Laserfiche WebLink
`�N DR4 NVF Z \� <br />Scenario #2 90% Refinancing <br />90% UAL POB Hybrid Level Debt Service <br />$80,000,000 Par Value <br />UAL Savings <br />•••..• •••.• NPV Savings <br />$70,000 000 • • •' • • • •' •• <br />• NPV <br />. • • •. TIC <br />$ 641,865,000 <br />$ 253,872,795 <br />$ 217,109,100 <br />34% <br />3.01 <br />$60,000,000 . • • • • • • • • ' • . <br />.' •� POB Debt Service <br />$50,000,000 ' • Misc. Base #14 & #16 <br />• <br />• . • • • Original UAL Payments <br />$40,000,000 • • • • • <br />$30,000,000 • <br />$20,000,000 <br />$10,000,000 • <br />$0 Li•. ..... <br />2022 2023 2024 2025 2026 2027 2028 2029 2030 20312032 2033 2034 2035 2036 2037 2038 2039 2040 20412042 2043 2044 2045 2046 2047 2048 <br />WU F , I <br />