HomeMy WebLinkAbout09082008Specialcm' c~
~E~A-~'T11~~j
.,._
_._ -_
--
~__. -
HOME OF PELICAN ISLAND
SEBASTIAN CITY COUNCIL
AGENDA
SPECIAL MEETING -BUDGET HEARING
MONDAY, SEPTEMBER 8, 2008 - 6:00 P.M.
CITY COUNCIL CHAMBERS
1225 MAIN STREET, SEBASTIAN, FLORIDA
The Proposed FY 2008-2009 Budget is Available for Review in the Office of the City Clerk
and on the City's Website
CALL TO ORDER
2. PLEDGE OF ALLEGIANCE
3. ROLL CALL
4. CITY MANAGER UPDATE
5. 1ST PUBLIC HEARING AND ADOPTION OF PROPOSED MILEAGE AND TENTATIVE
FY 2007/2008 BUDGET
A. City Manager Announcement of Proposed Millage Rate of 3.3646 Mills Which
is 9.21 % Less than Rolled-Back Rate of 3.7060 Mills
B. Mayor Opens Public Hearing on Proposed Millage and Tentative Budget
C. Amend Tentative Budget as Council Sees Fit, Recompute Proposed Millage
If Necessary and Publicly Announce the Percent, If Any, by Which
Recomputed Proposed Millage Exceeds Rolled-Back Rate (Any Recomputed
Millage Can Only Be Decreased and Will Not Exceed Rolled-Back Rate)
08.046 D. Adopt RESOLUTION NO. R-08-15 -Proposed Millage Rate for Calendar
T-4 Year 2008 -Final Public Hearing and Final Adoption Scheduled for
September 17, 2008 (Finance Director Transmittal, R-08-15)
A RESOLUTION OF THE CITY OF SEBASTIAN, INDIAN RIVER
COUNTY, FLORIDA, ADOPTING A PROPOSED MILEAGE RATE OF
3.3646 MILLS FOR THE CALENDAR YEAR 2008; PROVIDING FOR
CONFLICTS; AND PROVIDING FOR AN EFFECTIVE DATE.
08.046 E. Adopt RESOLUTION NO. R-08-16 -Fiscal Year 2008/2009 Tentative
5-16 Budget -Final Public Hearing and Final Adoption Scheduled for
September 17, 2008 (Finance Director Transmittal, R-08-16 Schedule
«A„~
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
SEBASTIAN, INDIAN RIVER COUNTY, FLORIDA ADOPTING THE
TENTATIVE BUDGET FOR THE FISCAL YEAR BEGINNING
OCTOBER 1, 2008 AND ENDING SEPTEMBER 30, 2009; MAKING
APPROPRIATIONS FOR THE PAYMENT OF OPERATING
EXPENSES, CAPITAL EXPENSES, AND FOR THE PRINCIPAL AND
INTEREST PAYMENTS ON THE BOND AND OTHER INDEBTEDNESS
OF THE CITY IN THE CITY'S GENERAL FUND, SPECIAL REVENUE
FUNDS, DEBT SERVICE FUND, CAPITAL IMPROVEMENT FUNDS,
GOLF COURSE FUND, AIRPORT FUND, AND BUILDING
DEPARTMENT FUND AS PROVIDED FOR IN SCHEDULE "A",
ATTACHED HERETO, ESTABLISHING AUTHORITY OF THE CITY
MANAGER TO IMPLEMENT THE BUDGET; PROVIDING FOR
SEVERABILITY; PROVIDING FOR CONFLICTS; AND PROVIDING
FOR AN EFFECTIVE DATE.
6. ADJOURNMENT (All special meetings shall adjourn at 10:00 pm unless extended for
up to one half hour by a majority vote of City Council)
HEARING ASSISTANCE HEADPHONES ARE AVAILABLE IN THE COUNCIL CHAMBERS FOR ALL
GOVERNMENT MEETINGS.
Special City Council Meetings are Scheduled r'or dive R!oadcast on Comcast Channel 25
ANY PERSON WHO DECIDES TO APPEAL ANY DECISION MADE WITH RESPECT TO ANY MATTER
CONSIDERED AT THIS MEETING WILL NEED A RECORD OF THE PROCEEDINGS AND MAY NEED
TO ENSURE THAT A VERBATIM RECORD OF THE PROCEEDINGS IS MADE, WHICH RECORD
INCLUDES THE TESTIMONY AND EVIDENCE UPON WHICH THE APPEAL IS TO BE HEARD.
