|
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 6,464,000 6,528,640 6,593,926 6,659,866 6,726,464 6,793,729 6,861,666 6,930,283 6,999,586
<br />G.O. Debt Levy - Exis 2,455,174 2,697,188 2,923,828 3,251,727 3,417,785 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 409,808 1,129,841 1,359,863 1,560,947 1,621,848 1,999,887 1,957,137 1,911,725 2,155,291
<br />Capital Levies - - - 1,243,333 1,780,000 1,972,000 2,106,960 2,257,213 2,425,511 2,615,103 2,829,822 3,024,190 3,253,544 3,524,182
<br />Total Levy 7,468,748 7,818,453 8,922,040 10,084,018 11,497,785 12,087,194 12,652,524 12,870,573 12,924,402 13,226,440 13,891,988 14,111,699 13,929,280 14,069,452
<br />4,235,389 4,655,094 5,784,377 6,971,814 8,547,359 8,490,593 8,472,685 7,920,750 7,661,134 5,757,692 6,073,535 8,113,487 7,096,989 5,889,452
<br />Projections of Tax Levies, Street Infrastructure & Debt
<br />CIP 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 #REF!G.O. Debt Levy - Existing Debt G.O. Debt Levy - New Debt Capital Levies
|