Andrea M. Valencia City Clerk
121 North LaSalle Street Room 107
Chicago, Illinois 60602
3^' lk.-20J,?-.
' 1 M...0til V l.L
A! ^ J
2017 JUL 13 AM 10: 39
OFFiCli" of thf CITY CLERK
RE: CITY OF CHICAGO $356,005,000 GENERAL OBLIGATION BONDS SERIES 2007A-K (MODERN SCHOOLS ACROSS CHICAGO PROGRAM) AMENDMENT TO DEBT SERVICE PAYMENT SCHEDULE
Dear Ms. Valencia:
Attached is the Amendment to Debt Service Payment Schedule which is required to be filed with your office pursuant to Section 12 of the ordinance authorizing the issuance of the above-referenced bonds, which was passed by the City Council on December 13,2006. This Amendment replaces in its entirety the Amendment recently filed with your office on April 28, 2017.
Please direct this filing to the City Council.
"Carole L. Brown Chief Financial Officer
CITY OF CHICAGO £V
$356,005,000
GENERAL OBLIGATION BONDSfln imi ,0 am
SERIES 2007A-K m'M 13 ^10:35
(MODERN SCHOOLS ACROSS CHICAGO PROGRAM) , - .......
-rr-iuL ur hit
PITY r< '"<">',<
STATE OF ILLINOIS ) '-'-lIJ* )SS
COUNTY OF COOK )
TO: The City Council of the City of Chicago
Please be advised that responsive to authority contained in an ordinance (the "Ordinance") adopted by the City Council (the "City Council") of the City of Chicago (the "City") on December 13, 2006, providing for the issuance of the City of Chicago General „ Obligation Bonds, Series 2007A-K (Modern Schools Across Chicago Program) (the "Bonds"), on January 30, 2007 the Chief Financial Officer of the City filed that certain Notification of Sale with respect to the Bonds (the "Notification of Sale") in the office of the City Clerk of the City of Chicago. A debt service payment schedule for each series of the Bonds (each a "Debt Service Payment Schedule") was attached to the Notification of Sale as Schedule IV thereto.
Pursuant to Section 12 of the Ordinance the Debt Service Payment Schedule with respect to Series 2007H of the Bonds was amended effective February 3, 2011 by filing in the office of the City Clerk of the City of Chicago.
Pursuant to Section 12 of the Ordinance the Debt Service Payment Schedule with respect to Series 2007A, 2007B, 2007D, and 2007J of the Bonds is hereby amended by deleting the Debt Service Payment Schedule in its entirety (including all 11 series, both those being amended and those remaining the same) and replacing it with the Amended Debt Service Payment Schedule attached hereto.
The undersigned have determined that the foregoing amendment is in the best interest of the City. Except with respect to the foregoing amendment, the Notification of Sale (including but not limited to the remainder of Schedule IV thereto) remains in full force and effect as originally filed and previously amended.
This Amendment to Debt Service Payment Schedule of $28,310,000 City of Chicago General Obligation Bonds, Series 2007H (Modern Schools Across Chicago Program) (including the attachment hereto) is filed in the office of the City Clerk of the City of Chicago this /^TH day of ""^7" l^j , 2017 and replaces in its entirety that same titled Amendment filed in the office of the City Clerk of the City of Chicago on April 28, 2017.
David L. Reifman, Commissioner of Planning and Development
ACKNOWLEDGEMENT OF FILING
The Amendment to Debt Service Payment Schedule of $356,005,000 City of Chicago General Obligation Bonds, Series 2007A-K (Modem Schools Across Chicago Program) (mending the attachment hereto) was filed in the office of the City Clerk of the City of Chicago th
Zrydayof iTVl>j , 2017.
Andrea M. Valencia, City Clerk
[SEAL
SCHEDULE IV
AMENDED DEBT SERVICE PAYMENT SCHEDULE
The following amended schedule is filed with the City Clerk pursuant to Section 12 of the Ordinance adopted by the City Council on December 13, 2006, authorizing the issuance of the City's Modern Schools Across Chicago Program Bonds.
