Bond Debt

 
In 2017, the District issued bonds totaling $3,625,000 at a 6.0% interest rate and used the net cash proceeds to subsidize the Developer's costs incurred to construct the infrastructure within the West Line Village neighborhood.

In March 2022, the District issued $4,230,000 in general obligation refunding loans to repay the Series 2017 bonds. The 2022 loans bear a fixed interest rate of 3.13%. Interest is payable each year on June 1st and December 1st, and principal payments are due each year on December 1st. The Series 2022 Loans mature on December 1, 2041. The District may prepay or refinance the Series 2022 loans at any time after December 1, 2026 and no prepayment penalties apply.

In April 2022, the District issued $1,614,000 in subordinate general obligation refunding bonds, the proceeds of which were paid to the
 
Developer. The Developer is the owner of these Series 2022 Subordinate Cash Flow Bonds. The Series 2022 Subordinate Bonds bear a fixed interest rate of 7.00%. Interest is payable each year on June 1st and December 1st, and principal payments are due each year on December 1st. The Series 2022 Subordinate Bonds mature on December 15, 2061. The District may prepay or refinance the Series 2022 Subordinate Bonds at any time after June 1, 2027 subject to prepayment penalties equal to 3% of the redeemed principal amount.

The District’s repayment schedule for its Series 2022 Loans is as follows:  

  Year Ended
December 31

Principal

Interest
Total
Payment Due
  2022 $          xxx,xxx
$         xxx,xxx $           xxx,xxx
  2023 xxx,xxx xxx,xxx
xxx,xxx
  2024 xxx,xxx xxx,xxx
xxx,xxx
  2025 xxx,xxx
xxx,xxx xxx,xxx
  2026 xxx,xxx
xxx,xxx xxx,xxx
  2027 xxx,xxx xxx,xxx xxx,xxx
  2028 xxx,xxx
xxx,xxx xxx,xxx
  2029 xxx,xxx
xxx,xxx xxx,xxx
  2030 xxx,xxx
xxx,xxx xxx,xxx
  2031      
  2032      
  2033      
  2034      
  2035      
  2036      
  2037      
  2038      
  2039      
  2040      
  2041 xxx,xxx
xxx,xxx
xxx,xxx
  $   4,230,000 $       xxx,xxx $      xxx,xxx