HomeMy WebLinkAboutord2018-063WfIA Tr"U r"f TIVTV r"[TlVrff. A GFIVDA BILL No. 2018-331
CLEARANCES
Initial
Date
Date Received in Council Of i-ce
Agenda Date
Assigned to:
Originator
01V
OCT 3 tj 20161
11107118
Introduction
Division Head:
11120118
Bearing
Depi. Head:
01,2
Prosecutor:
PurchasinglBudget•
'A
Executive:
TITLE OF DOCUMENT:
Ordinance Authorizing the Levy of Taxes for County and State Purposes in Whatcom County, Washington,
for the Year of 2019
A TTA CHMENTS:
Proposed Ordinance
SEPA review required? ) Yes (X ) NO
Should Clerk schedule a hearing ? X ) Yes NO
SEPA review completed? ) Yes ) NO
Requested Date: 11120118
SUMMAR Y STA TEMENT OR LEGAL NOTICE LANGUAGE: (If this item is all ordinance or requires a public
hearing, you must provide the language for use in the required public notice. Be specific and cite RCWor WCC as appropriate.
Be clear in explaining the intent of the action.)
The proposed ordinance adopts the Whatcom County 2019 property tax levy.
COMMITTEE ACTION:
COUNCIL ACTION.
11/7/2018: Substitute Introduced 7-0
11/20/18: Adopted 7-0
Related County Contract
Related File Numbers:
Ordinance or Resolution
Number:
Ord 2018-063
Pleas Note: Once adopted and signed, ordinances and resolutions are available for viewing and printing
on the County's website at: wiviv.eo.whatcoiii.wtt.uslcouncil.
PROPOSED BY: Executive
INTRODUCTION DATE: November 7, 2018
ORDINANCE NO. 2018-063
ORDINANCE AUTHORIZING THE LEVY OF TAXES
FOR COUNTY AND STATE PURPOSES
IN WHATCOM COUNTY, WASHINGTON,
FOR THE YEAR OF 2019
WHEREAS, pursuant to Home Rule Charter Section 6.10 the County Executive is
required to submit for Council consideration a budget and proposed tax and revenue ordinances necessary
to raise sufficient revenues to balance the budget; and,
WHEREAS, the County Council has approved a budget for the 2019-2020 biennium,
including all sources of revenues and anticipated expenditures on November 20, 2018; and,
WHEREAS, the County Council has determined it is not necessary to increase the General
Fund property tax levy for 2019 to fund essential county services; and,
WHEREAS, the County Council held a public hearing regarding the biennial county
budget which included property tax rates, and other revenues;
NOW, THEREFORE, BE IT ORDAINED AND ESTABLISHED by the Whatcom
County Council:
(A) The property taxes for Whatcom County are hereby levied and are to be charged to the
assessment and tax rolls of Whatcom County; and,
(B) Property taxes are levied in 2018 for collection in 2019; and,
(C) The amounts collected through the County general levy shall be limited to the amount of 2018
taxes increased for the addition of new construction and improvements to property and any
increase in the value of state assessed property; and,
Page 1
(D) Because the State of Washington is currently unable to provide the figures and documentation
necessary to establish fixed levy rates, as these figures do become available from the state,
levies shall be fixed per "Exhibit A" which shall be prepared by the County Assessor, and
attached and incorporated herein by reference.
BE IT FURTHER ORDAINED, that the taxes to be levied against parcels of property within the
Diking Districts, Drainage Districts, and Drainage Improvement Districts are to be credited to the
individual maintenance funds for the year 2019, and the amounts to be apportioned to the original
assessments for construction in said districts are as follows per "Exhibit B" attached hereto and
incorporated herein by reference.
BE IT FURTHER ORDAINED, that if the Washington State Legislature changes any laws
affecting levies contained herein, and the Prosecuting Attorney's Office concurs, the Whatcom County
administration will change such levies accordingly.
AI®T+ I°t1YIS Z o`os,day of November , 201
4�;,a, WH TC
a
ATTESTS,-`, <;�WH TC
e
Dana Bxowri-,,D`yis,,iEil CRud Brown
APPROVtViAS TOP FORM,"."�0,',,APPRC
`Civil Deputy Prosecutor Jack Lou
UNTY COUNCIL
VINTY, WASHINGTON
Council Chair
NOT APPROVED
Executive
Date:_ l 1 Ititt K
Page 2
EXH I BIT A
WHATCOM COUNTY
ORDER OF LEVY
2018 FOR 2019 COLLECTION
1/16/2019 ORDER OF LEVY PAGE 1
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT / AD VALOREM I LEVY RATE - DOLLARS PER THOUSAND
LEVY
VALUATION PART 1
$ 32,151,891,469
CALCULATION LESS TOTAL
AMOUNT TAV
$ 64,813,042.00 $ - $ - $ 64,813,042.00 2.0158391634 0.0000000000 0.0000000000 2.0158391634 $ 64,813,042.00
GRAND TOTAL $ 64,813,042.00 $ - $ - $ 64,8 3,042.00 2.0158391634 0.0000000000 0.0000000000 2.0158391634 $ 64,813,042.00
1/16/2019 ORDER OF LEVY PAGE
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
VALUATION
$ 32.203,527,231
Current Expense
Mental Health
Election Reserve
Dev Disabilities
Veteran's Relief
GRAND TOTAL
DOLLARS TO COLLECT 1 AD VA
REFUND FUND
84.68 84.69
TOTAL CALCULATION LESS TOTAL
AMOUNT TAV
S 28,902.207.75
S
- S 45,853.52
S
28,948,061.27
0.8974857798
0.0000000000
0.0014238664
0.8989096462
$
28,948,061.27
$ 402,544.09
S
- $ -
$
402,544.09
0.0125000000
0.0000000000
0.0000000000
0.0125000000
$
402,544.09
$ 360,000.00
S
- $ -
S
360,000.00
0.0111788997
0.0000000000
0,0000000000
0.0111788997
$
360,000.00
S 402,544.09
S
- $ -
$
402,544.09
1
0.0125000000
0.0000000000
0.0000000000
0,0125000000
$
402,544.09
$ 362,289.68
$
- $ -
$
362,289.68
0.0112500000
0.0000000000
0.0000000000
0.0112500000
$
362,289.68
0
$ 30,429,585.61
$
- $ 45,853.52
$
30,475,439.13
0.9449146795
0.0000000000
0.0014238664
0.9463385459
S
30,475,439A3
VALUATION
$ 15,074,600,996
Regular Funds
$
19,252,983.80
S
- $ 30,342.22
$
19,283,326.02
1.2771803250
0.0000000000
0.0020128042
1.2791931292
$
19,283,326.02
Diverted Funds
$
806,530.00
S
- $ -
5
806,530.00
0.0535025770
0.0000000000
0.0000000000
0.0535025770
$
806,530.00
GRAND TOTAL
$
20,059,513.80
S
- $ 30, 442.22
S
20,089,856.02
1.3306829020
0.0000000000
0.0020128042
1.3326957062
S
20,089,856.02
CONSERVATIONFUTURES
VALUATION
$ 32,203,527,231
S
1,125,849.30
$
- S 1,696.81
S
1,127,546.11
0.0349604344
0.0000000000
0.0000526902
0.0350131246
$
1,127,546.11
GRAND TOTAL
S
1,125,849.30
$
- S 1,696.81
S
1,127,546.11
0.0349604344
0.0000000000
0.0000526902
O.0350131246
$
1,127,546.11
FLOOD CONTROL
ZONE DISTRICT
VALUATION
5 32,203,527,231
$
4,851,374.74
S
- $ 5,857.08
S
4,857,231.82
0.1506473097
0.0000000000
0.0001818770
0.1508291867
S
4,857,231.82
GRAND TOTAL
S
4,851,374.74
$
- S 5,857.08
$
4,857,231.82
0A506473097
0.0000000000
0.0001818770
0.1508291867
S
4,857,231.82
1/16/2019 ORDER OF LEVY PAGE
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
REFUND FUND TOTAL
84.68 84.69
CALCULATION LESS TOTAL
VALUATION
$ 32,203,527,231
General
S 6,048,542.68
$
- $ 11,197.54
$
6,059,740.22
0.1878223661
0.0000000000
0.0003477116
0.1881700777
$
6,059,740.22
GO Bonds
S 1,260,300.00
$
- $ -
S
1,260,300.00
0.0391354646
0.0000000000
0,0000000000
0.0391354646
$
1,260,300.00
Lift -New What RDA
$ 8,462.07
$
- $ -
$
8.462.07
0.0002627684
0.0000000000
0.0000000000
0.0002627684
$
8,462.07
GRAND TOTAL
S 7,317,304.75
$
- $ 11,1 77.54
S
7,328,502.29
0,2272205991
0.0000000000
0.0003477116
0,2275683107
