|
EXHIBIT C- DEBT SERVICE SCHEDULE FOR THE IMPROVEMENT AREA #1-3
<br /> BONDS
<br /> DEBT SERV ICE REQUMENIEN-TS
<br /> The follouing table set-,forth the debt service requirements for the Bonds:
<br /> fear Ending
<br /> (September
<br /> ndiu-
<br /> (September TO) principal Interest Total
<br /> 20 11h S 370,548 S 3 70,S4S
<br /> 20230' - 601375 601,375
<br /> 2024 2166,000 601.375 367,377-5
<br /> 2025 276,OW 591,4053 567,400
<br /> 2026 2S7,001? 5S1.050 563,050
<br /> 2027 299.0w 570,2SS S69.2s3
<br /> 2025 310. 559,075 S69,075
<br /> 2029 323.000 546,675 569.675
<br /> 2030 337, 533,755 S70,7-55
<br /> 2031 351,M 5 20.27,5 571,275
<br /> "032 366,000 506,235 S72,235
<br /> 2033 3S1000 491.595 573,595
<br /> 2034 399.000 475,560 574,360
<br /> 2035 4179000 455,403 875,403
<br /> 2036 435,000 440,650 137500
<br /> 203-7 455,OW 422.193 S777,193
<br /> 2035 476.GN 402,355 S78.355
<br /> 2039 497,GW 332.625 S-79,625
<br /> 2040 520.G,00 361,503 SS11503
<br /> 1041 543,()0(3 339.403 S92,403
<br /> 20,42 56S.Ow 316,32 5 SS4,325
<br /> 2043 5934w 292.,1 S5 WAS5
<br /> 1044 621000 265,500 SS7,500
<br /> 2045 652,W 237,510 589,510
<br /> 2046 633,OW 20S.170 S91,170
<br /> 20,47 1?16.000 177.435 593,435
<br /> 204S 750,000 145,215 595,215
<br /> 2049 787,000 111.465 895A65
<br /> 2050 825.000 76,050 901,050
<br /> 2051 965,000 3S.925 903,925
<br /> Totals=
<br /> ltuest di*<c 2022 and 223;ii be aid from amv-,=or deposit in the Capital-Ad Intuest Accou.-i.
<br /> Tom na y mm add due to mundwg.
<br /> WHISPER SOUTH PID 2021 ANNUAL SERVICE PLAN UPDATE 39
<br />
|