HomeMy WebLinkAboutFinancial Model Inflators 06102019Horeme Insert Page Layout Formrllas Data
ReviewAev, Laserflche Acrobat
2021-22
2022-23
CG.rtC.alibri
^^ 16 ^' n"
=i_� 'ra.' IidC,hala Te;et. General
^' ��
Cornrnab
CufrenCjJb
4A copy "'
1.0%
3
l m' 1.0%
4
1, 1.0%
Paste
,..........
B I L6 _ �� A
=� _`= " 1 d ISIer4e � Center ,� $ � "! r
Conditional Forrr7at
��0"u .,00 'C
Heading � �
Normal 2
IF rnn at. Pa inter
-........ . -
4
Foiniatting ,• asTable
4
G', 0.0%
I ilsls'r iia irrd ;�'.
................. ................. ................
Font l'.
................. ................. .................. .................
A 11 rt i0 un en Ai I^�I i.rrr"I lbe1
................. .................. ................. .:.............. ..................
................. ................. ..................
................. .................
.........................
R1
Section 2 Modell
0.0%
y l 0.0%
4
V, 3.0%
a h
G
Fl 11 9 K L
M IN 1 0
P
h 0.0%
1
4[
5
„7 REVENUES
s Property Tax Revenue
5 3Salles and Use Tax
10 Transaction and Use Tax
Ill ?Utilliity Users Tax
12 Transient Occupancy Tax
13 ?IFranchlise (Fees
14 Other Taxes
15 (Licenses and IPeriits
15 Ilntergovernmentall
17 ;Charges for Seruiices
1S (Hines and (Forfeitures
19 ?Use of Money and (Property
20 Other Revenue
2g?TransferslIn
22
23 ,EXPENDITURES
24 GenerallAdministratiion
25 IPollilce Department
26 Detention IFaciilliitiies
271dFiire IProtectiioln Serviices
29C'ommuniity Devellopment.
29 ?IPublliicWorks
30Refuse Services
all 'Recreation
32 Liiabillity/Rusk Management
33 ;Transfers Out (Tiidellands)
34 Transfers Out QOther;
35
HOMES=
2020-21 2021-22 2022-23
2020-21
2021-22
2022-23
d
3.6%
4
V 3.6%
R
i 3.0%
m
1.0%
3
l m' 1.0%
4
1, 1.0%
M
1.0%
t
1' 1.0%
t
@, 1.0%
V,
0.0%
4
f 0.0%
4
G', 0.0%
m,
2.5%
4
2.5%
a
G', 2.5%
4
0.0%
y l 0.0%
4
V, 3.0%
a h
0.0%
t
0.0%
6
h 0.0%
6 �...� V
2.0%
w 0.5%
2.0%
4
4 2.0%
t 1,
0.0%
a r 0.0%
....
ff 0.0%
0
� , l' 0.0%
y
5.0%
r 5.0%
.
r 5.0%
a w
2.0%
a F 3.0%
r 2.0%
,
r 2.0%
e w
O.S%
a
p 0.5%
" p 4,S%
0.S%
r.
3.0%
a
F 3.0%
+
p 3.0%
r
0.0%
e
w 0.0%
.
r 0.0%
w
2.0%
F 1.0%
r 2.0%
m
r 2.0%
F
1.0%
r 2.596
B 3.0%
r 0.0%
p 3.0%
0.0%
1.0%
a
p 1.0%
w 0.0%
p 1.0%
y
4.S%
F 4.S%
y 4.S%
a P
1.0%
w 1.0%
r 1.0%
• r
1.0%
m
r 1.0%
,
r 1.0%
" b
2.0%
t
p.2.0%
q. 2.0%
e w
1.0%
e
F 1.0%
a
P 1.0%
" h
2.5%
r
r 2.5%
2.5%
r
r 0.0%
0.0%
Minimum of -20+0% and
Maximum of 200
2023-24 2024-25
2023-24
2024-25
V 3.0%
d
h 3.0%
1, 1, 1.0%
4
1, 1.0%
, 1.0%
0
I"' 1.0%
P, 0.0%
4
V', 0.0%
F 2.5'%
+f
J m 2.596
a Jr b' 3.0%
4
i, 3.0%,
f 0.0%
6
h 0.0%
K++ 2.0%
3
1. V 2.0%
0.0%
y l 0.0%
F 5.0%
F 3.0%
r 2.0%
r 2.0%
0.S%
w 0.5%
r 3.0%
r 3.0%
$ 6o
a r 0.0%
....
0.0%
....
$40
ry 2.0%
w 2.0%
a F 3.0%
a
p 2.0%,
$20
a r 1.0%
s
r 1.0%
" p 4,S%
e
p 4.5,%
$0
< [ w 1.0%
w 1.0%
e 1.0%
,
F 1.0%
ry 2.0%
p 2.0%
F 1.0%
w 1.096,
r 2.5'%
r 2.596
r 0.0%
0.0%
0.0%
w 0.0%
Ya for Inflation Factors
Cate Fixed Head!..."lam° lUuld r� E A,AoSuniIF r,,•`r
ill ..
Total INormel Rad Insert Delete Format S ,„
.part &, Find &
Clear Filter Select.„.
,;pies Cells rtuCing
T U: V
A (amount -to,
increase lav)
1. ❑ Transfers In increase and $0,00
r
2. ❑ Additional Annual $0,00
oP
3. ❑ Additional $0,00
v
4. 0 Additional $1.3,500, .00
S. ❑ Addit anal One
General (Fund (Revenues and Expenditures
20A IIl9 2019-20 2020-211 2021-22 2022-23 2023-24 2024-25
Totall Revenues ^^^tlllllh^Totall Exp>-end'irkures
MANNEMIM
Im
,AND
YvyVi�
uu � Ir