|
EXHIBIT B - IMPROVEMENT AREA #1 BONDS DEBT SERVICE SCHEDULE
<br />BOND DEB€ SERVICE
<br />[Sty of Paris, Texas,
<br />Spetial Assessment Revenue Bondi, Series 2023
<br />(ForeOrook Public Improvement District No. i Improvement Area P1 Project)
<br />Bonds Callable 911in33 at Paw
<br />FINAL NUMBERS
<br />Period
<br />Ending
<br />P ildpal
<br />Coupon
<br />Interest
<br />,DehtService
<br />09/01/2026
<br />46,000
<br />6.125%
<br />96,87640
<br />142,876.40
<br />09101/2027
<br />24,000
<br />6.125%
<br />120,417.50
<br />14017.50
<br />09/01/2028
<br />25,000
<br />6.125%
<br />112,947.S0
<br />U9,947 -S0
<br />09/01/2029
<br />36,000
<br />6.125%
<br />117,11626
<br />153/41626
<br />09/01/2030
<br />38,000
<br />6,125%
<br />115,-11.26
<br />153,211.26
<br />09101/2031
<br />40,000
<br />6.125%
<br />112,883.76
<br />152,883.76
<br />09/01/2032
<br />41,000
<br />6.125%
<br />110,433.76
<br />151,433.76
<br />09101/2033
<br />43,000
<br />6.125%
<br />107,92250
<br />150A22.50
<br />09101/2034
<br />45,000
<br />6.125%
<br />105,288.76
<br />15088.76
<br />09101/2035
<br />47,000
<br />612556
<br />102,532.50
<br />149,53290
<br />09101/2036
<br />4.9,090
<br />6.125%
<br />99,653.76
<br />148,653.76
<br />09101/2037
<br />52,000
<br />6.125%
<br />96,652.50
<br />148,652.50
<br />09101/2038
<br />54,000
<br />6.125%
<br />93,467.50
<br />147,46790
<br />09101/2039
<br />57,000
<br />6.175%
<br />90,160.00
<br />147,160.00
<br />09101/2040
<br />59,000
<br />6.175%
<br />86,668.76
<br />145,66676
<br />09101/2041
<br />62,000
<br />6.125%
<br />83,055.00
<br />145055.00
<br />09101/2042
<br />66,000
<br />6.125%
<br />7957.50
<br />144,257.50
<br />09101/2043
<br />69,000
<br />6.125%
<br />757626
<br />144,27626
<br />091OV2044
<br />72,000
<br />6.125%
<br />71AS0.00
<br />UBAS0.00
<br />09/01/2045
<br />76,000
<br />6.125%
<br />66,640.00
<br />142,640.00
<br />09/01/2046
<br />80,000
<br />6.125%
<br />61,985.00
<br />241,985.00
<br />0910112047
<br />84,000
<br />6.125%
<br />57,085.00
<br />1411185.00
<br />09101/2048
<br />88,009
<br />6.125%
<br />51,940.00
<br />139,940.00
<br />09/01/2049
<br />92,000
<br />6.125%
<br />46,550.00
<br />138,550.00
<br />09/01/2050
<br />97,000
<br />6.125%
<br />40915.00
<br />137,915.00
<br />09101/2051
<br />102,000
<br />6,125%
<br />34,973.76
<br />136,973.76
<br />09101/2052
<br />103,000
<br />6.125%
<br />28,72626
<br />196,72626
<br />09101/2053
<br />114,000
<br />6,125%
<br />22,111.26
<br />136,111.26
<br />09/01/2054
<br />120,000
<br />6.125%
<br />15,128:76
<br />135,128.76
<br />09/01/2055
<br />127,000
<br />6.125%
<br />7,778.76
<br />134,778.76
<br />2,012,ow
<br />2,319,005.28
<br />4,329,005.28
<br />FORESTBROOK PUBLIC IMPROVEMENT DISTRICT NO. 1 10
<br />2026 ANNUAL SERVICE PLAN UPDATE
<br />
|