|
...................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................
<br /> EXHIBIT B - DEBT SERVICE SCHEDULE FOR THE IMPROVEMENT AREA #1-3
<br /> BONDS
<br /> DEBT SERXICE REQUIRENIENTS
<br /> The foUmving table sets foxthffie deb setiice requiremews I the Bonds:
<br /> Year Ending
<br /> ($,ept#mbt,r 30) plintiva Inttre,st Total
<br /> 2022111 S 370,S4S S 370,S,4S
<br /> 20230), - 601,375 601,175
<br /> 2024 266,000 601,375 S67,175
<br /> 2025 276,000 591,,4,00 867,400
<br /> 2026 2S7,000 5SL050 s6s,050
<br /> 2027 299,000 570,2SS S69,29S
<br /> 2028 310,00,0 559,075 S69,075
<br /> 2029 323,000 546,675 S69,675
<br /> 2030 337,000 533,755 S'70,755
<br /> 2031 251,1200 520,275 S71,275
<br /> 2032 366,000 506,235 S72,235
<br /> 2033 3S2,000 491,595 S73,595
<br /> 20.14 399,000 4 7 5,160 S74,-W
<br /> 2035 41,7,0,0,0 459,403 S75,403
<br /> 2036 435,0,00 440,'6SO 875,6SO
<br /> 2037 455,000 422,193 S'77,193
<br /> 2038 476,0,00 402,855 M,5.55
<br /> 2039 497,000 3S2,625 S79,625
<br /> 2040 520,000 361,503 SS1,503
<br /> 2041 543,000 339,403 SS2,4,03
<br /> 2042 56S,000 316,325 S94,325
<br /> 20,43 593,000 292,1S5 S85,IS5
<br /> 2044 622,000 265,500 SS'7,500
<br /> 2045 652,000 2371,510 S89,510
<br /> 2046 03,000 20S,170 S91,170
<br /> 2047 716,000 177,435 S93,435
<br /> 2048 750,000 145,215 S95,215
<br /> 2049 757,00,0 111,465 S9S,465
<br /> 2050 S25,000 76,050 901,050
<br /> 2051 S65,000 3S,925 903�925
<br /> Totalll'�
<br /> utu&__ 941AL4Z-A-4 i;M9..,W9
<br /> B=ea due=2021 and 2,023, 1*paid tmi=xt=ot*v6,tm d*Capulud lmtemsiAccv=,
<br /> <2, Tomh=y w add due to rmmdr4,
<br /> WHISPER SOUTH PUBLIC IMPROVEMENT DISTRICT 13
<br /> 2024 ANNUAL SERVICE PLAN UPDATE
<br />
|