|
Debt Service Schedule Plairt 2 of 3
<br /> Date PrIncipall Coupon Interest T'olal 12+1 Fiscall Total
<br /> 0910 1'2034 340,000 00 5 3755' 260,943 75 600.64375
<br /> 091-30�2034 - - - - 9:61,687.50
<br /> 0301'203,5 - 251,70625 251,706 25
<br /> 09e'01'203,5 360,000 00 5 3,75''1 -151,70625 611.706 25 -
<br /> 09,130 2035 - - - 863412.50
<br /> 03°01�2036 - 242,03125 232.03125 -
<br /> 09101!2036 380,000 00 5 375�1. 242,03125 622.031 25
<br /> 09�30�2036 - - - 9:64,062.50
<br /> 03101'2037 - 231,81875
<br /> 0910 1'203,7 405,000 00 5.37 5'''1 -131,91975 636,91975
<br /> 0 9,13 0'2 0 3 7 - - - 868,637.50
<br /> 03,101'2038 - 220,93438 22,0934 38 -
<br /> 09101'2039 425k00 00 5 37551. 220,93438 645.934 38 -
<br /> KIM 2039 - - - 966,968.76
<br /> 03'01'2039 - - 209,512 50 2K512-50 -
<br /> 0910 I�120319 4,45,000 00 5 3,7 5'� -109,51250 65-4,512 50
<br /> 0930�2039 - - - - 9:64,025.00
<br /> 03101'2040 - - 197,553 13 197.553 13
<br /> 09101'2040 470000 00 5 37554. 197,553 13 667 7 553,13 -
<br /> 0 9 r'-;0'2 0 4 0 - - - - 865,106.26
<br /> 0310 1'2041 - 194,9219:8 184 921 89 -
<br /> 09101'2041 5010,000 00 5 6255''1 19 4,921 SS 841921.88
<br /> 0930 2041 - - - 9:69,943.76
<br /> 0310 1'2042 - - 170,95938 170,659 39
<br /> 09101'2042 530000 00 5 62554. 170,95938 700795939
<br /> 0 9,13 0'2 0 4 2 - - - - 971,718.76
<br /> 03'01'2043 - 15-5,953 13 �155.953 13 -
<br /> 09101'2043 565kGO 00 5 6251'�1 1515,953 13 72,0.953 13 -
<br /> 09/30'2043 - - - 876,906.26
<br /> 0310 1'2044 - - 140,06250 1-40,062 50 -
<br /> 0910 1'2044 5915k00 00 5 625'-� 140,06250 735.062 50 -
<br /> 0 9,13 0'2 0 4 4 - - - - 975,125.00
<br /> 01101'2045 - 123,328 13 123329 13 -
<br /> K101'2045 630000 00 5 62 123,328 13 753329 13 -
<br /> K'30'2045 - 976,656.26
<br /> 01101'2046 - - 105,,60938 105760939 -
<br /> 0910 1'2046 665k00 00 5 6255' 10a,609.38 770.609 39
<br /> 090130/2046 - - - - 8:76,218.76
<br /> 0310l-'2047 - 96,90625 86,906 2:5
<br /> 0910112047 705000 00 5 625"'<1 96,90625 791.90625
<br /> iiiiiiiiiiiiiiiiiiiiiillillillillillillilliillillillillillillillilillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillilillillilI
<br /> WHISPER PUBLIC IMPROVEMENT DISTRICT 29
<br /> 2025 ANNUAL SERVICE PLAN UPDATE
<br />
|