Page 420 - City of Bedford FY21 Budget

CITY OF BEDFORD, TEXAS
RATIO OF NET GENERAL BONDED DEBT
TO ASSESSED VALUE AND NET BONDED DEBT PER CAPITA
LAST TEN FISCAL YEARS

Less Debt Ratio of Net
Gross Less Payable from Net Bonded Debt Net
Fiscal Population Assessed Bonded Debt Service Enterprise Bonded to Assessed Bonded Debt
Year (1) Value Debt (2) Fund Balance Revenues Debt Value Per Capita
2009 49,450 $ 3,039,815,095 $ 52,485,000 $ 1,247,939 $ 5,015,000 $ 46,222,061 1.52 $ 934.72
2010 49,700 $ 2,998,877,699 $ 47,520,000 $ 1,240,869 $ 6,490,000 $ 39,789,131 1.33 $ 800.59
2011 46,979 $ 2,885,471,846 $ 59,550,000 $ 1,219,755 $ 13,340,000 $ 44,990,245 1.56 $ 957.67
2012 46,979 $ 2,897,391,489 $ 61,170,000 $ 1,561,169 $ 14,960,000 $ 44,648,831 1.54 $ 950.40
2013 47,001 $ 2,961,094,384 $ 60,265,000 $ 1,060,592 $ 19,185,000 $ 40,019,408 1.35 $ 851.46
2014 48,566 $ 3,006,179,994 $ 54,320,000 $ 1,128,797 $ 18,275,000 $ 34,916,203 1.16 $ 718.94
2015 48,721 $ 3,121,183,647 $ 55,450,000 $ 985,076 $ 17,335,000 $ 37,129,924 1.19 $ 762.09
2016 49,054 $ 3,192,632,438 $ 48,805,000 $ 936,908 $ 16,380,000 $ 31,488,092 0.99 $ 641.91
2017 49,151 $ 3,566,086,055 $ 72,695,000 $ 945,999 $ 44,775,000 $ 26,974,001 0.76 $ 548.80
2018 49,234 $ 3,939,845,851 $ 65,300,000 $ 936,820 $ 43,120,000 $ 21,243,180 0.54 $ 431.47
2019 49,330 $ 4,315,127,332 $ 140,605,000 $ 1,049,549 $ 67,640,000 $ 71,915,451 1.67 $ 1,457.84
2020 49,526 $ 4,756,793,584 $ 150,335,000 $ 1,085,553 $ 69,435,000 $ 79,814,447 1.68 $ 1,611.57
2021* 49,638 $ 4,894,309,414 $ 143,345,000 $ 890,656 $ 67,050,000 $ 75,404,344 1.54 $ 1,519.09
* Budgeted figures

(1) Source: Population Estimate NCTCOG

(2) General Obligation bonded debt includes both general obligation bonds and certificates of
obligation as reported in the General Long-Term Debt Account Group and the Enterprise Funds.

384