$
7,328.502.29
VALUATION
REGULAR LEVY
$ 20,016,196,583
$ 8,673,377.71 $ -
TOTAL REGULAR LEVY $ 8.673,377.71 $
$ 13,719.68 $ 8,687,097.39
7 13, 119.68 $ 8,687,097.39
VALUATION
EXCESS LEVY
$ 19,888,316,924
$ $
$
$
TOTAL EXCESS LEVY
$
GRAND TOTAL
$ 8,673,377.71 $
- $ 13,719.68
$ 8,687,097.39
0.43331797211 0.0000000000 0.000.54289 0.4340034009 $ 8,687,097.39
0,4333179720 0.0000000000 0.0006854289 0.4340034009 $ 8,687,097.39
0.0000000000
0.0000000000
0."000000000
0.0000000000
$ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$ -
0.4333179720
0.0000000000
0.0006854289
0.4340034009
$ 8,687,097.39
111612019 ORDER OF LEVY PAGE 4
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
111612019 ORDER OF LEVY PAGE 5
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT f AD VA
REFUND FUND
VALUATION
REGULARLEVY
$ 12,187,330,648
GENERAL FUND
$ 15,268,128.03
S -
$
15,268,128.03
FIRE PENSION
$ 2,495,922.00
$ -
$ -
$
2,495,922.00
GREENWAYS IV
$ 5,080,468.00
$ -
$ -
$
5,080,468.00
AFFORDABLE HSG
$ 1,333,000.00
S -
$ -
$
1,333,000.00
LIFT -New What RDA
$ 55,820.97
S -
$ -
$
55,820.97
TOTAL REGULAR LEVY
$ 24,233,339.00
S -
$ -
$
24.233.339.00
VALUATION
EXCESSLEVY
$ 12,047,907,888
BOND
$ -
$ -
$ -
$
-
TOTAL EXCESS LEVY S - S - 5 - S -
GRAND TOTAL $ 24,233,339.00 $ - $ $ 24,233,339.00
CALCULATION LESS TOTAL
1.2527868875 0.0000000000 0.0000000000 1.2527868875 $ 15,268,128.03
0.2047964458 0.0000000000 0.0000000000 0.2047964458 $ 2,495,922.00
0.4168647054 0.0000000000 0.0000000000 0.4168647054 $ 5,080,468.00
0A093758788 0.0000000000 0.0000000000 0.1093758788 $ 1,333,000.00
0.0045802458 0.0000000000 0.0000000000 0.0045802458 $ 55,820.97
1.9884041633 0,0000000000 0.0000000000 1.9884041633 $ 24,233,339.00
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
0.0000000000 0.0000000000 0.0000000000 0.0000000000 S
1.9884041633 0.0000000000 0.0000000000 1.9884041633 $ 24,233,339.00 $
S
i
$ 24,233,339.00
111612019 ORDER OF LEVY PAGE 6
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT 1 AD VA
REFUND FUND
84.68 84.69
VALUATION
REGULAR LEVY
$ 988,467,274
GENERAL FUND
$ 1,198,770.05
$ -
$
3,777.94
$
1,202,547.99
TOTAL REGULAR LEVY
3,777.94
$ 1,198,770.05
$ -
$
$
1,202,547.99
VALUATION
EXCESSLEVY
$ 978,949,889
2002 GO BOND
$ 143,260.00
$ -
$
-
$
143,260.00
TOTAL EXCESS LEVY
$ 143,260.00
$ -
$
-
$
143,260.00
GRANDTOTAL
$ 1,342,030.05
$ -
$
3,777.94
$
1,345,807.99
VALUATION
REGULARLEVY
$ 1,589,867,326
$
1,217.541.55
$
- S 4,513.94
$
1,222,055.49
0
TOTAL REGULAR LEVY
$
1,217,541.55
$
- $ 4,513.94
$
1,222,055.49
VALUATION
EXCESS LEVY
S 1,570,173,147
GO BOND
$
63,910.00
S
- S -
$
63,910.00
TOTAL EXCESS LEVY
$
63,910.00
S
- S -
$
63,910.00
GRAND TOTAL
$
1,281,451.55
$
- $ 4,513.94
$
1,285,965.49
CALCULATION LESS TOTAL
AMOUNT TAV
1.2127564377 0.0000000000 0.0038220183 1.2165784560 $ 1,202,547.99
1.2127564377 0,0000000000 0.0038220183 1.2165784560 $ 1,202,547.99
0.1463404834
0.0000000000
0.0000000000
0.1463404834
S 143,260.00
14.56
0.1463404834
0.0000000000
0.0000000000
0.1463404834
$ 143,260.00 $
14.56 $
143,245.44
1.3590969211
0.0000000000
0.0038220183
1.3629189394
$ 1,345,807.99 $
14.56 $
1,345,793.43
0.7658133041 0.0000000000 0.0028391929 0.7686524970 S 1,222,055.49
0.7658133041 0.0000000000 0.0028391929 0.7686524970 $ 1,222,055.49
0.040702517500
0.000000000000
0.000000000000
0.040702517500
0.000000000000
0.000000000000
0.806515821600
0.000000000000
0.002839192900
0,0407025175 S 63,910.00
0.0407025175 $ 63,910.00 $
0.8093550145 $ 1,285,965.49 $
0.08
0.08 $ 63,909.92
0.08 $ 1,285,965.41
1/1612019 ORDER OF LEVY PAGE
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
VALUATION
REGULAR LEVY
S 1,826,077,596
S
3,277,595.28
$
- $
4,714.88
$
3,282,310.16
TOTAL REGULAR LEVY
$
3,277,595.28
$
- $
4,7 44.88
$
3,282,310.16
VALUATION
EXCESSLEVY
$ 1,800,326,687
$
240,000.00
$
- $
-
$
240,000.00
TOTAL EXCESS LEVY
$
240,000.00
$
- $
-
$
240,000.00
GRAND TOTAL
$
3,517,595.28
$
- $
4,714.88
$
3,522,310.16
VALUATION
REGULAR LEVY
$ 208,381.415
GENERAL FUND
$
218,004.45
$ -
$
27.57 $
218,032.02
STREET FUND
$
54,508.01
S -
$
- $
54,508.01
TOTAL REGULAR LEVY
$
272,512.46
$ -
$
27.57 $
272,540.03
VALUATION
EXCESS LEVY
$ 205,153,553
GO BOND
$
-
$ -
$
- $
-
TOTAL EXCESS LEVY
$
-
$ -
$
- $
-
GRAND TOTAL
$
272,512.46
$ -
$
27.57 $
272,540.03
REFUND FUND
84.68 84.69
CALCULATION LESS TOTAL
1.7948828063 0.0000000000 0.0025819713 1.7974647776 $ 3,282,310.16
1.7948828063 0.0000000000 0.0025819713 1.7974647776 $ 3.282,310.16
0.1333091387
0.0000000000
0,0000000000
0.1333091387
$
240,000.00
0.1333091387
0.0000000000
0.0000000000
0.1333091387
$
240,000.00
1.9281919450
0.0000000000
0.0025819713
1.9307739163
$
3,522,310.16 $
1,0461799100 0.0000000000 0.0001300000 1.0463122155 $ 218,032.02
0.2615800000 0.0000000000 0.0000000000 0.2615780779 $ 54,508.01
1.3077599100 0.0000000000 0.0001300000 1.3078902934 $ 272,540.03
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
$ 240,000.00
$ 3,522,310.16
1.3077599100 0.0000000000 0.0001300000 1.3078902934 $ 272,540.03 $ . $ 272,540.03
111612019
VALUATION
REGULAR LEVY
$ 124,839,090
CURRENTEXPENSE $ 34,165.12 $
STREETFUND $ 103,363.49 $
TOTAL REGULAR LEVY $ 137,528.61 $
VALUATION
EXCESSLEVY
$ 122,483.564
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
0 VALOREM LEVY RATE - I
TOTAL LEVY F
84.69 84.68
CITY OF NOOKSACK
$ 289.38 $ 34,454.50
$ - $ 103,363.49
$ 289.38 $ 137,817.99
TOTAL EXCESS LEVY
$
-
GRAND TOTAL
$
137,528.61 $ -
$ 289.38
S 137,817.99
VALUATION
'..
REGULAR LEVY
$ 203,962,886
GENERAL FUND
$
522,795.08
$ -
$
1,021.91
$
523,816.99
STREETFUND
$
35,000.00
$ -
5
-
$
35,000.00
CEMETERY FUND
$
30,000.00
$ -
$
-
$
30,000.00
TOTAL REGULAR LEVY
$
587,795.08
$ -
$
1, 221.91
$
588,816.99
VALUATION
EXCESS LEVY
S 202,184,438
TOTAL EXCESS LEVY
$
-
$
- $
-
5
-
GRAND TOTAL
$
587,795.08
$
- $
1,021.91
$
588,816.99
PAGE
CALCULATION LESS TOTAL
0.2736732541 0.0000000000 0.0023180239 0.2759912781 $ 34,454.50
0.8279737541 0.0000000000 0.0000000000 0.8279737541 $ 103.363.49
1.1016470082 0.0000000000 0.0023190239 1.1039650322 $ 137,817.99
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$ -
1.1016470082
0.0000000000
0.0023180239
1.1039650322
$ 137,817.99 $
2.5631873046 0.0000000000 0,0050102743 2.5681975788 $ 523,816.99
0.1715998468 0.0000000000 0.0000000000 0.1715998468 S 35,000.00
0.1470855830 0.0000000000 0.0000000000 0.1470855830 S 30,000.00
2.8818727344 0.0000000000 0.0050102743 2.8868830086 $ 588,816.99
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$ -
2.8818727344
0.0000000000
0.0050102743
2.8868830086
$ 588,816.99 $
$ 137,817.99
$ 588,816.99
111612019 ORDER OF LEVY PAGE 9
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
URI=
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
AD VALOREM I LEVY RATE - DOLL
BOND VALUATION
DI STRICT VALUE S 40,253,015
'..
TAV $ 15,900,908
'..
TOTAL VALUATION 7 66,153,923
BOND LEVY
$ -
$
$ $
NO BOND FOR 2019 COLLECTION.
ENRICHMENT VALUATION
DISTRICT VALUE S 40,253,016
'..
112 TAV OR 80% OF'83 TIMBER ROLL $ 7,950,454.
TOTAL VALUATION S 48,203.469
'..
ENRICHMENT LEVY
$ 72.305.20
$ -
S - $ 72,305.20 '..
