Levy, Tax and Bond Update
November 25, 2024
| | Cory Plager Managing Director cplager@dadco.com (509) 462-6370 | | |
Educational Programs & Operation Levies (EP&O)
2
Source: EHJR 4204, RCW 84.52.053
Levy and Bond Overview
Capital Projects Levies
School Bonds
3
Source: OSPI 1463-GF, 1463-BI
Levy and Bond Overview
4
Property Values and School Taxes
Source: State of Washington, Office of Superintendent of Public Instruction, County Assessor Annual Report, *preliminary
5
Source: State of Washington, Office of Superintendent of Public Instruction, County Assessor Annual Report, *preliminary
Property Values and School Taxes
In 2024, Cle Elum-Roslyn SD was ranked 279th out of 287 school districts for tax rate in Washington State.
Voters approved an estimated $1.00 tax rate for calendar year 2024, the actual tax rate today is $0.58
6
Source: OSPI 1463-GF, 1463-BI, County Assessor Annual Report and/or Sample Ballot. *voter approved
Property Values and School Taxes
7
Source: sos.wa.gov, County Auditor Sample Ballot
Property Values and School Taxes
Example #1 | Projected Tax Rate | Levy Amount |
2026 | $0.35 | $37,900,000 |
2027 | $0.61 | $69,000,000 |
2028 | $0.63 | $75,500,000 |
2029 | $1.10 | $138,900,000 |
2030 | $1.31 | $172,500,000 |
2031 | $1.32 | $183,100,000 |
Example #2 | Projected Tax Rate | Levy Amount |
2025 | $1.55 | $12,547,013 |
2026 | $1.55 | $12,923,423 |
2027 | $1.55 | $13,311,126 |
2028 | $1.55 | $13,710,460 |
2029 | $1.55 | $14,121,773 |
2030 | $1.55 | $14,545,426 |
Bond and Tax Rate Planning
8
9
Source: County Assessor Annual Report
Assumptions: Scenario 20-23 - AV Growth of 3.5% in 2026 -27, followed by 3% in 2028, 2.5% in 2029-30 and 2% thereafter, two sales, 100 bps cushion in 2027 &150 bps in 2028
Bond and Tax Rate Planning
Two Year Capital Levy
10
Source: County Assessor Annual Report
Assumptions: Scenario 24-27 - AV Growth of 3.5% in 2026 -27, followed by 3% in 2028, 2.5% in 2029-30 and 2% thereafter, two sales, 100 bps cushion in 2027 &150 bps in 2028
Bond and Tax Rate Planning
Three Year Capital Levy
11
Cory Plager Managing Director (509) 462-6370 cplager@dadco.com | Dave Trageser Managing Director (206) 903-8699 dtrageser@dadco.com |
Maura Lentini Sr. Vice President (206) 903-8687 mlentini@dadco.com
| Suzanne Eide Sr. Vice President (206) 903-8690 seide@dadco.com |
Crystal Vogl Vice President (406) 791-7214 cvogl@dadco.com | Mark Froio Sr. Vice President (206) 903-8690 mfroio@dadco.com |
Hannah Bulla Associate (509) 462-6370 hbulla@dadco.com | |
DA DAVIDSON OFFERS:
Neither this material nor any of its contents may be disclosed, sold, or redistributed, electronically or otherwise, without prior written consent of Davidson Companies. The information presented herein is based on public information we believe to be reliable, prevailing market conditions, as well as our views at this point in time. We make no representation or warranty with respect to the accuracy or completeness of this material. Past performance is not necessarily indicative of future results. Davidson Companies does not assume any liability for any loss which may result from the reliance by any person upon such material. We make no representations regarding the legal, tax, regulatory, or accounting implications of entering into a Transaction.
Required Disclosure Pursuant to MSRB Rule G-23: An underwriter’s primary role will be to purchase as principal, or arrange for the placement of the securities in a commercial arm’s length transaction with the issuer, and may have financial and other interests that differ from those of the issuer. In its capacity as underwriter and not as financial advisor, an underwriter may provide incidental financial advisory services at the issuer’s request, including advice regarding the structure, timing, terms and other similar matters concerning the issuance. However, an underwriter does not assume any financial advisory or fiduciary responsibilities with respect to the issuer.