|
Year Ended
December 31 |
Principal |
Interest |
Total
Payment Due |
|
2020 |
$ -
|
$ - |
$ -
|
|
2021 |
- |
- |
- |
|
2022 |
- |
- |
- |
|
2023 |
- |
607,125 |
607,125 |
|
2024 |
99,336 |
597,089 |
696,425 |
|
2025 |
243,824 |
608,751 |
852,575 |
|
2026 |
320,583 |
607,542 |
928,125 |
|
2027 |
329,613 |
596,086 |
925,699 |
|
2028 |
361,220 |
586,705 |
947,925 |
|
2029 |
370,251 |
573,674 |
943,925 |
|
2030 |
401,857 |
562,718 |
964,575 |
|
2031 |
415,403 |
548,597 |
964,000 |
|
2032 |
447,010 |
535,890 |
982,900 |
|
2033 |
465,071 |
520,504 |
985,575 |
|
2034 |
496,678 |
505,872 |
1,002,550 |
|
2035 |
514,739 |
488,561 |
1,003,300 |
|
2036 |
550,861 |
472,489 |
1,023,350 |
|
2037 |
568,922 |
453,078 |
1,022,000 |
|
2038 |
609,559 |
435,391 |
1,044,950 |
|
2039 |
632,135 |
414,190 |
1,046,325 |
|
2040 |
672,772 |
394,053 |
1,066,825 |
|
2041 |
695,349 |
370,402 |
1,065,751 |
|
2042 |
735,986 |
347,814 |
1,083,800 |
|
2043 |
763,077 |
322,198 |
1,085,275 |
|
2044 |
808,230 |
297,470 |
1,105,700 |
|
2045 |
839,837 |
269,538 |
1,109,375 |
|
2046 |
889,504 |
242,321 |
1,131,825 |
|
2047 |
921,111 |
211,239 |
1,132,350 |
|
2048 |
970,779 |
180,871 |
1,151,650 |
|
2049 |
1,006,901 |
147,124 |
1,154,025 |
|
|
$ 15,130,608 |
$ 11,897,292 |
$ 27,027,900 |
|