| 1997 | Principal Repayment | 24,496.9 | 2.49% |
|---|
| 1997 | Interest Payment | 23,122.6 | 2.35% |
|---|
| 1998 | Principal Repayment | 31,236.1 | 3.90% |
|---|
| 1998 | Interest Payment | 13,186 | 1.65% |
|---|
| 1999 | Principal Repayment | 5,350.2 | 0.65% |
|---|
| 1999 | Interest Payment | 69,851.3 | 8.47% |
|---|
| 2000 | Principal Repayment | 7,317.3 | 0.85% |
|---|
| 2000 | Interest Payment | 70,856.8 | 8.24% |
|---|
| 2001 | Principal Repayment | 12,135.3 | 1.33% |
|---|
| 2001 | Interest Payment | 86,783.3 | 9.54% |
|---|
| 2002 | Principal Repayment | 25,668.9 | 2.51% |
|---|
| 2002 | Interest Payment | 90,034.1 | 8.80% |
|---|
| 2003 | Principal Repayment | 34,951.8 | 3.50% |
|---|
| 2003 | Interest Payment | 90,254 | 9.03% |
|---|
| 2004 | Principal Repayment | 34,155.4 | 2.94% |
|---|
| 2004 | Interest Payment | 100,760.4 | 8.66% |
|---|
| 2005 | Principal Repayment | 50,076.4 | 4.01% |
|---|
| 2005 | Interest Payment | 94,171.2 | 7.53% |
|---|
| 2006 | Principal Repayment | 43,187.2 | 3.18% |
|---|
| 2006 | Interest Payment | 102,656.5 | 7.55% |
|---|
| 2007 | Principal Repayment | 55,490.5 | 3.54% |
|---|
| 2007 | Interest Payment | 120,818.4 | 7.71% |
|---|
| 2008 | Principal Repayment | 45,527 | 2.74% |
|---|
| 2008 | Interest Payment | 127,902.5 | 7.70% |
|---|
| 2009 | Principal Repayment | 63,676.1 | 3.26% |
|---|
| 2009 | Interest Payment | 135,315.8 | 6.93% |
|---|
| 2010 | Principal Repayment | 50,920.9 | 3.00% |
|---|
| 2010 | Interest Payment | 163,474.8 | 9.62% |
|---|
| 2011 | Principal Repayment | 32,554.57 | 1.50% |
|---|
| 2011 | Interest Payment | 183,970.61 | 8.48% |
|---|
| 2012 | Principal Repayment | 46,853.95 | 1.97% |
|---|
| 2012 | Interest Payment | 175,244.35 | 7.36% |
|---|
| 2013 | Principal Repayment | 49,149.49 | 2.05% |
|---|
| 2013 | Interest Payment | 128,798.35 | 5.37% |
|---|
| 2014 | Principal Repayment | 52,821.77 | 2.09% |
|---|
| 2014 | Interest Payment | 133,039.75 | 5.27% |
|---|
| 2015 | Principal Repayment | 55,700 | 2.16% |
|---|
| 2015 | Interest Payment | 127,570.59 | 4.95% |
|---|
| 2016 | Principal Repayment | 61,991.74 | 2.23% |
|---|
| 2016 | Interest Payment | 137,433.9 | 4.95% |
|---|
| 2017 | Principal Repayment | 81,186.85 | 2.78% |
|---|
| 2017 | Interest Payment | 162,294.6 | 5.55% |
|---|
| 2018 | Principal Repayment | 86,942.34 | 3.00% |
|---|
| 2018 | Interest Payment | 173,876.59 | 6.00% |
|---|
| 2019 | Principal Repayment | 78,205.46 | 2.61% |
|---|
| 2019 | Interest Payment | 181,404.43 | 6.05% |
|---|
| 2020 | Principal Repayment | 53,867.4 | 1.68% |
|---|
| 2020 | Interest Payment | 182,956.73 | 5.72% |
|---|
| 2021 | Principal Repayment | 99,000 | 3.01% |
|---|
| 2021 | Interest Payment | 194,454.32 | 5.92% |
|---|
| 2022 | Principal Repayment | 100,000 | 3.23% |
|---|
| 2022 | Interest Payment | 197,631.44 | 6.38% |
|---|
| 2023 | Principal Repayment | 100,000 | 3.14% |
|---|
| 2023 | Interest Payment | 206,617.96 | 6.49% |
|---|
| 2024 | Principal Repayment | 118,320 | 3.40% |
|---|
| 2024 | Interest Payment | 228,060.068 | 6.55% |
|---|
| 2025 | Principal Repayment | 150,100 | 4.00% |
|---|
| 2025 | Interest Payment | 260,153.67 | 6.93% |
|---|
| 2026 | Principal Repayment | 151,200 | 4.00% |
|---|
| 2026 | Interest Payment | 270,664.426 | 7.16% |
|---|
