ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
OPTION 1 - Schools Phased
2
3
FY27FY28FY29Total
4
5
Projected Regular % Increase Inc. Debt Exclusions
5.08%3.14%3.10%11.32%
6
Projected Regular Tax Increase ($)
7
Median Single-Family$1,062$690$711$2,463
8
Median Condo$621$404$416$1,441
9
Median Commercial $1,758$1,144$1,179$4,081
10
11
Projected Override Levy % Increase2.96%1.68%2.35%6.99%
12
Projected Override Tax Increase ($)
13
Median Single-Family$619 $352 $490 $1,461
14
Median Condo$362 $206 $287 $855
15
Median Commercial $1,027 $581 $809 $2,417
16
17
Total Cumulative Tax % Increase8.04%12.86%18.31%
18
Total Projected Median Tax Increase
19
Median Single-Family$1,681$1,042$1,201$3,924
20
Median Condo$983$610$703$2,296
21
Median Commercial $2,785$1,725$1,988$6,498
22
23
Note: projected tax increases are based on FY2026 values; values are updated annually.
24
25
26
27
28
29
30
OPTION 2 (up front)
31
32
FY27FY28FY29Total
33
34
Projected Regular % Increase Inc. Debt Exclusions
5.08%3.14%3.10%11.32%
35
Projected Regular Tax Increase ($)
36
Median Single-Family$1,062 $690 $711 $2,463
37
Median Condo$621 $404 $416 $1,441
38
Median Commercial $1,758 $1,144 $1,179 $4,081
39
40
Projected Override Levy % Increase5.59%0.00%0.00%5.59%
41
Projected Override Tax Increase ($)
42
Median Single-Family$1,169 $1,169
43
Median Condo$684 $684
44
Median Commercial $1,934 $1,934
45
46
Total Cumulative Tax % Increase10.67%12.86%18.31%
47
Total Projected Median Tax Increase
48
Median Single-Family$2,231$690$711$3,632
49
Median Condo$1,305$404$416$2,125
50
Median Commercial $3,692$1,144$1,179$6,015
51
52
Note: projected tax increases are based on FY2026 values; values are updated annually.
53
54
OPTION 1:
55
FY27 Median Single-Family: $619 (2.96%)
56
FY27 Median Condo: $362 (2.96%)
57
FY27 Median Commercial: $1,027 (2.98%)
58
59
FY28 Median Single-Family: $352
60
FY28 Median Condo: $206
61
FY28 Median Commercial: $581
62
63
FY29 Median Single-Family: $490
64
FY29 Median Condo: $287
65
FY29 Median Commercial: $809
66
67
68
OPTION 2:
69
FY27 Median Single-Family: $1,169 (5.59%)
70
FY27 Median Condo: $684 (5.59%)
71
FY27 Median Commercial: $1,934 (5.61%)
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100