1484 MIDDLE ROAD

Tax history graph
  • 2024 Assessed Value (adjusted for exemptions): $368,200
  • 2024 Real Estate Taxes (from tax roll): $8,045.17
  • map-platt-lot-unit: 050-016-009-0000
  • RE Class: ONE FAMI

Disclaimer: The following projections have been obtained based on the 8/15/2023 Debt Schedule and the 8/15/2023 Tax Levy Impact documents published by the town finance department, which was the best information available on the date they were published.

It is expected that these projections will need to be revised as final details on the debt service become available and actual operating expenses replace replace their projections.

Please defer to official town finance department projections in the event of discrepancies.

Projected Tax Bills 2024-2040

Year20242025202620272028202920302031203220332034203520362037203820392040
Approved$8,044$8,238$8,439$8,931$9,481$9,185$10,159$10,560$10,606$10,759$10,999$11,164$11,333$11,694$11,613$11,803$12,149
Rejected$8,044$8,179$8,312$8,538$8,887$8,993$9,140$9,474$9,682$9,863$10,122$10,316$10,512$10,887$10,836$11,052$11,446
Delta$0$59$127$393$594$192$1,019$1,087$925$896$876$849$821$807$777$751$703
Notes:
  • Based on the data in the 8/15/2023 Debt Schedule and the 8/15/2023 Tax Levy Impact documents and utilizing the same assumptions.
  • No projections for tax rates or assessed values are given because there are thousands of tax rate/valuation combinations that produce the same tax bills as the ones the town chose to present.
  • For a given projected residential levy and base year, it follows from the way projections were calculated that the tax bills are determined by three ratios measuring the growth in the total property value relative to the average growth in individual properties:
  • The three growth ratios are:
    • The ratio in full revaluation years (2025 and 2034): (1.05/1.04) or 1.00961538
    • The ratio in statistical revaluation years (2028, 2031, 2037, and 2040): (1.02/1.016) or 1.003937
    • The ratio in non-revaluation years (all others): (1.01/1.005) or 1.004975
  • There are scenarios in which property values quadruple between 2024 and 2040, and scenarios in which they fall by 80% that produce exactly the same tax bills. You can assume any growth rate for individual houses and as long as you preserve the three growth ratios the tax bills wont change.

Tax Bill History

YearMunicipalFire DistrictTotalTax RateFD RateValuationAdjusted ValuationRE ClassDivisor
1992$2,494.88$236.41$2,731.29$24.80$2.35$102,600$100,600ONE FAMI5745.35
1993$2,555.24$256.53$2,811.77$25.40$2.55$102,600$100,600ONE FAMI5832.16
1994$2,691.04$259.55$2,950.59$26.75$2.58$102,600$100,600ONE FAMI5890.38
1995$2,637.44$275.29$2,912.73$27.88$2.91$102,600$94,600ONE FAMI6352.47
1996$2,707.45$280.96$2,988.41$28.62$2.97$102,600$94,600ONE FAMI6495.78
1997$3,182.96$326.20$3,509.16$22.15$2.27$154,700$143,700ONE FAMI5779.11
1998$3,287.86$336.26$3,624.12$22.88$2.34$154,700$143,700ONE FAMI5857.13
1999$3,405.69$326.20$3,731.89$23.70$2.27$154,700$143,700ONE FAMI5992.99
2000$3,370.79$324.32$3,695.11$24.84$2.39$154,700$135,700ONE FAMI6451.08
2001$3,635.40$321.61$3,957.01$26.79$2.37$154,700$135,700ONE FAMI6610.48
2002$3,743.96$316.18$4,060.14$27.59$2.33$154,700$135,700ONE FAMI6754.08
2003$3,742.61$333.82$4,076.43$27.58$2.46$154,700$135,700ONE FAMI6938.91
2004$3,659.82$328.83$3,988.65$17.14$1.54$257,000$213,525ONE FAMI7691.07
2005$3,593.64$337.09$3,930.73$17.91$1.68$257,000$200,650ONE FAMI8321.31
2006$3,677.91$391.27$4,069.18$18.33$1.95$257,000$200,650ONE FAMI8565.01
2007$4,047.83$443.81$4,491.64$12.86$1.41$395,080$314,761ONE FAMI8012.88
2008$4,261.86$459.55$4,721.41$13.54$1.46$395,080$314,761ONE FAMI8227.07
2009$4,406.66$481.58$4,888.24$14.00$1.53$395,080$314,761ONE FAMI8422.53
2010$3,992.67$412.70$4,405.37$16.64$1.72$338,400$239,944ONE FAMI9546.82
2011$4,199.10$423.56$4,622.66$17.25$1.74$338,400$243,426ONE FAMI9586.23
2012$4,280.31$435.62$4,715.93$17.49$1.78$338,400$244,729ONE FAMI9400.72
2013$4,675.92$487.56$5,163.48$20.14$2.10$313,700$232,171ONE FAMI8819.30
2014$7,183.73$0.00$7,183.73$22.90$0.00$313,700$313,700ONE FAMI6715.63
2015$7,296.66$0.00$7,296.66$23.26$0.00$313,700$313,700ONE FAMI6794.61
2016$8,193.28$0.00$8,193.28$23.68$0.00$346,000$346,000ONE FAMI6277.46
2017$8,335.14$0.00$8,335.14$24.09$0.00$346,000$346,000ONE FAMI6338.06
2018$8,186.36$0.00$8,186.36$23.66$0.00$346,000$346,000ONE FAMI6358.84
2019$7,596.90$0.00$7,596.90$23.00$0.00$330,300$330,300ONE FAMI6870.75
2020$7,666.26$0.00$7,666.26$23.21$0.00$330,300$330,300ONE FAMI5870.56
2021$7,738.93$0.00$7,738.93$23.43$0.00$330,300$330,300ONE FAMI5900.16
2022$7,735.88$0.00$7,735.88$21.01$0.00$368,200$368,200ONE FAMI5979.70
2023$7,886.84$0.00$7,886.84$21.42$0.00$368,200$368,200ONE FAMI6030.95
2024$8,045.17$0.00$8,045.17$21.85$0.00$368,200$368,200ONE FAMI6064.63
Notes:
  • Based on tax rolls 1992-2024 obtained via Access to Public Records requests.
  • Tax rolls are updated over time. If there is a discrepancy, refer to the current official tax roll.
  • The adjusted valuation is the assessed value that produces the actual tax bill, reduced for exemptions, at the stated tax rate.
  • Fire district taxes were obtained from tax rolls if they were present (2008,2009,2010,2012,2013).
  • Fire district taxes were computed using the fire district rate and adjusted valuation for other years. After 2013 there is no separate fire district tax.
  • The fraction of the total adjusted property value that this propertys value represents is one divided by the Divisor column.
  • Divide any town-wide expenditure by the Divisor column to get the share paid for by this property.

