Page 120 - Mansfieldr FY20 Approved Budget
P. 120
CITY OF MANSFIELD, TEXAS
EQUIPMENT REPLACEMENT
BUDGET SUMMARY
2019/2020
ACTUAL BUDGET BUDGET
2017/2018 2018/2019 2019/2020
Beginning Net Assets $ 115,290 $ 1,177,770 $ 1,177,770
Additions:
Bond Proceeds - Net 1,048,158 - 2,264,538
Transfer in 888,132 888,132 882,597
Sale of City Property 23,699 - -
Miscellaneous Revenue 762 - -
Interest 71 - -
Total 1,960,822 888,132 3,147,135
Assets Available 2,076,112 2,065,902 4,324,905
Deductions
Equipment 898,342 888,132 3,147,135
Total 898,342 888,132 3,147,135
Ending Net Assets $ 1,177,770 $ 1,177,770 $ 1,177,770
*Budget is Adopted and Final Budget.
120
