|
<br />/ë?- .3'3
<br />
<br />Debt Service Schedule
<br />
<br />The following table sets forth the annual debt service on the Bonds and the 2005 Bonds
<br />(assuming no optional redemption or mandatory redemption from proceeds of insurance, sale
<br />and condemnation). The obligation of the City to make Installment Payments under the
<br />Installment Purchase Contract is on a parity with the obligation of the City to make installment
<br />payments under the 2005 Installment Purchase Contract.
<br />
<br />Bond Year 2005 Bonds 2006 Bonds 2006 Bonds
<br />(Februarv 1) Debt Service Principal Interest
<br />2006 $2,142,585.31
<br />2007 2,144,086.25
<br />2008 2,143,873.75
<br />2009 2,146,223.75
<br />2010 2,145,873.75
<br />2011 2,144,711.25
<br />2012 2,146,698.75
<br />2013 2,147,673.75
<br />2014 2,147,636.25
<br />2015 2,146,356.25
<br />2016 2,144,056.25
<br />2017 2,143,776.25
<br />2018 2,146,982.50
<br />2019 2,147,420.00
<br />2020 2,148,620.00
<br />2021 2,148,020.00
<br />2022 2,144,435.00
<br />2023 2,143,697.50
<br />2024 2,144,937.50
<br />2025 2,148,200.00
<br />2026 2,153,912.50
<br />2027 2,156,862.50
<br />2028 2,162,050.00
<br />2029 2,162,268.75
<br />2030 2,164,425.00
<br />2031 2,158,300.00
<br />2032 2,156,850.00
<br />2033 2,156,800.00
<br />2034 2,157,925.00
<br />2035 0
<br />TOTAL $62,345,257.81
<br />
<br />Total Debt
<br />Service
<br />
<br />If,
<br />
<br />8
<br />
|