Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
KNOX COUNTY              
  General  $      991,607,294 0.264962  $   2,627,382.52  $       2,627,384.89               (2.37) 0.00%
  C & C Development  $      991,607,294 0.003172  $       31,453.78  $           31,447.36                6.42 0.02%
  TOTAL   0.268134  $   2,658,836.30  $       2,658,832.25                4.05 0.02%
TOWNSHIPS              
Addison General  $        27,635,404 0.108557  $       30,000.17  $           30,000.00                0.17 0.00%
Bohemia General  $        14,684,924 0.091277  $       13,403.96  $           13,403.97               (0.01) 0.00%
Central General  $        26,105,273 0.038307  $       10,000.15  $           10,000.00                0.15 0.00%
Cleveland General  $        31,929,028 0.140938  $       45,000.13  $           45,000.00                0.13 0.00%
Columbia General  $        37,887,881 0.125000  $       47,359.85  $           47,359.85                0.00 0.00%
Creighton General  $        37,919,842 0.078007  $       29,580.13  $           29,580.00                0.13 0.00%
Dolphin General  $        34,064,410 0.242053  $       82,453.93  $           82,453.87                0.06 0.00%
               
Dowling General  $        31,092,621 0.135081  $       42,000.22  $           42,000.00                0.22 0.00%
  Sinking  $        31,092,621 0.019297  $         5,999.94  $             6,000.00               (0.06) 0.00%
Total Dowling Twp.     0.154378  $       48,000.16  $           48,000.00                0.16 0.00%
Eastern General  $        46,569,997 0.135280  $       62,999.89  $           63,000.00               (0.11) 0.00%
Eastern Library  $        58,462,902 0.011973  $         6,999.76  $             7,000.00               (0.24) 0.00%
         Total Eastern Twp.     0.147253  $       69,999.65  $           70,000.00               (0.34) 0.00%
Frankfort General  $        15,093,581 0.282412  $       42,626.08  $           42,626.02                0.06 0.00%
Harrison General  $        22,019,449 0.081746  $       18,000.02  $           18,000.00                0.02 0.00%
Herrick General  $        25,495,449 0.024830  $         6,330.52  $             6,330.61               (0.09) 0.00%
Hill General  $        32,469,406 0.049277  $       15,999.95  $           16,000.00               (0.05) 0.00%
Jefferson General  $        17,092,161 0.079150  $       13,528.45  $           13,528.49               (0.04) 0.00%
*     Must be between 4 and 8 decimal places.
**    Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
Lincoln General  $        39,406,046 0.188417  $       74,247.69  $           74,247.84               (0.15) 0.00%
Logan General  $        16,811,058 0.049491  $         8,319.96  $             8,320.00               (0.04) 0.00%
Miller General  $        23,069,162 0.102256  $       23,589.60  $           23,589.64               (0.04) 0.00%
               
Morton General  $        52,395,111 0.121393  $       63,604.00  $           63,604.00               (0.00) 0.00%
Morton Sinking  $        52,395,111 0.007634  $         3,999.84  $             4,000.00               (0.16) 0.00%
Total Morton Twp.     0.129027  $       67,603.84  $           67,604.00               (0.16) 0.00%
               
