Docstoc

Nicholas

Document Sample
Nicholas Powered By Docstoc
					                CERTIFICATE OF VALUATION
                      FY 2003-2004


                 Assessed Value       Assessed Valuation
                     Gross               Tax Purposes

Class 1
PP                                0             2,703,279
PU                                0                     0
Total Class 1                     0             2,703,279

Class 2
RE                                0           193,214,490
PP                                0             5,119,703
Total Class 2                     0           198,334,193

Class 3
RE                                0           140,545,470
PP                                0           226,802,160
PU                                0            48,842,399
Total Class 3                     0           416,190,029

Class 4
RE                                0            54,183,090
PP                                0            39,070,792
PU                                0             6,593,959
Total Class 4                     0            99,847,841

GRAND TOTAL                       0           717,075,342




                ROLL BACK VALUE
                    2003-2004

Class 1
PP                                              2,703,279
PU                                                      0
Total Class 1                                   2,703,279

Class 2
RE                                            188,111,426
PP                                              5,119,703
Total Class 2                                 193,231,129

Class 3
RE                                            140,118,090
PP                                            226,802,160
PU                                             48,842,399
Total Class 3                                 415,762,649
Class 4
RE                                             52,207,530
PP                                             38,786,480
PU                                              6,104,856
Total Class 4                                  97,098,866

GRAND TOTAL                                   708,795,923




                CERTIFICATE OF VALUATION
                      FY 2002-2003


                 Assessed Value       Assessed Valuation
                     Gross               Tax Purposes

Class 1
PP                                0             4,428,954
PU                                0               591,570
Total Class 1                     0             5,020,524

Class 2
RE                                0           185,963,620
PP                                0             5,274,607
Total Class 2                     0           191,238,227

Class 3
RE                                0           124,330,800
PP                                0           243,788,892
PU                                0            49,044,120
Total Class 3                     0           417,163,812

Class 4
RE                                0            52,492,090
PP                                0            40,785,668
PU                                0             6,143,970
Total Class 4                     0            99,421,728

GRAND TOTAL                       0           712,844,291
Nicholas County Commission                                RATES
                                                         2003-2004



                            General                        Excess             Permanent
                            Current                         Levy             Improvement




Class 1                             14.30                           0.00              0.00




Class 2                             28.60                           0.00              0.00




Class 3 and/or 4                    57.20                           0.00              0.00




Entity:    Nicholas County Commission
FY:        2003-2004
                     Worksheet to Determine Reduced (Rolled Back) Levy Rates

                        Roll Back Value              Weighting             Weighted Assessed

           Class 1             2,703,279       x                    0.01            27,033
           Class 2           193,231,129       x                    0.02         3,864,623
           Class 3           415,762,649       x                    0.04        16,630,506
           Class 4            97,098,866       x                    0.04         3,883,955

           Total RB                                  Total
           Value             708,795,923             Weighted Assessed          24,406,116 (a)


   (b)     Current years total projected property tax revenue :                  3,508,990

                        Rate equals 1% increase for entity
   (c)     Multiply (b) times the percentage required for the county
           assessor plus !% for the entity:                         103%               3,614,260 (c)
                                                                                           14.81
   (d)     Divide (c) by Weigted Assessed Value & multiply this
           amount by 100. This equals the Class 1 levy rate:                               14.30 ¢

           Class 2 levy rate should be (d) multiplied by 2:                                28.60 ¢

           Class 3 and/or 4 levy rate should be (d) multiplied by 4:                       57.20 ¢

***Never use rates in excess of statutory maximum of           14.3¢;     28.6¢;   57.2¢


Nicholas County Commission                                    RATES
                                                          2002-2003



                             General                          Excess                Permanent
                             Current                           Levy                Improvement




Class 1                              14.30                              0.00                0.00




Class 2                              28.60                              0.00                0.00




Class 3 and/or 4                     57.20                              0.00                0.00




Nicholas County
School Board                                                  RATES
                                                          2003-2004


                             General                          Excess                Permanent
                             Current                           Levy                Improvement




Class 1                              20.48                          10.00                   0.00
Class 2                  40.96          20.00            0.00




Class 3 and/or 4         81.92          40.00            0.00




Nicholas County
School Board                     RATES
                                 2002-2003


                   General        Excess         Permanent
                   Current         Levy         Improvement




Class 1                  20.48          10.00            0.00




Class 2                  40.96          20.00            0.00




Class 3 and/or 4         81.92          40.00            0.00
                                                       Nicholas          County Commission



                                                                                                                C
        Bond          Total Bond                                                    Assessed Value
        Levy          & General        Total                                         Tax Purposes

                                                       Class 1
                                                       PP                          $     2,703,279
                                                       PU                                        0
               0.00                            14.30   Total Class 1               $     2,703,279

                                                       Class 2
                                                       RE                          $ 193,214,490
                                                       PP                              5,119,703
               0.00                            28.60   Total Class 2               $ 198,334,193

                                                       Class 3
                                                       RE                          $ 140,545,470
                                                       PP                            226,802,160
                                                       PU                             48,842,399
               0.00                            57.20   Total Class 3               $ 416,190,029

Total                                      100.10      Class 4
                                                       RE                          $    54,183,090
                                                       PP                               39,070,792
                                                       PU                                6,593,959
                                                       Total Class 4               $    99,847,841

                                                       Total Assessed Value            717,075,342

                                                       Total Projected Property Tax Revenue          ........

                                                                                                   6%
                                                       *Less 112,113,239 (box lower left)_____________%

                                                                                                2%
                                                       Less 107 - Tax Discounts____________________%

                                                       Total Projected Property Tax Collection       ........

