{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Sheet2","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet2","index":0,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[700000.0,"Assesed Home Value"]
[null,"*you can edit this number"]
[]
[]
["Fiscal Year",null,2025.0,2026.0,2027.0,2028.0,2029.0,2030.0]
[null,null,{"$f":"L33","v":""},{"$f":"L33","v":""},{"$f":"L33","v":""},{"$f":"L33","v":""},{"$f":"L33","v":""},{"$f":"L33","v":""}]
["Assessed Home Value",null,{"$f":"$A$1","v":700000},700000,700000,700000,700000,700000]
[]
["Total Taxes (No Project)",null,{"$f":"C28","v":7700},7966,8246,8533,8827,9135]
[]
["Total Taxes (Project B)",null,{"$f":"C38","v":7700},8358,9037,9345,9674,10010]
["Tax Increase % (Project B)",null,"-",{"$f":"(D11-D9)/D9","v":0.04920913884},0.09592529711,0.09515996719,0.0959555908,0.09578544061]
[]
["Total Taxes (Project C)",null,{"$f":"C47","v":7700},8484,9296,9625,9961,10304]
["Tax Increase % (Project C)",null,"-",{"$f":"(D14-D9)/D14","v":0.06105610561},0.1129518072,0.1134545455,0.1138439916,0.113451087]
[]
["Total Taxes (Project E)",null,{"$f":"C56","v":7700},8540,9401,9730,10073,10423]
["Tax Increase % (Project E)",null,"-",{"$f":"(D17-D9)/D9","v":0.07205623902},0.1400679117,0.1402789171,0.1411578113,0.1409961686]
[]
[]
[]
["Do Nothing"]
["Fiscal Year",null,2025.0,2026.0,2027.0,2028.0,2029.0,2030.0]
["Tax Rate Valuation",null,3.8E9,{"$f":"+((C24*0.005)+C24)","v":3819000000},3838095000,3857285475,3876571902,3895954762]
["Mill Rate",null,11.0,11.38,11.78,12.19,12.61,13.05]
["Assesed Home Value",null,{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000}]
[]
["Total Taxes",null,{"$f":"(C25*C26)/1000","v":7700},7966,8246,8533,8827,9135]
["Tax Increase %",null,"-",{"$f":"(D28-C28)/C28","v":0.03454545455},0.03514938489,0.03480475382,0.03445447088,0.03489294211]
[]
[]
["Option B"]
["Fiscal Year",null,2025.0,2026.0,2027.0,2028.0,2029.0,2030.0]
["Tax Rate Valuation",null,3.8E9,{"$f":"+((C34*0.005)+C34)","v":3819000000},3838095000,3857285475,3876571902,3895954762]
["Mill Rate",null,11.0,11.94,12.91,13.35,13.82,14.3]
["Assesed Home Value",null,{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000}]
[]
["Total Taxes",null,{"$f":"(C35*C36)/1000","v":7700},8358,9037,9345,9674,10010]
["Tax Increase %",null,"-",{"$f":"(D38-C38)/C38","v":0.08545454545},0.08123953099,0.03408210689,0.03520599251,0.03473227207]
[]
["Option C"]
["Fiscal Year",null,2025.0,2026.0,2027.0,2028.0,2029.0,2030.0]
["Tax Rate Valuation",null,3.8E9,{"$f":"+((C43*0.005)+C43)","v":3819000000},3838095000,3857285475,3876571902,3895954762]
["Mill Rate",null,11.0,12.12,13.28,13.75,14.23,14.72]
["Assesed Home Value",null,{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000}]
[]
["Total Taxes",null,{"$f":"(C44*C45)/1000","v":7700},8484,9296,9625,9961,10304]
["Tax Increase %",null,"-",{"$f":"(D47-C47)/C47","v":0.1018181818},0.09570957096,0.03539156627,0.03490909091,0.03443429375]
[]
["Option E"]
["Fiscal Year",null,2025.0,2026.0,2027.0,2028.0,2029.0,2030.0]
["Tax Rate Valuation",null,3.8E9,{"$f":"+((C52*0.005)+C52)","v":3819000000},3838095000,3857285475,3876571902,3895954762]
["Mill Rate",null,11.0,12.2,13.43,13.9,14.39,14.89]
["Assesed Home Value",null,{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000},{"$f":"A1","v":700000}]
[]
["Total Taxes",null,{"$f":"(C53*C54)/1000","v":7700},8540,9401,9730,10073,10423]
["Tax Increase %",null,"-",{"$f":"(D56-C56)/C56","v":0.1090909091},0.1008196721,0.03499627699,0.03525179856,0.03474635163]

{"sheet":"Sheet1","index":1,"n_rows":7,"n_cols":12,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,"Mil Rate - Do Nothing","Mil Rate - B","Mil Rate - C ","Mil Rate - E"]
[2025.0,11.0,11.0,11.0,11.0,null,11.0,11.38,11.78,12.19,12.61,13.05]
[2026.0,11.38,11.94,12.12,12.2,null,11.0,11.94,12.91,13.35,13.82,14.3]
[2027.0,11.78,12.91,13.28,13.43,null,11.0,12.12,13.28,13.75,14.23,14.72]
[2028.0,12.19,13.35,13.75,13.9,null,11.0,12.2,13.43,13.9,14.39,14.89]
[2029.0,12.61,13.82,14.23,14.39]
[2030.0,13.05,14.3,14.72,14.89]