Laserfiche WebLink
12 <br />Aggregate Debt Service Savings <br />FYE <br />June 30th <br />Refunded <br />Debt Service <br />2014 TABs <br />Debt Service <br />Estimated <br />Yield <br />Gross <br />Savings <br />City’s <br />Share (12%) <br />2015 $ 434,505 $ 238,888 - $ 195,617 $ 23,474 <br />2016 1,730,220 632,350 1.00% 1,097,870 131,744 <br />2017 1,730,685 696,213 1.24% 1,034,473 124,137 <br />2018 1,732,190 801,138 1.62% 931,053 111,726 <br />2019 1,705,205 1,624,138 2.01% 81,068 9,728 <br />2020 1,559,130 1,553,575 2.40% 5,555 667 <br />2021 1,204,630 1,202,100 2.76% 2,530 304 <br />2022 1,183,634 1,178,738 3.12% 4,897 588 <br />2023 1,166,396 1,164,275 3.42% 2,121 255 <br />2024 1,148,029 1,143,575 3.70% 4,454 534 <br />2025 1,133,343 1,131,500 3.81% 1,843 221 <br />2026 1,117,071 1,112,913 3.92% 4,159 499 <br />2027 1,094,270 1,089,375 4.14% 4,895 587 <br />2028 1,075,058 1,071,275 4.23% 3,783 454 <br />2029 1,054,285 1,051,513 4.32% 2,773 333 <br />2030 1,036,581 1,034,963 4.41% 1,619 194 <br />2031 1,012,063 1,006,675 4.75% 5,388 647 <br />2032 908,488 903,538 4.75% 4,951 594 <br />2033 881,006 876,638 4.75% 4,369 524 <br />2034 386,769 384,975 4.75% 1,794 215 <br />2035 385,781 383,438 4.75% 2,344 281 <br />Total $ 23,679,339 $ 20,281,788 $ 3,397,551 $ 407,706