Page 40 - Bedford-FY22-23 Budget
P. 40

Revenues by Source

                                             Projected 2023 Revenues by Source





                                                  r
                                                 v
                                                      a
                                                        0
                                               G
                                                          %
                                                      t
                                                     n
                                           Other Governmental (0.5%) ) )
                                                         5
                                                      a
                                                      t
                                                       l
                                                        (

                                                o


                                              r
                                                          %

                                                       l
                                                o
                                              r
                                                        (
                                           O
                                                         .
                                                        0
                                                 e
                                             h
                                             h
                                                   m
                                                 e
                                                   m
                                                   n
                                                   n
                                              e
                                              e
                                                  r
                                            t
                                                     n
                                                     e
                                                         .
                                           O
                                                 v
                                                         5
                                            t
                                                     e
                                               G
                                  L
                                               (
                                  L
                                                1
                                                1
                                    e
                                                 %
                                    e
                                      e
                                      e
                                    n
                                                 %
                                    n
                                     s
                                     s
                                      s
                                                .
                                      s
                                  i
                                  i
                                                 3
                                                 3
                                   c
                                                .
                                   c
                                  Licenses And Permits (1.3%) ) )
                                          P
                                          P
                                           e
                                           e
                                         d
                                         d


                                            r
                                              t
                                             i
                                              s
                                              t
                                            m
                                            r
                                             i
                                            m
                                              s

                                       A

                                        n
                                        n
                                       A
                                               (


                                       f
                                             .
                                       f
                                            1
                                            1
                                     F
                                     F
                                              %
                                              %
                                       e
                                             4
                                             .
                                       e
                                             4
                                            (
                                         r
                                        t
                                          e
                                         r
                                        t
                                      r
                                         u
                                         u
                                      r
                                          e

                                           s
                                            (

                                     o
                                        i
                                        i
                                     o
                                           s
                                  e

                                 i
                                   &
                                   &
                                 n
                                 n
                                 i


                                  s
                                  e

                                  s
                                F F Fines & Forfeitures (1.4%) ) )
                                  Other Taxes (1.6%) ) )
                                          .

                                          .
                                  O
                                  O
                                       e
                                           6
                                       e
                                           %
                                           %
                                       x
                                       x
                                        s
                                           6
                                        s
                                     T
                                         (
                                         (
                                    e
                                    e
                                     T
                                          1
                                    r
                                    r


                                          1
                                   h
                                   h
                                      a
                                      a

                                   t
                                   t

                                          %
                                                                                         S

                                                                                        o
                                                                                        r
                              F
                              F Franchise Fees (3.4%) ) )                        C C Charges For Services (34.2%) ) )

                                                                                       F
                                                                                        r
                                          %
                                                                                       F
                                                                                        o
                                                                                               3
                                                                                               3
                                                                                                4
                                                                                               (


                                                                                               (
                                                                                                 2
                                                                                                 %
                                                                                                 %
                                                                                                 2
                                                                                                4
                                                                                                .
                                                                                                .
                                                                                              s
                                                                                           r
                                                                                           v
                                                                                           v
                                                                                           r
                                                                                         S
                                                                                          e
                                                                                          e
                                                                                             e
                                                                                             e
                                                                                              s
                                                                                            c
                                                                                            i
                                                                                            i
                                                                                            c
                                  i
                                 h
                                 h
                                      s
                                      s
                                  i

                                                                                  h
                                                                                  h
                                 c
                                 c


                                     e
                                     e
                                    F
                                    F

                                      e
                                  s
                                  s
                                   e
                                   e
                                      e
                                                                                   a
                                                                                      s
                                         .
                                         .
                               a
                               a
                                                                                     e
                                         4
                               r
                               r
                                                                                      s

                                         4
                                                                                    r
                                n
                                n
                                                                                   a
                                        (
                                        (
                                                                                    g
                                                                                    g
                                                                                     e
                                        3
                                        3
                                                                                    r

                                     I
                               T
                                a
                                r
                                r
                               T

                              r
                                     n
                                     I

                                     n
                                a
                                  f
                                   r
                                   r
                                   e
                                   e
                                  f
                                 s
                                 n
                                 n

                                 s
                                    s
                                    s
                                       6
                            t
                           O
                                       6
                            h
                            h
                            t
                                       .
                                        8
                                        %
                                        %
                           Other Transfers In (6.8%) ) )
                                       .
                                        8
                           O
                                      (


                                      (
                             e
                              r
                             e
                                  x
                              l
                              a
                                   e
                              a
                                  x
                              l
                                 a
                               s
                               e

                             S
                             Sales Taxes (18.3%) ) )
                               s
                               e
                             S
                                 a

                                T
                                T
                                      8
                                      8
                                   s
                                      .
                                      .

                                    (

                                    (
                                     1
                                     1
                                   e
                                   s
                                       %
                                       %
                                       3
                                       3
                                                  r
                                               P
                                                  r
                                               P Property Taxes (31.8%) ) )
                                                   y
                                                   t
                                                   t
                                                o
                                                 p
                                               r
                                               r
                                                 p
                                                 e
                                                 e
                                                o
                                                      x
                                                      x
                                                        (
                                                        3
                                                     a
                                                     a
                                                        3
                                                      e
                                                       s
                                                       s
                                                      e
                                                        (


                                                           %
                                                          8
                                                          8
                                                           %
                                                   y


                                                          .
                                                    T
                                                         1
                                                         1
                                                    T
                                                          .
                                       Budgeted and Historical 2023 Revenues by Source
                        100
                        80
                        60
                       s
                       n
                       o
                       i
                       l
                       l
                       i
                       M
                        40
                        20
                         0
                             FY2016    FY2017   FY2018    FY2019   FY2020    FY2021   FY2022    FY2023
                           Miscellaneous Income  Event Revenue    Other Governmental  Licenses And Permits
                           Fines & Forfeitures  Other Taxes       Franchise Fees     Other Transfers In
                           Sales Taxes         Property Taxes     Charges For Services
                                                 Grey background indicates budgeted figures.
                City of Bedford, TX | Adopted Budget FY 2023                                                Page 40
   35   36   37   38   39   40   41   42   43   44   45