| 2019 Bond Proposition B Financial Report |
| Bulldog Stadium |
| as of |
| May 31, 2026 |
| |
|
$4,500,000 |
|
|
|
| Bond Proceeds |
|
$4,500,000.00 |
|
|
| Buyboard Rebate (Turf) |
|
$12,951.00 |
|
|
| Interest |
|
|
$3,573,664.65 |
|
|
| Total Revenue |
|
|
|
$8,086,615.65 |
| |
|
|
|
|
|
|
| Bond Expenditures |
|
|
|
|
|
| Architect/Engineers/Miscellaneous |
$590,198.64 |
|
|
| Phase I - Artificial Field Turf - Complete |
$1,341,644.00 |
|
|
| Phase I - GMP - Complete |
|
$303,831.15 |
|
|
| Phase II GMP |
|
|
$2,493,652.38 |
|
|
| Phase III GMP |
|
$2,971,666.02 |
|
|
| Track |
|
|
$553,899.50 |
|
|
| Total Expenditures |
|
|
|
$8,254,891.69 |
| Bond Balance as of |
May 31, 2026 |
|
($168,276.04) |
