|
Debt Projections
<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 - 4,200,800 12,861,747 15,026,127 17,132,307 18,941,153 21,826,000 20,639,380 19,390,760 19,435,473 19,794,187 19,159,567 19,223,613 19,140,327
<br />Total 56,020,000 54,595,800 57,496,747 53,986,127 50,877,307 47,411,153 45,851,000 40,184,380 34,835,760 31,145,473 28,364,187 25,139,567 22,798,613 21,765,327
<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 />Current Debt New Debt
|