AN ORDINANCE TO AMEND “THE ORDINANCE CONCERNING APPROPRIATIONS AND RAISING OF REVENUE AND EXPENDITURES FOR THE FISCAL YEAR BEGINNING JULY 1, 2007” (2008-02-25/O-3)

 

BE IT ORDAINED by the Council of the Town of Chapel Hill that the Budget Ordinance entitled “An Ordinance Concerning Appropriations and the Raising of Revenue and Expenditures for the Fiscal Year Beginning July 1, 2007” as duly adopted on June 11, 2007 and the same is hereby amended as follows:

 

ARTICLE I

 

Revised Budget

 

 

Revised Budget

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

118,092

-

2,584,956

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

$118,092

$-

$53,763,268

 

 

 

 

 

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

OTHER FUNDS

 

 

 

 

Stormwater Management Fund

2,110,213

-

-

2,110,213

Grants Fund

1,541,548

-

-

1,541,548

TOTAL OTHER FUNDS

40,012,472

-

-

40,012,472

 

 

 

 

 

TOTAL ALL FUNDS

$93,657,648

$118,092

$-

$93,775,740

 

 

 

 

 

ARTICLE II

 

Revised Budget

 

 

Revised Budget

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

 

118,092

533,392

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

$-

$118,092

$53,763,268

 

 

 

 

 

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

Stormwater Management Fund

2,110,213

-

-

2,110,213

Grants Fund

1,541,548

 

-

1,541,548

TOTAL OTHER FUNDS

40,012,472

-

-

40,012,472

 

 

 

 

 

TOTAL ALL FUNDS

$93,657,648

$-

$118,092

$93,775,740

 

This the 25th day of February, 2008.