DeSoto FY21----FY22-Approved-Budget

Bond Debt Service City of DeSoto, Texas General Obligation Bonds, Series 2019 (I&S Tax) Callable on 2/15/2029 @ Par

Period Ending Principal

Annual Debt Service

Coupon

Interest Debt Service

2/15/2035 8/15/2035 9/30/2035 2/15/2036 8/15/2036 9/30/2036 2/15/2037 8/15/2037 9/30/2037 2/15/2038 8/15/2038 9/30/2038 2/15/2039 9/30/2039

285,000

3.000% 22,875.00 307,875.00

18,600.00 18,600.00

326,475.00

295,000

3.000% 18,600.00 313,600.00

14,175.00 14,175.00

327,775.00

305,000

3.000% 14,175.00 319,175.00

9,600.00

9,600.00

328,775.00

315,000

3.000% 9,600.00 324,600.00

4,875.00

4,875.00

329,475.00

325,000

3.000% 4,875.00 329,875.00

329,875.00

4,140,000

1,548,762.50 5,688,762.50 5,688,762.50

311

Made with FlippingBook - professional solution for displaying marketing and sales documents online