13.07.2015 Views

Report of the Montpelier City Council's Citizen Budget Review ...

Report of the Montpelier City Council's Citizen Budget Review ...

Report of the Montpelier City Council's Citizen Budget Review ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Attachment 3NOTE: The following chart is for example purposes only and do not represent actual budgetamounts.<strong>Budget</strong> (gap) WorksheetCategory ($ millions) General Fund Special FundCapitalImprovementCurrent Year Adopted <strong>City</strong> <strong>Budget</strong> - Revenues:10,000,000 6,935,577 481,032Changes by Major Revenue Category:PILOT 50,000Permits & Licenses (4,000)Fed Grant changes (4,000)Fees & charges for Services 40,000 220,500 12,000Rents & commissions (27,000)Fines & forfeitures 9,000Leases (20,000)Investment earnings (20,000)Misc revenue 2,000Operating transfers (non-discretionary) (60,000) 30,200Property tax changes -Net Estimated Changes in Revenues (34,000) 250,700 12,000Total Estimated Available Revenue for Next <strong>Budget</strong> Year 9,966,000 7,436,977 505,032Current Year Adopted <strong>City</strong> <strong>Budget</strong> - Expenditures:10,000,000 6,935,577 481,032Changes by Major Expenditure Category:Salaries (union contract) 100,000 (7,500)Salaries (non-union) 25,000 29,000Additional Staff positions 15,000Temporary Staff positions 1,000Health Benefits 50,000 3,000Contracts 3,000 10,000Operating expenses 151,000Debt service (28,000) (10,000)Equipment purchases 94,000 70,000 12,000Net Estimated Changes in Expenditures for Next <strong>Budget</strong> Year 260,000 245,500 12,000Total Estimated Expenditures for Next <strong>Budget</strong> Year 10,260,000 7,181,077 493,032Total (Shortfall)/Surplus (294,000) 255,900 12,000[END BUDGET PROCESS SUBCOMMITTEE REPORT]Page 35 <strong>of</strong> 88

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!