DFRC report - Voice of Detroit

A. Yor rc Mr'ltrctneL Cet"rr
2 Wooowrno Avr ., Si rre tl26
Dsrnorr. MrcHrc'.:i 48226
CoLErtaN
PHoNB 3 | 3'224.1
Fex 313.224.4128
Crrv or DmRort
Mevon's OFrtcE
\\ $'\1' DETnOrTllr.CO\
February 16,2015
Detroit Flnancial Review Commission
3062 W. Grand Blvd
Detroit, MI48202
Re:
City of Detroit Debt Service Requirements and Certification
Flscrl Year 2015, Qusrter 3
Dear Commissioners:
Enclosed with this letter you will find the debt service rquirements due on all bonds, leases, and
other municipal debt of the City of Detroit in compliance with section 6 of the Michigan
Financial Review Commission
Acl Act l8l, Public Acts of Midtigan,2014,
We hereby ceftiry as of the date of this letten (l) that the amounts specified herein are accurate
statements of the City's debt service requircments; and (2) that the City of Detroit is financially
able to meet thc ddt service requirements through the end of the cunent fiscal year.
With regards,
ief Financial Officer,
Cityof
Detroit City Clerk, on behalf of the Honorable Deroit City Council
Mtcu,rBt E. DuccAN. MeYot
n
clty ot Detrolt - Annual uTGo DEBT L'ebt $ervrce Requrements
Edrlq
-i.crf,rtt
lrl..
iloil"Ar - 20,lg(l
iaEaomailc
BanA-h;rndl
t l|t rd itrdl
atd
runa
tfrgtditrr|.F|Fr|6
of
tlt|
drf
l|nhmdclflmd'. ouridoL
rdqrr h|' ldrd ||Iildtql d
nI|. wonrl R.d.|rdhl!..
tr
t1704210
t4,297 {s5
Lr,rtJ,!e0
tt5,tt0,m
3rr,7t,loa
153,CG7.50.
tal,32a,05l
3!a,790,mo
324122,J14
tal,/a$'ll2
Ita,6'0,m
t5t,llz,r1a
3z1,00r.r1tt
sto,.8ll,6s
3t1,!t€,{xl7
310,ilB,t87
t40,t21052
t:t7,12t,0il
tt,era,.|t
330,61/4,740
':19,910.9€o
t6,$t,443
tSt,7rr,lrt
ttt,or0,u
tl3,!6r.300
gt!"2r!,500
3I,73t,535
55,3S7,69!t
3tt,zt1l00
7572,18
trJeT.ta?
It,Gn,?aa
tJt,2i0,00
1it0,33E,945
sr,70e,2t7
t?a,ttt,l3l
t2a,!tc.000
Itt,zl8.5ao
ft7,lol.5/.o
3415 677
It,tt7.20t
t16,053,{t5
Ita,E5t.2t0
31.374t|5
llr,stt,tDl
l2o,04l,oo0
202 310
3r,r0a,5ei
$11,20s.790
96a5rE
taJ5D,C73
!it6,5{t7.545
7.lD 556
3ar5r,a7l
3't9,990,O8S
5t2,487
tl,27r 39:l
5l o4qa28
Ir,t0r,r3z
1813 697
t224O.0(b
l?,50€ 302
t9.l2t,loz
37 4tr.25r
97.252.64n
17 607ro
t9,!24,25r
s6,8Also,a
30.!2'4,60{
gt60oslt
t6 6:t3.02a
t6.3t3 621
3t,t21
0L
92J215;25
l9,l2l t2't
3:t.2$,790
327I.0!
t:Lr1.,ttr
3t:62
3163 619
tt,a25,lort
t5
n?
| 019
t5743 854
ts
367 l;1s
34,e90,€r
tt.t27,a!o
t9.l25Jl0
tg,lta,trt
3t,l2l l5.
tt.!2t,t2!
u,u52fi
ta 7ct.465
185
t6il7 9t0
tr
tt
tl
3tm
510
t6tr7.a11
t?tl,'ltO
t669 410
t6E 6r I
l?ll oll
t7c2,0't5
t3!t,t4l
t7t7,0t6
t4,232,(E0
t4.a40 S90
t1.6162,185
3t.@,2!n
f27n4q)
il
lt
810 l8t
08s,301
trr,telJt2
t!7,r29,2L
t?olro,it5
tt,tllt.lrs
lrr,t'3,orE
t2t,lt0,0o
3ll,tlo,H
t666 740
ta,!0t,7'0
tt,rst,000
3455 t39
3a,rEt,?2e
$,660.000
ro9
34,195.294
3l0,''o.os
uI}
tre.t$.grt
3t7.1!r,at3
tr,t@.t0t
t'?.t'l.ott
f66,'lt!,D7'
l5a.ooa,9t5
$2Jtar6
Ir ,?r,loi
tr,arl.zr t
f2r.orr,21l
37.r2O.9tr
3:toJ'to,9le
3!.t1t,i0.
It
tl,rt0,r7t
l.ac8.10a
lll.a30.tt6
15.207.ttt
t16.a57Jtt
3a,62.L3
3l,l t9.4st
t9.127,1,rS
tJ,62t,0t7
lr,t2a,ttl
te.205.000
t0,?60,000
17,tr5,0o0
39,lZJ,9lt
t7,ttt.000
3l.C/at,92l
It.ttl,6ar
$,t2',l2t
|rrz7,z0r
$,t2a,tot
34,i79,000
31,162.201
llta.39t
l9,tzt202
le,{l0,000
LZt.OZ!,O00
litoa:6'5.31t
l!,l2t,l.tl
14,it9,rr3t
t3,@r,057
80.!24,'ltl
le,rzr,0r7
t3,o78,955
32,{89,568
3f,lza,tlt
ll,B48,Ell
,1
152,2'J!