| 1997 | Budget | 984,000 | 100.00% |
|---|
| 1998 | Budget | 800,000 | 100.00% |
|---|
| 1999 | Budget | 825,000 | 100.00% |
|---|
| 2000 | Budget | 860,000 | 100.00% |
|---|
| 2001 | Budget | 910,000 | 100.00% |
|---|
| 2002 | Budget | 1,023,000 | 100.00% |
|---|
| 2003 | Budget | 999,900 | 100.00% |
|---|
| 2004 | Budget | 1,163,500 | 100.00% |
|---|
| 2005 | Budget | 1,250,000 | 100.00% |
|---|
| 2006 | Budget | 1,360,000 | 100.00% |
|---|
| 2007 | Budget | 1,566,200 | 100.00% |
|---|
| 2008 | Budget | 1,660,000 | 100.00% |
|---|
| 2009 | Budget | 1,951,700 | 100.00% |
|---|
| 2010 | Budget | 1,700,000 | 100.00% |
|---|
| 2011 | Budget | 2,169,967.5 | 100.00% |
|---|
| 2012 | Budget | 2,380,000 | 100.00% |
|---|
| 2013 | Budget | 2,400,000 | 100.00% |
|---|
| 2014 | Budget | 2,525,000 | 100.00% |
|---|
| 2015 | Budget | 2,575,000 | 100.00% |
|---|
| 2016 | Budget | 2,776,000 | 100.00% |
|---|
| 2017 | Budget | 2,923,000 | 100.00% |
|---|
| 2018 | Budget | 2,900,000 | 100.00% |
|---|
| 2019 | Budget | 3,000,000 | 100.00% |
|---|
| 2020 | Budget | 3,200,000 | 100.00% |
|---|
| 2021 | Budget | 3,285,962.48 | 100.00% |
|---|
| 2022 | Budget | 3,100,000 | 100.00% |
|---|
| 2023 | Budget | 3,185,000 | 100.00% |
|---|
| 2024 | Budget | 3,480,000 | 100.00% |
|---|
| 2025 | Budget | 3,752,700 | 100.00% |
|---|
| 2026 | Budget | 3,780,600 | 100.00% |
|---|
| 1997 | Debt Service/Budget Expenditure | 4.84 | 0.00% |
|---|
| 1998 | Debt Service/Budget Expenditure | 5.55 | 0.00% |
|---|
| 1999 | Debt Service/Budget Expenditure | 9.12 | 0.00% |
|---|
| 2000 | Debt Service/Budget Expenditure | 9.09 | 0.00% |
|---|
| 2001 | Debt Service/Budget Expenditure | 10.87 | 0.00% |
|---|
| 2002 | Debt Service/Budget Expenditure | 11.31 | 0.00% |
|---|
| 2003 | Debt Service/Budget Expenditure | 12.52 | 0.00% |
|---|
| 2004 | Debt Service/Budget Expenditure | 11.6 | 0.00% |
|---|
| 2005 | Debt Service/Budget Expenditure | 11.54 | 0.00% |
|---|
| 2006 | Debt Service/Budget Expenditure | 10.72 | 0.00% |
|---|
| 2007 | Debt Service/Budget Expenditure | 11.26 | 0.00% |
|---|
| 2008 | Debt Service/Budget Expenditure | 10.45 | 0.00% |
|---|
| 2009 | Debt Service/Budget Expenditure | 10.2 | 0.00% |
|---|
| 2010 | Debt Service/Budget Expenditure | 12.61 | 0.00% |
|---|
| 2011 | Debt Service/Budget Expenditure | 9.98 | 0.00% |
|---|
| 2012 | Debt Service/Budget Expenditure | 9.33 | 0.00% |
|---|
| 2013 | Debt Service/Budget Expenditure | 7.41 | 0.00% |
|---|
| 2014 | Debt Service/Budget Expenditure | 7.36 | 0.00% |
|---|
| 2015 | Debt Service/Budget Expenditure | 7.12 | 0.00% |
|---|
| 2016 | Debt Service/Budget Expenditure | 7.18 | 0.00% |
|---|
| 2017 | Debt Service/Budget Expenditure | 8.33 | 0.00% |
|---|
| 2018 | Debt Service/Budget Expenditure | 8.99 | 0.00% |
|---|
| 2019 | Debt Service/Budget Expenditure | 8.65 | 0.00% |
|---|
| 2020 | Debt Service/Budget Expenditure | 7.4 | 0.00% |
|---|
| 2021 | Debt Service/Budget Expenditure | 8.93 | 0.00% |
|---|
| 2022 | Debt Service/Budget Expenditure | 9.6 | 0.00% |
|---|
| 2023 | Debt Service/Budget Expenditure | 9.627 | 0.00% |
|---|
| 2024 | Debt Service/Budget Expenditure | 9.953 | 0.00% |
|---|
| 2025 | Debt Service/Budget Expenditure | 10.932 | 0.00% |
|---|
| 2026 | Debt Service/Budget Expenditure | 11.16 | 0.00% |
|---|