Page 408 - Bedford-FY24-25 Budget
P. 408

Expenditures by Fund


                                               Budgeted Expenditures by Fund




                                           m
                                        q
                                        q
                                                 l
                                                 l
                                                 a
                                                 a
                                            e
                                                  e
                                       Equipment Replacement Fund (2.4%) ) )

                                                  c
                                           m
                                                  e
                                                  c
                                             n
                                         u
                                          i
                                          i
                                         u
                                             t
                                               e
                                               e
                                             t
                                                p
                                          p
                                              R
                                                p
                                              R
                                             n
                                          p

                                                         d
                                                          (

                                                        n
                                                       u
                                                         d
                                                        n
                                                          (
                                                           4
                                                           4
                                                            %
                                                            %
                                                          2
                                                          2
                                                           .
                                                           .
                                                       u
                                                    e
                                            e
                                                     n
                                                    e
                                                   m
                                       E     E

                                                   m
                                                      F
                                                      F


                                                     n
                                                      t
                                                      t
                                        t

                                        t

                                         e
                                         e
                                            i
                                           t
                                          U
                                            i
                                           t
                                            l
                                            l
                                            i
                                            i
                                             t
                                         r
                                             y
                                             y
                                         r
                                             t
                                          U


                                        a
                                   S     S Stormwater Utility Fund (5.3%) ) )
                                                n
                                                d

                                                d
                                    o
                                                n
                                    o
                                    t
                                    t

                                                   3
                                                   .
                                                   3
                                                    %
                                                    %
                                                 (
                                                 (
                                                  5
                                                   .
                                                  5
                                     r
                                       w
                                               u
                                               u
                                       w
                                        a
                                              F
                                              F
                                     m
                                     r
                                     m
                                              (
                                             d
                                            n
                                              (
                                               8


                                               8
                                               .
                                             d
                                                %
                                                %
                                              6
                                               .
                                              6
                                            n
                                     G     G
                                        e
                                         r
                                     General Fund (6.8%) ) )
                                         r
                                      e
                                      e
                                       n
                                        e
                                       n
                                          F
                                           u
                                          F


                                           u
                                         a
                                         a
                                          l
                                          l
                           e
                           t
                          S
                           t
                           r
                           r


                              I
                              m
                              I
                            e
                           e
                            e
                             t
                             t
                          S
                      c
                      c


                     E     E
                     Edc -4B Street Improvement (18.7%) ) )
                      d
                      d
                        B
                        B


                       -
                       -
                        4
                        4
                              m
                                      (
                                      (
                                      1
                                      1
                                     t
                                     t


                                        7
                                        7
                                         %
                                         %
                                       8
                                       8
                                        .
                                        .
                                    n
                                o
                                o
                                 v
                                 v
                               p
                               p
                                r
                                r
                                   m
                                    e
                                   m
                                  e
                                    n
                                  e
                                    e
                                                                                              i
                                                                                               F
                                                                                              y


                                                                                              t
                                                                                              t
                                                                                              y
                                                                                             t
                                                                                             t
                                                                                            U

                                                                                            U
                                                                                             l
                                                                                              i
                                                                                             l
                                                                                             i
                                                                                             i
                                                                                                   6
                                                                                                   6
                                                                                                   (
                                                                                                   (
                                                                                                    6
                                                                                                     .
                                                                                                     8
                                                                                                    6
                                                                                                     .
                                                                                                u
                                                                                                 n
                                                                                               F
                                                                                                u
                                                                                                 n


                                                                                                  d
                                                                                                  d
                                                                                      t
                                                                                      t
                                                                                     a
                                                                                       r
                                                                                      e
                                                                                      e
                                                                                                     8
                                                                                                      %
                                                                                                      %
                                                                                     a
                                                                                    W     W
                                                                                    Waterworks Utility Fund (66.8%) ) )
                                                                                          k
                                                                                          k
                                                                                         r
                                                                                           s
                                                                                           s

                                                                                        w
                                                                                        w
                                                                                       r
                                                                                         r
                                                                                         o
                                                                                         o
                                        Historical and Budgeted Expenditures by Fund
                       $35
                       $30
                       $25
                     Millions $20                                                Water Fund - Vehicle Replacement
                                                                                 Equipment Replacement Fund
                       $15                                                       Stormwater Utility Fund
                                                                                 General Fund
                                                                                 Edc -4B Street Improvement
                                                                                 Waterworks Utility Fund
                       $10
                       $5
                       $0
                           FY2018  FY2019  FY2020  FY2021  FY2022  FY2023  FY2024  FY2025
           City of Bedford, TX | Adopted Budget FY 2024-2025                                               Page 408
   403   404   405   406   407   408   409   410   411   412   413