(286.0105 F.S.)
IN COMPLIANCE WITH THE AMERICANS WITH DISABILITIES ACT (ADA), ANYONE WHO NEEDS A
SPECIAL ACCOMMODATION FOR THIS MEETING SHOULD CONTACT THE CITY'S ADA
COORDINATOR AT 589-5330 AT LEAST 48 HOURS IN ADVANCE OF THIS MEETING.
Upcoming meetings:
September 10, 2008 - 6:30 pm -Regular City Council Meeting
September 17, 2008 - 5 pm - CRA Budget Hearing and Adoption
September 17, 2008 - 6 pm -Special Council Meeting for Final Public Hearing on Budget
September 24, 2008 - 6:30 pm -Regular City Council Meeting
r~7y OF
,, ~ _I .
_~ - ~ =_ -_
FEf}1~lE t3F PELtC~hl ESLA~3D
Citv of Sebastian, Florida
Subject: Resolution No. R-08-15 Agenda No. ~ ~, ~ ~"
Adoption of Proposed Millage Rate for
Calendar Year 2008.
Department O~ i . Finance~~~ ~~
-
`~
City Attorney:
Approved for Submittal by: City Manager City Clerk: ~ ~% ~~~-
Date Submitted: September 3, 2008
For Agenda of: September 8, 2008
Exhibits:
- Resolution No. R-08-15
EXPENDITURE AMOUNT BUDGETED: APPROPRIATION
REQUIRED: N/A N/A REQUIlZED: N/A
SUMMARY
In accordance with Florida Statute 200.065 (7)(a.)(1.), City Council is required to tentatively adopt
a millage tax rate for calendar year 2008 and for the budget year beginning October 1, 2008 and
ending September 30, 2009 at the first public hearing in which the budget is presented.
The proposed millage tax rate of THREE POINT THREE SIX FOUR SIX (3.3646) MILLS is
9.21% lower than the "rolled-back" tax rate of 3.7060 mills and will provide sufficient operating
revenue to cover expenditures proposed for the Fiscal Year 2008/2009 budget.
RECOMMENDED ACTION
Move to adopt Resolution R-08-15.
1, J
RESOLUTION NO. R-08-15
A RESOLUTION OF THE CITY OF SEBASTIAN, INDIAN
RIVER COUNTY, FLORIDA, ADOPTING A PROPOSED
MILEAGE RATE OF 3.3646 MILLS FOR THE CALENDAR
YEAR 2008; PROVIDING FOR CONFLICTS; AND
PROVIDING FOR AN EFFECTIVE DATE.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
SEBASTIAN, INDIAN RIVER COUNTY, FLORIDA, that:
Section 1. MILEAGE RATE LEVY. There is hereby proposed to levy an
Ad Valorem Tax of THREE POINT THREE SIX FOUR SIX (3.3646) MILLS against all
real and tangible personal property for the calendar year (January 1, 2008 through
December 31, 2008) and the resulting tax revenue is to be appropriated for the General
Operating Fund of the City of Sebastian for the fiscal year beginning October, 1, 2008
and ending September 30, 2009.
Section 2. ROLLED-BACK RATE. The tax rate established in Section 1.
is 9.21% lower than the computed "rolled-back" tax rate of 3.7060 mills.
Section 3. CONFLICT. All resolutions or parts of resolutions in conflict
herewith are hereby repealed.
Section 4. EFFECTIVE DATE. This resolution shall take effect
immediately upon its adoption.
The foregoing Resolution was moved for adoption by Councilmember
The motion was seconded by Councilmember
into a vote, the vote was as follows:
Mayor Andrea B. Coy
Vice-Mayor Sal Neglia
Councilmember Al Paternoster
Councilmember Dale I. Simchick
Councilmember Eugene Wolff
and, upon being put
~'
The Mayor thereupon declared this Resolution duly passed and adopted this 8th day of
September 2008.
CITY OF SEBASTIAN, FLORIDA
By:
Andrea B. Coy, Mayor
ATTEST:
Sally A. Maio, MMC City Clerk
Approved as to form and legality for the
reliance by the City of Sebastian only:
Rich Stringer, City Attorney
O
CTfI idF
_~ ~~ ~.
