NOTE: this file contains several worksheets						Annual Revenue
						FY2009	FY2010	FY2011	FY2012	FY2013	FY2014	FY2015	FY2016	FY2017	FY2018
Other Taxes			0			1,837,241	1,910,730	1,987,159	2,066,646	2,149,312	2,235,284	2,324,696	2,417,683	2,514,391	2,614,966
Potential Tax Revenue Sources for a Proposed Town of Reston  (2005 County List)	2005 Rate	FY2006 Assessed Value or other Tax Base	Revenue Estimate (Check)	Revenue Estimate ( Total for an Unrestricted Town - 2005 County Estimate)	Revenue Estimate ( Total for Proposed Charter - 2005 Estimate)
BPOL				9,922,647
Consumer Utility Tax				4,905,937
Sales and Use Tax				4,060,101
Bank Franchise Tax				800,000	800,000	935,887	973,322	1,012,255	1,052,745	1,094,855	1,138,649	1,184,195	1,231,563	1,280,826	1,332,059
Reston Community Center1				792,140
Vehicle Decal Tax				770,481	770,481	901,354	937,408	974,904	1,013,900	1,054,456	1,096,635	1,140,500	1,186,120	1,233,565	1,282,908
Transient Occupancy Tax				873,979
Total				22,125,285	1,570,481	1,837,241	1,910,730	1,987,159	2,066,646	2,149,312	2,235,284	2,324,696	2,417,683	2,514,391	2,614,966