GRAND TOTAL
$ 72,305.20
$ -
$ - $ 72,305.20
PAGE 10
CALCULATION LESS TOTAL
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ - $ - $
1.4999999274 0.0000000000 0.0000000000 1.5000000000 $ 72,305.20 $11,925.68 $ 60,379.52
1.4999999274 0.0000000000 0.0000000000 1.5000000000 $ 72,305.20 $ 11,925.68 $ 60,379.52
SEDRO WOOLLEY SCHOOL
DIST #101
BOND VALUATION
DISTRICT VALUE S 39,249,842
TAV $ 3.734,430
TOTAL VALUATION 5 42,984,272
BOND LEVY
$
17,621.05
$ -
$
- $
17,621.05
0.4099418698 0.0000000000
0.0000000000
0.4099418698
$
IT621.05 S
1,530.90 $
16,090.15
ENRICHMENT VALUATION
DISTRICT VALUE $ 39,249,842
12 TAV OR 80% OF'83 TIMBER ROLL $ 1,867,215
TOTAL VALUATION $ 41,117,057
ENRICHMENT LEVY
$
61,676,59
S -
$
- $
61,675.59
1,5000000000 0.0000000000
0,0000000000
1.5000000000
$
61,675.59 $
2,800.82 $
58,874.77
CAPITAL PROJECTS VALUATION
DISTRICT VALUE $ 39,249,842
TAV $ 3.734,430
TOTAL VALUATION $ 42,984,272
TECHNOLOGY LEVY
$
-
S -
$
- S
-
0,0000000000 0.0000000000
0.0000000000
0.0000000000
$
-
S
-
GRAND TOTAL
$
79,296.64
$ -
$
- $
79,296.64
1.9099418698 0.0000000000
0.0000000000
1.9099418698
$
79,296.64 $
4,331.72 $
74,964.92
1/1612019 ORDER OF LEVY PAGE 11
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO
R
84.68
BOND VALUATION
DISTRICT VALUE
$ 15,793,528,063
TAV
$ 6,877,440
TOTAL VALUATION
S 15,800,405,503
BOND LEVY
$22,077,000.00 $
ENRICHMENT VALUATION
DISTRICT VALUE
$ 15,793,528,063
112 TAV OR 80 a OF'83 TIMBER ROLL
S 3,438,720
TOTAL VALUATION
S 15,796,966,783
ENRICHMENT LEVY
$23,695450.17 $
CAPITAL PROJECT VALUATION
DISTRICT VALUE
$ 15,793,528,063
TAV
$ 6.877,440
TOTAL VALUATION
$ 15,800,406,603
CAP PROJ LEVY
$10.400.000.00 $
TRANSPORTATION VALUATION
DISTRICT VALUE
$ 16,793,528,063
TAV
$ 6,877,440
TOTAL VALUATION
$ 15,800,405,503
TRANS LEVY
$ - $
GRAND TOTAL
$56,172,450.17 $
CALCULATION LESS TOTAL
AMOUNT TAV
$ 171,226,93 $22,248,226.93 1 1.3972426211 0.0000000000 0.0108392283 1.4080794905 $ 22,248,226.93 $9,683.98 $ 22,238,542.95
$23,695,460,17 ' 1,4999999997 0.0000000000 0.0000000000 1.4999999997 S 23,695,450.17 $ 5,158.08 $ 23,690,292.09
$ 80,661.32 $10,480,661.32 1 0.6582109553 0.0000000000 0.0051050158 0.6633159711 S 10.480.661.32 $ 4,561.92 S 10,476,099.40
0.0000000000 0.0000000000 0.0000000000 0..00000.0 $ - $
$ 251,888.25 $56,424,338.42 3.5554535761 0.0000000000 0.0159442441 3.5713954613 $ 56,424,338.42 $ 19,403.98 $ 56,404,934.44
1/16/2019 ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT / AD VALOREM I LEVY RATE - DOLLARS
LEVY REFUND FUND TOTAL LEVY REFUNDF
84.68 84.69 84.68
BOND VALUATION
DISTRICT VALUE
$ 4,784,090,312
TAV
$ 1,229.575
TOTAL VALUATION
$ 4,785,319,887
BOND LEVY
$ 3,634,258.17 $
ENRICHMENT VALUATION
DISTRICT VALUE
$ 4,784.090,312
1/2 TAV OR 80% OF'83 TIMBER ROLL
$ 614,787
TOTAL VALUATION
$ 4,784,705,099
ENRICHMENT LEVY
$ 6.915,166,36 $
CAPITAL PROJECT VALUATION
DISTRICT VALUE
$ 4,784 090 312
TAV
S 1,229,575
TOTAL VALUATION
$ 4,785,319,887
CAP PROJ LEVY
$ - $
GRAND TOTAL
$10,549,424.53 $
PAGE 12
CALCULATION LESS TOTAL
$ 90,238.98 $ 3,724,497.15 1 0.7594598179 0,0000000000 0.0188574603 0.7783172783 S 3,724,497.15 S 957.00 $ 3,723,640,16
$ 6,915,166.36 1 1,4452649048 0.0000000000 0.0000000000 1.4452649048 $ 6,915,166.36 $ 888.53 $ 6,914,277,83
0.0000000000 0.0000000000 0.0000000000 0.0000000000
$ 90,238.98 $10,639,663.51 2.2047247227 0.0000000000 0.0188574603 2.2235821831 $ 10,639,663.51 $
1,845.53 $ 10,637,817.98
1/16/2019 ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT / AD VALOREM LEVY RATE - DOLL
LEVY REFUND FUND TOTAL LEVY REFUI
84.68 84.69 84.68
BLAINE SCHOOL DISTRICT #503
BOND VALUATION
DISTRICT VALUE $ 4,290,241,381
TAV $ 478,866
TOTAL VALUATION $ 4,290,720,247
BOND LEVY $ 3,700,000.00 $
ENRICHMENT VALUATION
DISTRICT VALUE $ 4,290,241,381
12 TAV OR 80% OF'83 TIMBER ROLL $ 239,433
TOTAL VALUATION $ 4,290,480,814
ENRICHMENT LEVY $ 5,462,275.00 $
CAPITAL PROJECT VALUATION
DISTRICT VALUE $ 4,290,241,381
TAV $ 478,866
TOTAL VALUATION $ 4,290,720,247
CAP PROJ LEVY $ 2,000,000.00 $
GRAND TOTAL $11,162,275.00 $
PAGE 13
CALCULATION LESS TOTAL
S 26,747.84 $ S726,747A4 ' 0.8623260868 0.0000000000 0.0062338811 0,8685599680 $ 3,726,747.84 $ 415.92 $ 3,726,331.92
$ 5,462,275.00 ' 1.2731148878 0.0000000000 0.0000000000 1,2731148878 $ 5,462,275.00 $ 304.83 S 6,461,970.17
$ - $ 2,000,000.00 I 1,4661222191 0.0000000000 0.0000000000 EAEB1222091 $ 2,000,000.00 $ 223.21 S 1,999,776.79
$ 26,747.84 $11,189,022.84 2.6015631837 0.0000000000 0.0062338811 2.6077970649 $ 11,189,022.84 $ 943.96 $ 11,188,078.88
1/16/2019
BOND VALUATION
DISTRICT VALUE $ 2,614,394,123
TAV S 353,922
TOTAL VALUATION S 2,614,748,045
BOND LEVY
DOLLARS TO
$ 2,920,000.00 S
ENRICHMENT VALUATION
DISTRICT VALUE $ 2,614,394,123
112 TAVOR 80% OF TIMBER ROLL S 176,961
TOTAL VALUATION S 2,614,571,084
ENRICHMENT LEVY $ 3,921,856.63 S
CAPITAL PROJECT VALUATION
DISTRICT VALUE $ 2,614,394,123
TAV $ 353,922
TOTAL VALUATION S 2.614,748,045
CAP PROJ LEVY
GRAND TOTAL
$ 6,841,856.63 S
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
/AD VALOREM I IFVY RATE -DOII
PAGE 14
CALCULATION LESS TOTAL
AMOUNT TAV
S 24.726.57 S 2,944,728.57 1 1.1167423973 0.0000000000 0.0094573433 1.1261997407 S 2,944,728.57 $ 398.59 $ 2,944,329.98
$ 3,921,866.63 1 1.5000000000 0.0000000000 0.0000000000 1.5000000000 S 3,921,856.63 $ 265.44 $ 3,921,591.19
$ - $ - I 0.0000000000 0.0000000000 0.0000000000 0.0000000000 S - $ - $ -
S 24,728.57 $ 6,866,585.20 2-6167423973 0.0000000000 0.0094573433 2.6261997407 S 6,866,585.20 $ 664.03 $ 6,865,921.17
1/16/2019 ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT / AD VALOREM I LEVY RATE - DOLL
LEVY REFUND FUND TOTAL LEVY REFU
84.68 84.69 84.68
BOND VALUATION
DISTRICT VALUE
$ 1,329,861,517
TAV
$ 206,411
TOTAL VALUATION S
1,330,066,928
BOND LEVY
S 1.225.000.00 S
ENRICHMENT VALUATION
DISTRICT VALUE
$ 1,329,861,517
12 TAV OR 80% OF'83 T IM6ER ROLL
$ 102,705
TOTAL VALUATION
S 1,329,964,222
ENRICHMENT LEVY
$ 1,994,946.33 S
CAPITAL PROJECT VALUATION
DISTRICT VALUE
$ 1,329,861,517
TAV
5 205,411
TOTAL VALUATION
$ 1,330,066,928
CAP PROJ LEVY
GRAND TOTAL
$ 3,219,946.33 $
PAGE 15
CALCULATION LESS TOTAL
S 20,160.72 $ 1,245,160.72 I 0.9210062849 0,0000000000 0.0151576733 0.9361639683 $ 1,245,160.72 $ 192,30 S 1,244,968.42
$ 1,994,946.33 ' 1.4999999972 0.0000000000 0.0000000000 1.4999999972 S 1,994,946.33 $ 154.06 $ 1,994,792.27
$ - $ -
$ 20,160.72 $ 3,240,107.05 2.4210062821 0.0000000000 0.0151576733 2-4361639555 $ 3,240,107.05 $ 346.36 $ 3,239,760.69
1/16/2019
BOND VALUATION
DISTRICT VALUE $ 1,111,499,765
TAV $ 6,723,864
TOTAL VALUATION $ 1,118,223,529
BOND LEVY
$ 1,870,859.97 $
ENRICHMENT VALUATION
DISTRICT VALUE $ 1,111,499,765
lU TAV OR 80% OF'83 TIMBER ROLL $ 3,361.932
TOTAL VALUATION $ 1.114,861,697
ENRICHMENT LEVY
$ 1,672,292.55 $
CAPITAL PROJECT VALUATION
DISTRICT VALUE $ 1,111,499,765
TAV $ 6,723,864
TOTAL VALUATION $ 1,118,223,629
CAP PROJ LEVY
$ - $
GRAND TOTAL
$ 3,543,152.52 $
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
2S TO COLLECT/AD VALOREM I LEVY RATE - DOLL
REFUND FUND TOTAL LEVY REFU
84.68 84.69 84 68
PAGE 16
CALCULATION LESS TOTAL
$ 31.140.03 $ 1,902,000.00 1 1.6730642438 0.0000000000 0.0278477660 1.7009120098 S 1,902,000,00 S 11,436.70 $ 1,890563.30
$ 1,672,292.55 1 1.5000000000 0,0000000000 0.0000000000 1.5000000000 $ 1,672,292.55 S 5,042,90 $ 1,667,249.65
$ $ I o.00000000ao o.0000000000 0
.0
a0
0
o0
o000 0.0000000000 $ $ - $ -
$ 31,140.03 $ 3,574,292.55 3.1730642438 0.0000000000 0.0276477660 3.2009120098 $ 3,574,292.55 $ 16,479.60 $ 3,557,812.95
1116/2019
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
aD VALOREM I LEVY RATE -DOL
BOND VALUATION
DISTRICT VALUE S 1,812,271.573
TAV $ 85,330,802
TOTAL VALUATION $ 1,897,602,375
NO BOND FOR 2019 COLLECTION.
