreation 10,200 10,200 10,500 10,920 328 0.000106523 3,719

Sewer & Water:

Judgeton S/W 3,778 3,787 3,901 3,910 117 0.003878142 105

Clearwater County 50 of 118 EFO00131_05-18-2020

Page 51: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Clearwater County

County Road & Bridge

Total County Budget Information:

Cities:

Elk River

Orofino

Pierce

Weippe

Schools:

#171 Orofino

#283 Kendrick

#288 Whitepine

#302 Nezperce

Ambulance:

Clearwater Ambulance

Auditorium:

Fraser Community Center

Cemetery:

Elk River Cemetery

Fraser Cemetery

Gilbert Cemetery

North Clearwater Cemetery

Orofino Cemetery

Pierce Cemetery

Sanders Cemetery

Southwick Cemetery

Weippe Cemetery

Weseman Cemetery

Fire:

Big Canyon Fire

Evergreen Fire

Grangemont Fire

Greer Fire

Orofino Fire

Sunnyside Fire

Twin Ridge Fire

Upper Fords Creek Fire

Weippe Fire

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

13,194 65,569 1,007 13,194 65,569 - 13,194 65,569 -

13,194 65,569 1,007 79,770 13,194 65,569 - 78,763 13,194 65,569 - 78,763

- 2,006 - 2,006 - 2,006 - 2,006 - 2,006 - 2,006

141 38,069 766 38,976 141 38,069 - 38,210 141 38,069 - 38,210

771 3,060 - 3,831 771 3,060 - 3,831 771 3,060 - 3,831

- 3,024 - 3,024 - 3,024 - 3,024 - 3,024 - 3,024

4,104 55,620 - 59,724 4,104 56,870 - 60,974 4,104 56,870 - 60,974

11,748 - - 11,748 21,284 2,884 - 24,168 21,284 3,867 - 25,151

2,839 4,003 - 6,842 2,839 4,289 - 7,128 2,839 4,630 - 7,469

10,146 4,604 - 14,750 10,146 5,089 - 15,235 10,146 5,399 - 15,545

540 2,492 40 3,072 540 2,492 - 3,032 540 2,492 - 3,032

243 102 - 345 243 102 - 345 243 102 - 345

0 95 - 95 - 95 - 95 - 95 - 95

81 31 - 112 81 31 - 112 81 31 - 112

47 3 - 50 47 3 - 50 47 3 - 50

84 50 - 134 84 50 7 141 84 50 - 134

89 1,311 17 1,417 89 1,311 - 1,400 89 1,311 - 1,400

4 108 - 112 4 108 - 112 4 108 - 112

46 121 21 188 46 121 - 167 46 121 - 167

44 26 - 70 44 26 - 70 44 26 - 70

34 59 - 93 34 59 - 93 34 59 - 93

18 60 - 78 18 60 - 78 18 60 - 78

261 203 - 464 261 203 - 464 261 203 - 464

- - - - - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

61 774 - 835 61 774 - 835 61 774 - 835

- - - - - - - - - - - -

- - 183 183 - - - - - - - -

- - - - - - - - - - - -

- - - - - - - - - - - -

Clearwater County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

51 of 118 EFO00131_05-18-2020

Page 52: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Clearwater CountyHighway:

Clearwater Highway

Library:

Clearwater Library

Elk River Library

Pierce Library

Recreation:

Clearwater West Recreation

Dworshak Recreation

Elk River Recreation

Pierce Recreation

Weippe Fraser Recreation

Sewer & Water:

Judgeton S/W

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

779 1,685 - 2,464 779 1,685 - 2,464 779 1,685 - 2,464

1,873 5,912 116 7,901 1,873 5,912 - 7,785 1,873 5,912 - 7,785

- 635 - 635 - 635 - 635 - 635 - 635

36 1,391 - 1,427 36 1,391 - 1,427 36 1,391 - 1,427

21 8 - 29 21 8 - 29 21 8 - 29

274 1,990 56 2,320 274 1,990 - 2,264 274 1,990 - 2,264

- 375 - 375 - 375 - 375 - 375 - 375

41 1,210 - 1,251 41 1,210 - 1,251 41 1,210 - 1,251

224 196 - 420 224 196 - 420 224 196 - 420

- 9 - 9 - 9 - 9 - 9 - 9

Clearwater County 52 of 118 EFO00131_05-18-2020

Page 53: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Custer County 1,605,388 1,662,402 1,719,614 0.002351898

County Road & Bridge

Total County Budget Information: 1,605,388 1,662,402 1,719,614 1,747,583 52,427

Cities:

Challis 309,266 309,278 309,905 316,756 9,503 0.005702602 22,216

Mackay 69,563 71,710 74,988 76,985 2,310 0.002450340 1,560

Stanley 75,976 78,275 81,139 81,798 2,454 0.001770613 703

Schools: HYPO

Levy Rate

Arco #111 10,254 12,615 15,023 74,176 2,225 0.000414178

Challis #181 6,715 6,715 7,059 10,598 318 0.000017254

Mackay #182 8,410 8,838 9,392 14,644 439 0.000095013

Ambulance:

South Custer Ambulance 42,683 44,047 46,994 48,279 1,448 0.000312426

Cemetery:

Big Lost River Cemetery 21,639 22,343 23,233 24,044 721 0.000203308 693

Challis Cemetery 31,670 32,864 33,968 34,651 1,040 0.000162214

Fire:

North Custer Fire 160,574 165,692 172,019 173,691 5,211 0.000486277

Sawtooth Valley Fire 70,400 73,745 76,520 77,159 2,315 0.000463549 17,030

South Custer Fire 102,532 105,837 109,631 112,428 3,373 0.000987602

Highway:

Lost River Highway 113,203 116,780 120,860 123,612 3,708 0.000805242 1,119

Hospital:

Lost River Hospital 272,704 268,510 293,254 323,144 9,694 0.000873210

North Custer Hospital 98,569 101,828 105,172 109,353 3,281 0.000268616

Salmon River Clinic 121,185 118,469 120,141 122,375 3,671 0.000642750 42,950

Library:

Mackay Library 41,192 42,489 44,204 45,575 1,367 0.000379391

Stanley Community Library 56,650 59,225 61,000 61,477 1,844 0.000326348 2,064

Mosquito Abatement:

Battleground Mosquito Abatement 17,128 17,727 18,810 18,911 567 0.000557844

Mackay Mosquito Abatement 22,017 22,685 23,377 23,620 709 0.000256062 1,869

School districts only use the Tort Funds.

Custer County 53 of 118 EFO00131_05-18-2020

Page 54: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Custer County

County Road & Bridge

Total County Budget Information:

Cities:

Challis

Mackay

Stanley

Schools:

Arco #111

Challis #181

Mackay #182

Ambulance:

South Custer Ambulance

Cemetery:

Big Lost River Cemetery

Challis Cemetery

Fire:

North Custer Fire

Sawtooth Valley Fire

South Custer Fire

Highway:

Lost River Highway

Hospital:

Lost River Hospital

North Custer Hospital

Salmon River Clinic

Library:

Mackay Library

Stanley Community Library

Mosquito Abatement:

Battleground Mosquito Abatement

Mackay Mosquito Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

16,407 11,562 - 16,407 11,562 - 16,407 11,562 -

16,407 11,562 - 27,969 16,407 11,562 - 27,969 16,407 11,562 - 27,969

17 6,834 - 6,851 17 6,834 - 6,851 17 6,834 - 6,851

105 1,892 - 1,997 105 1,892 - 1,997 105 1,892 - 1,997

- 659 - 659 - 659 - 659 - 659 - 659

37,567 21,586 - 59,153 37,567 21,586 - 59,153 37,567 21,586 - 59,153

- 3,539 - 3,539 - 3,539 - 3,539 - 3,539 - 3,539

2,793 2,459 - 5,252 2,793 2,459 - 5,252 2,793 2,459 - 5,252

930 355 - 1,285 930 355 - 1,285 930 355 - 1,285

607 204 - 811 607 204 - 811 607 204 - 811

273 410 - 683 273 410 - 683 273 410 - 683

927 745 - 1,672 927 745 - 1,672 927 745 - 1,672

15 624 - 639 15 624 - 639 15 624 - 639

2,471 326 - 2,797 2,471 326 - 2,797 2,471 326 - 2,797

2,106 646 - 2,752 2,106 646 - 2,752 2,106 646 - 2,752

20,546 9,344 - 29,890 20,546 9,344 - 29,890 20,546 9,344 - 29,890

3,521 660 - 4,181 3,521 660 - 4,181 3,521 660 - 4,181

61 1,129 - 1,190 61 1,129 - 1,190 61 1,129 - 1,190

995 376 - 1,371 995 376 - 1,371 995 376 - 1,371

24 453 - 477 24 453 - 477 24 453 - 477

- 101 - 101 - 101 - 101 - 101 - 101

- 243 - 243 - 243 - 243 - 243 - 243

Custer County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

54 of 118 EFO00131_05-18-2020

Page 55: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

1/10/2020 2017 2018 2019 Replacements Replacement x 3%) Total

Elmore County 6,275,793 6,399,247 6,580,832 0.003675401 155,636

County Road & Bridge

Total County Budget Information: 6,275,793 6,399,247 6,580,832 6,750,827 202,525

Cities:

Glenns Ferry 603,894 624,706 615,914 649,766 19,493 0.010887963 167,861

Mountain Home 6,079,143 6,298,326 6,514,210 6,606,470 198,194 0.009958107

Schools: HYPO

Levy Rate

Prairie #191 - - - -

Glenns Ferry #192 45,845 47,740 49,419 55,518 1,666 0.000157544

Mountain Home #193 18,515 21,950 25,410 96,959 2,909 0.000069336

Bliss #234 7,171 7,470 7,778 10,584 318 0.000098554

Bruneau Grandview #365 0 0 0 112,210 3,366 0.000166339 31,051

Ambulance:

Elmore County Ambulance 498,431 508,908 508,546 515,183 15,455 0.000284023 11,157 14,874

Fire:

Atlanta Fire 18,943 19,512 20,121 20,154 605 0.002400858

Grandview Fire 130,773 87,086 108,056 136,635 4,099 0.001553094 46,411 30,565

King Hill Fire 63,468 65,587 67,781 74,950 2,249 0.000677007

Mountain Home Fire 187,267 196,503 204,818 209,148 6,274 0.000728260

Oasis Fire 21,472 22,117 23,581 23,598 708 0.001905334 4,267

Highway:

Atlanta Highway 26,755 22,108 25,685 27,155 815 0.002824753 6,512

Glenns Ferry Highway 511,062 533,351 551,213 580,253 17,408 0.001234532

Mountain Home Highway 1,020,393 1,034,588 1,062,374 1,075,743 32,272 0.000795834 31,051

Hospital:

Elmore Medical Center 1,162,062 1,187,409 1,222,142 1,266,208 37,986 0.000682567 26,031 117,495

Abatement

Elmore Abatement 141,719 144,702 983 146,612 4,398 0.000076432

Library:

Prairie Library 922 951 148832 148,880 4,466 0.000083123 3,172 26,154

Recreation:

Eastern Elmore Recreation 123,855 128,132 137,328 143,840 4,315 0.000398899 3,103

Western Elmore Recreation 280,000 518,000 554,456 561,472 16,844 0.000509104 42,788

School districts only use the Tort Funds.

Elmore County 55 of 118 EFO00131_05-18-2020

Page 56: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

1/10/2020

Elmore County

County Road & Bridge

Total County Budget Information:

Cities:

Glenns Ferry

Mountain Home

Schools:

Prairie #191

Glenns Ferry #192

Mountain Home #193

Bliss #234

Bruneau Grandview #365

Ambulance:

Elmore County Ambulance

Fire:

Atlanta Fire

Grandview Fire

King Hill Fire

Mountain Home Fire

Oasis Fire

Highway:

Atlanta Highway

Glenns Ferry Highway

Mountain Home Highway

Hospital:

Elmore Medical Center

Abatement

Elmore Abatement

Library:

Prairie Library

Recreation:

Eastern Elmore Recreation

Western Elmore Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

82,685 87,310 885 82,685 87,310 308 82,685 87,310

82,685 87,310 885 170,880 82,685 87,310 308 170,303 82,685 87,310 - 169,995

723 24,337 1,834 26,894 723 24,337 - 25,060 723 24,337 25,060

1,101 91,159 783 93,043 1,101 91,159 767 93,027 1,101 91,159 92,260

- - - - - - - - - - -

- 6,099 209 6,308 - 6,099 - 6,099 - 6,099 6,099

15,459 56,090 212 71,761 15,459 56,090 208 71,757 15,459 56,090 71,549

- 2,806 - 2,806 - 2,806 - 2,806 - 2,806 2,806

23,872 3,432 - 27,304 23,872 6,839 - 30,711 23,872 9,850 78,488 112,210

- 6,253 62 6,315 - 6,253 22 6,275 - 6,253 6,253

- 33 - 33 - 33 - 33 - 33 33

4,373 1,345 144 5,862 4,373 1,345 - 5,718 4,373 1,345 5,718

6,655 514 - 7,169 6,655 514 - 7,169 6,655 514 7,169

2,104 2,226 - 4,330 2,104 2,226 - 4,330 2,104 2,226 4,330

- 17 - 17 - 17 - 17 - 17 17

- 400 - 400 - 400 - 400 - 400 400

21,258 7,782 202 29,242 21,258 7,782 - 29,040 21,258 7,782 29,040

5,235 8,134 60 13,429 5,235 8,134 59 13,428 5,235 8,134 13,369

26,837 17,229 179 44,245 26,837 17,229 51 44,117 26,837 17,229 44,066

- 1,904 17 1,921 - 1,904 6 1,910 - 1,904 1,904

46 2 - 48 46 2 - 48 46 2 48

4,248 2,264 67 6,579 4,248 2,264 - 6,512 4,248 2,264 6,512

- 7,016 38 7,054 - 7,016 37 7,053 - 7,016 7,016

Elmore County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

56 of 118 EFO00131_05-18-2020

Page 57: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Franklin County 3,409,794 3,517,287 3,714,807 0.004378237

County Road & Bridge 486,980 563,588 609,097 0.000719102

Total County Budget Information: 3,896,774 4,080,875 4,323,904 4,455,590 133,668

Cities:

Clifton 23,035 23,732 25,697 26,006 780 0.001667616 1,156

Dayton 24,628 25,427 27,700 29,115 873 0.000859122

Franklin 105,652 111,746 118,352 120,399 3,612 0.003157365

Oxford 1,115 1,225 1,281 1,285 39 0.000411945 32

Preston 974,025 1,023,905 1,087,180 1,111,812 33,354 0.004181118 33,954

Weston 46,466 48,391 50,726 51,338 1,540 0.002360434 1,362

Schools: HYPO

Levy Rate

Grace #148 11,432 12,171 12,933 26,122 784 0.000156286

Preston #201 36,216 38,117 40,075 67,215 2,016 0.000106847

West Side #202 39,699 41,249 42,846 54,828 1,645 0.000283437

Cemetery:

Cleveland Cemetery 3,284 3,433 3,540 3,615 108 0.000159228

Clifton Cemetery 8,861 9,279 9,279 9,694 291 0.000174244 523

Dayton Cemetery 9,822 10,133 10,964 11,528 346 0.000181701 10

Fairview Cemetery 2,557 2,683 2,895 3,601 108 0.000065096

Franklin Cemetery 10,729 11,246 11,848 12,171 365 0.000131295

Mapleton Cemetery 9,077 9,612 9,974 10,089 303 0.000316118 115

Mink Creek Cemetery 5,377 5,580 5,800 5,929 178 0.000162136

Preston Cemetery 42,509 44,657 47,370 48,579 1,457 0.000141662 1

Riverdale Cemetery 3,605 3,780 3,999 4,157 125 0.000126797

Thatcher Cemetery 4,899 5,172 5,336 5,516 165 0.000243549

Treasureton Cemetery 1,799 1,898 2,036 2,148 64 0.000120519

Weston Cemetery 7,531 7,886 8,298 8,564 257 0.000113642 1

Whitney Cemetery 8,894 9,332 9,755 10,056 302 0.000211685 1

Fire:

Franklin County Fire 687,607 701,622 723,110 730,977 21,929 0.000973969 178,702

Highway:

Downey Swan Lake Highway 62,181 65,851 67,910 70,691 2,121 0.000430739 1,498

Library:

Franklin County Library 274,058 287,014 303,631 317,230 9,517 0.000357857 493

Abatement:

Franklin County Abatement 195,398 204,449 216,758 219,512 6,585 0.000255469 23,387

School districts only use the Tort Funds.

