DeSoto FY21----FY22-Approved-Budget

Bond Debt Service City of DeSoto, Texas General Obligation Refunding Bonds, Series 2012 (I&S Tax Portion)

Non Callable

Period Ending

Annual Debt Service

Principal 1,815,000

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

5.000% 240,250

2,055,250

194,875

194,875

2,250,125

2,655,000

5.000% 194,875

2,849,875

128,500

128,500

2,978,375

1,820,000

5.000% 128,500

1,948,500

83,000

83,000

2,031,500

1,750,000

5.000% 83,000

1,833,000

39,250

39,250

1,872,250

1,570,000

5.000% 39,250

1,609,250

1,609,250 10,741,500

9,610,000

1,131,500 10,741,500

322

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