|
Using all 2013 Budget reductions 3 -20 -12
<br />Total Reductions of $369,964 & Refinancing Debt with $457,479 in savings & Adding Road Recon
<br />(Based off of 2012 Adopted Levy & TAXable value decreased by 5% + TIF 10 Decertified)
<br />2013 PROPOSED LEVY Estimated 2013
<br />Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General 6,627,186 1,188,156 5,439,030 15,305,835 35.536%
<br />EDA 169,853 52,522 117,331 15,305,835 0.767%
<br />Bonds 1,206,625 140,403 1,066,222 15,305,835 6.966%
<br />8,003,664 1,381,081 6,622,583 43.268%
<br />2012 ADOPTED LEVY
<br />Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General 6,997,150 1,254,486 5,742,664 15,766,875 36.422%
<br />EDA 169,853 52,522 117,331 15,766,875 0.744%
<br />Bonds 1,246,795 145,077 1,101,718 15,766,875 6.988%
<br />8,413,798 1,452,085 6,961,713 44.154%
<br />2012 County Valuation $ 15,766,875
<br />5% reduction for 2013 $ 14,978,531
<br />TIF 10 Decertifying $ 327,304
<br />2013 Valuation $ 15,305,835
<br />Using all 2013 Budget reductions 3 -20 -12 & to GET TO A 40% Tax Rate
<br />Total Reductions of $369,964 from sheet & addl $500,000 & Refinancing Debt with $457,479 in savings & Adding Road Recon
<br />(Based off of 2012 Adopted Levy & TAXable value decreased by 5% + TIF 10 Decertified)
<br />2013 PROPOSED LEVY Estimated 2013
<br />Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General 6,127,186 1,098,513 5,028,673 15,305,835 32.855%
<br />EDA 169,853 52,522 117,331 15,305,835 0.767%
<br />Bonds 1,206,625 140,403 1,066,222 15,305,835 6.966%
<br />7,503,664 1,291,438 6,212,226 40.587%
<br />2012 ADOPTED LEVY
<br />Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General 6,997,150 1,254,486 5,742,664 15,766,875 36.422%
<br />EDA 169,853 52,522 117,331 15,766,875 0.744%
<br />Bonds 1,246,795 145,077 1,101,718 15,766,875 6.988%
<br />8,413,798 1,452,085 6,961,713 44.154%
<br />
|