|
<br />8/14/2007
<br />
<br />Tax Capacity Calculation-Estimated
<br />
<br />Based on a proposed 2008 budget of $10,049,236
<br />
<br />2008 Proposed Levy 5.67% increase
<br /> Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General $ 7,610,338.00 $ 898,020.00 $ 6,712,318.00 $ 20,259,199.00 $ 0.3313
<br />EDA $ 393,375.00 $ 50,711.00 $ 342,664.00 $ 20,259,199.00 $ 0.0169
<br />Bonds $ 1,012,112.00 $ 81,743.00 $ 930,369.00 $ 20,259,199.00 $ 0.0459
<br /> $ 9,015,825.00 $ 1,030,474.00 $ 7,985,351.00 39.4159%
<br />
<br />Assumptions: Equipment Revolving Fund pays for $298,628 of $749,362 of Municipal Debt Levy
<br />Equipment Revolving Fund pays $249,743 for 2008 Debt Service of 2004 & 2005 Cap Equip Cert
<br />Equipment Revolving Fund funds all 2008 capital equipment purchases in the amount of $392,200
<br />Total Equipment Revolving Fund transfers - $940,571 ($4,468,500 in fund year end 2006)
<br />
<br />2001 Adopted Levy
<br /> Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General $ 6,884,480.00 $ 812,369.00 $ 6,072,111.00 $ 19,172,542.00 $ 0.3167
<br />EDA $ 393,375.00 $ 50,711.00 $ 342,664.00 $ 19,172,542.00 $ 0.0179
<br />Bonds $ 1,247,126.00 $ 100,726.00 $ 1,146,400.00 $ 19,172,542.00 $ 0.0598
<br /> $ 8,524,981.00 $ 963,806.00 $ 7,561,175.00 39.4315%
<br />
<br />Difference from 2007 to 2008
<br />General $ 725,858.00 $ 85,651.00 $ 640,207.00 $ 1,086,657.00 $ 0.5892
<br />EDA $ $ $ $ 1,086,657.00 $
<br />Bonds $ (235,014.00) $ (18,983.00) $ (216,031.00) $ 1,086,657.00 $ (0.1988)
<br /> $ 490,844.00 $ 66,668.00 $ 424,176.00
<br />
<br />Notes: Municipal Center debt funding
<br />Municipal center debt had $267,601 accrued interest from bonded funds used towards debt in 2007.
<br />Internal transfer towards muni center debt $635,000 used in 2006.
<br />
<br />With County Numbers updated 8-13-07
<br />
<br />d.-
<br />
<br />8/30/200710:39 AM
<br />r, /':7: /1: /' ~ AI ce, .L:.//
<br /><:./-tt. La.-L '7 "-
<br />
|