|
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 |
|