34 51a 015
04 5S6 135
t4 30it.020
3t,250,00
tr,70r,0q0
tr,ora,€r
34,S77,843
3391.598
d
Ua,m7,6&
tt3.0rE,5G
$
5a tos,oql
9a7 587
r of 0|r c[y
Ffl'traUIOOM,
ti.04?.6t7
t9,t16,2cr
tr't2a,3a2
985,Om
rrsrE
oql
t7.0/tl.2gl
l7 f1t33,'2
$
r.d G[.ttdrl
torffrln rilntr!ilnr
nlo|!||nE..ffirmdtil
$,orq955
f&.r0,5er
It ttaJtt
te,!tr,0t
t9,rtqe5t
t9,tta,tlr
38lil.ZDt.llt
urEs:
fvlg.r9fdff rddd.l @unu.rol lrvt3
Prepared for Financlal Review Commisslon
Ptnted:21L512o15
/
1
of 20
City of Detroit - Annual STUB UTGO Detall Debt Service Requirements
Brne'll Obll0don Bondr (Unllnhd Tar),
9cft.
tg0SA
Full frrhh and
codll .rd rwourcc of l|te
Bty'
Eemfa! scor$on Eooo3 llJ||rmfiao
S.dot 20014
Frltfailh ard crtdhrnd nrotrrce
rarl
dtlp
clty.
ldulorrn he.l.Yhd
aurually
ondl
ldrr.lmm t!r..lsrrled mnoliyo|t
r[
Bsrcrd oblhtrdor Bottda lt ttllnlbd Tu!,
8o.h.2m2
Ful fdth and
c|rd[
M valomm
ilnanclng crpllal knprcuemcnb
Flmnclng capltal Inprowroonb
Flnanclng caplbl
ra,lm,oO
lprll t, ls0e
n00,00.000
!l5,mo,Do
lugurt 0. 2002
38A
rpil l,
20@
e l0l; lo
@
t005;
l||brEot
Pd|E|DEl
E:t73,350
s392,345
$4t 1,995
s432.955
$454,570
ll € 100
s778,t40
t476,938
$820,tt60
t476,gil
s864,600
t177,331
J47?.299
31,834,000
s1,834,(x,0
S1,83.1,000
sl
sa065.z't5
I
5I6U.T|1
lm
lprll 1,2fl1
5Z.t:Xr.gEo
lpdr
834,000
e
t9.?94.800t
lnt reC
s22.306
s44,613
3420,r50
5373,678
t'|.284J50
S4.1,6'13
$2J07,678
,424.440
s44 613
$44,613
344,613
$44 613
$4.[6 Olis
szl.860
s9r,700
$2.06t.282
t11.860,082
I
lprll l.2oi3
100
a1,28d,,2AA
s183,400
c.pld hprwurtontr
9yncon lForarrly XLCAf
fi.031.167
32.109.'t00
$2,017,100
$1,925,?00
lorbd annw{y on a0
ociobrr2t. ans
$2s3.027
846,.,Z2B
t275.100
trre
ta4,lr20,lno
IBrl
Pdnctlrl
l,,25,141
s44,376
t2,74
Odoberr,201i O
p|!FfitY
Fhancltrg
lpilr
rpil I
f,an
To|!l
$52,097
$8.t,593
s64,S?8
lnprcvonenb
lut
Fulf.lt|i rrd crrdlrnd lraolrcerof 0te
Btty.
prop.rty
ldy 16,2001
ouEar of tho
ld nlortm tar.r levhd amudy orail
prcperu
I
|l
ctg.
Dropofly
rpdl
and
se||erd quEdon Eo|loa $rr$m|rro
B.rler 2003.4
tE70.495
s314644
Toa.l
e l0o
Pdr|clDrl
t+1,613
t44,613
$373,350
$392.3it5
$4r2,650
144,613
$434,285
f44,613
t44,613
3469,053
5457,190
$481,425
$50s.660
t468,9r5
t532,515
32a3O5
tt.1E3.559
lob|r t
Td
t107,612
t.lE0.9€2
sl96,r t5
136E,453
3175,517
s153,853
$131,054
t508,r67
sl07,052
$560,025
s82,268
s55.72l
s28,173
54.149.{Ztt
I1.Of7.t65
$5t8,1 1 0
55E1.244
a5,8t,47?
3587,928
3566.238
t581.198
55,1!O.790
t|otEt?
TERM BONDS IN REO BOX
FVl5 repaeJenlr rcmrlnlng
amunt
ar of
2./l/t5
Prepared for Financial Revlew Commision
Plinred 2ll5 l2OlS | 2 ol
2O
sruB urco Detall Debt service
Gity of Detroit - Annual
Requirements
oenotil obltscuon Eondi (Unlhlbd Tarl,
trlti
and crEdft and nrourcee of lhe
vrlorurt taxer lorlod finually on all
Scdos 20048
(l)
Full hh[ and
Clty.
cndlt and |teouruse of tho
M urbnm tarol leulod anoually on all
pfopofty
trilh rnd E edn 6nd lrnourcet ol fire
vdopnr taros levlgd annuallyoncll
nsfrmdhg
153,005lno
lode|nborg,200't
lprll
I
ITEAC
lprll l,
2014 @ 100
PrfnclDrl
$589,500
$821.370
$864,600
$902830
s955,64s
s1,005,42s
OUTSTANDING:
CALLABLE:
$133,322
$266,643
$266,613
$266 643
$266 613
$235 695
$192 815
s149 585
$101.924
ss2,t21
5133,3it2
s265,643
t266,6{:l
$266.643
81,136,425
$1,192.755
$1,255,635
$262.000
IntsrElt
Totrl
$r98,6r7
t1,335.0'12
I1,t34.ss1
$20.305
$21,615
424,262
$1,11,796
$79,176
$13,755
s1,334.811
s?2270
t24,0m
511Jr8
s656,143
1275J55
s1l
135
s24.498
tr,057,065
31,cr?,415
51,0{r7,4ls
51.057,569
fi,os7.5r6
3:1.84G.815
S4:t3,3.f5
ilOIEs:
TERM BONDS IN RED
FYl5 rcpr€*ntr PmrlnlnS a
Prepared for Financial Review Commission
Printed: 2lrSl2OrS
|
3
of 20
City of Detroit - Annual STUB UTGO Detail Debt SeMce Requirements
Oeilotrl Otilgr$on Bondr (lfnllmllod Tarl,
$r|ctaXE€
Fdlf.lh
ard c!!dland
rwurccof
tl|e
cftv.
Ad
Bsner.l ob$!trUon Fefundlng Bondr
Itnhl$Tlrl, s.rL.2uF€
Fdl
frl$ lnd
ctEdlt and
annually on all
Ad Yrlorortr
tsxo! levled
rnnufi
ld vafonm tarol lovlod annoally on all
on atr
and
proPfrtt
prop.rty
P'oFTU
Flnnclq capltrl lmprcuqnentr
Mnncerrfrrrdlng
lknnd4
D5r,780pm
lto,t06.m
t68,€E0,0m
lr.ct|trb.r13, ZIG
Aprll
Apdl
FSA
lpdl l,2016 Q ioo
rpdl l,2016
Pdnclocl
lnl.fllt
Tolrl
Prlnclml
$138,4(x)
t€8,399
stl5,oss
s261,818
3'78,87:1
t330,120
f,r45,1E5
$246,065
$231,E70
t576,t85
s577,0s5
s301,955
$317.675
s333,395
$344,530
$6421s
t211,611
tsf6,826
s358,28s
$6s5,m0
$19ti,5m
$8s1,500
$377,935
s655,mO
$153,750
s655,m0
1655 mO
s655.000
lFll
100
lnto|lrl
Tolrl
s50,598
s86.098
t352.55:l
s70,214
ss5,878
s38,6s2
sr9,842
$403,600
3.|{lO..llt6
t.20lE
e lm
PrlrEhd
hfiors3l
Told
$180,878
5342,925
s323,1?7
5302,414
s284,991
3ElE7er
s376.625
s394,965
3415,270
s435,575
3453,260
9475,530
s499,765
sa8,55l
t738,3r6
$13t 0m
t786.000
s524,6s5
s?38.218
$!18,2s0
3753,250
1720,500
s5flI.855
s213,563
E1 87,330
s6s,500
s32,750
ll03,7zl
t396,917
t3g7,7n
s570,365
5607,185
$637,970
t687,730
s659,410
$7@,815
s5.542.565
lmpovcnmE
bcundGurrrfy
e
$299,9S0
s655,txto
cagltd
rdH
r
F3
cndltond ncourcer
l|me,20ltr
DecmiteilS,2005
I
olttc
Frdl
tltt.
