DeSoto FY21----FY22-Approved-Budget

Bond Debt Service City of DeSoto, Texas General Obligation Refunding Bonds, Series 2013 (I&S Tax Portion)

Callable on 2/15/2023 @ par

Period Ending

Annual Debt Service

Principal 805,000

Coupon

Interest Debt Service

2/15/2021 8/15/2021 9/30/2021 2/15/2022 8/15/2022 9/30/2022 2/15/2023 8/15/2023 9/30/2023 2/15/2024 8/15/2024 9/30/2024 2/15/2025 9/30/2025

3.000% 27,675

832,675 15,600

15,600

848,275

450,000

2.000% 15,600

465,600 11,100

11,100

476,700

290,000

3.000% 11,100

301,100

6,750

6,750

307,850

195,000

3.000%

6,750 3,825

201,750

3,825

205,575

255,000

3.000%

3,825

258,825

258,825

1,995,000

102,225 2,097,225

2,097,225

319

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