                                                                                                2%
                                                       Less Assessor Valuation Fund________________%
                                                       (Subtracted from current expense taxes levied only)

                                                       Net Amount to be Raised by Levy of Property Taxes
                                                       (To #301-01 on Page 4)

                                                       *112 Uncollectable Taxes        ........      $
                                                       *113 Exonerations               ........      $
                                                       *239 Delinquencies              ........      $


Rate equals 10% increases for entity
               112%                3,930,069
                                       16.10

Class 1                                     14.3 ¢

Class 2                                    28.60 ¢

Class 3 and/or 4                           57.20 ¢



                                                                       Nicholas
                                                                       County Commission



                                                                                                               C
        Bond          Total Bond                                                  Assessed Value
        Levy          & General    Total                                           Tax Purposes

                                                     Class 1
                                                     PP                           $     4,428,954
                                                     PU                                   591,570
               0.00                        14.30     Total Class 1                $     5,020,524

                                                     Class 2
                                                     RE                           $ 185,963,620
                                                     PP                               5,274,607
               0.00                        28.60     Total Class 2                $ 191,238,227

                                                     Class 3
                                                     RE                           $ 124,330,800
                                                     PP                             243,788,892
                                                     PU                              49,044,120
               0.00                        57.20     Total Class 3                $ 417,163,812

Total                                  100.10        Class 4
                                                     RE                           $    52,492,090
                                                     PP                                40,785,668
                                                     PU                                 6,143,970
                                                     Total Class 4                $    99,421,728

                                                     Total Assessed Value             712,844,291
        Bond
        Levy                       Total             Total Projected Property Tax Revenue           ........

                                                                                                 6%
                                                     *Less 112,113,239 (box lower left)_____________%

                                                                                            1.88%
                                                     Less 107 - Tax Discounts____________________%
               3.27                        33.75
                                                     Total Projected Property Tax Collection        ........

                                                                                              2%
                                                     Less Assessor Valuation Fund________________%
                                                     (Subtracted from current expense taxes levied only)
                6.54           67.50
                                       Net Amount to be Raised by Levy of Property Taxes
                                       (To #301-01 on Page 4)

                                       *112 Uncollectable Taxes   ........     $
                                       *113 Exonerations          ........     $
               13.08       135.00      *239 Delinquencies         ........     $

Total                      236.25




        Bond
        Levy           Total




                4.39           34.87




                8.78           69.74




               17.56       139.48

Total                      244.09
                                LEVY PAGE
                                  2003-2004

    Current Expense                                 Excess Levy                                Bond Purpose
Levy                     Taxes                Levy                     Taxes              Levy
Rate/$100                Levied               Rate/$100                Levied             Rate/$100


      14.30   $           3,866                          0.00 $             $0                     0.00
      14.30                   0                          0.00               $0                     0.00
              $           3,866                               $             $0                        $


      28.60   $         552,593                          0.00 $             $0                     0.00
      28.60              14,642                          0.00               $0                     0.00
              $         567,236                               $             $0                        $


      57.20   $         803,920                          0.00 $             $0                     0.00
      57.20           1,297,308                          0.00               $0                     0.00
      57.20             279,379                          0.00               $0                     0.00
              $       2,380,607                               $             $0                        $



      57.20   $         309,927                          0.00 $             $0                     0.00
      57.20             223,485                          0.00               $0                     0.00
      57.20              37,717                          0.00               $0                     0.00
              $         571,130                               $             $0                        $




..........    $       3,522,838                               $             $0                        $
                                                                                          *(Total amount to be
      -                 211,370                      -                      0             raised from Municipal
                                                                                          Bond Commission letter
      -                  70,457                      -                      0

.........             3,241,011

      -                  64,820


..........    $       3,176,191                      -       $              0


                  Total Current and Excess levy              $      3,176,191
                  If Excess Levy is to be included in the General Fund, this total should be shown in account
                  #301-01 on page 4.

Check One:                        The excess levy is part of general fund                 The excess levy is a sep
                               LEVY PAGE
                                2002-2003

     Current Expense                          Excess Levy                 Bond Purpose
Levy                      Taxes         Levy                Taxes    Levy
Rate/$100                 Levied        Rate/$100           Levied   Rate/$100


       14.30   $          6,333                   0.00 $       $0           0.00
       14.30                846                   0.00         $0           0.00
               $          7,179                        $       $0              $


       28.60   $        531,856                   0.00 $       $0           0.00
       28.60             15,085                   0.00         $0           0.00
               $        546,941                        $       $0              $



       57.20   $         711,172                  0.00 $       $0           0.00
       57.20           1,394,472                  0.00         $0           0.00
       57.20             280,532                  0.00         $0           0.00
               $       2,386,177                       $       $0              $


       57.20   $        300,255                   0.00 $       $0           0.00
       57.20            233,294                   0.00         $0           0.00
       57.20             35,144                   0.00         $0           0.00
               $        568,692                        $       $0              $




..........     $       3,508,990                       $       $0                $
                                                                     *(Total amount to be
      -                 210,539               -                 0    raised from Municipal
                                                                     Bond Commission letter
      -                  65,969               -                 0

.........              3,232,482

      -                  64,650
..........   $       3,167,832                      -       $              0


                 Total Current and Excess levy              $      3,167,832
                 If Excess Levy is to be included in the General Fund, this total should be shown in account
                 #301-01 on page 4.