BOND LEVY $ - $ - $ - S
ENRICHMENT VALUATION
DISTRICT VALUE
$ 1,812,271,573
112 TAV OR 80% OF'83 TIMBER ROLL
$ 42, 665,401
TOTAL VALUATION
$ 1,854,936,974
ENRICHMENT LEVY
$ 2,782,405.46 $
CAPITAL PROJECT VALUATION
DISTRICT VALUE
S 1,812,271,573
TAV
S 85,330.802
TOTAL VALUATION
S 1,897,602,375
CAP PROJ LEVY
$ 1,670,000.00 $
GRAND TOTAL
$ 4,452,405.46 $
S 2,782405.46
$ 44,137.12 $ 1,714,137.12
$ 44,137.12 $ 4,496,542.58
TOTAL BOND LEVIES
S 35,444,739.19
$ -
$ 364,243.07
$ 35,808,982.26
TOTAL ENRICHMENT LEVIES
$ 46,578,373.29
$ -
S -
$ 46,578,373.29
TOTAL CAPITAL PROJECT LEVIES
$ 14,070,000.00
S -
$ 124,798.44
$ 14,194,798.44
TOTAL TRANSPORTATION LEVIES
$ -
$ -
$ -
$ -
GRAND TOTAL $ 96,093,112.48 $ - $ 489,041.51 $ 96,582,153.99
PAGE 17
CALCULATION LESS TOTAL
0.0000000000 O a000000000 0.0000000000 0.0000000000 $ - s . $
1.4999999996 0.0000000000 0.0000000000 14999999995 $ 2,782,405.46 $ 63,998.10 $ 2,718,407.36
0.8800579205 0.0000000000 0.0232594144 0,9033173349 $ 1,714,137.12 $ 77,080.79 $ 1,637,056.33
2.3800579200 0.0000000000 0.0232594144 2.4033173344 $ 4,496,542.58 $ 141,078.89 $ 4,355,463.69
7,1397833216 0.0000000000
0.0883933523
7.2281743154
S 35,808,982.26 $
24,615.39 S 35,784,366.87
0,0000000000
0.0000000000
13.2183797890
S 46,578,373.29 $
90,538.44 S 46,487,834.85
2.0043910849 0,0000000000
0.0283644302
2.0327555151
$ 14,194,798.44 S
81,865.92 $ 14,112,932.52
0.0000000000 0.0000000000
0.0000000000
0.0000000000
$ $
$
0.0000000000
0.1167577825
22.4793096195
$ 96,582,153.99 $
197,019.75 $ 96,385,134.24
1/16/2019
VALUATION
REGULAR LEVY
$ 626,450,388
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
TO COLLECT I AD VALOREM I LEVYRATE
-
REFUND FUND TOTAL LEVY I
.68 84.69 84.6E
$ 130,541.58 $ - $ 198.26 S 130,739.84
TOTAL REGULAR LEVY $ 130,541.58 $ - $ 198.26 $ 130,739.84
VALUATION
EXCESSLEVY
S 622,142,337
$
35,000.00
$ -
$ -
$
35,000.00
TOTAL EXCESS LEVY $
35,000.00
$ -
$ -
$
35,000.00
GRAND TOTAL $
165,541.58
$
$ 198.26
$
165,739.84
VALUATION
REGULAR LEVY
$ 3,701,792,735
Expense Fund
$ 217.549.34
S -
$ 435.50
$
217,984.84
Reserve Fund
$ 100,000.00
$ -
$ -
S
100,000.00
Capital improvement
$ 30,000.00
$ -
$ -
$
30,000.00
TOTAL REGULAR LEVY
$ 347,549.34
$ -
$ 435.50
$
347,984.84
VALUATION
EXCESSLEVY
$ 3,668 , 577,910
TOTAL EXCESS LEVY
$ -
$ -
$ -
$
-
GRAND TOTAL
$ 347,549.34
$ -
$ 435.50
$
347,984.84
PAGE 18
TOTAL CALCULATION LESS TOTAL
84.69 AMOUNT TAV
0.2087161228 0.0000000000 0.0003169876 0.2090331104 $ 130,739.84
0.2087161228 0.0000000000 0.0003169876 0,2090331104 $ 130,739.84
0.0562572227
0.0000000000
0.0000000000
0.0562572227
$
35,000.00 $
1.05 $
34,998.95
0.0562572227
0,0000000000
0.0000000000
0.0562572227
$
35,000.00 $
1.05 $
34,998.95
0.2649733455
0.0000000000
0.0003169876
0.2652903331
$
165,739.84 $
1.05 $
165,738.79
0.0587686442 0.0000000000 0.0001176457 0.0588862899 $ 217,984.84
0.0270139382 0.0000000000 0.0000000000 0.0270139382 $ 100,000.00
0.0081041814 0.0000000000 0.0000000000 0.0081041814 $ 30,000.00
0.0938867638 0.0000000000 0,0001176457 0.0940044095 $ 347,984.84
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0938867638
0.0000000000
0.0001176457
0.0940044095
$
347,994.84 $
- $ 347,984.84
111612019 ORDER OF LEVY PAGE 19
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
VALUATION
REGULAR LEVY
$ 2,649,450,178
$ $ $ $
TOTAL REGULAR LEVY $ - $ - $ - $ -
VALUATION
EXCESS LEVY
$ 2,613,899,041,
TOTAL EXCESS LEVY
$
GRAND TOTAL
$
- $ -
$
$ -
VALUATION
REGULAR LEVY
$ 625,450,388
TOTAL REGULAR LEVY $ - $ - $
VALUATION
EXCESSLEVY
$ 622,142,337
TOTAL EXCESS LEVY $ - $
GRAND TOTAL $ - $ - $
F
84.68
84.69
CALCULATION LESS
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
0,0000000000 0.0000000000 0.0000000000 0.0000000000 $
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000 s
0.0000000000 $
$
0.0000000000 $ - $ - $
0.0000000000 0.0000000000 0.0000000000 0.0000000000 S -
0.0000000000 0.0000000000 0,0000000000 0,0000000000 $ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
S
- $
- $ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
ORDER OF LEVY
WHATCOM COUNTY- 2018 FOR 2019 COLLECTION
VALUATION
REGULAR LEVY
$ 16G.G53.4]8
S S
$
$
TOTAL REGULAR LEW
S
VALUATION
EXCESS LEW
S 163.848.143
s S
5
$
TOTAL EXCESS LEW
s - S
S -
$ -
GRAND TOTAL
S - S -
S -
$ -
CALCULATION LESS TOTAL
0.000000o0o0 o0600000000 o.0000000000 o.0000000000 $ -
0,0o00000000 0.0000000000 0.0000000000 0.0000000000 s -
o.0000000000 0.0000000000 00000000000 0.000000000o $-
0.0000000000 0.0000000000 0,0000000000 oa0000o000o s - $
00000000000 0.0000000000 0.0000000000 0.0000000000 S - S - $ -
I
CHUCKANLFr COMMUNITY FOREST
METRO PARK DISTRICT
VALUATION
REGULARLEW
S 2,148.111.1 ]2
S 601514.26
$ - S
23]69 S 601-5 E
02801200428 00000000000
00001100000 0.28083-17 $
601.85195
TOTAL REGULAR LEW
S-A14.26
$ - S
23]69 S 601-SE
02807200428 0.0000000000
0.0001100000 0.2808309517 $
601,851.95
VALUATION
EXCESS LEW
S 2.116,19],53]
0.0000000000 0.0000000000
0.0000000000 0.0000000000 $
TOTAL EXCESS LEW
S -
S S
- $ -
0.0000000000 0.0000000000
0.0000000000 0.0000000000 S
GRAND TOTAL
5 601,610.26
$ - 3
23].69 3 601,851.95
0.2807200428 0.0000000000
00001100000 0.2808309517 5
-,MSS $
- 3 601,851.95
TOTAL REGULAR LEVIES $ 1.079.705.18 $ - $ 8]1A5 S 1,080.576.63
TOTAL EXCESS LEVIES S 35,000.00 $ - S - S 35,-.00
GRAND TOTAL $ 1,114.705.18 S - S e11.4S S 1.115,5>6.63
0.5833229294 0.0000000000 0.0005446333 0.5838684716 $ 1,080,-C3
0.0562572227 0.0000000000 0.0000000000 0.05625]222] S 35,000.00 $
0.6-301521 0.0000000000 0.0005448333 0S.1258043 S ,115,5>6.83 S
S -
t OS $ 34,998.95
t.a5 5 t,115,5]5.58
1/1612019
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
,D VALOREM I LEVY RATE -
LEVY
I POINT ROBERTS PUBLIC HOSPITAL DISTRICT I
VALUATION
REGULAR LEVY
$ 625,450,388
EXPENSE FUND $ 269,342.04 S - $ 318.92 $ 269,660.96
RESERVE FUND $ - $ - $ - $ -
TOTAL REGULAR LEVY $ 269,342.04 S - $ 318.92 S 269,660.96
VALUATION
EXCESSLEVY
$ 622,142,337
TOTAL EXCESS LEVY $ - $ - $ - $ -
GRAND TOTAL $ 269,342.04 $ - $ 318.92 $ 269,660.96
VALUATION
REGULAR LEVY
$ 79.648,543
PAGE 21
CALCULATION LESS TOTAL
AMOUNT TAV
0A306369381 0.0000000000 0.0005099046 0.4311469426 $ 269,660.96
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.4306369381 0.0000000000 0.0005099046 0.4311468426 $ 269,660.96
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0,0000000000
0.0000000000
0.0000000000
$
- $
- $ -
0.4306369381
0.0000000000
0.0005099046
0.4311468426
$
269,660.96 $
- $ 269,660.96
1
SKAGIT HOSPITAL DISTRICT #304
$
11,173.85 $ -
$
- $
11,173.85
TOTAL REGULAR LEVY
$
11,173.85 $ -
$
- $
11,173.85
VALUATION
EXCESS LEVY
$ 104,277,004
$
$
$
$
TOTAL EXCESS LEVY
$
- $
- $
- $
-,
GRAND TOTAL
$
11,173.85 $
- $
- $
11,173.85
0.0000000000 0.0000000000 0.0000000000 0.1402894763 $ 11,173.85
0.0000000000 0.0000000000 0.0000000000 0.1402894763 $ 11.173.85
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000 $
0.0000000000 $ - $
0.1402894763 $ 11,173.85 $
$
$ 11,173.85
TOTAL ALL HOSPITAL DISTIRCTS
GRAND
TOTAL REGULAR LEVIES S 280,515.89 $
$
318.92 S
280,834.81
0.4306369381 0.0000000000 0.0005099046
0.5714363189 $ 280,834.81
TOTAL EXCESS LEVIES $ $
$
$
000000000000 0.0000000000 0.0000000000
000000000000 $ $ $
GRAND TOTAL $ 280.515.89 9
- $
318.92 $
280.834.81
0 41061691R1 0nnnnnnnnnn n nnnsn99n46
n 67141611A9 A 2Rn R14 R1 4 Q 2R0 Aid At
1/1612019
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
,D VALOREM I LEVY RATE - DOLLARS PER THOUSAND
84.69
K-UNU -NU
3 E
PAGE 22
CALCULATION LESS TOTAL
WATER DISTRICT #2
VALUATION
S 239,782,529
$
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
TOTAL EXCESS LEVY
$
- $ -
$ -
$
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
WATER DISTRICT #4
VALUATION
$ 625,450,388
$
- $ -
$ -
$
- OA000000000
0.0000000000
0,0000000000
0.0000000000
$
- $
TOTAL EXCESS LEVY
S
- $ -
$
- $
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
