Page 378 - City of Bedford FY20 Approved Budget

CITY OF BEDFORD
SCHEDULE OF DEBT REQUIREMENTS
GENERAL OBLIGATION BONDS, SERIES 2014

AMOUNT ISSUED: $3,200,000 DATED: March 25, 2014

YEAR
ENDED PRINCIPAL OUTSTANDING INTEREST TOTAL DEBT
9-30 PAYMENT DEBT PAYMENT PAYMENT

2019 $ 2,625,000

2020 130,000 2,495,000 86,356 216,356
2021 135,000 2,360,000 83,622 218,622
2022 140,000 2,220,000 80,088 220,088
2023 145,000 2,075,000 75,813 220,813
2024 155,000 1,920,000 71,313 226,313
2025 160,000 1,760,000 66,588 226,588
2026 165,000 1,595,000 61,713 226,713
2027 175,000 1,420,000 56,394 231,394
2028 180,000 1,240,000 50,625 230,625
2029 185,000 1,055,000 44,463 229,463
2030 195,000 860,000 37,813 232,813
2031 200,000 660,000 30,400 230,400
2032 210,000 450,000 22,200 232,200
2033 220,000 230,000 13,600 233,600
2034 230,000 - 4,600 234,600
2035 - - - -
2036 - - - -
2037 - - - -
2038 - - - -
2039 - - - -
2040 - - - -
2041 - - - -
2042 - - - -
2043 - - - -
2044 - - - -
2045 - - - -
2046 - - - -
2047 - - - -
2048 - - - -

$ 2,625,000 $ 785,584 $ 3,410,584

346