O: jo;
~1
V>
O
o
i ai en i o- o i o p i o o i o o
N) to r
Ul Ol (
o'. o <
o o <
i to -J ¦
' - O I
i 01 "oo ~t
I O -4 ¦
i o yt i
I o o •
i O O I
cd ai O O
ro ro
O ; O O
V) w
I O.O I I b O "l I O O I tOOl
I o o i I O O I
i OO I
i bio '<
i o o I
I O : O I
I olo I
I O.O I
o ai o.'o o. o o o o o o o
u)! oj in. tn o! o oi o o: o a o o | o
o o O i o
o. o o b oo
ID CD
o o
b b
o o
o o
o o
o o
(ft re|1010|
I O.O I OIO > O O
en. ui <
o:o ( oio <
O.O (
ro I n. I ro
O! O
< n ° 3 -5' E.
73
m
¦:<-
:o:
Si
,nt
,o:
¦X:
iz-;0:
CD ?
ro 2?.ro 2?; ro i ?! ro 2! kj
ro §:fo § ro § rO;§ £
o Ri o Rio R o.'P. o
^ ro:ii! ro r-.
fO fj'Sl ro io fO'iH ro o t-J to
t/> j (/>
W Wt t/); i trt V) t/>' (/» t/>
i
(*> u .
O O I
Ik Ji. "(
CO tD (
-J. —» I
0J U <
'«/• »
i io to i in tn
o*i O); w u i to < -j '-vj1 cj to! ro ro i o o1 ro i
-J -» ( -»:(*> c
. ro ji. . ro ro
I O) J>
t/i to <
w to c
"t*i (
-si ¦
to -~J (
w -» i
O ro (
i oN
I OJj Ui
' —j.ro
CO
m
33
m <:
Co
m O D
2 S|1010|m
m
¦S;
CO
;ni: i<3: .& tn;
I.
co
m -)
m
m -n
N .
5*
X <
tn
i-O O
?i m z
H TJ 30 O t_
m o
H > 3)
m >
l CO'-sJ I
I >l O I
2 >
ro S m!s
~ ro £3 tofr^ r
> 9 o Pio £
1 trt
> 00 ' W V> (
A ^ tn <
O O CD f
- ¦ J^JCJ (
co: "co ( -ji^j -
i cnicn ( i b;b c i o|o (
I CD CD I
I —I CO <
i o ro i
i-Kj|910|oncn c
OjO f
i o b i
I O'O i
I
t Vt\Vt <
I (*> CO I
co; co, . ai a>jo o . cn en; ^J: ¦ ¦ ¦ ~ro:.fc. '. cn;cn < 0:0 (
i O O I
i ro.ro r i oo <
i o;o (
i mien i
l CO j o i
i a>!Cji i
i o!o i i oio I > o;o i
O
XI
CO -H
o
2 •<
En r-> z a
i cn cn ( i bo i j o o ( i o o (
oio (
o;o < ¦ sSl^g ;
73
m
D
m < m i-o
TJ|1010|m z
m to
.8|1010|r-
6 to
co o a:
s
c r-
m & z o
CD
J>-
I—
o
!" to
TJ 73
O c_ m o -i >
TJ
m >
CO
ro o ro o
O O I
bb i
O O I
—
o
ro ^ ro' r-: ro
I GO' GO GO GO j GO CiO GO 4
I GO GO GO GO ( GO
I U U I
i LJ CO I
i "w cn "
i U U '
' -J. —J .
. _1 j J>. .
i CD | O ( i ro ¦ -H. .
—>¦ j ro ro i
cn.co.cj < i co co co <
i co, co . i co:co • > ro:io i
ro.
bv-I oco . i cn: w ' i bi .cn 1
l -J CO t
> o . --i <
ro. cn i
A * ¦
cn -j. i
i co O .
