Page 63 - City of Bedford FY22 Budget

d
A
o
F

2
0
Y
2
2
Y
2
0
F
t
p
d
e
2
2
8
0
1
0
F
FY 2 0 19
2
Y
2
2
Y
F
0
F
0
2
Y
0
Y
N a m e FY 2 0 18 F Y 2 0 1 9 FY 2 0 2 0 FY 2 0 2 1 1 FY 2 0 2 2 Ado pt ed FY 2 0 2 2 2 F FY 2 0 2 1 1
N am e
2
2
B
A
c
t
Budget
Ac t ual l Ac t ual l A c t u a l Budget ed B u d g e t Budget ed B u d g e t e d v s .
A
u
t
t
g
e
c
u
d
e
d
g
d
Ac t ual
d
t
e
e
Budget ed v s.
B
u
u
a
a
2
d
Y
FY 2 0 2 2 Ado pt ed
F
e
d
o
A

2
t
0
p
2
d
g
u
Budget ( %
B

%
(
e
t
C hange)
C h a n g e )
E xp e n d i tu re s
Su p p ort Se rvi ce s $220 , 283 $1 69, 54 2 $1 61 , 1 37 $0 N /A
Pu b l i c Work s $1 5, 0 37, 20 6 $1 6, 0 59, 27 3 $1 5, 389, 0 35 $1 7, 31 3, 0 1 6 $1 7, 4 84 , 527 $1 7, 4 84 , 527 1 %
Ad m i n i stra ti ve
$3, 984 , 87 2 $3, 957, 654 $4 , 0 31 , 87 9 $7, 51 4 , 0 52 $7, 57 7, 0 7 9 $7, 57 7, 0 7 9 0 . 8%
Se rvi ce s
To t al
$19,2 42 ,3 61 $2 0 ,18 6,469 $19,5 8 2 ,0 5 1 $2 4,8 2 7,0 68 $2 5 ,0 61,60 6 $2 5 ,0 61,60 6 0 .9%
E x pendit ur es:
Expenditures by Expense Type
Budgeted E x penditures by E x pens e Ty pe
l
i
i
l
t
U U
Utilities (0.7%) ) )
i
i
t
t
0
.
(
0
.
%
%
7
7
(
s
e

s
i
t
e
i

l
l
i
i
e
%
p
p
%
p
p
e
.
(

0
0
(
s
s
9

.
9
u
Supplies (0.9%) ) )
u
S S
n
n
n
%
a
%
n
t
n
t
e
e
a
M M
a
n
Maintenance (1.2%) ) )
c
i
1
.
i
1
(

(
2
2
c
a
e
.
e
r

S
v
S
e
e
r
s
s
o
o
r
e
P P Personnel Services (10.3%) ) )
r
e
l
e

l
e
n
n
n
n
v

s
(

e
%
s
3
.
.
0
0
1
(
3
1
e
i
%
c
i
c
r
v
3
r
e
e
l
%
l
a
a
S
S

%
v
5
s
e
s

(
(

5
6
.
i
i
3
c
c
e
.
6
u
t
t
r
a
r
o
C C
o
n
n
t
t
u
a
c
c
c
e
c
i
v
v
i
e
0
.

3

0
3
r
b
b
t
e
Debt Service & Transfers (30.6%) ) ) Contractual Services (56.3%) ) )
D D
e
t
e
e
r
S

S
s
s
n
f
e
f

a
r
a
r
T
n
T
e

&

.
&
(
(
6
r
r
%
%
6
s
s
City of Bedford, TX | Budget Book 2022 Page 63