Laserfiche WebLink
2015 REFUNDING CAPITAL IMPROVEMENT PLAN BOND FUND <br />DEPARTMENT: 2015 Refunding Capital Improvement Plan Bond <br />SUPERVISOR: Finance Officer <br />FUND #: 304 <br />ACTIVITY #: 4700 <br />ACTIVITY DESCRIPTION: <br />The 2007 Capital Improvement Plan Bonds were issued to finance the construction of Heritage Hall and <br />refunded in 2015. <br />GOALS: <br />Pay debt payments on a timely basis as scheduled. <br />MEASURABLE WORKLOAD DATA: <br />2022 <br />ACTUAL <br />Bond Principal Retired <br />$65,000 <br />Bond Interest Paid <br />$11,359 <br />Property Tax Levy <br />Collected <br />$78,874 <br />DEBT PAYMENT SCHEDULE: <br />JAN. 1 DEBT <br />YEAR DUE <br />OUTSTANDING <br />2025 <br />$275,000.00 <br />2026 <br />$210,000.00 <br />2027 <br />$140,000.00 <br />2028 <br />$70,000.00 <br />2023 <br />2024 <br />2025 <br />ACTUAL <br />ACTUAL <br />ESTIMATE <br />$65,000 <br />$65,000 <br />$65,000 <br />$9,929 <br />$8,401 <br />$6,776 <br />$77,408 <br />$80,123 <br />$79,711 <br />PRINCIPAL DUE <br />$65,000.00 <br />$70,000.00 <br />$70,000.00 <br />$70,000.00 <br />36 <br />INTEREST DUE <br />$6,776.25 <br />$4,987.50 <br />$3,045.00 <br />$1,015.00 <br />