|
Actual Actual Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected Projected2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032Internal Street Debt1,445,000 2,212,200 3,004,900 2,704,000 3,902,300 4,914,500 5,235,400 5,448,300 5,550,100 6,080,000 6,916,200 7,624,400 8,291,400 9,143,900 10,247,400 10,275,900 10,808,100TIF External Debt58,970,000 31,380,000 29,780,000 28,105,000 26,405,000 24,715,000 22,955,000 21,115,000 19,200,000 17,200,000 15,115,000 13,000,000 10,830,000 8,605,000 6,275,000 3,880,000 1,405,000External Street Debt2,330,000 2,205,000 2,799,200 5,388,100 6,803,400 6,029,500 6,751,700 7,889,400 8,634,900 7,409,825 6,162,600 4,886,800 3,721,700 2,620,400 1,828,300 1,247,100 648,100 ‐ 10,000,000 20,000,000 30,000,000 40,000,000 50,000,000 60,000,000Outstanding Debt Principal as of 12/3162,745,00035,797,20035,584,100 36,197,10037,110,70035,659,00034,942,10034,452,70033,385,00030,689,82528,193,80025,511,20022,843,10020,369,30018,350,70015,403,00012,861,200
|