Series 2016B General Obligation Bonds
On June 03, 2016, the District issued General Obligation Bonds, Series 2016B (“2016B Bonds”) in the amount of $12,180,000. The proceeds from the sale of the 2016B Bonds were used to prepay and cancel the 2007 Repayment Obligation incurred under the 2007 Advance and Reimbursement Agreement, finance the costs of certain public improvements, fund the Debt Service Surplus Fund, and pay the costs of issuing the 2016B Bonds. The 2016B Bonds are term bonds with the first term due December 1, 2038 and bearing interest of 5.00% and the second term bonds due December 1, 2045, and bearing and interest rate of 3.50%.
The 2016B Bonds are secured by a pledge of the District's unlimited debt service mill levy, specific ownership taxes collected as a result of the imposition of such unlimited debt service mill levy, and any other legally available funds.
The 2016B Bonds are subject to redemption prior to maturity, at the option of the District on December 01, 2025, and on any date thereafter, upon payment of par, accrued interest, and no redemption premium.
|
|
Series 2016A Bonds
(3.23% interest) |
Series 2016B Bonds
(3.50% to 5.00% interest) |
|
|
Year Ended
December 31 |
Principal |
Interest |
Principal |
Interest |
Total
Payment Due |
|
2023 |
$ 1,200,000 |
$ 613,377 |
$ - |
$ 473,625 |
$ 2,287,002 |
|
2024 |
1,240,000 |
574,617 |
- |
473,625 |
2,288,242 |
|
2025 |
1,280,000 |
534,565 |
- |
473,625 |
2,288,190 |
|
2026 |
1,320,000 |
493,221 |
- |
473,625 |
2,286,846 |
|
2027 |
1,360,000 |
450,585 |
- |
473,625 |
2,284,210 |
|
2028 |
1,405,000 |
406,657 |
- |
473,625 |
2,285,282 |
|
2029 |
1,450,000 |
361,276 |
- |
473,625 |
2,284,901 |
|
2030 |
1,495,000 |
314,441 |
- |
473,625 |
2,283,066 |
|
2031 |
1,545,000 |
266,152 |
- |
473,625 |
2,284,777 |
|
2032 |
1,595,000 |
216,249 |
- |
473,625 |
2,284,874 |
|
2033 |
1,645,000 |
164,730 |
- |
473,625 |
2,283,355 |
|
2034 |
1,700,000 |
111,597 |
- |
473,625 |
2,285,222 |
|
2035 |
1,755,000 |
56,687 |
- |
473,625 |
2,285,312 |
|
2036 |
- |
- |
1,000,000 |
473,625 |
1,473,625 |
|
2037 |
- |
- |
1,050,000 |
423,625 |
1,473,625 |
|
2038 |
- |
- |
1,105,000 |
371,125 |
1,476,125 |
|
2039 |
- |
- |
1,160,000 |
315,875 |
1,475,875 |
|
2040 |
- |
- |
1,200,000 |
275,275 |
1,475,275 |
|
2041 |
- |
- |
1,245,000 |
233,275 |
1,478,275 |
|
2042 |
- |
- |
1,285,000 |
189,700 |
1,474,700 |
|
2043 |
- |
- |
1,330,000 |
144,725 |
1,474,725 |
|
2044 |
- |
- |
1,380,000 |
98,175 |
1,478,175 |
|
2045 |
- |
- |
1,425,000 |
49,875 |
1,474,875 |
|
|
$ 18,990,000 |
$ 4,564,154 |
$ 12,180,000 |
$ 8,732,400 |
$ 44,466,554 |
|