|
Year Ended
December 31 |
Principal |
Interest |
Total
Payment Due |
|
2018 |
$ 75,000 |
$ 55,380 |
$ 130,380 |
|
2019 |
80,000
|
53,040 |
133,040
|
|
2020 |
80,000
|
50,544
|
130,544
|
|
2021 |
80,000
|
48,048
|
128,048
|
|
2022 |
85,000
|
45,552
|
130,552
|
|
2023 |
85,000
|
42,900
|
127,900
|
|
2024 |
90,000
|
40,248
|
130,248
|
|
2025 |
95,000
|
37,440
|
132,440
|
|
2026 |
95,000
|
34,476
|
129,476
|
|
2027 |
100,000
|
31,512
|
131,512
|
|
2028 |
100,000
|
28,392
|
128,392
|
|
2029 |
105,000
|
25,272
|
130,272
|
|
2030 |
110,000
|
21,996
|
131,996
|
|
2031 |
110,000
|
18,564
|
128,564
|
|
2032 |
115,000 |
15,132 |
130,132 |
|
2033 |
120,000 |
11,544 |
131,544 |
|
2034 |
125,000 |
7,800 |
132,800 |
|
2035 |
125,000
|
3,900
|
128,900
|
|
|
$ 1,775,000 |
$ 571,740 |
$ 2,346,740 |
|