|
<br />PRELIMINARY LEVY AND TAX RATE DATA
<br />(Based on estimated NTC)
<br />FOR TAXES PAYABLE 2007
<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 />Final NTC -March 2006
<br />
<br />NTe
<br />20,085,784
<br />
<br />Levy
<br />8,823,793
<br />
<br />8% NTC Increase
<br /> Proposed Levy 21,692,647 9,493,353
<br /> 2005 Tax Rate 21,692,647 9,493,353
<br />9% NTC Increase
<br /> Proposed Levy 21,893,505 9,493,353
<br /> 2005 Tax Rate 21,893,505 9,581,254
<br />10% NTC Increase
<br /> Proposed Levy 22,094,362 9,493,353
<br /> 2005 Tax Rate 22,094,362 9,669,156
<br />11 % NTC Increase
<br /> Proposed Levy 22,295,220 9,493,353
<br /> 2005 Tax Rate 22,295,220 9,757,057
<br />12% NTC Increase
<br /> Proposed Levy 22,496,078 9,493,353
<br /> 2005 Tax Rate 22,496,078 9,844,959
<br />
<br />Net
<br />Levy
<br />$ 7,999,328
<br />150,000
<br />100,000
<br />19,255
<br />117,716
<br />85,900
<br />161,335
<br />
<br />84,719
<br />120,00(1 ,
<br />634,359
<br />20,741
<br />$ 9,493,353
<br />
<br />Tax Rate
<br />43.931%
<br />
<br />43.763%
<br />43.763%
<br />
<br />43.362%
<br />43.763%
<br />
<br />f-\ Cl(\dcIlJS
<br />q ( II l 6't.i
<br />
<br />Additional
<br />Avail. For
<br />General Fund
<br />Tax Levy
<br />
<br />87,901
<br />
<br />42.967%
<br />43.763% 175,803
<br />42.580%
<br />43.763% 263,704
<br />42.200%
<br />43.763% 351,606
<br />
<br />(0)
<br />
<br />Increase over
<br />2006
<br />General Fund
<br />Tax Levy
<br />
<br />778,828
<br />
<br />866,729
<br />
<br />954,631
<br />
<br />1,042,532
<br />
<br />1,130,434
<br />
<br />
<br />9/11/2006
<br />Tax Levy.xls
<br />
|