Franklin County 57 of 118 EFO00131_05-18-2020

Page 58: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Franklin County

County Road & Bridge

Total County Budget Information:

Cities:

Clifton

Dayton

Franklin

Oxford

Preston

Weston

Schools:

Grace #148

Preston #201

West Side #202

Cemetery:

Cleveland Cemetery

Clifton Cemetery

Dayton Cemetery

Fairview Cemetery

Franklin Cemetery

Mapleton Cemetery

Mink Creek Cemetery

Preston Cemetery

Riverdale Cemetery

Thatcher Cemetery

Treasureton Cemetery

Weston Cemetery

Whitney Cemetery

Fire:

Franklin County Fire

Highway:

Downey Swan Lake Highway

Library:

Franklin County Library

Abatement:

Franklin County Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

85,471 46,215 - 85,471 46,215 - 85,471 46,215 -

85,471 46,215 - 131,686 85,471 46,215 - 131,686 85,471 46,215 - 131,686

24 285 - 309 24 285 - 309 24 285 - 309

875 540 - 1,415 875 540 - 1,415 875 540 - 1,415

729 1,318 - 2,047 729 1,318 - 2,047 729 1,318 - 2,047

1 3 - 4 1 3 - 4 1 3 - 4

2,539 22,094 - 24,633 2,539 22,094 - 24,633 2,539 22,093 - 24,632

145 467 - 612 145 467 - 612 145 467 612

10,294 2,895 - 13,189 10,294 2,895 - 13,189 10,294 2,895 - 13,189

12,121 15,019 - 27,140 12,121 15,019 - 27,140 12,121 15,019 - 27,140

9,825 2,157 - 11,982 9,825 2,157 - 11,982 9,825 2,157 - 11,982

52 23 - 75 52 23 - 75 52 23 - 75

297 118 - 415 297 118 - 415 297 118 - 415

438 126 - 564 438 126 - 564 438 126 - 564

697 9 - 706 697 9 - 706 697 9 - 706

205 118 - 323 205 118 - 323 205 118 - 323

93 22 - 115 93 22 - 115 93 22 - 115

126 3 - 129 126 3 - 129 126 3 - 129

439 770 - 1,209 439 770 - 1,209 439 770 - 1,209

149 9 - 158 149 9 - 158 149 9 - 158

174 6 - 180 174 6 - 180 174 6 - 180

108 4 - 112 108 4 - 112 108 4 - 112

205 61 - 266 205 61 - 266 205 61 - 266

215 86 - 301 215 86 - 301 215 86 - 301

- 7,867 - 7,867 - 7,867 - 7,867 - 7,867 - 7,867

2,212 569 - 2,781 2,212 569 - 2,781 2,212 569 - 2,781

10,185 3,414 - 13,599 10,185 3,414 - 13,599 10,185 3,414 - 13,599

- 2,754 - 2,754 - 2,754 - 2,754 - 2,754 - 2,754

Franklin County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

58 of 118 EFO00131_05-18-2020

Page 59: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Fremont County 6,078,529 5,937,292 6,845,102 7,004,328 210,130 0.003504098 2

County Road & Bridge 2,116,230 2,625,811 2,142,374 2,625,811 78,774 0.001096710

Total County Budget Information: 8,194,759 8,563,103 8,987,476 9,146,702 274,401

Cities:

Ashton 361,741 373,945 386,453 397,706 11,931 0.009871472 890

Drummond 635 654 674 685 21 0.000968764 296

Island Park 23,951 24,970 26,149 26,879 806 0.000185956 643

Newdale 50,069 51,519 52,739 53,583 1,607 0.003597333 702

Parker 28,574 29,439 30,492 30,739 922 0.002991695

St. Anthony 702,826 722,902 749,020 766,137 22,984 0.006702004 99,501

Teton 22,227 23,443 24,168 24,289 729 0.000883365

Warm River 0 0 - -

Schools: HYPO

Levy Rate

Fremont #215 22,867 25,301 28,149 60,927 1,828 0.000032234

Sugar Salem #322 11,283 12,000 14,613 55,239 1,657 0.000172163

Ambulance:

Fremont County Ambulance 333,847 349,002 366,447 377,918 11,338 0.000187589 1

Cemetery:

North Fremont Cemetery #1 44,000 48,746 51,159 53,378 1,601 0.000196548 5,339

Parker Cemetery #4 28,457 29,553 30,906 32,918 988 0.000330536 9

River View Cemetery #3 21,323 21,000 21,300 21,914 657 0.000135441 3,080

Squirrel Cemetery 10,464 10,800 10,800 11,494 345 0.000261992 2,300

Teton Newdale Cemetery 28,197 29,043 29,914 31,765 953 0.000204917 1,903

Wilford Cemetery #2 36,419 38,093 40,026 41,447 1,243 0.000297692 14

Fire:

Hamer Fire 29,395 29,395 29,395 34,811 1,044 0.000451866 15,907

Island Park Fire 205,195 213,819 224,780 225,508 6,765 0.000199153 4,775

North Fremont Fire 145,954 153,191 154,412 161,692 4,851 0.000499899 6,465

South Fremont Fire (perm O/R 2013) 444,166 465,086 486,574 500,127 15,004 0.001124899

Hospital:

North Fremont Hospital 332,172 347,022 364,732 369,657 11,090 0.000245999

Library:

Fremont County Library 366,968 448,218 464,899 470,373 14,111 0.000247201 5,474

Sugar Salem Library 55,730 55,730 55,730 60,000 1,800 0.000173694 35,527

Mosquito Abatement:

Fort Henry Mosquito 15,590 16,993 16,992 16,994 510 0.000509918 10,590

School districts only use the Tort Funds.

Fremont County 59 of 118 EFO00131_05-18-2020

Page 60: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Fremont County

County Road & Bridge

Total County Budget Information:

Cities:

Ashton

Drummond

Island Park

Newdale

Parker

St. Anthony

Teton

Warm River

Schools:

Fremont #215

Sugar Salem #322

Ambulance:

Fremont County Ambulance

Cemetery:

North Fremont Cemetery #1

Parker Cemetery #4

River View Cemetery #3

Squirrel Cemetery

Teton Newdale Cemetery

Wilford Cemetery #2

Fire:

Hamer Fire

Island Park Fire

North Fremont Fire

South Fremont Fire (perm O/R 2013)

Hospital:

North Fremont Hospital

Library:

Fremont County Library

Sugar Salem Library

Mosquito Abatement:

Fort Henry Mosquito

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

114,306 44,920 - 159,226 114,306 44,920 - 159,226 114,306 44,920 - 159,226

- - -

114,306 44,920 - 159,226 114,306 44,920 - 159,226 114,306 44,920 - 159,226

2,103 9,150 - 11,253 2,103 9,150 - 11,253 2,103 9,150 - 11,253

- 11 - 11 - 11 - 11 - 11 - 11

- 730 - 730 - 730 - 730 - 730 - 730

53 791 - 844 53 791 - 844 53 791 - 844

192 55 - 247 192 55 - 247 192 55 - 247

124 16,993 - 17,117 124 16,993 - 17,117 124 16,993 - 17,117

31 90 - 121 31 90 - 121 31 90 - 121

- - - - - - - - - - - -

6,276 26,502 - 32,778 6,276 26,502 - 32,778 6,276 26,502 - 32,778

33,191 7,435 - 40,626 33,191 7,435 - 40,626 33,191 7,435 - 40,626

9,544 1,927 - 11,471 9,544 1,927 - 11,471 9,544 1,927 - 11,471

1,817 402 - 2,219 1,817 402 - 2,219 1,817 402 - 2,219

1,778 234 - 2,012 1,778 234 - 2,012 1,778 234 - 2,012

163 428 - 591 163 428 - 591 163 428 - 591

679 15 - 694 679 15 - 694 679 15 - 694

1,750 101 - 1,851 1,750 101 - 1,851 1,750 101 - 1,851

1,138 283 - 1,421 1,138 283 - 1,421 1,138 283 - 1,421

5,129 287 - 5,416 5,129 287 - 5,416 5,129 287 - 5,416

7 721 - 728 7 721 - 728 7 721 - 728

6,212 1,068 - 7,280 6,212 1,068 - 7,280 6,212 1,068 - 7,280

8,486 5,067 - 13,553 8,486 5,067 - 13,553 8,486 5,067 - 13,553

3,519 1,406 - 4,925 3,519 1,406 - 4,925 3,519 1,406 - 4,925

2,304 3,170 - 5,474 2,304 3,170 - 5,474 2,304 3,170 - 5,474

3,865 405 - 4,270 3,865 405 - 4,270 3,865 405 - 4,270

- 1 - 1 - 1 - 1 - 1 - 1

Fremont County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

60 of 118 EFO00131_05-18-2020

Page 61: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Gem County 4,741,065 4,605,401 4,946,317 0.003784366

County Road & Bridge 85,000 437,788 335,082 0.000256367

Total County Budget Information: 4,826,065 5,043,189 5,281,399 5,395,264 161,858

City:

Emmett 1,655,367 1,725,821 1,796,097 1,846,241 55,387 0.005101800 1

Schools: Hypo

Levy Rate

Emmett #221 22,882 26,533 30,216 89,781 2,693 0.000068681

Cemetery:

Ola Cemetery 1,912 1,979 2,041 2,117 64 0.000091413

Sweet Montour Cemetery 7,322 7,683 8,153 8,286 249 0.000091618

Fire:

Eagle Fire 7,216,161 7,827,901 8,714,755 8,739,410 262,182 0.001590719 68

Gem Fire #1 322,728 340,208 356,601 363,251 10,898 0.000454346

Gem Fire #2 41,616 43,571 46,030 47,026 1,411 0.000434033

Middleton Fire 1,641,933 1,782,423 1,955,926 1,975,423 59,263 0.001427551

Library:

Ola Library 1,466 1,517 1,200 1,574 47 0.000056968 47

Mosquito Abatement:

Gem County Mosquito Abate. 539,786 567,078 607,501 618,093 18,543 0.000560806 240

School districts only use the Tort Funds.

Gem County 61 of 118 EFO00131_05-18-2020

Page 62: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Gem County

County Road & Bridge

Total County Budget Information:

City:

Emmett

Schools:

Emmett #221

Cemetery:

Ola Cemetery

Sweet Montour Cemetery

Fire:

Eagle Fire

Gem Fire #1

Gem Fire #2

Middleton Fire

Library:

Ola Library

Mosquito Abatement:

Gem County Mosquito Abate.

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

44,618 69,247 - 44,618 69,247 - 44,618 69,247 -

44,618 69,247 - 113,865 44,618 69,247 - 113,865 44,618 69,247 - 113,865

1,043 49,101 - 50,144 1,043 49,101 - 50,144 1,043 49,101 - 50,144

21,763 37,802 - 59,565 21,763 37,802 - 59,565 21,763 37,802 - 59,565

48 28 - 76 48 28 - 76 48 28 - 76

78 55 - 133 78 55 - 133 78 55 - 133

1,325 23,215 - 24,540 1,325 23,215 - 24,540 1,325 23,215 115 24,655

4,094 2,556 - 6,650 4,094 2,556 - 6,650 4,094 2,556 - 6,650

622 374 - 996 622 374 - 996 622 374 - 996

7,941 11,186 - 19,127 7,941 11,186 - 19,127 7,941 11,186 370 19,497

34 23 - 57 34 23 - 57 34 23 - 57

2,615 7,977 - 10,592 2,615 7,977 - 10,592 2,615 7,977 10,592

Gem County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

62 of 118 EFO00131_05-18-2020

Page 63: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Gooding County 4,021,079 3,895,437 4,199,737 0.003297502 236,423

County Road & Bridge

Total County Budget Information: 4,021,079 3,895,437 4,199,737 4,420,638 132,619

Cities:

Bliss 65,113 67,240 69,431 75,213 2,256 0.007577456

Gooding 998,956 1,033,568 1,066,178 1,099,621 32,989 0.009230342

Hagerman 196,401 204,420 207,378 210,552 6,317 0.005057723 7,365

Wendell 607,617 626,285 645,513 660,168 19,805 0.007049796 2,307

Schools: HYPO

Levy Rate

Gooding #231 0 0 0 36,943 1,108 0.000067555

Wendell #232 0 0 0 29,726 892 0.000002349

Hagerman #233 5,065 5,581 6,163 17,116 513 0.000082831

Bliss #234 7,171 7,470 7,778 10,584 318 0.000098554

Jerome #261 0 0 0 90,180 2,705 0.000066078

Buhl #412 1,820 3,664 4,567 29,910 897 0.000046688

Ambulance:

Gooding County Ambulance 315,320 324,966 417,851 422,285 12,669 0.000328083 306

Cemetery:

Gooding Cemetery 81,724 84,340 87,202 90,446 2,713 0.000161893 36

Hagerman Cemetery (Perm O/R 2018) 41,958 88,376 91,157 92,214 2,766 0.000298354 141

Wendell Cemetery 74,894 80,412 83,022 89,600 2,688 0.000193788 3,017

Fire:

Bliss Fire 38,787 40,069 41,348 43,897 1,317 0.000662006 209

Gooding Fire (Perm O/R 2018) 151,964 664,671 686,981 693,706 20,811 0.001492408 336

Hagerman Fire 159,091 164,366 170,847 174,000 5,220 0.000970760

Wendell Fire 172,665 187,829 202,355 216,748 6,502 0.000584537 287

Highway:

Bliss Highway #2 102,326 105,561 107,272 112,767 3,383 0.000922984 1,621

Gooding Highway 425,626 439,219 454,140 469,270 14,078 0.000894027 418

Hagerman Highway #3 167,218 172,781 178,077 181,820 5,455 0.001021003 823

Wendell Highway 284,178 335,498 361,160 387,765 11,633 0.001023346 449

West Point Highway 139,053 144,013 148,542 155,490 4,665 0.001327451 747

Library

Gooding Public Library (2019) 300,207 300,207 9,006 0.000584473

Recreation:

Gooding Recreation 167,651 173,014 178,888 185,334 5,560 0.000339498 76

Wendell Recreation 125,295 134,214 142,938 153,751 4,613 0.000305769 244

School districts only use the Tort Funds.

Gooding County 63 of 118 EFO00131_05-18-2020

Page 64: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Gooding County

County Road & Bridge

Total County Budget Information:

Cities:

Bliss

Gooding

Hagerman

Wendell

Schools:

Gooding #231

Wendell #232

Hagerman #233

Bliss #234

Jerome #261

Buhl #412

Ambulance:

Gooding County Ambulance

Cemetery:

Gooding Cemetery

Hagerman Cemetery (Perm O/R 2018)

Wendell Cemetery

Fire:

Bliss Fire

Gooding Fire (Perm O/R 2018)

Hagerman Fire

Wendell Fire

Highway:

Bliss Highway #2

Gooding Highway

Hagerman Highway #3

Wendell Highway

West Point Highway

Library

Gooding Public Library (2019)

Recreation:

Gooding Recreation

Wendell Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

170,629 50,272 - 170,629 50,272 - 170,629 50,272 -

170,629 50,272 - 220,901 170,629 50,272 - 220,901 170,629 50,272 - 220,901

- 5,782 - 5,782 - 5,782 - 5,782 - 5,782 - 5,782

3,793 29,650 - 33,443 3,793 29,650 - 33,443 3,793 29,650 - 33,443

77 3,097 - 3,174 77 3,097 - 3,174 77 3,097 - 3,174

2,017 12,638 - 14,655 2,017 12,638 - 14,655 2,017 12,638 - 14,655

21,116 12,487 - 33,603 21,116 13,555 - 34,671 21,116 15,827 - 36,943

23,282 5,567 - 28,849 23,282 6,444 - 29,726 892 - - 892

7,669 3,284 - 10,953 7,669 3,284 - 10,953 7,669 3,284 - 10,953

- 2,806 - 2,806 - 2,806 - 2,806 - 2,806 - 2,806

52,714 26,964 - 79,678 52,714 29,839 - 82,553 52,714 37,466 - 90,180

14,264 10,951 337 25,552 14,264 11,843 - 26,107 14,264 10,951 128 25,343

- 4,434 - 4,434 - 4,434 - 4,434 - 4,434 - 4,434

2,071 1,173 - 3,244 2,071 1,173 - 3,244 2,071 1,173 - 3,244

626 431 - 1,057 626 431 - 1,057 626 431 - 1,057

5,482 1,096 - 6,578 5,482 1,096 - 6,578 5,482 1,096 - 6,578

2,011 538 - 2,549 2,011 538 - 2,549 2,011 538 - 2,549

5,581 1,144 - 6,725 5,581 1,144 - 6,725 5,581 1,144 - 6,725

2,204 949 - 3,153 2,204 949 - 3,153 2,204 949 - 3,153

12,108 2,285 - 14,393 12,108 2,285 - 14,393 12,108 2,285 - 14,393

3,874 1,621 - 5,495 3,874 1,621 - 5,495 3,874 1,621 - 5,495

10,624 4,506 - 15,130 10,624 4,506 - 15,130 10,624 4,506 - 15,130

2,801 942 - 3,743 2,801 942 - 3,743 2,801 942 - 3,743

22,416 4,189 - 26,605 22,416 4,189 - 26,605 22,416 4,189 - 26,605

5,801 1,147 - 6,948 5,801 1,147 - 6,948 5,801 1,147 - 6,948

- - -

4,090 2,356 - 6,446 4,090 2,356 - 6,446 4,090 2,356 - 6,446

9,039 1,774 - 10,813 9,039 1,774 - 10,813 9,039 1,774 - 10,813

Gooding County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

64 of 118 EFO00131_05-18-2020

Page 65: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Idaho County 2,652,146 2,786,877 2,786,777 0.001996294 679,420

County Road & Bridge 663,448 0 0

Total County Budget Information: 3,315,594 2,786,877 2,786,777 3,417,804 102,534

Cities:

Cottonwood 263,904 271,970 280,278 285,254 8,558 0.007013407 2,120

Ferdinand 20,812 21,461 22,130 22,964 689 0.004015148

Grangeville 962,552 993,063 1,026,949 1,050,044 31,501 0.006536080 22

Kamiah 211,625 218,165 225,155 231,533 6,946 0.004515159 4,831

Kooskia 97,127 100,105 103,976 106,120 3,184 0.005035845

Riggins 70,052 73,704 77,734 79,489 2,385 0.002112049 29,433

Stites 20,444 21,069 21,931 22,325 670 0.003996293 394

White Bird 14,000 17,000 17,569 17,769 533 0.004015376 1,830

Schools: HYPO

Levy Rate

Cottonwood #242 18,627 19,587 20,411 28,301 849 0.000166898

Salmon River #243 0 0 0 9,416 282 0.000064720

Mountain View #244 22,207 25,031 27,768 79,839 2,395 0.000086823

Nezperce #302 0 0 244 15,789 474 0.000121434

Kamiah #304 3,811 4,189 4,580 10,757 323 0.000047584

Highland #305 4,166 4,587 5,031 13,764 413 0.000083830

Cemetery:

Clearwater Cemetery 684 713 713 734 22 0.000024847

Cottonwood Cemetery 25,082 26,124 27,033 28,066 842 0.000264763 43

Ferdinand Cemetery 2,099 2,072 2,283 68 234

Grangeville Cemetery 159,619 161,092 162,053 166,642 4,999 0.000359370 24,479

Kamiah Cemetery 7,099 7,378 7,749 7,902 237 0.000038657 74

Keuterville Cemetery 1,460 1,508 1,601 1,728 52 0.000097092

Pine Grove Cemetery 12,956 13,355 13,593 408 -

Riggins Cemetery 9,288 9,459 9,698 9,898 297 0.000079730 801

White Bird Cemetery 15,666 16,177 16,706 16,999 510 0.000224577

Winona Cemetery 2,100 2,100 2,500 2,637 79 0.000112387 232

Woodland Cemetery 2,272 2,346 2,357 2,432 73 0.000090879 75

Fire:

Cottonwood Fire 33,406 34,915 36,641 38,305 1,149 0.000419078

Grangeville Fire 40,789 42,039 43,339 44,300 1,329 0.000214823 4,109

Harpster Fire 11,588 12,217 12,546 12,585 378 0.000585687 39

Kamiah Fire 43,701 43,698 45,864 46,409 1,392 0.000406879 2,891

Flood Control:

Flood Control #6 1,889 1,946 2,007 2,007 60 0.000216838

School districts only use the Tort Funds.

