General Obligation Tax-Free
Refunding Loan Series 2017A |
Year Ended
December 31 |
Principal |
Interest |
Total
Payment Due |
2020 |
$ 416,539
|
$ 278,786 |
$ 695,325
|
2021 |
429,285 |
266,040
|
695,325
|
2022 |
442,421 |
695,325
|
695,325
|
2023 |
455,959
|
239,366 |
695,325
|
2024 |
469,911
|
225,413 |
695,324
|
2025 |
484,290 |
211,034 |
695,324 |
2026 |
499,110
|
196,215 |
695,325 |
2027 |
514,383
|
180,942 |
695,325
|
2028 |
530,123
|
165,202 |
695,325 |
2029 |
546,344
|
148,980
|
695,324 |
2030 |
563,062 |
132,262 |
695,324 |
2031 |
580,292 |
115,032 |
695,324 |
2032 |
598,049 |
97,275 |
695,324 |
2033 |
616,349 |
78,975 |
695,324 |
2034 |
635,210 |
60,115 |
695,325 |
2035 |
654,647 |
40,677 |
695,324 |
2036 |
674,679 |
20,645 |
695,324 |
|
$ 9,110,653 |
$ 2,709,863 |
$ 11,820,516 |
|
Refunding Loan
Series 2007B |
Year Ended
December 31 |
Principal |
Interest |
Total
Payment Due |
2020 |
$ 84,731
|
$ 56,710 |
$ 141,441
|
2021 |
87,323 |
54,117
|
141,440
|
2022 |
89,996 |
51,445
|
141,441
|
2023 |
92,750
|
48,691 |
141,441
|
2024 |
95,588
|
45,853 |
141,441
|
2025 |
98,513 |
42,928 |
141,441 |
2026 |
101,527
|
39,914 |
141,441 |
2027 |
104,634
|
36,807 |
141,441
|
2028 |
107,836
|
33,605 |
141,441 |
2029 |
111,136
|
30,305
|
141,441 |
2030 |
114,537 |
26,904 |
141,441 |
2031 |
118,042 |
23,400 |
141,442 |
2032 |
121,654 |
19,787 |
141,441 |
2033 |
125,376 |
16,065 |
141,441 |
2034 |
129,212 |
12,228 |
141,440 |
2035 |
133,166 |
8,274 |
141,440 |
2036 |
137,242 |
4,200 |
141,442 |
|
$ 1,853,263 |
$ 90,738 |
$ 1,405,496 |
|