WATER DISTRICT #7
VALUATION
$ 343,989,837
$
- S -
$
- S
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
TOTAL EXCESS LEVY
S
- $ -
$
- $
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- S
- $ -
WATER DISTRICT
#13
VALUATION
$ 44,729,980
$
$
$
S
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
$
$
TOTAL EXCESS LEVY
$
- $
- $
- S
-
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
WATER DISTRICT #14
VALUATION
$ 158.039,902
$
- S
- $
- $
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
TOTAL EXCESS LEVY
$
- $
- $
- $
- 0.0000000000
0.0000000000
0.0000000000
0.0000000000
1/16/2019
ORDER OF LEVY
PAGE 23
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO COLLECT/AD VALOREM LEVY RATE -DOLLARS
PER THOUSAND
LEVY
REFUND FUND TOTAL LEVY REFUND
FUND
TOTAL
CALCULATION
LESS
TOTAL
84.68
84.69 84.68
84.69
AMOUNT
TAV
WATER DISTRICT #18
VALUATION
$ 22,961,095
$ -
$
- $
- $ - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
$ -
$
TOTAL EXCESS LEVY
5 -
$
- $
- $ - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
5 -
$ -
$ -
COLUMBIA VALLEY WATER & SEWER DISTRICT #19
VALUATION
$ 90,252,798
$ -
$
- S
- $ - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
$ -
$ -
$ -
TOTAL EXCESS LEVY
$ -
$
- $
- $ - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
S -
$
BIRCH BAY WATER & SEWER DISTRICT
VALUATION
$ 1,508,461,425
$
$
$
$ 0.0000000000 0,0000000000
0.0000000000
0.0000000000
$
$
$
TOTAL EXCESS LEVY
$ -
S
- $
- $ - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
$ -
$ -
$ -
LAKE WHATCOM WATER & SEWER
DISTRICT(formerly#10
VALUATION
$ 1,939,990.340
S -
$
- $
- $ -
0.0000000000 0.0000000000
0.0000000000
0.0000000000
5 -
$ -
$ -
TOTAL EXCESS LEVY
$ -
$
- $
- $ -
0,0000000000 0.0000000000
0.0000000000
0.0000000000
$ -
$ -
$ -
SAMISH WATER DISTRICT(formerly #12
VALUATION
$ 286,106,619
$ -
$
- S
- $ - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
$ -
$ -
$ -
TOTAL EXCESS LEVY
$ -
$
- $
- 5 - 0.0000000000 0.0000000000
0.0000000000
0.0000000000
$ -
5 -
$ -
1/16/2019 ORDER OF LEVY PAGE24
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
1/16/2019
ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
0 VALOREM I LEVY RATE -
D TOTAL LEVY
84.69 84.6E
PAGE 25
CALCULATION LESS TOTAL
CEMETERY DISTRICT #1
VALUATION
$ 86,034,859
S
1,987.34
$ -
$
4S1
$
1,992.15 0.0230992417
0.0000000000
0.0000559076
0.0231551492
$
1,992.15
TOTAL REGULAR LEVY
$
1,987.34
$ -
$
4.81
S
1,992.15 0.0230992417
0.0000 000000
0.0000559076
0.02315 11492
$
1,992.15
CEMETERY DISTRICT #2
VALUATION
$ 296,095,758
$
6,636.94
$ -
$
21.55
$
6,658.49 0.0224148432
0.0000000000
0.0000727805
0.0224876238
$
6,658.49
TOTAL REGULAR LEVY
$
6,636.94
$ -
$
21.55
$
6,658A9 0.0224148432
0.0000000000
0.0000727805
0.0224876238
$
6,658.49
CEMETERY DISTRICT #3
VALUATION
$ 97.910,200
$
6,593.51
$ -
$
0.32
$
6,593.83 0.0673424219
0.0000000000
0.0000032683
0.0673456902
$
6,593.83
TOTAL REGULAR LEVY
$
6,593.51
$ -
$
0.32
$
6,593.83 0.0673424219
0.0000000000
0.0000032683
0.0673456902
$
6,593.83
CEMETERY DISTRICT #4
VALUATION
S 769,935,870
$
39,007.82
$ -
$
77.94
$
39,085.76 0.0506637261
0.0000000000
0.0001012292
0.0507649553
S
39,085.76
TOTAL REGULAR LEVY
S
39,007.82
$ -
$
77.94
$
39,085.76 0.0506637261
0.0000000000
0,0001012292
0.0507649553
$
39,085.76
VALUATION
S 88,605,099
$ 5,139.44 $ - $ 4.00 $ 5,143.44 0.0580038953 0.0000000000 0.0000451441 0.0580490294 $ 5,143.44
TOTAL REGULAR LEVY $ 5,139.44 $ - $ 4.00 $ 5,143.44 0.0580038853 0.0000000000 0.0000451441 0.0580490294 $ 5,143.44
1116/2019 ORDER OF LEVY PAGE26
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
F
84.68
IEFUND FUND TOTAL CALCULATION LESS TOTAL
84.69 AMOUNT TAV
VALUATION
$ 2,412,661,180
$
118,060.82
$ -
$
261.16
$
118,321.98
0.0489338582
0.0000000000
0.0001082456
0.0490421038
$
118,321.98
TOTAL REGULAR LEVY
$
118,060.82
$
- $
261.16
$
118,321.98
0.0489338582
0.0000000000
0.0001082456
0.0490421038
S
118,321.98
CEMETERY DISTRICT #7
VALUATION
S 2,593,936,926
$
225,712.46
$ -
$
101.36
$
225.813.82 0.0870154003
0.0000000000
0.0000390757
0.0870544761
$
225.813.82
TOTAL REGULAR LEVY
$
225,712.46
$ -
7
001.36
S
225,813.82 0,0870154003
0.0000000000
0.0000390757
0.0870544761
$
225,813.82
CEMETERY DISTRICT #8
VALUATION
$ 625,450,388
$
6,432.66
$
- $
7.60
$
6,440.26 0.0102848445
0.0000000000
0.0000121512
0,0102969958
$
6,440.26
TOTAL REGULAR LEVY
$
6,432.66
$
- $
7.60
$
6,440.26 0.0102848445
0.0000000000
0.0000121512
0.0102969958
$
6,440.26
CEMETERY DISTRICT #9
VALUATION
$ 614,962,255
$
45,508.44
$
- $
87.98
$
45,596.42 0.0740020052
0.0000000000
0.0001430657
0.0741450709
$
45,596.42
TOTAL REGULAR LEVY
$
45,508.44
$
- $
87.98
$
45,596.42 0.0740020052
0.0000000000
0.0001430657
0.0741450709
$
45,596.42
VALUATION
$ 2,649,232,812
$ 157,340.08 $ - $ 164.71 $ 157,504.79 0.0593908090 0.0000000000 0.0000621727
TOTAL REGULAR LEVY $ 157,340.08 $ - $ 664.71 $ 157,504.79 0.0593908090 0.0000000000 0.0000621727
0.0594529817 $ 157,504.79
0.0594529817 $ 157,504.79
111612019 ORDER OF LEVY PAGE 27
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
LEVY RATE - DOLLARS PER THOUSAND
LEVY REFUND FUND TOTAL CALCULATION LESS TOTAL
84.68 84.69 AMOUNT TAV
VALUATION
$ 97,440,158
$ 7,277.79 $ - S 25.98 $ 7,303.77 0.0746898419 0.0000000000 0.0002666252 0.0749564671 $ 7,303.77
TOTAL REGULAR LEVY $ 7,277.79 $ - 5 25.98 $ 7,303.77 0.0746898419 0.0000000000 0.0002666252 0.0749564671 $ 7,303.77
TOTAL REGULAR LEVIES S 619,697.30 $ - $ 757.41 $ 620,454.71 I 0,5718408773 0,0000000010 0.0009096658 0,57675115433 $ 620,454.71
GRAND TOTAL $ 619,697.30 $ - $ 757.41 $ 620,454.71 0.5758408773 0.0000000000 0.0009096658 0.5767505433 $ 620,454.71
1/16/2019 ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
I
LEVY REFUND
84.68
VALUATION
$ 1,639,233,233
PAGE28
CALCULATION LESS TOTAL
S 284,138.99 $ - S - $ 284,138.99 0.1733365236 0,0000000000 0.0000000000 0.1733365236 $ 284,138.99
TOTAL REGULAR LEVY $ 284,138.99 S - 7- $ 284,138.99 0.1733365236 0.0000000000 0.0000000000 0A733365236 S 284.138.95
VALUATION
$ 296,095,758
$ 52,806.61 $ - S - $ 52,806.61 0,1783430143 0.0000000000 0.0000000000 0.1783430143 $ 52,806.61
TOTAL REGULAR LEVY $ 52,806.61 S - $ - $ 52,806.61 0.1783430743 0.0000000000 0.0000000000 0.1783430143 $ 52,806.61
VALUATION
$ 168,800,069
$ 34,682.05 S - $ - $ 34,682.05 0.2054622975 0.0000000000 0.0000000000 0.2054622975 $ 34,682.05
TOTAL REGULAR LEVY $ 34,682.05 $ - $ - S 34,682.05 0.2054622975 0.0000000000 0.0000000000 0.2054622975 $ 34,682.05
VALUATION
$ 32.203,527.231
$ 8,158,462.16 $ - $ 8,727.53 S 8,167,189.69 0.2533406388 0.0000000000 0.0002710116 0,2536116504 $ 8,167,189.69
TOTAL REGULAR LEVY $ 8,158,462.16 $ - $ 6,727.53 $ 6,167,189.69 0.2533406388 0.0000000000 0.0002710116 0.2536116504 $ 8,167,189.69
TOTAL REGULAR LEVIES
$ 8,530,089.81 S - $ 8,727.53 $ 8,538,817.34 0.8104824742 0.0000000000 0.0002710116 0.8107534858 $ 8,538.817.34
GRAND TOTAL $ 8,530,089.81 $ - $ 8,727.53 S 8,538,817.34 0.8104824742 0.0000000000 0.0002710116 0.8107534858 $ 8,538,817.34
1/1612019 ORDER OF LEVY PAGE 29
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
REFUND FUND TOTAL
84.68 84.69
VALUATION
REGULAR LEVY
$ 1.147,287,628
EXPENSE FUND
S
1,376,423.69
$ -
$
4,598.22
S
1,381,021.91
RESERVE FUND
$
-
S -
$
-
S
-
TOTAL REGULAR LEVY
$
1,376,423.69
$ -
$
4,598.22
S
1,381,021.91
VALUATION
EXCESSLEVY
$ 1,127,418.553
GO BOND
S
-
$ -
$
TOTAL EXCESS LEVY
$
-
$ -
$
-
$
-
GRAND TOTAL
$
1,376,423.69
$ -
$
4,598.22
$
1,381,021.91
VALUATION
REGULAR LEVY
$ 1,617,879.782
EXPENSE FUND
$
1,503,000.32
$ -
S 3,682.19
$
1,506,682.51
RESERVE FUND
$
-
$
- $ -
$
-
CAPITAL IMP
$
-
$ -
$ -
$
-
TOTAL REGULAR LEVY
S
1,503,000.32
$
- $ 3.682.19
$
1,506,682.51
VALUATION
EXCESS LEVY
$ 1,872,948,607
GO BOND
$
245,000.00
S
- $ -
$
245,000.00
TOTAL EXCESS LEVY
$
245,000.00
$
- $ -
$
245,000.00
GRAND TOTAL
$
1,748,000.32
$
- $ 3,682.19
$
1,751,682.51 '..
