|
PREMILIMARY LEVY SAMPLE
<br />FOR TAXES PAYABLE 2003
<br />
<br />General Fund*
<br />Street P~eplacement
<br />Library*
<br />Dam Loan
<br />Surface Water Mgmt.
<br />City Special Assessments
<br />1994 Storm Sewer Bonds
<br />2003 Certificate of Indebtedness
<br />2000 Certificate of Indebtedness
<br />1999 Certificate of Indebtedness
<br />1998 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 /> Lew
<br />$ 4,563,860
<br /> 150,000
<br /> 69,000
<br />
<br />200,000
<br />25,298
<br />115,233
<br />140,000
<br />41,088
<br />35,032
<br />33,347
<br />9,000
<br />671,084
<br />5,714
<br />
<br />6,058,656
<br />
<br />Limited
<br />Levy
<br />
<br />$ 4,982,860
<br />
<br />Levy
<br />Limit
<br />
<br />4,982,860
<br />
<br />NTC
<br />
<br />Net Levy
<br />
<br />Tax Rate
<br />
<br />Payable 2002 11,739,030 5,118,288 43.600%
<br />
<br />5% NTC Increase
<br />
<br />Proposed Levy 12,325,982 6,058,656 49.154%
<br />2002 Tax Rate 12,325,982 5,374,128 43.600%
<br />
<br />Proposed Levy 12,560,762 6,058,656 48.235%
<br />2002 Tax Rate 12,560,762 5,476,492 43.600%
<br />
<br />Proposed Levy 12,678,152 6,058,656 47.788%
<br />2002 Tax Rate 12,678,152 5,527,674 43.600%
<br />
<br />Proposed Levy 12,795,543 6,058,656 47.350%
<br />2002 Tax Rate 12,795,543 5,578,857 43.600%
<br />
<br />7% NTC Increase
<br />
<br />8% NTC Increase
<br />
<br />9% NTC Increase
<br />
<br />684,528
<br />
<br />582,164
<br />
<br />530,982
<br />
<br />479,799
<br />
<br />EDA
<br />
<br />HRA
<br />
<br />5% increase in MV
<br />7% increase in MV
<br />9% Increase in MV
<br />
<br />5% increase in MV
<br />7% increase in MV
<br />9% Increase in MV
<br />
<br />Market Value
<br /> 996,907,800
<br /> 1,046,753,190
<br /> 1,066,691,346
<br /> 1,086,629,502
<br />
<br /> 996,907,800
<br />1,046,753,190
<br />1,066,691,346
<br />1,086,629,502
<br />
<br />Levy %
<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 />
<br />Total Levy
<br /> 180,739.38
<br /> 189,776.35
<br /> 193,391.14
<br /> 197,005.93
<br />
<br />130,594.92
<br />137,124.67
<br />139,736.57
<br />142,348.46
<br />
<br />8/7/02
<br />Taxlevy.xls
<br />
<br />
<br />
|