hlti
(thlnrllod Tar), Sorler 2008.A
ruourcrc d tln
Clty.
nlotul tarer bvled
BO Bondr
tlJEo,523
s7,38:l,1168
t2,033,775
tr21,281
I
t2,355,056
57.322,245
s26232A
sl59,787
s130,869
s100,510
$68,511
3557,503
t37,890
$738.447
t37.989
3130,25r
t737,858
t738,185
t738.152
t738,034
l73E,4EO
t7J8,021
s35,14t
s'37,956
S2"831,07,0
t10,1s3,319
NOIES:
TERM BONDS IN RED
FVls reptlsent5 remald|rt
i
Prepared for Financial Revaew Commission
Printed: 2/15120L5
I 4 ol
20
City of Detroit - Annual STUB UTGO Detall Debt Service Requirements
Tri,sofirAm€ll)
andcndfrrnd l*ns'ccof the
'!lti
nlonmmhuhdennmlymrfi
t1,704,210
f{,297,.1tS
tt,202"310
s5,906,t2E
t1.952,518
35,259,973
t517,254
t4sl{,sls
J1,7.f0,555
f6'2l6,il7l
3S:lt,3t5
t4,590.'135
1 0,500.020
54.645,280
3f,783,t165
13,088,055
3r,s14487
t1,278,392
t0,10!.622
lts,r47,412
tl,049,tlzt
t5,8Sf.6EE
t5,5s7,162
J47215'15
3aztE,?90
$415.67'
32rt.'o8
t4516,100
3'1,252,1C5
tlGl,619
31,425,804
s637.970
s100.510
l73t 4r0
t669.alo
5702.fl5
s6al1l
31,0,14,070
t61.50!i
tl,r05,5?s
s450,640
6{68,e80
$70,806
1521,446
3496,,190
s24.E25
'/,8,n4
s813.69
t572,lE
$35,1{'l
t5,G3E 7!4
53.137.202
1737.956
''3to2l
r@tEst
TERM BONDS IN RED
F l5t!9fE5cnBrcmahlnt.
kepared fot Financirl Review Commlssion
Printed: zll'l2OLS
I S ot 2O
Gity of Detroit - Annual LTGO DSA DEBT Debt Service Requirements
T.rom.r.l6[t ib||]
fgh
rd drdf 1€ |t|orsr tl ir. C[t!
F.firfi.lh! Eofr.b lLlmlbdLr O.n rd
lr||lr|nd c|ldr||d nadrrcarotft Crt
md raaouraaaotrha
ffirOtlhrocr
t,fr12
Cdtffilooorh
GrtdnOfCtuaRid Ff.f
a,
21
I
ltlaOlotlclorSl
r.lotf offbFaft,ofim
r, rzr o rcol
s5,t21,9.4
3t2.07a.5t3
a7 t20,tm
37 485,000
727
57E70,(m
36.27500
ttt
trl
t!8
@.0t3
llo.e7t,lr8
3iD57a.5l 3
3to,t5{t. t3a
tE 73a.tl5
s9 525(m
tt32t 8qt
I8.0dt.3t5
3A 36a,456
t7,&!4.375
srt 5gltm
3r2rmm
57.269.5q1
36,675 ?50
t12,795.(m
!{t.05r.s?5
3r3,450,000
9i.391,Str
t4,705.750
53.Fr.5r9
315 590 (xxl
318 $5 0m
st7 425 000
52,113.0r9
5 03fli0m
tat2,06l
3t
r55 s23
31,a2r.50
tr,tzt,+ta
rt.rtr,fil
18e8,610
tl
$t.ttt ott
3{5.(m
3!,ar5.(m
tl,/tgo,oql
lil.lr+tlr
3t 555,UXt
3t a20oo
sr 5$,036
tl,,l90 t36
tl tll5.36!
ttt,tt?.ttE
ttt.tat,ttt
tt
3t.88,(m
783,6t3
11,69r,s13
ll,521,S80
ltt,a60.ltt
lit.tala2S
$.7to.00
$r,r|t.rtE
lt.c70,0m
tt.E'0.0m
5r u8 468
sr237-2!0
9t 14r,2!0
Sll,tal.ltt
s2,070.(u
52.r7s.(m
5r,fln23C
t934,il3
lrr,t4lJSo
$tt,tat.atl
J2.24t,Ur
t2.405,00
32.5rt,Un
&1.8!is,lm
12,7EO,m
52.805,tm
t452,laB
3l!,!a!,tlt8
ltl,Lt,tDo
3ta,Ll,to0
lti,aaS,tm
tia,aaE Stt
Itr,lla,lzl
gt.o!s,{m
cr.dlr|d tr|ilrc.rol |l.Cft
Drtltlt||.Eof lbLSiud
.Dd
nbrrr|brsl0ldlriludt!.| d
thrdRbl
I
t8.775.rm
rrrrlbqrdl
f,l6nbnhhd
bEl6|||d||t||qfto|rr!