Idaho County 65 of 118 EFO00131_05-18-2020

Page 66: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Highway:

Cottonwood Highway 19,532 19,532 19,532 20,683 620 0.000228995 11,491

Ferdinand Highway 35,445 35,445 35,445 38,430 1,153 0.001068796 1,944

Grangeville Highway 65,686 68,421 68,421 69,216 2,076 0.000191081 3,283

Greencreek Highway 14,928 15,411 15,411 16,584 498 0.000535424

Keuterville Highway 14,551 14,551 14,551 15,782 473 0.000629162 900

Kidder Harris Highway 8,125 8,415 8,456 8,580 257 0.000073699 330

Hospital:

Syringa Hospital 448,701 454,878 471,920 483,231 14,497 0.000446603 24,514

Library:

Prairie River Library 525,986 544,539 569,470 581,765 17,453 0.000302504

Recreation:

White Bird Recreation 9,291 9,589 9,877 9,877 296 0.000132775 283

Idaho County 66 of 118 EFO00131_05-18-2020

Page 67: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Idaho County

County Road & Bridge

Total County Budget Information:

Cities:

Cottonwood

Ferdinand

Grangeville

Kamiah

Kooskia

Riggins

Stites

White Bird

Schools:

Cottonwood #242

Salmon River #243

Mountain View #244

Nezperce #302

Kamiah #304

Highland #305

Cemetery:

Clearwater Cemetery

Cottonwood Cemetery

Ferdinand Cemetery

Grangeville Cemetery

Kamiah Cemetery

Keuterville Cemetery

Pine Grove Cemetery

Riggins Cemetery

White Bird Cemetery

Winona Cemetery

Woodland Cemetery

Fire:

Cottonwood Fire

Grangeville Fire

Harpster Fire

Kamiah Fire

Flood Control:

Flood Control #6

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

54,195 45,651 - 56,559 45,651 - 56,559 45,651 -

2,364

56,559 45,651 - 102,210 56,559 45,651 - 102,210 56,559 45,651 - 102,210

- 4,976 - 4,976 - 4,976 - 4,976 - 4,976 - 4,976

- 834 - 834 - 834 - 834 - 834 - 834

- 23,095 - 23,095 - 23,095 - 23,095 - 23,095 - 23,095

1 6,377 - 6,378 1 6,377 - 6,378 1 6,377 - 6,378

32 2,112 - 2,144 32 2,112 - 2,144 32 2,112 - 2,144

37 1,718 - 1,755 37 1,718 - 1,755 37 1,718 - 1,755

- 394 - 394 - 394 - 394 - 394 - 394

- 200 - 200 - 200 - 200 - 200 - 200

729 7,161 - 7,890 729 7,161 - 7,890 729 7,161 - 7,890

1,335 8,081 - 9,416 1,335 8,081 - 9,416 1,335 8,081 - 9,416

8,243 43,828 - 52,071 8,243 43,828 - 52,071 8,243 43,828 - 52,071

10,146 4,129 - 14,275 10,146 4,604 - 14,750 10,146 5,399 - 15,545

2,308 3,869 - 6,177 2,308 3,869 - 6,177 2,308 3,869 - 6,177

3,844 4,889 - 8,733 3,844 4,889 - 8,733 3,844 4,889 - 8,733

13 8 - 21 13 8 - 21 13 8 - 21

648 385 - 1,033 648 385 - 1,033 648 385 - 1,033

157 27 - 184 157 27 - 184 157 27 - 184

2,019 2,570 - 4,589 2,019 2,570 - 4,589 2,019 2,570 - 4,589

54 99 - 153 54 99 - 153 54 99 - 153

83 44 - 127 83 44 - 127 83 44 - 127

44 194 - 238 44 194 - 238 44 194 - 238

28 172 - 200 28 172 - 200 28 172 - 200

144 149 - 293 144 149 - 293 144 149 - 293

122 15 - 137 122 15 - 137 122 15 - 137

61 14 - 75 61 14 - 75 61 14 - 75

1,368 296 - 1,664 1,368 296 - 1,664 1,368 296 - 1,664

444 517 - 961 444 517 - 961 444 517 - 961

- 39 - 39 - 39 - 39 - 39 - 39

93 452 - 545 93 452 - 545 93 452 - 545

- - - - - - - - - - - -

Idaho County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

67 of 118 EFO00131_05-18-2020

Page 68: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Idaho CountyHighway:

Cottonwood Highway

Ferdinand Highway

Grangeville Highway

Greencreek Highway

Keuterville Highway

Kidder Harris Highway

Hospital:

Syringa Hospital

Library:

Prairie River Library

Recreation:

White Bird Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

898 253 - 1,151 898 253 - 1,151 898 253 - 1,151

2,601 384 - 2,985 2,601 384 - 2,985 2,601 384 - 2,985

- 795 - 795 - 795 - 795 - 795 - 795

1,113 60 - 1,173 1,113 60 - 1,173 1,113 60 - 1,173

782 449 - 1,231 782 449 - 1,231 782 449 - 1,231

33 91 - 124 33 91 - 124 33 91 - 124

4,686 6,625 - 11,311 4,686 6,625 - 11,311 4,686 6,625 11,311

7,939 4,179 - 12,118 7,939 4,179 17 12,135 7,939 4,179 177 12,295

- - - - - - - - - - - -

Idaho County 68 of 118 EFO00131_05-18-2020

Page 69: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Jefferson County 6,098,206 6,256,840 6,844,387 6,844,387 205,332 0.003883985 1

County Road & Bridge 524,170 761,232 568,488 761,232 22,837 0.000322600

Total County Budget Information: 6,622,376 7,018,072 7,412,875 7,627,645 228,829

Cities:

Lewisville 54,800 56,574 58,288 58,778 1,763 0.003503823 41

Menan 88,804 93,605 96,845 97,764 2,933 0.003720823 167

Mud Lake 41,329 42,592 43,892 44,632 1,339 0.008183179

Rigby 1,276,916 1,340,590 1,399,157 1,424,531 42,736 0.008155377 43,225

Ririe (partial) 91,272 92,641 95,420 97,042 2,911 0.004765363 50,462

Roberts 94,659 97,543 100,607 102,080 3,062 0.009858307

Schools: HYPO

Levy Rate

Jefferson #251 0 0 0 33,376 1,001

Ririe #252 0 0 0 30,575 917 0.000154816

West Jefferson #253 0 0 0 75,570 2,267 0.000312001

Ambulance:

West Jefferson Ambulance 33,396 34,853 36,240 39,875 1,196 0.000150999

Cemetery:

Central Cemetery 50,737 53,707 56,857 58,254 1,748 0.000178128

Lewisville Cemetery 8,724 9,051 9,368 9,824 295 0.000108230 16

Little Butte Cemetery 26,819 27,707 28,896 29,652 890 0.000132096 1,933

Pioneer Cemetery 118,952 127,468 135,178 136,679 4,100 0.000168311

Roberts Cemetery 30,522 33,045 34,283 36,170 1,085 0.000339731

Shelton Cemetery 38,293 40,207 42,347 44,211 1,326 0.000196434 174

West Jefferson Cemetery 20,503 21,405 22,262 24,531 736 0.000095267

Fire:

Central Fire (Jefferson Central) 1,030,000 1,096,061 1,157,919 1,186,018 35,581 0.000807203 332,269

Hamer Fire 29,395 29,395 29,395 34,811 1,044 0.000451866 15,907

Roberts Fire 76,081 84,071 88,628 93,261 2,798 0.000799441

West Jefferson Fire 59,087 62,064 64,704 72,170 2,165 0.000482055

Flood Control:

Flood Control #1 49,654 52,460 56,285 56,293 1,689 0.000006846 11

Flood Control #5 18,851 19,541 20,261 20,261 608 0.000302042 8

Levee:

Levee #1 0 0 0 - -

Library:

Jefferson Library 161,725 166,487 171,865 184,396 5,532 0.000360008 17,071

Mosquito Abatement:

Jefferson Mosquito Abate. 139,834 147,888 156,654 158,219 4,747 0.000545354

Midway Abatement 444,609 445,757 409,531 451,148 13,534 0.000285979 204,271

School districts only use the Tort Funds.

Jefferson County 69 of 118 EFO00131_05-18-2020

Page 70: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Roberts Mosquito Abate. 43,001 45,015 46,741 48,540 1,456 0.000816055 7,068

Jefferson County 70 of 118 EFO00131_05-18-2020

Page 71: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Jefferson County

County Road & Bridge

Total County Budget Information:

Cities:

Lewisville

Menan

Mud Lake

Rigby

Ririe (partial)

Roberts

Schools:

Jefferson #251

Ririe #252

West Jefferson #253

Ambulance:

West Jefferson Ambulance

Cemetery:

Central Cemetery

Lewisville Cemetery

Little Butte Cemetery

Pioneer Cemetery

Roberts Cemetery

Shelton Cemetery

West Jefferson Cemetery

Fire:

Central Fire (Jefferson Central)

Hamer Fire

Roberts Fire

West Jefferson Fire

Flood Control:

Flood Control #1

Flood Control #5

Levee:

Levee #1

Library:

Jefferson Library

Mosquito Abatement:

Jefferson Mosquito Abate.

Midway Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

148,557 66,213 - 148,557 66,213 - 148,557 66,213 -

148,557 66,213 - 214,770 148,557 66,213 - 214,770 148,557 66,213 - 214,770

15 475 - 490 15 475 - 490 15 475 - 490

- 919 - 919 - 919 - 919 - 919 - 919

19 721 - 740 19 721 - 740 19 721 - 740

305 25,069 - 25,374 305 25,069 25,374 305 25,069 25,374

- 1,622 - 1,622 - 1,622 - 1,622 - 1,622 1,622

158 1,315 - 1,473 158 1,315 - 1,473 158 1,315 1,473

31,415 - - 31,415 33,376 - - 33,376 - - -

20,824 9,751 - 30,575 20,824 9,751 - 30,575 20,824 9,751 30,575

64,660 10,791 - 75,451 64,660 10,910 - 75,570 64,660 10,910 75,570

3,239 396 - 3,635 3,239 396 - 3,635 3,239 396 3,635

953 444 6 1,403 953 444 - 1,397 953 444 1,397

393 63 - 456 393 63 - 456 393 63 456

533 223 - 756 533 223 - 756 533 223 756

284 1,217 - 1,501 284 1,217 - 1,501 284 1,217 1,501

1,560 327 - 1,887 1,560 327 - 1,887 1,560 327 1,887

1,580 284 - 1,864 1,580 284 - 1,864 1,580 284 1,864

1,996 273 - 2,269 1,996 273 - 2,269 1,996 273 2,269

17,196 10,903 - 28,099 17,196 10,903 - 28,099 17,196 10,903 28,099

5,129 287 - 5,416 5,129 287 - 5,416 5,129 287 5,416

4,191 442 - 4,633 4,191 442 - 4,633 4,191 442 4,633

7,000 466 - 7,466 7,000 466 - 7,466 7,000 466 7,466

- - - - - - 2 2 - - 8 8

- - - - - - - - - - -

- - - - - - - - - - -

10,507 2,024 - 12,531 10,507 2,024 - 12,531 10,507 2,024 12,531

670 895 1 1,566 670 895 - 1,565 670 895 - 1,565

- 5,391 - 5,391 - 5,391 - 5,391 - 5,391 - 5,391

Jefferson County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

71 of 118 EFO00131_05-18-2020

Page 72: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount WorksheetHighest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Jefferson CountyRoberts Mosquito Abate.

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

968 831 - 1,799 968 831 - 1,799 968 831 - 1,799

Jefferson County 72 of 118 EFO00131_05-18-2020

Page 73: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/27/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Jerome County 6,611,556 6,916,206 7,214,062 0.004381238 1,812

County Road & Bridge

Total County Budget Information: 6,611,556 6,916,206 7,214,062 7,515,291 225,459

Cities:

Eden 48,968 49,484 51,358 51,874 1,556 0.005188350 12,651

Hazelton 131,463 135,493 139,643 142,498 4,275 0.007290415

Jerome 4,657,421 4,867,456 5,047,523 5,126,160 153,785 0.008907884 2,327

Schools: HYPO

Levy Rate

Jerome #261 0 0 90,180 2,705 0.000066078

Valley #262 10,470 10,470 10,470 41,000 1,230 0.000154425

Shoshone #312 0 0 0 43,278 1,298 0.000192111

Minidoka #331 0 0 1,285 120,418 3,613 0.000073581

Ambulance:

Lifeline Ambulance 508,196 508,201 529,609 536,200 16,086 0.000321245 44,982

Cemetery:

Hazelton Cemetery 14,492 21,103 21,834 22,731 682 0.000065193 3,322

Jerome Cemetery (1st levy 2016) 421,686 422,597 441,200 441,200 13,236 0.000336459 19,687

Fire:

First Segregation Fire 224,037 232,361 240,744 259,061 7,772 0.001060762 44

Jerome Fire #1 353,731 372,728 392,684 412,565 12,377 0.000577700 377

West End Fire 404,198 420,060 439,547 476,239 14,287 0.000943761 53

Highway:

Hillsdale Highway 524,713 543,590 562,766 594,724 17,842 0.001752500

Jerome Highway 1,607,650 1,685,562 1,761,188 1,819,045 54,571 0.001326705

Junior College:

College of Southern Idaho 6,315,964 6,615,460 6,941,516 7,162,520 214,876 0.000889340 1,127,479

Recreation:

Jerome Recreation 603,677 659,930 689,588 713,788 21,414 0.000519904

Valley Recreation 127,770 129,406 137,150 144,893 4,347 0.000516629 11,515

School districts only use the Tort Funds.

Jerome County 73 of 118 EFO00131_05-18-2020

Page 74: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/27/2019

Jerome County

County Road & Bridge

Total County Budget Information:

Cities:

Eden

Hazelton

Jerome

Schools:

Jerome #261

Valley #262

Shoshone #312

Minidoka #331

Ambulance:

Lifeline Ambulance

Cemetery:

Hazelton Cemetery

Jerome Cemetery (1st levy 2016)

Fire:

First Segregation Fire

Jerome Fire #1

West End Fire

Highway:

Hillsdale Highway

Jerome Highway

Junior College:

College of Southern Idaho

Recreation:

Jerome Recreation

Valley Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

208,574 92,655 - 208,574 92,655 - 208,574 92,655 -

208,574 92,655 - 301,229 208,574 92,655 - 301,229 208,574 92,655 - 301,229

73 443 - 516 73 443 - 516 73 443 - 516

233 2,622 - 2,855 233 2,622 - 2,855 233 2,622 - 2,855

1,658 76,979 - 78,637 1,658 76,979 - 78,637 1,658 76,979 - 78,637

52,714 29,839 - 82,553 52,714 33,712 - 86,426 52,714 37,466 - 90,180

24,091 6,439 - 30,530 24,091 6,439 - 30,530 24,091 6,439 - 30,530

30,114 10,344 - 40,458 30,114 11,726 - 41,840 30,114 13,164 - 43,278

76,853 34,253 - 111,106 76,853 38,717 - 115,570 76,853 42,280 - 119,133

- 6,591 - 6,591 - 6,591 - 6,591 - 6,591 - 6,591

781 116 - 897 781 116 - 897 781 116 - 897

0 - - - 0 - - - 0 - - -

16,194 2,123 - 18,317 16,194 2,123 - 18,317 16,194 2,123 - 18,317

15,684 4,197 - 19,881 15,684 4,197 - 19,881 15,684 4,197 - 19,881

33,025 3,667 - 36,692 33,025 3,667 - 36,692 33,025 3,667 - 36,692

27,837 4,121 - 31,958 27,837 4,121 - 31,958 27,837 4,121 - 31,958

39,037 18,820 - 57,857 39,037 18,820 - 57,857 39,037 18,820 - 57,857

151,485 68,611 3,807 223,903 151,485 68,611 1,448 221,544 151,485 68,611 908 221,004

15,744 8,456 - 24,200 15,744 8,456 - 24,200 15,744 8,456 - 24,200

6,639 1,104 - 7,743 6,639 1,104 - 7,743 6,639 1,104 - 7,743

Jerome County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

74 of 118 EFO00131_05-18-2020

Page 75: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/3/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Kootenai County 45,435,436 47,299,287 49,926,627 0.002488493 9,105,938

County Road & Bridge

Total County Budget Information: 45,435,436 47,299,287 49,926,627 50,349,759 1,510,493

Cities:

Athol 119,113 124,374 150,649 155,680 4,670 0.003012279 387

Coeur d'Alene 21,057,927 21,552,628 22,610,622 22,903,661 687,110 0.004311454 5,668,772

Dalton Gardens 143,407 148,997 154,746 156,917 4,708 0.000402644 2,046

Fernan Lake 27,920 41,606 42,855 42,882 1,286 0.001335672

Harrison 126,107 129,306 135,000 136,555 4,097 0.003393011 11,857

Hauser Lake 21,079 22,191 23,431 23,636 709 0.000437200 1,999

Hayden 1,390,947 1,478,533 1,584,719 1,602,362 48,071 0.001018526 38

Hayden Lake 142,361 147,680 152,694 153,022 4,591 0.000591481 614

Huetter 62,546 62,546 65,412 66,346 1,990 0.004297600 3,329

Post Falls 10,408,290 11,119,382 11,758,207 11,874,892 356,247 0.004260466 2,617,249

Rathdrum 2,545,425 2,742,467 2,935,199 2,960,003 88,800 0.004488580 427,330

Spirit Lake 512,812 546,628 568,833 573,614 17,208 0.004421423 30,739

Worley 26,436 27,235 31,343 31,555 947 0.003813519

Schools: HYPO

Levy Rate

Plummer Worley #44 18,643 19,463 20,414 23,547 706 0.000036977

Coeur d'Alene #271 107,442 123,969 140,622 326,096 9,783 0.000028202

Lakeland # 272 57,640 67,068 76,737 141,578 4,247 0.000038349

Post Falls #273 36,211 45,395 55,781 146,435 4,393 0.000038197

Kootenai #274 17,246 18,131 19,360 23,659 710 0.000034163

Kellogg #391 0 0 0 44,458 1,334 0.000066880

Ambulance:

Kootenai County Ambulance 2,490,376 2,630,085 2,776,182 2,797,498 83,925 0.000138373 180,647

Fire:

East Side Fire 497,977 529,495 555,371 556,523 16,696 0.000827634 126,267

Hauser Lake Fire 182,348 196,117 196,891 198,000 5,940 0.000997868 9,544

Kootenai County Fire & Rescue 7,496,539 8,536,707 9,076,866 9,142,265 274,268 0.001695139 342,638

Mica Kidd Island 341,074 354,604 368,808 369,380 11,081 0.000571102

Nothern Lakes Fire 4,865,296 5,153,286 5,480,804 5,514,357 165,431 0.001132884 153

Shoshone Fire #2 1,021,264 1,057,582 1,093,057 1,110,768 33,323 0.001862914 103

Spirit Lake Fire 669,455 711,076 751,495 756,309 22,689 0.000976240

St. Maries Fire 387,570 404,598 419,756 426,782 12,803 0.000916801 603

Timberlake Fire 867,703 914,265 983,782 989,697 29,691 0.001046892 6

Worley Fire 855,099 891,645 928,517 934,684 28,041 0.000918916

School districts only use the Tort Funds.

