| Table 5 | ||||||||||||
| Town of Lacombe | ||||||||||||
| 2006 Assessment and Tax Levy by Assessment Class | ||||||||||||
| Ref | Assessment Class | Assessment | Tax Levy | |||||||||
| Land | Improvements | Linear | Total | Exemptions | Total w/ exemptions | Municipal | Street Renewal | School | Foundation | Total | ||
| 100 | Farm | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| 110 | Residential | 151,330,930 | 403,891,000 | $555,221,930 | 555,221,930 | 4,908,312.62 | 138,805.48 | 2,139,568.50 | 42,743.41 | 7,229,430.01 | ||
| 130 | Vacant Residential | 8,203,770 | 0 | $8,203,770 | (53,740) | 8,150,030 | 72,048.48 | 2,037.51 | 31,406.45 | 627.42 | 106,119.86 | |
| 160 | Grant In Lieu - Municipal | 603,300 | 4,229,410 | $4,832,710 | 4,832,710 | 42,722.47 | 1,208.18 | 372.04 | 44,302.69 | |||
| 160,138,000 | 408,120,410 | 0 | $568,258,410 | (53,740) | 568,204,670 | 5,023,083.57 | 142,051.17 | 2,170,974.94 | 43,742.87 | 7,379,852.56 | ||
| 200 | Farm Vacant | 179,920 | 0 | $179,920 | 179,920 | 1,908.65 | 44.98 | 1,120.65 | 13.85 | 3,088.13 | ||
| 205 | Municipal Rental | 229,190 | 942,900 | $1,172,090 | 1,172,090 | 12,433.91 | 293.02 | 7,300.47 | 90.23 | 20,117.64 | ||
| 220 | Commercial | 20,979,330 | 54,143,220 | $75,122,550 | (408,620) | 74,713,930 | 792,589.71 | 18,678.48 | 465,362.53 | 5,751.80 | 1,282,382.53 | |
| 221 | Vacan Industrial | 1,818,900 | 0 | $1,818,900 | 1,818,900 | 19,295.48 | 454.73 | 11,329.18 | 140.03 | 31,219.42 | ||
| 240 | Industrial | 3,749,400 | 9,483,780 | $13,233,180 | 13,233,180 | 140,381.89 | 3,308.30 | 82,424.07 | 1,018.75 | 227,133.00 | ||
| 250 | Machinery and Equipment | 0 | 2,160,350 | $2,160,350 | 2,160,350 | 22,917.70 | 540.09 | 0.00 | 166.31 | 23,624.10 | ||
| 260 | Railway | 0 | 287,880 | $287,880 | 287,880 | 3,053.92 | 71.97 | 1,793.09 | 22.16 | 4,941.14 | ||
| 270 | Airport | 121,840 | 512,020 | $633,860 | 633,860 | 6,724.19 | 158.47 | 3,948.05 | 48.80 | 10,879.51 | ||
| 300 | Provincial Grant In Lieu | 436,230 | 6,110,920 | $6,547,150 | 6,547,150 | 69,454.30 | 1,636.79 | 40,779.52 | 504.03 | 112,374.64 | ||
| 305 | Federal Grant in Lieu | 184,580 | 392,110 | $576,690 | 576,690 | 6,117.72 | 144.17 | 3,591.97 | 44.40 | 9,898.25 | ||
| 310 | Power and Pipe - Telus | 4,603,440 | $4,603,440 | 4,603,440 | 48,834.79 | 1,150.86 | 28,672.95 | 354.39 | 79,012.99 | |||
| 315 | Power and Pipe - TransAlta | 4,109,040 | $4,109,040 | 4,109,040 | 43,590.04 | 1,027.26 | 25,593.53 | 316.33 | 70,527.16 | |||
| 320 | Power and Pipe - NUL | 3,853,670 | $3,853,670 | 3,853,670 | 40,880.99 | 963.42 | 24,002.94 | 296.67 | 66,144.01 | |||
| 321 | NUL Franchise | $0 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| 330 | Power and Pipe - Shaw | 390,720 | $390,720 | 390,720 | 4,144.89 | 97.68 | 2,433.64 | 30.08 | 6,706.28 | |||
| Total Non Residential | 27,699,390 | 74,033,180 | 12,956,870 | 114,689,440 | 114,280,820 | 1,212,328.18 | 28,570.21 | 698,352.58 | 8,797.84 | 1,948,048.79 | ||