Expenses that are the Same Regardless of the Bond Status

Expense202320242025202620272028202920302031203220332034203520362037203820392040
Municipal General Fund$2,110.00$2,236.51$2,286.84$2,337.71$2,405.78$2,508.50$2,562.67$2,617.90$2,717.00$2,779.87$2,835.19$2,920.18$2,978.53$3,038.05$3,148.84$3,197.87$3,262.33$3,379.53
School Department$5,113.55$5,132.80$5,248.30$5,365.04$5,521.28$5,757.02$5,881.33$6,008.08$6,235.52$6,379.80$6,506.78$6,701.83$6,835.73$6,972.34$7,226.59$7,339.13$7,487.05$7,756.04
Free Library$72.10$72.79$72.26$71.71$71.65$72.53$71.94$71.35$71.90$71.42$70.72$70.71$70.03$69.35$69.78$68.80$68.15$68.54
Municipal $2.0M Road and Bridge Revolving Fund 2015 5/14/2015$31.86$31.24$30.74               
Municipal $5.0M Road and Bridge Revolving Fund 2017 5/30/2017$43.83$42.95$42.60$42.20$42.16$42.60$42.22$41.90$42.21$41.87$41.49$41.47$41.00$40.62$40.84   
Municipal $2.7M GOB 2020 7/30/2020$53.91$52.25$51.32$50.39$49.79$49.85            
Municipal $.450M Direct Purchase - Open Space 11/1/2023$1.26$8.20$8.01$7.70$7.44$7.28$6.98$6.92$6.47$6.18$5.69       
School $10.635M RIHEBC School Bonds - Repair & Rehab 12/2/2010$167.51$164.10$162.90$161.68$161.54$163.53$162.20           
School $.785M GOB 2020 - School Capital Equipment ($5M School Bond) 7/30/2020$16.10$15.61$15.33$15.05$14.87$14.89            
School $29.665M RIHEBC Refunding 2020 10/22/2020$336.25$327.65$268.49$266.39$266.24$269.89$267.44$265.37$267.22$265.50$262.63$262.68$260.45$257.26$259.66   
School $.356M Direct Purchase School Capital Equipment ($5M School Bond) 11/1/2022$1.00$6.41$6.31$6.07$5.87$5.74$5.50$5.45$5.10$4.88$4.80       
School $.197M Taxable Direct Purchase School Bonds - $52M Deficit 11/1/2022$0.72$6.45$6.12$5.80$5.51$5.29            
School $.202M Direct Purchase School Bonds - $52M Deficit 11/1/2022$0.56$3.64$3.51$3.37$3.26$3.19$3.06$2.93$2.84$2.71$2.94       
School $1.474M Direct Purchase School Bonds ($5M School Bond) 11/1/2022$4.06$26.43$25.83$24.83$24.01$23.50$22.50$21.52$20.88$19.95$18.62       
School $2.405 School Bonds ($5M Remaining) 2024  $28.37$26.89$26.25$25.96$25.13$24.32$23.89$23.13$22.30$21.69$20.89$20.09$19.62$18.76$18.00$17.52
Total$7,952.71$8,127.03$8,256.93$8,384.83$8,605.65$8,949.77$9,050.97$9,065.74$9,393.03$9,595.31$9,771.16$10,018.56$10,206.63$10,397.71$10,765.33$10,624.56$10,835.53$11,221.63
Notes:
  • These numbers represent the contribution to funding that expenditure from the taxes on this property.
  • They are obtained by dividing the expense listed on the town exhibits by the appropriate Divisor column value.
  • Long story short, your share of any expenditure is the same as your share of the assessed property value.