_ - - - _
~-. ~ ~
F$GPt~aE t3F F`ELI.P.@7 ESIJ4PZCt
City of fiehastian_ Flnri~la
Subject: Resolution R-08-16 Agenda No. ~~ ~ t~ ~i (~
Adoption of a Tentative Budget for Fiscal
Year 2008/2009
Department Orgi inance'~ ~--,~~~ ~
City Attorney: '~
Approved for Submittal by: City Manager City Clerk: ,~
~a
Date Submitted: September 3, 2008
For Agenda of: September 8, 2008
Exhibits:
• Resolution R-08-16 and Schedule "A"
EXPENDITURE AMOUNT BUDGETED: APPROPRIATION
REQUIRED: N/A N/A REQUIRED: N/A
SUMMARY
In accordance with Florida Statute 200.065, a tentative budget for fiscal year 2008/2009, beginning
October 1, 2008 and ending September 30, 2009, has been submitted to the City Council for review.
A Budget Workshop was held on August 25, 2008 for the purpose of providing Council
deliberations on the budget and public input. There have been no changes or modifications to the
recommendations presented by the City Manager at that meeting. An error was discovered in the
amounts shown for tax increment revenues for the Community Redevelopment Agency, so
corrected pages have been provided for that Fund.
The proposed budget for the City as a whole is $25,744,749. A summary by Fund is presented in
Schedule "A".
RECOMMENDED ACTION
Move to adopt Resolution R-08-16.
0
O
RESOLUTION NO. R-08-16
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
SEBASTIAN, INDIAN RIVER COUNTY, FLORIDA ADOPTING
THE TENTATIVE BUDGET FOR THE FISCAL YEAR BEGINNING
OCTOBER 1, 2008 AND ENDING SEPTEMBER 30, 2009; MAHING
APPROPRIATIONS FOR THE PAYMENT OF OPERATING
EXPENSES, CAPITAL EXPENSES, AND FOR THE PRINCIPAL
AND INTEREST PAYMENTS ON THE BOND AND OTHER
INDEBTEDNESS OF THE CITY IN THE CITY'S GENERAL FUND,
SPECIAL REVENUE FUNDS, DEBT SERVICE FUND, CAPITAL
IMPROVEMENT FUNDS, GOLF COURSE FUND, AIRPORT
FUND, AND BUILDING DEPARTMENT FUND AS PROVIDED
FOR IN SCHEDULE "A", ATTACHED HERETO, ESTABLISHING
AUTHORITY OF THE CITY MANAGER TO IMPLEMENT THE
BUDGET; PROVIDING FOR SEVERABILITY; PROVIDING FOR
CONFLICTS; AND PROVIDING FOR AN EFFECTIVE DATE.
WHEREAS, the City Manager has submitted a Proposed Budget for the City of
Sebastian for the fiscal year beginning October 1, 2008, and ending September 30, 2009;
and
WHEREAS, on September 8, 2008, the City Council conducted Public Hearings on
the Tentative Budget.
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE
CITY OF SEBASTIAN, INDIAN RIVER COUNTY, FLORIDA, that:
Section 1. The City Manager's Tentative Budget is hereby adopted for the Fiscal
Year beginning October 1, 2008 and ending September 30, 2009, subject to final hearing
on September 17, 2008.
Section 2. The amounts shown on the attached Schedule "A" are to be appropriated
out of the Treasury of the City, including any revenues accruing to the City available for
purposes of the City's budgetary accounts.
Section 3. The City Manager shall be authorized and directed to proceed with the
implementation of the service programs and projects provided for in the budget. Such
implementation is to be consistent with the provisions of the City Code of Ordinances and
policies established by the City Council.
Section 4. The City Manager shall be authorized to make budget adjustments within
budgetary accounts, as he deems appropriate. He shall be further authorized to make
budget adjustments between budgetary accounts when necessary to implement programs,
~/
projects, and expenditures authorized by the City Council. All other budgetary
adjustments will require prior approval by the City Council.
By:
CITY OF SEBASTIAN, FLORIDA
Andrea Coy, Mayor
~'
Section 5. If any clause, section, or other parts of this Resolution shall be held by any
Court of competent jurisdiction to be unconstitutional or invalid, such unconstitutional or
invalid part shall be considered as eliminated and shall in no way affect the validity of the
other provisions of this Resolution.