Niobrara General  $        14,480,545 0.069058  $         9,999.97  $           10,000.00               (0.03) 0.00%
No. Frankfort General  $        41,103,896 0.140000  $       57,545.45  $           57,545.45                0.00 0.00%
Peoria General  $      154,775,358 0.068519  $      106,050.53  $          106,050.00                0.53 0.00%
  Sinking  $      154,775,358 0.068519  $      106,050.53  $          106,050.00                0.53 0.00%
Total Peoria Twp.     0.137038  $      212,101.06  $          212,100.00 0.00 0.00%
Raymond General  $        46,788,011 0.050328  $       23,547.47  $           23,547.49               (0.02) 0.00%
Spade General  $        13,430,834 0.049633  $         6,666.13  $             6,666.10                0.03 0.00%
Sparta General  $        16,934,521 0.118155  $       20,008.98  $           20,009.00               (0.02) 0.00%
Union General  $        11,047,330 0.049397  $         5,457.05  $             5,457.00                0.05 0.00%
Valley General  $        16,472,750 0.094379  $       15,546.82  $           15,546.78                0.04 0.00%
Verdigre General  $        24,205,352 0.184173  $       44,579.72  $           44,579.77               (0.05) 0.00%
Walnut Grove General  $        28,506,598 0.058092  $       16,560.05  $           16,560.00                0.05 0.00%
Washington General  $        23,350,783 0.142839  $       33,354.02  $           33,353.96                0.06 0.00%
Western General  $        13,082,546 0.097065  $       12,698.57  $           12,698.51                0.06 0.00%
*     Must be between 4 and 8 decimal places.
**    Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
CITIES & VILLAGES              
Bloomfield General   $        24,417,895 0.400000  $       97,671.58  $           97,671.58                   -   0.00%
  Fire  $        24,417,895 0.050000  $       12,208.95  $           12,208.95               (0.00) 0.00%
  Bond  $        24,417,895 0.057458  $       14,030.03  $           14,030.00                0.03 0.00%
Total Bloomfield City     0.507458  $      123,910.56  $          123,910.53               (0.04)                0.00
               
Creighton General  $        27,331,583 0.416132  $      113,735.46  $          113,735.39                0.07 0.00%
  Fire  $        27,331,583 0.050000  $       13,665.79  $           13,665.00                0.79 0.01%
Total Creighton City     0.466132  $      127,401.25  $          127,400.39                0.11 0.01%
               
Crofton General  $        23,785,811 0.459510  $      109,298.18  $          109,298.16                0.02 0.00%
               
Bazile Mills General  $            835,263 0.300003  $         2,505.81  $             2,505.81                0.00 0.00%
               
Center General  $          1,443,721 0.450000  $         6,496.74  $             6,496.74                0.00 0.00%
               
Niobrara General  $          9,974,965 0.488864  $       48,764.01  $           48,764.00                0.01 0.00%
               
Santee General  $            231,381 0.000000  $                   -    $                       -                     -   0.00%
               
Verdel General  $            507,149 0.449375  $         2,279.00  $             2,279.00                0.00 0.00%
               
Wausa General  $        11,996,197 0.499984  $       59,979.07  $           59,979.04                0.03 0.00%
*     Must be between 4 and 8 decimal places.
**    Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
CITIES & VILLAGES CONT              
Verdigre General  $          9,789,492 0.449980  $       44,050.76  $           44,050.75                0.01 0.00%
  Bond  $          9,789,492 0.162419  $       15,900.00  $           15,900.00               (0.00) 0.00%
  Fire  $          9,789,492 0.050000  $         4,894.75  $             4,894.75               (0.00) 0.00%
Total Verdigre Village     0.662399  $       64,845.50  $           64,845.50                0.07               (0.00)
               
Winnetoon General  $          1,062,494 0.449916  $         4,780.33  $             4,780.33                0.00 0.00%
               
