NYSUT: A Union of Professionals

New York State Property Tax Cap Budget Exercise

Prepared by NYSUT Research and Educational Services. May 2008.
Update 5/12 replaces 2008-09 projections with actual tax levy data.

Select Your District:   District Code: 570101          
ADDISON CSD
Line # Year: 2004-05 2005-06 2006-07 2007-08 2008-09 TOTAL
1 Actual Tax Levy 5,030,425 5,203,707 5,541,947 5,647,086 5,647,086
2 % Change over Previous Year 3.4% 6.5% 1.9% 0.0%
3 Tax Levy Cap 3.24% 4.00% 3.84% 3.36%
2004-05 Actual Levy (Line 1) increased by 2005-06 Levy Cap % (line 3) = 2005-06 Applied Levy (Line 5) increased by 2006-07 Levy Cap % (line 3) = 2006-07 Applied Levy (Line 5) increased by 2007-08 Levy Cap % (line 3) = 2007-08 Applied Levy (Line 5) increased by 2008-09 Levy Cap % (line 3) =
2004-05 Actual Levy (Line 1) x 1.0324 =  2005-06 Applied Levy (Line 5) x 1.04 =  2006-07 Applied Levy (Line 5) x 1.0384 =  2007-08 Applied Levy (Line 5) x 1.0336
4 Capped Levy Maximum 5,193,411 5,401,147 5,608,551 5,796,999
5 Applied Property Tax Levy
Lesser of Max (line 4) or Actual (line 1)
5,193,411 5,401,147 5,608,551 5,647,086
 Sum 4 years Revenue Change (line 6) 
6 Revenue Change
Applied Levy (line 5) minus Actual Levy (Line 1)
-10,296 -140,800 -38,535 0 -189,631