Check One:                       The excess levy is part of general fund                 The excess levy is a sep
                                                                           Nicholas Co.      School Board



                Bond Purpose                    Permanent Improvement
                                Taxes           Levy              Taxes
                                Levied          Rate/$100         Levied

                                                                           Class 1
                                     0                 0.00          $0    PP                       $
                                     0                 0.00          $0    PU
                                     0                               $0    Total Class 1            $

                                                                           Class 2
                                     0                 0.00          $0    RE                       $
                                     0                 0.00          $0    PP
                                     0                               $0    Total Class 2            $

                                                                           Class 3
                                     0                 0.00          $0    RE                       $
                                     0                 0.00          $0    PP
                                     0                 0.00          $0    PU
                                     0                               $0    Total Class 3            $

                                                                           Class 4
                                     0                 0.00          $0    RE                       $
                                     0                 0.00          $0    PP
                                     0                 0.00          $0    PU
                                     0                               $0    Total Class 4            $

                                                                           Total Assessed Value

                                     0                    $          $0    Total Projected Property Tax Revenue
           *(Total amount to be
           raised from Municipal                                      0    *Less 112,113,239 (box lower left)____________
           Bond Commission letter)
                                                                      0    Less 107 - Tax Discounts___________________

                                                                           Total Projected Property Tax Collection

                                                                           Less Assessor Valuation Fund_______________
                                                                           (Subtracted from current expense taxes levied only)

                                                          $           0    Net Amount to be Raised by Levy of Property Ta
                                                                           (To #301-01 on Page 4)

                                                                           *112 Uncollectable Taxes
al should be shown in account                                              *113 Exonerations
                                                                           *239 Delinquencies

           The excess levy is a separate fund
                                                                           Nicholas County
                                                                           School Board



    Bond Purpose              Permanent Improvement
                   Taxes      Levy              Taxes
                   Levied     Rate/$100         Levied

                                                         Class 1
                          0          0.00          $0    PP                     $
                          0          0.00          $0    PU
                          0                        $0    Total Class 1          $

                                                         Class 2
                          0          0.00          $0    RE                     $
                          0          0.00          $0    PP
                          0                        $0    Total Class 2          $

                                                         Class 3
                          0          0.00          $0    RE                     $
                          0          0.00          $0    PP
                          0          0.00          $0    PU
                          0                        $0    Total Class 3          $

                                                         Class 4
                          0          0.00          $0    RE                     $
                          0          0.00          $0    PP
                          0          0.00          $0    PU
                          0                        $0    Total Class 4          $

                                                         Total Assessed Value

                          0             $          $0    Total Projected Property Tax Revenue
*(Total amount to be
raised from Municipal                               0    *Less 112,113,239 (box lower left)____________
Bond Commission letter)
                                                    0    Less 107 - Tax Discounts___________________

                                                         Total Projected Property Tax Collection

                                                         Less Assessor Valuation Fund_______________
                                                         (Subtracted from current expense taxes levied only)
                                                $   0   Net Amount to be Raised by Levy of Property Ta
                                                        (To #301-01 on Page 4)

                                                        *112 Uncollectable Taxes
al should be shown in account                           *113 Exonerations
                                                        *239 Delinquencies

           The excess levy is a separate fund
                  School Board                                                                LEVY PAGE
                                                                                                 2003-2004

                                                               Current Expense                                       Excess Levy
                            Assessed Value                  Levy                        Taxes                Levy
                             Tax Purposes                   Rate/$100                   Levied               Rate/$100


                                     2,703,279                  20.48      $             5,536                   10.00             $
                                             0                  20.48                        0                   10.00
                                     2,703,279                             $             5,536                                     $


                                  193,214,490                   40.96      $          791,407                    20.00             $
                                    5,119,703                   40.96                  20,970                    20.00
                                  198,334,193                              $          812,377                                      $


                                  140,545,470                   81.92      $        1,151,348                    40.00             $
                                  226,802,160                   81.92               1,857,963                    40.00
                                   48,842,399                   81.92                 400,117                    40.00
                                  416,190,029                              $        3,409,429                                      $



                                    54,183,090                  81.92      $          443,868                    40.00             $
                                    39,070,792                  81.92                 320,068                    40.00
                                     6,593,959                  81.92                  54,018                    40.00
                                    99,847,841                             $          817,954                                      $

                                  717,075,342

Total Projected Property Tax Revenue             ........ ..........       $        5,045,295                                      $

                                              6.50%
*Less 112,113,239 (box lower left)_____________%                 -                    327,944                    -

Less 107 - Tax Discounts____________________%2%                  -                    100,906                    -

Total Projected Property Tax Collection          ........   .........               4,616,445

Less Assessor Valuation Fund________________%2%                  -                      92,329
(Subtracted from current expense taxes levied only)

Net Amount to be Raised by Levy of Property Taxes           ..........     $        4,524,116                    -           $


                          ........               $                             Total Current and Excess levy                    $
                          ........               $                             If Excess Levy is to be included in the General Fund, this total
                          ........               $                             #301-01 on page 4.

