|
OPTION 1 2022 Proposed GF Levy Increase of $557,742 (5.00%)/$0 Road Levy/ $688,666 (5.29%) Overall)
<br />OPTION 2 2022 Proposed GF Levy Increase of $557,742 (5.00%)/ 17% ($1.9M) road levy/ $2,538,243 (19.51%) Overall)
<br />CC
<br />0
<br />N D1 d O C� V1 00 00 00 00 oo O oo
<br />o 0 0 0 0 0
<br />O a, O 00 00 M
<br />d; 00 00
<br />00 M M \p
<br />d' 00 00 0p
<br />0 0 0 0 0 0 0 0 0 0 0 0 0 o 0 0 0 0 0 0 0
<br />0 \O 0, ^4 M V7 00 - 00 0, `^ �- O M -
<br />0, t M oo Cr, 00 O 0, 00 O -t 00 0 M 0 00 00 O00 t0 M cn 00
<br />N N 00 N 00 00 .--, 00 O '"" - O O O O N O t0 0O O O 00
<br />N ^4 N N N N N N N N N
<br />N N .�
<br />0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o
<br />d d t` d' t` 00 M Cr, ,0 cr N 00 0, 00 O N N c*M
<br />, O N O cr1 'd O 0 CO t0 M t` M 0 M d d; c,
<br />00 M - 4 -- M d' -t 00 M M M V.; M -� O M
<br />0
<br />O M 00,, CO
<br />\
<br />d d: d: M N 0, 0, .my 00
<br />"i 0, d' O t0 k k 00 © 00
<br />C•
<br />00 N N 0o O oo t0 d' d'
<br />t0
<br />00 00 00 00 O 00 k d' 00 00 \D
<br />O i v�i
<br />Oa i
<br />O
<br />G9
<br />7C
<br />69
<br />N
<br />69
<br />00
<br />G9
<br />00
<br />69
<br />�
<br />69
<br />00
<br />69
<br />d0'
<br />69
<br />000
<br />EA
<br />00,,
<br />69
<br />0
<br />-
<br />E/
<br />O
<br />N
<br />Cam}
<br />O0
<br />N
<br />69
<br />-
<br />N
<br />69.
<br />N
<br />N
<br />69
<br />00,
<br />N
<br />69
<br />00
<br />N
<br />69
<br />00
<br />N
<br />Gam?
<br />00
<br />N
<br />69
<br />O
<br />M
<br />69
<br />0-0
<br />M
<br />69
<br />0,
<br />m
<br />69
<br />C
<br />t� O y
<br />�,,
<br />C o N
<br />:, >
<br />O a4.., � O N
<br />V
<br />00
<br />--,
<br />'--,
<br />69
<br />00
<br />'
<br />,--,
<br />69
<br />O
<br />00
<br />69
<br />-
<br />0,
<br />""'
<br />69
<br />N
<br />t�
<br />^'
<br />69
<br />0,
<br />,
<br />69
<br />N
<br />0,
<br />69
<br />N
<br />,-
<br />69
<br />00
<br />01
<br />00
<br />d-
<br />-,
<br />N
<br />69
<br />C
<br />-
<br />N
<br />0'
<br />M
<br />N
<br />N
<br />69
<br />N
<br />N
<br />N
<br />69
<br />0
<br />M
<br />N
<br />69
<br />' -,
<br />0
<br />N
<br />60
<br />en
<br />N
<br />M
<br />69
<br />oo
<br />O
<br />M
<br />69
<br />00
<br />t`
<br />N
<br />69
<br />d'
<br />C`
<br />N
<br />64
<br />d
<br />cm
<br />M
<br />69
<br />M
<br />V5
<br />M
<br />69
<br />enp
<br />00
<br />d-
<br />69
<br />en
<br />69
<br />M
<br />69
<br />00
<br />69
<br />0
<br />60
<br />N
<br />69
<br />, .--
<br />69
<br />M
<br />69
<br />N
<br />GS
<br />M
<br />M
<br />EA
<br />N
<br />In
<br />,--,
<br />EA
<br />N
<br />0--
<br />69
<br />0-
<br />O
<br />O
<br />...,
<br />EA
<br />~
<br />d'
<br />69
<br />CO
<br />O
<br />N
<br />69
<br />0,
<br />N
<br />N
<br />69
<br />,p
<br />V'1
<br />O
<br />.�
<br />69
<br />. r-,
<br />-t
<br />Eli
<br />.
<br />t 1
<br />Er
<br />0,
<br />cn
<br />0 )
<br />,
<br />r;
<br />`;
<br />O
<br />00
<br />-.4
<br />d-
<br />69
<br />'-'
<br />d'
<br />69
<br />0,
<br />cM
<br />69
<br />0
<br />d'
<br />60
<br />,D
<br />t`
<br />69
<br />00
<br />00
<br />69
<br />co
<br />-.
<br />69
<br />0
<br />63
<br />0
<br />00
<br />69
<br />$ 1,793 $ 2,087 $ 2,052 $ 59I
<br />0
<br />d-
<br />69
<br />N.
