Adopted all-funds budget $89,064,984
Change from FY2020 +16.0% +$12,268,250

Year over year

What changed

FY2021 budgeted expenditures/expenses increased by $12,268,250 compared with FY2020 adopted/adjusted budgeted expenditures/expenses, a increase of 16.0%.

FY2020 comparison amount
$76,796,734
Dollar change
+$12,268,250
Percent change
+16.0%

Fund accounting

Budget by fund

FY2021 adopted fund groups
Fund group Amount
General Fund $36,373,710
Special Revenue Fund $5,873,477
Debt Service Fund $5,139,961
Capital Projects Fund $16,404,291
Enterprise Funds $25,273,545

Revenue

Revenue measures

These figures use the accounting labels reported by the City. Different revenue measures are shown separately rather than treated as interchangeable.

Estimated revenues other than property taxes
$72,694,498

Final FY2021 Schedule A statutory revenue measure.

Property tax

Property tax

Primary levy
$4,096,387
Secondary levy
$4,613,000
Total levy
$8,709,387
Primary rate
$1.6584 per $100 assessed value
Secondary rate
$1.8675 per $100 assessed value
Combined rate
$3.5259 per $100 assessed value

Rate basis: per $100 of net assessed valuation

Final FY2021 Schedule B.

Capital

Capital measures

Capital figures can describe different accounting measures. OWVAZ keeps those measures separate instead of combining them.

Capital Projects Fund
$16,404,291

FY2021 Schedule E budgeted expenditures/expenses.

The $16,404,291 capital measure reconciles exactly to the Capital Projects Fund amount in the final schedules.

Capital projects

Major capital projects

All Capital Projects Fund items listed in FY2021 Schedule E.

Selected projects in the adopted FY2021 Capital Improvement Plan
Project FY2021 funding Carryover Total project
City Hall Construction Fund · Capital Projects Fund $10,500,000 — $10,500,000
Construction Fund · Capital Projects Fund $904,291 — $904,291
Construction Fund 2021 · Capital Projects Fund $5,000,000 — $5,000,000

Funding shown here is budget authority in the adopted capital plan. It does not by itself establish expenditure, purchase, construction completion, or deployment.

Historical context

Mayor and Council at adoption

Final budget adopted Resolution No. 2430

Mayor

Anna Tovar

Official Source

View official sources

These government sources support the budget figures and historical context on this page. OWVAZ preserves original source addresses even if the City later moves or removes a document.

Detailed Adopted Budget FY 2020-2021

The FY2021 adopted budget lists $50,000 for ALPR Cameras (License Plate Project), under Public Safety Police. This is a budgeted amount, not confirmed expenditure.