                                                            Check One:                           The excess levy is part of general fund
                  Nicholas County
                  School Board                                                             LEVY PAGE
                                                                                            2002-2003

                                                                 Current Expense                                Excess Levy
                            Assessed Value                  Levy                      Taxes         Levy
                             Tax Purposes                   Rate/$100                 Levied        Rate/$100


                                     4,428,954                  20.48      $          9,070             10.00        $
                                       591,570                  20.48                 1,212             10.00
                                     5,020,524                             $         10,282                          $


                                  185,963,620                   40.96      $        761,707             20.00        $
                                    5,274,607                   40.96                21,605             20.00
                                  191,238,227                              $        783,312                          $



                                  124,330,800                   81.92      $       1,018,518            40.00        $
                                  243,788,892                   81.92              1,997,119            40.00
                                   49,044,120                   81.92                401,769            40.00
                                  417,163,812                              $       3,417,406                         $


                                    52,492,090                  81.92      $        430,015             40.00        $
                                    40,785,668                  81.92               334,116             40.00
                                     6,143,970                  81.92                50,331             40.00
                                    99,421,728                             $        814,463                          $

                                  712,844,291

Total Projected Property Tax Revenue             ........ ..........       $       5,025,463                         $

                                               7.5%
*Less 112,113,239 (box lower left)_____________%                 -                  376,910             -

Less 107 - Tax Discounts____________________%2%                  -                  100,509             -

Total Projected Property Tax Collection          ........   .........              4,548,044

Less Assessor Valuation Fund________________%2%                  -                   90,961
(Subtracted from current expense taxes levied only)
Net Amount to be Raised by Levy of Property Taxes   ..........   $        4,457,083                   -          $


                       ........           $                          Total Current and Excess levy                    $
                       ........           $                          If Excess Levy is to be included in the General Fund, this total
                       ........           $                          #301-01 on page 4.

                                                    Check One:                        The excess levy is part of general fund
                                                            Bond Purpose                    Permanent Improvement
                                        Taxes          Levy                        Taxes    Levy              Taxes
                                        Levied         Rate/$100                   Levied   Rate/$100         Levied


                                       $2,703                 3.27                   884         0.00            $0
                                           $0                 3.27                     0         0.00            $0
                                       $2,703                    $                   884                         $0


                                     $386,429                 6.54               126,362         0.00            $0
                                      $10,239                 6.54                 3,348         0.00            $0
                                     $396,668                    $               129,711                         $0


                                      $562,182              13.08                183,833         0.00            $0
                                      $907,209              13.08                296,657         0.00            $0
                                      $195,370              13.08                 63,886         0.00            $0
                                    $1,664,760                  $                544,377                         $0



                                     $216,732               13.08                 70,871         0.00            $0
                                     $156,283               13.08                 51,105         0.00            $0
                                      $26,376               13.08                  8,625         0.00            $0
                                     $399,391                   $                130,601                         $0




                                    $2,463,523                   $               805,572            $            $0
                                                       *(Total amount to be
                                      160,129          raised from Municipal                                      0
                                                       Bond Commission letter)
                                       49,270                                                                     0




                                     2,254,124                                                      $             0


                                 6,778,240
ncluded in the General Fund, this total should be shown in account


 ess levy is part of general fund                      The excess levy is a separate fund
Excess Levy                     Bond Purpose                   Permanent Improvement
                  Taxes    Levy                      Taxes     Levy              Taxes
                  Levied   Rate/$100                 Levied    Rate/$100         Levied


                 $4,429          4.39                 1,944         0.00            $0
                   $592          4.39                   260         0.00            $0
                 $5,021                 $             2,204                         $0


               $371,927          8.78               163,276         0.00            $0
                $10,549          8.78                 4,631         0.00            $0
               $382,476                 $           167,907                         $0



                $497,323        17.56               218,325         0.00            $0
                $975,156        17.56               428,093         0.00            $0
                $196,176        17.56                86,121         0.00            $0
              $1,668,655                $           732,540         0.00            $0


               $209,968         17.56                92,176         0.00            $0
               $163,143         17.56                71,620         0.00            $0
                $24,576         17.56                10,789         0.00            $0
               $397,687                 $           174,585                         $0




              $2,453,839                $          1,077,235           $            $0
                           *(Total amount to be
                184,038    raised from Municipal                                     0
                           Bond Commission letter)
                 49,077                                                              0
                                    2,220,724                                               $   0


                                 6,677,807
ncluded in the General Fund, this total should be shown in account


 ess levy is part of general fund                      The excess levy is a separate fund
Assessor's Valuation Fund Budget Projections
FY 2004-2005                           Report Date:
                                                        March 6, 2013
Nicholas County Commission

                  2003-2004       Levy      Taxes
                   Budget         Rate      Levied

Class I               2,703,279     14.30       3,866
Class II            198,334,193     28.60     567,236
Class III           416,190,029     57.20   2,380,607
Class IV             99,847,841     57.20     571,130

Total               717,075,342             3,522,838

Less uncollectables 7%                        246,599

Projected tax collection                    3,276,239

            2% Assessor's Valuation Fund                            65,525


Nicholas Board of Education

                  2003-2004       Levy      Taxes
                   Budget         Rate      Levied

Class I               2,703,279     20.48       5,536
Class II            198,334,193     40.96     812,377
Class III           416,190,029     81.92   3,409,429
Class IV             99,847,841     81.92     817,954

Total               717,075,342             5,045,295

Less uncollectables 7%                        353,171

Projected tax collection                    4,692,125

            2% Assessor's Valuation Fund                            93,842
                CERTIFICATE OF VALUATION
                      FY 2003-2004


                 Assessed Value       Assessed Valuation
                     Gross               Tax Purposes

Class 1
PP                                                  2,168
PU                                                      0
Total Class 1                     0                 2,168

Class 2
RE                                              7,019,380
PP                                                 72,685
Total Class 2                     0             7,092,065

Class 3
RE
PP
PU
Total Class 3                     0                        0

Class 4
RE                                              4,795,280
PP                                              7,963,177
PU                                              2,380,739
Total Class 4                     0            15,139,196

GRAND TOTAL                       0            22,233,429




                ROLL BACK VALUE
                    2003-2004

Class 1
PP                                                  2,168
PU                                                      0
Total Class 1                                       2,168

