2015 debt service.xls
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Debt Service Report
2
3
Local Unit Name:
Kimball Township
4
Local Unit Code:741170
5
Current Fiscal Year End Date:
3/31/2020
6
7
Debt Name:USDA Special Assessment Bonds Smiths Creek Sewer Project
8
Issuance Date:3/16/2016
9
Issuance Amount:
$341,000
10
Debt Instrument (or Type):
Special Assessment Bond
11
Repayment Source(s):
Sewer Fund Revenues
12
13
Maturity DatePrincipalInterestTotal
14
3/1/2020$ 8,000 $$ 8,000
15
3/1/2021$ 8,000 5,888 $ 13,888
16
3/1/2022$ 8,000 5,738 $ 13,738
17
3/1/2023$ 8,000 5,588 $ 13,588
18
3/1/2024$ 8,000 5,438 $ 13,438
19
3/1/2025$ 8,000 5,288 $ 13,288
20
3/1/2026$ 8,000 5,138 $ 13,138
21
3/1/2027$ 8,000 4,988 $ 12,988
22
3/1/2028$ 8,000 4,838 $ 12,838
23
3/1/2029$ 8,000 4,688 $ 12,688
24
3/1/2030$ 8,000 4,538 $ 12,538
25
3/1/2031$ 9,000 4,388 $ 13,388
26
3/1/2032$ 9,000 4,219 $ 13,219
27
3/1/2033$ 9,000 4,050 $ 13,050
28
3/1/2034$ 9,000 3,881 $ 12,881
29
3/1/2035$ 9,000 3,713 $ 12,713
30
3/1/2036$ 9,000 3,544 $ 12,544
31
3/1/2037$ 9,000 3,375 $ 12,375
32
3/1/2038$ 9,000 3,206 $ 12,206
33
3/1/2039$ 9,000 3,038 $ 12,038
34
3/1/2040$ 9,000 2,869 $ 11,869
35
3/1/2041$ 9,000 2,700 $ 11,700
36
3/1/2042$ 9,000 2,531 $ 11,531
37
3/1/2043$ 9,000 2,363 $ 11,363
38
3/1/2044$ 9,000 2,194 $ 11,194
39
3/1/2045$ 9,000 2,025 $ 11,025
40
3/1/2046$ 9,000 1,856 $ 10,856
41
3/1/2047$ 9,000 1,688 $ 10,688
42
3/1/2048$ 9,000 1,519 $ 10,519
43
3/1/2049$ 9,000 1,350 $ 10,350
44
3/1/2050$ 9,000 1,181 $ 10,181
45
3/1/2051$ 9,000 1,013 $ 10,013
46
3/1/2052$ 9,000 844 $ 9,844
47
3/1/2053$ 9,000 675 $ 9,675
48
3/1/2054$ 9,000 506 $ 9,506
49
3/1/2055$ 9,000 338 $ 9,338
50
3/1/2056$ 9,000 169 $ 9,169
51
Totals$ 322,000 $ 111,365 $ 433,365
52
53
54
Commentary:
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...