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.