HomeMy WebLinkAbout2022 Capital Reserve Budget - Approved Basalt Regional Library District
Capital Reserve Fund
2022 Approved Budget
2022 Approved
Budget
Capital Reserve Fund Balance January 1st 656,180.97
Capital Reserve Fund:
Income
Allocation from General Fund 87,000.00
Interest Earned - Reserve Fund 300.00
Total Capital Reserve Fund Income 87,300.00
Expense
Capital Reserve Expense
Computers - Patron 8,000.00
Computers - Staff 8,000.00
Conference Room - A/V Replace 5,000.00
Fiber Cable 20,000.00
Handrail for Tent Area 4,000.00
HVAC Compressors 10,000.00
Painting - Exterior 25,000.00
Painting - Interior 12,000.00
Pumps / Valves 3,000.00
Security Cameras 8,000.00
Televisions 2,500.00
Miscellaneous 10,000.00
Total Capital Reserve Expense 115,500.00
Net Capital Reserve Fund (28,200.00)
Capital Reserve Fund Balance at End of Period 627,980.97
1/27/2022