I ID CO I
¦ co: co i
co ro g ro o
o o
> o m
7J
o >
^ ro! ^ ro
ro gjr^3 w w!r^
i U -J ¦
i -j.-j ¦
' P:° 1
I LJiCO i
i CO' J> -
I CO -I -J:CQ -I o —* <
co1 > cd : co i i rolco i i bi! -J "t ¦ -~j ¦ jjfc ¦ i cd at ¦
i to ¦
t/> oo (/) (/>.(/) ci' o «
i CD! o I
. -g i i CD ¦ CD ( i -i ro (
o
3J
33
m
CO|1010|D co
CO
<-> a: m
D
c r»
73
m
D
m < m i— o
TJ
73
m <
CO
m o o m
CD H to m
33
< o m
TJ
> < 5 m z
¦H
to
O X
m ? c
m
H TJ JO
o
c_
m o
o
Z
£ <
73
m < to m
,o b m
CD
i M ro ¦ i o ro r i ui u
s
o o o
Turn s
CO
g
O
S"
Co
o a: m o c r-m
CO
m
73
.< a m
TJ
> -< 3 m z
to o I-m o c
-n 2.
2023 ro ro- i ro, ¦ ro ro o. o |o! ' o o ro! ro ! ro,' : -* — ro ¦ jo, to -co ¦ ¦ i ' 1 : i ! . 2017 2016 | j ro | ro jOj O i cn i Ji. ""2013 2012 ro o - i ro ! o O ; 2009 . c ¦ o CO k ¦ o 2006 Collection Year
ro ro o ro Ji 6/1/2024 12/1/2023 6/1/2023 6/1/2022 12/1/2022 I 6/1/2021 I 12/1/2020 12/1/2019 6/1/2020 6/1/2019 12/1/2018 6/1/2018 12/1/2017 | 6/1/2017 | | 12/1/2016 | 6/1/2016 6/1/2015 12/1/2015 ro C 6/1/2014 12/1/2013 12/1/2012 6/1/2013 fo o ro 12/1/2011 I 6/1/2011 6/1/2010 i 2/1/2010 ro ro o o CD 6/1/2009 12/1/2008 12/1/2007 6/1/2008 6/1/2007 Payment Date
CO o "o o o b o ro cn O b O cn o o o o o I - 21,750.00 870,000.00 5.00000%| 1 825.000.00 42,375.00 870,000.00 5.00000%l 1 - 42,375.00 1.695,000.00 5.00000%! | 740.000 00 60,875.00 1,695.000.00 5.00000%| CO o CD -J cn b ° ro co cn o o o b o cn o o o o o 1 705.000.00 78,500.00 2,435,000.00 5.00000%| | - 78,500.00 3.140,000.00 5.00000%| | 670.000.00 95,250.00 3,140.000.00 5.00000%| | -* 95,250.00 3,810.000.00 5.00000%| | 590.000.00 110,000.00 3,810,000.00 5.00000%| | - 110,000.00 4,400.000.00 5.00000%| 1 565.000.00 124,125.00 4,400.000.00 5.00000%| I - 124,125.00 4,965.000.00 5.00000%| I 535.000.00 137.500 00 4,965.000 00 5.00000%! | - 137,500.00 5,500,000.00 5;00000%| | 465.000.00 149,125.00 5,500.000.00 5.00000%| | - 149.125 00 5,965,000 00 5 00000%! | 445.000.00 160.250.00 5,965.000 00 5.00000%| | - 160,250.00 6.410.000.00 5.00000%) I 430.000 00 168.312.50 6,410,000 00 4.92142%| I - 168,312 50 6.840,000 00 4.92142%| I 4.655,000 00. 284,687 50 6.840,000 00 4.95324%| | - 284,687 50 11.495,000.00 4 95324%| ji . CJ o o o o o o co CD Ji CO -o. cn O CD in O O O o o Ji CD cn cn ro cn | - 395,437.50 15.925.000 00 4 96625%! | 4,220.000.00 500,937.50 15,925.000 00 4.97332%| | - 500,937.50 20,145,000,00 4.97332%| | 3.705,000 00 593,562 50 20,145.000.00 4.97746%| Cn CO CO "cn CD ro In O ro CO bo cn O o O o o o CD Ji CD | 3.525.000.00 681,687.50 23,850.000 00 4.98037%| | - 681.687.50 27,375.000.00 4.98037%|| 3.390.000 00 749.487 50 27,375.000.00 4 87234%!I - 749.487.50 30,765.000.00 4.87234%|| - 749.487.50 30,765,000.00 4.87234%|| - 503.822.15 30,765,000.00 |I 30.765,000.00 |Principal Interest Principal Balance Int RateAnnual
cn Ol CJ cn Q p O o Payoff Amt| CENTRAL WEST| Parent TIF
o o;tn
O O! O 0.0:0:
-J'fO
tn tn OiO
0:0
01 rji 01 01
cn biioB ui' cn, o
0;0;0
oio 0:0
Pip
o o o o
o "ol b
o
0:0
O' o o'b 0.0
tn cn o b o o
o
o
ol o
00 00 00
sSl
01
; he
tn 01 o "o o o
ui. cn: -» o; o; to b; o o o. a.