Class 2
RE                                              6,887,680
PP                                                 72,685
Total Class 2                                   6,960,365

Class 3
RE
PP
PU
Total Class 3                                              0
Class 4
RE                                              4,790,420
PP                                              5,900,754
PU                                              2,380,739
Total Class 4                                  13,071,913

GRAND TOTAL                                    20,034,446




                CERTIFICATE OF VALUATION
                      FY 2002-2003


                 Assessed Value       Assessed Valuation
                     Gross               Tax Purposes

Class 1
PP                                                212,093
PU                                                 39,984
Total Class 1                     0               252,077

Class 2
RE                                              6,751,410
PP                                                 93,020
Total Class 2                     0             6,844,430

Class 3
RE
PP
PU
Total Class 3                     0                        0

Class 4
RE                                              4,957,420
PP                                              7,899,942
PU                                              2,419,853
Total Class 4                     0            15,277,215

GRAND TOTAL                       0            22,373,722
Entity: Richwood                                          RATES
                                                         2003-2004



                            General                        Excess             Permanent
                            Current                         Levy             Improvement




Class 1                             12.50                           6.25              0.00




Class 2                             25.00                         12.50               0.00




Class 3 and/or 4                    50.00                         25.00               0.00




Entity:    Richwood
FY:        2003-2004
                       Worksheet to Determine Reduced (Rolled Back) Levy Rates

                        Roll Back Value              Weighting             Weighted Assessed

           Class 1                  2,168      x                    0.01                22
           Class 2              6,960,365      x                    0.02           139,207
           Class 3                      0      x                    0.04                 0
           Class 4             13,071,913      x                    0.04           522,877

           Total RB                                  Total
           Value               20,034,446            Weighted Assessed             662,106 (a)


   (b)     Current years total projected property tax revenue :                     93,812

                        Rate equals 1% increase for entity
   (c)     Multiply (b) times the percentage required for the county
           assessor plus !% for the entity:                         103%                 96,627 (c)
                                                                                          14.59
   (d)     Divide (c) by Weigted Assessed Value & multiply this
           amount by 100. This equals the Class 1 levy rate:                              12.50 ¢

           Class 2 levy rate should be (d) multiplied by 2:                               25.00 ¢

           Class 3 and/or 4 levy rate should be (d) multiplied by 4:                      50.00 ¢

***Never use rates in excess of statutory maximum of           12.5¢;     25¢;   50¢


Entity: Richwood                                              RATES
                                                          2002-2003



                             General                          Excess               Permanent
                             Current                           Levy               Improvement




Class 1                              12.50                              6.25               0.00




Class 2                              25.00                          12.50                  0.00




Class 3 and/or 4                     50.00                          25.00                  0.00
                                           Entity: Richwood



                                                                                                      Current Ex
        Bond                                                            Assessed Value
        Levy               Total                                         Tax Purposes

                                           Class 1
                                           PP                          $          2,168
                                           PU                                         0
                0.00               18.75   Total Class 1               $          2,168
               12.50
                                           Class 2
                                           RE                          $     7,019,380
                                           PP                                   72,685
                0.00               37.50   Total Class 2               $     7,092,065

                                           Class 3
                                           RE                          $               0
                                           PP                                          0
                                           PU                                          0
                0.00               75.00   Total Class 3               $               0

Total                          131.25      Class 4
                                           RE                          $     4,795,280
                                           PP                                7,963,177
                                           PU                                2,380,739
                                           Total Class 4               $    15,139,196

                                           Total Assessed Value             22,233,429

                                           Total Projected Property Tax Revenue            ........

                                                                                      5.00%
                                           *Less 112,113,239 (box lower left)_____________%

                                                                                      1%
                                           Less 107 - Tax Discounts____________________%

                                           Total Projected Property Tax Collection         ........

                                                                                      2%
                                           Less Assessor Valuation Fund________________%
                                           (Subtracted from current expense taxes levied only)

                                           Net Amount to be Raised by Levy of Property Taxes
                                           (To #301-01 on Page 4)

                                           *112 Uncollectable Taxes        ........        $
                                           *113 Exonerations               ........        $
                                           *239 Delinquencies              ........        $


Rate equals 10% increases for entity
               112%      105,070
                           15.87

Class 1                        12.50 ¢

Class 2                        25.00 ¢

Class 3 and/or 4               50.00 ¢



                                         Richwood




                                                                                                    Current Ex
        Bond                                                          Assessed Value
        Levy           Total                                           Tax Purposes

                                         Class 1
                                         PP                          $       212,093
                                         PU                                   39,984
                0.00           18.75     Total Class 1               $       252,077
               12.50
                                         Class 2
                                         RE                          $     6,751,410
                                         PP                                   93,020
                0.00           37.50     Total Class 2               $     6,844,430

                                         Class 3
                                         RE                          $               0
                                         PP                                          0
                                         PU                                          0
                0.00           75.00     Total Class 3               $               0

Total                      131.25        Class 4
                                         RE                          $     4,957,420
                                         PP                                7,899,942
                                         PU                                2,419,853
                                         Total Class 4               $    15,277,215

                                         Total Assessed Value             22,373,722

                                         Total Projected Property Tax Revenue            ........

                                                                                       5%
                                         *Less 112,113,239 (box lower left)_____________%

                                                                                    1%
                                         Less 107 - Tax Discounts____________________%

                                         Total Projected Property Tax Collection         ........

