|
Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario Comparisons
<br />Debt Projections - Principal Balance
<br />Tax Year 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
<br />Scenario 1 56,020,000 54,875,800 54,028,024 52,231,799 50,183,863 47,108,379 44,100,560 40,253,911 36,665,852 34,553,916 31,832,415 29,363,038 26,888,763 25,671,995
<br />Scenario 2 56,020,000 53,755,800 51,868,958 49,905,590 47,329,009 43,513,094 40,377,075 36,008,577 32,367,048 29,460,985 27,134,324 23,885,582 20,707,796 18,866,407
<br />Scenario 3 56,020,000 53,673,600 51,790,863 49,831,765 47,259,623 43,448,327 39,969,110 35,478,986 31,729,918 28,805,425 26,521,725 23,317,661 20,186,342 18,393,277
<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 />2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
<br />Principal Balance Projections
<br />(All Debt / All Funds)
<br />Scenario 1 Scenario 2 Scenario 3
|