cni o o; u b: o o ro
CJ| O)
cn: ro
Co ("to
to! £>
V b 01 to
ro to ~~i ro o. to
OJ'ro
to -si
or to,
o ss
m o to m
-t 2
| Total i 2025 Q . O O' fi 2020 o i o o j j !|99|o o o! | o § iO! | Cn -si : 1 : i,o jo :tn O o < = o
o Ol tn to o to tn O Ul cn o tn ro 5? fo o ° o £ *¦ K o o to o ro to 01 »"i fo o ° to 2f o o o o o to 92 to §o 10 ^ cn o Cn o cn o o Ol cn r"3 §¦§ °»> tn o|99|s = CTi o o O ro 92 O § O cn o o ro °? ro ro'f-j ro io - 1 00 O) o a OJ to o o Oi o o fT 1
_o o "o o "to y> "j> xl CO m tn ! *" i. I ty> tv> t/> t/» t» C/) O o» co Ol cn —I o: ¦t> fo, col ro to CJj LO coj CJ *>.; >* Xli *. Cn to to tn co cn Ol -j tn co VI Co tn Oi -si cn tn CD o j> xl O) -si cn c/> V XL Xl cn Ol VI tn o Oi tn cn tn to co X. CO VI Oi tn CO cn X> co m o o o o o o Co to tn o CO cn cn to Co co co 01 to tn CO 5 to O cn Ol Cn Co o Ol cn CJ j> tn Co CO ai tn o to Co tn ;0 (S Xk Ol O) o -si o in ro Xl lO Crt o XL ro XL to CO Co cn: tn- ' O VI Co cnjoi o o tn O O ol co to ro to tn co CD to ro to to to to CO Ol ro Ol to Ol i to ¦o :b : X> Co;Co _kL -J. ' -si —L ¦ to ro o 00 Oi ID ¦ -si u,|u. V) to o cn -si tnVI cn COco to co cn bi -si-a 3 TJ •a -v n sc n 3 | r — •a S ¦o £. 5" nO H Z o H 1 TJ c r~ > V) o o 70 JO a o 7373 m cn m D D CT) cn o I m o c f-m *»¦¦¦
o XL cn cn O XL CD cn co to on; _l fo: to tO: Xl -s|l XL co J> XL
«* © cj o 00 p CJ o K ro CI <* CO v» vt co Co cn to bi tn Co tn "to CJ CJ Kl CJ co x» X- Co Cn Ol O to O in to Ln to Xk Ji. Xk CO Co to "cn cn bi IV) tn Ol j> ~cn u j> to cn "o Ol -si o Co Xk Ol CO cn o CO tn CD -s| J> tn tn "to -o, cn Xl to Co to tn to co to Ol "cn xl co CD to Cn cn Jo cn Co -si oo to CD 01 -si cn to to to o PO "-si Cn cn tn tn to fo cn to j> cn cn -si o oo CJ to b XL in tn cn to co to to o tn o en CO co tn to CO co tn to S to co o to to CO to co XL Xl Xl co tn o io cn to fo tn cn 'cn co cn "-si tn o XL ro XL Co cn cn to o cn co CD O Xk o -*CO s cnto to XL o Co tn o "co Co to in CO-si Cn cn to ro to01 Ol CO « fo X- cn CO co -J ro ov» -si bi oo toXk Ol to b o cn co o tn CD "-si to cn tn-si to -s| o cn tnVI Ol to -si CD v> to -si to "Xk -si CO to cnro to XL Ol cn ~s|TJ
