FY 21 AGENDA DEBT SCHEDULES.PDF

Maricopa County — Formal (2020-06-10)

View PDF Item 36 Meeting page

Extracted text (via pymupdf) 2828 characters
EXHIBIT B 
 
 
 
MARICOPA COUNTY, ARIZONA 
Refunding Certificates of Participation, Series 2016 
 
 
BOND MATURITIES & CUSIP NUMBERS 
 
 
 
 
Maricopa County 
Refunding Certificates of Participation, Series 2016 
FINAL PRICING 
Dated Date
8/26/2016 
Delivery Date 
8/26/2016 
CUSIP: 
566746CV3 
Period Ending 
Principal 
Coupon
Interest
Debt Service 
Annual Debt 
Service
1/1/2017 
$208,406.25
$208,406.25 
7/1/2017 
$6,180,000 
1.350%
300,105.00
6,480,105.00 
$6,688,511.25
1/1/2018 
258,390.00
258,390.00 
7/1/2018 
6,175,000 
1.350%
258,390.00
6,433,390.00 
6,691,780.00
1/1/2019 
216,708.75
216,708.75 
7/1/2019 
6,255,000 
1.350%
216,708.75
6,471,708.75 
6,688,417.50
1/1/2020 
174,487.50
174,487.50 
7/1/2020 
6,335,000 
1.350%
174,487.50
6,509,487.50 
6,683,975.00
1/1/2021 
131,726.25
131,726.25 
7/1/2021 
6,420,000 
1.350%
131,726.25
6,551,726.25 
6,683,452.50
1/1/2022 
88,391.25
88,391.25 
7/1/2022 
6,505,000 
1.350%
88,391.25
6,593,391.25 
6,681,782.50
1/1/2023 
44,482.50
44,482.50 
7/1/2023 
6,590,000 
1.350%
44,482.50
6,634,482.50 
6,678,965.00
  
$44,460,000 
  
$2,336,883.75
$46,796,883.75 
$46,796,883.75

EXHIBIT B 
 
 
 
$106,295,000 
MARICOPA COUNTY, ARIZONA 
Certificates of Participation, Series 2018A 
 
 
DEBT SERVICE SCHEDULE & CUSIP NUMBERS 
 
 
 
 
Dated Date:
3/14/2018
Delivery Date:
3/14/2018
 
Period
Ending
Principal
Coupon
Interest
Debt Service
Annual Debt
 Service
CUSIP 
No.
566746
7/1/2018
$16,215,000
4.000%
$1,531,467.22
$17,746,467.22
$17,746,467.22
CW1
1/1/2019
2,252,000.00
2,252,000.00
7/1/2019
13,245,000
5.000%
2,252,000.00
15,497,000.00
17,749,000.00
CX9
1/1/2020
1,920,875.00
1,920,875.00
7/1/2020
13,905,000
5.000%
1,920,875.00
15,825,875.00
17,746,750.00
CY7
1/1/2021
1,573,250.00
1,573,250.00
7/1/2021
14,600,000
5.000%
1,573,250.00
16,173,250.00
17,746,500.00
CZ4
1/1/2022
1,208,250.00
1,208,250.00
7/1/2022
15,330,000
5.000%
1,208,250.00
16,538,250.00
17,746,500.00
DA8
1/1/2023
825,000.00
825,000.00
7/1/2023
16,100,000
5.000%
825,000.00
16,925,000.00
17,750,000.00
DB6
1/1/2024
422,500.00
422,500.00
7/1/2024
16,900,000
5.000%
422,500.00
17,322,500.00
17,745,000.00
DC4
$106,295,000
$17,935,217.22
$124,230,217.22
$124,230,217.22

EXHIBIT B 
 
 
 
$133,440,000 
MARICOPA COUNTY, ARIZONA 
Certificates of Participation, Series 2020 
 
 
DEBT SERVICE SCHEDULE & CUSIP NUMBERS 
 
 
 
 
Dated Date:
2/4/2020
Delivery Date:
2/4/2020
 
Period
Ending
Principal
Coupon
Interest
Debt Service
Annual Debt
 Service
CUSIP 
No.
566746
7/1/2020
$45,015,000
4.000%
$2,540,588.75
$47,555,588.75
$47,555,588.75
DD2
1/1/2021
2,210,625.00
2,210,625.00
7/1/2021
43,135,000
5.000%
2,210,625.00
45,345,625.00
47,556,250.00
DE0
1/1/2022
1,132,250.00
1,132,250.00
7/1/2022
45,290,000
5.000%
1,132,250.00
46,422,250.00
47,554,500.00
DF7
$133,440,000
$9,226,338.75
$142,666,338.75
$142,666,338.75