FY11 BUDGET WORKSHEET

(FINAL)

TAX BILL COMPARISON
FY10

CLASSIFICATION

FY11

TAX

ACTUAL

ASSESSOR

EQUALI-

ACTUAL

BILL

VALUATION

REVALUATION

ZATION

VALUATION

= TAXABLE
x ROLLBACK

VALUATION

= TAX
x LEVY/1000

BILL

$
CHANGE

AGLAND
RURAL

649.56

69,416

0.0580%

44%

100,000

66.2715%

66,272

10.40072

689.27

39.71

IOWA CITY

438.73

63,223

-4.4300%

63%

100,000

66.2715%

66,272

7.23173

479.26

40.53

OTHER CITIES

480.68

69,268

0.3660%

44%

100,000

66.2715%

66,272

7.23173

479.26

-1.42

RURAL

649.82

69,444

0.0000%

44%

100,000

66.2715%

66,272

10.40072

689.27

39.45

IOWA CITY

426.78

61,501

0.0000%

63%

100,000

66.2715%

66,272

7.23173

479.26

52.48

OTHER CITIES

481.90

69,444

0.0000%

44%

100,000

66.2715%

66,272

7.23173

479.26

-2.64

RURAL

454.91

100,085

-0.0850%

0%

100,000

46.9094%

46,909

10.40072

487.89

32.98

IOWA CITY

333.93

99,069

0.9400%

0%

100,000

46.9094%

46,909

7.23173

339.24

5.31

OTHER CITIES

337.07

100,000

0.0000%

0%

100,000

46.9094%

46,909

7.23173

339.24

2.17

RURAL

454.60

100,017

-0.0167%

0%

100,000

46.9094%

46,909

10.40072

487.89

33.29

IOWA CITY

333.30

98,883

1.1300%

0%

100,000

46.9094%

46,909

7.23173

339.24

5.93

OTHER CITIES

337.13

100,019

-0.0186%

0%

100,000

46.9094%

46,909

7.23173

339.24

2.10

RURAL

997.08

100,009

-0.0092%

0%

100,000

100.0000%

100,000

10.40072

1,040.07

42.99

IOWA CITY

728.86

98,580

1.4400%

0%

100,000

100.0000%

100,000

7.23173

723.17

-5.69

OTHER CITIES

737.84

99,794

0.2060%

0%

100,000

100.0000%

100,000

7.23173

723.17

-14.67

RURAL

996.67

99,968

0.0320%

0%

100,000

100.0000%

100,000

10.40072

1,040.07

43.40

IOWA CITY

675.09

91,308

9.5200%

0%

100,000

100.0000%

100,000

7.23173

723.17

48.08

OTHER CITIES

739.36

100,000

0.0000%

0%

100,000

100.0000%

100,000

7.23173

723.17

-16.19

RURAL

996.99

100,000

0.0000%

0%

100,000

100.0000%

100,000

10.40072

1,040.07

43.08

IOWA CITY

739.36

100,000

0.0000%

0%

100,000

100.0000%

100,000

7.23173

723.17

-16.19

OTHER CITIES

739.36

100,000

0.0000%

0%

100,000

100.0000%

100,000

7.23173

723.17

-16.19

AGBUILDING

AG DWELLING

RESIDENTIAL

COMMERCIAL

INDUSTRIAL

UTILITIES

PAGE 11
LEVY.XLS

%
CHANGE
6.1%
9.2%
-0.3%
6.1%
12.3%
-0.5%
7.3%
1.6%
0.6%
7.3%
1.8%
0.6%
4.3%
-0.8%
-2.0%
4.4%
7.1%
-2.2%
4.3%
-2.2%
-2.2%

FY11 BUDGET WORKSHEET

PAGE 12

TAX BILL COMPARISON - IMPACT OF POTENTIAL CHANGES

LEVY.XLS

COUNTYWIDE TAX ASKINGS
DECREASE
-500,000

-300,000

RURAL TAX ASKINGS
INCREASE

-100,000

100,000

300,000

###DECREASE
500,000

### -200,000

INCREASE
-100,000

100,000

200,000

6.0%

9.9%

10.3%

10.7%

11.1%

11.5%
###

5.5%

6.4%

8.1%

9.1%

14.8%

15.4%

16.0%

16.6%

17.2%
###

9.2%

9.2%

9.2%

9.0%
9.2%

-0.5%

4.8%

5.4%

5.9%

6.4%

7.0%
###

-0.3%

-0.3%

-0.3%

-0.3%

6.0%

9.9%

10.3%

10.6%

11.0%

11.4%
###

5.5%

6.3%

8.1%

9.0%

12.1%

18.1%

18.7%

19.3%

19.9%

20.5%
###

12.3%

12.3%

12.3%

12.3%

-0.7%

4.6%

5.1%

5.6%

6.2%

6.7%
###

-0.5%

-0.5%

-0.5%

-0.5%

7.1%

11.1%

11.5%

11.9%

12.3%

12.7%
###

6.6%

7.5%

9.3%

10.2%

1.4%

6.8%

7.3%

7.9%

8.4%

9.0%
###

1.6%

1.6%

1.6%

1.6%

0.5%

5.8%

6.3%

6.9%

7.4%

8.0%
###

0.6%

0.6%

0.6%

0.6%

7.2%

11.2%

11.6%

12.0%

12.4%

12.8%
###

6.7%

7.6%

9.4%

10.2%

1.6%

7.0%

7.5%

8.1%

8.6%

9.2%
###

1.8%

1.8%

1.8%

1.8%

0.5%

5.8%

6.3%

6.9%

7.4%

7.9%
###

0.6%

0.6%

0.6%

0.6%

4.2%

8.0%

8.4%

8.8%

9.2%

9.6%
###

3.7%

4.6%

6.3%

7.1%

-0.9%

4.3%

4.8%

5.4%

5.9%

6.4%
###

-0.8%

-0.8%

-0.8%

-0.8%

-2.1%

3.0%

3.6%

4.1%

4.6%

5.1%
###

-2.0%

-2.0%

-2.0%

-2.0%

4.2%

8.1%

8.5%

8.9%

9.2%

9.6%
###

3.8%

4.6%

6.3%

7.2%

6.9%

12.6%

13.2%

13.8%

14.3%

14.9%
###

7.1%

7.1%

7.1%

7.1%

-2.3%

2.8%

3.4%

3.9%

4.4%

4.9%
###

-2.2%

-2.2%

-2.2%

-2.2%

4.2%

8.0%

8.4%

8.8%

9.2%

9.6%
###

3.7%

4.6%

6.3%

7.2%

-2.3%

2.8%

3.4%

3.9%

4.4%

4.9%
###

-2.2%

-2.2%

-2.2%

-2.2%

-2.3%

2.8%

3.4%

3.9%

4.4%

4.9%
###

-2.2%

-2.2%

-2.2%

-2.2%

Sign up to vote on this title
UsefulNot useful