•» to Ot o M "tn u 01 o v» & "e» o V> VI V» vt VI VI VI «* Co v» v> VI VI CO V> VI -si yi Vi to _*k to VI XL cn "to o to x- VI CO cn oo o to JX co -si jx -si to to CO o Co Xk -si tn cn Ol o co Co -J tn CD in o VI cn cn to CD to b> o v> to "co CD Ol co co -s| to CO to Xl CD Ol co CO Cn CO CO Xl Co to Xk "co XL p Ol Co co to "to XL o *-sl Ol CO CD tn to tn to -si cn v> to CO -si cn tn to VI CO to "¦sj XL in to Co co to XL Ol b> Xk 00 cn -s| VI XL Ol "tn CO 01 -si ** cn yi OJ Xl Xk VI tn u cn -s| to VI VI cn to Ol "-si to co cn cn CO Ol XL Xk co -s| to bi to o v> VI -si to "cn to tn o VI cn CO io o to "o cn Co to o ~Xl —4 CO b to vt Co to o ~Xl -si to b to cfi -s| "cn O cn io cn co to to "co o 0) io o VI co "co o cn io o Co tn CO "co "sj CO co Co CO o "co Co o to coCo VI to o 'to Co o io CDCo cn o o cn b to v> j> Co "co ro in CDCo VI to XL oo "co to in 00Xl cn -si 00 o v» ro XL CJ to oo a cnCO VI to XL CI "ro oo a cnV* p "o "sj to co co ro cn Xk Vi ro CO -s| -siVI VI ro Ol XL to tov> VI to CO tn o>v> cn CO ro Ol CD CO"0 5' o ¦5' £L a n inu o 71 =J z o d Tl 1 z o m CO H Z O c Cf) H > 1—s w it). 8 c/i iO. :i-:m D :c r-¦m ill 1 1
| $ 14,444,102.30 $14,444,102.31 | v» tn ro to "cn cn Ol cn o co j> -si "cn cn in o VI to Xk to o CD Ol V» "o cn b u CO CO VI -J to bs Ol co to co "co Xk 5) VI "o CD "to tn Xl to CO to "to XL o ^sj Ol o to Xl CD "tn o CD XL to co "-si t*. Ol cn to VI to co u ¦sj tn XL to VI b to XL to oo Ol VI XL cn in cn Ol -si Co -si CO ro p in XL oo to cn O cn to CJ VI cn to tn '~-4 to VI tn J> GO to -s| cn to to CO b to o CO cn co Xh CJ VI -s| to "cn to tn o VI co "to CD to -si "o Xl ro ~CO cn cn to -si VI o Xl CO o to «/l CP Ol o "to to in cn v> "o -o J> "(O a tn v> to CO CO o cn co o co Co —J Xl 'co Xl -si ro «* o Ol "cn CJ cn "-si oCo to co p "to tn o io CDco co cn to b Ol O VI CO -si CO Ol to io tnco ro XL CO "to ro in 00tn tn tn b tn oo co cn cn to o to XL to CO oCO ro Xl CJ "to oo b tnCO Ol cn Xk bo o CD io tn Co CO to cn co CO -si toCO to cn XL Vi CO -s| -siCO ro to cn -j pi co to CD tn CO XL io XLVI cn to cn CO coTJ 5" £i TJ £
SI
l/».tV) CO' CO
cn!cn
cn: co ro; -j tnjtn
co i -£i ro: tn cn; o. o o ojb
W! OJ
"cn! tn CD CD cn i cn o:"o o o 0,0 bib oio
O! O OO OiO
b! b 00
CO
ro o ro o
ro —'
{/> t/t I tfl c« 1 c/i co co oi
co co co
0:01 oi: to ro: co
CJll'-J
oi oi
