|
<br />8/25/2006
<br />Tax Levy.xls
<br />
<br />PRELIMINARY LEVY SAMPLE
<br />FOR TAXES PAYABLE 2007
<br />
<br />TAX RATE ESTIMATES
<br />Based on Proposed Levy and Estimated NTC Increases
<br />
<br />General Fund
<br />Library
<br />Surface Water Mgmt.
<br />City Special Assessments
<br />1994 Storm Sewer Bonds
<br />2005 Improvement Bonds
<br />2005 Certificate of Indebtedness
<br />Capital Equipment
<br />Fire Pumper
<br />2006 Certificate of Indebtedness
<br />2007 Certificate of Indebtedness
<br />Public Safety Lease Rev. Bonds
<br />Economic Development Tax Abatement
<br />
<br />Net
<br />Levy
<br />$ 7,999,300
<br />150,000
<br />100,000
<br />19,255
<br />117,716
<br />85,900
<br />161,335
<br />
<br />84,719
<br />120,000
<br />634,359
<br />20,741
<br />$ 9,493,325
<br />
<br /> NTC Levy Tax Rate
<br />Final NTC -March 2006 20,085,784 8,823,793 43.931%
<br />5% NTC Increase
<br /> Proposed Levy 21,090,073 9,493,325 45.013%
<br /> 2005 Tax Rate 21,090,073 9,229,649 43.763%
<br />8% NTC Increase
<br /> Proposed Levy 21,692,647 9,493,325 43.763%
<br /> 2005 Tax Rate 21,692,647 9,493,353 43.763%
<br />9% NTC Increase
<br /> Proposed Levy 21,893,505 9,493,325 43.361 %
<br /> 2005 Tax Rate 21,893,505 9,581,254 43.763%
<br />10% NTC Increase
<br /> Proposed Levy 22,094,362 9,493,325 42.967%
<br /> 2005 Tax Rate 22,094,362 9,669,156 43.763%
<br />
|