| |
Series 2017A Bonds
5.625% to 5.750% |
Year Ended
December 31 |
Principal |
Interest |
| 2017 |
$ - |
$ 1,094,068 |
| 2018 |
- |
1,766,969 |
| 2019 |
- |
1,766,969 |
| 2020 |
- |
1,766,969 |
| 2021 |
- |
1,766,969 |
| 2022 |
- |
1,766,969 |
| 2023 |
235,000 |
1,766,969 |
| 2024 |
395,000 |
1,753,750 |
| 2025 |
425,000 |
1,731,531 |
| 2026 |
495,000 |
1,707,625 |
| 2027 |
520,000 |
1,679,781 |
| 2028 |
595,000 |
1,650,531 |
| 2029 |
625,000 |
1,617,063 |
| 2030 |
705,000 |
1,581,906 |
| 2031 |
745,000 |
1,542,250 |
| 2032 |
835,000 |
1,500,344 |
| 2033 |
880,000 |
1,453,375 |
| 2034 |
980,000 |
1,403,875 |
| 2035 |
1,035,000 |
1,348,750 |
| 2036 |
1,140,000 |
1,290,531 |
| 2037 |
1,205,000 |
1,226,406 |
| 2038 |
1,320,000 |
1,158,625 |
| 2039 |
1,395,000 |
1,082,725 |
| 2040 |
1,525,000 |
1,002,513 |
| 2041 |
1,610,000 |
914,825 |
| 2042 |
1,755,000 |
822,250 |
| 2043 |
1,855,000 |
721,338 |
| 2044 |
2,015,000 |
614,675 |
| 2045 |
2,130,000 |
498,813 |
| 2046 |
2,305,000 |
376,338 |
| 2047 |
4,240,000 |
243,800 |
|
$ 30,965,000 |
$ 40,619,502 |
|