Page 189 - Microsoft Word - 2011 CAFR.doc

Basic HTML Version

137 
TOURIST DEVELOPMENT REVENUE BONDS, SERIES 2002 
(Continued) 
DEBT SERVICE SCHEDULE: 
(As of 09/30/2011) 
(Unaudited) 
Bond Year
%
Ending
Interest 
Total
Sept 30
Rate
Principal
Interest 
Debt Service
Serial Bonds:
2012
3.30
$1,025,000
$398,350
$1,423,350
2013
3.50
1,065,000
364,525
1,429,525
2014
3.65
1,100,000
327,250
1,427,250
2015
5.00
1,145,000
287,100
1,432,100
2016
4.00
1,195,000
229,850
1,424,850
2017
4.00
1,245,000
182,050
1,427,050
2018
5.00
1,290,000
132,250
1,422,250
2019
5.00
1,355,000
67,750
1,422,750
TOTAL
$9,420,000
$1,989,125
$11,409,125