|
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 239,760 539,223 845,958 1,033,796 1,166,009 1,294,728 1,361,213 1,450,268 1,597,780
<br />Infrastructure Levy (409)93,333 400,000 460,000 529,000 608,350 699,603 804,543 925,224 1,064,008 1,223,609 1,407,151
<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 11,535,453 11,993,145 12,319,386 12,800,522 13,031,585 13,598,490 14,210,013 14,734,297 14,879,590 15,112,189
<br />GF Levy growth starting in 2027 assumed at 4% for this model.
<br />Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 2
<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
|