|
EXHIBIT C - DEBT SERVICE SCHEDULE
<br />DEBT SERVICE REQUIREMENTS
<br />The IbItowing table sets forth the debt servicc requirements for die Bonds:
<br />Year Ending
<br />(September 30)
<br />Princi al
<br />Interest
<br />Total
<br />2019
<br />387595
<br />S 387,595
<br />2020
<br />S 185,000
<br />661,300
<br />846,300
<br />2021
<br />190,0()()
<br />652,975
<br />842,975
<br />2 02 2
<br />200,000
<br />644,425
<br />844,425
<br />2023
<br />210,000
<br />635,425
<br />845,425
<br />2024
<br />220,000
<br />625,975
<br />845,975
<br />2025
<br />230,000
<br />616,075
<br />846,075
<br />2026
<br />240,000
<br />604-575
<br />844,575
<br />2027
<br />255,000
<br />592,575
<br />847,575
<br />2028
<br />265,000
<br />579,825
<br />844,825
<br />20-79
<br />280,000
<br />506,575
<br />846,575
<br />2030
<br />290,000
<br />552,575
<br />842,575
<br />2031
<br />310,()[)0
<br />535,900
<br />845,900
<br />2032
<br />325,000
<br />518,075
<br />843,075
<br />2033
<br />345,000
<br />499,388
<br />844,388
<br />2034
<br />365,000
<br />479,550
<br />844,550
<br />2035
<br />385,000
<br />458,563
<br />843,563
<br />2036
<br />410,000
<br />436,425
<br />846,425
<br />2037
<br />430,000
<br />412,850
<br />842,850
<br />2038
<br />455,000
<br />388,125
<br />1443,125
<br />2039
<br />485,000
<br />361,963
<br />846,963
<br />2040
<br />51(7,04)4)
<br />334,075
<br />944,075
<br />2041
<br />540,000
<br />304,750
<br />844,750
<br />2042
<br />570,000
<br />273,700
<br />843,700
<br />2043
<br />605,000
<br />240,925
<br />845,,925
<br />2044
<br />640,000
<br />206,138
<br />846,138
<br />2045
<br />675,000
<br />169,338
<br />844,338
<br />2046
<br />715,000
<br />130,525
<br />845,525
<br />2047
<br />755,000
<br />89,413
<br />844,413
<br />2048
<br />800.000
<br />46,000
<br />846,000
<br />Tatall'i
<br />511.8RS.IMtO
<br />SIMM595
<br />"I Totals may not add due to rounding.
<br />111 611111111111111
<br />TRACE PID 2019 ANNUAL SERVICE PLAN UPDATE 18
<br />
|