- 2024 Assessed Value (adjusted for exemptions): $4,818,100
- 2024 Real Estate Taxes (from tax roll): $120,115.23
- map-platt-lot-unit: 005-018-058-0000
- RE Class: COMM II
Disclaimer: The following projections have been obtained based on the 8/15/2023 Debt Schedule
and the 8/15/2023 Tax Levy Impact
documents published by the town finance department, which was the best information available on the date they were published.
It is expected that these projections will need to be revised as final details on the debt service become available and actual operating expenses replace replace their projections.
Please defer to official town finance department projections in the event of discrepancies.
Projected Tax Bills 2024-2040
| Year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 |
|---|
| Approved | $120,159 | $122,586 | $125,014 | $127,489 | $132,110 | $127,657 | $140,838 | $146,139 | $145,193 | $148,068 | $152,572 | $155,593 | $158,675 | $164,426 | $167,682 | $171,002 | $177,200 |
| Rejected | $120,159 | $121,713 | $123,129 | $121,883 | $123,828 | $124,989 | $126,716 | $131,103 | $132,537 | $135,738 | $140,415 | $143,767 | $147,177 | $153,077 | $156,465 | $160,127 | $166,946 |
| Delta | $0 | $873 | $1,884 | $5,606 | $8,282 | $2,668 | $14,122 | $15,037 | $12,656 | $12,330 | $12,157 | $11,827 | $11,497 | $11,349 | $11,217 | $10,875 | $10,254 |
Notes:
- Based on the data in the 8/15/2023 Debt Schedule and the 8/15/2023 Tax Levy Impact documents by allocating the projected Commercial levy according to assessed value projected in the same way as for residential property.
- No projections for tax rates or assessed values are given because there are thousands of tax rate/valuation combinations that produce the same tax bills as the ones the town chose to present.
- For a given projected commercial levy and base year, it follows from the way projections were calculated that the tax bills are determined by three ratios measuring the growth in the total property value relative to the average growth in individual properties:
- The three growth ratios are:
- The ratio in full revaluation years (2025 and 2034): (1.05/1.04) or 1.00961538
- The ratio in statistical revaluation years (2028, 2031, 2037, and 2040): (1.02/1.016) or 1.003937
- The ratio in non-revaluation years (all others): (1.01/1.005) or 1.004975
- There are scenarios in which property values quadruple between 2024 and 2040, and scenarios in which they fall by 80% that produce exactly the same tax bills. You can assume any growth rate for individual houses and as long as you preserve the three growth ratios the tax bills wont change.
Expenses that are the Same Regardless of the Bond Status
| Expense | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 |
|---|
| Municipal General Fund | $33,408.13 | $34,031.04 | $34,628.78 | $34,342.06 | $34,952.35 | $35,617.27 | $36,294.26 | $37,598.87 | $38,055.16 | $39,018.87 | $40,507.64 | $41,511.28 | $42,534.68 | $44,275.18 | $46,174.24 | $47,266.44 | $49,290.95 |
