|
2022 Requested + Add $1.9M For Roads *Estimate Only: County #'s not available
<br />6% Increase &TIF 8 add back ($300,000) = 7% increase
<br />Estimated
<br />Certified *Fiscal Disp Local Levy *Taxable Value Tax Capacity
<br />General 14,495,821 * 1,851,460 12,644,361 30,220,972 41.840%
<br />EDA 75,360 ** 11,078 64,282 30,220,972 0.213%
<br />Bonds 1,860,101 *** 273,435 1,586,666 30,220,972 5.250%
<br />Total Levy 16,431,282 2,135,973 14,295,309 47.303%
<br />* Levy increase of 26.30% over 2021 adopted - $3,421,474 Increase
<br />**EDA Levy constant with 2021 adopted
<br />***Muni Debt reduced by $300,000 to debt service fund balance - 2022 Only (would add approx .85% to tax cap rate)
<br />2022 Requested *Estimate Only: County #'s not available
<br />6% Increase &TIF 8 add back ($300,000) = 7% increase
<br />Estimated
<br />Certified *Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General 12,595,821 * 1,851,460 10,744,361 30,220,972 35.553%
<br />EDA 75,360 ** 11,078 64,282 30,220,972 0.213%
<br />Bonds 1,860,101 *** 273,435 1,586,666 30,220,972 5.250%
<br />Total Levy 14,531,282 2,135,972 12,395,310 41.016%
<br />* Levy increase of 11.69% over 2021 adopted - $1,521,474 Increase
<br />**EDA Levy constant with 2021 adopted
<br />***Muni Debt reduced by $300,000 to debt service fund balance - 2022 Only (would add approx .85% to tax cap rate)
<br />2021 Adopted
<br />5.31%
<br />County #'s Estimated
<br />Certified Fiscal Disp Local Levy Taxable Value Tax Capacity
<br />General 11,154,848 * 1,655,238 9,499,610 28,227,332 33.654%
<br />EDA 75,360 ** 11,182 64,178 28,227, 332 0.228%
<br />Bonds 1,779,600 *** 264,070 1,515,530 28,227,332 5.369%
<br />Total Levy 13,009,808 1,930,490 11,079,318 39.251%
<br />* Levy increase of 4.53% over 2020 adopted
<br />**EDA Levy reduced by $13,000 per EDA 8/13/20
<br />***Muni Debt reduced by $362,300 to debt service fund balance, $2Minternal loan for PW Campus, & Fund Balance from CARES Fund Balance
<br />***Fire Station Debt Reduced by $93,000 from closed debt service fund in 2019
<br />
|