Cttl
lrlr,3lr
tt,t0t,3lt
gtit0t,ett
li.ttt,ttl
It.lol,3ll
ll.lto,ttt
tr,{trs,{m
t? r0,gr1
t't394 6{xt
t1,120.qtr
lt,1rit9,g?5
5i,t75.(m
s1,23ll(In
Ir28a,5Ur
sr228,625
$! tt8.425
tt:60,00
tt,il0,t3t
ft,t0t,att
3t
lJ.to?.zx
31 40(1.(m
lJ.llo,ltr
tldlli.m
31,340.(m
l2tlxr.tm
32,290.00
1160.@
3t 6to,{m
3705.163
3t,llo.r5r
t:t,it0.tti
t245,63t
t:t,a55.{15
$,{5e,325
J:I.,157.ifio
s?,458,8?5
3it,'t07,tt
$t.rto,ttt
tt55.o0
ug5,(m
s822,?Dl
5?35,&l5
t650.5?5
3557 825
3{60 J:5
t357.@5
t281,325
s@2,5t3
s213.2S0
375,875
32a5,qlt
32.450,625
sz 450 325
t.| r20,0m
9330.t86
M.125
a3s,m
t2fto.t5
3t 5!ili.m
st,tt t.ttl
$r,to7J6r
ll
31,m.m
32,000,0st
t2.lm,tm
l2.4d.UXt
t60,m
3raa.(Eg
3:120.{m
s2,{50,975
12,457.6m
050.575
&t,1or.ttt
r
tt
ttr0.6r3
t2,{50.9n
t!r?B 3:t5
3902.450
at0.m
tr,llt,rjls
s58r,0s8
m
2O2rOrot
32 457 450
s290,(lE
127026!
t25t'253
3256,03a
3:130,(m
t2rt,33t
t2!t5,(ID
52r6,Sir
$25,m
s2(n.fitt
tl87,gftt
$ro,(rn
cl4orm
$6,0,m
3l/|t,art
t6ro,ctl
tlta,ilr
15tr.2or
t5tt,otr
t6i0,6!l
tftt,ttr
ttlJ,tct
t6|r,rx
tfl1ecr
s17t,xto
tt53,038
$3rr,rx
slt!,{6:!
t6r0r8r
3613,t!t
$2.460.5?5
$.57 e25
!175@
$s5,{m
sl't6:t3
32 .60,315
ti!.457.845
s4t5,000
395,8+l
9UO,tm
3t50,rm
t7,1.588
354,3E0
t6ta,ttt
5415
3!5.09{
l3to,ot4
12,,18t,325
t:1,450.68?
32,44t.(m
tm
tsd,00
tragtr
l3ii,ilr
!6to.ltJ
tSfa,ttl
3fi2,400
l,|l,tat,ote
ltt,ta3,trg
I1lr7,orl
alOTl!r
TERU BOIIOS D{ RED BOX
n!5@mb
ffiB&sffiFflI
o(
zlus
fflCatcbr.dLUhfl|'laiJlz
Prepared for Financial Review Commissaon
Printed: 2'h5l2OI5
|
6 ot 2A
Clty of Detroit - AnnualLTGO DSA DEBT Debt Service Requlrements
tunlillirr
Cm.rJ Anadonl
tfi d Edl ria r.orr
tt,.scd'
trr!r.s!t
ol
Ld.]
tl. CIt
3t,2!7,53!
91.263,700
lr,fiatar
Ifi,r|opoo
llt"1F,oO
$7,rr103r
tl2raal,0O
llt,oat,000
$3,?t?fn
lle,r6t,!al
tltlfctJlt
tit ua,nr
3.Jla,tfi
tzt
ttr,$!
ltalrt
tt 950,m
ta1|3.t5
t2
t45 oqt
{1,133.5t5
3i1, t39.425
!c,05r,q5
rr,e4t,0!b
1tr.2tt,9:t5
la035.@
!,1,21!,S0
$a,lot0o
til.4Jo,lm
$,r29.3:t5
9.27e,325
t'tapto,ooo
u+tat,?76
32500.m
sr.?oit 575
ta,2l3
Ir,l?r,trl5
3,t
tta,ltlfoo
9,2u2325
tt,zE6:E
trt x0r00
traflal60
tt,432.3:r5
54,2rr:(n
Irua0,00o
3t0,r4Dto
$DIt2't60
3t t32,5r5
r4.2dt5l5
3,r.zlt,ots
$o,tm,000
$1.:to,ooo
3tttt&ll
SarJt|.ur
3t,a0a,r76
trt,2fl.c?l
&lGo,fln
3t:I|lm
n?ro@
t2$O,m
3:l9C5.m
t3ri50.m
r!310.m
t:t,,lt0,@
3t,c00.d[
t3,rzs,rm
3t.3S.@
3a
t75@
3e?r o?5
3,118!5r5
5/r.2ct5r5
L,2uA75
t5
2ilJ25
l!0r,&l5
t@.&t!t
s.:il.325
t154.[25
ra,270.625
airgr $E
3t0a,s75
5,r
9.ixtgF
2i!
530
s4.2?9
t?5
lrtrfro,Oo
!1lttt,E
t$ioo,m
tz,tot,oo
tr6tx0.rt!
trtAll'rt
tfl.ltt,otl
troot0t25
tN.ott:2r
ta,|o'|io
tl|jaO5,0lt0
t2+ma,0oo
r+5t1arr
lta.6tt,mo
tr,tll,ott
l4ro,|ro
lr7ra25,6O
4il,*a,ot
$irrrtt
Sl,,lzlrat
la&rltt
3tt
t:t 2t?rlr
12t,ti0,Lt
ir+2rqcn
t''rttrtt
t'''21r;I7a
$DJoO,a7a
tt.2ti,!60
31!tfi.otr
lirl.zloJzt
tzt20f,,r2e
fiil:oc,ro
t2r2',J|1
tatlt.3tl
!tt,r4qott
3rr,ua$t
tratarrar
rott|'
TERM EOXOS IN REOSOX
flr5ffimqhrtcffir.rd
UUI'
lll Cttd.L-rd tau h Nnfam2
Prepared {or Financial Review Commission
Printed:
2ll5l20l5 |
7 ot 20
Gity of Detrolt - Annual LTGO Non-DSA DEBT Debt service Requirements
!t ra. tloa
$rd
lF.d.illtttDrbl
srdl Jxl tr.otrEr C$r cry,
mdmdlmdn|.|mC|..cltl,
hro h{...l mnrlltmdl pFF||t
3:Il?
191
l:l43.02
3Ell.E€6
1229,t76
rbtf,tt n|r h||.d mulh m |s F lFdt
rdm hrt
lrrard
tbl||.iltmd Ff.'ty
t:tra.ss7
3t09,ot8
gt0r 0t5
fl63,3a3
s|l4.rr9
t|?!,9a5
$m.5a0
5?
r29
352.7i!1
a27cl4
totE.
TERil AOilD3 IH RED BOT
fltS
0!