CALCULATION LESS TOTAL
1.1997198056 0,0000000000 0.0040079052 1.2037277107 $ 1,381.021.91
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
1.1997198056 0.0000000000 0.0040079052 1.2037277107 $ 1,381,021.91
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
0.0000000000
0,0000000000
0.0000000000
0.0000000000
$
- $
- $ -
1.1997198056
0.0000000000
0.0040079052
1.2037277107
$
1,381,021.91 $
- $ 1,381,021.91
0.9289938206 0.0000000000 0.0022759355 0.9312697561 $ 1.506,682.51
0.0000000000 0.0000000000 0.0000000000 0.0000000000 S -
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
0.9289938206 0.0000000000 0.0022759355 0.9312697561 $ 1,506,682.51
0.1308097825
0,0000000000
0.0000000000
0A308097825
$
245,000.00
$128.02 $
244,871.98
0,1308097825
0.0000000000
0.0000000000
0.1308097825
$
245,000.00 $
128.02 $
244,871.98
1.0598036031
0.0000000000
0.0022759355
1.0620795386
$
1,751,682.51 $
128.02 $
1,751,554.49
1116/2019 ORDER OF LEVY PAGE 30
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
F
84.68
TOTAL
VALUATION
REGULAR LEVY
$ 625,439.068
EXPENSE FUND
$
606,102.73
S
- $ 717.68
$
606,820.41
RESERVE FUND
$
-
$
- $ -
$
-
CAPITAL IMP
$
-
$
- $
TOTAL REGULAR LEVY
$
606,102.73
$
- $ 717.68
$
606,820.41
VALUATION
EXCESSLEVY
$ 621,939,721
GO BOND
$
-
$
- $ -
$
-
TOTAL EXCESS LEVY
$
-
$
GRAND TOTAL
$
606,102.73
$
- $ 717.68
$
606,820.41
VALUATION
REGULAR LEVY
$ 4,728,442,198
EXPENSE FUND
$
5,736,986.89
$
- $
6,039.51
$
5,743,026.40
RESERVE FUND
$
-
S
- $
-
$
-
TOTAL REGULAR LEVY
$
5,736,986.89
$
- $
6,039.51
$
5,743.026.40
VALUATION
EXCESSLEVY
$ 4,688,785,032
GO BOND
$
-
$
- $
-
$
-
TOTAL EXCESS LEVY
GRAND TOTAL
$
5,736,986.89
$
- $
6,039.51
$
5,743,026.40
CALCULATION LESS TOTAL
AMOUNT TAV
0.9690835783 0.0000000000 0.0011474819 0,9702310601 $ 606,820.41
0.0000000000 0.0000000000 0.0000000000 0,0000000000 $
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.9690835783 0.0000000000 0.0011474819 0.9702310601 $ 606,820.41
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.0000000000
0.9690835783
0.0000000000
0.0011474819
0.0000000000 S -
0,0000000000 $ - $
0.9702310601 $ 606,820.41 $
1,2132932263 0.0000000000 0.0012772727 1.2145704990 $ 5,743,026.40
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
1.2132932263 0.0000000000 0.0012772727 1.2145704990 $ 5,743,026.40
$ 606,820.41
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
S
$
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
1.2132932263
0.0000000000
0.0012772727
1.2145704990
$
5,743,026.40 $
- $ 5,743,026.40
1/16/2019 ORDER OF LEVY PAGE 31
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
DOLLARS TO
LEVY
VALUATION
$ 798,096,611
EXPENSE FUND
S
1,023,150.19
$ -
$
3,037.39
$
1,026,187.58
RESERVE FUND
$
-
$ -
$
-
$
-
TOTAL REGULAR LEVY
$
1,023.150.19
$ -
$
3,037.39
$
1,026,187.58
VALUATION
EXCESS LEVY
$ 793,591,660
M $ O
$
325,000.00
$ -
$
-
$
325,000.00
TOTAL EXCESS LEVY
$
325,000.00
$
- $
-
$
325,000.00
GRAND TOTAL
$
1,348,150.19
$
- $
3,037.39
$
1,351,187.58
VALUATION
REGULAR LEVY
$ 294,002,334
EXPENSE FUND
$
358,836.33
$ -
$
1,541.80
$
360,378.13
RESERVE FUND
$
-
$ -
$
-
$
-
TOTAL REGULAR LEVY
$
358,836.33
$ -
$
1,5 11.80
$
360,378.13
VALUATION
EXCESSLEVY
$ 289,529,616
GO BOND
$
-
S -
$
-
$
-
TOTAL EXCESS LEVY
$
-
$ -
$
-
$
-
GRAND TOTAL
$
358,836.33
$ -
$
1,541.80
$
360,378.13
REFUND FUND
84.68 E
CALCULATION LESS TOTAL
1.2819878896 0.0000000000 0.0038057924 1.2857936819 $ 1,026.187.58
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
1.2819878696 0.0000000000 0.0038057924 1,2857936819 $ 1,026,187.58
0.4147568390
0.0000000000
0.0000000000
0.4147568390
0.0000000000
0.0000000000
1.6967447286
0.0000000000
0.0038057924
0.4147568390
$
325,000.00 $
27.20 $
324,972.80
0.4147568390
$
325,000.00 $
27.20 $
324.972.80
1.7005505209
$
1,351,187.58 $
27.20 $
1,351,160.38
1.2205220452
0.0000000000
0.0052441761
1.2257662213
$
360,378.13
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
-
1.2205220452
0.0000000000
0.0052441761
1.2257662213
$
360,378.13
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
1.2205220452
0.0000000000
0.0052441761
1.2257662213
$
360,378.13 $
- $ 360,378.13
1/16/2019 ORDER OF LEVY PAGE32
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
F
84.68
VALUATION
REGULAR LEVY
$ 566,256,269
EXPENSE FUND
$
659,028.78
$
- $
2,568.18
$
661,596.96
RESERVE FUND
S
-
$
- $
-
$
_
TOTAL REGULAR LEVY
$
659,028.78
$
- $
2,568.18
$
661,596.96
VALUATION
EXCESSLEVY
$ 561,436,854
GO BOND
$
-
$
- $
-
$
-
TOTAL EXCESS LEVY
$
GRAND TOTAL
$
659,028.78
$
- $
2,568.18
$
661,596.96
VALUATION
REGULAR LEVY
$ 165,864,506
EXPENSE FUND
$
154,045.95
$
- $ -
$
154,045.95
RESERVE FUND
$
-
$
- $ -
$
-
CAPITAL IMP
$
-
$
- $ -
$
-
TOTAL REGULAR LEVY
$
154,045.95
$
- $ -
$
154,045.95
VALUATION
EXCESSLEVY
$ 162,961,388
GO BOND
$
-
$
- $ -
$
-
TOTAL EXCESS LEVY
$
-
$
- $
GRAND TOTAL
$
154,045.95
$
- $ -
$
154,045.95
REFUND FUND TOTAL CALCULATION LESS TOTAL
3 84.69 AMOUNT TAV
1.1683702172 0.0000000000 0,0045353670 1.1683702172 $ 661,596.96
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
1.1683702172 0.0000000000 0,0045353670 1.1683702172 $ 661,596.96
0,0000000000
0.0000000000
0.0000000000
0.0000000000
$
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
1.1683702172
0.0000000000
0.0045353670
1.1683702172
$
661,596.96 $
$ 661,596.96
0.9287457197 0.0000000000 0.0000000000 0.9287457197 $ 154,045.95
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.9287457197 0.0000000000 0.0000000000 0.9287457197 $ 154,045.95
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
$
$
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
$
$
0.9287457197
0.0000000000
0.0000000000
0.9287457197
$
154,045.95 $
- $ 154,045.95
1/16/2019 ORDER OF LEVY PAGE 33
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
i
84.69
VALUATION
REGULAR LEVY
$ 278,376,941
EXPENSE FUND
$
369,619.57
$
- $
57.21 $
369,676.78
RESERVE FUND
$
-
$
- $
- $
-
TOTAL REGULAR LEVY
$
369,619.57
$
- $
57.21 $
369,676.78
VALUATION
EXCESSLEVY
$ 272,237.508
GO BOND
$
-
$
- $
TOTAL EXCESS LEVY
$
-
$
- $
GRAND TOTAL
$
369,619.57
$
- $
57.21 $
369,676.78
VALUATION
REGULAR LEVY
$ 334,463,030
EXPENSE FUND
$
256,514.97
$
- $ 279.41
$
256,794.38
RESERVE FUND
$
-
$
- $ -
$
-
TOTAL REGULAR LEVY
$
256,514.97
$
- $ 279.41
$
256,794.38
VALUATION
EXCESS LEVY
S 332,046,403
GO BOND
$
-
$
- $ -
$
-
TOTAL EXCESS LEVY
$
-
$
- $
GRAND TOTAL
$
256,514.97
$
- $ 279.41
$
256,794.38
CALCULATION LESS TOTAL
1.3279719889 0.0000000000 0.0002055127 1.3279719889 $ 369,676.78
0,0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
1,3279719889 0.0000000000 0.0002055127 1.3279719889 $ 369,676.78
0.0000000000
0.0000000000
0.0000000000
0,0000000000
$
- S
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
1.3279719889
0.0000000000
0.0002055127
1.3279719889
$
369,676.78 $
0.7677810609 0.0000000000 0.0008353988 0.7677810609 $ 256,794.38
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.7677810609 0.0000000000 0.0008353988 0,7677810609 $ 256,794.38
- $ 369,676.78
0.0000000000
0.0000000000
0.0000000000
0.0000000000
S
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $
- $ -
0.7677810609
0.0000000000
0.0008353988
0.7677810609
$
256,794.38 $
- $ 256,794.38
1/16/2019 ORDER OF LEVY PAGE 34
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
CALCULATION LESS TOTAL
VALUATION
REGULARLEVY
$ 199,377,787
EXPENSE FUND
$
137,477.34
$
-
$
137,477.34
0.6895318785
0.0000000000
0.0000000000
0.6895318785
$
137,477.34
RESERVE FUND
$
30,000.00
$
- $ -
S
30,000.00
0.1504681161
0.0000000000
0.0000000000
0.1504681161
S
30,000.00
TOTAL REGULAR LEVY
$
167.477.34
S
- $ -
$
167.477.34
0.8399999946
0.0000000000
0.0000000000
0.8399999946
$
167,477.34
VALUATION
EXCESSLEVY
$ 198,988,981
GO BOND
$
-
S
- $ -
$
-
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- S - $ -
TOTAL EXCESS LEVY
S
-
$
- S -
$
-
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
- $ - $ -
GRAND TOTAL
$
167,477.34
$
$ -
$
167,477.34
0.8399999946
0.0000000000
0.0000000000
0.8399999946
$
167,477.34 $ - $ 167,477.34
VALUATION
REGULAR LEVY
$ 4,665,891,976
EXPENSE FUND
$
5,890,553.79
$ -
$ 11,615.02
S 5,902,168.81
RESERVE FUND
$
-
$ -
$ -
S -
VALUATION
REGULAR LEVY -Non
Voted Bond Debt 2013 Tax Year Annexation
to City o1 Lynden
S 4.669,817.586
$
240,700.00
$ -
S -
