|
Municipal Center Debt
<br />Total internal Funding Source Amount
<br />Debt Service Funding Levied
<br />Year Payable
<br />2005 $ 504,240 Capitalized Interest
<br />2006 $ 1,253,602 $ 635,000 Landfill Trust Fund . $ 114,362
<br />2007 $ 814,615 $ 332,854 Bond Proceeds & Reserve $ 481,761
<br />2008 $ 814,615 $ 361,553 Equipment Revolving Fun $ 453,062
<br />2009 $ 1,449,362 $ 1,000,000 Water Fund Loan , $ 449,362
<br />2010 $ 1,496,615 $ 1,000,000 Sewer Fund Loan $ 496,615
<br />2011 $ 1,508,215 $ 1,000,000 Water Fund Loan $ 508,215
<br />2012 $ 1,513,215 $ 603,000 Fund Balance Policy ChanE $ 910,215
<br />2013 $ 1,511,815 $ 1,511,815
<br />2014 • $ 1,515,140 $ 1,515,140
<br />2015 $ 1,508,803 $ 1,508,803
<br />2016 $ 1,511,190 $ 1,511,190
<br />2017 $ 1,506,878 $ 1,506,878
<br />2018 $ 1,481,078 $ 1,481,078
<br />2019 $ 1,474,640 $ 1,474,640
<br />2020 $ 1,494,240 $ 1,494,240
<br />2021 • $ 1,449, 300 $ 1,449, 300
<br />2022 $ 1,399,360 $ 1,399,360
<br />2023 $ 1,474,630 $ 1,474,630
<br />2024 $ 1,483,083 $ 1,483,083
<br />2025 $ 1,493,925 $ 1,493,925
<br />2026 $ 1,531,940 $ 1,531,940
<br />2027 $ 1,545,120 $ 1,545,120
<br />* To Be Determined. Possibility of refinancing or using internal funds
<br />
|