| |
Year Ended
December 31 |
Principal |
Interest |
Total
Payment Due |
| |
2025 |
$ 205,000
|
$ 816,000 |
$ 1,021,000
|
| |
2026 |
235,000 |
805,750 |
1,040,750 |
| |
2027 |
250,000 |
794,000 |
1,044,000 |
| |
2028 |
280,000 |
781,500 |
1,061,500 |
| |
2029 |
295,000 |
767,750 |
1,062,500 |
| |
2030 |
330,000 |
752,750 |
1,082,750 |
| |
2031 |
350,000 |
736,250 |
1,086,250 |
| |
2032 |
390,000 |
718,750 |
1,108,750 |
| |
2033 |
405,000 |
699,250 |
1,104,250 |
| |
2034 |
450,000 |
679,000 |
1,129,000 |
| |
2035 |
470,000 |
656,500 |
1,126,500 |
| |
2036 |
520,000 |
633,000 |
1,153,000 |
| |
2037 |
545,000 |
607,000 |
1,152,000 |
| |
2038 |
595,000 |
579,750 |
1,174,750 |
| |
2039 |
625,000 |
550,000 |
1,175,000 |
| |
2040 |
680,000 |
518,750 |
1,198,750 |
| |
2041 |
710,000 |
484,750 |
1,194,750 |
| |
2042 |
770,000 |
449,250 |
1,219,250 |
| |
2043 |
810,000 |
410,750 |
1,220,750 |
| |
2044 |
875,000 |
370,250 |
1,245,250 |
| |
2045 |
920,000 |
326,500 |
1,246,500 |
| |
2046 |
990,000 |
280,500 |
1,270,500 |
| |
2047 |
1,040,000 |
231,000 |
1,271,000 |
| |
2048 |
1,115,000 |
179,000 |
1,294,000 |
| |
2049 |
2,465,000 |
123,350 |
2,588,250 |
| |
Total |
$ 16,320,000 |
$ 13,951,000 |
$ 30,271,000 |
|