AGENDA #3
Friday, March 1, 2002
Transportation Department
Initial Budget Presentation to the Mayor and Council
2002 – 2003
Chapel Hill Transit’s mission is to
· provide safe, convenient, affordable, reliable, and responsive public transportation services to residents and visitors of the Chapel Hill, Carrboro, and University of North Carolina communities,
· be accessible, efficiently operated and supportive of a healthy environment and a sustainable local economy, and to
· connect and coordinate with other transportation means in the Research Triangle area providing an alternative for local and regional travel.
The mission of the Parking Services Division is to
Departmental Revenue Estimates - Transit
RevenueSource |
2000-01 Actual Revenue |
2001-02 Budgeted Revenue |
Estimated 2001-2002 Revenue |
Estimated Revenue 2002-2003 |
% Increase (Decrease) from Original Budget |
Operating |
1,572,407 |
979,857 |
823,701 |
240,000 |
(75.5)% |
Federal/State |
2,324,754 |
2,150,000 |
2,505,708 |
2,505,708 |
16.5% |
University |
1,504,910 |
2,907,943 |
2,742,183 |
3,627,595 |
25.0% |
Carrboro |
491,908 |
695,510 |
659,866 |
730,490 |
5.0% |
Chapel Hill |
1,432,293 |
2,106,609 |
1,583,469 |
2,041,658 |
(2.7)% |
Other |
88,929 |
133,085 |
171,848 |
173,000 |
30.0% |
Total |
7,415,200 |
8,973,004 |
8,486,775 |
9,333,795 |
4.0% |
Category |
2001-02 Original Budget |
2001-02 Revised Budget |
2001-02 Estimated |
2002-03 Requested |
% increase (decrease) from Original Budget |
Personnel |
6,291,300 |
6,439,285 |
6,010,311 |
6,651,630 |
5.72% |
Operations |
2,083,496 |
2,099,308 |
2,026,352 |
2,092,797 |
0.44% |
Capital |
0 |
0 |
0 |
0 |
0 |
Total |
8,374,796 |
8,538,593 |
8,036,663 |
8,744,427 |
4.41% |
RevenueSource |
2000-01 Actual Revenue |
2001-02 Budgeted Revenue |
Estimated Revenue 2001-2002 |
Estimated Revenue 2002-2003 |
% increase (decrease) from Original Budget |
Rosemary St. Garage |
521,376 |
511,000 |
543,090 |
536,000 |
5.3% |
Lot Revenues |
548,261 |
532,500 |
553,824 |
545,500 |
4.8% |
Tokens |
13,068 |
9,000 |
12,544 |
12,000 |
33.3% |
Meter Fines |
46,370 |
47,000 |
39,000 |
42,000 |
(23.4)% |
Other |
21,048 |
3,500 |
11,522 |
0 |
|
Total |
1,150,123 |
1,103,000 |
1,159,890 |
1,135,500 |
2.6% |
Category |
2001-02 Original Budget |
2001-02 Revised Budget |
2001-02 Estimated |
2002-03 Requested |
% increase (decrease) from Original Budget |
Personnel |
298,646 |
314,830 |
304,799 |
317,766 |
6% |
Operations |
727,630 |
783,889 |
751,986 |
743,124 |
2% |
Capital |
22,500 |
22,500 |
53,644 |
34,450 |
53% |
Total |
1,048,776 |
1,121,219 |
1,110,429 |
1,095,340 |
4% |
RevenueSource |
2000-01 Actual Revenue |
2001-02 Budgeted Revenue |
Estimated 2001-2002 Revenue |
Estimated Revenue 2002-2003 |
% increase (decrease) from Original Budget |
Meters |
234,636 |
220,000 |
229,155 |
235,000 |
6.8% |
Tickets |
438,539 |
395,000 |
383,783 |
400,000 |
1.9% |
Misc. |
16,152 |
11,500 |
12,989 |
13,000 |
42.9% |
Total |
689,327 |
626,500 |
625,928 |
648,000 |
2.5% |
Departmental Base Budget Cost Estimates – On Street Parking
Category |
2001-02 Original Budget |
2001-02 Revised Budget |
2001-02 Estimated |
2002-03 Requested |
% increase (decrease) from Original Budget |
Personnel |
225,374 |
225,374 |
211,266 |
246,650 |
9% |
Operations |
361,235 |
442,405 |
136,253 |
121,984 |
(66)% |
Capital |
0 |
0 |
0 |
0 |
0 |
Total |
586,609 |
667,779 |
347,519 |
368,634 |
(37)% |