|
2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
<br />Current Debt 56,020,000$ 50,395,000$ 44,610,000$ 38,915,000$ 33,680,000$ 28,385,000$ 23,925,000$ 19,430,000$ 15,315,000$ 11,575,000$ 8,425,000$ 5,820,000$ 3,415,000$ 2,465,000$ 1,835,000$ 1,235,000$ 625,000$ -$ -$
<br />New Debt -$ 5,180,800$ 13,136,413$ 16,020,627$ 20,709,640$ 23,284,320$ 25,736,667$ 24,821,547$ 24,058,493$ 24,690,107$ 26,394,120$ 27,586,113$ 28,734,127$ 29,604,140$ 30,196,153$ 30,510,167$ 30,546,180$ 30,649,580$ 31,192,820$
<br />56,020,000$ 55,575,800$ 57,746,413$ 54,935,627$ 54,389,640$ 51,669,320$ 49,661,667$ 44,251,547$ 39,373,493$ 36,265,107$ 34,819,120$ 33,406,113$ 32,149,127$ 32,069,140$ 32,031,153$ 31,745,167$ 31,171,180$ 30,649,580$ 31,192,820$
<br /> $-
<br /> $10,000,000
<br /> $20,000,000
<br /> $30,000,000
<br /> $40,000,000
<br /> $50,000,000
<br /> $60,000,000
<br /> $70,000,000
<br />2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
<br />Projections of Existing & New Debt
<br />All Funds
<br />Current Debt New Debt
<br />A169
|