$ 240,700.00
TOTAL REGULAR LEVY
S
5,890,553.79
$ -
$ 11,615.02
$ 6,142.868.81
VALUATION
EXCESSLEVY
S 4,599,815.311
GO BOND
5
-
$ -
$ -
$ -
TOTAL EXCESS LEVY
S
GRANDTOTAL
S
5,890,553.79
$ -
$ 11,615.02
$ 6,142,868.81
1,2624711031 0.0000000000 0.0024893461 1.2649604492 S 5,902,168.81
0.0000000000 0.0000000000 0.0000000000 0.0000000000 S -
0.0515437692 0.0000000000 0,0000000000 0.0515437692 $ 240.700.00
1.3140148723 0.0000000000 0.0024893461 1.3165042184 S 6,142,868.81
0.0000000000 0.0000000000 0.0000000000
0.0000000000 0.0000000000 0.0000000000
1.3140148723 0.0000000000 0.0024893461
0.0000000000 $ - $
0.0000000000 S - $
1.3165042184 $ 6,142,868.81 $
- $ 6,142,868.81
1116/2019 ORDER OF LEVY
PAGE 35
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
VALUATION
REGULARLEVY
$ 2.295,569,417
EXPENSE FUND
$ 2,645,559.66
$ -
$ 11,946.47
$ 2,657.506.03
RESERVE FUND
$ -
$ -
$ -
$ _
CAPITAL IMP
$ -
$ -
$ _
$ _
TOTAL REGULAR LEVY
$ 2,645,559.56
$ -
$ 11,946.47
$ 2,657,506.03
VALUATION
EXCESS LEVY
$ 2,267,767.792
GO BOND
$
229,050.00
$ -
$ - $ 229,050.00
TOTAL EXCESS LEVY
$
229,050.00
$ -
$ - $ 229,050.00
GRAND TOTAL
$
2,874,609.56
$
$ 11,946.47 $ 2,886,556.03
CALCULATION LESS TOTAL
AMOUNT TAV
1.1524633237 0.0000000000 0.0052041423 1.1576674660 $ 2,657,506.03
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
0.0000000000 0.0000000000 0.0000000000 0.0000000000 $ -
1.1524633237 0.0000000000 0.0052041423 1.1576674660 $ 2.657,506.03
0.1010024046 0.0000000000 0.0000000000 0.1010024046 $ 229,050.00 $ 82.21 $ 228,967.79
0.1010024046 0.0000000000 0.0000000000 0.1010024046 $ 229,050.00 $ 82.21 $ 228,967.79
1.2534657283 0.0000000000 0.0052041423 1.2586698706 $ 2,886,556.03 $ 82.21 $ 2,886,473.82
1/16/2019 ORDER OF LEVY PAGE 36
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
tS TO COLLECT / AD
REFUND FUND
84.68 8,
REGULAR LEVIES
EXPENSE FUND
$ 20.717,300.11
$ -
$ 46,083.08
$
20,763,383.19
RESERVE FUND
S 30.000.00
$ -
$ -
$
30,000.00
NON -VOTED BONDS
$ 240,700.00
$ -
$ -
$
240,700.00
CAPITAL IMP
$
$
$
$
TOTAL REGULAR LEVIES
$ 20,988,000.11
$ -
$ 46,083.08
$
21,034,083.19
EXCESS LEVIES
GO BONDS & M&O
$ 799,050.00
$
$
$
799,050000
TOTAL EXCESS LEVIES
$ 799,050.00
$
$
$
799,050400
\TE - DOLLARS PER
REFUND FUND
84.68 8
CALCULATION LESS TOTAL
AMOUNT TAV
14.1109356576
0.0000000000
0.0310283307
14.1363877095
$
20,763.383.19
0.1504681161
0.0000000000
0.0000000000
0.1504681161
S
30,000.00
0.0515437692
0.0000000000
0.0000000000
0.0515437692
$
240,700.00
0.0000000000
0.0000000000
0.0000000000
0.0000000000
$
14.3129475429
0.0000000000
0.0310283307
14.3383995948
$
21,034,083.19
0.6465690261 0.0000000000 0.0000000000 0.6465690261 0 $ 799,050.00 $ 237.43 $ 798,812.57
0.6465690261 0.0000000000 0.0000000000 0.6465690261 $ 799,050.00 $ 237.43
GRAND TOTAL $ 21,787,050.11 $ - $ 46,083.08 $ 21,833,133.19 1 14.9595165690 0.0000000000 0.0310283307 14.9849686209 $ 21,833,133.19 $ 237.43 $ 21,832,895.76
1/1612019 ORDER OF LEVY
WHATCOM COUNTY - 2018 FOR 2019 COLLECTION
BUDGETED
AMOUNT
STATE
$ 88,564,213.00
COUNTY
$ 30,475,439.13
ROAD DISTRICT
$ 20,089,856.02
CONSERVATION FUTURES
$ 1,127,546.11
FLOOD CONTROL ZONE DISTRICT
$ 4,857,231.82
PORT OF BELLINGHAM
$ 7,328,502.29
RURAL LIBRARY
$ 8,687,097.39
CITIES
$ 31,386,597.65
AFFORDABLE HOUSING
$ 2,667,000.00
SCHOOL DISTRICTS
$ 96,582,163.99
PARK DISTRICTS
$ 1,115,576.63
HOSPITAL DISTRICTS
$ 280,834.81
WATER & SEWER DISTRICTS
$ -
CEMETERY DISTRICTS
S 620,454.71
EMS DISTRICTS
$ 8,538,817.34
FIRE DISTRICTS
$ 21,833,133.19
GRAND TOTAL $ 324,154,454.08
ORDER OF LEVY $ 324,154,454.08
CALCULATION
LESS
TOTAL
AMOUNT
TAV
S 88,564,213.00
$
-
$ 88,564,213.00
$ 30,475,439.13
$
-
$ 30,475,439.13
$ 20,089,856.02
$
-
$ 20,089,856.02
$ 1,127,546.11
$
-
$ 1,127,546.11
$ 4,857,231.82
$
-
$ 4,857,231.82
$ 7,328,502.29
$
-
$ 7,328,502.29
$ 8,687,097.39
$
-
$ 8,687,097.39
$ 31,386,597.65
$
14.64
$ 31,386,583.01
$ 2,667,000.00
$ 2,667,000.00
$ 96,582,153.99
$
197,019.75
$ 96,385,134.24
$ 1,115,576.63
S
1.05
$ 1,115,575.58
$ 280,834.81
$
-
$ 280,834.81
$ -
S
-
$ -
$ 620,454.71
$
-
$ 620,454.71
$ 8,538,817.34
$
-
$ 8.538.817.34
S 21,833,133.19
$
237.43
$ 21,832,895.76
$ 324,154,454.08 $ 197,272.87 $323,957,181.21
TAV let PRIORITY $ 106,707.23
TAV 2nd PRIORITY $ 90,538.44
TAV 3rd PRIORITY $ 27.20 Excess Levy
TOTAL $ 1 , 77272.87
PAGE 37
PROJECTED TAXES (REGULAR) - PACS
$ 208,193,070.07
PROJECTED TAXES (EXCESS) - PACS
$ 115,764,111.12
FULL TAV - PACS
$ 106.734.43
LESS SO TRANS LEVY TAV
HALF TAV - PACS
$ 90,538.44
LESS ORDER OF LEVY TOTAL TAX
$ (323,957,181.21)
LESS TAV DISTRIBUTION
$ (197,272.87)
PLUS or (MINUS) to BALANCE:
S (0.02)
FIRE PATROL
$ -
■
BUDGET FOR 2019
Macaulay Creek Flood Control District/641
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
$14,757
$31 $18,788
(including 2018 and past years) $4,000
Actual 2018 expenditures $300
$300
Less any Estimated 2018 Expenditures
(any outstanding invoices) $0
2019 Budget
Revenues
Assessments
Other Revenue
Projected 2019 beginning balance $18,488
$10,000
Total 2019 Revenues $10,000
Total available for 2019 Budget Allocation $28,488
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin
Projected Work Plan/Estimated
Maintenance Expenses
New Project and Unforeseen Expenses
Total Expenditures
Projected 2019 Ending Balance
$300
$19,700
$8,488
$28,488
$0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$10,000.00
BUDGET FOR 2019
Butler Ditch District/622
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$8,319
$69
$2,580
$300
$2,264
$10,968
$2,564
Projected 2019 beginning balance $8,404
Revenues
Assessments $5,200
Other Revenue $0
Total 2019 Revenues $5,200
Total available for 2019 Budget Allocation $13,604
(2016 prgjected beginning balance + 2016 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $4,975
New Project and Unforeseen Expenses $8,404
Total Expenditures $13,604
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$5,200.00
BUDGET FOR 2019
Consolidated Drainage Improvement District #1/623
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$8,938
$16,611
$12,387
$5,930
$0
$37,936
$5,930
Projected 2019 beginning balance $321006
Revenues
Assessments $4,000
Other Revenue $1,500
Total 2019 Revenues $5,500
Total available for 2019.Budget Allocation $37,506
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $15,775
New Project and Unforeseen Expenses $21,506
Total Expenditures $37,506
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$4,000.00
:
BUDGET FOR 2019
Drainage District #2/624
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$13,711
$3,285
$1,289
$695
$0
$18,285
$695
Projected 2019 beginning balance $17,590
Revenues
Assessments $3,000
Other Revenue
Total 2019 Revenues
Total available for 2019 Budget Allocation $17,590
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $4,775
New Project and Unforeseen Expenses $12,590
Total Expenditures $17,590
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$3,000.00
BUDGET FOR 2019
Drainage District #3/625
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$32,051
$1,471
$5,086
$16,970
$1,000
$17,970
Projected 2019 beginning balance $207638
Revenues
Assessments $10,000
Other Revenue
Total 2019 Revenues $10,000
Total available for 2019 Budget Allocation $30,638
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $26,575
New Project and Unforeseen Expenses $3,838
Total Expenditures $30,638
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$10,000.00
EXHIBIT B
BUDGET FOR 2019
Drainage Improvement District #5/626
As of December 31, 2017
Cash in Account
WCIP investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$25,611
01K 1111
$11,577 J
$15,685
$11,000
$53,199
$26,685
Projected 2019 beginning balance $26,514
Revenues
Assessments $20,000
Other Revenue
Total 2019 Revenues $20,000
Total available for 2019 Budget Allocation $46,514
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $21,775
New Project and Unforeseen Expenses $24,514
Total Expenditures $46,514
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$20,000.00
EXHIBIT B
BUDGET FOR 2019
Drainage Improvement District #6/627
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$4,854
$24,546
$1,152
$125
$5,500
$30,552
$5,625
Projected 2019 beginning balance $24,927
Revenues
Assessments $3,500
Other Revenue
Total 2019 Revenues $3,500
