Show/Hide

 In response to the expected extreme heat, temperatures reaching 90+ degrees, the City of Westland has opened several cooling centers around the City for the entire week of July 15th.  For more information about hours and locations please click here.

 

Debt Service Req. 2018-19

Print
Press Enter to show all options, press Tab go to next option
Debt Service Requirements
Local Government Name: City of Westland
Local Unit Code: 822310
Current Fiscal Year End Date: 30-Jun-19
2018 Fire Truck Lease to Purchase
Issued March 2018
$ 680,000
Payments to come from the Capital Improvement Fund
Years Ending Principal Interest Total
30-Jun-19 $ 87,596 $ 23,324 $ 110,920
30-Jun-20 $ 90,600 $ 20,319 $ 110,920
30-Jun-21 $ 93,708 $ 17,212 $ 110,920
30-Jun-22 $ 96,922 $ 13,998 $ 110,920
30-Jun-23 $ 100,247 $ 10,673 $ 110,920
30-Jun-24 $ 103,685 $ 7,235 $ 110,920
30-Jun-25 $ 107,242 $ 3,678 $ 110,920
Totals 680,000 96,439 776,439
2004 Michigan Transportation Bond
IssuedSeptember 2004
$ 3,000,000
Payments to come from Major Road Fund &
Local Development Finance Authority Fund (LDFA)
Years Ending Principal Interest Total
30-Jun-19 $ 300,000 $ 6,000 $ 306,000
$ $ $
Totals $ 300,000 $ 6,000 $ 306,000
City of Westland Building Authority Refunding Bonds
Issued November 2005
$ 3,970,000
Payments to come from General Fund & 911 Fund
Years Ending Principal Interest Total
30-Jun-19 $ 445,000 $ 28,900 $ 473,900
30-Jun-20 $ 500,000 $ 10,000 $ 510,000
$ - $ - $ -
Totals $ 945,000 $ 38,900 $ 983,900
Michigan Municipal Bond Authority SQWIF 30-14-01
Issued April 2010
$2,556,586
Payments to come from Water & Sewer Revenue
Years Ending Principal Interest Total
30-Jun-19 $ 125,000 $ 42,305 $ 167,305
30-Jun-20 $ 125,000 $ 39,180 $ 164,180
30-Jun-21 $ 130,000 $ 36,055 $ 166,055
30-Jun-22 $ 130,000 $ 32,805 $ 162,805
30-Jun-23 $ 135,000 $ 29,555 $ 164,555
30-Jun-24 $ 140,000 $ 26,180 $ 166,180
30-Jun-25 $ 140,000 $ 22,680 $ 162,680
30-Jun-26 $ 145,000 $ 19,180 $ 164,180
30-Jun-27 $ 150,000 $ 15,555 $ 165,555
30-Jun-28 $ 155,000 $ 11,805 $ 166,805
30-Jun-29 $ 155,000 $ 7,930 $ 162,930
30-Jun-30 $ 162,183 $ 4,055 $ 166,238
Totals $ 1,692,183 $ 287,280 $ 1,979,463
Michigan Municipal Bond Authority SRF 5398-01
Issued January 2010
$594,000
Payments to come from Water & Sewer Revenue
Years Ending Principal Interest Total
30-Jun-19 $ 25,000 $ 9,109 $ 34,109
30-Jun-20 $ 25,000 $ 8,445 $ 33,445
30-Jun-21 $ 30,000 $ 7,820 $ 37,820
30-Jun-22 $ 30,000 $ 7,070 $ 37,070
30-Jun-23 $ 30,000 $ 6,320 $ 36,320
30-Jun-24 $ 30,000 $ 5,570 $ 35,570
30-Jun-25 $ 30,000 $ 4,808 $ 34,808
30-Jun-26 $ 30,000 $ 4,070 $ 34,070
30-Jun-27 $ 30,000 $ 1,660 $ 31,660
30-Jun-28 $ 35,000 $ 2,570 $ 37,570
30-Jun-29 $ 35,000 $ 1,695 $ 36,695
30-Jun-30 $ 32,794 $ 820 $ 33,614
Totals $ 362,794 $ 59,956 $ 422,750
City Hall lease purchase
Issued January 2014
$1,600,000
Payments to come from TIFA transfer
Years Ending Principal Interest Total
30-Jun-19 $ 100,000 $ 29,510 $ 129,510
30-Jun-20 $ 100,000 $ 26,910 $ 126,910
30-Jun-21 $ 100,000 $ 24,310 $ 124,310
30-Jun-22 $ 115,000 $ 21,515 $ 136,515
30-Jun-23 $ 115,000 $ 18,525 $ 133,525
30-Jun-24 $ 120,000 $ 15,470 $ 135,470
30-Jun-25 $ 125,000 $ 12,285 $ 137,285
30-Jun-26 $ 130,000 $ 8,970 $ 138,970
30-Jun-27 $ 135,000 $ 5,525 $ 140,525
30-Jun-28 $ 145,000 $ 1,885 $ 146,885
Totals 1,185,000 164,905 $ 1,349,905
