HomeMy WebLinkAbout~Master - Adoption of 2003/04 budget Adoption of Budget and Certification of City Taxes 85 =81 1
Fisc21 Year July 1,2003•June 30,2004
City Name: AMES County Name: STORY Date Budget Adopted: 03/04/03
N•^`••bri d w.cry eourJ,hw M V.P41te IS—" by raw....p.car.d drw.,a.PapoMd mmp41 was.".4 w e -d W d:ar7.d Ww.,.nd:..i..r...rt.,,,a.o w.,_,.•,
bdew,`—appw.e tar NO lusm.prvpany d us)Gy.Tlw M Oftedo0 a lnne Tom D.W Whol le Fmm Tm 1>1%and wAw n.0a.a My.
515.230-5285 .� J
County AuOltor Date Stamp -. January 1,2002 Property Valuations ...
--wdh Gas&E)eCft Wohout Gas&Electric_ L"°r''aa ems-'
Regular z. 1,720,692,986 2e 1,711,284,150—
Add Regular plus TIF value(if no TIF value re-enter Regular) 3. 1,733,897,419 3e 1,724,488,583
AgLand 4. 1,370,631 4e 1,370.631
TAXES LEVIED
W (al
Coda Ic7
Realu t with Property Taxes
Umll p!!r Poll
!.:''' U181Ly Rep4cement Law Palo
20cl i8.10000 Regular General levy :::'::.i. 8813217??............is8i:`• 43 .
•.•...•.•.•.• :.;.:.:.:.:.•.•.•:•:.:•.•:•:•:;:;:::;:;:...
... .:..,.•
-•�•�•�•�:=:-•-•.•:•:•:.:..::-:•:::•:.:.:.:::::•:-:-:•:..•..•.-.•................_....._..•.............,.. t..,_.l�- 785026 a 5.12190
pe4) Nlori Voted Other Permissible Levies
ta(N Raja Contract for use of Bridge ..............:;:�o:.:.,:,.,::::-:... o_:.I:'N:EE...... O
ta(tes see Opt&Maint publicly owned Transit 7 897,728 �` -892,81 L :-'. s_ 0.52172
noi) Am N- Rent,Ins.Maint of Civic Center e 0 0": .e .0
13(121 3135 Opr&Maint of City owned Civic Center 0 p -- -- 0_'.;.`: 47 0
tall3l s.0076 Planning a Sanitary Disposal Project 10_ 0 —__ 0': �`. .e -- 0
a14) 327 Aviation Authority(under sec.330A.15) 11 g, ; - p 40 0
tails) Am N-a Joint ctty-county building lease 12 0 —0 m 0
ails) Som Levee Impr,fund in special charter city 13 0 s, 0
12(tal laid N- Liability,property&self Insurance costs ,._ 0 �_ - -—
o o
tz�m Nr4 Noe Support of a Local Emerg.Mgmt,Comm. .a2 - 0 - - 0 -'.es-- —0
Pe41 Voted Other Permissible Levies
12t1) 6,13e InstrumentaWocal Music Groups to 0 p -'. 9 - ...'0
am Sal Memorial Building N 0 0 �._ 0
12M $135 Symphony Orchestra 17 0 0 . .' 0
12t4) $77 Cultural&Scientific Facilities to 0 _ _ 0 I' ee 0
urn A.v w County Bridge 10 0 0 67 0
7$44 s1.36 Mlssi or Missouri River Bridge Const. 20 0 0 - 6e_ 0
12A) a=75 Aid to a Transit Company 21 0. -- - 0 6Q ___ 0
turn 12% Maintain Institution received by gift/devise 22 0 p ,0 0
tail" si.00 City Emergency Medical District 4ea -_ --0 - .ee -- 0
taRtl 1,27 Support Public Library 73 0 _ 0 :I e1 0
21Ws et 40 Unified Lew Enforcement a4 0 _ 0 e2 0
Total General Fund Regular Levies 5 thru 24 25 9,710,945 9,657,837
U41 s3.om?s Ag Land 2e 4,117 ,117 as .. ..•'3.00375
Total General Fund Tax Levies (25+26) n 9+715 t.2 9 661 954
Special Revenue Levies
1t1)J s 27 Emergency(if general fund at levy limit) a 0 _ 0 .4 �0
su.0m w,i m- Police&Fire Retirement 21 615,000. _ 61 (330 oa5741
FICA&IPERS(if general fund at levy limit) 30 0 _ 0 0 '
Al N.e Other Employee Benefits 3, 0 0 0
Total Lmployw 6eneffi Leeles f29,30,31) 32 615,000:'. 811,t33 :'L as 0 3574E
Sub Total Special Revenue Levies 28+32 33 615 000 611 830
Va'uaLon
Ka N h.p W M Gas&Doc W&)oul Gas 6 Doc
SSMIDI w - - - - - _ ................ G all 0
SSMID 2 M, 3S
— - — -- 0;"`s7 0
SSMID 3 30 Di' as a
SS7AD 4 w -- R' _ _ 35
SSMIDS C :.;j0 M 0
SSMIDB p - so - 0
Total ssulD (34 01ru 37) 3e 0: 0 : rb rod wm
Total Special Revenue Levies (33+38) 3p 815000 611,630
344,4 ^m N- Debt Service Levy 76.10(6) 43 6,288,833 40 6,254,703 ro_3 r,2699
344.r sees Capital Projects (Capital Improv.Reserve) ., 41 0 71 o
Total Property Taxes (27+39+40+41) .: 16,618,895 42 16,528,287 72 9 62e02
COUNTY AUDITOR • I certify the budget Is In compflanee with ALL the following: —
Budgets submitted that DO NOT meet the falbwing criteria are nol legal documents and vA be retumed to the city for correction.
,) T,.P..oe.4 Nd1w d Ntlk N.ofrip MAW EA--"$T—e31 1).w IaMu4y euNYl.d,.pedal/.pplc.d..W rot.I.W,e.d p.&�wldr,o.d
2) a+rod h—IrQ rotk»....plbW d v pond,a o1M 10 a.y.,ro mv.m,n 20 a—Per n 11.b„dp.1 N..mp.
3) .abP.d a'�Y I.,�do ns. �a Pa,rra ar par.d rnw[.
4) adoP.d 4-W a a du rql ecwd pLdW d P pod-.n,.e,4 M..C,d 1ti 1d.Paprin�R a N bid