{srffi{r
r*trMhd flr@Aeir
Utllh
il$ nd{dd! mc m. ?m*" ?iIi rd
t{!0 1.m bqd ff :rs[h-r s$ rhs is+7
Prepared for Financial Reuiew Commission
Printed: 2/15/2015
/I
of 20
City of Detroit - Annual LTGO NonOSA DEBT Debt Service Requirements
[PErq'gmEgE[ma*w
[tdl|ilcrL $rf. il}^|el |Fd.'rilt tlrdt|l
nor d|d
flfi$.flf ar.dlcrr
ol tta
Glt
l|d cilt rd t$|||s
Fsi
td
'.nr
nhailr braa
M{lmadt
of th.
q| d,
Clt,
Flt
rr{rr
rool
FdmftT.I.bbt
trilt.rd:rqm||$ ltoo|||cr. oltr
Oilll.Umt, Srh.zoC$r{rl
clt
qrrn rtd
.|srE
ol
fh. cllt
aly
t|llccrFlld P|!l.cb
frt,00o,oo
tunarU
wlr
{.dnt|nd
{.ElLbL
u
057 067
tr64,dlg
n
222.t2S
3r,.t60
t72,960
r00.3r7
t63,377
tsr,ErE
s52.(n|
t45,601
339.458
53:t,Ot0
,---_s-1393qL
sl&,0$
st44 763
'
5l5078r
s158.9?6
52a.55a
!
lr6,79r
38.6G
lz.o57.tt7
ttaa.3tl
tzJZLal!
IOlIl:
TERti't
6Ot{O3lN RED 6OX
llts ry@
r.m.hht.nourr.i
oaTl'y'rj
lll idhdr rh.lmt, ,G.:ots.rd
)*Jq1rffi
ki
ft riur€!# $[
*F t9$l
Prepared for financial Review Commission
Printed: 2,/1S/?o15
I
I
of 2t!
clty of Detroit - Annual LTGO NonDSA DEBT Debt service Requirements
HfErnPlwrwloolltruIs
Ond (!Ir|Cq|L lq||t tnC4fl
lrii
{rd
cillltrd rt.ottlEi ot||| Ch
tuokddrruo'm.0
lltrr
md
!ilil rd |rortrr dfl|l
Ctrt
hra. LoH ti|r||lly mrll
t
ld u{rrat
pEFry
tn
lfihd
lilrlt
oil
rI
lot r||d
c'|rlllrr|d.uoon r.l
$rlmh.tl.d.d
||.qtt
mfidy ord
htrcCrff*trlrctl
,rr,ttaIO
lolrt rn|
rF0r
|od|rJrd
Su:
PrlBCfll
tr,,60l
ttt.ttt
lr,.t|1
tlt.atG
Tdl
tst ltE
5!17.085
3576 071
156
326
l63,itt
lqr
taot,ot!
80r
taoa,atr
tr6.lrr
tltrrt
lta,fi2
altraai
imt:
TERU BOIIO3 II{ REO
EOI
Ft3rydraDhh3.nffir
.l tlllls
Itl i.tundtth. :OIt lot, 1olr..d
rSlS hmiM m6tuikk!6t ti€ tS;
gtrdr
Prepared for Financial Review Connmission
kinted:21L512015
/
10 of 20
Gity of Detrolt - Annual LTGO Non-DSA DEBT Debt Service Requirements
Tohl
ta,|ct,03.
l2,rloJr5
,sF',,'zlz
ttta,t6c
ltta,2aa
lt
at
rro
tf,lfa
tattrttl
tt'trrtr
$04ttl
ttll,2t3
tzl.ttt
ta/r,tl'
Ito?,uto
3Ir,rrr
lrrqr2a
n'|,?il
firE,w
ttttrtt?
tDr.na
lttt tot
tm.t5l
tfi.6tl
t4r.ri3
lqtlo"tta
lr.antfor
tt,t0ti0r
$.od,r16
it.mt'lrt
lt.ooi4ila
il.m2,att
lr,oarJtl
taa4srr
ttEtttl
!rt.'rt
trr?.3t.
idttl
ttRlrl
Wl!
{!
BOMOS
n
REO
AOI
rryesb rPffibbdlatunlirr
rtUIs
$t
}
n
frddr ho ls8, rsg,
l0
!!
rd
l0:0llm H ft11!!&Dl.,s lS?
Prepared for Financlal Review Commission
Ptant€d: 2lL5llOtS
I
11 of 20
Gity of Detroit - Annual LTGO Exit Financing Debt service Requirements
Fn|llclrl
Rttcoraor lncor||o
tutundlng Eofih. s.d€t
Tu ttrvenue end
z0l4{
E||tFlmmhg
k|oorno
Frdl
frlttr rnd cndlt rnd
lncome
t
filtt
Full
and
cndlt atrd
Trrer
flnrncilRacovery
|r34,726p0O
1140,275,000
D€csmber lO,2014
lsloberl
tocfi$.r
lctober I
lodruursd
Noillnilrtud
lO,2Of4
lonc
Prlmloal
InbrortFl
$.58a220
:
$7,746,688
$7,746,600
17,740,688
37,746.6t0
$e0m.000
s2,0(I),000
sa00o.m0
s7.746,€80
s7,74e,688
i7,631,688
i7.516,688
s1s,375,000
s7,401,688
$16,285.000
$17,245 000
s18 265 qro
3J9 3g) 000
$20 495,m0
s21.710 000
t8,517.625
t1t4.76.000
hlsrrl Et! qsuDsd
lncorLTu..
reroucoootlhe Cty
$ooe
$5,581,238
54.s8S,650
s3.539.413
Total
Prhcforl
J2,t82,XF
r,74G,888
17,71|6,688
37.7'16,688
t?,74G,G8E
37,7.f6,6E0
t9.7{8,G88
t9,631,688
39,515,688
E2i1,26.588
JXr,AO2,62E
321.105.000
$22.320,000
t23,6n5,rx)o
t22.950.000
s24,390.000
s25.905.000
lntersltlu
$2.e88.8tH
sE,065.813
s8,o€5.813
$8,085,813
$6,852,275
s5,s88.875
$4.211,588
s2,891.963
$1.409.538
Tdl
$2,6E8,604
35:70,833
38,05s,8t3
ts,270,83t
Er5,Eta500
315,812,500
336,9r7,500
38,0G5,813
:
t15.812,500
315.012.500
s29,170,813
121,10s,000
$3,S12,300
,29,rr4275
t22i20,000
31{59A90r
t29,173,875
3el,605,000
trtfis,s63
$36,920"563
127,'151,588
324.950,000
$1t,958,2t5
t2t.201.963
13E,9m:76
tfi,390,000
t27,394,53E
tz7,905.000
110,523,550
19,006.225
s36,9fi,225
313.s75,000
s16,285,mO
t7.{0t,G88
$22,T|G,G88
$7,245,000
st,581,2JE
t4,589,650
J2j2.A26.27A
$22,E54,650
122,889,413
t2,42€.700
t22,921,rffi
s1.248.325
32,1,9S8,325
tlts,31t 454
JZ3II-21|I}.454
$10"265,0011
51rto.275.000
s{?.900.279
ft6,9r8,e63
136.913.650
36.517,625
'.x2,8gi2s2s
a22,EZB,2t6
tzr.854.650
321,889.at3
319,J50,000
$20.a05,000
t3'S!E.tll3
s2.426,788
lxl,ezt;t88
32rJ10,rxt0
srra8,323
$uI.958,325
tl88.175.279
5 /5s
an$opatad fry Msf 9
'\itc.rott€rtne
FYt5
rrp(srontr Gmsinng
rrd
Erlt Fhanclng
Tcr.i t
rrloutror otthr clty
hcomcTanr
nnmchl Rlcouoty
(U
Flrttncld Racoyutr lrcom. Tlr Rryoouo
R.fundng Eon b,seds. Zol.t€
2Ot
am6t! 6
ot
g
ZlrfS
Prepared for Financlal Revrew Commission
Printed:2hsl2ols I lzol 20
City of Detroit - Annual LTGO B-Notes Debt Service Requirements
wrwyErtoailaHlrf
ffit
tLc.r
1rl
!rI{
l$r.|d
ffitrEu.l
cildl.|rd rr|o0ru.f
It Clt
EhtddRrEilrt
tatff.