Kootenai County 75 of 118 EFO00131_05-18-2020

Page 76: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/3/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Flood Control:

Twin Lakes-Rathdrum FC #17 32,600 32,600 33,837 33,837 1,015 0.000142577 25,649

Highway:

East Side Highway #3 1,345,442 1,406,025 1,464,622 1,469,660 44,090 0.000535484

Lakes Highway #2 4,366,906 4,501,576 4,664,501 4,697,084 140,913 0.000557072 1,398,178

Post Falls Highway #1 2,720,669 2,828,116 2,916,591 2,943,446 88,303 0.000448421 810,114

Worley Highway #4 2,453,825 2,560,559 2,663,543 2,679,355 80,381 0.001086944 12,301

Hospital:

Kootenai Hospital (do not remove forgone) 0 0 - - 0.000000000 61,391

Junior College:

North Idaho College 15,014,827 15,299,608 15,991,606 16,133,121 483,994 0.000797070 3,341,527

Library:

Kootenai Consolidated Library 4,086,053 4,294,388 4,541,570 4,572,715 137,181 0.000301380 23,539

Sewer & Water:

Cataldo Water 11,710 12,098 12,477 12,547 376 0.000465036 1,279

Cleland Bay Sewer 5,401 5,563 5,730 5,730 172 0.000394862 345

Hayden Lake Recreational S/W 61,876 64,533 67,501 67,578 2,027 0.000047177 16,165

Kidd Island Bay Sewer 41,124 42,377 43,607 43,624 1,309 0.000615388 1,262

Kingston Cataldo Sewer 30,131 31,035 32,002 32,306 969 0.000633730 252

Kootenai County Water #1 116,519 123,479 131,133 131,586 3,948 0.001198420 12,397

North Kootenai Water 0 0 - -

Twin Lake Recreational Swr 0 0 - -

Watershed

Hayden Lake Watershed 125,000 124,939 125,000 125,000 3,750 0.000086818 27,220

Kootenai County 76 of 118 EFO00131_05-18-2020

Page 77: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/3/2019

Kootenai County

County Road & Bridge

Total County Budget Information:

Cities:

Athol

Coeur d'Alene

Dalton Gardens

Fernan Lake

Harrison

Hauser Lake

Hayden

Hayden Lake

Huetter

Post Falls

Rathdrum

Spirit Lake

Worley

Schools:

Plummer Worley #44

Coeur d'Alene #271

Lakeland # 272

Post Falls #273

Kootenai #274

Kellogg #391

Ambulance:

Kootenai County Ambulance

Fire:

East Side Fire

Hauser Lake Fire

Kootenai County Fire & Rescue

Mica Kidd Island

Nothern Lakes Fire

Shoshone Fire #2

Spirit Lake Fire

St. Maries Fire

Timberlake Fire

Worley Fire

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE QIE Total Ag Equip $ PP HE QIE

38,602 374,838 16,580 38,602 374,838 11,823 119 38,602 374,838 9,692

38,602 374,838 16,580 430,020 38,602 374,838 11,823 119 425,382 38,602 374,838 9,692 -

- 5,031 - 5,031 - 5,031 - - 5,031 - 5,031

461 288,085 5,964 294,510 461 288,085 4,181 - 292,727 461 288,085 4,493

2 2,169 224 2,395 2 2,169 - - 2,171 2 2,169

- 27 - 27 - 27 - - 27 - 27

- 1,555 1,291 2,846 - 1,555 - - 1,555 - 1,555

- 205 - 205 - 205 - - 205 - 205

80 17,075 714 17,869 80 17,075 397 - 17,552 80 17,075 488

- 328 - 328 - 328 - - 328 - 328

- 934 - 934 - 934 - - 934 - 934

1,674 110,481 1,573 113,728 1,674 110,481 870 - 113,025 1,674 110,481 4,530

364 24,018 1,923 26,305 364 24,018 239 - 24,621 364 24,018 422

- 4,262 - 4,262 - 4,262 - - 4,262 - 4,262 519

- 212 - 212 - 212 - - 212 - 212

- 3,133 - 3,133 - 3,133 105 - 3,238 - 3,133

2,486 179,241 6,886 188,613 2,486 179,241 4,926 - 186,653 2,486 179,241 3,747

3,437 60,540 3,382 67,359 3,437 60,540 905 182 65,064 3,437 60,540 864

3,162 84,036 2,016 89,214 3,162 84,036 2,467 - 89,665 3,162 84,036 3,456

- 4,126 707 4,833 - 4,126 865 - 4,991 - 4,126 173

1,760 27,219 - 28,979 1,760 41,052 989 - 43,801 1,760 42,698

1,237 19,546 877 21,660 1,237 19,546 718 7 21,508 1,237 19,546 533

- 1,062 - 1,062 - 1,062 - - 1,062 - 1,062 90

85 1,024 476 1,585 85 1,024 - - 1,109 85 1,024

3,567 58,934 2,209 64,710 3,567 58,934 2,242 76 64,819 3,567 58,934 2,898

189 204 346 739 189 204 - - 393 189 204 179

1,343 31,577 1,379 34,299 1,343 31,577 1,740 - 34,660 1,343 31,577 633

1,083 16,628 566 18,277 1,083 16,628 339 - 18,050 1,083 16,628

767 3,674 76 4,517 767 3,674 344 - 4,785 767 3,674 373

352 6,674 394 7,420 352 6,674 426 - 7,452 352 6,674

520 5,395 325 6,240 520 5,395 - - 5,915 520 5,395

4,162 2,005 504 6,671 4,162 2,005 202 - 6,369 4,162 2,005

Kootenai County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

77 of 118 EFO00131_05-18-2020

Page 78: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/3/2019

Kootenai CountyFlood Control:

Twin Lakes-Rathdrum FC #17

Highway:

East Side Highway #3

Lakes Highway #2

Post Falls Highway #1

Worley Highway #4

Hospital:

Kootenai Hospital (do not remove forgone)

Junior College:

North Idaho College

Library:

Kootenai Consolidated Library

Sewer & Water:

Cataldo Water

Cleland Bay Sewer

Hayden Lake Recreational S/W

Kidd Island Bay Sewer

Kingston Cataldo Sewer

Kootenai County Water #1

North Kootenai Water

Twin Lake Recreational Swr

Watershed

Hayden Lake Watershed

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE QIE Total Ag Equip $ PP HE QIE

- - - - - - - - - - -

424 4,485 441 5,350 424 4,485 325 - 5,234 424 4,485 129

852 31,188 1,395 33,435 852 31,188 1,144 - 33,184 852 31,188 543

2,093 23,643 920 26,656 2,093 23,643 870 23 26,629 2,093 23,643 1,119

5,576 9,859 1,272 16,707 5,576 9,859 331 - 15,766 5,576 9,859 377

- - - - - - - - - - -

10,034 128,276 5,661 143,971 10,034 128,276 3,917 39 142,266 10,034 128,276 3,205

2,252 27,983 1,633 31,868 2,252 27,983 1,163 15 31,413 2,252 27,983 910

- 70 - 70 - 70 - - 70 - 70

- - - - - - - - - - -

- 77 15 92 - 77 57 - 134 - 77

- 17 - 17 - 17 - - 17 - 17

- 304 - 304 - 304 - - 304 - 304

1 452 - 453 1 452 - - 453 1 452

- - - - - - - - - - -

- - - - - - - - - - -

- - - - - - 61 - 61 - -

Kootenai County 78 of 118 EFO00131_05-18-2020

Page 79: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/3/2019

Kootenai County

County Road & Bridge

Total County Budget Information:

Cities:

Athol

Coeur d'Alene

Dalton Gardens

Fernan Lake

Harrison

Hauser Lake

Hayden

Hayden Lake

Huetter

Post Falls

Rathdrum

Spirit Lake

Worley

Schools:

Plummer Worley #44

Coeur d'Alene #271

Lakeland # 272

Post Falls #273

Kootenai #274

Kellogg #391

Ambulance:

Kootenai County Ambulance

Fire:

East Side Fire

Hauser Lake Fire

Kootenai County Fire & Rescue

Mica Kidd Island

Nothern Lakes Fire

Shoshone Fire #2

Spirit Lake Fire

St. Maries Fire

Timberlake Fire

Worley Fire

Total

423,132

5,031

293,039

2,171

27

1,555

205

17,643

328

934

116,685

24,804

4,781

212

3,133

185,474

64,841

90,654

4,299

44,458

21,316

1,152

1,109

65,399

572

33,553

17,711

4,814

7,026

5,915

6,167

Kootenai County 79 of 118 EFO00131_05-18-2020

Page 80: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/3/2019

Kootenai CountyFlood Control:

Twin Lakes-Rathdrum FC #17

Highway:

East Side Highway #3

Lakes Highway #2

Post Falls Highway #1

Worley Highway #4

Hospital:

Kootenai Hospital (do not remove forgone)

Junior College:

North Idaho College

Library:

Kootenai Consolidated Library

Sewer & Water:

Cataldo Water

Cleland Bay Sewer

Hayden Lake Recreational S/W

Kidd Island Bay Sewer

Kingston Cataldo Sewer

Kootenai County Water #1

North Kootenai Water

Twin Lake Recreational Swr

Watershed

Hayden Lake Watershed

Total

-

5,038

32,583

26,855

15,812

-

141,515

31,145

70

-

77

17

304

453

-

-

-

Kootenai County 80 of 118 EFO00131_05-18-2020

Page 81: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/2/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Latah County 9,649,353 10,070,151 10,564,693 0.004061758 264,207

County Road & Bridge

Total County Budget Information: 9,649,353 10,070,151 10,564,693 10,811,236 324,337

Cities:

Bovill 41,327 42,652 44,056 46,905 1,407 0.007145499

Deary 128,733 134,221 139,055 141,400 4,242 0.006256952 534

Genesee 231,273 238,103 256,735 258,829 7,765 0.006207209 3,606

Juliaetta 118,945 123,497 131,329 135,074 4,052 0.006288606 7

Kendrick 102,151 106,570 111,433 115,727 3,472 0.007422348

Moscow 5,471,087 5,666,358 6,170,329 6,260,470 187,814 0.004502150 124,296

Potlatch 148,117 153,958 159,922 163,109 4,893 0.005612177

Troy 201,965 209,136 216,000 219,751 6,593 0.005505803 1,582

Schools: HYPO

Levy Rate

Moscow #281 0 0 0 76,773 2,303 0.000044204

Genesee #282 0 0 0 12,716 381 0.000063677

Kendrick #283 0 0 0 25,151 755 0.000167589

Potlatch #285 0 0 0 42,150 1,265 0.000148333

Troy School #287 0 0 0 16,671 500 0.000100781

Whitepine #288 0 0 0 7,469 224 0.000033835

Cemetery:

Deary Bovill Cemetery 9,510 9,937 10,504 10,728 322 0.000062401 707

Freeze Cemetery 9,865 10,160 10,562 10,651 320 0.000121118 319

Genesee Cemetery 11,352 11,339 11,720 12,626 379 0.000070834 2,079

Moscow Cemetery 261,672 273,620 287,442 291,904 8,757 0.000170235

Mountainview Cemetery 791 791 791 975 29 0.000054447 65

Nez Tah Cemetery 6,700 6,700 6,700 7,117 214 0.000077377 3,172

Troy Cemetery 9,642 9,983 10,397 10,770 323 0.000064695 1,200

Viola Rock Creek Cemetery 7,058 7,334 7,697 7,828 235 0.000057236

Woodfell Mendenhall Cemetery 14,482 14,482 14,482 14,868 446 0.000141050 2,255

Fire:

Bovill Fire 18,539 19,115 19,357 20,016 600 0.001694607 709

Deary Fire 43,826 40,364 45,893 47,499 1,425 0.000327970 4,724

Genesee Fire 24,524 25,377 26,276 28,316 849 0.000187438 4

Moscow Fire 244,064 250,000 260,167 267,603 8,028 0.000688392 74,112

North Latah Fire 7,050 7,050 6,796 8,732 262 0.000508859 1,286

Potlatch Fire 145,170 149,670 155,170 161,000 4,830 0.000617184 2,506

Troy Fire 11,080 11,200 11,400 11,948 358 0.000101020 2,966

School districts only use the Tort Funds.

Latah County 81 of 118 EFO00131_05-18-2020

Page 82: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/2/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Highway:

North Latah Highway 2,747,756 2,869,528 3,012,625 3,058,106 91,743 0.001287467 3,638

South Latah Highway 353,628 366,231 380,923 397,672 11,930 0.001374627 10,691

Library:

Latah Library 1,285,744 1,341,776 1,407,632 1,439,219 43,177 0.000541185 184

Recreation:

Deary Recreation 44,000 46,198 49,367 49,887 1,497 0.000370725 2,609

Genesee Recreation 75,346 76,000 78,850 79,202 2,376 0.000492632 1,909

J-K Recreation 20,346 20,285 20,221 21,296 639 0.000140596 3,323

Potlatch Recreation 81,949 83,466 86,576 87,517 2,626 0.000304782 39,621

Troy Recreation 39,511 40,000 40,000 40,489 1,215 0.000268966 21,891

Sewer & Water:

North Polk S/W 0 0 - -

Latah County 82 of 118 EFO00131_05-18-2020

Page 83: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/2/2019

Latah County

County Road & Bridge

Total County Budget Information:

Cities:

Bovill

Deary

Genesee

Juliaetta

Kendrick

Moscow

Potlatch

Troy

Schools:

Moscow #281

Genesee #282

Kendrick #283

Potlatch #285

Troy School #287

Whitepine #288

Cemetery:

Deary Bovill Cemetery

Freeze Cemetery

Genesee Cemetery

Moscow Cemetery

Mountainview Cemetery

Nez Tah Cemetery

Troy Cemetery

Viola Rock Creek Cemetery

Woodfell Mendenhall Cemetery

Fire:

Bovill Fire

Deary Fire

Genesee Fire

Moscow Fire

North Latah Fire

Potlatch Fire

Troy Fire

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

128,111 118,432 - 128,111 118,432 759 128,111 118,432

128,111 118,432 - 246,543 128,111 118,432 759 247,302 128,111 118,432 - 246,543

11 2,838 - 2,849 11 2,838 - 2,849 11 2,838 2,849

31 2,314 - 2,345 31 2,314 - 2,345 31 2,314 2,345

114 1,980 - 2,094 114 1,980 1,117 3,211 114 1,980 2,094

37 3,708 - 3,745 37 3,708 - 3,745 37 3,708 3,745

945 3,349 - 4,294 945 3,349 - 4,294 945 3,349 4,294

376 89,765 - 90,141 376 89,765 - 90,141 376 89,765 90,141

- 3,187 - 3,187 - 3,187 - 3,187 - 3,187 3,187

109 3,642 - 3,751 109 3,642 - 3,751 109 3,642 3,751

34,674 35,253 - 69,927 34,674 38,412 - 73,086 34,674 42,099 76,773

11,890 - - 11,890 12,281 - - 12,281 12,716 - 12,716

11,748 - - 11,748 21,284 2,884 - 24,168 21,284 3,867 25,151

30,387 8,617 - 39,004 30,387 10,130 - 40,517 30,387 11,763 42,150

9,787 5,523 - 15,310 9,787 6,117 - 15,904 9,787 6,884 16,671

2,839 4,003 - 6,842 2,839 4,289 - 7,128 2,839 4,630 7,469

75 149 - 224 75 149 - 224 75 149 224

83 6 - 89 83 6 - 89 83 6 89

854 52 - 906 854 52 13 919 854 52 906

1,124 3,338 - 4,462 1,124 3,338 - 4,462 1,124 3,338 4,462

178 6 - 184 178 6 - 184 178 6 184

314 103 - 417 314 103 - 417 314 103 417

260 113 - 373 260 113 - 373 260 113 373

103 28 - 131 103 28 - 131 103 28 131

241 145 - 386 241 145 - 386 241 145 386

3 656 - 659 3 656 - 659 3 656 659

691 915 - 1,606 691 915 - 1,606 691 915 1,606

1,971 69 - 2,040 1,971 69 - 2,040 1,971 69 2,040

5,940 1,496 - 7,436 5,940 1,496 - 7,436 5,940 1,496 7,436

1,619 63 - 1,682 1,619 63 - 1,682 1,619 63 1,682

4,213 1,617 - 5,830 4,213 1,617 - 5,830 4,213 1,617 5,830

446 102 - 548 446 102 - 548 446 102 548

Latah County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

83 of 118 EFO00131_05-18-2020

Page 84: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/2/2019

Latah CountyHighway:

North Latah Highway

South Latah Highway

Library:

Latah Library

Recreation:

Deary Recreation

Genesee Recreation

J-K Recreation

Potlatch Recreation

Troy Recreation

Sewer & Water:

North Polk S/W

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

24,004 21,477 - 45,481 24,004 21,477 - 45,481 24,004 21,477 45,481

14,777 1,972 - 16,749 14,777 1,972 249 16,998 14,777 1,972 16,749

16,431 15,156 - 31,587 16,431 15,156 101 31,688 16,431 15,156 31,587

- 520 - 520 - 520 - 520 - 520 520

- 352 - 352 - 352 92 444 - 352 352

666 284 - 950 666 284 - 950 666 284 950

- 941 - 941 - 941 - 941 - 941 941

- 489 - 489 - 489 - 489 - 489 489

- - - - - - - - - - -

Latah County 84 of 118 EFO00131_05-18-2020

Page 85: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/5/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Lemhi County 2,323,397 2,438,825 2,550,738 0.003119365 -

County Road & Bridge

Total County Budget Information: 2,323,397 2,438,825 2,550,738 2,602,431 78,073

Cities:

Leadore 14,058 14,497 14,936 15,073 452 0.004317399

Salmon 1,093,412 1,093,412 1,115,280 1,144,236 34,327 0.006216246 317,546

Schools: HYPO

Levy Rate

Challis #181 6,715 6,715 7,059 10,598 318 0.000017254

Salmon #291 29,900 30,970 31,615 37,379 1,121 0.000054173

South Lemhi #292 11,379 11,855 12,221 12,387 372 0.000131000

Fire:

Elk Bend Fire 28,343 30,003 31,060 31,094 933 0.001071036 34

Lemhi County Fire 289,301 304,041 318,471 325,106 9,753 0.000610460 2,330

North Custer Fire 160,574 165,692 172,019 173,691 5,211 0.000486277

North Fork Fire 49,600 52,660 55,381 55,577 1,667 0.000818251 1,977

Library:

Lemhi County Library 185,854 202,804 212,454 217,000 6,510 0.000259816 55,371

Sewer & Water:

Arrowhead Water 9,819 9,499 9,499 9,820 295 0.002664067 3,088

Elk Bend Sewer 27,576 30,488 31,847 31,897 957 0.002715278 1

Williams Lake Water 45,317 46,690 49,500 49,955 1,499 0.003102205

Sunset Heights Water - - - -

School districts only use the Tort Funds.

