|
Memo - City Council
<br />2017 Proposed Preliminary Budget and Tax Levy
<br />7
<br />7
<br />
<br />
<br />Last year the Council balanced the budget using $160,325 in reserves, while we may not have
<br />used them as a result of vacancies and better than expected revenues with building permit
<br />activity and planning cases, this will not be sustainable in the future if we fill the vacant positions
<br />and as we are primarily built out the permit and planning revenue will not be a stable reliable
<br />source of revenue.
<br />
<br />The budget presented as directed by the City Council shows using $195,955 in reserves to
<br />balance the proposed 2017 budget. If we assume that $100,000 of this amount is a one-time
<br />expense for the Comprehensive Plan amendment, then the on-going concern is $95,955. This
<br />does include the General Fund portion of the Public Works Director/Engineer, Assistant
<br />Engineer, and the City Planner. If using the previous senarios you have a potential $41,947-
<br />$70,000 in savings which if this were eliminated the on-going concern would amount to $54,008
<br />- $25,955.
<br />
<br />Sample Levy Increases
<br />
<br />4.7% Levy Increase ($162,515) Directed by City Council September 26, 2016
<br />
<br />Actual Proposed %
<br />Item Pay 2016 Pay 2017 Change
<br />(A)(B)(C)
<br />1.Levy before reduction for state aids $3,478,775 $3,641,290 4.7%
<br />2.State Aids - $0 $0 0.0%
<br />3.Certifed Property Tax Levy = $3,478,775 $3,641,290 4.7%
<br />4.Fiscal Disparity Portion of Levy - $264,113 $290,710 10.1%
<br />5.Local Portion of Levy = $3,214,662 $3,350,580 4.2%
<br />6.Local Taxable Value ÷ 12,163,391 12,388,762 1.9%
<br />7.Local Tax Rate = 26.429%27.045%2.3%
<br />8.Market Value Referenda Levy $0 $0 0.0%
<br />9.Fiscal Disparity Portion of Levy (SDs only)- $0 $0 0.0%
<br />10.Local Levy = $0 $0 0.0%
<br />11.Referenda Market Value ÷ 1,144,235,400 1,174,488,300 2.6%
<br />12.Market Value Referenda Rate = 0.00000%0.00000%0.0%
<br />Taxable Taxing
<br />Market Homestead Taxable District
<br />Value Exclusion Market Tax Net
<br />B/4 Credit Credit Value Capacity Tax
<br />Proposed Pay 2017
<br />Pay 2013 MV 76,000@.40%500,000@1.0%(B7 x G) +
<br />X 0.988 - rem up to 413799 @.09%(D - E)rem @ 1.25%(B12 x D)Annual Increase Monthly incr.Annual Increase Monthly incr.Annual IncreaseMonthly incr.
<br />Estimated Tax District rate as % of total rate:
<br />150,000 23,740 126,260 1,263 $341.58 $16.24 1.35$ ($0.32)(1.19)$ $16.56 1.38$
<br />306,350 9,669 296,681 2,967 $802.43 $35.72 2.98$ ($3.18)(3.00)$ $38.90 3.24$
<br />350,000 5,740 344,260 3,443 $931.16 $41.30 3.44$ ($3.84)(3.56)$ $45.14 3.76$
<br />500,000 - 500,000 5,000 $1,352.25 $56.70 4.73$ ($8.85)(5.41)$ $65.55 5.46$
<br />750,000 - 750,000 8,125 $2,197.41 $98.68 8.22$ ($7.84)(8.27)$ $106.52 8.88$
<br />Total Change and Fiscal Disparities Impact from Levy Incr
<br />Impact from Market Shifts
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
|