DeSoto FY21----FY22-Approved-Budget

Bond Debt Service City of DeSoto, Texas Combination Tax & Revenue Certificates of Obligation, Series 2019 (W&S)

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

295,000

3.000% 23,625.00 318,625.00

19,200.00 19,200.00

337,825.00

305,000

3.000% 19,200.00 324,200.00

14,625.00 14,625.00

338,825.00

315,000

3.000% 14,625.00 329,625.00

9,900.00

9,900.00

339,525.00

325,000

3.000% 9,900.00 334,900.00

5,025.00

5,025.00

339,925.00

335,000

3.000% 5,025.00 340,025.00

340,025.00

4,745,000

1,702,750.00 6,447,750.00 6,447,750.00

331

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