
AGENDA MEMORANDUM
Meeting Date: November 24, 2008
From: Jerry Boop, Finance Director, CPA, CGFO
Subject: Ordinance Amending the Fiscal Year 2007-08 Budget for the General, Capital Projects, Gas and Water Funds for the Fourth Quarter
Staff recommends adoption of the attached ordinance amending the fiscal year 2007-08 budget for the General, Capital Projects, Gas, and Water Funds for the Fourth Quarter.
Analysis:
As established in the Budget Policy, adopted September 28, 1998, total appropriations within a fund cannot increase or decrease without formal action by the City Commission.
These budget adjustments are required due to the following changes:
General Fund: Funding Source
Police Pension $ 79,131 Fund Balance
Police Overtime- Bikefest $ 23,000 Other Public Safety Revenue
Total General Fund $ 102,131
Capital Projects Fund:
Leesburg Wildwood Trail Design $ 264,000 Federal Grant
Total Capital Projects Fund $ 264,000
Gas Fund:
Spring Lake Cove $ 44,000 Customer Contribution
Total Gas Fund $ 44,000
Water Fund:
Pump @ Royal Highlands $ 7,292 Renewal & Replacement
Motor @ Plantation- Lightning damage $ 4,877 Renewal & Replacement
Hydrant Repair- Main & Canal $ 10,525 Renewal & Replacement
Total Water Fund $ 22,694
Options:
Fiscal Impact:
The following funds will increase as seen below:
|
FUND |
FY 2008 CURRENT |
CHANGE |
FY 2008 AMENDED |
|
General |
26,405,006 |
102,131 |
26,507,137 |
|
Capital Projects |
15,581,427 |
264,000 |
15,845,427 |
|
Gas |
14,830,056 |
44,000 |
14,874,056 |
|
Water |
20,033,583 |
22,694 |
20,056,277 |
|
Total |
76,850,072 |
432,825 |
77,282,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Department: ______________________ Prepared by: __________________ Attachments: Yes____ No ______ Advertised: ____Not Required ______ Dates: __________________________ Newspapers: _________________________________ _________________________________ Revised 6/10/04 |
Reviewed by: Dept. Head ________
Finance Dept. ___________JB_____
Deputy C.M. ______EFS__________ Submitted by: City Manager ___________________ |
Account No. _________________
Project No. ___________________
WF No. ______________________
Budget ______________________
Available _____________________ |
|
ORDINANCE NO.____________________ |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AN ORDINANCE OF THE CITY COMMISSION OF THE CITY OF LEESBURG, FLORIDA AMENDING THE FISCAL YEAR 2007-08 BUDGET FOR THE GENERAL, CAPITAL PROJECTS, GAS, AND WATER FUNDS FOR THE FOURTH QUARTER; AND PROVIDING AN EFFECTIVE DATE. |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
WHEREAS, the City Commission of the City of Leesburg adopted a budget for Fiscal Year 2007-08 on September 24, 2007, which they felt was in the best interest of the citizens of the City of Leesburg, and |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
WHEREAS, it is now necessary to amend the current budget for Fiscal Year 2007-08 to provide funds for various projects as adopted at City Commission meetings, and |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
WHEREAS, such action was not anticipated in the original 2007-08 annual budget; |
||||||||||
|
NOW THEREFORE, BE IT ENACTED BY THE PEOPLE OF THE CITY OF LEESBURG, FLORIDA: |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
SECTION I. |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuant to Section 200.065, Florida Statutes, and all other applicable laws, the following amounts for use by the various funds during Fiscal Year 2007-08 as reflected below, including all modifications or amendments made during this meeting, are hereby adopted as increases/decreases to the original budget for Fiscal Year 2007-08 for the City of Leesburg, Florida: |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GENERAL FUND |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS |
|
|
|||||||
|
|
Other Financing Sources: |
|
|
|
|
|
|
|||
|
|
Miscellaneous Revenues |
|
|
23,000 |
|
|||||
|
|
Fund Balance Appropriated |
|
|
|
79,131 |
|
||||
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS |
102,131 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPOSED APPROPRIATIONS |
|
|
|
|
|||||
|
|
Public Safety |
|
|
|
|
|
102,131 |
|
||
|
|
TOTAL PROPOSED APPROPRIATIONS |
102,131 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL PROJECTS FUND |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS |
|
|
|||||||
|
|
Other Financing Sources: |
|
|
|
|
|
|
|||
|
|
Federal Grant |
|
|
|
|
|
264,000 |
|
||
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS |
264,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPOSED APPROPRIATIONS |
|
|
|
|
|||||
|
|
Culture/ Recreation |
|
|
|
|
264,000 |
|
|||
|
|
TOTAL PROPOSED APPROPRIATIONS |
|
264,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAS FUND |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS |
|
|
|||||||
|
|
Other Financing Sources: |
|
|
|
|
|
|
|||
|
|
Customer Contribution |
|
|
|
|
44,000 |
|
|||
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS |
44,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPOSED APPROPRIATIONS |
|
|
|
|
|||||
|
|
Physical Environment |
|
|
|
|
44,000 |
|
|||
|
|
TOTAL PROPOSED APPROPRIATIONS |
|
44,000 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WATER FUND |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS |
|
|
|||||||
|
|
Other Financing Sources: |
|
|
|
|
|
|
|||
|
|
Renewal & Replacement |
|
|
22,694 |
|
|||||
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS |
22,694 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPOSED APPROPRIATIONS |
|
|
|
|
|||||
|
|
Physical Environment |
|
|
|
|
22,694 |
|
|||
|
|
TOTAL PROPOSED APPROPRIATIONS |
|
|
22,694 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL FUNDS |
|
|
|
|
|
|
|
||
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS |
|
|
|||||||
|
|
Other Financing Sources: |
|
|
|
|
|
|
|||
|
|
Miscellaneous Revenues |
|
|
23,000 |
|
|||||
|
|
Fund Balance Appropriated |
|
|
|
79,131 |
|
||||
|
|
Federal Grant |
|
|
|
|
|
264,000 |
|
||
|
|
Impact Fees |
|
|
|
|
|
22,694 |
|
||
|
|
Customer Contribution |
|
|
|
|
44,000 |
|
|||
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS |
432,825 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL FUNDS |
|
|
|
|
|
|
|
||
|
|
PROPOSED APPROPRIATIONS |
|
|
|
|
|||||
|
|
Physical Environment |
|
|
|
|
66,694 |
|
|||
|
|
Culture & Recreation |
|
|
|
|
264,000 |
|
|||
|
|
Public Safety |
|
|
|
|
|
102,131 |
|
||
|
|
TOTAL PROPOSED APPROPRIATIONS |
|
432,825 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SECTION II. |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
This ordinance shall become effective upon its passage and adoption by the Leesburg City Commission in the manner provided by law. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
PASSED AND ADOPTED at a regular meeting of the City Commission of the City of Leesburg, Florida held on the ________day of_________, 2008. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
John Christian, Mayor |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
ATTEST: |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
City Clerk |
|
|
|
|
|
|
|
|
||