| Total Taxable | 187,837,390 | 482,153,590 | 12,956,870 | 682,947,850 | 682,485,490 | 6,235,411.75 | 170,621.37 | 2,869,327.52 | 52,540.71 | 9,327,901.35 | ||
| 500 | Exempt | 17,763,180 | 87,188,450 | $104,951,630 | 104,951,630 | |||||||
| Total Muncipal | 205,600,570 | 569,342,040 | 12,956,870 | 787,899,480 | 787,437,120 | 6,235,411.75 | 170,621.37 | 2,869,327.52 | 52,540.71 | 9,327,901.35 | ||
| 115 | Residential - Annex. | 2,237,620 | 4,244,160 | $6,481,780 | 6,481,780 | 20,741.70 | 24,977.78 | 45,719.48 | ||||
| 115A | Residential - Annex. | 1,536,740 | 5,311,140 | $6,847,880 | 6,847,880 | 21,913.22 | 26,388.56 | 48,301.78 | ||||
| 135 | Residential/Vacant - Annex. | 316,810 | 0 | $316,810 | 316,810 | 1,013.79 | 1,220.84 | 2,234.63 | ||||
| 135A | Residential/Vacant - Annex. | 366,180 | 0 | $366,180 | 366,180 | 1,171.78 | 1,411.09 | 2,582.86 | ||||
| 195 | Vac.Farm. - Annex. | 190,570 | 0 | $190,570 | 190,570 | 865.19 | 734.37 | 1,599.56 | ||||
| 195A | Vac.Farm. - Annex. | 1,850 | 0 | $1,850 | 1,850 | 8.40 | 7.13 | 15.53 | ||||
| 225 | Commercial - Annex. | 358,970 | 445,600 | $804,570 | 804,570 | 3,652.75 | 5,011.34 | 8,664.09 | ||||
| 225A | Commercial - Annex. | 312,730 | 627,510 | $940,240 | 940,240 | 4,268.69 | 5,856.37 | 10,125.06 | ||||
| 245 | Industrial - Annex. | 0 | 0 | $0 | 0 | 0.00 | 0.00 | 0.00 | ||||
| 245A | Industrial - Annex. | 189,400 | 673,320 | $862,720 | 862,720 | 3,916.75 | 5,373.53 | 9,290.28 | ||||
| 255 | Machinery & Equip.-Annex. | 0 | 0 | $0 | 0 | 0.00 | 0.00 | |||||
| 255 | Machinery & Equip.-Annex. | 0 | 0 | $0 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Total Taxable | 5,510,870 | 11,301,730 | 0 | 16,812,600 | 16,812,600 | 57,552.25 | 0.00 | 70,981.01 | 0.00 | 128,533.26 | ||
| 505 | Exempt | 1,188,440 | 15,615,600 | $16,804,040 | 16,804,040 | 0.00 | ||||||
| Total Annexation Area | 6,699,310 | 26,917,330 | 0 | 33,616,640 | 33,616,640 | 57,552.25 | 0.00 | 70,981.01 | 0.00 | 128,533.26 | ||
| Total Assessment | 212,299,880 | 596,259,370 | 12,956,870 | 821,516,120 | 821,053,760 | 6,292,964.00 | 170,621.37 | 2,940,308.53 | 52,540.71 | 9,456,434.61 | ||
| Revenue Targets | ** | 6,292,964.00 | $170,621.37 | 2,940,309.03 | 52,540.71 | 9,456,435.11 | ||||||
| f:genfiles\13\411\99taxcmp | **Budgeted Revenue target 2006 of $6,341,047 less $48,082 Supplementary | |||||||||||
| Additional exemptions | Residential vs Non-residential rate comparisom per year using 2003 revenues | |||||||||||
| class | Name | Roll Number | Land | Improvements | % increase | 2005 | ||||||
| 220 | Lacombe Kozy Korner | 040007650 | $26,870 | $219,350 | Residential rate | for industrial | 8.840 | |||||
| 130 | Kozy Korner Parking lot | 040007640 | $53,740 | Industrial rate | 20% | 10.608 | ||||||
| 220 | Eureka Lodge | 080001010 | $54,750 | $107,650 | ||||||||