Page 191 - Microsoft Word - 2011 CAFR.doc

Basic HTML Version

139 
CAPITAL IMPROVEMENT REVENUE BONDS, SERIES 2002 
(Continued) 
DEBT SERVICE SCHEDULE: 
(As of 09/30/2011) 
(Unaudited) 
Serial Bonds:
2012
3.85
$530,000
$917,748
$1,447,748
2013
0
0
0
2014
0
0
0
2015
0
0
0
2016
0
0
0
2017
4.43
675,000
772,137
1,447,137
SUBTOTAL
$1,205,000
$1,689,885
$2,894,885
Term Bonds:
2014
5.25
$1,130,000
$1,765,300
$2,895,300
2016
5.25
1,250,000
1,643,500
2,893,500
2022
4.75
3,870,000
3,361,313
7,231,313
2027
5.00
4,910,000
2,325,500
7,235,500
2032
5.00
6,260,000
969,000
7,229,000
SUBTOTAL
17,420,000
10,064,613
27,484,613
TOTAL
$18,625,000
$11,754,498
$30,379,498