Bond Debt

 

Series 2016A General Obligation Bonds


On June 03, 2016, the District issued $25,745,000 in General Obligation Refunding Bonds, Series 2016A (“2016A Bonds”). The proceeds of which were used to advance refund the Series 2007 Bonds and pay the costs of issuance of the 2016A Bonds. The 2016A Bonds have a final maturity date of December 1, 2035. The principal amount of the 2016A Bonds is subject to mandatory sinking fund payments prior to their final maturity date. The 2016A Bonds currently bear interest at a rate of 3.23%.

The 2016A Bonds are subject to redemption any time prior to maturity at the option of the District. If the 2016A Bonds are redeemed prior to December 1, 2025, the District must pay a prepayment fee as defined in the 2016A Indenture of Trust.
 

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