lmiddFrsuy
rrrr!.Irr
,.r.i|l- 10. llll
9dr
lo*rmd
lqr
Eiltao,Da?
t q[l|?la,2ota
$rfir
bifurd
lo|I
P'SCn!
t.eoa:ar
til..€6:l.a(P
u4.662.4@
3ta,aa1lo2
124.lil2102
32.,G62.{@
124,362.tL2
$ra.c&La@
t2aI3ir].c2
$$.164
t:21,662.402
3z..cat/aol
4610,r84
!3ta.lta
ua.ma.ao2
traIa2'4ar
ta..32,to2
s6r0,r64
3tt3,t3a
l6to,l8a
l{il6,tga
ti.tta,tt!
t30,@t.arB
ile.t2g.s,rl
sto,02t,(IE
cto,ur,0@
3t
E
lt
t.26:1.60t
tx|19'JJt82
t6t,02a,ra5
3n0,20tt
lal.$n,0.2
3stJrr.aar
trro.2os
tt|:l,7!9
t7,0.2Gt
t7'0"?05
t192,931
as6.ol
t30,[26.m
t13.56a,x|1
sto.020,0Gr
s30,t2E.dx|
sto.0?0,Gl
tt6,4s.ml
st6,6at r2l
5ra,7g7,a4t
312 Ba? 780
11t,q6.000
39,2a8.am
t60,r''tra
tattta,ioa
t/al,0nrr4
taalrrrtaa
tat 326,a+r
t770,ztE
Snolf6
37m,aE
ano.26
t5t5.3!!
3594,t18
ug2,l23
t
31,3t5
3400.JO?
3:t09,690
lt.tt!,ttl
3t.ttt,toit
,'t.-:i
$r.l$tor
$r.6rqror
tt?F4n3
l!r.rlq2or
tot.a[,r6
$l,rrqtil
3r.ilaJla
''tnaa.
tt.0ct,oil
llt.tlqtot
tl0,07a,'ot
gno,26
$I3t,(B1
ltt.tx,oll
tno.26
9n,2r.
3t64,649
sxt,620.qll
t5,549.010
tta,ttT.ott
3rm.2E
t7nt2o5
$38.Gt7
$n,aza
lx'lt.rr
t!13t,3at
ano,zB
w,2t2
tl.tot,Dta
lt.trt.tot
ti.orrJrr
lr,o0t.tra
ttt6,ot4
ttc,aal
$ta,art
t!r3/|ra
trt,ta,taa
t24,Ota..lt
tz17ro,rm
slo9,690
$123,{86
t482,123
Itt ?lJ|3
trl.rrJor
$urJ0r
l:'l.tr,roi
3il15.9ll
sB6.8Cr
3770.2Ut
$.c49.079
tr.zot,flE
t26.tt,atl
lno2E
1a6,328.'14.r
'.t'lti,r2a
3f10"205
37t0,2(E
3t70,205
ttt,2xJ2t
t!,o99,i60
lt.rzartrr
tt.zs,taa
tt.2ct,tta
U.2tt trr
5t3
ltl,''t.L3
tal.t1.J3t
tno.M
a7 390 720
*t0.fit7,g!tr
t25,tt
t3t3,.||a
||a
313.z?atal
ttr,lrt tal
l3l3,l3a
lttt
31,t0e300
tt4,t70,ata
t25Jrr5ra
t26,ZrrJra
13t3,'t3a
tr,!lr,5tl
tt,ro1t03
t2a,f?orra
t2e,natc.
l318,laa
tt|,ttt tot
3riJrq2or
Itr.lra,tor
9aaJt1.fla
ttt,ttt,toa
axt,ut.Gl
tlo,u0.tm
.rol
rno.d
3:||l.12r.lE]
sF,02r,m
tto.02t.tm
:
ttt,ax,aot
tg,ztf ,2rt
3r6.1110.56l
51.1,797.441
t:xt,i2E.Gl
tarl,03r
$lot.otz
Itt3.taa
3300,ttfiI
t6t0.r64
5lO,l5rt
t6t6.r64
t6t6,l6a
!:ta.662.1m
324.6fit.4O2
t:2t,129.202
sn,0!t,m
3496.066
t2\l.2t,,2
330.020,qll
sb.u8,rc
sn.0a!,6
tt,30a,2ft
t2asa2il2
ua.e62.{n
Sil.,gU,a@
$n(lt,Gl
hila[I
$l.lrqror
|rrSr:or
tir,Sn tot
*rtrttrot
$r,,rrro1
ll|,arrol
l.lr.ls,ltl
til,ara,tfi
t20,222,t5t
tl l.!6a.tl't
Itar.tl,ca!
