11.07.2015 Views

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

CITY OF NORMANWESTWOOD FUND030-7034Name: Recreational Facilities Revenue Bonds, Series 2002Issuer: <strong>Norman</strong> Municipal AuthorityTrustee: Arvest Trust Company, N.A., <strong>Norman</strong>Amount: $2,315,000Interest: 3.50% - 6.125%Dated: June 28, 2002Retired: June 1, 2022Source <strong>of</strong> Funds: Revenue Generated from Westwood EnterprisePaid----------------------PrincipalPrincipalBeginning Total EndingFiscal Year Balance Principal Interest Payment Balance---------------------- ---------------------- --------------- --------------- --------------- --------------2002-2003 0 0 128,096 128,096 2,315,0002003-2004 2,315,000 75,000 128,096 203,096 2,240,0002004-2005 2,240,000 75,000 125,471 200,471 2,165,0002005-2006 2,165,000 80,000 122,471 202,471 2,085,0002006-2007 2,085,000 85,000 119,031 204,031 2,000,0002007-2008 2,000,000 90,000 115,121 205,121 1,910,0002008-2009 1,910,000 95,000 110,711 205,711 1,815,0002009-2010 1,815,000 100,000 105,9<strong>14</strong> 205,9<strong>14</strong> 1,715,0002010-2011 1,715,000 105,000 100,7<strong>14</strong> 205,7<strong>14</strong> 1,610,0002011-2012 1,610,000 110,000 95,<strong>14</strong>9 205,<strong>14</strong>9 1,500,0002012-2013 1,500,000 115,000 89,209 204,209 1,385,000To be Paid----------------------Beginning Total EndingFiscal Year Balance Principal Interest Payment Balance---------------------- ---------------------- --------------- --------------- --------------- --------------2013-20<strong>14</strong> 1,385,000 120,000 82,884 202,884 1,265,00020<strong>14</strong>-2015 1,265,000 130,000 76,164 206,164 1,135,0002015-2016 1,135,000 135,000 68,754 203,754 1,000,0002016-2017 1,000,000 <strong>14</strong>5,000 60,924 205,924 855,0002017-2018 855,000 150,000 52,369 202,369 705,0002018-2019 705,000 160,000 43,181 203,181 545,0002019-2020 545,000 170,000 33,381 203,381 375,0002020-2021 375,000 180,000 22,969 202,969 195,0002021-2022 195,000 195,000-----------11,944-----------206,944------------02,315,000 1,692,553 4,007,553ANNUAL BUDGET429

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!