|
PRELIMINARY LEVY SAMPLE
<br />FOR TAXES PAYABLE 2004
<br />
<br />General Fund*
<br />Street Replacement
<br />Library*
<br />Surface Water Mgmt.
<br />City Special Assessments
<br />1994 Storm Sewer 8onds
<br />2003 Improvement Bonds (~¢c~'.f
<br />2004 Certificate of Indebtedness
<br />2003 Certificate of Indebtedness
<br />2000 Certificate of Indebtedness
<br />PERA Employer Rate Increase
<br />Public Safety Lease Rev. Bonds
<br />Economic Development Tax Abatement
<br />
<br />* LevY subject to change based on approved budget.
<br />
<br />Net
<br />
<br />$ 5,117,598
<br />
<br />69,000
<br />175,000
<br />25,164
<br />116,230
<br />100,000
<br />140,000
<br />129,203
<br />38,826
<br />11,675
<br />638,263
<br />3,844
<br />
<br />$ 6,564,803
<br />
<br />Limited
<br />Levy
<br />
<br />$ 5,361,598
<br />
<br />Levy
<br />Limit
<br />
<br />5,361,598
<br />
<br /> NTC Levy Tax Rate
<br />Payable 2003 13,404,503 5,980,161 44.613%
<br />
<br />5%NTC Increase
<br />
<br />7% NTC Increase
<br />
<br />8% NTC Increase
<br />
<br />9% NTC Increase
<br />
<br />Proposed Levy 14,074,728 6,564,803 46.642%
<br />2003 Tax Rate 14,074,728 6,279,158 44.613%
<br />
<br />Proposed Levy 14,342,818 6,564,803 45.771%
<br />2003 Tax Rate 14,342,818 6,398,761 44.613%
<br />
<br />Proposed Levy 14,476,863 6,564,803 45.347%
<br />2003 Tax Rate 14,476,863 6,458,563 44.613%
<br />
<br />Proposed Levy 14,610,908 6,564,803 44.931%
<br />2003 Tax Rate 14,610,908 6,518,365 44.613%
<br />
<br />285,645
<br />
<br />166,042
<br />
<br />106,240
<br />
<br />46,438
<br />
<br />EDA
<br />
<br />HRA
<br />
<br /> 5% increase in MV
<br /> 7% increase in MV
<br /> 9% Increase in MV
<br />County Estimated MV
<br />
<br /> 5% increase in MV
<br /> 7% increase in MV
<br /> 9% Increase in MV
<br />County Estimated MV
<br />
<br />Market Value
<br />1,155,029,800
<br />1,212,781,290
<br />1,235,881,886
<br />1,258,982,482
<br />
<br />1,156,029,800
<br />1,212,781,290
<br />1,235,881,886
<br />1,258,982,482
<br />
<br />Levv %
<br /> 0.01813%
<br /> 0.01813%
<br /> 0.01813%
<br /> 0.01813%
<br /> 0.01813%
<br />
<br /> 0.0131%
<br />0.01310%
<br />0.01310%
<br />0.01310%
<br />0.01310%
<br />
<br />TotalLevv
<br />209,406.90
<br />219,877.25
<br />224,065.39
<br />228,253.52
<br />
<br />151,308.90
<br />158,874.36
<br />161,900.53
<br />164,926.71
<br />
<br />9~4~2003
<br />TAXLEVY
<br />
<br />
<br />
|