|
Redevelopment Agency of the City of Redwood City
<br /> 2003 Subordinated City Loan to RDA
<br />
<br /> Debt Service Schedule
<br />
<br />Payment Date Princioal Coupon Interest Pedod Total I~nd Year Total Prior Bonds .Debt Sewi~e
<br />
<br /> 8/1/2003 803,813 803,813 803,813 1,543,923 2,347,736
<br /> 2/1/2004 716,269 716,269
<br /> 8/1/2004 716,269 716,269 1,432,538 1,548,978 2,981,515
<br /> 2~1/2905 716,269 716,269
<br /> 8/1/2005 716,269 716,269 1,432,538 1,545,747 2,978,284
<br /> 2/1/2006 716,269 716,269
<br /> 811/2006 716,269 716,269 1,432,536 1,549,365 2,981,902
<br /> 2/1/2007 716,269 716,269
<br /> 8/112007 716,269 716,269 1,432,538 1,544,265 2,976,803
<br /> 2/1/2008 716,269 716,269
<br /> 8/1/2008 716,269 716,269 1,432,538 1,545,580 2,978,118
<br /> 21112009 716,269 716,269
<br /> 8/1/2009 716,269 716,269 1,432,538 1,543,350 2,975,888
<br /> 2/1/2010 716,269 716,269
<br /> 8/1/2010 716,269 716,269 1,432,538 1,541,850 2,974,388
<br /> 2/1/2011 716,269 716,269
<br /> 8/112011 716,269 716,269 1,432,535 1,545,705 2,978,243
<br /> 2/1/2012 716,269 716,269
<br /> 8/1/2012 445,006 7.00% 716,269 1,161,269 1,877,538 1,877,53~
<br /> 2/1/2013 700,694 700,694
<br /> 8/1/2013 475,000 7+00% 700,694 1,175,694 1,876,388 1,876,388
<br /> 2/1/2014 684,069 684,069
<br /> 811/2014 505,000 7.00% 584,069 1,189,069 1,873,138 1,573,138
<br /> 2/1/2015 666,394 666,394
<br /> 8/1/2615 540,000 7.0Q% 666,394 1,206,394 1,872,786 1,872,788
<br /> 21112016 647,494 647,494
<br /> 8/1/2o16 580,000 7.00% 647,494 1,227,494 1,874,988 1,874,988
<br /> 2/1/'2017 627=194 627.194
<br /> 8/1/'2017 620,000 7.00% 627,194 1,247,194 1,874,~88 1,874,388
<br />
<br />Delivery 1/9/2~03 Revised version January 8, 2003 EXHIBIT
<br />
<br />
<br />
|