                                                                                    2%
                                         Less Assessor Valuation Fund________________%
                                         (Subtracted from current expense taxes levied only)
Net Amount to be Raised by Levy of Property Taxes
(To #301-01 on Page 4)

*112 Uncollectable Taxes   ........     $
*113 Exonerations          ........     $
*239 Delinquencies         ........     $

                                                    Check One:
                                LEVY PAGE
                                   2003-2004

    Current Expense                                  Excess Levy                               Bond Purpose
Levy                     Taxes                 Levy                     Taxes             Levy
Rate/$100                Levied                Rate/$100                Levied            Rate/$100


      12.50   $                3                          6.25 $             $1                    0.00
      12.50                    0                          6.25               $0                    0.00
              $                3                               $             $1                       $



      25.00   $          17,548                           12.50 $       $8,774                     0.00
      25.00                 182                           12.50            $91                     0.00
              $          17,730                                 $       $8,865                        $



              $                0                          0.00 $             $0                    0.00
                               0                          0.00               $0                    0.00
                               0                          0.00               $0                    0.00
              $                0                               $             $0                       $


      50.00   $          23,976                           25.00 $      $11,988                     0.00
      50.00              39,816                           25.00        $19,908                     0.00
      50.00              11,904                           25.00         $5,952                     0.00
              $          75,696                                 $      $37,848                        $




..........    $          93,429                                 $      $46,714                        $
                                                                                          *(Total amount to be
      -                   4,671                       -                  2,336            raised from Municipal
                                                                                          Bond Commission letter
      -                     934                       -                      467

.........                87,823

      -                   1,756


..........    $          86,067                       -        $        43,912


                  Total Current and Excess levy              $       129,978
                  If Excess Levy is to be included in the General Fund, this total should be shown in account
                  #301-01 on page 4.

Check One:                         The excess levy is part of general fund                The excess levy is a sep
                            LEVY PAGE
                             2002-2003

     Current Expense                       Excess Levy                  Bond Purpose
Levy                   Taxes         Levy                 Taxes    Levy
Rate/$100              Levied        Rate/$100            Levied   Rate/$100


       12.50   $         265                   6.25 $      $133           0.00
       12.50              50                   6.25         $25           0.00
               $         315                        $      $158              $



       25.00   $       16,879                  12.50 $    $8,439          0.00
       25.00              233                  12.50        $116          0.00
               $       17,111                        $    $8,556             $



       50.00   $           0                   25.00 $       $0           0.00
       50.00               0                   25.00         $0           0.00
       50.00               0                   25.00         $0           0.00
               $           0                         $       $0              $


       50.00   $       24,787                  25.00 $   $12,394          0.00
       50.00           39,500                  25.00     $19,750          0.00
       50.00           12,099                  25.00      $6,050          0.00
               $       76,386                        $   $38,193             $




..........     $       93,812                        $   $46,906               $
                                                                   *(Total amount to be
      -                 4,691              -               2,345   raised from Municipal
                                                                   Bond Commission letter
      -                  938               -                469

.........              88,184

      -                 1,764
..........   $          86,420                      -       $         44,092


                 Total Current and Excess levy              $       130,512
                 If Excess Levy is to be included in the General Fund, this total should be shown in account
                 #301-01 on page 4.

Check One:                       The excess levy is part of general fund                 The excess levy is a sep
                                                                           Assessor's Valuation Fund Budge
                                                                           FY 2004-2005
                Bond Purpose                    Permanent Improvement      Richwood
                                Taxes           Levy              Taxes
                                Levied          Rate/$100         Levied                     2003-2004
                                                                                              Budget

                                     0                 0.00          $0    Class I                   2,168
                                     0                 0.00          $0    Class II              7,092,065
                                     0                               $0    Class IV             15,139,196

                                                                           Total                22,233,429
                                     0                 0.00          $0
                                     0                 0.00          $0    Less uncollectables 7%
                                     0                               $0
                                                                           Projected tax collection

                                     0                 0.00          $0               2% Assessor's Valuation Fund
                                     0                 0.00          $0
                                     0                 0.00          $0
                                     0                               $0


                                     0                 0.00          $0
                                     0                 0.00          $0
                                     0                 0.00          $0
                                     0                               $0




                                     0                    $          $0
           *(Total amount to be
           raised from Municipal                                      0
           Bond Commission letter)
                                                                      0




                                                          $           0




al should be shown in account


           The excess levy is a separate fund
    Bond Purpose              Permanent Improvement
                   Taxes      Levy              Taxes
                   Levied     Rate/$100         Levied


                          0          0.00          $0
                          0          0.00          $0
                          0                        $0



                          0          0.00          $0
                          0          0.00          $0
                          0                        $0



                          0          0.00          $0
                          0          0.00          $0
                          0          0.00          $0
                          0                        $0


                          0          0.00          $0
                          0          0.00          $0
                          0          0.00          $0
                          0                        $0




                          0             $          $0
*(Total amount to be
raised from Municipal                               0
Bond Commission letter)
                                                    0
                                                0




al should be shown in account


           The excess levy is a separate fund
ssor's Valuation Fund Budget Projections
                                           Report Date:
                                           March 6, 2013



                    Levy       Taxes
                    Rate       Levied

                      12.50            3
                      25.00       17,730
                      50.00       75,696

                                  93,429

                                   6,540

                                  86,889

   Assessor's Valuation Fund                               1,738
                CERTIFICATE OF VALUATION
                      FY 2003-2004


                 Assessed Value       Assessed Valuation
                     Gross               Tax Purposes

Class 1
PP                                                 12,884
PU                                                      0
Total Class 1                     0                12,884

Class 2
RE                                             39,036,820
PP                                                440,020
Total Class 2                     0            39,476,840

