|
21
<br /> Debt Model - Results (Tax Rate Impact)
<br /> Gross Annual Revenue from Tax Rate Capital Reserve Adjusted Surplus/ Tax Impact Value of One
<br /> Cash Flow Statistics Tax Rate Equivalent Surplus/Deficit Equivalent Utilized (Deficit) Override Penny
<br /> 2022 O.ON 2,146,581
<br /> 2023 0.25 (1,065,571) 550,150 0.25$ 2.52%
<br /> 2024 0.25 (3,042,259) 1,122,306 - 0.25 2.00%
<br /> 2025 (717,679) 1,144,752 427,073 0.00 2.00%
<br /> 2026 778,050 1,233,100 2,011,150 O.ON 7.72%
<br /> 2027 (271,537) 1,191,764 920,227 O.ON 2.07%
<br /> 2028 4,577,815 1,216,414 5,794,229 O.ON 2.07%
<br /> 2029 6,751,819 1,241,584 7,993,403 0,0N 2.07%
<br /> 2030 9,271,975 1,337,438 10,609,413 O.ON 7.72%
<br /> 2031 11,559,225 1,293,416 12,852,641 0,0N 2.07%
<br /> Total 0.50 $ 798,730,379 $ 48,579,735 $ $ 849,745,487 MR
<br /> Prior Tax Inrcreases 4,87
<br /> Total CIP Impact Since 2019 5.37
<br /> ORANGE COUNTY
<br /> NORTH CAROLINA
<br />
|