Lemhi County 85 of 118 EFO00131_05-18-2020

Page 86: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/5/2019

Lemhi County

County Road & Bridge

Total County Budget Information:

Cities:

Leadore

Salmon

Schools:

Challis #181

Salmon #291

South Lemhi #292

Fire:

Elk Bend Fire

Lemhi County Fire

North Custer Fire

North Fork Fire

Library:

Lemhi County Library

Sewer & Water:

Arrowhead Water

Elk Bend Sewer

Williams Lake Water

Sunset Heights Water

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

22,605 29,088 - 22,605 29,088 - 22,605 29,088 -

22,605 29,088 - 51,693 22,605 29,088 - 51,693 22,605 29,088 - 51,693

0 137 - 137 0 137 - 137 0 137 - 137

17 28,939 - 28,956 17 28,939 - 28,956 17 28,939 - 28,956

0 3,539 - 3,539 0 3,539 - 3,539 0 3,539 - 3,539

0 5,764 - 5,764 0 5,764 - 5,764 0 5,764 - 5,764

0 166 - 166 0 166 - 166 0 166 - 166

0 34 - 34 0 34 - 34 0 34 - 34

2,683 3,952 - 6,635 2,683 3,952 - 6,635 2,683 3,952 - 6,635

927 745 - 1,672 927 745 - 1,672 927 745 - 1,672

35 161 - 196 35 161 - 196 35 161 - 196

2,773 1,773 - 4,546 2,773 1,773 - 4,546 2,773 1,773 - 4,546

0 1 - 1 0 1 - 1 0 1 - 1

0 50 - 50 0 50 - 50 0 50 - 50

0 455 - 455 0 455 - 455 0 455 - 455

0 - - - 0 - - - 0 - - -

Lemhi County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

86 of 118 EFO00131_05-18-2020

Page 87: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Lewis County 1,549,385 1,605,272 1,662,244 0.005253135 204,436

County Road & Bridge

Total County Budget Information: 1,549,385 1,605,272 1,662,244 1,753,489 52,605

Cities:

Craigmont 205,107 211,513 218,400 224,127 6,724 0.010960500 6,373

Kamiah (partial) 211,625 218,165 225,155 231,533 6,946 0.004515159 4,831

Nezperce 145,574 151,102 161,305 173,822 5,215 0.009383272

Reubens 9,008 9,285 9,565 9,624 289 0.004177451 1,732

Winchester 109,000 112,270 116,348 118,010 3,540 0.009770480 22,220

Schools: HYPO

Levy Rate

Orofino #171 0 0 0 60,974 1,829 0.000097210

Cottonwood #242 18,627 19,587 20,411 28,301 849 0.000166898

Nezperce #302 0 0 244 15,789 474 0.000121434

Kamiah #304 3,811 4,189 4,580 10,757 323 0.000047584

Highland #305 4,166 4,587 5,031 13,764 413 0.000083830

Culdesac #342 1,470 1,855 2,308 11,553 347 0.000189998

Auditorium:

Reubens Community Center 11,424 12,229 13,495 14,198 426 0.000504982 794

Cemetery:

Kamiah Cemetery 7,099 7,378 7,749 7,902 237 0.000038657 74

Nezperce Russell Cemetery 13,827 14,288 14,792 15,811 474 0.000158379 546

Reubens Cemetery 1,727 1,784 1,878 1,966 59 0.000122545 102

Fire:

Kamiah Fire 43,701 43,698 45,864 46,409 1,392 0.000406879 2,891

Nezperce Fire 7,822 8,076 8,338 8,904 267 0.000125430 373

Winchester Fire 45,642 47,225 48,883 49,016 1,470 0.000594779 1,749

Highway:

Central Highway 188,879 188,879 188,879 198,168 5,945 0.002408339 34,017

Evergreen Highway 87,336 87,336 87,336 92,320 2,770 0.001746532 31,041

Kamiah Highway 50,000 50,000 45,344 51,156 1,535 0.000575758 19,968

North Highway 46,629 48,253 49,864 55,299 1,659 0.001719156 12

Prairie Highway 215,654 223,001 231,126 251,925 7,558 0.002880567 65,245

Library:

Prairie River Library 525,986 544,539 569,470 581,765 17,453 0.000302504

School districts only use the Tort Funds.

Lewis County 87 of 118 EFO00131_05-18-2020

Page 88: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Lewis County

County Road & Bridge

Total County Budget Information:

Cities:

Craigmont

Kamiah (partial)

Nezperce

Reubens

Winchester

Schools:

Orofino #171

Cottonwood #242

Nezperce #302

Kamiah #304

Highland #305

Culdesac #342

Auditorium:

Reubens Community Center

Cemetery:

Kamiah Cemetery

Nezperce Russell Cemetery

Reubens Cemetery

Fire:

Kamiah Fire

Nezperce Fire

Winchester Fire

Highway:

Central Highway

Evergreen Highway

Kamiah Highway

North Highway

Prairie Highway

Library:

Prairie River Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

71,143 20,102 - 71,143 20,102 - 71,143 20,102 -

71,143 20,102 - 91,245 71,143 20,102 - 91,245 71,143 20,102 - 91,245

838 4,889 - 5,727 838 4,889 - 5,727 838 4,889 - 5,727

1 6,377 - 6,378 1 6,377 - 6,378 1 6,377 - 6,378

4,658 7,859 - 12,517 4,658 7,859 - 12,517 4,658 7,859 - 12,517

- 59 - 59 0 59 - 59 0 59 - 59

187 1,475 - 1,662 187 1,475 - 1,662 187 1,475 - 1,662

4,104 53,500 - 57,604 4,104 55,620 - 59,724 4,104 56,870 - 60,974

729 7,161 - 7,890 729 7,161 - 7,890 729 7,161 - 7,890

10,146 4,129 - 14,275 10,146 4,604 - 14,750 10,146 5,399 - 15,545

2,308 3,869 - 6,177 2,308 3,869 - 6,177 2,308 3,869 - 6,177

3,844 4,889 - 8,733 3,844 4,889 - 8,733 3,844 4,889 - 8,733

8,351 160 - 8,511 8,351 894 - 9,245 8,351 894 - 9,245

676 27 - 703 676 27 - 703 676 27 - 703

54 99 - 153 54 99 - 153 54 99 - 153

830 189 - 1,019 830 189 - 1,019 830 189 - 1,019

86 2 - 88 86 2 - 88 86 2 - 88

93 452 - 545 93 452 545 93 452 - 545

522 44 - 566 522 44 - 566 522 44 - 566

- 133 - 133 - 133 - 133 - 133 - 133

8,168 1,121 - 9,289 8,168 1,121 - 9,289 8,168 1,121 - 9,289

4,240 744 - 4,984 4,240 744 - 4,984 4,240 744 - 4,984

473 683 - 1,156 473 683 - 1,156 473 683 - 1,156

5,389 46 - 5,435 5,389 46 - 5,435 5,389 46 - 5,435

18,031 2,768 - 20,799 18,031 2,768 - 20,799 18,031 2,768 - 20,799

7,939 4,179 17 12,135 7,939 4,179 135 12,253 7,939 4,179 177 12,295

Lewis County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

88 of 118 EFO00131_05-18-2020

Page 89: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/21/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Lincoln County 1,245,518 1,362,215 1,412,695 0.003352090 1,018

County Road & Bridge

Total County Budget Information: 1,245,518 1,362,215 1,412,695 1,479,940 44,398

Cities:

Dietrich 23,232 24,675 25,620 25,862 776 0.004591386

Richfield 59,447 62,085 64,649 68,282 2,048 0.006934544 868

Shoshone 493,897 510,368 526,632 544,625 16,339 0.010404670 373

Schools: HYPO

Levy Rate

Gooding #231 0 0 0 36,943 1,108 0.000067555

Jerome #261 0 0 0 90,180 2,705 0.000066078

Shoshone #312 0 0 0 43,278 1,298 0.000192111

Dietrich #314 0 87 212 3,105 93 0.000045163

Richfield #316 12,878 13,392 7,559 18,633 559 0.000152655

Minidoka #331 0 0 1,285 120,418 3,613 0.000073581

Ambulance:

Lincoln County Ambulance 145,943 157,957 164,787 167,233 5,017 0.000391012 120

Cemetery:

Dietrich Cemetery 23,009 24,148 24,914 25,360 761 0.000303521 211

Lincoln County Cemetery 59,182 61,433 63,709 66,963 2,009 0.000290546 3,597

Richfield Cemetery 9,730 10,052 10,391 10,816 324 0.000134758 28

Fire:

Dietrich Fire 30,760 32,706 35,114 35,114 1,053 0.002021005

Richfield Fire 20,213 20,881 21,587 22,418 673 0.000299341 64

Shoshone City & Rural Fire 152,631 164,440 172,258 186,876 5,606 0.001978163 172

Highway:

Dietrich Highway #5 82,196 85,509 89,238 94,527 2,836 0.001314289

Kimama Highway #6 57,714 57,714 57,714 60,916 1,827 0.000945648 4,668

Richfield Highway #3 81,515 84,198 87,031 90,327 2,710 0.001125973 239

Shoshone Highway #2 245,721 254,487 264,092 275,694 8,271 0.001227115 109

Library:

Richfield Library 22,887 23,631 24,419 25,007 750 0.000328008 69

Recreation:

Lincoln County Recreation 152,406 158,153 164,020 171,936 5,158 0.000389192 118

School districts only use the Tort Funds.

Lincoln County 89 of 118 EFO00131_05-18-2020

Page 90: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/21/2019

Lincoln County

County Road & Bridge

Total County Budget Information:

Cities:

Dietrich

Richfield

Shoshone

Schools:

Gooding #231

Jerome #261

Shoshone #312

Dietrich #314

Richfield #316

Minidoka #331

Ambulance:

Lincoln County Ambulance

Cemetery:

Dietrich Cemetery

Lincoln County Cemetery

Richfield Cemetery

Fire:

Dietrich Fire

Richfield Fire

Shoshone City & Rural Fire

Highway:

Dietrich Highway #5

Kimama Highway #6

Richfield Highway #3

Shoshone Highway #2

Library:

Richfield Library

Recreation:

Lincoln County Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

44,772 22,473 - 44,772 22,473 - 44,772 22,473 -

44,772 22,473 0 67,245 44,772 22,473 0 67,245 44,772 22,473 - 67,245

10 232 - 242 10 232 - 242 10 232 - 242

554 3,079 - 3,633 554 3,079 - 3,633 554 3,079 - 3,633

2,670 15,323 - 17,993 2,670 15,323 - 17,993 2,670 15,323 - 17,993

21,116 12,487 - 33,603 21,116 13,555 - 34,671 21,116 15,827 - 36,943

52,714 26,964 - 79,678 52,714 29,839 - 82,553 52,714 37,466 - 90,180

30,114 8,777 - 38,891 30,114 10,344 - 40,458 30,114 13,164 - 43,278

- - - - - 2,893 - 2,893 - 2,893 - 2,893

601 4,640 - 5,241 601 4,640 - 5,241 601 4,640 - 5,241

76,853 30,010 - 106,863 76,853 34,253 - 111,106 76,853 42,280 - 119,133

- 2,446 - 2,446 - 2,446 - 2,446 - 2,446 - 2,446

- 446 - 446 - 446 - 446 - 446 - 446

1,947 1,307 - 3,254 1,947 1,307 - 3,254 1,947 1,307 - 3,254

327 98 - 425 327 98 - 425 327 98 - 425

- - - - - - - - - - - -

648 183 - 831 648 183 - 831 648 183 - 831

10,369 4,249 - 14,618 10,369 4,249 - 14,618 10,369 4,249 - 14,618

3,545 1,744 - 5,289 3,545 1,744 - 5,289 3,545 1,744 - 5,289

2,046 1,156 - 3,202 2,046 1,156 - 3,202 2,046 1,156 - 3,202

2,694 602 - 3,296 2,694 602 - 3,296 2,694 602 - 3,296

7,321 4,281 - 11,602 7,321 4,281 - 11,602 7,321 4,281 - 11,602

360 228 - 588 360 228 - 588 360 228 - 588

5,090 2,826 - 7,916 5,090 2,826 - 7,916 5,090 2,826 - 7,916

Lincoln County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

90 of 118 EFO00131_05-18-2020

Page 91: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Madison County 8,945,114 9,464,828 10,611,638 0.005206531

County Road & Bridge 2,806,202 2,915,113 259,605 0.001273733

Total County Budget Information: 11,751,316 12,379,941 10,871,243 12,662,644 379,879

Cities:

Rexburg 4,585,836 4,836,195 5,226,453 5,278,357 158,351 0.004152293

Sugar City 165,196 178,555 190,527 192,128 5,764 0.002509795 16

Schools: Hypo

Levy Rate

Fremont #215 22,867 25,301 28,149 60,927 1,828 0.000032234

Jefferson #251 0 0 0 33,376 1,001 0.000000000

Madison #321 90,267 99,788 112,787 202,608 6,078 0.000114722

Sugar Salem #322 11,283 12,000 14,613 55,239 1,657 0.000172163

Ambulance:

Madison County Ambulance 695,703 761,922 815,255 832,442 24,973 0.000400000 8,977

Cemetery:

Burton Cemetery 14,406 15,225 16,030 16,784 504 0.000083025

Plano Cemetery 12,313 12,819 13,243 13,953 419 0.000339646

Rexburg Cemetery 65,527 65,527 67,427 68,400 2,052 0.000048479 25,818

Sugar Salem Moody Cemetery 21,342 22,703 24,066 24,537 736 0.000133825

Sutton Cemetery 20,716 21,648 22,560 23,370 701 0.000152266

Teton Newdale Cemetery 28,197 29,043 29,914 31,765 953 0.000204917 1,903

Fire:

Jefferson Central Fire 1,030,000 1,096,061 1,157,919 1,186,018 35,581 0.000807203 332,269

Madison County Fire 732,987 771,672 810,744 841,259 25,238 0.001109631

Flood Control:

Flood Control #1 49,654 52,461 56,285 56,293 1,689 0.000006846 11

Library:

Madison County Library 905,030 953,522 1,019,640 1,043,344 31,300 0.000575611 87,257

Sugar Salem Library 55,730 55,730 55,730 60,000 1,800 0.000173694 35,527

Mosquito Abatement:

Madison County Mosquito Abate. 589,567 668,351 673,108 679,103 20,373 0.000330256 740,990

School districts only use the Tort Funds.

Madison County 91 of 118 EFO00131_05-18-2020

Page 92: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Madison County

County Road & Bridge

Total County Budget Information:

Cities:

Rexburg

Sugar City

Schools:

Fremont #215

Jefferson #251

Madison #321

Sugar Salem #322

Ambulance:

Madison County Ambulance

Cemetery:

Burton Cemetery

Plano Cemetery

Rexburg Cemetery

Sugar Salem Moody Cemetery

Sutton Cemetery

Teton Newdale Cemetery

Fire:

Jefferson Central Fire

Madison County Fire

Flood Control:

Flood Control #1

Library:

Madison County Library

Sugar Salem Library

Mosquito Abatement:

Madison County Mosquito Abate.

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

168,291 114,412 - 168,291 114,412 - 168,291 114,412 -

168,291 114,412 - 282,703 168,291 114,412 - 282,703 168,291 114,412 - 282,703

498 51,406 - 51,904 498 51,406 - 51,904 498 51,406 - 51,904

- 1,601 - 1,601 - 1,601 - 1,601 - 1,601 - 1,601

6,276 26,502 - 32,778 6,276 26,502 - 32,778 6,276 26,502 - 32,778

31,415 - - 31,415 33,376 - - 33,376 0 - - -

12,848 76,973 - 89,821 12,848 76,973 - 89,821 12,848 76,973 - 89,821

33,191 7,435 - 40,626 33,191 7,435 - 40,626 33,191 7,435 - 40,626

9,828 7,359 - 17,187 9,828 7,359 - 17,187 9,828 7,359 - 17,187

573 181 - 754 573 181 - 754 573 181 - 754

639 71 - 710 639 71 - 710 639 71 - 710

140 833 - 973 140 833 - 973 140 833 - 973

269 202 - 471 269 202 - 471 269 202 - 471

717 93 - 810 717 93 - 810 717 93 - 810

1,750 101 - 1,851 1,750 101 - 1,851 1,750 101 - 1,851

17,196 10,903 - 28,099 17,196 10,903 - 28,099 17,196 10,903 - 28,099

25,052 5,463 - 30,515 25,052 5,463 - 30,515 25,052 5,463 - 30,515

- - - - - - 2 2 - - 8 8

9,330 14,374 - 23,704 9,330 14,374 - 23,704 9,330 14,374 - 23,704

3,865 405 - 4,270 3,865 405 - 4,270 3,865 405 - 4,270

882 5,113 - 5,995 882 5,113 - 5,995 882 5,113 - 5,995

Madison County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

92 of 118 EFO00131_05-18-2020

Page 93: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/27/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Minidoka County 5,623,034 5,857,441 6,115,993 0.004037015

County Road & Bridge

Total County Budget Information: 5,623,034 5,857,441 6,115,993 6,449,033 193,471

Cities:

Acequia 14,411 14,881 15,576 16,847 505 0.002307086

Burley (partial) 2,046,481 2,127,252 2,237,037 2,331,706 69,951 0.005255183 1,577

Heyburn 982,685 1,023,940 1,077,437 1,088,160 32,645 0.005274734 15

Minidoka 18,277 18,844 19,428 20,062 602 0.007055238

Paul 209,575 217,689 227,061 236,755 7,103 0.005352365 21

Rupert 891,474 927,998 972,174 994,062 29,822 0.004718314 32

Schools: HYPO

Levy Rate

Minidoka #331 0 0 1,285 120,418 3,613 0.000073581

Cemetery:

Heyburn Cemetery #3 49,417 51,585 53,979 57,085 1,713 0.000117074

Paul Cemetery #2 103,302 106,917 111,629 115,522 3,466 0.000288171

Rupert-Acequia #1 Cemetery 169,790 177,164 184,607 192,877 5,786 0.000276962

Fire:

Minidoka Fire 603,868 631,367 658,661 694,002 20,820 0.000821914

West End Fire 404,198 420,060 439,547 476,239 14,287 0.000943761 53

Highway:

Minidoka Highway 1,440,257 1,500,312 1,566,553 1,652,376 49,571 0.001034044

Sewer & Water:

Wayside Sewer 1,664 1,600 1,716 1,781 53 0.000575091 53

School districts only use the Tort Funds.

