Laserfiche WebLink
Debt Service Schedule Part 3 of 3 <br /> Date Pdncipall Coupon Inteirest Tolal P+1 F'iscall Total <br /> 09GO/2047 - - 978�912.50 <br /> OY01/2049 - 67�079 13 157.078 13 <br /> 09'01,'2046 750,00000 5 625I''. 67,079 13 817,078 13 - <br /> 09°30/2046 - - - 934,156.26 <br /> 03 01,2049 4 s.9Sa.311 45.964 39 <br /> 09101/2049 795000 00 5 625% 45�994 38 940.994 39 <br /> 09GO/2049 - - - - SZ6,968.76 <br /> OY01/2050 - - 23�625 00 )3.625 00 <br /> 09101/2050 840,1000 00 5 62 5% 23,625 00 9,63 625 00 - <br /> 09°30/2050 - - - - 937,250.00 <br /> Tom] S12,395.000 00 S13105,976.32 S25,503 978 32 - <br /> Yield Statistics <br /> 3,and Year Dollars $23.7,392.50 <br /> AveraE Life 19 152 Years <br /> Average Coupon 5 5209056% <br /> DV01 79,324.70 <br /> Njet Llterelt CO't 5 5366022% <br /> Tame hiteren Con(TIC) 5 5203102% <br /> 3,and Yield for Azbftrag� P�22��2 5 5203102% <br /> A 13 IndusNve C'os r(AIC) 6 0420937% <br /> IRS Form 8038 <br /> Njet I21tere St C05t 5 5501366% <br /> lk'eighted Average Mahuity 19 164 Years <br /> iiiiiiiiiiiiiiiiiiiiiillillillillillillilliillillillillillillilliillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillillillillillilliillillillillillillillillillillilliillillillillillillilliillillilillillilI <br /> WHISPER PUBLIC IMPROVEMENT DISTRICT 30 <br /> 2025 ANNUAL SERVICE PLAN UPDATE <br />