Year Ended
December 31 |
Principal |
Interest |
Interest
Rate |
Supp "B"
Interest
Coupons |
Total
Payment Due |
2014 |
$ 150,000 |
$ 294,973 |
4.22% |
$ 40,000 |
$ 484,973 |
2015 |
155,000 |
288,973 |
4.22% |
40,000 |
483,973 |
2016 |
170,000 |
282,773 |
4.23% |
40,000 |
492,773 |
2017 |
175,000 |
275,973 |
4.23% |
40,000 |
490,973 |
2018 |
190,000 |
268,973 |
4.24% |
40,000 |
498,973 |
2019 |
200,000 |
260,898 |
4.24% |
40,000 |
500,898 |
2020 |
215,000 |
252,398 |
4.24% |
40,000 |
507,398 |
2021 |
225,000 |
243,260 |
4.24% |
40,000 |
508,260 |
2022 |
240,000 |
233,698 |
4.24% |
40,000 |
513,698 |
2023 |
250,000 |
223,498 |
4.24% |
40,000 |
513,498 |
2024 |
270,000 |
212,873 |
4.24% |
40,000 |
522,873 |
2025 |
285,000 |
201,398 |
4.24% |
40,000 |
526,398 |
2026 |
305,000 |
189,285 |
4.23% |
40,000 |
534,285 |
2027 |
315,000 |
176,323 |
4.23% |
40,000 |
531,323 |
2028 |
340,000 |
163,093 |
4.24% |
40,000 |
543,093 |
2029 |
350,000 |
148,813 |
4.24% |
40,000 |
538,813 |
2030 |
375,000 |
134,113 |
4.24% |
40,000 |
549,113 |
2031 |
400,000 |
118,363 |
4.25% |
40,000 |
558,363 |
2032 |
430,000 |
101,363 |
4.25% |
40,000 |
571,363 |
2033 |
450,000 |
83,088 |
4.25% |
40,000 |
573,088 |
2034 |
475,000 |
63,963 |
4.25% |
40,000 |
578,963 |
2035 |
500,000 |
43,775 |
4.25% |
35,000 |
578,775 |
2036 |
530,000 |
22,525 |
4.25% |
35,000 |
587,525 |
|
$ 6,995,000 |
$ 4,284,392 |
|
$ 910,000 |
$ 12,189,392 |
|