Minidoka County 93 of 118 EFO00131_05-18-2020

Page 94: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/27/2019

Minidoka County

County Road & Bridge

Total County Budget Information:

Cities:

Acequia

Burley (partial)

Heyburn

Minidoka

Paul

Rupert

Schools:

Minidoka #331

Cemetery:

Heyburn Cemetery #3

Paul Cemetery #2

Rupert-Acequia #1 Cemetery

Fire:

Minidoka Fire

West End Fire

Highway:

Minidoka Highway

Sewer & Water:

Wayside Sewer

Detailed Information for Property Tax Reliefs

Minidoka Hospital data has been consolidated with the County's.

2017 2018 2019

Ag Equip $ PP Total Ag Equip $ PP Total Ag Equip $ PP Total

258,789 74,251 258,789 74,251 258,789 74,251

258,789 74,251 333,040 258,789 74,251 333,040 258,789 74,251 333,040

0 1,271 1,271 0 1,271 1,271 0 1,271 1,271

2,721 91,948 94,669 2,721 91,948 94,669 2,721 91,948 94,669

497 10,226 10,723 497 10,226 10,723 497 10,226 10,723

0 634 634 0 634 634 0 634 634

3,501 6,193 9,694 3,501 6,193 9,694 3,501 6,193 9,694

464 21,424 21,888 464 21,424 21,888 464 21,424 21,888

76,853 34,253 111,106 76,853 38,717 115,570 76,853 42,280 119,133

2,415 691 3,106 2,415 691 3,106 2,415 691 3,106

2,814 1,079 3,893 2,814 1,079 3,893 2,814 1,079 3,893

5,860 2,410 8,270 5,860 2,410 8,270 5,860 2,410 8,270

31,144 4,197 35,341 31,144 4,197 35,341 31,144 4,197 35,341

33,025 3,667 36,692 33,025 3,667 36,692 33,025 3,667 36,692

67,957 17,866 85,823 67,957 17,866 85,823 67,957 17,866 85,823

- 65 65 - 65 65 - 65 65

Minidoka County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

94 of 118 EFO00131_05-18-2020

Page 95: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/2/2019 2016 2017 2019 Replacements Replacement x 3%) Total

Nez Perce County 15,184,435 15,914,628 17,450,685 0.005100622 234,015

County Road & Bridge 1,722,362 1,722,362 864,907 0.000253994

Total County Budget Information: 16,906,797 17,636,990 18,315,592 18,569,824 557,095

Cities:

Culdesac 106,999 110,758 116,103 116,283 3,488 0.014398691 360

Lapwai 65,014 67,116 69,364 74,451 2,234 0.013483533 3,105

Lewiston 19,195,758 21,166,662 21,958,000 22,258,646 667,759 0.009850925 1,394,338

Peck 35,058 36,113 37,465 37,580 1,127 0.007325148 750

Schools: HYPO

Levy Rate

Orofino #171 0 0 0 60,974 1,829 0.000097210

Genesee #282 0 0 0 12,716 381 0.000063677

Kendrick #283 0 0 0 25,151 755 0.000167589

Highland #305 4,166 4,587 5,031 13,764 413 0.000083830

Lewiston Independent #340 0 0 0 81,007 2,430 0.000026377

Lapwai #341 35,512 36,565 38,516 43,282 1,298 0.000260211

Culdesac #342 1,470 1,855 2,308 11,553 347 0.000189998

Auditorium:

Reubens Community Center 11,424 12,229 13,495 14,198 426 0.000504982 794

Cemetery:

Genesee Cemetery 11,352 11,339 11,720 12,626 379 0.000070834 2,079

Gifford Cemetery 2,938 3,060 2,438 3,322 100 0.000047484 1,112

Melrose Cemetery 1,872 1,930 1,989 2,036 61 0.000183547

Nez Tah Cemetery 6,700 6,700 6,700 7,117 214 0.000077377 3,172

North Clearwater Cemetery 6,825 7,139 7,391 7,525 226 0.000103299 375

Potlatch Cemetery 888 918 951 1,032 31 0.000047614

Reubens Cemetery 1,727 1,784 1,878 1,966 59 0.000122545 102

Southwick Cemetery 1,500 1,500 1,500 1,570 47 0.000046719 1,514

Fire:

Arrow Junction Fire 7,600 7,850 8,085 8,085 243 0.000528142 618

Big Canyon Fire 21,976 22,500 23,000 23,464 704 0.001074008 2,472

Genesee Fire 24,524 25,377 26,276 28,316 849 0.000187438 4

Sunnyside Fire (ANXD 2014) 27,238 27,943 28,895 28,895 867 0.001463147 1,428

Wheatland Fire 41,387 42,599 46,621 46,748 1,402 0.001337003 26,041

Highway:

South Latah Highway 353,628 366,231 380,923 397,672 11,930 0.001374627 10,691

Library:

Prairie River Library 525,986 544,539 569,470 581,765 17,453 0.000302504

Port:

Port of Lewiston 405,000 405,000 405,000 417,191 12,516 0.000118377 503,413

School districts only use the Tort Funds.

Nez Perce County 95 of 118 EFO00131_05-18-2020

Page 96: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

12/2/2019 2016 2017 2019 Replacements Replacement x 3%) Total

Recreation:

J-K Recreation 20,346 20,285 20,221 21,296 639 0.000140596 3,323

Sewer & Water:

Central Orchards Sewer 261,095 272,076 284,326 285,461 8,564 0.000796199 7,035

Nez Perce County 96 of 118 EFO00131_05-18-2020

Page 97: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/2/2019

Nez Perce County

County Road & Bridge

Total County Budget Information:

Cities:

Culdesac

Lapwai

Lewiston

Peck

Schools:

Orofino #171

Genesee #282

Kendrick #283

Highland #305

Lewiston Independent #340

Lapwai #341

Culdesac #342

Auditorium:

Reubens Community Center

Cemetery:

Genesee Cemetery

Gifford Cemetery

Melrose Cemetery

Nez Tah Cemetery

North Clearwater Cemetery

Potlatch Cemetery

Reubens Cemetery

Southwick Cemetery

Fire:

Arrow Junction Fire

Big Canyon Fire

Genesee Fire

Sunnyside Fire (ANXD 2014)

Wheatland Fire

Highway:

South Latah Highway

Library:

Prairie River Library

Port:

Port of Lewiston

Detailed Information for Property Tax Reliefs

2016 2017 2019

Ag Equip $ PP HE Sls Tax Total Ag Equip $ PP HE Sls Tax Total Ag Equip $ PP HE Total

74,040 171,918 4,038 1,134 74,040 171,918 7,153 249 74,040 171,918 8,274

74,040 171,918 4,038 1,134 251,130 74,040 171,918 7,153 249 253,360 74,040 171,918 8,274 254,232

32 148 - - 180 32 148 - - 180 32 148 180

168 4,919 - - 5,087 168 4,919 0 - 5,087 168 4,919 5,087

587 290,652 7,311 - 298,550 587 290,652 8,559 - 299,798 587 290,652 9,407 300,646

8 107 - - 115 8 107 - - 115 8 107 115

4,104 55,620 - - 59,724 4,104 56,870 - - 60,974 4,104 56,870 60,974

11,890 - - - 11,890 12,281 - - - 12,281 12,716 - 12,716

11,748 - - - 11,748 21,284 2,884 - - 24,168 21,284 3,867 25,151

3,844 4,889 - - 8,733 3,844 4,889 - - 8,733 3,844 4,889 8,733

15,169 59,575 - - 74,744 15,169 62,849 - - 78,018 15,169 65,838 81,007

2,160 2,606 132 - 4,898 2,160 2,606 490 - 5,256 2,160 2,606 4,766

8,351 894 - - 9,245 8,351 894 - - 9,245 8,351 894 9,245

676 27 - - 703 676 27 - - 703 676 27 703

854 52 - - 906 854 52 13 - 919 854 52 906

253 9 - - 262 253 9 - - 262 253 9 262

46 1 - - 47 46 1 - - 47 46 1 47

314 103 - - 417 314 103 - - 417 314 103 417

84 50 - - 134 84 50 7 - 141 84 50 134

74 7 - - 81 74 7 - - 81 74 7 81

86 2 - - 88 86 2 - - 88 86 2 88

44 26 - - 70 44 26 - - 70 44 26 70

- - - - - - - - - - - - -

261 203 - - 464 261 203 - - 464 261 203 464

1,971 69 - - 2,040 1,971 69 - - 2,040 1,971 69 2,040

- - - - - - - 111 - 111 - - -

- 127 - - 127 - 127 528 - 655 - 127 127

14,777 1,972 - - 16,749 14,777 1,972 249 - 16,998 14,777 1,972 16,749

7,939 4,179 17 - 12,135 7,939 4,179 135 - 12,253 7,939 4,179 177 12,295

5,582 6,393 132 - 12,107 5,582 6,393 188 - 12,163 5,582 6,393 216 12,191

Nez Perce County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

97 of 118 EFO00131_05-18-2020

Page 98: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

12/2/2019

Nez Perce CountyRecreation:

J-K Recreation

Sewer & Water:

Central Orchards Sewer

Detailed Information for Property Tax Reliefs

2016 2017 2019

Ag Equip $ PP HE Sls Tax Total Ag Equip $ PP HE Sls Tax Total Ag Equip $ PP HE Total

666 284 - - 950 666 284 - - 950 666 284 950

70 624 0 - 694 70 624 260 - 954 70 624 441 1,135

Nez Perce County 98 of 118 EFO00131_05-18-2020

Page 99: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Oneida County 1,612,794 1,670,302 1,745,902 0.004831672 -

County Road & Bridge

Total County Budget Information: 1,612,794 1,670,302 1,745,902 1,809,021 54,271

Cities:

Malad 648,007 669,519 701,052 715,503 21,465 0.008215444 -

Schools: HYPO

Levy Rate

Cassia #151 0 0 0 171,383 5,141 0.000106864

Oneida #351 0 0 0 24,355 731 0.000068571

Cemetery:

Holbrook Cemetery 2,260 2,331 2,405 2,528 76 0.000074628 -

Pleasantview Cemetery 1,753 1,818 1,905 1,955 59 0.000086057 -

Samaria Cemetery 3,334 3,468 3,578 3,678 110 0.000191415 -

St. John Cemetery 6,804 7,052 6,932 7,370 221 0.000223150 293

Fire:

Oneida County Fire 96,354 99,917 104,889 107,811 3,234 0.000381515 -

Library:

Oneida County Library 145,265 150,446 157,256 162,992 4,890 0.000435196 -

Recreation:

Holbrook Recreation 2,562 2,643 2,727 2,875 86 0.000088542 -

Samaria Recreation 8,582 8,927 9,211 9,471 284 0.000492769 -

School districts only use the Tort Funds.

Oneida County 99 of 118 EFO00131_05-18-2020

Page 100: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Oneida County

County Road & Bridge

Total County Budget Information:

Cities:

Malad

Schools:

Cassia #151

Oneida #351

Cemetery:

Holbrook Cemetery

Pleasantview Cemetery

Samaria Cemetery

St. John Cemetery

Fire:

Oneida County Fire

Library:

Oneida County Library

Recreation:

Holbrook Recreation

Samaria Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

44,587 18,532 - 44,587 18,532 - 44,587 18,532 -

44,587 18,532 - 63,119 44,587 18,532 - 63,119 44,587 18,532 - 63,119

840 13,611 - 14,451 840 13,611 - 14,451 840 13,611 - 14,451

140,394 10,187 - 150,581 140,394 16,129 - 156,523 140,394 30,989 - 171,383

18,843 3,300 - 22,143 18,843 4,114 - 22,957 18,843 5,512 - 24,355

109 14 - 123 109 14 - 123 109 14 - 123

48 2 - 50 48 2 - 50 48 2 - 50

99 1 - 100 99 1 - 100 99 1 - 100

303 15 - 318 303 15 - 318 303 15 - 318

2,032 890 - 2,922 2,032 890 - 2,922 2,032 890 - 2,922

4,068 1,668 - 5,736 4,068 1,668 - 5,736 4,068 1,668 - 5,736

131 17 - 148 131 17 - 148 131 17 - 148

257 3 - 260 257 3 - 260 257 3 - 260

Oneida County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

100 of 118 EFO00131_05-18-2020

Page 101: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Owyhee County 2,646,626 2,946,664 2,800,845 0.003802422 18,051 535

County Road & Bridge 178,091 - 279,650 0.001016923

Total County Budget Information: 2,824,717 2,946,664 3,080,495 3,247,819 97,435

Cities

Grandview 8,772 9,056 9,886 10,340 310 0.000800414

Homedale 426,166 444,074 474,010 488,682 14,660 0.006480195

Marsing 164,109 172,235 180,378 185,100 5,553 0.004512272

Schools: HYPO

Levy Rate

Glenns Ferry #192 45,845 47,740 49,419 55,518 1,666 0.000157544

Melba #136 - - - 22,484 675 0.000073223 11,905

Marsing #363 18,644 21,064 24,817 56,296 1,689 0.000185379

Pleasant Valley #364 10,641 10,641 10,964 11,085 333 0.000535979

Bruneau Grandview #365 - - - 33,722 1,012 0.000166339 138,243

Homedale #370 - - 1,076 38,478 1,154 0.000113693

Three Creek #416 - - - - - 0.000000000

Castleford #417 26,513 27,770 28,914 38,846 1,165 0.000236389

Ambulance:

Marsing Ambulance (2016 1st levy) 83,242 87,209 117,658 117,658 3,530 0.000394583 1,267

Cemetery:

Bruneau Cemetery 12,678 13,126 13,542 14,268 428 0.000208374

Marsing Homedale Cemetery 74,454 78,070 82,672 84,588 2,538 0.000181041 5,847

Owyhee Pioneer Cemetery 2,480 2,562 2,586 2,685 81 0.000021253 80 35

Riverside Cemetery 5,086 5,094 5,343 5,976 179 0.000089197 179

Fire:

Bruneau Fire 20,903 21,587 22,245 22,605 678 0.000700461 126

Grandview Fire 130,773 87,086 108,056 136,635 4,099 0.001553094 46,411 30,565

Homedale Fire 311,024 328,222 346,496 357,549 10,726 0.001078410

Marsing Fire (perm OR 2017) 392,910 418,070 451,339 468,578 14,057 0.000973956 7

Murphy Reynold Wilson Fire 46,960 48,750 48,144 50,848 1,525 0.000683545 3,005

Highway:

Gem Highway #3 69,301 73,049 78,335 81,044 2,431 0.000369292

Homedale Highway 82,509 86,266 90,551 94,065 2,822 0.000397273

Three Creek Highway 17,159 17,159 16,858 18,000 540 0.000782438 3,522

Library:

Bruneau Valley Library 13,891 14,416 14,880 15,932 478 0.000336870

Eastern Owyhee Library 39,669 41,019 42,653 45,619 1,369 0.000374055

Lizard Butte Library 67,385 74,464 82,148 85,567 2,567 0.000185912

School districts only use the Tort Funds.

Owyhee County 101 of 118 EFO00131_05-18-2020

Page 102: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Owyhee County

County Road & Bridge

Total County Budget Information:

Cities

Grandview

Homedale

Marsing

Schools:

Glenns Ferry #192

Melba #136

Marsing #363

Pleasant Valley #364

Bruneau Grandview #365

Homedale #370

Three Creek #416

Castleford #417

Ambulance:

Marsing Ambulance (2016 1st levy)

Cemetery:

Bruneau Cemetery

Marsing Homedale Cemetery

Owyhee Pioneer Cemetery

Riverside Cemetery

Fire:

Bruneau Fire

Grandview Fire

Homedale Fire

Marsing Fire (perm OR 2017)

Murphy Reynold Wilson Fire

Highway:

Gem Highway #3

Homedale Highway

Three Creek Highway

Library:

Bruneau Valley Library

Eastern Owyhee Library

Lizard Butte Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

126,236 33,020 515 134,304 33,020 - 134,304 33,020 -

8,068

134,304 33,020 515 167,839 134,304 33,020 - 167,324 134,304 33,020 - 167,324

92 362 - 454 92 362 - 454 92 362 - 454

247 14,425 - 14,672 247 14,425 - 14,672 247 14,425 - 14,672

0 4,722 - 4,722 0 4,722 - 4,722 0 4,722 - 4,722

- 6,099 209 6,308 - 6,099 - 6,099 - 6,099 - 6,099

20,650 - - 20,650 21,521 - - 21,521 22,484 - - 22,484

23,958 7,521 - 31,479 23,958 7,521 - 31,479 23,958 7,521 - 31,479

- 121 - 121 - 121 - 121 - 121 - 121

23,872 3,432 - 27,304 23,872 6,839 - 30,711 23,872 9,850 - 33,722

21,535 12,974 - 34,509 21,535 14,884 - 36,419 21,535 15,867 - 37,402

- - - - - - - - -

7,846 2,086 58 9,990 7,846 2,086 - 9,932 7,846 2,086 - 9,932

- - - - - - - - - - - -

641 85 - 726 641 85 - 726 641 85 - 726

1,302 614 - 1,916 1,302 614 - 1,916 1,302 614 - 1,916

74 25 - 99 74 25 - 99 74 25 - 99

570 63 8 641 570 63 - 633 570 63 - 633

304 56 - 360 304 56 - 360 304 56 - 360

4,373 1,345 144 5,862 4,373 1,345 - 5,718 4,373 1,345 - 5,718

7,614 3,439 - 11,053 7,614 3,439 - 11,053 7,614 3,439 - 11,053

16,525 714 - 17,239 16,525 714 - 17,239 16,525 714 - 17,239

1,605 493 - 2,098 1,605 493 - 2,098 1,605 493 - 2,098

2,112 597 - 2,709 2,112 597 - 2,709 2,112 597 - 2,709

2,492 1,022 - 3,514 2,492 1,022 - 3,514 2,492 1,022 - 3,514

801 40 - 841 801 40 - 841 801 40 - 841

936 116 - 1,052 936 116 - 1,052 936 116 - 1,052

2,616 350 28 2,994 2,616 350 - 2,966 2,616 350 - 2,966

2,064 1,355 - 3,419 2,064 1,355 - 3,419 2,064 1,355 - 3,419

Owyhee County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

102 of 118 EFO00131_05-18-2020

Page 103: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Payette County 5,883,953 6,239,365 6,544,047 0.003838128 849,544

County Road & Bridge 434,057 358,977 404,947 0.000407992

Total County Budget Information: 6,318,010 6,598,342 6,948,994 7,120,857 213,626

Cities:

Fruitland 1,832,347 1,985,784 2,148,134 2,177,286 65,319 0.006518467 29,493

New Plymouth 438,731 460,007 476,667 489,257 14,678 0.006987897 98,053

Payette 2,213,455 2,354,837 2,425,300 2,475,139 74,254 0.008015518 650,380

Schools: HYPO

Levy Rate

Payette #371 0 0 0 29,639 889 0.000056781

New Plymouth #372 23,861 25,649 27,504 49,841 1,495 0.000102571

Fruitland #373 17,060 20,918 24,835 64,608 1,938 0.000090767

Ambulance:

Payette Ambulance 557,431 587,599 619,080 631,944 18,958 0.000363095 4,243

Cemetery:

Parkview Cemetery 131,316 138,326 140,390 144,174 4,325 0.000131916 19,374

Riverside Cemetery 145,752 137,327 158,455 161,863 4,856 0.000250226 12,135

Extermination:

Payette County Rodent Control 102,383 110,389 116,333 119,743 3,592 0.000068231 41,310

Fire:

New Plymouth Fire (Perm O/R 2018) 115,200 196,204 208,712 212,627 6,379 0.000503642

Parma Fire 712,507 765,846 805,948 833,134 24,994 0.001614989

Sand Hollow Fire 17,666 17,666 18,640 19,832 595 0.000455897 1

Highway:

Highway #1 712,451 757,875 809,923 827,877 24,836 0.001136775

Abatment:

Payette County Abatement 385,250 385,250 594,393 599,960 17,999 0.000348615

Recreation:

Payette County Recreation 512,659 540,419 585,079 597,420 17,923 0.000343153 12,641

School districts only use the Tort Funds.

