Page 364 - City of Bedford FY22 Budget

4B Street Improvement Bonds

S t r eet Im pr o v em ent Eco no m i c D ev el o pm ent Co r po rat i o n ( S IED C)
B o nds ar e t ho s e i s s uances t hat ar e s uppo r t ed by r ev enue f r o m t he
S IED C ( 4B ) F und. The pur po s e o f i ndi v i dual i s s uances can be v i ewed
i n t he Cur r ent D ebt Is s uances at t achm ent .

FY… FY2023 FY2024 FY2025 FY2026 FY2027 FY2028 FY2029 FY2030 FY2031

FY 2 0 2 2 FY 2 0 2 3 FY 2 0 2 4 FY 2 0 2 5 FY 2 0 2 6
4B St r eet Im pr o v em ent Bo nds Ac t ual Ac t ual Ac t ual Ac t ual Ac t ual
Se ri e s 20 21 , GO B on d s $227, 997 $229, 0 55 $226, 892 $229, 7 0 3 $227, 4 89
Se ri e s 20 21 A, Com b i n a ti on Ta x & Re ve n u e Ce rti {ca te s of Ob l i ga ti on $4 34 , 51 1 $4 36, 565 $4 37, 4 1 9 $4 38, 222 $4 38, 999
To t al 4B St r eet Im pr o v em ent Bo nds: $662 ,5 0 8 $665 ,62 0 $664,3 11 $667,92 5 $666,48 8

Future Payments

C ons olidated Schedule of Debt
14M

$
$12M

$
1
M
M
2
1
2
12M
1
1
$ $ $12M
2
M
M
2
1
1
1
1
1
1
1
M
M
M
M

1
$
$ $ $11M $ $11M
M
0
0
M
1
$
$ $10M
1
$
1
M
M
0
1
0
$
$10M

10M
1
0
M
0
$
$ $10M

1
M
8
8
M

$8M
$
$
M

8
8
$8M
$
$
M
M
M
M
8
$ $ $8M
8
8
M
M
8
$ $8M

$
8
M
M
$

8
8
M
M

$
8
M
$
$ $8M $ $8M $ $8M
8
M
8
8M
s
e
u
l
a
V
6 M
4M
M
M
$ $ $3 3 3 M
M
M
$
M
M
$

$
M
M
M
M

$
M
$
$ $3 3 3 M $ $ $3 3 3 M $ $3 3 3 M $ $3 3 3 M $ $3 3 3 M $ $3 3 3 M
M
M
M
2M
9
9
$
9
2
K
2
9
K
$ $992K

0
2 2 2 3 2 4 2 5 2 6 2 7 2 8 2 9 3 0 3 1 3 2 3 3 3 4 3 5 3 6 3 7 3 8 3 9 4 0 4 1 4 2 4 3 4 4 4 5 4 6 4 7
2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0
S to rm wate r Bo nds Wate r & S e we r Bo nds Go ve rnm e ntal Bo nds
4B S tre e t Im pro ve m e nt Bo nds
City of Bedford, TX | Budget Book 2022 Page 364