FY11 BUDGET WORKSHEET PAGE 11

(FINAL) TAX BILL COMPARISON LEVY.XLS

FY10 FY11
TAX ACTUAL ASSESSOR EQUALI- ACTUAL = TAXABLE = TAX $ %
CLASSIFICATION BILL VALUATION REVALUATION ZATION VALUATION x ROLLBACK VALUATION x LEVY/1000 BILL CHANGE CHANGE
AGLAND
RURAL 649.56 69,416 0.0580% 44% 100,000 66.2715% 66,272 10.40072 689.27 39.71 6.1%
IOWA CITY 438.73 63,223 -4.4300% 63% 100,000 66.2715% 66,272 7.23173 479.26 40.53 9.2%
OTHER CITIES 480.68 69,268 0.3660% 44% 100,000 66.2715% 66,272 7.23173 479.26 -1.42 -0.3%
AGBUILDING
RURAL 649.82 69,444 0.0000% 44% 100,000 66.2715% 66,272 10.40072 689.27 39.45 6.1%
IOWA CITY 426.78 61,501 0.0000% 63% 100,000 66.2715% 66,272 7.23173 479.26 52.48 12.3%
OTHER CITIES 481.90 69,444 0.0000% 44% 100,000 66.2715% 66,272 7.23173 479.26 -2.64 -0.5%
AG DWELLING
RURAL 454.91 100,085 -0.0850% 0% 100,000 46.9094% 46,909 10.40072 487.89 32.98 7.3%
IOWA CITY 333.93 99,069 0.9400% 0% 100,000 46.9094% 46,909 7.23173 339.24 5.31 1.6%
OTHER CITIES 337.07 100,000 0.0000% 0% 100,000 46.9094% 46,909 7.23173 339.24 2.17 0.6%
RESIDENTIAL
RURAL 454.60 100,017 -0.0167% 0% 100,000 46.9094% 46,909 10.40072 487.89 33.29 7.3%
IOWA CITY 333.30 98,883 1.1300% 0% 100,000 46.9094% 46,909 7.23173 339.24 5.93 1.8%
OTHER CITIES 337.13 100,019 -0.0186% 0% 100,000 46.9094% 46,909 7.23173 339.24 2.10 0.6%
COMMERCIAL
RURAL 997.08 100,009 -0.0092% 0% 100,000 100.0000% 100,000 10.40072 1,040.07 42.99 4.3%
IOWA CITY 728.86 98,580 1.4400% 0% 100,000 100.0000% 100,000 7.23173 723.17 -5.69 -0.8%
OTHER CITIES 737.84 99,794 0.2060% 0% 100,000 100.0000% 100,000 7.23173 723.17 -14.67 -2.0%
INDUSTRIAL
RURAL 996.67 99,968 0.0320% 0% 100,000 100.0000% 100,000 10.40072 1,040.07 43.40 4.4%
IOWA CITY 675.09 91,308 9.5200% 0% 100,000 100.0000% 100,000 7.23173 723.17 48.08 7.1%
OTHER CITIES 739.36 100,000 0.0000% 0% 100,000 100.0000% 100,000 7.23173 723.17 -16.19 -2.2%
UTILITIES
RURAL 996.99 100,000 0.0000% 0% 100,000 100.0000% 100,000 10.40072 1,040.07 43.08 4.3%
IOWA CITY 739.36 100,000 0.0000% 0% 100,000 100.0000% 100,000 7.23173 723.17 -16.19 -2.2%
OTHER CITIES 739.36 100,000 0.0000% 0% 100,000 100.0000% 100,000 7.23173 723.17 -16.19 -2.2%
 FY11 BUDGET WORKSHEET PAGE 12
TAX BILL COMPARISON - IMPACT OF POTENTIAL CHANGES LEVY.XLS

COUNTYWIDE TAX ASKINGS RURAL TAX ASKINGS

DECREASE INCREASE ###
DECREASE INCREASE
-500,000 -300,000 -100,000 100,000 300,000 500,000 ### -200,000 -100,000 100,000 200,000

6.0% 9.9% 10.3% 10.7% 11.1% 11.5%

### 5.5% 6.4% 8.1% 9.0%
9.1% 14.8% 15.4% 16.0% 16.6% 17.2%
### 9.2% 9.2% 9.2% 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%