|
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 409,808 944,033 1,173,158 1,379,302 1,445,264 1,573,985 1,542,736 1,508,825 1,763,891
<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 12,466,716 12,683,867 12,742,758 13,049,856 13,466,086 13,697,297 13,526,379 13,678,053
<br />Diff. from Scenario 1 - - - - - - (185,808) (186,706) (181,645) (176,584) (425,903) (414,402) (402,901) (391,400)
<br />-1.49%-1.47%-1.43%-1.35%-3.16%-3.03%-2.98%-2.86%
<br />Projections of Tax Levies, Street Infrastructure & Debt
<br />CIP 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 #REF!G.O. Debt Levy - Existing Debt G.O. Debt Levy - New Debt Capital Levies
|