FIRE DISTRICTS              
Wausa Dist 1 Knox Valuation  $      109,846,861          
  Cedar Valuation  $        36,426,797          
  Pierce Valuation  $        14,981,589          
  Total Valuation  $      161,255,247          
  General  $      161,255,247 0.050000  $       80,627.62  $           80,627.62                0.00 0.00%
  Bond  $      161,255,247 0.008287  $       13,363.22  $           13,362.50                0.72 0.00%
Total Wausa Dist 1     0.058287  $       93,990.85  $           93,990.12                0.73                0.00
*     Must be between 4 and 8 decimal places.
**    Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
FIRE DISTRICTS CONT.              
Bloomfield Dist 2 General  $      319,601,109 0.016500  $       52,734.18  $           52,734.18                0.00 0.00%
  Sinking  $      319,601,109 0.033500  $      107,066.37  $          107,066.37                0.00 0.00%
Total Bloomfield Dist 2     0.050000  $      159,800.55  $          159,800.55                0.00                0.00
Niobrara Dist 3 General  $        99,098,433 0.042432  $       42,049.45  $           42,049.22                0.23 0.00%
  Sinking  $        99,098,433 0.007568  $         7,499.77  $             7,500.00               (0.23) 0.00%
  Bond  $        99,098,433 0.019173  $       19,000.14  $           19,000.00                0.14 0.00%
Total Niobrara Dist 3     0.069173  $       68,549.36  $           68,549.22                0.40 0.00%
Verdigre Dist. 4 General  $      113,170,559 0.035345  $       40,000.13  $           40,000.00                0.13 0.00%
  Sinking  $      113,170,559 0.014655  $       16,585.15  $           16,585.28               (0.13) 0.00%
Total Verdigre Dist 4     0.050000  $       56,585.28  $           56,585.28                0.01 0.00%
Crofton Dist. 5 Knox Valuation  $      157,077,958          
  Cedar Valuation  $      109,137,582          
  Total Valuation  $      266,215,540          
  General  $      266,215,540 0.027500  $       73,209.27  $           73,209.27                0.00  
  Sinking  $      266,215,540 0.022500  $       59,898.50  $           59,898.50               (0.00) 0.00%
Total Crofton Dist 5     0.050000  $      133,107.77  $          133,107.77               (0.00) 0.00%
Creighton Dist. 6 Knox Valuation  $      117,039,710          
  Antelope Valuation  $        17,196,865          
  Total Valuation  $      134,236,575          
  General  $      134,236,575 0.029798  $       39,999.81  $           40,000.00               (0.19) 0.00%
  Sinking  $      134,236,575 0.020202  $       27,118.47  $           27,118.28                0.19 0.00%
Total Creighton Dist 6     0.050000  $       67,118.29  $           67,118.28 0.00 0.00%
Orchard Dist. 7 General  $        14,153,453 0.009453  $         1,337.93  $             1,337.93 (0.00) 0.00%
(SET IN ANTELOPE CO.) Sinking  $        14,153,453 0.004899  $            693.38  $                693.38 (0.00) 0.00%
Total Orchard Dist 7     0.014352  $         2,031.31  $             2,031.31               (0.01) 0.00%
*Must be between 4 and 8 decimal places.        **Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
MISC. SUBDIVISIONS              
Bloomfield Airport General  $        24,417,895 0.050000  $       12,208.95  $           12,208.95               (0.00) 0.00%
               