| School Department | $76,671.75 | $78,101.32 | $79,473.13 | $78,815.13 | $80,215.74 | $81,741.72 | $83,295.43 | $86,289.51 | $87,336.70 | $89,548.41 | $92,965.14 | $95,268.49 | $97,617.22 | $101,611.66 | $105,970.01 | $108,476.60 | $113,122.87 |
| Free Library | $1,087.24 | $1,075.25 | $1,062.27 | $1,022.79 | $1,010.65 | $999.88 | $989.21 | $994.92 | $977.66 | $973.22 | $980.93 | $975.95 | $970.89 | $981.18 | $993.46 | $987.34 | $999.64 |
| Municipal $2.0M Road and Bridge Revolving Fund 2015 5/14/2015 | $466.66 | $457.45 | | | | | | | | | | | | | | | |
| Municipal $5.0M Road and Bridge Revolving Fund 2017 5/30/2017 | $641.53 | $633.98 | $625.13 | $601.79 | $593.58 | $586.82 | $580.96 | $584.09 | $573.22 | $571.00 | $575.22 | $571.41 | $568.66 | $574.28 | | | |
| Municipal $2.7M GOB 2020 7/30/2020 | $780.56 | $763.72 | $746.37 | $710.80 | $694.62 | | | | | | | | | | | | |
| Municipal $.450M Direct Purchase - Open Space 11/1/2023 | $122.47 | $119.15 | $114.03 | $106.25 | $101.49 | $96.94 | $95.91 | $89.57 | $84.63 | $78.37 | | | | | | | |
| School $10.635M RIHEBC School Bonds - Repair & Rehab 12/2/2010 | $2,451.25 | $2,424.22 | $2,394.95 | $2,305.95 | $2,278.57 | $2,254.29 | | | | | | | | | | | |
| School $.785M GOB 2020 - School Capital Equipment ($5M School Bond) 7/30/2020 | $233.15 | $228.12 | $222.94 | $212.32 | $207.49 | | | | | | | | | | | | |
| School $29.665M RIHEBC Refunding 2020 10/22/2020 | $4,894.31 | $3,995.50 | $3,946.05 | $3,800.52 | $3,760.52 | $3,717.02 | $3,679.00 | $3,697.89 | $3,634.53 | $3,614.47 | $3,643.73 | $3,629.78 | $3,601.74 | $3,650.97 | | | |
| School $.356M Direct Purchase School Capital Equipment ($5M School Bond) 11/1/2022 | $95.75 | $93.91 | $89.89 | $83.76 | $80.01 | $76.44 | $75.62 | $70.64 | $66.75 | $66.05 | | | | | | | |
| School $.197M Taxable Direct Purchase School Bonds - $52M Deficit 11/1/2022 | $96.42 | $91.13 | $85.86 | $78.65 | $73.75 | | | | | | | | | | | | |
| School $.202M Direct Purchase School Bonds - $52M Deficit 11/1/2022 | $54.43 | $52.21 | $49.97 | $46.57 | $44.50 | $42.51 | $40.57 | $39.30 | $37.14 | $40.48 | | | | | | | |
| School $1.474M Direct Purchase School Bonds ($5M School Bond) 11/1/2022 | $394.85 | $384.34 | $367.84 | $342.75 | $327.39 | $312.74 | $298.36 | $288.97 | $273.04 | $256.21 | | | | | | | |
| School $2.405 School Bonds ($5M Remaining) 2024 | | $422.24 | $398.28 | $374.77 | $361.70 | $349.33 | $337.17 | $330.64 | $316.58 | $306.84 | $300.92 | $291.07 | $281.29 | $275.91 | $270.90 | $260.82 | $255.55 |
| Total | $0.00 | $121,398.50 | $122,873.58 | $124,205.49 | $122,844.11 | $124,702.36 | $125,794.96 | $125,686.49 | $129,984.40 | $131,355.41 | $134,473.92 | $138,973.58 | $142,247.98 | $145,574.48 | $151,369.18 | $153,408.61 | $156,991.20 | $163,669.01 |
Notes:
- These numbers represent the contribution to funding that expenditure from the taxes on this property.
- They are obtained by computing commercial levy times the fraction of assessed commercial property value this property represents.
- Long story short, your share of any expenditure is the same as your share of the assessed property value.
