Bond Debt

 
In 2001 and 2007, the District issued bonds totaling approximately $7.2 million and $3.9 million, respectively, and used the net cash proceeds to construct the infrastructure within the Fronterra Village neighborhood.

In September 2017, the District issued a $12.0 million general obligation refunding loans to repay the 2001 and 2007 bonds. The 2017 loans bear a fixed interest rates of 4.07% and 3.06%. Interest is payable each year on June 1st and December 1st, and principal payments are due each year on December 1st. The District may redeem the outstanding loans without paying penalties beginning 

The District’s repayment schedule for its loans is as follows:
 
             
General Obligation Tax-Free
Refunding Loan Series 2017A 
Year Ended
December 31

Principal

Interest
Total
Payment Due
2020 $          416,539
$         278,786 $         695,325
2021 429,285 266,040
695,325
2022 442,421 695,325
695,325
2023 455,959
239,366 695,325
2024 469,911
225,413 695,324
2025 484,290 211,034 695,324
2026 499,110
196,215 695,325
2027 514,383
180,942 695,325
2028 530,123
165,202 695,325
2029 546,344
148,980
695,324
 2030 563,062 132,262  695,324 
2031  580,292 115,032 695,324
 2032 598,049 97,275 695,324
2033  616,349 78,975 695,324
 2034 635,210 60,115 695,325
2035  654,647 40,677 695,324
2036  674,679 20,645 695,324
$      9,110,653 $     2,709,863 $    11,820,516
Refunding Loan
Series 2007B 
Year Ended
December 31

Principal

Interest
Total
Payment Due
2020 $          84,731
$         56,710 $           141,441
2021 87,323 54,117
141,440
2022 89,996 51,445
141,441
2023 92,750
48,691 141,441
2024 95,588
45,853 141,441
2025 98,513 42,928 141,441
2026 101,527
39,914 141,441
2027 104,634
36,807 141,441
2028 107,836
33,605 141,441
2029 111,136
30,305
141,441
2030  114,537  26,904  141,441 
 2031 118,042 23,400 141,442
 2032 121,654 19,787 141,441
2033  125,376 16,065 141,441
 2034 129,212 12,228 141,440
2035  133,166 8,274 141,440
 2036 137,242 4,200 141,442
$      1,853,263 $          90,738 $      1,405,496