|
Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 1
<br />Debt Per Capita
<br />Tax Year 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
<br />Principal Balance 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 />Population 14,393 14,706 15,018 15,331 15,643 15,956 16,268 16,581 16,893 17,206 17,518 17,831 18,143 18,456
<br />Debt Per Capita 3,892$ 3,732$ 3,598$ 3,407$ 3,208$ 2,952$ 2,711$ 2,428$ 2,170$ 2,008$ 1,817$ 1,647$ 1,482$ 1,391$
<br />$3,892 $3,732 $3,598
<br />$3,407
<br />$3,208
<br />$2,952
<br />$2,711
<br />$2,428
<br />$2,170 $2,008
<br />$1,817 $1,647 $1,482 $1,391
<br /> $-
<br /> $500
<br /> $1,000
<br /> $1,500
<br /> $2,000
<br /> $2,500
<br /> $3,000
<br /> $3,500
<br /> $4,000
<br /> $4,500
<br />2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
<br />Debt Per Capita
<br />Debt Per Capita
|