Creighton Airport General  $        27,331,583 0.033288  $         9,098.14  $             9,098.00                0.14 0.00%
  Bond  $        27,331,583 0.025044  $         6,844.92  $             6,845.00               (0.08) 0.00%
Total Creighton Airport     0.058332  $       15,943.06  $           15,943.00                0.06 0.00%
Knox Co. Ag. Society General  $      991,607,294 0.003177  $       31,503.36  $           31,500.00                3.36 0.01%
  Capital Improvement  $      991,607,294 0.003177  $       31,503.36  $           31,500.00                3.36 0.01%
Total Knox Co Ag Society     0.006354  $       63,006.72  $           63,000.00 6.72 0.02%
SCHOOLS              
Bloomfield Dist 86 Knox Valuation  $      335,674,992          
  Cedar Valuation  $          4,957,367          
  Total Valuation  $      340,632,359          
  General  $      340,632,359 0.950749  $   3,238,558.75  $       3,238,559.73               (0.98) 0.00%
  Spec. Building  $      340,632,359 0.097547  $      332,276.65  $          332,276.81               (0.16) 0.00%
  Qualified Capital  $      340,632,359 0.007240  $       24,661.78  $           24,660.16                1.62  
Total Bloomfield Dist 86     1.055536  $   3,595,497.18  $       3,595,496.70                0.48 0.00%
Creighton Dist 13 Knox Valuation  $      155,332,413          
  Antelope Valuation  $        50,889,132          
  Pierce Valuation  $            403,325          
  Total Valuation  $      206,624,870          
  General  $      206,624,870 0.950137  $   1,963,219.34  $       1,963,218.81                0.53 0.00%
  Spec. Building  $      206,624,870 0.030551  $       63,125.96  $           63,125.00                0.96 0.00%
  Bond  $      206,624,870 0.009776  $       20,199.65  $           20,200.00               (0.35) 0.00%
  Qualified Capital  $      206,624,870 0.019064  $       39,390.97  $           39,390.00                0.97 0.00%
Total Creighton Dist 13     1.009528  $   2,085,935.92  $       2,085,933.81                2.11               (0.00)
* Must be between 4 and 8 decimal places.** Cannot be greater than 1%. If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
SCHOOLS CONT.              
Crofton Dist. 96 Knox Valuation  $      165,159,403          
  Cedar Valuation  $        93,607,818          
  Total Valuation  $      258,767,221          
  General  $      258,767,221 1.011480  $   2,617,378.69  $       2,617,379.65               (0.96) 0.00%
  Spec. Building  $      258,767,221 0.021077  $       54,540.37  $           54,540.00                0.37 0.00%
  Bond  $      258,767,221 0.113125  $      292,730.42  $          292,731.33               (0.91) 0.00%
Total Crofton Dist 96     1.145682  $   2,964,649.48  $       2,964,650.98                1.03                0.00
Wausa Dist. 76 Knox Valuation  $        85,248,690          
  Cedar Valuation  $        40,008,731          
  Pierce Valuation  $          8,162,694          
  Total Valuation  $      133,420,115          
  General  $      133,420,115 0.956236  $   1,275,811.17  $       1,275,810.79                0.38 0.00%
  Spec. Building  $      133,420,115 0.093708  $      125,025.32  $          125,025.88               (0.56) 0.00%
  Qualified Capital  $      133,420,115 0.028675  $       38,258.22  $           38,257.79                0.43 0.00%
Total Wausa Dist 76     1.078619  $   1,439,094.71  $       1,439,094.46               (0.70) 0.00%
               
Niobrara Dist. #1 General  $        88,470,191 0.954286  $      844,258.65  $          844,259.00               (0.35) 0.00%
  Spec. Bldg  $        88,470,191 0.022833  $       20,200.40  $           20,200.00                0.40 0.00%
Total Niobrara Dist. 1     0.977119  $      864,459.05  $          864,459.00                0.05 0.00%
Unified Nebr. Dist. #1 Knox Valuation  $      130,959,383          
     (Verdigre School) Holt Valuation  $            668,349          
  Total Valuation  $      131,627,732          
(SET IN ANTELOPE CO.) General  $      131,627,732 0.960617  $   1,264,438.37  $       1,264,438.37                0.00 0.00%
  Spec. Bldg.  $      131,627,732 0.020049  $       26,390.04  $           26,390.04                0.00 0.00%
  Bond  $      131,627,732 0.247601  $      325,911.58  $          325,911.58                0.00 0.00%
Total Verdigre School     1.228267  $   1,616,739.99  $       1,616,739.99                0.01 0.00%
* Must be between 4 and 8 decimal places.**Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
Santee Dist. C5 General  $          3,546,145 1.039580  $       36,865.01  $           36,865.00                0.01 0.00%
FOREIGN SCHOOLS              
Lynch Dist. #36 General  $        10,668,697 1.200000  $      128,024.36  $          128,024.36 0.00 0.00%
(B36 - SET IN BOYD CO.) Qualified Capital  $        10,668,697 0.000000  $                   -    $                       -   0.00 0.00%
Total Lynch Dist #36     1.200000  $      128,024.36  $          128,024.36 0.00 0.00%
               
