|
Debt Issue
<br />2010 MSA, PMP, Refunding
<br /> Tax Levy
<br /> MSA Funds
<br />2014 Garage, Water, Refunding
<br /> Tax Levy
<br /> Transfers - Contract Revenue
<br /> Water Fund - Portion
<br />2016 GO Refunding Bonds
<br /> Tax levy
<br /> Transfer - Water
<br /> Transfer - Sewer
<br />Current Debt Service Sources
<br />Total Levy Required
<br />Total Transfers & Water Fund
<br />Total MSA
<br /> Total
<br />2019 2020 2021 2022 2023 2024 2025 2026
<br />132,725 134,825 131,520 133,325 134,530 130,000 130,725
<br />141,488 143,113 139,663 141,063 142,000 137,469 137,688 26,985
<br />274,213 277,938 271,183 274,388 276,530 267,469 268,413 26,985
<br />165,300 162,900 166,700 161,000 282,000 277,000 277,000 278,857
<br />100,000 100,000 60,000 - - - - -
<br />102,030 100,430 102,180 101,830 100,430 98,570 101,550 99,350
<br />367,330 363,330 328,880 262,830 382,430 375,570 378,550 378,207
<br />412,975 413,275 412,780 416,675
<br />55,000 55,000 55,000 55,000
<br />110,000 110,000 110,000 110,000
<br />577,975 578,275 577,780 581,675
<br />641,543 641,268 600,063 537,218 658,960 643,039 646,963 405,192
<br />711,000 711,000 711,000 711,000 416,530 407,000 407,725 278,857
<br />367,030 365,430 327,180 266,830 100,430 98,570 101,550 99,350
<br />141,488 143,113 139,663 141,063 142,000 137,469 137,688 26,985
<br />1,219,518 1,219,543 1,177,843 1,118,893 658,960 643,039 646,963 405,192
|