0
Fire Station Debt Service     February 27, 2012                            1
FY13 Excluded Debt• Sewer Project:           $4,004,128• School Building Project: $1,333,015• DPW Building:             $3...
Change in Excluded Debt• FY12: $6,286,521• FY13: $5,720,667Change ($565,854)                          3
Excluded Debt Schedule               Amount       Change•   FY12:     $6,286,521•   FY13:     $5,720,667   ($565,854)•   F...
FY13 Non-Excluded Debt         Project             Amount     Final Payment•   Adams Library:           $220,844      FY18...
Projected Non-Excluded Debt Schedule             Amount       Change•   FY12:   $4,315,133•   FY13:   $5,223,307    $908,1...
Combined Excluded Debt &             Non-Excluded Debt Schedule*                              Amount                      ...
Conclusions• For FY13, the allowed 2 ½% increase in the existing $72.7M  base property tax levy amounts to $1,817,123.• Th...
Upcoming SlideShare
Loading in...5
×

Debt service feb 12

969

Published on

New Fire Station Debt service feb 12

1 Comment
0 Likes
Statistics
Notes
  • Thank you Roy......just printed it out.
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here
  • Be the first to like this

No Downloads
Views
Total Views
969
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
3
Comments
1
Likes
0
Embeds 0
No embeds

No notes for slide

Transcript of "Debt service feb 12"

  1. 1. Fire Station Debt Service February 27, 2012 1
  2. 2. FY13 Excluded Debt• Sewer Project: $4,004,128• School Building Project: $1,333,015• DPW Building: $383,524 Total: $5,720,667 2
  3. 3. Change in Excluded Debt• FY12: $6,286,521• FY13: $5,720,667Change ($565,854) 3
  4. 4. Excluded Debt Schedule Amount Change• FY12: $6,286,521• FY13: $5,720,667 ($565,854)• FY14: $5,631,707 ($88,960)• FY15: $5,148,169 ($483,538)• FY16: $4,780,671 ($367,498)• FY17: $4,697,859 ($82,812)• FY18: $4,619,559 ($78,300)• FY19: $4,560,148 ($59,411)• FY20: $4,474,715 ($85,433)• FY21: $3,890,704 ($584,011)• FY22: $3,459,984 ($430,720) 4
  5. 5. FY13 Non-Excluded Debt Project Amount Final Payment• Adams Library: $220,844 FY18• Center School: $562,146 FY18• Police Station: $547,174 FY22• CHS Windows: $84,385 FY31• Byam School Roof: $23,440 FY31• Capital Plans: $2,901,841 Total Existing: $4,339,830• FY13 Capital Plan: $80,977• Fire Station $637,500 FY32• Issuance Costs: $165,000 Total Proposed $5,223,307 5
  6. 6. Projected Non-Excluded Debt Schedule Amount Change• FY12: $4,315,133• FY13: $5,223,307 $908,175• FY14: $5,249,619 $26,311• FY15: $5,302,639 $53,020• FY16: $5,271,295 ($31,344)• FY17: $5,370,168 $98,873• FY18: $5,240,398 ($129,770)• FY19: $4,616,779 ($623,619)• FY20: $4,693,794 $77,015• FY21: $4,557,201 ($136,594)• FY22: $4,374,386 ($182,814) 6
  7. 7. Combined Excluded Debt & Non-Excluded Debt Schedule* Amount Change• FY12: $10,601,654• FY13: $10,943,974 $342,320• FY14: $10,881,326 ($62,648)• FY15: $10,450,808 ($430,518)• FY16: $10,051,967 ($398,841)• FY17: $10,068,027 $16,060• FY18: $9,859,957 ($208,070)• FY19: $9,176,928 ($683,029)• FY20: $9,168,509 ($8,419)• FY21: $8,447,904 ($720,605)• FY22: $7,834,370 ($613,534)• Does not include Community Preservation Fund Debt Service, Sewer Betterment-Funded Debt Service, or Sewer Enterprise Debt Service as these types of debt service have dedicated-funding sources. 7
  8. 8. Conclusions• For FY13, the allowed 2 ½% increase in the existing $72.7M base property tax levy amounts to $1,817,123.• The Town’s $6.3M in the existing excluded debt property tax levy will be reduced by $565,854.• Therefore, the net increase in the existing property tax valuation would be $1,251,269. This amounts to a 1.72% increase in the property tax, rather than a 2.50% increase.• The total excluded and non-excluded debt service will increase by $342,320. However, this increase will be funded within the property tax levy limit. 8
  1. A particular slide catching your eye?

    Clipping is a handy way to collect important slides you want to go back to later.

×