$t t3t,rtt
ilrfor"flt
trlptr,rz4
ttt lcl,oJt
Itt.r37,itl
t1rrr1t.N
$t.rrrJr
tt/tar.t
t7.itJ,t0t
t,.rrt
5?t
trJrr,rra
ti,ril,mt
,2t,2'3,4*
t2i tl,6r{
32t,tt.ltl
Irt,tr,t3.
t2E.na,g*
tza,na,aF
t2t Ttt,taa
laa,t?t,7a
stt.fi2.aat
tfl.ru,t|t
tts.ata,ltt
t6t,!tt,0tt
3ao,tt
ttt
tar.t!J,ro4
tat
ott,ta
laa,7a3,ta7
tat,tor/|t9
tlo,t5',tt2
tar,a3t,trr
t/..JaE,1lt
fal,latja3a
Lz,trr.aar
rt,ott3t0
ttt.t!t,72
tr?,lr3,rtt
irr,:rttr2
ttt,{x,otl
tlrlls
Prepared for Financial Review Commission
Printed: 2/15/2015
/
13 of 20
Gity of Detroit - Annual LTGO C-Notes Debt Service Reguirements
Flnanchl Recovery Bonds, S€dsr 20114
C.llobg
Par&lng Rewnuer &
Fdl hlth and crcdltof the
ctg
Paltlng ReYonuoe
Flmndel Rocouery
188/|i10,021
December 10, 201'3
Aprll
I
l{onlnrund
l{ono
Pr|nclDrl
$3,086.474
$5,709.977
$5,99s.476
$6,295.250
$6,610.012
$6.940,s13
$7.287.539
$7,651,916
$2,456,389
$4,267,1717
$8,436,237
$8,858,049
$9,3m,951
$4,223,118
s3,981,679
$3,681,905
$3,367,142
s3,036.642
$2,689,616
$2,325.239
$1,942.643
$1.540,918
s1,119.106
$676,203
$93.847
5E8.430.021
$31.178,506
$8,034,511
OUTSTANDING:
lnbruct
Totel
$5,542,863
$9,977,154
$9,977,155
$9,977.155
$9,977,154
s9,977,,155
t9,977,155
$9,977,155
$9,977,154
$9,977,155
$0,077,155
$9,977,154
s4,316,963
$119.508.527
NOTES:
FYIS r€prssents remalrlng amounls aso1121M5
Prepared
for Financlal Review Commission
Pilnted; ZILSIIOIS
I
14 of 7O
City of Detroit - Annual HUD Notes Debt Service Requirements
tgFllwrmlEt
lDl4ilob
loa
lom G|rrrott
ialltrSL
ttclbn iolLom Gurrmlt
ilocl Grant Funalr
ilocl G.xlFurd.
t uf,oill
LtBon
HE00o
tr|00o,000
luml2r206
||lm lZ. AF!
ugfl|ir I
I
loohund
||rgu.t
sr6?,oqt
s1,000,qn
:373,480
St7l,,lE6
t373,486
tl7l,'lCo
tt73,a[8
3313,ar6
st,090,fin
3z$E,67s
i7a0,at6
3t,9t0,2a4
tt,35r,675
31,150,0@
31,275,o(xt
$1 {70m0
s20r.857
fl,rt1.t6?
tt3{!.244
3t26,6m
944.982
31,'103,660
f1,514,012
t!1t.400
330 000
3:m0m
y
lonhr|tt||
h|.
lonr
s3?3.486
FtDJact
rtDloitild
Lcoofi lot|.oil G.||r|||ly
st 062
fi
052
Itt.062
til.06?
3320,000
st70.om
t405.firo
t62.402
sr9.537
$re,.02
t260,m0
t403,317
$rt,50t
5Z@,m0
tr40,7t6
513,508
3260.000
3r27,t83
5260.m0
flll,tl!
3t 13,2!t9
$?r,29rl
$r70,m0
3280.(m
598.948
383.076
tt6r,e76
5280.m0
5350,uro
t68,364
s3D,73l
sto,70B
3t0,250
$60.mo
535t1.000
3153,976
far:,9?o
3,loo,?18
It€t,9ia0
$ta!,Jr{
!roo,?31
3t90,t0c
l!70,210
ouniTAt{II1{G:
t{dltlt
lYlg rgrenu.@.I^ht
rn@nt! rr ol2lut5
Prepared for Financlal Review Commission
Printed: 2ltSl2OLS
I
Ls oJ 2O
City of Detroit - Annual HUD Notes Debt Service Requirements
lwrrul.gF!l
flUO
t
lo! lloti
c$o.l tOt Lean Gornnty
floclGilntFuilL
l||f toarl
)4tr2,000
Lpliltb.rla,2mB
Ltr|||tl
ladmqrd
lqtr
ts{r,(xn
t60,tm
sto.000
s80,000
390.(m
3t00.0(p
3t20.txll
t130,0q}
sta0,0ql
3rt0,0(x)
$m,(m
170.45?
157.645
fl2O,a62
34m,0(n
920,m
rcl615
sil6,(no
54.13,83O
1127.6a5
$60,5m
l6a,25S
s6o.2sl
t55,647
t50,439
91lil,zst
t?t5,5oo
t1ao,25l
97?,w
s337,664
tllt.68il
s!12.88t
37ll.r!l
t716.000
5t18.Dm
5'16,0{Xt
t412,3,10
3451,000
rH7,il3
1r,096,tf1
3400,m0
t290,325
t|45.6'17
3t30 /Et
35qr,0(x,
t1,06t,1'rt
t4a0,oqt
127 t,041
3286,289
t2tt.8r6
ftr6,000
9113,r39
tsl/t,000
3565,(m
$s0€,qn
t791.2!9
s4EO,(m
t24S.tAl
5192.369
''9r,rr0
fl,029,139
39rt,947
f6ct.5o9
t690,t25
t7t1.0r1
1720,ris
t520,{no
''18.000
17t6.0{E
t7t6,0(n
t96t,t
t6m.(xn
322r.505
3t96.O5il
f?iL,50l
trtc,o5a
t'kl.3aZ
c}?,3r7
tt6,l,L2
t29,?FJZ
3167.tt?
tl69,732
32r.4s5
317l.il95
t8.6r0
fxr,6t0
$?s,m
$70,m0
5n0,q)0
st
t06.o0o
sl8r,e t5
322?,369
tros.t t1
5tt3.lt1
t180.0t4
rtor.674
3123.065
l?01.685
t93
gr1,so8
10,r,
tl,1tt.ooE
'794.tsr
st79.9r'
,2n,4r
ll,l59,tro
fr,r2r.!t0
350,m0
t360,(m
s3t6.&t6
sm?,log
t366,535
3205,66?
1168,721
t720,0m
3t6t,qJl
$el,0r1
5?r8.0{n
''r6.mo
flto,o(n
tl6,0(xt
tl
t921,657
lqulzt
s13t.346
l!a7,ra0
9780,o(xt
5950,000
1121,222
s?0,(X4
393.577
tr09,J?7
$t6,s53
lsor,x22
lt,0zr.04a
tt,o2t,55!
