FY 26-27 TNT Schedule.xlsx

City Of Buckeye
Truth in Taxation Analysis for FY 26-27 Proposed Levy 
Line
Data Source
Formula
Line
1
Actual current primary property tax levy:
1
2
Net assessed valuation:
Levy Limit Worksheet Line C.5
2
3
VALUE OF NEW CONSTRUCTION:
Line 2 - Line 4
3
4
Net assessed value minus new construction:
Levy Limit Worksheet Line B.5
4
5
MAXIMUM TAX RATE THAT CAN BE IMPOSED
WITHOUT A TRUTH IN TAXATION HEARING:
(Line 1 ÷  Line 4) x 100
5
6
GROWTH IN PROPERTY TAX LEVY CAPACITY
ASSOCIATED WITH NEW CONSTRUCTION:
(Line 5 x Line 3) ÷ 100
6
7
MAXIMUM PRIMARY PROPERTY TAX LEVY
WITHOUT A TRUTH IN TAXATION HEARING:
Line 1 + Line 6
7
8
Proposed primary property tax levy:
Levy Limit Worksheet Line D.8
8
9
PROPOSED INCREASE IN PRIMARY PROPERTY TAX
LEVY, EXCLUSIVE OF NEW CONSTRUCTION:
Line 8 - Line 7
9
10
PROPOSED % INCREASE IN PRIMARY
PROPERTY TAX LEVY:
Line 9 ÷ Line 7
10
11
PROPOSED PRIMARY PROPERTY TAX RATE:
(Line 8 ÷ Line 2) x 100
11
12
PROPOSED INCREASE IN PRIMARY PROPERTY TAX RATE:
Line 11 - Line 5
12
13
PROPOSED PRIMARY PROPERTY
TAX LEVY ON A HOME VALUED AT $100,000:
(Line 11 x 10,000) ÷ 100
13
14
PRIMARY PROPERTY TAX LEVY ON A HOME VALUED
AT $100,000 IF THE TAX RATE WAS NOT RAISED:
(Line 5 x 10,000) ÷ 100
14
15
PROPOSED PRIMARY PROPERTY TAX LEVY
INCREASE ON A HOME VALUED AT $100,000:
Line 13 - Line 14
15
@BCL@9014DC5B FY 26-27 3/25/2026
3
FY 26-27

Calculation
16,678,998
$            
1,169,620,018
$       
76,806,252
$            
1,092,813,766
$       
1.5262
$                   
1,172,250
$              
17,851,248
$            
18,208,644
$            
357,396
$                 
2.00%
1.5568
$                   
0.0306
$                   
155.68
$                   
152.62
$                   
3.06
$                       
@BCL@9014DC5B FY 26-27 3/25/2026
4
FY 26-27