Payette County 103 of 118 EFO00131_05-18-2020

Page 104: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Payette County

County Road & Bridge

Total County Budget Information:

Cities:

Fruitland

New Plymouth

Payette

Schools:

Payette #371

New Plymouth #372

Fruitland #373

Ambulance:

Payette Ambulance

Cemetery:

Parkview Cemetery

Riverside Cemetery

Extermination:

Payette County Rodent Control

Fire:

New Plymouth Fire (Perm O/R 2018)

Parma Fire

Sand Hollow Fire

Highway:

Highway #1

Abatment:

Payette County Abatement

Recreation:

Payette County Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

85,382 86,481 - 85,382 86,481 - 85,382 86,481 -

85,382 86,481 - 171,863 85,382 86,481 - 171,863 85,382 86,481 - 171,863

37 29,115 - 29,152 37 29,115 - 29,152 37 29,115 - 29,152

136 12,454 - 12,590 136 12,454 - 12,590 136 12,454 - 12,590

1,161 48,678 - 49,839 1,161 48,678 - 49,839 1,161 48,678 - 49,839

1,884 25,081 - 26,965 1,884 26,460 - 28,344 1,884 27,755 - 29,639

17,270 5,067 - 22,337 17,270 5,067 - 22,337 17,270 5,067 - 22,337

18,430 21,343 - 39,773 18,430 21,343 - 39,773 18,430 21,343 - 39,773

6,648 6,216 - 12,864 6,648 6,216 - 12,864 6,648 6,216 - 12,864

2,706 1,078 - 3,784 2,706 1,078 - 3,784 2,706 1,078 - 3,784

702 2,706 - 3,408 702 2,706 - 3,408 702 2,706 - 3,408

1,926 1,484 - 3,410 1,926 1,484 - 3,410 1,926 1,484 - 3,410

2,909 1,006 - 3,915 2,909 1,006 - 3,915 2,909 1,006 - 3,915

19,568 7,618 - 27,186 19,568 7,618 - 27,186 19,568 7,618 - 27,186

973 219 - 1,192 973 219 - 1,192 973 219 - 1,192

10,086 7,868 - 17,954 10,086 7,868 - 17,954 10,086 7,868 - 17,954

- 5,567 - 5,567 - 5,567 - 5,567 - 5,567 - 5,567

6,676 5,665 - 12,341 6,676 5,665 - 12,341 6,676 5,665 - 12,341

Payette County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

104 of 118 EFO00131_05-18-2020

Page 105: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Solar Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate Farm

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Power County 3,876,413 4,039,884 4,176,505 0.004768059 28,869 2

County Road & Bridge

Total County Budget Information: 3,876,413 4,039,884 4,176,505 4,325,084 129,753

Cities:

American Falls 1,116,161 1,157,704 1,196,097 1,227,443 36,823 0.009937827 331

Pocatello (partial) 28,349,836 29,458,002 30,957,488 31,310,899 939,327 0.010022497 2,276,232

Rockland 25,282 26,080 27,476 28,810 864 0.004670579

Schools: HYPO

Levy Rate

American Falls #381 0 0 0 48,518 1,456 0.000051167 25,465

Rockland #382 0 0 0 16,771 503 0.000370383

Arbon #383 0 0 0 528 16 0.000016633

Ambulance:

Power County Ambulance 238,659 201,198 201,899 247,847 7,435 0.000200000 1,352 54,754

Cemetery:

Arbon Cemetery (last levied 1997) 0 0 - -

Falls View Cemetery 91,594 94,006 96,865 101,945 3,058 0.000226691 1,500

Rockland Cemetery 19,019 20,747 19,123 22,334 670 0.000399999 1,266

Fire:

American Falls Fire 55,321 56,650 58,367 63,038 1,891 0.000186790 1,247

Eastern Power Fire 137,701 141,856 146,136 146,945 4,408 0.000505850 9,630

Rockland Fire 32,531 31,538 37,615 39,177 1,175 0.001523375

Highway:

Power County Highway 2,588,485 2,699,116 2,789,996 2,888,073 86,642 0.002763758 18,138

Hospital:

Power County Hospital 862,813 897,000 926,762 1,001,753 30,053 0.000918046 11,710

Library:

American Falls Library 356,912 371,840 383,900 398,014 11,940 0.000411703 3,521

Rockland Library 29,051 29,331 27,168 31,468 944 0.000599999 2,279

Abatement:

Power County Abatement 306,581 0 201,898 310,380 9,311 0.000200000 - 139,931

School districts only use the Tort Funds.

Power County 105 of 118 EFO00131_05-18-2020

Page 106: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Power County

County Road & Bridge

Total County Budget Information:

Cities:

American Falls

Pocatello (partial)

Rockland

Schools:

American Falls #381

Rockland #382

Arbon #383

Ambulance:

Power County Ambulance

Cemetery:

Arbon Cemetery (last levied 1997)

Falls View Cemetery

Rockland Cemetery

Fire:

American Falls Fire

Eastern Power Fire

Rockland Fire

Highway:

Power County Highway

Hospital:

Power County Hospital

Library:

American Falls Library

Rockland Library

Abatement:

Power County Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

105,545 43,034 - 105,545 43,034 - 105,545 43,034 -

105,545 43,034 - 148,579 105,545 43,034 - 148,579 105,545 43,034 - 148,579

209 31,137 - 31,346 209 31,137 - 31,346 209 31,137 - 31,346

1,884 351,527 - 353,411 1,884 351,527 - 353,411 1,884 351,527 - 353,411

113 1,221 - 1,334 113 1,221 - 1,334 113 1,221 - 1,334

46,313 - - 46,313 48,518 - - 48,518 48,518 - - 48,518

15,458 - - 15,458 16,021 - - 16,021 16,771 - - 16,771

496 - - 496 513 - - 513 528 - - 528

6,533 2,655 9,188 6,533 2,655 9,188 6,533 2,655 9,188

- - - - - - - - - - - -

3,654 1,426 - 5,080 3,654 1,426 - 5,080 3,654 1,426 - 5,080

1,292 295 - 1,587 1,292 295 - 1,587 1,292 295 - 1,587

4,244 427 - 4,671 4,244 427 - 4,671 4,244 427 - 4,671

119 690 - 809 119 690 - 809 119 690 - 809

865 697 - 1,562 865 697 - 1,562 865 697 - 1,562

69,430 28,647 - 98,077 69,430 28,647 - 98,077 69,430 28,647 - 98,077

65,502 9,489 - 74,991 65,502 9,489 - 74,991 65,502 9,489 - 74,991

8,694 5,420 - 14,114 8,694 5,420 - 14,114 8,694 5,420 - 14,114

1,735 402 - 2,137 1,735 402 - 2,137 1,735 402 - 2,137

- 3,799 - 3,799 - 3,799 - 3,799 - 3,799 - 3,799

Power County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

106 of 118 EFO00131_05-18-2020

Page 107: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/27/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Shoshone County 4,014,839 4,463,295 4,496,722 0.004132321 563,420

County Road & Bridge 250,000 - 112,698 0.000107968

Total County Budget Information: 4,264,839 4,463,295 4,609,420 4,679,637 140,389

Cities:

Kellogg 1,172,352 1,207,127 1,245,544 1,271,834 38,155 0.007091198

Mullan 158,278 163,038 167,987 169,916 5,097 0.006910839 46

Osburn 362,476 347,051 344,783 369,611 11,088 0.005607288 29,546

Pinehurst 188,196 189,254 206,398 208,582 6,257 0.002572899

Smelterville 72,729 74,112 76,447 79,188 2,376 0.002541742 881

Wallace 500,167 514,539 531,439 544,770 16,343 0.009546973 2,958

Wardner 61,131 62,947 65,128 65,146 1,954 0.005609561 292

Schools: HYPO

Levy Rate

St. Maries #41 10,109 12,852 15,250 61,583 1,847 0.000106391

Kellogg #391 0 0 0 44,458 1,334 0.000066880

Mullan #392 8,707 9,192 9,692 17,167 515 0.000193526

Wallace #393 0 0 0 - - 0.000000000

Avery #394 1,193 1,059 1,193 4,256 128 0.000029928

Fire:

Fernwood Fire 31,195 32,096 32,949 33,439 1,003 0.000643552 3,872

Shoshone Fire #1 282,984 304,074 314,442 318,534 9,556 0.002071010 14,805

Shoshone Fire #2 1,021,264 1,057,582 1,093,057 1,110,768 33,323 0.001862914 103

Shoshone Fire #3 35,787 36,879 38,010 38,831 1,165 0.002099767 5,679

St. Joe Valley Fire #4 10,159 11,992 8,228 12,048 361 0.000266132 5,353

Highway:

Clarkia Highway 0 0 0 - - 0.000000000

Hospital:

West Shoshone Hospital 556,116 546,560 572,431 579,386 17,382 0.001044236 188,437

Library:

Clarkia Library 16,309 16,798 17,359 17,683 530 0.000391215 36

Kootenai Consolidated Library 4,086,053 4,294,388 4,541,570 4,572,715 137,181 0.000301380 23,539

Sewer & Water:

Avery S/W 4,088 4,212 4,340 4,383 131 0.001025888

Cataldo Water 11,710 12,098 12,477 12,547 376 0.000465036 1,279

Kingston Cataldo Sewer 30,131 31,035 32,002 32,306 969 0.000633730 252

Kingston Water 6,930 - 7,142 7,268 218 0.000303778

School districts only use the Tort Funds.

Shoshone County 107 of 118 EFO00131_05-18-2020

Page 108: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/27/2019

Shoshone County

County Road & Bridge

Total County Budget Information:

Cities:

Kellogg

Mullan

Osburn

Pinehurst

Smelterville

Wallace

Wardner

Schools:

St. Maries #41

Kellogg #391

Mullan #392

Wallace #393

Avery #394

Fire:

Fernwood Fire

Shoshone Fire #1

Shoshone Fire #2

Shoshone Fire #3

St. Joe Valley Fire #4

Highway:

Clarkia Highway

Hospital:

West Shoshone Hospital

Library:

Clarkia Library

Kootenai Consolidated Library

Sewer & Water:

Avery S/W

Cataldo Water

Kingston Cataldo Sewer

Kingston Water

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE QIE Total Ag Equip $ PP HE Total

819 69,398 2,679 819 69,398 1,597 - 819 69,398

819 69,398 2,679 72,896 819 69,398 1,597 - 71,814 819 69,398 70,217

- 26,290 - 26,290 - 26,290 1,337 - 27,627 - 26,290 26,290

- 1,929 - 1,929 - 1,929 - - 1,929 - 1,929 1,929

- 7,135 - 7,135 - 7,135 - - 7,135 - 7,135 7,135

- 2,184 - 2,184 - 2,184 - - 2,184 - 2,184 2,184

- 2,741 - 2,741 - 2,741 - - 2,741 - 2,741 2,741

- 13,331 - 13,331 - 13,331 1,033 - 14,364 - 13,331 13,331

- 18 - 18 - 18 - - 18 - 18 18

3,048 43,285 236 46,569 3,048 43,285 - - 46,333 3,048 43,285 46,333

1,760 27,219 - 28,979 1,760 41,052 989 - 43,801 1,760 42,698 44,458

148 7,327 - 7,475 148 7,327 - - 7,475 148 7,327 7,475

- - - - - - - - - - - -

- 3,063 - 3,063 - 3,063 134 - 3,197 - 3,063 3,063

25 465 - 490 25 465 - - 490 25 465 490

- 4,092 724 4,816 - 4,092 - - 4,092 - 4,092 4,092

1,083 16,628 566 18,277 1,083 16,628 339 - 18,050 1,083 16,628 17,711

37 784 - 821 37 784 - - 821 37 784 821

- 11 - 11 - 11 45 - 56 - 11 11

- - - - - - - - - - - -

146 6,809 355 7,310 146 6,809 194 - 7,149 146 6,809 6,955

13 311 - 324 13 311 - - 324 13 311 324

2,252 27,983 1,633 31,868 2,252 27,983 1,163 15 31,413 2,252 27,983 910 31,145

- 43 - 43 - 43 - - 43 - 43 43

- 70 - 70 - 70 - - 70 - 70 70

- 304 - 304 - 304 - - 304 - 304 304

- 126 - 126 - 126 - - 126 - 126 126

Shoshone County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

108 of 118 EFO00131_05-18-2020

Page 109: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Teton County 3,994,428 4,109,785 4,316,870 0.002057045 53,372

County Road & Bridge 440,000 500,215 467,736 0.000222526

Total County Budget Information: 4,434,428 4,610,000 4,784,606 4,864,002 145,920

Cities:

Driggs 458,196 476,368 486,183 497,592 14,928 0.002000672 3,302

Tetonia 27,912 29,031 29,924 30,651 920 0.001665945

Victor 408,197 435,906 455,726 465,033 13,951 0.002017889 2,380

Schools: HYPO

Levy Rate

Teton #401 3,060 5,036 0 42,241 1,267 0.000031176

Ambulance:

Teton County Ambulance - - - 1 0

Cemetery:

Bates Cemetery 5,418 5,600 5,788 5,816 174 0.000070966 114

Cache Clawson Cemetery 22,498 23,681 24,805 25,012 750 0.000075584

Driggs Darby Cemetery 34,545 34,545 35,412 36,004 1,080 0.000059591 3,121

Haden Cemetery 7,858 8,098 6,097 8,254 248 0.000118000 808

Victor Cedron Cemetery 99,989 105,606 109,636 110,922 3,328 0.000120563 1

Fire:

Teton Fire 2,297,190 2,417,009 2,511,294 2,523,519 75,706 0.001242054 451,444

Flood Control:

Flood Control #18 (2015) 19,056 19,628 20,849 20,849 625 0.000440584

Library:

Valley of the Tetons Library 467,867 491,900 511,192 516,052 15,482 0.000243200

Abatement:

Teton Abatement 265,000 304,989 316,812 319,753 9,593 0.000150724 110,075

School districts only use the Tort Funds.

Teton County 109 of 118 EFO00131_05-18-2020

Page 110: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Teton County

County Road & Bridge

Total County Budget Information:

Cities:

Driggs

Tetonia

Victor

Schools:

Teton #401

Ambulance:

Teton County Ambulance

Cemetery:

Bates Cemetery

Cache Clawson Cemetery

Driggs Darby Cemetery

Haden Cemetery

Victor Cedron Cemetery

Fire:

Teton Fire

Flood Control:

Flood Control #18 (2015)

Library:

Valley of the Tetons Library

Abatement:

Teton Abatement

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

24,943 26,933 - 24,943 26,933 - 24,943 26,933 27,520

24,943 26,933 - 51,876 24,943 26,933 - 51,876 24,943 26,933 27,520 79,396

292 6,439 - 6,731 292 6,439 - 6,731 292 6,439 4,678 11,409

198 529 - 727 198 529 - 727 198 529 - 727

87 4,695 - 4,782 87 4,695 - 4,782 87 4,695 4,525 9,307

5,121 30,410 - 35,531 5,121 30,410 - 35,531 5,121 30,410 6,710 42,241

- 1 - 1 - 1 - 1 - 1 - 1

18 10 - 28 18 10 - 28 18 10 - 28

126 50 - 176 126 50 - 176 126 50 31 207

121 313 - 434 121 313 - 434 121 313 158 592

156 - - 156 156 - - 156 156 - - 156

62 393 - 455 62 393 - 455 62 393 831 1,286

- - - - - - - - - - 12,225 12,225

- - - - - - - - - - - -

1,450 1,221 - 2,671 1,450 1,221 - 2,671 1,450 1,221 2,189 4,860

- 1,451 - 1,451 - 1,451 - 1,451 - 1,451 1,490 2,941

Teton County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

110 of 118 EFO00131_05-18-2020

Page 111: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/26/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Twin Falls County 23,457,777 24,570,675 25,814,269 0.004192917

County Road & Bridge

Total County Budget Information: 23,457,777 24,570,675 25,814,269 26,328,601 789,858

Cities:

Buhl 1,606,146 1,668,271 1,731,189 1,759,811 52,794 0.011359355

Castleford 14,800 15,000 15,000 15,225 457 0.003159448 1,517

Filer 991,739 990,500 1,045,000 1,060,007 31,800 0.009717028 52,459

Hansen 143,798 148,144 154,487 155,550 4,667 0.005568673 56,477

Hollister 30,406 31,329 30,108 31,691 951 0.003686714 1,015

Kimberly 1,043,208 1,144,331 1,232,606 1,251,571 37,547 0.006945314 603

Murtaugh 48,296 49,794 51,337 52,988 1,590 0.008991100

Twin Falls 19,939,919 21,728,912 22,955,337 23,256,026 697,681 0.007134065 1,416,814

Schools: HYPO

Levy Rate

Cassia #151 0 0 0 171,383 5,141 0.000106864

Hagerman #233 5,065 5,581 6,163 17,116 513 0.000082831

Bliss #234 7,171 7,470 7,778 10,584 318 0.000098554

Twin Falls #411 38,550 56,856 72,693 266,516 7,995 0.000067047

Buhl #412 1,820 3,664 4,567 29,910 897 0.000046888

Filer #413 0 0 0 23,769 713 0.000041219

Kimberly #414 29,305 35,114 39,465 66,047 1,981 0.000119067

Hansen #415 11,876 12,284 13,664 26,049 781 0.000164292

Three Creek #416 - - - - - 0.000000000

Castleford #417 26,513 27,770 28,914 38,846 1,165 0.000236389

Murtaugh #418 2,741 3,514 4,353 24,042 721 0.000142938

Ambulance:

Twin Falls County Ambulance 895,034 1,011,665 988,540 1,012,182 30,365 0.000179316 53,036

Cemetery:

Filer Cemetery (2018) 80,000 80,000 2,400 0.000138854

West End Cemetery 82,067 84,985 88,042 91,480 2,744 0.000115175 3,544

Fire:

Bliss Fire 38,787 40,069 41,348 43,897 1,317 0.000662006 209

Buhl Fire 411,967 428,851 447,587 484,223 14,527 0.002177480 79,721

Castleford Fire 102,500 105,000 105,000 105,000 3,150 0.001002685 5,114

Filer Fire 397,301 419,068 441,745 455,121 13,654 0.001014888

Hagerman Fire 159,091 164,366 170,847 174,000 5,220 0.000970760

Rock Creek Fire 781,200 822,781 872,758 900,278 27,008 0.001078416

Salmon Tract Fire 88,656 91,315 93,658 93,943 2,818 0.001105715 1,236

School districts only use the Tort Funds.

