|
Taxy Levy
<br />Tax Year 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035
<br />General Fund*5,013,574 5,121,265 5,998,212 5,588,958 6,300,000 6,552,000 6,814,080 7,086,643 7,370,109 7,664,913 7,971,510 8,290,370 8,621,985 8,966,864
<br />G.O. Debt Levy - Existing De 2,455,174 2,697,188 2,923,828 3,251,727 3,455,453 3,241,385 2,887,083 2,659,570 2,278,078 2,263,025 2,268,550 2,268,706 1,833,728 1,390,394
<br />G.O. Debt Levy - New Debt 345,530 748,403 1,081,581 1,299,639 1,517,791 1,679,564 1,818,766 1,940,874 2,194,157
<br />Infrastructure Levy (409)93,333 250,000 275,000 302,500 332,750 366,025 402,628 442,890 487,179 535,897 589,487
<br />Other Capital Levies - - 1,150,000 1,380,000 1,500,000 1,550,000 1,600,000 1,650,000 1,700,000 1,750,000 1,750,000 1,750,000 1,750,000
<br />Total Levy 7,468,748 7,818,453 8,922,040 10,084,018 11,385,453 11,913,916 12,302,067 12,760,545 12,963,851 13,548,357 14,112,514 14,615,021 14,682,484 14,890,902
<br />GF Levy growth starting in 2027 assumed at 4% for this model.
<br />Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 1
<br /> -
<br /> 2,000,000
<br /> 4,000,000
<br /> 6,000,000
<br /> 8,000,000
<br /> 10,000,000
<br /> 12,000,000
<br /> 14,000,000
<br /> 16,000,000
<br />2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035
<br />Tax Levy
<br />Future years shown in today's dollars and do not project Inflation.
<br />General Fund*G.O. Debt Levy - Existing Debt G.O. Debt Levy - New Debt Other Capital Levies
|