AN ORDINANCE TO AMEND THE DOWNTOWN SERVICE DISTRICT FUND ORDINANCE TO PROVIDE FUNDS FOR A DOWNTOWN PARKING STUDY (2007-11-07/O-5)

ARTICLE I

 

Revised Budget     (11/07-5)

 

 

Revised Budget     (11/07-6)

APPROPRIATIONS

Increase

Decrease

GENERAL FUND

 

 

 

 

Mayor/Council

 $      366,730

 $                 -  

 $                 -  

 $        366,730

Town Manager/Town Clerk

1,407,948

                    -  

                    -  

        1,407,948

Human Resources

           859,137

                    -  

                    -  

           859,137

Finance

        1,193,095

                    -  

                    -  

        1,193,095

Information Technology

        1,446,607

                    -  

                    -  

        1,446,607

Legal

           290,909

                    -  

                    -  

           290,909

Planning

        1,327,536

                    -  

                    -  

        1,327,536

Inspections

           824,213

                    -  

                    -  

           824,213

Engineering

        2,466,864

                    -  

                    -  

        2,466,864

Public Works

      10,927,619

                    -  

                    -  

      10,927,619

Police

      11,701,700

                    -  

                    -  

      11,701,700

Fire

        6,883,381

                    -  

                    -  

        6,883,381

Parks and Recreation

        2,932,628

                    -  

                    -  

        2,932,628

Library

        2,258,738

                    -  

                    -  

        2,258,738

Non-Departmental

        8,758,071

                    -  

                    -  

        8,758,071

 

 

 

 

 

     GENERAL FUND TOTAL

 $  53,645,176

 $                 -  

 $                 -  

 $  53,645,176

 

 

 

 

 

 OTHER FUNDS

 

 

 

 

Transit Fund

$14,840,446

 $                 -  

 $                 -  

$    14,840,446

Transportation Capital Reserve Fund

2,274,500

                    -  

                    -  

        2,274,500

Debt Service Fund

5,536,025

                    -  

                    -  

        5,536,025

Vehicle Replacement Fund

4,369,915

                    -  

                    -  

        4,369,915

Vehicle Maintenance Fund

1,075,610

                    -  

                    -  

        1,075,610

Computer Replacement Fund

246,882

                    -  

                    -  

           246,882

Public Housing Fund

1,835,931

                    -  

                    -  

        1,835,931

Housing Loan Trust Fund

286,828

                    -  

                    -  

           286,828

On-Street Parking Fund

607,120

                    -  

                    -  

           607,120

Off-Street Parking Facilities Fund

1,448,389

                    -  

                    -  

        1,448,389

Cablevision Public Access Fund

100,000

                    -  

                    -  

           100,000

Library Gift Fund

138,475

                    -  

                    -  

           138,475

Capital Improvements Fund

3,458,590

                    -  

                    -  

        3,458,590

Downtown Service District Fund

142,000

             27,025

                    -  

           169,025

Stormwater Management Fund

2,110,213

                    -  

                    -  

        2,110,213

Grants Fund

1,541,548

                    -  

                    -  

        1,541,548

     TOTAL OTHER FUNDS

     40,012,472

            27,025

                    -  

     40,039,497

 

 

 

 

 

     TOTAL ALL FUNDS

 $  93,657,648

 $         27,025

 $                 -  

 $  93,684,673

 

 

 

 

 

 

ARTICLE II

 

Revised Budget     (11/07-5)

 

 

Revised Budget     (11/07-6)

REVENUES

Decrease

Increase

GENERAL FUND

 

 

 

 

Property Taxes

 $   26,130,100

 $                 -  

 $                 -  

 $   26,130,100

Other Taxes & Licenses

        1,524,000

                    -  

                    -  

        1,524,000

State-Shared Revenues

      14,581,553

                    -  

                    -  

      14,581,553

Grants

           415,300

                    -  

                    -  

           415,300

Charges for Services

        1,664,476

                    -  

                    -  

        1,664,476

Licenses/Permits/Fines

        1,604,425

                    -  

                    -  

        1,604,425

Interest on Investments

           361,868

                    -  

                    -  

           361,868

Other Revenues

           282,400

                    -  

                    -  

           282,400

Transfers/Other Sources

        1,249,878

                    -  

                    -  

        1,249,878

Fund Balance Appropriated

        5,831,176

                    -  

                    -  

        5,831,176

 

 

 

 

 

     GENERAL FUND TOTAL

 $  53,645,176

 $                 -  

 $                 -  

 $  53,645,176

 

 

 

 

 

 OTHER FUNDS

 

 

 

 

Transit Fund

 $   14,840,446

 $                 -  

 $                 -  

 $   14,840,446

Transportation Capital Reserve Fund

        2,274,500

                    -  

                    -  

        2,274,500

Debt Service Fund

        5,536,025

                    -  

                    -  

        5,536,025

Vehicle Replacement Fund

        4,369,915

                    -  

                    -  

        4,369,915

Vehicle Maintenance Fund

        1,075,610

                    -  

                    -  

        1,075,610

Computer Replacement Fund

           246,882

                    -  

                    -  

           246,882

Public Housing Fund

        1,835,931

                    -  

                    -  

        1,835,931

Housing Loan Trust Fund

           286,828

                    -  

                    -  

           286,828

On-Street Parking Fund

           607,120

                    -  

                    -  

           607,120

Off-Street Parking Facilities Fund

        1,448,389

                    -  

                    -  

        1,448,389

Cablevision Public Access Fund

           100,000

                    -  

                    -  

           100,000

Library Gift Fund

           138,475

                    -  

                    -  

           138,475

Capital Improvements Fund

        3,458,590

                    -  

                    -  

        3,458,590

Downtown Service District Fund

           142,000

                    -  

                    -  

           142,000

    Fund balance appropriation

                    -  

 

             27,025

             27,025

    Total Downtown Service

 

 

 

 

        District Fund

          142,000

 

 

          169,025

Stormwater Management Fund

        2,110,213

                    -  

                    -  

        2,110,213

Grants Fund

        1,541,548

 

                    -  

        1,541,548

     TOTAL OTHER FUNDS

     40,012,472

                    -  

            27,025

     40,039,497

 

 

 

 

 

     TOTAL ALL FUNDS

 $  93,657,648

 $                 -  

 $         27,025

 $  93,684,673

 

Copies of this ordinance amendment shall be entered into the Minutes of the Council and copies shall be filed within five days of adoption with the Manager, Finance Director and Clerk.

 

This the 7th day of November, 2007.