Total available for 2019 Budget Allocation $28,427
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin
Projected Work Plan/Estimated
Maintenance Expenses
$225
$5,500
New Project and Unforeseen Expenses $22,702
Total Expenditures $28,427
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$3,500.00
BUDGET FOR 2019
Drainage Improvement District #7/628
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
Revenues
$24,361
$3,686
$2,745
$4,386
$15,500
$30,792
Projected 2019 beginning balance $10,906
Assessments $6,000
Other Revenue
Total 2019 Revenues $6,000
Total available for 2019 Budget Allocation $16,906
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $3,275
New Project and Unforeseen Expenses $13,406
Total Expenditures $16,906
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$6,000.00
EXHIBIT B
BUDGET FOR 2019
Drainage Improvement #15/629
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
$30,470
$10,287 $47,832
(including 2018 and past years) $7,075
Actual 2018 expenditures $486
$2,412
Less any Estimated 2018 Expenditures
(any outstanding invoices) $1,926
2019 Budget
Revenues
Projected 2019 beginning balance $45,420
Assessments $15,000
Other Revenue
Total 2019 Revenues $15,000
Total available for 2019 Budget Allocation $60,420
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $23,775
New Project and Unforeseen Expenses $36,420
Total Expenditures $60,420
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$15,000,00
EXHIBIT B
BUDGET FOR 2019
Drainage Improvement District #17/630
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
$13,405
$1,082
$1,380
$775
$610
$15,867
$1,385
Projected 2019 beginning balance $14,482
Revenues
Assessments $3,000
Other Revenue $0
Total 2019 Revenues $3,000
Total available for 2019 Budget Allocation $17,482
(2016 projected beginning balance + 2016 revenue)
Expenditures.
Admin $175
Projected Work Plan/Estimated
Maintenance Expenses $4,000
New Project and Unforeseen Expenses $13,307
Total Expenditures $17,482
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$3,000.00
BUDGET FOR 2019
Consolidated Drainage Improvement #20/631
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
Revenues
$13,601
$20,526
$2,834
$125
$1,315
$36,961
$1,440
Projected 2019 beginning balance $35,521
Assessments $5,500
Other Revenue
Total 2019 Revenues $5,500
Total available for 2019 Budget Allocation $41,021
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $2,400
New Project and Unforeseen Expenses $38,396
Total Expenditures $41,021
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$5,500.00
BUDGET FOR 2019
Consolidated Drainage Improvement District #21/632
As of December 31, 2017
Cash in Account
$43,471
WCIP Investments
$83
$49,726
Uncollected Assessments
(including 2018 and past years)
$6,172
Actual 2018 expenditures
$3,585
$4,900
Less any Estimated 2018 Expenditures
(any outstanding invoices)
$1,315
Projected 2019 beginning balance
$44,826
2019 Budget
Revenues
Assessments
$12,500
Other Revenue
$500
Total 2019 Revenues
$13,000
Total available for 2019 Budget Allocation
$57,826
(2019 projected beginning balance + 2019 revenue)
Expenditures
Admin $ 3 00
Projected Work Plan/Estimated
Maintenance Expenses $5,500
$52,026
New Project and Unforeseen Expenses
Total Expenditures $57,826
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$12,500.00
BUDGET FOR 2019
Drainage Improvement District #30/633
As of December 31, 2017
Cash in Account
$888
WCIP Investments
$1,763 $2,651
Uncollected Assessments
(including 2018 and past years)
$0
Actual 2018 expenditures
$175
$425
Less any Estimated 2018 Expenditures
(any outstanding invoices)
$250
Projected 2019
beginning balance $2,226
2019 Budget
Revenues
Assessments
Other Revenue
$1,500
mn
Total 2019 Revenues $1,500
Total available for 2019 Budget Allocation $3,726
(2016 projected beginning balance + 2016 revenue)
Expenditures:
Admin
Projected Work Plan/Estimated
Maintenance Expenses
New Project and Unforeseen Expenses
Total Expenditures
Projected 2019 Ending Balance
$175
$1,500
mn nci
$3,726
$0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$1,500.00
EXHIBIT B
BUDGET FOR 2019
Drainage Improvement District #30A/635
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
Revenues
$2,779 b
$210
$0
$175
$0
$2,989
$175
Projected 2019 beginning balance $2,814
Assessments $1,000
Other Revenue $0
Total 2019 Revenues $1,000
Total available for 2019 Budget Allocation $3,814
(2016 projected beginning balance + 2016 revenue)
Expenditures:
Admin
Projected Work Plan/Estimated
Maintenance Expenses
$175
$1,500
$2,139
New Project and Unforeseen Expenses
Total Expenditures $3,814
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$1,000.00
BUDGET FOR 2019
Consolidated Drainage Improvement #31/634
As of December 31, 2017
Cash in Account
WCIP Investments
Uncollected Assessments
(including 2018 and past years)
Actual 2018 expenditures
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
Revenues
$11,785
$47,415
$7,123
$7,673
$16,500
$66,323
$24,173
Projected 2019 beginning balance $42,1.50
Assessments $15,000
Other Revenue $0
Total 2019 Revenues $15,000
Total available for 2019 Budget Allocation $571150
(2016 projected beginning balance + 2016 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $23,000
New Project and Unforeseen Expenses $33,925
Total Expenditures $57,150
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$15,000.00
EXHIBIT B
BUDGET FOR 2019
Diking District #1/636
As of December 31, 2017
Cash in Account
$14,897
WCIP Investments $6,471 $51,368
Uncollected Assessments
(including 2018 and past years) $30,000
Actual 2018 expenditures $39,230
$39,230
Less any Estimated 2018 Expenditures
(any outstanding invoices) $0
2019 Budget
Revenues
Assessments
Other Revenue
Projected 2019 beginning balance $12,138
$60,000
Total 2019 Revenues $60,000
Total available for 2019 Budget Allocation $72,138
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $32,525
New Project and Unforeseen Expenses $39,388
Total Expenditures $72,138
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$60,000.00
BUDGET FOR 2019
Deming Diking District #2/637
As of December 31, 2017
Cash in Account $11,614
WCIP Investments $86 $18,348
Uncollected Assessments
(including 2018 and past years) $6,648
Actual 2018 expenditures $125
$125
Less any Estimated 2018 Expenditures
(any outstanding invoices) $0
2019 Budget
Revenues
Assessments
Other Revenue
Projected 2019 beginning balance $18,223
$12,000
Total 2019 Revenues $12,000
Total available for 2019 Budget Allocation $30,223
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin
Projected Work Plan/Estimated
Maintenance Expenses
New Project and Unforeseen Expenses
Total Expenditures
Projected 2019 Ending Balance
d,ncn
$12,500
$17,473
$30,223
$0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$12,000.00
:
BUDGET FOR 2019
Diking District #3/638
As of December 31, 2017
Cash in Account $7,869 m
WCIP Investments $18,229
Uncollected Assessments
(including 2018 and past years) $5,282
Actual 2018 expenditures $50 w
Less any Estimated 2018 Expenditures
(any outstanding invoices)
2019 Budget
Revenues
$31,380
$50
Projected 2019 beginning balance $31,330
Assessments $12,000
Other Revenue $0
Total 2019 Revenues $12,000
Total available for 2019 Budget Allocation $431330
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $9,775
New Project and Unforeseen Expenses $33,330
Total Expenditures $43,330
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$12,000.00
BUDGET FOR 2019
Diking District #4/639
As of December 31, 2017
Cash in Account $25,240
WCIP Investments $11,971 $46,815
Uncollected Assessments
(including 2018 and past years) $9,604 J
Actual 2018 expenditures $6,637
$6,637
Less any Estimated 2018 Expenditures
(any outstanding invoices) $0
Projected 2019 beginning balance $40,178
2019 Budget
Revenues
Assessments $25,000
Other Revenue
Total 2019 Revenues $25,000
Total available for 2019 Budget Allocation $65,178
(2019 projected beginning balance + 2019 revenue)
Expenditures:
Admin $225
Projected Work Plan/Estimated
Maintenance Expenses $53,500
New Project and Unforeseen Expenses $11,453
Total Expenditures $65,178
Projected 2019 Ending Balance $0
RECOMMENDED ASSESSMENT TO BE LEVIED FOR 2019
$25,000.00