Class 3
RE
PP
PU
Total Class 3                     0                        0

Class 4
RE                                             49,387,810
PP                                             31,107,615
PU                                              4,213,220
Total Class 4                     0            84,708,645

GRAND TOTAL                       0           124,198,369




                ROLL BACK VALUE
                    2003-2004

Class 1
PP                                                 12,884
PU                                                      0
Total Class 1                                      12,884

Class 2
RE                                             38,838,640
PP                                                440,020
Total Class 2                                  39,278,660

Class 3
RE
PP
PU
Total Class 3                                              0
Class 4
RE                                             47,417,110
PP                                             31,107,615
PU                                              3,724,117
Total Class 4                                  82,248,842

GRAND TOTAL                                   121,540,386




                CERTIFICATE OF VALUATION
                      FY 2002-2003


                 Assessed Value       Assessed Valuation
                     Gross               Tax Purposes

Class 1
PP                                              1,086,568
PU                                                 63,271
Total Class 1                     0             1,149,839

Class 2
RE                                             37,754,320
PP                                                462,396
Total Class 2                     0            38,216,716

Class 3
RE
PP
PU
Total Class 3                     0                        0

Class 4
RE                                             47,534,670
PP                                             32,885,726
PU                                              3,724,117
Total Class 4                     0            84,144,513

GRAND TOTAL                       0           123,511,068
Entity: Summersville                                      RATES
                                                         2003-2004



                            General                        Excess             Permanent
                            Current                         Levy             Improvement




Class 1                             12.50                           0.00              0.00




Class 2                             25.00                           0.00              0.00




Class 3 and/or 4                    50.00                           0.00              0.00




Entity:    Summersville
FY:        2003-2004
                     Worksheet to Determine Reduced (Rolled Back) Levy Rates

                        Roll Back Value              Weighting             Weighted Assessed

           Class 1                 12,884      x                    0.01               129
           Class 2             39,278,660      x                    0.02           785,573
           Class 3                      0      x                    0.04                 0
           Class 4             82,248,842      x                    0.04         3,289,954

           Total RB                                  Total
           Value             121,540,386             Weighted Assessed           4,075,656 (a)


   (b)     Current years total projected property tax revenue :                    517,702

                        Rate equals 1% increase for entity
   (c)     Multiply (b) times the percentage required for the county
           assessor plus !% for the entity:                         103%                533,233 (c)
                                                                                          13.08
   (d)     Divide (c) by Weigted Assessed Value & multiply this
           amount by 100. This equals the Class 1 levy rate:                              12.50 ¢

           Class 2 levy rate should be (d) multiplied by 2:                               25.00 ¢

           Class 3 and/or 4 levy rate should be (d) multiplied by 4:                      50.00 ¢

***Never use rates in excess of statutory maximum of           12.5¢;     25¢;   50¢


Entity: Summersville                                          RATES
                                                          2002-2003



                             General                          Excess               Permanent
                             Current                           Levy               Improvement




Class 1                              12.50                              0.00               0.00




Class 2                              25.00                              0.00               0.00




Class 3 and/or 4                     50.00                              0.00               0.00
                                           Entity: Summersville



                                                                                                              Current Expens
        Bond                                                            Assessed Value               Levy
        Levy               Total                                         Tax Purposes                Rate/$100

                                           Class 1
                                           PP                          $        12,884                             12.50
                                           PU                                        0                             12.50
                0.00               12.50   Total Class 1               $        12,884
               12.50
                                           Class 2
                                           RE                          $    39,036,820                             25.00
                                           PP                                  440,020                             25.00
                0.00               25.00   Total Class 2               $    39,476,840

                                           Class 3
                                           RE                          $               0
                                           PP                                          0
                                           PU                                          0
                0.00               50.00   Total Class 3               $               0

Total                              87.50   Class 4
                                           RE                          $    49,387,810                             50.00
                                           PP                               31,107,615                             50.00
                                           PU                                4,213,220                             50.00
                                           Total Class 4               $    84,708,645

                                           Total Assessed Value            124,198,369

                                           Total Projected Property Tax Revenue            . . . . . .. .. .. . . . . . . .

                                                                                     5%
                                           *Less 112,113,239 (box lower left)_____________%                       -

                                                                                  2%
                                           Less 107 - Tax Discounts____________________%                          -

                                           Total Projected Property Tax Collection         ..............

                                                                                  2%
                                           Less Assessor Valuation Fund________________%                          -
                                           (Subtracted from current expense taxes levied only)

                                                                                         ...
                                           Net Amount to be Raised by Levy of Property Taxes . . . . . . .
                                           (To #301-01 on Page 4)

                                           *112 Uncollectable Taxes        ........        $
                                           *113 Exonerations               ........        $
                                           *239 Delinquencies              ........        $

                                                                                                     Check One:
Rate equals 10% increases for entity
               112%      579,826
                           14.23

Class 1                        12.50 ¢

Class 2                        25.00 ¢

Class 3 and/or 4               50.00 ¢



                                         Summersville




                                                                                                        Current Expens
        Bond                                                          Assessed Value               Levy
        Levy           Total                                           Tax Purposes                Rate/$100

                                         Class 1
                                         PP                          $     1,086,568                             12.50
                                         PU                                   63,271                             12.50
                0.00           12.50     Total Class 1               $     1,149,839
               12.50
                                         Class 2
                                         RE                          $    37,754,320                             25.00
                                         PP                                  462,396                             25.00
                0.00           25.00     Total Class 2               $    38,216,716

                                         Class 3
                                         RE                          $               0                           50.00
                                         PP                                          0                           50.00
                                         PU                                          0                           50.00
                0.00           50.00     Total Class 3               $               0

Total                          87.50     Class 4
                                         RE                          $    47,534,670                             50.00
                                         PP                               32,885,726                             50.00
                                         PU                                3,724,117                             50.00
                                         Total Class 4               $    84,144,513

                                         Total Assessed Value            123,511,068

                                         Total Projected Property Tax Revenue            . . . . . .. .. .. . . . . . . .

