|
Projections of Tax Levies, Street Infrastructure & Debt
<br />Scenario 3
<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 3,278,600 7,155,863 10,871,765 13,514,623 14,978,327 15,944,110 15,933,986 16,284,918 17,095,425 17,951,725 17,337,661 16,611,342 15,768,277
<br />Total 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 />Current Debt New Debt - Infrastructure
|