Adopted Budget (Final Document)
FY 2021-22 Fund Balance Projection (continued)
07.01.2021
21-22
21-22
21-22
21-22
06.30.2022
Projected Ending Fund Balance
Audited Starting Fund Balance
Projected Transfers Out
Projected Expenditures
Projected Revenues
Projected Transfers In
Enterprise Funds 640
Wastewater Operations Wastewater Impact
$
3,602,581 22,121,700 2,692,314 29,354,687 3,580,575 2,979,950 3,162,416 8,134,534 75,628,757
$
14,548,238 3,218,255
$
-
$
5,525,924
$
8,728,948 16,719,903 6,152,594 10,805,876 1,138
$
3,895,947 8,593,950 2,841,176 27,770,164 2,967,257 2,805,850 3,287,045 11,471,120 63,632,508
641 642 643 650 651 652 653
837,218 150,000
863,320
Wastewater Rate Stabilization Wastewater Capital Project
-
-
174,668
5,230,620
837,218
Water Operations
14,682,725
488,357
4,978,525
Water Impact
827,869
-
712,839
289,130
Water Rate Stabilization Water Capital Project
-
125,000 5,030,139 11,861,334
- -
371
50,000
1,743,553 44,441,512
Subtotal
$
$
33,501,755
$
$
12,917,826
$
$
Internal Service Funds 730
Information Systems Building Maintenance Building Replacement
849,651
2,252,087 1,147,992
- - - - -
9,385 3,784
2,063,011 1,150,806 571,200 1,752,077 1,003,500 1,546,014 700,000 1,619,403 10,421,010 15,000
1,029,342
740 741 745 760 770 790 791 795
6,945
347
3,561,339
725,511
10,000
-
3,725,650
Capital Project Implementation Unemployment Insurance Workers' Compensation Equipment Replacement Employee Benefits Fund General Liability Insurance
55,476 328,958
1,776,976
24,785
55,590 316,471
- - - -
2,513
2,115,661 5,996,455
774,578
1,886,739 5,586,189 1,115,073 1,353,532 15,068,933
1,125,748 643,853 1,737,188 10,186,445
10,000
(28,785)
1,200,005
1,236,516 14,122,216
-
769
Subtotal
1,220,005
38,723
Agency Funds 250
COMH as the Successor Agency of the MHRDA
$
(493,066) 65,290 106,186
$
6,406,188
$
- - - - - - - - -
$
- - - - - - - - -
$
882,517
$
5,030,605
820 830 835 843 844 845 846 881
Special Deposits
8,054
-
73,344 107,119
Downtown MH PBID
953 584
20
MH Tourism Business Improvement District
1,142
-
1,726
MH Business Ranch - 1998 AD
1,278,528
588,277
733,574
1,133,231
MH Business Ranch Reassessment 2004 Madrone Business Park - Exempt Madrone Business Park - Taxable
41,954 655,365 95,227 27,530
595
-
42,549 765,911 73,151 27,982
782,162 65,367
671,616 87,443
-
Police Donation Trust
452
Subtotal
$
1,778,156
$
7,852,632
$
-
$
-
$
2,375,170
$
7,255,618
Total All Funds
$
165,962,375
$
136,881,662
$
27,163,072
$
27,163,073
$
150,684,139
$
152,159,897
BUDGET SUMMARY 79
Made with FlippingBook Digital Proposal Maker