<br />,
<br />69
<br />,
<br />00
<br />69
<br />N
<br />00
<br />69
<br />O
<br />O
<br />69
<br />0
<br />O
<br />69
<br />�---
<br />M
<br />O
<br />69
<br />0
<br />00
<br />O
<br />69
<br />M
<br />00
<br />O
<br />69
<br />'d-
<br />0
<br />N
<br />69
<br />O
<br />O
<br />M
<br />69
<br />N
<br />0
<br />M
<br />69
<br />I--O
<br />M
<br />do
<br />69
<br />M
<br />t o
<br />69
<br />t`
<br />00
<br />t0
<br />69
<br />0,
<br />0,
<br />N
<br />69
<br />00
<br />t0
<br />00
<br />69
<br />0
<br />d'
<br />O n
<br />69
<br />00
<br />0
<br />N
<br />N
<br />69
<br />#1 Option #2 Option
<br />3 41.94% 45.67%
<br />t\
<br />0
<br />69
<br />t-
<br />000
<br />69
<br />00
<br />o00
<br />69
<br />t`
<br />O
<br />69
<br />d'
<br />O
<br />69
<br />0,
<br />O
<br />69
<br />M
<br />O
<br />40
<br />N
<br />O
<br />69
<br />00
<br />0,
<br />N
<br />69
<br />N
<br />Cl
<br />M
<br />60
<br />00
<br />0,
<br />M
<br />69
<br />N
<br />,0
<br />d^
<br />60
<br />0,
<br />00
<br />t`
<br />69
<br />t0
<br />0,
<br />1.0
<br />69
<br />O
<br />M
<br />00
<br />49
<br />O
<br />0,
<br />60
<br />0,
<br />t0
<br />0,
<br />60
<br />00
<br />N
<br />00
<br />69
<br />M
<br />-
<br />N
<br />69
<br />d-
<br />0
<br />00
<br />69
<br />O
<br />N
<br />t`
<br />69
<br />cM
<br />00
<br />0o
<br />69
<br />0,
<br />00
<br />0o
<br />69
<br />N
<br />O
<br />0,
<br />40
<br />00
<br />d-
<br />0,
<br />69
<br />t0
<br />d'
<br />0,
<br />69
<br />c0
<br />.4
<br />�--,
<br />.-
<br />69
<br />00
<br />M
<br />-,
<br />,.-;
<br />69
<br />0,
<br />0,
<br />-
<br />,-I
<br />69
<br />`O
<br />50
<br />N.
<br />,--1
<br />69
<br />N
<br />•-�
<br />00
<br />69
<br />00
<br />tij
<br />,.-1
<br />69
<br />M
<br />try
<br />r-.
<br />69
<br />N
<br />00
<br />r.
<br />69
<br />---,
<br />ON
<br />,--,
<br />69
<br />00
<br />N
<br />EA
<br />#3 Option
<br />OPTION 3
<br />5.00% GF
<br />Levy & 15%
<br />ti LEVY of$1.67
<br />42.94%
<br />Tax Cap
<br />0,
<br />N
<br />--�
<br />EA
<br />f`
<br />O
<br />C.
<br />-,
<br />80
<br />O
<br />N
<br />0o
<br />69
<br />N
<br />ena1
<br />Cal
<br />N
<br />Eli
<br />t�
<br />N
<br />N
<br />EA
<br />0,
<br />c'l
<br />N
<br />EA
<br />t�
<br />M
<br />N
<br />69
<br />.1-
<br />0,
<br />M
<br />N
<br />69
<br />,•0
<br />..1. r
<br />in
<br />N
<br />Go,
<br />0,
<br />,D
<br />,0
<br />N
<br />,o
<br />C 1
<br />C
<br />00
<br />r
<br />00
<br />N
<br />69
<br />M
<br />t`
<br />0o
<br />N
<br />Ems}
<br />N
<br />M
<br />O
<br />cn
<br />69
<br />,..0N
<br />t�
<br />�--�
<br />M
<br />69
<br />N
<br />0o
<br />cn
<br />69
<br />,
<br />O
<br />0,
<br />cn
<br />00
<br />,0
<br />C`
<br />0,
<br />cn
<br />69
<br />,
<br />�-
<br />-t-
<br />69
<br />O
<br />c0
<br />-�
<br />60
<br />M
<br />00
<br />-t-
<br />69
<br />cn
<br />r-
<br />69
<br />p
<br />C
<br />O
<br />It
<br />-
<br />N �y \
<br />Z 69
<br />O 4-,
<br />O
<br />0. 0,
<br />O !n w
<br />0
<br />CO C.,)
<br />�
<br />C.,
<br />O
<br />M
<br />""'
<br />GI
<br />N
<br />0
<br />^
<br />89
<br />M
<br />oo
<br />^
<br />69
<br />0,
<br />..