$t5.4e6
s676.O{n
it0.t84
ftt t,ar6
l6L.tta
t1,002.rm
1242,1 I
I
ffiiltt8lr
.ffi6b
fYls
tcDtnana
eMB
rr o,
I
Prepared for Financial Review Commission
-
Printed:2lr5l20r' I tG ol 20
Clty of Detroit - Annual HUD Notes Debt Service Requirements
JtmaE || t tolEt FtI t
l0! llob
B.s{on16LomGl||r3ilI
ilocl CrrntFunrlr
rllrD
Lrv'|omt
E o5rpoo
l.fbfib.r t+
2O0t
hnurl I
lo|*ilr|rd
tom
$10.t?3
3tEo.t2l
380,m0
1rr,6,298
5!n,(n0
3r00.0{p
ttot,659
tt&,294
ttN'|.!re
390.?94
n!10.791
5l60.lm
st80.ffit
t'il0.(m
l9r,|lr0
st20,0m
1130.(m
s140.(m
$l50.mo
t240.m0
gt20.qD
34a8.(m
t8/t,oo:t
l?7,8?6
t20r.1ot
t204,iot
510,000
5t.9S1.00
OUTSTA||D|NG;
fr9,09l
tE11.775
385.000
18.537
lzu,4t2
t9t.tt7
$.000,0@
9.162
s1.0m.tm
5470.?25
rt.90E
t94i68
$,mo,rm
tl,zo,7t5
st25,525
343,30?
l20t
ttit
385.(m
390.000
3t6t,000
$r9r',0(n
92.231
3!n,mo
1673,650
3614,538
3Ht,9?5
32!0,975
t!lli.(m
390,77t
110t,152
1100,5't!
i1.250.mo
t1,250,mo
tIJ25,625
f!.92r,r50
l2tr6.2!1
tr'.37E
t6,7?3
$r.29r.000
3t.500,000
355t.t(D
t/,8/,,2E
ll,r0r.lm
tr0a,!3r
tloia,ltc
sl.5m.mo
It.5m,0@
3407,075
t1,r07,Et5
t330J75
fl,tro,a75
3l0J.5t'[
tr.sm,000
t2.000.om
fi!.000.fito
3252.1?5
31J51t73
s45,000
s4s.rm
la5.orx!
ti|5.000
$80.{no
t9.001
t207,l?o
3200,0@
$cr,c65
1230,665
595.m0
t6,t52
ltt,5r3
570.32:1
tzro,r21
s,8.254
325t,254
$00,000
14.858
152,r13
,212,1lt
5220,tm
t230,0m
s6.742
t256,7.2
trm,o(n
tst.o58
12t1,05t
st5,o95
t295,095
st00,000
slt,o]4
1356,O:t4
3260,0m
9r@,000
30(n.o(xt
ta. ta6
s!,51a
ta12.t7a
sroo,qn
'/|60,gts
9SO0.0oo
312.925
IEEO.Jat
gtz,B?0
t9zt7r
52,842
12,170
fr0au2
tt0r,4rt
t29,5r0
tza.a79
1629,31t
$to0.m0
tltz|,,a7c
3100.000
3i,400,tm
s16.75r
sflto,om
3r.703 0(n
16,024
11,4t6,t51
lr.7!19,024
3r.{90
t826
373.000
iz{5
tl02,r70
$r59,8@
i53,a00
tr,!r4.775
3t,404.5tt
3l,eli|.u5
tal5t,lm
t2,05i am
lro0,t28
l7t,24s
5z.!8!.J4!
,roftt:
iTlS.mdb
rffitnldleMr.r
d l,
Prepared for Financial Revi€w Commission
Printed:2ltSl2oli I l7 ot
2O
City of Detroit - Annual HUD Notes Debt SeMce Requirements
|lww?ElBr
ttDtclh
iplcmn
|.clb.l|ltLomq|||rdt
tctoa lc|.oa| Guunty
Iocf of|itFmd.
ilocf
Lf
C|rilRtd.
t rrhfit
tlo|rat
F,0.o0
14?Glr0o
lprl 20. 2ol2
tnrllU
try|||l
lqrhrltd
l||udt
lonhanrd
l0
loc.
3:1310,720
5t,1r50.(tr0
tzCa,8(l|,
$r0,720
tars,r0o
st.t00.000
lz13.fin
31,t13,too
$.r50.0@
3162,t66
11,r12,t66
it.z50,m
'|:O.rm
3a6,170
t18,r50
3t.ro6,t0
tl.zlc,t30
sr00.qn
,t,fls
3!0t.5rc
nFGd,mJd|rt
aruG aot
125t.000
126?.m0
t'5,0?t
l2t9,gtr
328r.rxtr
$44o2
trrt'aot
sto,470
f32t,a?t
l$o,att
32!il.691
l!''.604
tt46.060
t!44.030
5r06.000
3120,m0
1254.451
$95,m
32t3,s2
$9r,ta?
3z|7.gt3
tt10?,!r3
|2O.oqt
tzto.dt!
taso,lsr
$1o,qtr
$25.tm
5!00.m
3Zlr,1m
t52t.t0!
9l.2.000
t400.m0
tm7.ls3
Ito?.13!
t65lr.(D
5t65.570
3r,100.00
5t.3@.m0
3t.9.(m
3t.2ao.oJ
196,034
s|:t 06!l
tl,'460,tt4
tr40,000
tr?o,0oo
tt,55r.@0
all9
32r0,6t0
tra2.000
tei5.6s2
t!r6.rto
3t,lm,lct
$tl,i|:!9
rto,4t9
sP,6Cl
azfi,aa
$t46e:l
3255.825
3t0,(m
fl6,0m
t3r,23:t
s20.a57
96,3s
$59.tm
9{,r07
ttl,765
lt9,3G
$q6.m
3r8,724
t4t7,(m
3t4,m0
$1'.m
ts0l,2t:t
t3x,{Jt
tl6r,1t6
tr66,107
f3m,70t
$t98,!0e
3a!1,m!
'/|rar'.
tfi8,m0
31r.r5l
3.60,oqt
t4&t,000
3317,0S
t8,t5l
$i,ml
36!.rt'l
3l.6grl
3r00,60a
laas.rsl
$/.tC,mi
2
Prepared for Flnancial Review Commission
Printed:2/15/2015
/
18 of 20
city of Detroit - Annual HUD Notes Debt service Requirements
tYl5
aF66ti r.ilhq
rnM$
rr ot 1
Prepared for Financial Review Commission
Printed:21t512O15
/
19 of 20
Gity of Detroit - Annual Lease Debt Service Requirements
llBH Lease
Full firlth and crsdlt and esources of Ore
I
Clty
Compubr sysbm lmpruvements
9.1,918,042
Novombar 20,2Ol2
lst of each rnonth
Nonlnsutod
None
OUTSTANDING:
Princloal
InErast
$390,917
$1,270,872
$694,825
$88,692
$167.955
$479,609
$1,439,827
$24.588
S719,.113
$2,355,614
$281,235
$2,637,849
Total
I{OTES:
FY15
represents remaintng amounts
es
ot
Prepared for Financial Review Commission
zltlls
Ptintedz
2lr5l2ol5 I 20 ot 2O