Twin Falls County 111 of 118 EFO00131_05-18-2020

Page 112: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/26/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Twin Falls Fire 652,750 684,092 713,879 718,224 21,547 0.001343257 245,992

Highway:

Buhl Highway 983,861 1,041,646 1,079,402 1,118,587 33,558 0.001573680

Filer Highway 462,987 483,638 507,817 518,460 15,554 0.001229155

Murtaugh Highway 213,673 221,372 229,702 243,489 7,305 0.001279510 336

Twin Falls Highway 4,836,281 5,078,015 5,348,301 5,418,027 162,541 0.001091370 7,409

Junior College:

College of Southern Idaho 6,315,964 6,615,460 6,941,516 7,162,520 214,876 0.000889340 1,127,479

Library:

Hansen Library 46,748 48,502 50,274 52,430 1,573 0.000317079 74

Abatement:

Twin Falls Abatement 610,836 623,142 635,815 642,600 19,278 0.000103273 79,315

Recreation:

Castleford Recreation 51,720 52,121 44,521 55,448 1,663 0.000272036 1,681

Filer Community Recreation 129,756 135,551 142,337 145,523 4,366 0.000344940

Twin Falls County 112 of 118 EFO00131_05-18-2020

Page 113: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/26/2019

Twin Falls County

County Road & Bridge

Total County Budget Information:

Cities:

Buhl

Castleford

Filer

Hansen

Hollister

Kimberly

Murtaugh

Twin Falls

Schools:

Cassia #151

Hagerman #233

Bliss #234

Twin Falls #411

Buhl #412

Filer #413

Kimberly #414

Hansen #415

Three Creek #416

Castleford #417

Murtaugh #418

Ambulance:

Twin Falls County Ambulance

Cemetery:

Filer Cemetery (2018)

West End Cemetery

Fire:

Bliss Fire

Buhl Fire

Castleford Fire

Filer Fire

Hagerman Fire

Rock Creek Fire

Salmon Tract Fire

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

263,998 246,075 17,909 263,998 246,075 6,813 263,998 246,075 4,259

263,998 246,075 17,909 527,982 263,998 246,075 6,813 516,886 263,998 246,075 4,259 514,332

190 27,811 1,300 29,301 190 27,811 - 28,001 190 27,811 621 28,622

- 225 85 310 - 225 - 225 - 225 - 225

1,657 13,350 274 15,281 1,657 13,350 - 15,007 1,657 13,350 - 15,007

121 942 - 1,063 121 942 - 1,063 121 942 - 1,063

- 362 - 362 - 362 - 362 - 362 - 362

6,956 12,009 4,342 23,307 6,956 12,009 - 18,965 6,956 12,009 - 18,965

- 1,651 - 1,651 - 1,651 - 1,651 - 1,651 - 1,651

1,073 294,689 18,207 313,969 1,073 294,689 10,342 306,104 1,073 294,689 4,927 300,689

140,394 16,129 - 156,523 140,394 23,571 - 163,965 140,394 30,989 171,383

7,669 3,284 - 10,953 7,669 3,284 - 10,953 7,669 3,284 10,953

- 2,806 - 2,806 - 2,806 - 2,806 - 2,806 2,806

3,945 186,843 12,764 203,552 3,945 186,843 5,954 196,742 3,945 186,843 3,035 193,823

14,264 10,951 892 26,107 14,264 10,951 - 25,215 14,264 10,951 128 25,343

12,953 8,699 - 21,652 12,953 9,701 - 22,654 12,953 10,816 23,769

14,727 11,855 2,414 28,996 14,727 11,855 - 26,582 14,727 11,855 26,582

10,018 2,367 - 12,385 10,018 2,367 497 12,882 10,018 2,367 12,385

- - - - - - - - - - -

7,846 2,086 58 9,990 7,846 2,086 - 9,932 7,846 2,086 9,932

17,451 2,238 - 19,689 17,451 2,238 - 19,689 17,451 2,238 19,689

- 207 813 1,020 - 207 310 517 - 207 193 400

- - 0 - -

2,746 686 58 3,490 2,746 686 - 3,432 2,746 686 6 3,438

2,011 538 - 2,549 2,011 538 - 2,549 2,011 538 2,549

32,383 4,253 774 37,410 32,383 4,253 - 36,636 32,383 4,253 36,636

- - 24 24 - - - - - - -

12,268 1,108 - 13,376 12,268 1,108 - 13,376 12,268 1,108 13,376

2,204 949 - 3,153 2,204 949 - 3,153 2,204 949 3,153

22,579 4,941 480 28,000 22,579 4,941 196 27,716 22,579 4,941 27,520

- - - - - - - - - - 285 285

Twin Falls County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

113 of 118 EFO00131_05-18-2020

Page 114: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/26/2019

Twin Falls CountyTwin Falls Fire

Highway:

Buhl Highway

Filer Highway

Murtaugh Highway

Twin Falls Highway

Junior College:

College of Southern Idaho

Library:

Hansen Library

Abatement:

Twin Falls Abatement

Recreation:

Castleford Recreation

Filer Community Recreation

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

- 4,345 926 5,271 - 4,345 - 4,345 - 4,345 4,345

32,249 6,858 751 39,858 32,249 6,858 - 39,107 32,249 6,858 78 39,185

7,973 2,670 30 10,673 7,973 2,670 - 10,643 7,973 2,670 10,643

12,944 843 - 13,787 12,944 843 - 13,787 12,944 843 13,787

28,644 40,011 4,139 72,794 28,644 40,011 1,801 70,456 28,644 40,011 1,071 69,726

151,485 68,611 3,807 223,903 151,485 68,611 1,448 221,544 151,485 68,611 908 221,004

1,884 272 - 2,156 1,884 272 54 2,210 1,884 272 2,156

- 6,671 493 7,164 - 6,671 187 6,858 - 6,671 114 6,785

2,952 375 7 3,334 2,952 375 - 3,327 2,952 375 3,327

2,243 943 9 3,195 2,243 943 - 3,186 2,243 943 3,186

Twin Falls County 114 of 118 EFO00131_05-18-2020

Page 115: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Valley County 6,553,754 6,884,958 7,183,441 0.001570535 1,160,549

County Road & Bridge

Total County Budget Information: 6,553,754 6,884,958 7,183,441 7,212,704 216,381

Cities:

Cascade 824,556 754,087 774,701 841,886 25,257 0.006875304 143,529

Donnelly 92,339 105,886 109,981 112,293 3,369 0.004684963 7,190

McCall 5,519,101 6,014,967 6,291,335 6,321,026 189,631 0.004309059 401,433

Schools: HYPO

Levy Rate

McCall Donnelly #421 28,158 23,543 30,543 62,000 1,860 0.000015546

Cascade #422 6,473 6,945 7,520 13,450 404 0.000021772

Ambulance

Valley County Ambulance 848,756 897,052 1,092,707 1,096,082 32,882 0.000238902 3,375

Cemetery:

McCall Cemetery 34,950 37,492 39,114 39,222 1,177 0.000015084 108

Valley Center Cemetery 50,115 52,399 54,941 55,134 1,654 0.000036327 961

Fire:

Cascade Fire 215,000 313,221 327,065 328,667 9,860 0.000641499 8,100

Donnelly Rural Fire 696,679 731,771 895,896 898,013 26,940 0.000866948

McCall Fire 1,453,029 1,583,319 1,664,124 1,664,124 49,924 0.000911816

Yellow Pine Fire 17,875 17,875 18,177 18,465 554 0.001607602 1,152

Hospital:

Cascade Medical 780,210 803,761 839,671 844,482 25,334 0.000941598 8,407

McCall Memorial Hospital 1,799,364 1,135,497 729,112 1,805,252 54,158 0.000198014 195,662

Library:

Donnelly Library (2018 1st levy) 0 54,000 57,108 57,108 1,713 0.000054086

Mosquito Abatement:

Edwards Mosquito Abatement 203,580 208,759 219,264 219,480 6,584 0.000265735 18,569

Recreation:

South Valley Recreation 0 0 - -

Sewer and Water:

North Lake S/W 202,535 211,287 221,871 222,035 6,661 0.000309166 656

Payette Lakes S/W 177,051 388,618 406,361 406,423 12,193 0.000181394 278

South Lake Recreational S/W 18,112 18,655 18,655 18,655 560 0.000217340 1,616

Warm Lake Recreational S/W 10,888 10,688 11,036 11,933 358 0.002658207 1,831

School districts only use the Tort Funds.

Valley County 115 of 118 EFO00131_05-18-2020

Page 116: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Valley County

County Road & Bridge

Total County Budget Information:

Cities:

Cascade

Donnelly

McCall

Schools:

McCall Donnelly #421

Cascade #422

Ambulance

Valley County Ambulance

Cemetery:

McCall Cemetery

Valley Center Cemetery

Fire:

Cascade Fire

Donnelly Rural Fire

McCall Fire

Yellow Pine Fire

Hospital:

Cascade Medical

McCall Memorial Hospital

Library:

Donnelly Library (2018 1st levy)

Mosquito Abatement:

Edwards Mosquito Abatement

Recreation:

South Valley Recreation

Sewer and Water:

North Lake S/W

Payette Lakes S/W

South Lake Recreational S/W

Warm Lake Recreational S/W

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

3,486 25,777 - 3,486 25,777 - 3,486 25,777 -

3,486 25,777 - 29,263 3,486 25,777 - 29,263 3,486 25,777 - 29,263

55 17,275 - 17,330 55 17,275 - 17,330 55 17,275 - 17,330

36 2,276 - 2,312 36 2,276 - 2,312 36 2,276 - 2,312

268 29,423 - 29,691 268 29,423 - 29,691 268 29,423 - 29,691

- 31,457 - 31,457 - 31,457 - 31,457 - 31,457 - 31,457

14 5,916 - 5,930 14 5,916 - 5,930 14 5,916 - 5,930

- 3,375 - 3,375 - 3,375 - 3,375 - 3,375 - 3,375

3 105 - 108 3 105 - 108 3 105 - 108

37 156 - 193 37 156 - 193 37 156 - 193

183 1,419 - 1,602 183 1,419 - 1,602 183 1,419 - 1,602

- 2,117 - 2,117 - 2,117 - 2,117 - 2,117 - 2,117

- - - - - - - - - - - -

- 288 - 288 - 288 - 288 - 288 - 288

381 4,430 - 4,811 381 4,430 - 4,811 381 4,430 - 4,811

1,237 4,651 - 5,888 1,237 4,651 - 5,888 1,237 4,651 - 5,888

0 - - - 0 - - - 0 - - -

- 216 - 216 - 216 - 216 - 216 - 216

- - - - - - - - - - - -

- 164 - 164 - 164 - 164 - 164 - 164

- 62 - 62 - 62 - 62 - 62 - 62

- - - - - - - - - - - -

- 897 - 897 - 897 - 897 - 897 - 897

Valley County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

116 of 118 EFO00131_05-18-2020

Page 117: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years Highest non- 3% Increase Non-Exempt Forgone

District Name approved non-exempt exempt P-Tax (Highest P-Tax $ Approved Amount

Property Tax Budget Budget + P-Tax plus Total P-Tax Levy Rate

11/25/2019 2017 2018 2019 Replacements Replacement x 3%) Total

Washington County 4,367,543 4,341,208 4,603,614 0.005078310 66,211

County Road & Bridge 656,966 873,600 803,616 0.001045414

Total County Budget Information: 5,024,509 5,214,808 5,407,230 5,543,758 166,313

Cities:

Cambridge 54,188 55,981 57,599 60,422 1,813 0.003637659 3

Midvale 21,645 22,612 23,472 24,122 724 0.002231572

Weiser 1,712,112 1,763,474 1,816,375 1,859,605 55,788 0.008957383 93,248

Schools: HYPO

Levy Rate

Payette #371 0 0 0 29,639 889 0.000056781

Weiser #431 39,690 41,765 43,895 60,667 1,820 0.000029829

Cambridge #432 0 0 0 11,828 355 0.000054661

Midvale #433 14,276 14,953 15,459 15,523 466 0.000094145

Ambulance:

Weiser Ambulance 198,432 210,289 223,127 232,714 6,981 0.000394864 37,083

Cemetery:

Hillcrest Cemetery 127,877 128,001 151,955 155,016 4,650 0.000276072 53,034

Midvale Cemetery 28,437 29,450 30,499 31,842 955 0.000216887 4,183

Salubria Cemetery 29,867 30,987 32,017 33,051 992 0.000187310

Pest Control:

Washington Rodent Control 28,577 20,688 29,717 30,894 927 0.000096057 1,134

Fire:

Cambridge Fire 30,582 31,891 33,027 34,115 1,023 0.000445042 3,271

Midvale Fire 42,273 44,057 45,838 48,537 1,456 0.000656412 1,221

Weiser Fire 230,729 245,073 255,942 265,287 7,959 0.001040619

Flood Control:

Flood Control #3 14,229 14,786 16,187 16,194 486 0.000066959

Highway:

Weiser Valley Highway 53,500 53,500 53,500 56,406 1,692 0.000388190 20,008

Hospital:

Weiser Valley Memorial 318,873 328,439 347,269 362,320 10,870 0.000614555 5,883

Library:

Cambridge Library 51,321 53,218 54,965 56,145 1,684 0.000311298 583

Midvale Library 27,838 29,055 30,064 31,085 933 0.000182335

School districts only use the Tort Funds.

Washington County 117 of 118 EFO00131_05-18-2020

Page 118: Maximum Budget and Forgone Amount Worksheettax.idaho.gov/forms/EFO00131_05-18-2020.pdf · 2020-05-19 · Pest Control: Ada County Pest Control: Fire: Eagle Fire. Kuna Fire. Melba

Maximum Budget and Forgone Amount Worksheet

Highest of the last 3 years

District Name

Property Tax Budget

11/25/2019

Washington County

County Road & Bridge

Total County Budget Information:

Cities:

Cambridge

Midvale

Weiser

Schools:

Payette #371

Weiser #431

Cambridge #432

Midvale #433

Ambulance:

Weiser Ambulance

Cemetery:

Hillcrest Cemetery

Midvale Cemetery

Salubria Cemetery

Pest Control:

Washington Rodent Control

Fire:

Cambridge Fire

Midvale Fire

Weiser Fire

Flood Control:

Flood Control #3

Highway:

Weiser Valley Highway

Hospital:

Weiser Valley Memorial

Library:

Cambridge Library

Midvale Library

Detailed Information for Property Tax Reliefs

2017 2018 2019

Ag Equip $ PP HE Total Ag Equip $ PP HE Total Ag Equip $ PP HE Total

83,948 50,663 654 135,265 83,948 50,663 263 134,874 83,948 50,663 1,917 136,528

- - - - - - - - - - - -

83,948 50,663 654 135,265 83,948 50,663 263 134,874 83,948 50,663 1,917 136,528

52 2,427 - 2,479 52 2,427 - 2,479 52 2,427 344 2,823

152 498 - 650 152 498 - 650 152 498 650

2,351 39,314 1,026 42,691 2,351 39,314 405 42,070 2,351 39,314 1,565 43,230

1,884 25,081 - 26,965 1,884 26,460 - 28,344 1,884 27,755 29,639

3,329 13,258 - 16,587 3,329 13,258 63 16,650 3,329 13,088 355 16,772

8,114 3,144 - 11,258 8,114 3,550 - 11,664 8,114 3,714 11,828

- 64 - 64 - 64 - 64 - 64 64

6,158 3,335 44 9,537 6,158 3,335 17 9,510 6,158 3,335 94 9,587

- 2,986 37 3,023 - 2,986 13 2,999 - 2,986 75 3,061

1,206 137 - 1,343 1,206 137 - 1,343 1,206 137 1,343

718 298 - 1,016 718 298 - 1,016 718 298 18 1,034

850 323 - 1,173 850 323 - 1,173 850 323 4 1,177

501 528 - 1,029 501 528 - 1,029 501 528 59 1,088

2,415 284 - 2,699 2,415 284 - 2,699 2,415 284 2,699

7,387 1,893 - 9,280 7,387 1,893 - 9,280 7,387 1,893 65 9,345

- - - - - - - - - - 7 7

2,134 747 - 2,881 2,134 747 - 2,881 2,134 747 25 2,906

5,607 9,201 122 14,930 5,607 9,201 46 14,854 5,607 9,201 243 15,051

635 515 - 1,150 635 515 - 1,150 635 515 30 1,180

904 117 - 1,021 904 117 - 1,021 904 117 1,021

Washington County

THE FULL AMOUNT OF REPLACEMENT MONEY MAY NOT BE SHOWN.

118 of 118 EFO00131_05-18-2020