|
EXHIBIT B- DEBT SERVICE SCHEDULE FOR THE IMPROVEMENT AREA#1-3
<br /> BONDS
<br /> DEBT SER110E REQUIREMENTS
<br /> The following table sets- forth the daht service requirements.for the BoruLs-
<br /> Year EnAling
<br /> (Se-ptember 30) P'rinc pal Interest Total
<br /> 202201 $ $ 370.848 $ 3710,84S
<br /> 2023M, 601:375 601,375
<br /> 2024 2661000 601,375 867,375
<br /> 2025 276,NG 591,43 S67,400
<br /> 2026 297,000 581,050 868,13-50
<br /> 2027 299,000 570>8,8 869,288
<br /> 2029869,075
<br /> 310,000 559-075
<br /> 2029 323,1300 546,675 869,675
<br /> 2030 337,000 533,75 5 870,755
<br /> 2031 351,000 520,275 871,275
<br /> 2032 366,000 506235 8'72,235
<br /> 2033 382,000 491�595 873,595
<br /> 2034 399,000 475,360 874,3 60
<br /> '1035417 458-403 875,403
<br /> ,000
<br /> 2036 435,000 440,680 875,680
<br /> 2037 455,000 422,193 877,193
<br /> 2035 476,000 4021,855 878,855
<br /> 2039 497-,,000 352fi25 579,625
<br /> 2040 520,000 361,503 881,503
<br /> 2041 543,000 339.4()3 8921,403
<br /> 2042 569,000 316,325 894,325
<br /> 20,43 593,000 292,185 885,185
<br /> 2044 622,M 265,500 887,,500
<br /> 2045 652,000 237,510 SS9,510
<br /> 2046 683,000 208,170 891,1-70
<br /> 2)04, ,7 716,000 17,7435 893,435
<br /> 2048 750,000 145215 895,215
<br /> 2049 787,000 111,465 898,465
<br /> 2050 825,000 76:050 901,050
<br /> 2051 865,000 38-925 903.925
<br /> Tot.110)
<br /> haffest due in 20M and 1323s-M to paid ftcm ammm or-dquosil in dw Ca to Q IntemaAamm.
<br /> Touls may not add due tDrumd3rf-.
<br /> WHISPER SOUTH PUBLIC IMPROVEMENT DISTRICT 9
<br /> 2023 ANNUAL SERVICE PLAN UPDATE
<br />
|