|
EXHIBIT B - DEBT SERVICE SCHEDULE FOR THE PID BONDS
<br /> Debt Service Schedule Part I of 3
<br /> Date PhnclpalI Coupon Interest Total P+lI FiscalI Total-
<br /> 0301,'2021 -
<br /> 09°01,'2021 334,12198 334,121 S:S:
<br /> 09°30/2021 - - 334J21.88
<br /> 03Ol/2022 - - 334,121.98 334712189
<br /> 09°011/2022 190,0100 00 4 3755' 334J21 88 324,1219:9:
<br /> 09°30/2022 - - - - 959:.,24.3.76
<br /> 03°'01,'2023 - - 329,965 63 329,965 63,
<br /> 09°0132023 200,0100 00 4 375'' 329,965 63 )29,965 63, -
<br /> 09°30/2023 - - - - 959.931.26
<br /> 03°01,'2024 325!.59P 325.590 63,
<br /> 09°01/2024 210,0100 00 4 375"4. 325,59063 53i,590 63
<br /> 09°30/2024 - - - - 961.,181.26
<br /> 03101/2025 - 320,99698 320,996 99
<br /> 09°01,'2025 21 MOO 00 4.37 320,99698 553:��996 86 -
<br /> 09°30/2025 - - - 956.993.76
<br /> 03,°'01,'2026 - - 316,293,75 316,29375 -
<br /> 09°0132026 225,010000 4 975'' 316,29375 )41,293 75 -
<br /> 09f-;0/2026 - - - - 957.587.50
<br /> 03°0132027 - - 310,90938 310,809 3,9: -
<br /> 09°01,'2027 24D,0100 00 4 975'' 310,90938 550,809 3,S: -
<br /> 09GO/2027 - - - - 861.618.76
<br /> 03°0132028 - - 304,95938 304,959 3,9: -
<br /> 09°01,112028 )�00100 00 4 975�4. 304�959 38 5�47959 39
<br /> 09GO/2028 - - - - 959,918.76
<br /> 03i0l/2029 - 299,865 63 298,865 63
<br /> 09i0l/2029 265,0100 00 4 FYI. 299,865 63 563.865 63 -
<br /> 09°30/2029 - - - 962.731.26
<br /> 03,°'01,'2030 - 292,40625 292,406 25 -
<br /> 09°01/2030 275,010000 4 875�1. 292,40625 567,406 25
<br /> 09030/2030 - - - 959,812.50
<br /> 03°01/2031 - - 295,703 13 285,703 13
<br /> 09°0132031 2,90,0100 00 5 375'' 295,703 13 )75,703 13
<br /> 09f30/2031 - - - - 961.,406.26
<br /> 03°0132032 - - 277,909 38 277,909 3,9:
<br /> 09°01/2032 310,0100 00 5.37516 277,909 38 59T909 38 -
<br /> 09°30/2032 - - - - 865.818.76
<br /> 03°011/2033 - - 269,579:13 269,5,79 13 -
<br /> 09°0132033 325,010000 5 375'' 269,579:13 5941,578 13,
<br /> 09130/2033 - - - - 964J56.26
<br /> 03°'01,'2034 260,94375 2%943 75
<br /> iiiiiiiiiiiiiiiiiiiiiillillillillillillilliillillillillillillilliilillillilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillillillillillilliillillillillillillilliillilliilillillillillillillillilliillillilillillilI
<br /> WHISPER PUBLIC IMPROVEMENT DISTRICT
<br /> 28
<br /> 2025 ANNUAL SERVICE PLAN UPDATE
<br />
|