Fiscal Year 2022 Proposed Operating Budget

Page 75

The Capital Purchases Fund provides for General Fund capital purchases and is primarily funded by a transfer of unrestricted fund balance. The city defines capital purchases as any equipment (including software) with a price that exceeds $5,000 and has a useful life of over 3 years. This fund also simplifies the tracking of fixed assets for city staff and auditors and allows for a quick reference for annual capital purchase spending.

CAPITAL PURCHASES FUND History Beginning Fund Balance Revenue Interest Income Sale of Assets Insurance Reimbursements Transfers In General Fund Total Revenue Expenditures Engineering Police Fire Parks & Recreation Streets Neighborhood Services Facilities Maintenance Information Technology

Fund Balance Transfers Out Debt Service

Committed Fund Balance Ending Fund Balance

Fiscal Year 2022 Proposed Budget

2020 Actual

87,492

Budget

Budget 2021 Budget

150,218

2021 Revised

327,795

2022 Budget

6,034

% Change

-95.98%

17,607 22,468 14,838 54,912

-

1,500 1,500

500 500

547,500 547,500

600,000 600,000

600,000 600,000

2,000,000 2,000,000

233% 233%

602,412

600,000

601,500

2,000,500

233%

142,270 108,614 28,664 12,136 6,727 12,591 311,002

51,108 51,108

425,052 187,335 60,608 101,000 133,350 15,917 923,262

466,153 226,219 51,108 30,500 90,000 195,000 1,058,980

1972%

378,903

699,110

6,034

947,554

36%

51,108 51,108

-

327,795

699,110

6,034

500,000 447,554

-

-36%

75


Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.