Section 6. All Resolutions or parts of Resolutions in conflict herewith are hereby
repealed to the extent of such conflict.
Section 7. This Resolution shall become effective upon passage.
The foregoing Resolution was moved for adoption by Councilmember
The motion was seconded by Councilmember and, upon being put
into a vote, the vote was as follows:
Mayor Andrea Coy
Vice-Mayor Sal Neglia
Councilmember Al Paternoster
Councilmember Dale I. Simchick
Councilmember Eugene Wolff
The Mayor thereupon declared this Resolution duly passed and adopted this 8th day of
September, 2008.
ATTEST:
Sally A. Maio, MMC City Clerk
Approved as to form and legality for the
reliance by the City of Sebastian only:
Rich Stringer, City Attorney
ATTACHMENT TO RESOLUTION R-07-38
SCHEDULE "A"
BUDGET SUMMARY
FISCAL YEAR 2008/2009
GENERAL FUND
REVENUES:
001501 Taxes and•franchise fees $ 7,958,921
001501 Licenses and permits 55,200
001501 Intergovernmental 2,052,529
001501 Charges for services 327,301
001501 Fines and forfeits 59,600
001501 Miscellaneous 490,759
001501 Transfers in 849,000
001501 Restricted cash balance canyforward 81,400
Total Revenues $ 11,874,710
EXPENDITUR ES:
010001 City Council $ 54,065
010005 City Manager 269,986
010009 City Clerk 321,087
010010 City Attorney 239,086
010020 Finance 401,990
010021 Management Information System 266,344
010035 Human Resources 176,553
010041 Police Administration 666,255
010043 Police Patrol Division 2,491,553
010047 Police Detective Division 714,798
010048 Police Support Services 307,179
010049 Police Dispatch Unit 503,931
010051 Engineering 464,968
010053 Stormwater Utility 1,286,528
010052 Roads and Maintenance 790,037
010054 Garage 210,111
010056 Facilities Maintenance 277,264
010057 Parks and Recreation 1,112,395
010059 Cemetery 166,187
010080 Growth Management 338,264
010045 Code Enforcement Division 141,614
010099 Non-deparhnental 674,515
Total Expenditures $ 11,874,710
1
C~,
ATTACHMENT TO RESOLUTION R-07-38
SCHEDULE "A"
BUDGET SUMMARY
FISCAL YEAR 2008/2009
lv
SPECIAL REVENUE FUNDS
LOCAL OPTION GAS TAX FUND
120010 REVENUES
Taxes $ 650,000
Miscellaneous 70,047
Appropriation from prior year 34,753
Total Revenues $ 754,800
120051 EXPENDITURES
Operating $ 204,800
Debt service 300,000
Transfers out 250,000
Total Expenditures $ 754,800
DISCRETIONARY SALES TAX FUND
130010 REVENUES
Taxes $ 2,400,000
Miscellaneous 78,000
Appropriation from prior year 789,957
Total Revenues $ 3,267,957
130051 EXPENDITURES
Transfers out $ 3,267,957
Total Expenditures $ 3,267,957
RECREATION IMPACT FEE FUND
160010 REVENUES
Impact fee $ 100,000
Miscellaneous 35,000
Restricted cash balance carryforward 40,000
Total Revenues $ 175,000
160051 EXPENDITURES
Transfers out $ 175,000
Total Expenditures $ 175,000
STORMWATER UTILITY FUND
163010 REVENUES
Stormwater utility fee 850,000
Miscellaneous 47,200
Restricted cash balance carryforward 46,435
Total Revenues $ 943,635
163051 EXPENDITURES
Operating $ 3,500
Transfers out 940,135
Total Expenditures $ 943,635
2
ATTACHMENT TO RESOLUTION R-07-38
SCHEDULE"A"
BUDGET SUMMARY
FISCAL YEAR 2008/2009
SPECIAL REVENUE FUNDS -CONTINUED
LAW ENFORCEMENT FORFEITURE FUND
190010 REVENUES
Fines and forfeits
Miscellaneous
Restricted cash balance carryforward
Total Revenues
190051 EXPENDITURES
Operating
Total Expenditures
G.R.E.A.T. PROGRAM FUND
191010 REVENUES
Intergovernmental Revenue
Total Revenues
191051 EXPENDITURES
Operating
Total Expenditures
COMMUNITY REDEVELOPMENT AGENCY FUND
163010 REVENUES
