Page 423 - Bedford-FY22-23 Budget

FY2022 FY2023 % Change

Debt Ac tual Ac tual
Governmental Bonds $7,144,776 $6,639,759 -7.1%
Water & Sewer Bonds $3,792,353 $3,798,630 0.2%
Stormwater Bonds $497,250 $492,462 -1%
4B Street Improvement Bonds $662,508 $665,620 0.5%

Total Debt: $12 ,096 , 887 $11,596 ,47 1 -4 .1%

Governmental Bonds

Governmental Bonds are those issuances that are supported by the
property tax revenue. The purpose of individual issuances can be
viewed in the Current Debt Issuances attachment.

FY2023 FY2025 FY2027 FY2029 FY2031 FY2033 FY2035 FY2037 FY2039
F…

FY2023 FY2024 FY2025 FY2026 FY2027
— — — — —
Governmental Bonds
Series 2020, GO Refunding Bonds $94,430 $93,350 $92,271 $91,191 $90,112
Series 2019, GO Bonds, Taxable $340,110 $338,435 $341,535 $339,410 $337,135
Series 2019, GO Refunding & Improvement Bonds, Phase Next $285,925 $285,600 $285,125 $284,500 $283,725
Series 2019, GO Refunding & Improvement Bonds, Refunding 2010 $328,850 $335,825 $337,425 $343,650 $344,500
Series 2019, Tax Notes $606,550 $603,925 $0 $0 $0
Series 2018, GO Refunding & Improvement Bonds $4,113,456 $4,115,081 $4,115,831 $4,115,456 $4,113,706
Series 2014, GO Bonds $220,813 $226,313 $226,588 $226,713 $231,394
Series 2014, Public Property Finance Contractual Obligations $259,500 $258,188 $0 $0 $0
Series 2013, GO Refunding & Improvement Bonds $390,125 $384,850 $118,188 $120,125 $116,975
Series 2016, Tax Notes $0 $0 $0 $0 $0
Series 2011, GO Refunding & Improvement Bonds $0 $0 $0 $0 $0

Total Governmental Bonds: $6 ,639,759 $6 ,641,567 $5,516 ,963 $5,521,045 $5,517,547

City of Bedford, TX | Adopted Budget FY 2023 Page 423