Page 381 - City of Bedford FY20 Approved Budget
P. 381

CITY OF BEDFORD
                                            SCHEDULE OF DEBT REQUIREMENTS
                          GENERAL OBLIGATION REFUNDING & IMPROVEMENT BONDS, SERIES 2011
                                                REFUNDING 2002 GO BONDS

                 AMOUNT ISSUED:   $3,320,000                        DATED:  July 15, 2011


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

                     2019                        $                  1,080,000


                     2020                            350,000                         730,000                           28,075                         378,075
                     2021                            360,000                         370,000                           17,425                         377,425
                     2022                            370,000                                     -                             6,013                         376,013
                     2023                                        -                                     -                                     -                                     -
                     2024                                        -                                     -                                     -                                     -
                     2025                                        -                                     -                                     -                                     -
                     2026                                        -                                     -                                     -                                     -
                     2027                                        -                                     -                                     -                                     -
                     2028                                        -                                     -                                     -                                     -
                     2029                                        -                                     -                                     -                                     -
                     2030                                        -                                     -                                     -                                     -
                     2031                                        -                                     -                                     -                                     -
                     2032                                        -                                     -                                     -                                     -
                     2033                                        -                                     -                                     -                                     -
                     2034                                        -                                     -                                     -                                     -
                     2035                                        -                                     -                                     -                                     -
                     2036                                        -                                     -                                     -                                     -
                     2037                                        -                                     -                                     -                                     -
                     2038                                        -                                     -                                     -                                     -
                     2039                                        -                                     -                                     -                                     -
                     2040                                        -                                     -                                     -                                     -
                     2041                                        -                                     -                                     -                                     -
                     2042                                        -                                     -                                     -                                     -
                     2043                                        -                                     -                                     -                                     -
                     2044                                        -                                     -                                     -                                     -
                     2045                                        -                                     -                                     -                                     -
                     2046                                        -                                     -                                     -                                     -
                     2047                                        -                                     -                                     -                                     -
                     2048                                        -                                     -                                     -                                     -

                              $                  1,080,000           $                       51,513  $                  1,131,513













                                                             349
   376   377   378   379   380   381   382   383   384   385   386