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 <br />and refunded in 2015. <br />GOALS: <br />Pay debt payments on a timely basis as scheduled. <br />MEASURABLE WORKLOAD DATA: <br />2017 <br />2018 <br />2019 <br />.ACTUAL <br />ACTUAL <br />ACTUAL. <br />Bond Principal Retired <br />$60,000 <br />$60,000 <br />$65,000 <br />Bond Interest Paid <br />$16,505 <br />$15,755 <br />$14,828. <br />Property Tax Levy <br />Collected <br />$75,292. <br />$86,578 <br />$79,996 <br />❑EBT.PAYMENT SCHEDULE` <br />YEAR DUE <br />2020. <br />2.021 <br />2022 <br />2023 <br />2024 <br />2025 <br />2026 <br />2027 <br />2028 <br />JAN. 1 DEBT <br />OUTSTANDING <br />$590,000.00 <br />$530;oao..afl <br />$470,000.00 <br />$405.,000:00 <br />$340,000.00 <br />$275.,000.00 <br />$210,000.00 <br />$140,000.00 <br />$70,000.00 <br />PRINCIPAL DUE <br />$60,000.00. <br />$60;0a0.04 <br />$5.5,000.00 <br />.$65,000,00 <br />$65,000.00 <br />$65,000.00 <br />$70,000,00 <br />.$70,000.00 <br />$70,000.00 <br />88 <br />2020 <br />ESTIMATE <br />$G0,000 <br />$13,765 <br />$76,918 <br />INTEREST DUE <br />$1.3,765.00 <br />$12,640.00 <br />$111358.75 <br />$9, 928.75 <br />:$8,401.25 <br />$6,776.25 <br />$4,987.50. <br />$3,045.00 <br />$1,015.00. <br />