Tax Increment -Sebastian
Tax Increment -Indian River County
Miscellaneous
Total Revenues
163051 EXPENDITURES
Operating
Transfers out
Unappropriated
Total Expenditures
DEBT SERVICE FUNDS
DISCRETIONARY SALES SURTAX REVENUE BONDS
230010 REVENUES
Miscellaneous
Transfers in
Total Revenues
230051 EXPENDITURES
Operating
Debt service
Total Expenditures
3
8,000
3,000
4,500
$ 15,500
$ 15,500
$ 15,500
$ -
$ -
$ -
277,000
252,656
26,000
$ 555,656
$ 103,100
60,000
392,556
$ 555,656
1,974
1,032,957
$ 1,034,931
$ 300
$ 1,034,631
$ 1,034,931
~~
ATTACHMENT TO RESOLUTION R-07-38
SCHEDULE "A"
BUDGET SUMMARY
FISCAL YEAR 2008/2009
1Z
STORMWATER UTILITY REVENUE BONDS
263010 REVENUES
Miscellaneous
Transfers in
Total Revenues
263051 EXPENDITURES
Debt service
Total Expenditures
4
875
440,135
$ 441,010
$ 441,010
$ 441,010
ATTACHMENT TO RESOLUTION R-07-38
SCHEDULE"A"
BUDGET SUMMARY
FISCAL YEAR 2008/2009
CAPITAL PROJECTS FUNDS
REVENUES
Transfer from Local Option Gas Tax Fund -
Transfer from Discretionary Sales Tax fund 2,235,000
Transfer from Recreation Impact Fee Fund 175,000
Transfer from Stormwater Fund 125,000
Transfer from Cemetery Trust 50,000
Airport Operating Revenues 290,000
Grants 1,160,000
Total Revenues $ 4,035,000
EXPENDITURES
Transportation 3,000,000
Recreation facilities projects 175,000
Stormwater Improvements/Physical Environment 475,000
Public Safety 385,000
Debt service $ -
Total Expenditures $ 4,035,000
ENTERPRISE FUNDS
GOLF COURSE FUND
410010 REVENUES:
Charges for services $ 1,649,610
Miscellaneous revenues 33,423
Restricted cash balance cairyforward 18,750
Total Revenues $ 1,701,783
EXPENSES:.
GOLF COURSE ADMINISTRATION
410110 Personal services $ 302,903
Operating expenses 346,047
Debt service 304,990
Total Administration $ 953,940
GOLF COURSE GREEN DIVISION
410120 Operating expenses 572,350
Capital Outlay 11,750
Total Golf Course Green Division $ 584,100
GOLF COURSE CARTS DIVISION
410130 Personal services 83,398
Operatuig expenses 73,345
Capital Outlay 7,000
Total Golf Course Carts Division $ 163,743
Total Golf Course Expenses $ 1,701,783
5 ~~
ATTACHMENT TO RESOLUTION R-07-38
SCHEDULE"A"
BUDGET SUMMARY
FISCAL YEAR 2008/2009
AIRPORT FUND
450010 REVENUES
Charges for services $ 404,465
Miscellaneous revenues 4,095
Total Revenues $ 408,560
450110 EXPENSES:
Personal services $ 232,065
Operating expenses 156,495
Transfer out 20,000
Total Expenses $ 408,560
BUILDING DEPARTMENT
480010 REVENUES
Charges for services $ 503,207
Miscellaneous revenues 33,000
Total Revenues $ 536,207
480110 EXPENSES:
Personal services $ 398,841
Operating expenses 137,366
Total Expenses $ 536,207
TOTAL BUDGET SUMMARY
GENERAL FUND $ 11,874,710
SPECIAL REVENUE FUNDS 5,712,548
DEBT SERVICE FUNDS 1,475,941
CAPITAL PROJECT FUNDS 4,035,000
ENTERPRISE FUNDS 2,646,550
TOTAL BUDGET FOR ALL FUNDS $ 25,744,749
l4
6
CITY OF SEBASTIAN, FLORIDA 2008/2009 ANNUAL BUDGET
COMMUNITY REDEVELOPMENT AGENCY
City of Sebastian Community Redevelopment Agency was created by City Ordinance in 1995,
pursuant to Section 163.387, Florida Statutes. The purpose of the Community Redevelopment
Agency is the removal of blighted areas and the development of such areas, pursuant to the
Community Redevelopment Act of 1969. All revenues and expendihires related to the City's
Community Redevelopment Agency are included in this fund. In FY 2008-2009, a transfer will
be made to General Fund to offset the additional costs of providing enhanced maintenance of
parks and medians within this area.
