|
Series 2007A Bonds
@ 7.25% |
Series 2007B Bonds
@ 7.625% |
|
Year Ended
December 31 |
Principal |
Interest |
Principal |
Interest |
Total
Payment Due |
2016 |
- |
339,300 |
65,000 |
57,569 |
461,869 |
2017 |
- |
339,300 |
65,000 |
52,613 |
456,913 |
2018 |
- |
339,300 |
80,000 |
47,656 |
466,956 |
2019 |
- |
339,300 |
85,000 |
41,556 |
465,856 |
2020 |
- |
339,300 |
100,000 |
35,075 |
474,375 |
2021 |
- |
339,300 |
110,000 |
27,450 |
476,750 |
2022 |
- |
339,300 |
130,000 |
19,063 |
488,363 |
2023 |
15,000 |
339,300 |
120,000 |
9,150 |
483,450 |
2024 |
155,000 |
338,212 |
|
|
493,212 |
2025 |
170,000 |
326,975 |
|
|
496,975 |
2026 |
190,000 |
314,650 |
|
|
504,650 |
2027 |
205,000 |
300,875 |
|
|
505,875 |
2028 |
230,000 |
286,012 |
|
|
516,012 |
2029 |
245,000 |
269,338 |
|
|
514,338 |
2030 |
270,000 |
251,575 |
|
|
521,575 |
2031 |
290,000 |
232,000 |
|
|
522,000 |
2032 |
325,000 |
210,975 |
|
|
535,975 |
2033 |
345,000 |
187,413 |
|
|
532,413 |
2034 |
380,000 |
162,400 |
|
|
542,400 |
2035 |
410,000 |
134,850 |
|
|
544,850 |
2036 |
450,000 |
105,125 |
|
|
555,125 |
2037 |
1,000,000 |
72,500 |
|
|
1,072,500 |
|
$ 4,680,000 |
$ 5,907,300 |
$ 755,000 |
$ 290,132 |
$ 11,632,432 |
|