|
Debt Issue
<br />2016 2017 2018 2019 2020 2021 2022 2023
<br />2008 Street Reconstruction Bonds
<br />174,000
<br />Tax levy
<br />192,150 - - - - - -
<br />Transfer - Water
<br />55,000 - - - - - -
<br />Transfer - Sewer
<br />110,000 - - - - - -
<br />125,000
<br />357,150 - - - - - -
<br />2010 MSA, PMP, Refunding
<br />100,000
<br />Tax Levy
<br />131,050 133,460 130,470 132,725 134,825 131,520 133,325 134,530
<br />MSA Funds
<br />140,938 142,863 139,713 141,488 143,113 139,663 141,063 142,000
<br />2014 Garage, Water, Refunding
<br />Tax Levy
<br />431,780
<br />428,700
<br />174,000
<br />165,300
<br />162,900
<br />166,700
<br />161,000
<br />282,000
<br />Transfers - Contract Revenue
<br />125,000
<br />125,000
<br />125,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />Transfers - Water Fund
<br />103,000
<br />102,000
<br />102,000
<br />102,000
<br />102,000
<br />102,000
<br />102,000
<br />101,000
<br />659,780
<br />655,700
<br />401,000
<br />367,300
<br />364,900
<br />368,700
<br />363,000
<br />483,000
<br />2016 GO Refeunding Bonds
<br />Tax levy
<br />-
<br />192,840
<br />406,530
<br />412,975
<br />413,275
<br />412,780
<br />416,675
<br />Transfer - Water
<br />-
<br />55,000
<br />55,000
<br />55,000
<br />55,000
<br />55,000
<br />55,000
<br />Transfer - Sewer
<br />-
<br />110,000
<br />110,000
<br />110,000
<br />110,000
<br />110,000
<br />110,000
<br />-
<br />357,840
<br />571,530
<br />577,975
<br />578,275
<br />577,780
<br />581,675
<br />Current Debt Service Sources
<br />1,288,918
<br />932,023
<br />671,183
<br />641,513
<br />642,838
<br />639,883
<br />637,388
<br />759,530
<br />Total Levy Required
<br />754,980
<br />755,000
<br />711,000
<br />711,000
<br />711,000
<br />711,000
<br />711,000
<br />416,530
<br />Total Transfers
<br />393,000
<br />392,000
<br />392,000
<br />367,000
<br />367,000
<br />367,000
<br />367,000
<br />201,000
<br />Total MSA
<br />140,938
<br />142,863
<br />139,713
<br />141,488
<br />143,113
<br />139,663
<br />141,063
<br />142,000
<br />Total
<br />1,288,918
<br />1,289,863
<br />1,242,713
<br />1,219,488
<br />1,221,113
<br />1,217,663
<br />1,219,063
<br />759,530
<br />
|