Expenses Paid Only When the Bond is Approved

Expense202320242025202620272028202920302031203220332034203520362037203820392040
Municipal Road Maintenance $4,000,000 2025  $52.59$50.99$49.75$49.14$47.54$45.32$44.48$43.00$41.42$40.25$38.71$37.19$36.28$34.63$33.18 
Municipal Highway Facility $12,000,000 2026   $68.75$135.85$134.43$130.27$126.16$124.06$120.19$116.00$112.98$108.90$104.89$102.57$98.20$94.36$91.99
School Option C - Phase 1 $72,115,000 Principal Deferred 2yr 2026    $194.21$393.72$758.96$738.12$729.02$709.53$688.09$673.58$652.69$632.13$621.81$599.00$579.31$568.61
School Option C - Phase 2 $66,705,000 Principal Deferred 1yr 2027      $360.14$695.38$687.06$668.94$648.97$635.55$616.09$596.95$587.47$566.20$547.86$538.02
Debt Service Less School Housing Aid$-187.38$-176.49$-169.96$-167.92$-167.32$-169.01$-1,031.69$-842.49$-767.67$-748.99$-727.98$-708.28$-688.45$-668.60$-660.06$-548.38$-530.44$-520.75
Debt Service Less Federal Credit for Qualified School Bond$-73.40$-71.91$-71.38$-70.85$-70.79$-71.66$-71.07           
Debt ServiceLess Draw/Add from/to Reserve $-0.03    $-249.08$121.43$133.25         
Overlay-97.9% (2023)$172.77$165.45$169.43$173.58$183.69$195.01$188.92$208.94$217.21$218.15$221.29$226.23$229.63$233.11$240.52$238.86$242.76$249.89
Total$-88.01$-82.98$-19.32$54.55$325.39$531.63$133.99$1,092.86$1,167.41$1,010.82$987.79$980.31$957.57$935.67$928.59$988.51$967.03$927.76
Notes:
  • These numbers represent the contribution to funding that expenditure from the taxes on this property.
  • They are obtained by dividing the expense listed on the town exhibits by the appropriate Divisor column value.
  • Long story short, your share of any expenditure is the same as your share of the assessed property value.

Expenses Paid Only When the Bond is Rejected

Expense202320242025202620272028202920302031203220332034203520362037203820392040
Debt Service Less School Housing Aid$-187.38$-176.49$-169.96$-167.92$-167.32$-169.01$-167.05$-108.92$-109.20$-108.00$-106.24$-99.53$-98.47$-97.07$-97.75$-6.57$-6.30$-6.13
School Debt Service Less Federal Credit for Qualified$-73.40$-71.91$-71.38$-70.85$-70.79$-71.66$-71.07           
Debt Service Less Draw/Add from/to Reserve $-0.03$-4.87$-4.84$-4.83$-4.89$-4.85$-4.81$-4.85$-4.82$-4.77$-4.77$-4.72$-4.68$-4.71$-4.64$-4.60$-4.62
Overlay-97.9% (2023)$172.77$165.45$168.23$170.97$175.62$182.79$184.97$187.99$194.86$199.13$202.86$208.20$212.17$216.22$223.92$222.88$227.32$235.43
Total$-88.01$-82.98$-77.98$-72.64$-67.32$-62.77$-58.00$74.26$80.81$86.31$91.85$103.90$108.98$114.47$121.46$211.67$216.42$224.68
Notes:
  • These numbers represent the contribution to funding that expenditure from the taxes on this property.
  • They are obtained by dividing the expense listed on the town exhibits by the appropriate Divisor column value.
  • Long story short, your share of any expenditure is the same as your share of the assessed property value.