TIFA - City Hall & Fire Station Bonds
September 30, 2013
$16,500,000
Payments to come from TIFA Fund
Years Ending Principal Interest Total
30-Jun-19 655,000 $ 694,669 $ 1,323,477
30-Jun-20 680,000 $ 668,477 $ 1,328,069
30-Jun-21 705,000 $ 648,069 $ 1,328,394
30-Jun-22 725,000 $ 623,394 $ 1,322,113
30-Jun-23 755,000 $ 597,113 $ 1,321,913
30-Jun-24 785,000 $ 566,913 $ 1,312,663
30-Jun-25 825,000 $ 527,663 $ 1,311,413
30-Jun-26 865,000 $ 486,413 $ 1,308,163
30-Jun-27 905,000 $ 443,163 $ 1,302,913
30-Jun-28 955,000 $ 397,913 $ 1,305,163
30-Jun-29 1,000,000 $ 350,163 $ 1,300,163
30-Jun-30 1,050,000 $ 300,163 $ 1,297,663
30-Jun-31 1,105,000 $ 247,663 $ 1,297,413
30-Jun-32 1,160,000 $ 192,413 $ 1,291,513
30-Jun-33 1,220,000 $ 131,513 $ 1,253,731
30-Jun-34 1,285,000 $ 33,731 $ 1,285,000
Totals 14,675,000 6,909,427 # 20,889,758
2014 DDA - Farmers Market Bonds
Issued Aprill 2014
$3,290,000
Payments to come from DDA fund
Years Ending Principal Interest Total
30-Jun-19 $ 290,000 $ 57,238 $ 347,238
30-Jun-20 $ 295,000 $ 51,438 $ 346,438
30-Jun-21 $ 305,000 $ 22,584 $ 327,584
30-Jun-22 $ 310,000 $ 18,772 $ 328,772
30-Jun-23 $ 320,000 $ 14,509 $ 334,509
30-Jun-24 $ 325,000 $ 10,109 $ 335,109
30-Jun-25 $ 335,000 $ 5,234 $ 340,234
$ $
Totals 2,180,000 179,884 # 2,359,884
2014 CIP Bonds
Issued September 2015
$5,000,000
Payments to come from Water Fund
Years Ending Principal Interest Total
30-Jun-19 $ 200,000 $ 152,875 $ 352,875
30-Jun-20 $ 225,000 $ 148,875 $ 373,875
30-Jun-21 $ 225,000 $ 144,375 $ 369,375
30-Jun-22 $ 250,000 $ 137,625 $ 387,625
30-Jun-23 $ 250,000 $ 130,125 $ 380,125
30-Jun-24 $ 250,000 $ 122,625 $ 372,625
30-Jun-25 $ 275,000 $ 115,124 $ 390,124
30-Jun-26 $ 275,000 $ 104,125 $ 379,125
30-Jun-27 $ 300,000 $ 93,125 $ 393,125
30-Jun-28 $ 300,000 $ 83,750 $ 383,750
30-Jun-29 $ 350,000 $ 74,000 $ 424,000
30-Jun-30 $ 350,000 $ 60,000 $ 410,000
30-Jun-31 $ 400,000 $ 46,000 $ 446,000
30-Jun-32 $ 400,000 $ 30,000 $ 430,000
30-Jun-33 $ 400,000 $ 15,000 $ 415,000
Totals 4,450,000 1,457,624 # 5,907,624
2015 CIP Bonds
Issued June 2015
$11,400,000
Payments to come from Water Fund (85.1%) Sanitation Fund (14.9%)
Years Ending Principal Interest Total
30-Jun-19 445,000 $ 420,375 $ 865,375
30-Jun-20 465,000 $ 398,125 $ 863,125
30-Jun-21 485,000 $ 374,875 $ 859,875
30-Jun-22 515,000 $ 350,625 $ 865,625
30-Jun-23 535,000 $ 324,875 $ 859,875
30-Jun-24 565,000 $ 298,125 $ 863,125
30-Jun-25 590,000 $ 269,875 $ 859,875
30-Jun-26 625,000 $ 240,375 $ 865,375
30-Jun-27 640,000 $ 220,063 $ 860,063
30-Jun-28 665,000 $ 198,463 $ 863,463
30-Jun-29 690,000 $ 175,188 $ 865,188
30-Jun-30 710,000 $ 150,175 $ 860,175
30-Jun-31 740,000 $ 123,550 $ 863,550
30-Jun-32 765,000 $ 95,800 $ 860,800
30-Jun-33 800,000 $ 65,200 $ 865,200
30-Jun-34 830,000 $ 33,200 $ 863,200
Totals 10,065,000 3,738,888 # 13,803,888
Section 108 Loan
Issued September 2015
$575,000
Payments to come from Community Development Block Grant Funds
Years Ending Principal Interest Total
30-Jun-19 48,000 $ 3,463 $ 51,463
30-Jun-20 48,000 $ 3,463 $ 51,463
30-Jun-21 48,000 $ 3,463 $ 51,463
30-Jun-22 48,000 $ 3,463 $ 51,463
30-Jun-23 48,000 $ 3,463 $ 51,463
30-Jun-24 48,000 $ 3,463 $ 51,463
30-Jun-25 48,000 $ 3,463 $ 51,463
30-Jun-26 48,000 $ 3,463 $ 51,463
30-Jun-27 48,000 $ 3,463 $ 51,463
30-Jun-28 47,000 $ 340 47,340
Totals 479,000 31,507 # 510,507