Loading...
HomeMy WebLinkAboutItem 03Memorandum To: Mayor and City Council From: Steve Mielke, City Administrator Dennis Feller, Finance Director Date: August 28, 2013 Subject: Proposed Preliminary Budget City of Lakeville The Proposed Preliminary Budget is attached. The budget is premised on a 5.5% increase in the property tax levy as proposed at the July 24 work session. Any changes to the tax levy and /or other budget priorities will result in a corresponding change to the attached preliminary budget documents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