HomeMy WebLinkAbout~Master - 2004/05 Budget A. �y- ��
Adoption of Budget and Certification of City Taxes 85II-
81 1
FISCAL YEAR BEGINNING JULY 1,2004-ENDING JUNE 30,2005
City Name: Ames County Name: STORY Date Budget Adopted: March 2,2004
Al a mestaV of es Cal'Cw1A,heid afar the atilt hn*V as required by taw,a speCEIed abrns,ff»poposed btAQW ws ndcphd as ttrnmafted and aEad'ad herub,and tax IVAN.as lemued
Ee►r,ion mono-4 to an usabM popmty of aiis cry There Is atached a lnry Term Debt sdtedtie Form/03 for the oeU",ini need..if
515-23�-5262 .�,�•-•��
County Auditor Date Stamp January 1,2003 Property Valuations
'MW Gas&Electric_ y Without Gas&Electric 1"�ce—
Regular 23 — 1,744,573,329 2b _ 11736,218,606
DEBTSERV7CE a. 1,756,122,668 3a 1,747,767,945
Ag Land 48 1,071,154 ab 1,071,154
TAXES LEVIED
w (a)
Code DOW Request wtth PtopertirTax"
Sac. Ltmltpurpose Utlllty Replacement 1 a4~ Rate
sae t 6.10000 Regular Generel levy - ° 9113-8 103 9.0941348 u 523802
lea+) Non-Voted Other Permissible Levies
we) oa75w Contract for use of Bridge e p 0 u
12(10) oesom Opr&Malnt pubiidy owned Transit 7 925,558 ; ;?; 921 133 ::i as 0.53054
1�...-
12111) mtNw Rent,Ins.Maint of Civic Center e _ 0; 0..:;:;: �e U
1:1+:) a trim Opr&Malnt of City owned Civic Center a _ _ _ o i i —0 0:;::: 47 -- 0
INNS) 008750 Planning a Sanitary Disposal Project 10 E_E - ? +e 0
1204) 0.27ow Aviation Authority --�" -(under sec.330A.15) 11 Oi :; i: 0 w_ p
Wts) Ana Nec Joint city-county building lease u 0 ::::_: 0 : ?ao 0
t2tta) ooa75o Levee Impr.fund in special charter city1a !?1;:;::
�@s: ;3 E 0
bats) Am1Nec Liability,Property&self Insurance costs N _ Os:;:;:_;:;c 0;?EaE u 0
tau) Am1Nec Support of a Local Emerg.MgmtComm. eaz— - 0'- 0
(aw) Voted Other Permissible Levies
1 ...
1
A 1 0.13600 Instrumen taWocal Music Groups �fe .Ip.;.�.�..`:` :
as _ 0
147) asl000 Memorial Building 1e Q3::: ; 0: 54: O
1X3) 013sm Symphony Orchestra 17 Ois?'''•i` 0 ``' sa p
tttv o27000 Cultural&Scientific Facilities 1e _ 0 : ::E 0 :E die 0
12t5) As vow County Bridge 1e0 a7 0
1a(a) 115paa Missi or Missouri River Bridge Const 20 0'.; ;;???— 0? ;;;i so 01a(s) o m37s Aid to a Transit Company 21 _ O E aE se 0
t2pT) a2aaao Maintain Institution received by gift/devise 2s p E E E E E E: " —
1st1q 1.000m City Emergency Medical District 4es_ O:i'': °0 - 0
'Wit 02r000 Support Public Libra 0 '`--- 04415 0
Library p _ 0 0 ; at p
M22 1b000a Unified Law Enforcement 24 620
Total General Fund Regular Levies (5 thru 24) 2s 10 063 661 10,015,481
aa+.1 $3 oo375 Ag Land 26_ 3,2 t/ 3217 as 3.00375
,
Total General Fund Tax Levies (25+2H) 27 10 06H 878 10 018 698 too Had Add
Special Revenue Levies
> 027000 Emergency(if general fund at levy limit) zs p . 0
ssaa A"Net Police&Fire Retiremont -
Amhtec FICA&IPERS d general fund at le Emit - 93H� :;� 932.2H3
( 9 levy ) 0 0
Amt Nec Other Employee Benefits 31 - 0- - - 0._._._.:.:.;: c
Total Employee Banofll Levfu M.
(29,30,31) 32_ 936 756 932,263 16 0.53695
Sub Total Special Revenue Levies 28+32) st 936,756 932,263
Valuation
Ins Aa Req WRh Gas 6 Etec WAboul Gas 6 Elec .:...:.:.:.................
SSMID 1 w - 0, - _- - N 0;::..:! _G
SSMID 2 w _ et ss _ -- 0
SSMID 3 die -- - --- 0 iiii die 0
SSMID 4 ry nt ss -- -- --
0':`•::: eo 0
SSMID5 w mt -- - - ---- --c:: - Q
— - 3e0;::::::see
SSMID6 37 —'_.- - -- 0 O
Total SSMID (34 fhru 37) se O
0 Da wet Aa6
Total Special Revenue Levies (33+38) do 936,756p l ;[ 932,2H3 ::'-
We AmNec Debt Service Levy 76.10(6) a_ 6,397.852 4a 6,367,416 7a 3.64317
aaa7 oe7soo Capital Projects (Capital Improv.Reserve) 41 --_ 41 0 7+ ---�
Total Property Taxes 27+39+40+41 42 17,401.486 42 17,318,377 - T2 9.94868
COUNTY AUDITOR - I certify the budget Is In compliance with ALL the following:
Budgets submitted that DO NOT mee(the following criteria are not legal documents and WD be returned to the city for correction,
1) The I--IDed N-d-of Pt, lic NaartV&dpet Esa.Ma harm a31.1 i w WW fry RdtsfW,r paeW r appAobh,and rlomrt W.Red proof_eV4er0ed
z) eudoef trsrtV rntbea n.e µp111hed or posted rot hat than 10 aay..nor more clan 20 dap.pr►x b 1M budad hearty
3) A60OAd pOWTY tnmr do rot eased oubkhed or pwmd annuls
4) Acwted a erdh+ do not ocend pb4twd w ocstrd amnvb h ucn a,is foA pr;)Q a uea.o M btal
i c.++.♦air;