|
Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 1
<br />Debt Projections - Principal Balance
<br />Tax Year 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
<br />Current Debt 56,020,000 50,395,000 44,635,000 38,960,000 33,745,000 28,470,000 24,025,000 19,545,000 15,445,000 11,710,000 8,570,000 5,980,000 3,575,000 2,625,000
<br />New Debt - Infrastructure 4,480,800 9,393,024 13,271,799 16,438,863 18,638,379 20,075,560 20,708,911 21,220,852 22,843,916 23,262,415 23,383,038 23,313,763 23,046,995
<br />Total 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 /> -
<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 />Current Debt New Debt - Infrastructure
|