|
62 City of Pleasanton Operating Budget • FY 2023/24 - FY 2024/25
<br />General Fund Transfer Summary
<br />Operating Transfers Actual
<br />FY 2021/22
<br />Modified
<br />FY 2022/23
<br />Projected
<br />FY 2023/24
<br />Projected
<br />2024/25
<br />OPERATING TRANSFERS IN - From:
<br />Urban Forestry Fund (1/2 of Landscape
<br />Arch Assist)$25,000 $25,000 $25,000 $25,000
<br />Retiree Medical Fund (Implied Subsidy) 826,000 900,000 837,000 865,000
<br />Happy Valley Infrastructure Loan
<br />Repayment from Golf 48,055 531,780 531,780 531,780
<br />Rainy Day Fund - 3,512,760 2,000,000 2,000,000
<br />Business Loan Repayment 442 - 350,000 350,000
<br />OPERATING TRANSFERS OUT - To:
<br />CIP & CIPR ($8,812,549)($7,714,516)($2,000,000)($2,000,000)
<br />Senior & Low Income Water & Sewer
<br />Discounts
<br />Water Fund (271,481) (250,000) (250,000) (250,000)
<br />Sewer Fund (103,964) (110,000) (110,000) (110,000)
<br />Transit Fund (Subsidy) - (267,881) (50,000) (50,000)
<br />Storm Drain Fund (Subsidy) (625,000) (625,000) (625,000) (625,000)
<br />Cemetery Fund (Subsidy) (50,000) (50,000) (50,000) (50,000)
<br />Repayment to Retiree Med Fund for Golf
<br />Debt (893,000) (900,000) - -
<br />LED CEC Loan Repayment (190,628) (190,628) (190,628) (190,628)
<br />Rainy Day Fund (2,734,757) - - -
<br />Street Developer Fund (72) - - -
<br />NET OPERATING TRANSFERS ($12,781,954)($5,138,485)$468,152 $496,152
|