Expenses Paid Only When the Bond is Approved
| Expense | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 |
|---|
| Municipal Road Maintenance $4,000,000 2025 | | $782.63 | $755.36 | $710.13 | $684.75 | $660.67 | $628.25 | $615.49 | $588.72 | $570.02 | $558.38 | $539.48 | $520.70 | $510.06 | $500.09 | $480.75 | |
| Municipal Highway Facility $12,000,000 2026 | | | $1,018.34 | $1,939.20 | $1,873.11 | $1,810.55 | $1,749.08 | $1,716.79 | $1,645.36 | $1,596.42 | $1,567.27 | $1,517.74 | $1,468.50 | $1,442.26 | $1,417.98 | $1,367.18 | $1,341.62 |
| School Option C - Phase 1 $72,115,000 Principal Deferred 2yr 2026 | | | | $2,772.26 | $5,485.86 | $10,548.42 | $10,233.19 | $10,088.43 | $9,713.17 | $9,469.69 | $9,343.71 | $9,096.39 | $8,850.27 | $8,743.08 | $8,648.99 | $8,393.43 | $8,293.20 |
| School Option C - Phase 2 $66,705,000 Principal Deferred 1yr 2027 | | | | | | $5,005.36 | $9,640.75 | $9,507.76 | $9,157.49 | $8,931.40 | $8,816.13 | $8,586.38 | $8,357.74 | $8,260.31 | $8,175.34 | $7,937.77 | $7,847.13 |
| Debt Service Less School Housing Aid | $-2,636.31 | $-2,529.20 | $-2,487.49 | $-2,388.39 | $-2,354.87 | $-14,338.97 | $-11,680.20 | $-10,623.35 | $-10,253.31 | $-10,018.64 | $-9,824.95 | $-9,594.79 | $-9,360.78 | $-9,280.99 | $-7,918.13 | $-7,685.29 | $-7,595.27 |
| Debt Service Less Federal Credit for Qualified School Bond | $-1,074.12 | $-1,062.28 | $-1,049.46 | $-1,010.45 | $-998.46 | $-987.82 | | | | | | | | | | | |
| Debt ServiceLess Draw/Add from/to Reserve | $-0.49 | | | | | $-3,461.83 | $1,683.45 | $1,843.95 | | | | | | | | | |
| Overlay-97.9% (2023) | $2,471.46 | $2,521.36 | $2,571.29 | $2,622.20 | $2,717.25 | $2,625.66 | $2,896.76 | $3,005.80 | $2,986.34 | $3,045.48 | $3,138.12 | $3,200.26 | $3,263.63 | $3,381.92 | $3,448.89 | $3,517.19 | $3,644.67 |
| Total | $0.00 | $-1,239.46 | $-287.49 | $808.04 | $4,644.95 | $7,407.64 | $1,862.04 | $15,151.28 | $16,154.87 | $13,837.77 | $13,594.37 | $13,598.66 | $13,345.46 | $13,100.06 | $13,056.64 | $14,273.16 | $14,011.03 | $13,531.35 |
Notes:
- These numbers represent the contribution to funding that expenditure from the taxes on this property.
- They are obtained by computing commercial levy times the fraction of assessed commercial property value this property represents.
- Long story short, your share of any expenditure is the same as your share of the assessed property value.
Expenses Paid Only When the Bond is Rejected
| Expense | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 |
|---|
| Debt Service Less School Housing Aid | $-2,636.31 | $-2,529.20 | $-2,487.49 | $-2,388.39 | $-2,354.87 | $-2,321.68 | $-1,510.08 | $-1,511.12 | $-1,478.45 | $-1,462.13 | $-1,380.63 | $-1,372.30 | $-1,359.06 | $-1,374.41 | $-94.81 | $-91.29 | $-89.44 |
| School Debt Service Less Federal Credit for Qualified | $-1,074.12 | $-1,062.28 | $-1,049.46 | $-1,010.45 | $-998.46 | $-987.82 | | | | | | | | | | | |
| Debt Service Less Draw/Add from/to Reserve | $-0.49 | $-72.51 | $-71.64 | $-68.97 | $-68.16 | $-67.43 | $-66.71 | $-67.09 | $-65.93 | $-65.63 | $-66.15 | $-65.82 | $-65.47 | $-66.17 | $-67.00 | $-66.58 | $-67.41 |
| Overlay-97.9% (2023) | $2,471.46 | $2,503.40 | $2,532.53 | $2,506.90 | $2,546.90 | $2,570.78 | $2,606.30 | $2,696.53 | $2,726.03 | $2,791.87 | $2,888.06 | $2,957.01 | $3,027.15 | $3,148.50 | $3,218.18 | $3,293.50 | $3,433.75 |
| Total | $0.00 | $-1,239.46 | $-1,160.59 | $-1,076.06 | $-960.91 | $-874.59 | $-806.15 | $1,029.51 | $1,118.32 | $1,181.65 | $1,264.11 | $1,441.28 | $1,518.89 | $1,602.62 | $1,707.92 | $3,056.37 | $3,135.63 | $3,276.90 |
Notes:
- These numbers represent the contribution to funding that expenditure from the taxes on this property.
- They are obtained by computing commercial levy times the fraction of assessed commercial property value this property represents.
- Long story short, your share of any expenditure is the same as your share of the assessed property value.