|
Revised - 23 ears
<br /> NEW CITY HALUCOMMUNITY CENTER
<br /> O/M O/M O/M City School
<br /> City School Total Debt Service Debt Service Debt Service
<br /> 1996 $0.00 $0.00 $0.00 $208,642.00 $0.00 $208,642.00
<br /> 1997 $34,764.00 $35,956.00 $70,720.00 $185,051.00 $64,044.00 $249,095.00
<br /> 1998 $35,807.00 $36,810.00 $72,617.00 $185,438.00 $63,190.00 $248,628.00
<br /> 1999 $36,881.00 $37,689.00 $74,570.00 $185,473.00 $62,311.00 $247,784.00
<br /> 2000 $37,987.00 $38,596.00 $76,583.00 $185,184.00 $61,404.00 $246,588.00
<br /> 2001 $39,127.00 $39,527.00 $78,654.00 $184,595.00 $60,473.00 $245,068.00
<br /> 2002 $40,301.00 $40,488.00 $80,789.00 $188,593.00 $59,512.00 $248,105.00
<br /> 2003 $41,501.00 $41,478.00 $82,979.00 $187,128.00 $58,522.00 $245,650.00
<br /> 2004 $42,765.00 $42,497.00 $85,262.00 $190,182.00 $57,503.00 $247,685.00
<br /> 2005 $44,038.00 $43,547.00 $87,585.00 $192,627.00 $56,453.00 $249,080.00
<br /> 2006 $45,359.00 $44,629.00 $89,988.00 $189,564.00 $55,371.00 $244,935.00
<br /> 2007 $46,720.00 $45,742.00 $92,462.00 $190,975.00 $54,258.00 $245,233.00
<br /> 2008 $48,121.00 $46,890.00 $95,011.00 $196,600.00 $53,110.00 $249,710.00
<br /> 2009 $49,665.00 $48,071.00 $97,736.00 $196,416.00 $51,929.00 $248,345.00
<br /> 2010 $51,052.00 $49,289.00 $100,341.00 $195,529.00 $50,711.00 $246,240.00
<br /> 2011 $52,584.00 $50,542.00 $103,126.00 $0.00 $49,458.00 $0.00
<br /> 2012 $54,161.00 $51,833.00 $105,994.00 $0.00 $48,167.00 $0.00
<br /> 2013 $55,786.00 $53,163.00 $108,949.00 $0.00 $46,837.00 $0.00
<br /> 2014 $57,459.00 $54,533.00 $111,992.00 $0.00 $45,467.00 $0.00
<br /> 2015 $59,183.00 $55,944.00 $115,127.00 $0.00 $44,056.00 $0.00
<br /> 2016 $60,959.00 $57,398.00 $118,357.00 $0.00 $42,602.00 $0.00
<br /> 2017 $62,788.00 $59,120.00 $121,908.00 $0.00 $40,880.00 $0.00
<br /> 2018 $64,672.00 $60,894.00 $125,566.00 $0.00 $39,106.00 $0.00
<br /> 2019 $66,612.00 $62,721.00 $129,333.00 $0.00 $37,279.00 $0.00
<br /> Total $1.128.292.00 $1.097.357.00 $2.225.649.00 $2.861.997.00 $1.202.643.00 $3.670.788.00
<br /> Payment goes Chandler TIF
<br /> to Transfer
<br /> Fund #310 to
<br /> to Fund #315
<br /> Replenish
<br /> $1,200,000
<br />
|