|
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 231,997 531,460 838,195 1,026,033 1,158,246 1,254,101 1,306,986 1,383,009 1,525,138
<br />Infrastructure Levy (409)93,333 500,000 590,000 696,200 821,516 969,389 1,143,879 1,349,777 1,592,737 1,879,430 2,217,727
<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 11,635,453 12,115,382 12,478,823 13,005,925 13,293,609 13,930,063 14,593,938 15,208,799 15,468,152 15,850,124
<br />GF Levy growth starting in 2027 assumed at 4% for this model.
<br />Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 3
<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
|