Johnston Outstanding Obligations
Security Class Purpose Type Description Final Maturity Amount
General Obligation Transportation 2015A Incl. refunding 2005C (360,000);new issue (20,615,000): E of MHR, Terra Lake, NW 70th & NW 100th reconstruction 06-01-2034 $18,895,000.00
General Obligation Transportation 2017D incl Refunding 2007B NW 70th Ave Reconstruct, Ph II for the 17-18 NW 70th Ph 2 & Ph 3 Reconstruction, NW Beaver Dr Overlay & trail 06-01-2037 $15,925,000.00
General Obligation Other FY13&14 13B Storm Water Projects, Little Beaver Creek Trunk Sewer, Joint Public Safety Building, Beaver Dr/Johnston Dr. Reconstruction, Terra Lake,etc 06-01-2028 $14,155,000.00
General Obligation Transportation 2016A E of MHR Phase 1B & 3; Ph 4 Construction; Joint Fiber Project w/Schools; Terra Lake PH 3 and Beaver Dr. Trail 06-01-2036 $7,805,000.00
General Obligation Public Safety 2012A Public Safety Buildings, 2012-2013 Storm Water Projects, Intersection Improvements 06-01-2032 $6,730,000.00
General Obligation Utilities/Sewers 2014A E. of MHR, Watermain connection to Saylorville DMWW Plant, NW 62nd Recon, Beaver Dr. Trail 06-01-2034 $6,455,000.00
General Obligation Public Safety 2011C NW 62nd Reconstruction and partial Public Safety Referendum Building 06-01-2031 $6,225,000.00
General Obligation Transportation 2013A Refunding 05B,06B,08A. NW 70th &NW 62nd, NW 54th, NW 72nd Reconstruction; NW Area Sewer, Fire Equip, Fiber Optic, NW 86th St. Widening 06-01-2028 $5,760,000.00
General Obligation Housing/Urban Dev. 2018E for property purchases in the Merle Hay Redevelopment Area - TIF #1 06-01-2025 $4,560,000.00
General Obligation Utilities/Sewers 2011A Refunded 2001B Water Tower & Water main project 06-01-2020 $850,000.00
General Obligation Housing/Urban Dev. 2011B Merle Hay Redevelopment Efforts, TIF #1 06-01-2021 $610,000.00
General Obligation Utilities/Sewers 2010B Emergency Sanitary Sewer Repair Flood of 2010 06-01-2026 $560,000.00
Revenue Bonds Utilities/Sewers 2018B SRF Revenue Storm water Bond for Green Meadows West Bank Stabilization Project 06-01-2037 $1,839,000.00
Capital Leases/Lease to Purchase Other COPIER LEASE PURCHASE AT THE LIBRARY 05-27-2021 $7,973.50
Loans Utilities/Sewers 2017A SRF Storm Water Loan for E. of MHR Improvements all remaining phases 06-01-2039 $4,434,000.00
Loans Transportation SRF Loan 2017E - General Obligation portion of East of Merle Hay Road Street Improvements 06-01-2036 $3,114,000.00
Loans Utilities/Sewers 2017C SRF Loan Water Revenue Loan East of MHR Improvements remaining water improvements 06-01-2039 $1,675,000.00
Loans Utilities/Sewers 2009 SRF Water - NW Water Tower & Water Main 06-01-2030 $1,671,000.00
Loans Utilities/Sewers 2017B SRF Loan Sewer Revenue Bonds all remaining East of MHR Improvements for sewer 06-01-2039 $1,556,000.00
Loans Utilities/Sewers 2005A SRF NW Beaver Drive Sanitary Sewer Project 06-01-2025 $1,480,000.00
Loans Utilities/Sewers 2006A Sewer SRF NW Beaver Drive Sanitary Sewer Project 06-01-2026 $1,322,000.00
Loans Housing/Urban Dev. TIF #2 Birchwood Crossing (2). This is a development agreement without annual appropriation. 06-30-2019 $1,013,237.00
Loans Housing/Urban Dev. TIF #4 Windsor Office Park 06-30-2022 $556,970.00
Total Debt as of 2018: $107,199,180.50

Fun Facts: