|
7.B. - Page 17
<br /> City of Redwood City
<br /> CFD 2010-1
<br /> 2011 Special Tax Bonds(One Marina)
<br /> Debt Service Schedule
<br /> Payment Date Principal Coupon Interest Period Total Bond Year
<br /> 3/1/16 211,478.13 211,478.13
<br /> 9/1/16 85,000 5.250% 21 1,478.13 296,478.13 507,956.25
<br /> 3/1/17 209,246.88 209,246.88
<br /> 9/1/17 90,000 5.500% 209,246.88 299,246.88 508,493.75
<br /> 3/1/18 206,771.88 206,771.88
<br /> 9/1/18 95,000 5.750% 206,771.88 301,771.88 508,543.75
<br /> 3/1/19 204,040.63 204,040.63
<br /> 9/1/19 100,000 6.000% 204,040.63 304,040.63 508,081.25
<br /> 3/1/20 201,040.63 201,040.63
<br /> 9/1/20 105,000 6.250% 201,040.63 306,040.63 507,081.25
<br /> 3/1/21 197,759.38 197,759.38
<br /> 9/1/21 110,000 6.500% 197,759.38 307,759.38 505,518.75
<br /> 3/1/22 194,184.38 194,184.38
<br /> 9/1/22 120,000 6.750% 194,184.38 314,184.38 508,368.75
<br /> 3/1/23 190,134.38 190,134.38
<br /> 9/1/23 125,000 6.875% 190,134.38 315,134.38 505,268.75
<br /> 3/1/24 185,837.50 185,837.50
<br /> 9/1/24 135,000 7.000% 185,837.50 320,837.50 506,675.00
<br /> 3/1/25 181,112.50 181,1 1 2.50
<br /> 9/1/25 145,000 7.500% 181,112.50 326,112.50 507,225.00
<br /> 3/1/26 175,675.00 175,675.00
<br /> 9/1/26 155,000 7.500% 175,675.00 330,675.00 506,350.00
<br /> 3/1/27 169,862.50 169,862.50
<br /> 9/1/27 165,000 7.500% 169,862.50 334,862.50 504,725.00
<br /> 3/1/28 163,675.00 163,675.00
<br /> 9/1/28 180,000 7.500% 163,675.00 343,675.00 507,350.00
<br /> 3/1/29 156,925.00 156,925.00
<br /> 9/1/29 195,000 7.500% 156,925.00 351,925.00 508,850.00
<br /> 3/1/30 149,61 2.50 149,61 2.50
<br /> 9/1/30 210,000 7.500% 149,612.50 359,612.50 509,225.00
<br /> 3/1/31 141,737.50 141,737.50
<br /> 9/1/31 225,000 7.500% 141,737.50 366,737.50 508,475.00
<br /> 3/1/32 133,300.00 133,300.00
<br /> 9/1/32 240,000 7.750% 133,300.00 373,300.00 506,600.00
<br /> 3/1/33 124,000.00 124,000.00
<br /> 9/1/33 260,000 7.750% 124,000.00 384,000.00 508,000.00
<br /> 3/1/34 113,925.00 113,925.00
<br /> 9/1/34 280,000 7.750% 113,925.00 393,925.00 507,850.00
<br /> 3/1/35 103,075.00 103,075.00
<br /> 9/1/35 300,000 7.750% 103,075.00 403,075.00 506,150.00
<br /> 3/1/36 91,450.00 91,450.00
<br /> 9/1/36 325,000 7.750% 91,450.00 416,450.00 507,900.00
<br /> 3/1/37 78,856.25 78,856.25
<br /> 9/1/37 350,000 7.750% 78,856.25 428,856.25 507,712.50
<br /> 3/1/38 65,293.75 65,293.75
<br /> 9/1/38 375,000 7.750% 65,293.75 440,293.75 505,587.50
<br /> 3/1/39 50,762.50 50,762.50
<br /> 9/1/39 405,000 7.750% 50,762.50 455,762.50 506,525.00
<br /> 3/1/40 35,068.75 35,068.75
<br /> 9/1/40 435,000 7.750% 35,068.75 470,068.75 505,137.50
<br /> 3/1/41 18,212.50 18,212.50
<br /> 9/1/41 470,000 7.750% 18,212.50 488,212.50 506,425.00
<br /> Total 5,680,000 7,506,075.00 13,186,075.00 13,186,075.00
<br /> 1st optional call date 9/1/16 103.00%
<br /> Prepared by William Euphrat Municipal Finance, Inc., 5/11/16 Page 5
<br />
|