<br />N
<br />N
<br />69
<br />5
<br />,0
<br />N
<br />N
<br />00
<br />t�
<br />C,
<br />N
<br />N
<br />69
<br />,0
<br />-
<br />00--..„
<br />N
<br />69
<br />c0
<br />`1
<br />.--,
<br />N
<br />89
<br />`
<br />,.O
<br />IA
<br />N
<br />00
<br />O
<br />0,
<br />N
<br />69
<br />`D
<br />M
<br />00
<br />N
<br />69
<br />V7
<br />0,
<br />0o
<br />N
<br />69
<br />0
<br />,
<br />O
<br />M
<br />69
<br />--+
<br />O
<br />N
<br />M
<br />69
<br />N
<br />,
<br />co
<br />c)
<br />GA
<br />00
<br />M
<br />0 n
<br />M
<br />00
<br />t`
<br />O
<br />O
<br />d-
<br />69
<br />cn
<br />0o
<br />^.
<br />0
<br />60
<br />d-
<br />M
<br />c0
<br />0
<br />69
<br />Cr,
<br />,0
<br />5
<br />d-
<br />69
<br />,0r
<br />00
<br />,--.
<br />V
<br />69
<br />House Values Noted in black are from actu., (A) City Portion of taxes for 2021 calculates to 43.036%
<br />(B) City Portion of taxes for 2022 calculates to 41.943%/45.671%/45.252%
<br />r'"i
<br />p,
<br />O
<br />�'
<br />o
<br />►ri
<br />o
<br />(,
<br />M
<br />1
<br />cc
<br />-
<br />69
<br />00
<br />^
<br />69
<br />,0
<br />^
<br />69
<br />'
<br />N
<br />69
<br />0,
<br />N
<br />69
<br />O
<br />N
<br />69
<br />O
<br />N
<br />69
<br />oo
<br />c`•1
<br />EA
<br />'_
<br />00
<br />00
<br />N
<br />¢
<br />EA
<br />EA
<br />-1-
<br />,J
<br />N
<br />60
<br />0,
<br />[�
<br />N
<br />69
<br />0,
<br />00
<br />N
<br />69
<br />'
<br />0,
<br />N
<br />69
<br />V,
<br />�
<br />M
<br />69
<br />N
<br />'�
<br />M
<br />69
<br />O
<br />,
<br />M
<br />69
<br />-0
<br />0,
<br />M
<br />69
<br />v0
<br />O
<br />d
<br />69
<br />`0
<br />N
<br />69
<br />00
<br />t
<br />69
<br />$ 146,700 $ 122,663 $ 1,119 $ 482 $ 159,600 $ 136,724
<br />$ 202,600 $ 183,594 $ 1,675 $ 721 $ 218,500 $ 200,925
<br />$ 218,200 $ 200,598 $ 1,830 $ 787 $ 210,100 $ 191,769
<br />$ 229,700 $ 213,133 $ 1,944 $ 836 $ 249,900 $ 235,151
<br />$ 235,700 $ 219,673 $ 2,004. $ 862 $ 251,400 $ 236,786
<br />$ 242,200 $ 226,758 $ 2,069 $ 890 $ 254,500 $ 240,165
<br />$ 247,200 $ 232,208 $ 2,118 $ 911 $ 265,900 $ 252,591
<br />$ 252,600 $ 238,094 $ 2,172 $ 935 $ 265,600 $ 252,264
<br />$ 261,800 $ 248,122 a 2,263 $ 974 $ 280,300 $ 268,287
<br />$ 271,300 $ 258,477 $ 2,358 $ 1,015 $ 292,200 $ 281,258
<br />5 272,600 $ 259,894 5 2.371) 2 1,020 $ 294,400 $ 283,656
<br />$ 284,800 $ 273,192 $ 2,492 $ 1,072 $ 306,300 $ 296,627
<br />$ 290,100 $ 278,969 $ 2,545 $ 1,095 $ 311,900 $ 302,731
<br />$ 305,300 $ 296,212 $ 2,695 $ 1,160 $ 327,300 $ 320,273
<br />$ 317,200 $ 308,508 $ 2,814 $ 1,211 $ 341,200 $ 334,668
<br />$ 369,800 $ 365,842 $ 3,336 $ 1,436 $ 403,700 $ 402,793
<br />$ 382,200 $ 379,358 $ 3,460 $ 1,489 $ 411,700 $ 411,513
<br />$ 397,600 $ 396,144 $ 3,613 $ 1,555 $ 419,000 $ 419,000
<br />$ 416,800 $ 416,800 $ 3,801 $ 1,636 $ 437,400 $ 437,400
<br />$ 419,100 $ 419,100 $ 3,822 $ 1,645 $ 453,200 $ 453,200
<br />$ 441,800 $ 441,800 $ 4,029 $ 1,734 $ 477,800 $ 477,800
<br />$ 579,000 $ 579,000 $ 5,535 $ 2,382 $ 617,500 $ 617,500
<br />2021
<br />39.25%
<br />(Tax Cap.
<br />Based Only)
<br />
|