OJ, CT)
co CO
CO CO ~o "~J cn.cn
0.0
CO 1 CO '_»i'o CO ' o
-00
j> cd;cd
CT)! -O —J
cn --i -»
O (/){/) Ol] OJ
CO I CO CD ' CO
o :o 0 b o o 0,0
MM CO CO
o| o oio 00 o;o o
ro ro cn. cn o O 00 oio
co: -o x 01 cn cn cn cn
>
= >
z: 1-
> m
o S
m o
=°|910|>
CO
m tj m
CO
o ^ o
o
w w o1 v>! t/>: 01 c/j (/> ¦ oo in
73
m z o m
m o
N
m
ho; ro ID' co col co
CO CO , J>
-j: -o: ai CD.CO.O co! "co ;"-j
cn. —* ¦ -*
J> J> CD CD -J- —¦
"-j- Vi Vi
o o
o o
o o
b b
o o
CO CD cd cd tn tn
o o 01 cn cn 01
o o o o o o
o o o o o o
o o o o o o o o o bob o o o
i ro co
i oo ->¦
I CD O
o o o o o o
i cn co
i cn o
i o o i o o i o o
o o!o
o
co co co J>
CD
tn1 co; to to! Vj ! Vj ro: ro! ro cnjcnjcn
co co
-j. co
o "->¦
o o o o o o
co ro
o o
o o o o o o
co! oo -j; —j
00! 00
'roj'ro ro: ro
o o o o o o
CD CO J*. Ol
o o
o o o o o o
CD; CD ! CD CO I CO ' Ul
"j> i "j>' ro
Ol' CTi. -»¦
co Co -o. CO
"-J Ji
ro ro o
co co Ol -o. co Vi Ol -o
o o
o o o o o o
to i cn cn I co -k ¦ co -o!"-o -l. oi o ¦ o
co. to! co jv.icn.l~ . °! -* j-1 "ro! ¦' Vi
OjO O bibb o|o o
o cn cn cn o oo co oo cn o o o
o o o o
o o o o
o o o o
b b b b
o o o o
73
m a m < m i-o
TJ
5 m z —i
TJ 73 O c_
m o —i >
73
m >
tyi c/j c/J 00 ty> (/>
. o
W W M W
ro 1 ro
CD CD CO. OJ
cn! CD cd: o cn1 cd
CD; cn i -J ro j ro
cn! CD o! ro
O CJi
bib 0:0
cn cn
o! o
OIO
o'b 0,0
cn; cn ojo 0,0
ro.ro co co co: co
cd ro tnlcD CO ! co
cn, 01 bib OO
0:0 bb o o
CD 1 CD
ro; ro cn] cn
ro co cn
o' cn
ro ro co co
CO j CO
cd cn ro ro
^ ro ^ ro ^
vi in
bi (A (A U) (A
co; co co;cj
ID: tO
03 ¦
sjj'cji tn: o o.o b b o o
w. cj o o
CO
m
m cn
CD!
-JjO Vii "rji ui o o!o b b o o
> g
to
o z > to
73
m
D
m < m
I-O
TJ|1010|m
? m
DJ —I CO
m
< o m
TJ > ¦<
s m z -i
CO
o X m o c
TJ
o
i_ m o
H >
"0
m >
i ! ! .
id ! ¦ oo i cn
S § 5 g§g§g
I
¦8
I
gg
CD
n
gg|1010|
g s
22§§§3
338
g
as a
asf Is
ggg
I:
I
i
g.SSISS
aall
si
g:
ilrlriilrirliliii iggggggggggggggg'
N N N -M N N J°
- I I I I 1 I
k s a a a a s s ?3 ss
s sis
IS
J in ki ro
^ o ° O °
J ° IO ° M
<" c/> i-3 g i
ro ^ .
I (/> C/> C/>
CD; CO i
-sJI'-nI
cn ¦ cn i
. -J: -o
i ui| cn i b!b i o o
oi .cn i oo i cn: cn i 0:0 ¦ b b i o o 1
ro' co c
OO ' CD C -J;CO (
I CO j CJ
i CO I CO
i "co: co|109|CO.CO
CT>!CT) ¦
co 1 co i
is
•< £
1 CD. CO I
¦ cn co i
> C0;0 I
I
< o