Unified Nebr. Dist. #1 General  $          7,929,079 0.960617  $       76,168.08  $           76,168.08                0.00 0.00%
  Spec. Bldg.  $          7,929,079 0.020049  $         1,589.70  $             1,589.70                0.00 0.00%
(A49 Orchard - SET IN Orchard Elem. Bond  $          7,929,079 0.017248  $         1,367.61  $             1,367.61               (0.00) 0.00%
 ANTELOPE CO.) Orchard High Bond  $          7,929,079 0.022076  $         1,750.42  $             1,750.42                0.00 0.00%
Total Orchard School     1.019990  $       80,875.81  $           80,875.81 0.00 0.00%
               
Plainview Dist. P-5 General  $          4,444,245 0.984446 43,751.19 43,751.19 0.00 0.00%
(SET IN PIERCE CO.) Spec. Bldg.  $          4,444,245 0.035000 1,555.49 1,555.49 0.00 0.00%
Total Plainview Dist 5     1.019446  $       45,306.68  $           45,306.68               (0.00) 0.00%
               
Osmond Dist. 42 General  $          4,174,057 0.967633  $       40,389.55  $           40,389.55                0.00 0.00%
  Spec. Building  $          4,174,057 0.000000  $                   -    $                       -                     -   0.00%
(SET IN PIERCE CO.) Bond  $          4,174,057 0.000000  $                   -    $                       -                     -   0.00%
Total Osmond Dist 42     0.967633  $       40,389.55  $           40,389.55 0.00 0.00%
*     Must be between 4 and 8 decimal places.
**    Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.
Statement Reconciling the Levy Set with the Budget Filed
(Completed by County Board of Equalization Only)
For KNOX County
(A) (B) (C) (D) (E) (F)
Subdivision(s) Fund(s)
(List each Fund of
Valuation Final Tax  2009-2010
Personal and Real
  %
  Subdivision(s) (As certified by  Levy * Generated Property Tax Difference Difference **
  separately) County Assessor)   (A x B) / 100 Request (C - D) (E / D)
SID's              
SID #1 - KOHLES ACRES General  $          6,219,552 0.400000  $       24,878.21  $           24,878.21               (0.00) 0.00%
               
SID #2 - DEVILS NEST General  $          3,785,543 0.924578  $       35,000.30  $           35,000.28                0.02 0.00%
ESU's              
ESU #1  General  $      964,391,216 0.015000  $      144,658.68  $          144,658.68                0.00 0.00%
  (SET IN DAKOTA CO.)              
               
ESU #8  General  $        27,216,078 0.014939  $         4,065.81  $             4,065.81               (0.00) 0.00%
  (SET IN ANTELOPE CO.)              
COMMUNITY COLLEGE              
Northeast Comm. College General  $      991,607,294 0.093540  $      927,549.46  $          927,549.46                0.00 0.00%
   (SET IN MADISON CO.) Capitol Improvement  $      991,607,294 0.000000  $                   -    $                       -                     -   0.00%
  General Fund LB38  $      991,607,294 0.000000  $                   -    $                       -                     -   0.00%
Total Northeast Comm. College   0.093540  $      927,549.46  $          927,549.46 0.00 0.00%
NRD's              
Lewis & Clark General  $      646,514,819 0.021550  $      139,323.94  $          139,323.94                0.00 0.00%
   (SET IN CEDAR CO.)              
               
Lower Elkhorn General  $        95,419,765 0.034111  $       32,548.64  $           32,548.64               (0.00) 0.00%
   (SET IN MADISON CO.)              
               
Lower Niobrara General  $      249,672,709 0.024167  $       60,338.40  $           60,338.40                0.00 0.00%
   (SET IN BOYD CO.)              
*     Must be between 4 and 8 decimal places.
**    Cannot be greater than 1%.  If percentage is greater than 1%, the levy is not in compliance with state statute.