Page 463 - FY 2026-2027 Adopted Budget Book
P. 463

CITY OF BEDFORD
                                            SCHEDULE OF DEBT REQUIREMENTS
                                   GENERAL OBLIGATION REFUNDING BONDS,  SERIES 2020

                                                       STORMWATER


                      AMOUNT ISSUED:   $1,240,000                    DATED:  October 13, 2020

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

                          2026                      $              1,030,000


                          2027                        200,000                     830,000                       11,811                     211,811
                          2028                        205,000                     625,000                         9,239                     214,239
                          2029                        205,000                     420,000                         6,636                     211,636
                          2030                        210,000                     210,000                         4,001                     214,001
                          2031                        210,000                                 -                         1,334                     211,334
                          2032                                    -                                 -                                 -                                 -
                          2033                                    -                                 -                                 -                                 -
                          2034                                    -                                 -                                 -                                 -
                          2035                                    -                                 -                                 -                                 -
                          2036                                    -                                 -                                 -                                 -
                          2037                                    -                                 -                                 -                                 -
                          2038                                    -                                 -                                 -                                 -
                          2039                                    -                                 -                                 -                                 -
                          2040                                    -                                 -                                 -                                 -
                          2041                                    -                                 -                                 -                                 -
                          2042                                    -                                 -                                 -                                 -
                          2043                                    -                                 -                                 -                                 -
                          2044                                    -                                 -                                 -                                 -
                          2045                                    -                                 -                                 -                                 -
                          2046                                    -                                 -                                 -                                 -
                          2047                                    -                                 -                                 -                                 -
                          2048                                    -                                 -                                 -                                 -

                                   $              1,030,000           $                   33,020  $              1,063,020
   458   459   460   461   462   463   464   465   466   467   468