COMMUNITY REDEVELOPMENT AGENCY REVENUES
Code: 140010
Account
Number Description
FY 04/05
Actual
FY 05/06
Actual
FY 06/07
Actual Amended
FY 07/08
Bud et
FY 07/08
Projected FY 08/09
Adopted
Bud et
TAXES
338200 Tax Increment Revenue -Sebastian 160,753 178,786 282,546 256,482 250,499 277,000
338200 Tax Increment Revenue -Indian River Cty 126,886 160,051 270,195 256,541 252,885 252,656
TOTAL TAXES 287,639 338,837 552,741 513,023 503,384 529,656
MISCELLANEOUS REVENUE
361100 Interest Income 8,747 28,500 33,210 24,000 20,000 26,000
TOTAL MISCELLANEOUS REVENUE 8,747 28,500 33,210 24,000 20,000 26,000
NON-REVENUE SOURCES
381320 Transfer from Capital Project Fund 21,598 0 0 0 0 0
389991 Fund Balance Carried Forward 0 0 0 669,538 0 0
TOTAL NON-REVENUE SOURCES 21,598 0 0 669,538 0 0
TOTAL RIVERFRONT REDEVELOPMENT 317,984 367,337 585,951 1,206,561 523,384 555,656
156
CJ
Gv(;~~L~~D ,A.5 ~~ ~~/vim%~
CITY OF SEBASTIAN, FLORIDA 2008/2009 ANNUAL BUDGET
COMMUNITY REDEVELOPMENT AGENCY EXPENDITURES
Code: 140051
Account
Number Description
OPERATING EXPENDITURES
FY 04/05
Actual
FY 05/06
Actual
FY 06/07
Actual Amended
FY 07/08
Budget
FY 07/08
Projected FY 08/09
Adopted
Budget
533100 Professional Services 5,000 14,492 5,000 8,500 18,400 10,000
533120 Consultants 0 0 0 5,000 0 0
533201 Admin Svcs Provided by the GF 7,203 9,086 36,575 12,826 12,826 12,584
533400 Other Contractual Services 0 0 3,000 0 0 0
534120 Postage 24 0 0 50 0 0
534315 Public Lighting 8,453 13,053 14,023 13,500 13,500 14,850
534830 Special Events Expense 10,953 31,505 18,160 33,666 33,666 33,666
534920 Legal Ads 0 71 78 0 1,372 100
535200 Departmental Supplies 100 0 1,188 750 914 1,000
535410 Dues & Memberships 395 395 695 695 870 900
TOTAL OPERATING EXPENDITURES 32,128 68,602 78,719 74,987 81,548 73,100
CAPITAL OUTLAY AND PROJECTS
606100 Land 0 0 394,999 0 0 0
606310 Improvements Other Than Building 0 0 1,500 0 0 0
606400 Equipment 0 0 99,524 0 0 0
606900 Infrastructure -Yacht Club 0 0 29,207 0 0 0
606900 Infrastructure -Indian River Drive 0 0 84,592 106,249 106,249 0
TOTAL CAPITAL OUTLAY AND PROJECTS 0 0 609,822 106,249 106,249 0
GRANTS AND AIDS
820100 Facade/Sign Improvement Program 0 0 1,560 30,000 30,000 30,000
TOTAL GRANTS AND AIDS 0 0 1,560 30,000 30,000 30,000
NON-OPERATING
909100 Interfund Trfr to General Fund 001 0 0 0 0 0 60,000
909133 Interfund Trfr to CIP Fund 330 0 0 215,401 619,561 619,561 0
909990 Unappropriated 0 0 0 0 0 392,556
TOTAL NON-OPERATING 0 0 215,401 619,561 619,561 452,556
TOTAL RIVERFRONT REDEVELOPMENT 32,128 68,602 905,502 830,797 837,358 555,656
I~
157