|
Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 2
<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 3,360,800 7,233,958 10,945,590 13,584,009 15,043,094 16,352,075 16,463,577 16,922,048 17,750,985 18,564,324 17,905,582 17,132,796 16,241,407
<br />Total 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 /> -
<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
|