Laserfiche WebLink
City of Pleasanton Operating Budget • FY 2023/24 - FY 2024/2543 <br />Actual <br />FY 2021/22 <br />Modified <br />FY 2022/23 <br />Projected <br />FY 2023/24 % Change <br />Projected <br />FY 2024/25 % Change <br />Revenue <br />General Fund $142,599,464 $143,443,624 $146,429,092 2.1% $151,442,025 3.4% <br />Internal Service Funds 9,986,185 11,933,409 16,993,600 42.4% 18,628,400 9.6% <br />Enterprise Funds 53,862,073 52,075,406 58,477,001 12.3% 62,717,942 7.3% <br />Special Revenue Funds 5,101,253 9,093,087 5,260,268 -42.2% 5,155,842 -2.0% <br />Private-purpose Trust Funds 5,124 8,925 8,925 0.0% 8,925 0.0% <br />Total Revenues $211,554,099 $216,554,451 $227,168,886 4.9% $237,953,134 4.7% <br />Expenditure <br />General Fund $120,540,274 $136,164,056 $147,653,132 8.4% $151,963,438 2.9% <br />Internal Service Funds (1) (9,565,830) 18,731,630 20,165,380 7.7% 17,833,430 -11.6% <br />Enterprise Funds 49,784,757 58,496,750 61,002,232 4.3% 62,255,883 2.1% <br />Special Revenue Funds 3,000,150 4,554,050 5,550,423 21.9% 3,646,604 -34.3% <br />Private-purpose Trust Funds 20,887 40,780 40,780 0.0% 40,780 0.0% <br />Total Expenditures $163,780,237 $217,987,266 $234,411,947 7.5% $235,740,135 0.6% <br />(1) FY 2021/22 negative amount reflects reduction in expense/unfunded pension and other post-employment benefits liabilities due to higher investment earnings from <br /> FY 2020/21. <br />Summary of Revenues and Expenditures - Citywide <br />