                                                                                   7%
                                         *Less 112,113,239 (box lower left)_____________%                       -

                                                                                0%
                                         Less 107 - Tax Discounts____________________%                          -

                                         Total Projected Property Tax Collection         ..............

                                                                                2%
                                         Less Assessor Valuation Fund________________%                          -
                                         (Subtracted from current expense taxes levied only)
                                              ...
Net Amount to be Raised by Levy of Property Taxes . . . . . . .
(To #301-01 on Page 4)

*112 Uncollectable Taxes      ........      $
*113 Exonerations             ........      $
*239 Delinquencies            ........      $

                                                  Check One:
                           LEVY PAGE
                              2003-2004

Current Expense                                 Excess Levy                               Bond Purpose
                    Taxes                 Levy                     Taxes             Levy                  Taxes
                    Levied                Rate/$100                Levied            Rate/$100             Levied


         $              16                           0.00 $             $0                    0.00             0
                         0                           0.00               $0                    0.00             0
         $              16                                $             $0                       $             0



         $          97,592                           0.00 $             $0                    0.00             0
                     1,100                           0.00               $0                    0.00             0
         $          98,692                                $             $0                       $             0



         $                0                          0.00 $             $0                    0.00             0
                          0                          0.00               $0                    0.00             0
                          0                          0.00               $0                    0.00             0
         $                0                               $             $0                       $             0


         $         246,939                           0.00 $             $0                    0.00             0
                   155,538                           0.00               $0                    0.00             0
                    21,066                           0.00               $0                    0.00             0
         $         423,543                                $             $0                       $             0




         $         522,251                                $             $0                       $           0
                                                                                     *(Total amount to be
                    26,113                       -                      0            raised from Municipal
                                                                                     Bond Commission letter)
                    10,445                       -                      0

                   485,694

                     9,714


         $         475,980                       -       $              0


             Total Current and Excess levy              $       475,980
             If Excess Levy is to be included in the General Fund, this total should be shown in account
             #301-01 on page 4.

                              The excess levy is part of general fund                The excess levy is a separate fund
                        LEVY PAGE
                         2002-2003

Current Expense                        Excess Levy                 Bond Purpose
                   Taxes         Levy                Taxes    Levy              Taxes
                   Levied        Rate/$100           Levied   Rate/$100         Levied


         $          1,358                  0.00 $       $0           0.00            0
                       79                  0.00         $0           0.00            0
         $          1,437                       $       $0              $            0



         $         94,386                  0.00 $       $0           0.00            0
                    1,156                  0.00         $0           0.00            0
         $         95,542                       $       $0              $            0



         $             0                   0.00 $       $0           0.00            0
                       0                   0.00         $0           0.00            0
                       0                   0.00         $0           0.00            0
         $             0                        $       $0              $            0


         $        237,673                  0.00 $       $0           0.00            0
                  164,429                  0.00         $0           0.00            0
                   18,621                  0.00         $0           0.00            0
         $        420,723                       $       $0              $            0




         $        517,702                       $       $0                $           0
                                                              *(Total amount to be
                   36,239              -                 0    raised from Municipal
                                                              Bond Commission letter)
                       0               -                 0

                  481,463

                    9,629
$         471,833                      -       $              0


    Total Current and Excess levy              $       471,833
    If Excess Levy is to be included in the General Fund, this total should be shown in account
    #301-01 on page 4.

                    The excess levy is part of general fund                 The excess levy is a separate fund
                                                              Assessor's Valuation Fund Budget Projecti
                                                              FY 2004-2005
                                   Permanent Improvement      Summersville
                                   Levy              Taxes
                                   Rate/$100         Levied                     2003-2004       Levy
                                                                                 Budget         Rate

                                          0.00          $0    Class I                  12,884     12.50
                                          0.00          $0    Class II             39,476,840     25.00
                                                        $0    Class IV             84,708,645     50.00

                                                              Total               124,198,369
                                          0.00          $0
                                          0.00          $0    Less uncollectables 7%
                                                        $0
                                                              Projected tax collection

                                          0.00          $0               2% Assessor's Valuation Fund
                                          0.00          $0
                                          0.00          $0    Total Commission, Board of Ed & Municipals
                                                        $0


                                          0.00          $0
                                          0.00          $0
                                          0.00          $0
                                                        $0




                                             $          $0

                                                         0

                                                         0




                                             $           0




e excess levy is a separate fund
Permanent Improvement
Levy              Taxes
Rate/$100         Levied


       0.00          $0
       0.00          $0
                     $0



       0.00          $0
       0.00          $0
                     $0



       0.00          $0
       0.00          $0
       0.00          $0
                     $0


       0.00          $0
       0.00          $0
       0.00          $0
                     $0




          $          $0

                      0

                      0
                                   0




e excess levy is a separate fund
uation Fund Budget Projections
                                   Report Date:
                                   March 6, 2013



                       Taxes
                       Levied

                              16
                          98,692
                         423,543

                         522,251

                          36,558

                         485,694

sor's Valuation Fund                           9,714

n, Board of Ed & Municipals                  170,820

                                                62594
                                                89645
                                                 1786
                                                 8873
                                               162898

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:3/6/2013
language:Latin
pages:56