|
l
<br /> EXHIBIT A
<br /> ESTIMATED DEBT SERVICE SCHEDULE
<br /> 2014 FLOATING RATE DEBT DISTRIBUTION (CITY/PFD)
<br /> DISTRIBUTION
<br /> TOTAL ESTIMATED DEBT
<br /> YEAR SERVICE ESTIMATED CITY TOTAL ESTIMATED PFD TOTAL
<br /> 2014 $ 54,711 $ 12,596 $ 42,115
<br /> 2015 1,449,051 968,677 480,374
<br /> 2016 2,234,979 1,754,379 480,600
<br /> 2017 2,211,151 1,708,490 502,661
<br /> 2018 2,183,059 1,672,988 510,071
<br /> 2019 2,154,697 1,645,135 509,562
<br /> 2020 1,526,565 1,016,991 509,574
<br /> 2021 1,508,191 1,508,191
<br /> 2022 1,590,491 1,590,491
<br /> 2023 1,575,829 1,575,829
<br /> 2024 1,656,275 1,656,275
<br /> 2025 2,134,406 2,134,406
<br /> 2026 2,504,402 2,504,402
<br /> 2027 2,467,253 2,467,253
<br /> 2028 2,530,241 2,530,241
<br /> 2029 2,591,096 2,591,096
<br /> 2030 2,550,586 2,550,586
<br /> 2031 2,609,957 2,609,957
<br /> 2032 2,572,650 2,572,650
<br /> 2033 2,630,090 2,630,090
<br /> 2034 2,685,936 2,685,936
<br /> TOTALS $ 43,421,617 $ 8,779,257 $ 34,642,360
<br /> 72
<br />
|