|
(1
<br />(1
<br />(1
<br />(1
<br />Proposed Budget Comparison by Fund
<br />Fiscal Year 2016/17 and 2017/18
<br />(94,445) (5.30)%
<br />Total - Internal Service Funds: $28,141,689 $28,389,283 $26,996,960 ($1,144,729) (4.07)%
<br />Total - All Funds: $346,412,671'1 $340,409,391 $327,646,370 ($18.766.301) /S 49►0"
<br />(1) Enterprise and Internal Service funds are net of capital in accordance with Generally Accepted Accounting Principles (GAAP).
<br />24
<br />•
<br />FY 2016/17
<br />FY 2017/18
<br />Fund
<br />Number and Description
<br />Budget @
<br />Department
<br />FY 2017/18
<br />Increase
<br />% Increase
<br />3/31/17
<br />Requests
<br />Proposed Budget
<br />(Decrease)
<br />(Decrease)
<br />Spec, Revenue Funds continue
<br />184
<br />Vero Highlands Streetlighting
<br />$87,818
<br />$87,818
<br />$87,881
<br />$63.
<br />0.07%
<br />186
<br />Porpoise Point Streetlighting
<br />613
<br />613
<br />613
<br />0
<br />187
<br />Single Streetlights
<br />2,400
<br />2,400
<br />2,400
<br />0
<br />0.00
<br />0.00%
<br />188
<br />Laurel Court Streetlighting
<br />1,235
<br />1,235
<br />1,236
<br />1
<br />0.08
<br />189
<br />Tierra Linda Streetlighting
<br />2,882
<br />2,882
<br />2,884
<br />2
<br />0.07%
<br />190
<br />Vero Shores Streetlighting6,208
<br />6,208
<br />6,194
<br />(14)
<br />(0.23)%
<br />191
<br />Ixora/Eastview Streetlighting
<br />7,095
<br />7,095
<br />7,101
<br />6
<br />0.08%
<br />192
<br />Royal Poinciana Streetlighting
<br />15,643
<br />15,643
<br />15,654
<br />11
<br />0.07%
<br />193
<br />Roseland Streetlighting
<br />1,837
<br />1,837
<br />1,837
<br />0
<br />0.00%
<br />194
<br />Whispering Pines Streetlighting
<br />1,703
<br />1,703
<br />1,703
<br />0
<br />0.00%
<br />195
<br />Moorings Streetlighting
<br />18,902
<br />18,902
<br />18,785
<br />(117)
<br />(0.62)%
<br />196
<br />Walker's Glen Streetlighting
<br />2,084
<br />2,084
<br />2,084
<br />0
<br />0.00%
<br />197
<br />Glendale Lakes Streetlighting
<br />3,925
<br />3,925
<br />3,928
<br />3
<br />0.08%
<br />198
<br />Floralton Beach Streetlighting
<br />2,571
<br />2,571
<br />2,571
<br />0
<br />0.00%
<br />199
<br />West Wabasso Streetlighting7,494
<br />7,494
<br />7,513
<br />19
<br />0.25%
<br />185
<br />Vero Lake Estates M.S.B.U.
<br />475,637
<br />475,637
<br />931,617
<br />455,980
<br />-95.87%
<br />Total - Special Revenue Funds:
<br />$37,382,678
<br />$38,983,113
<br />$28,690,061
<br />($8,692,617)
<br />(23.25)%
<br />Other DehfS' ervice funds:.:
<br />204
<br />1 Dodger Bonds
<br />$1,048,166
<br />$1,062,812
<br />$1,062,812
<br />$14,64611.40
<br />Ca tal hro ect Funds.
<br />308
<br />Dodgertown Capital Reserve Fund
<br />$250,000
<br />$250,000
<br />$250,000
<br />$0
<br />0.00% l
<br />315
<br />Optional One Cent Sales Tax
<br />45,323,121
<br />26,557,293
<br />32,607,236
<br />(12,715,885)
<br />(28.06)%
<br />Total - Capital Project Funds:
<br />$45,573,121
<br />$26,807,293
<br />$32,857,236
<br />($12,715,885)
<br />(27.90) %
<br />Ente
<br />rise Funds:
<br />418
<br />Golf Course
<br />$2,815,861
<br />$2,871,779
<br />$2,892,007
<br />$76,146
<br />2.70%
<br />441
<br />County Building Department
<br />3,570,420
<br />3,819,274
<br />3,853,306
<br />282,886
<br />7.92%
<br />471
<br />Utilities
<br />39,741,409
<br />42,048,613
<br />41,936,341
<br />2,194,932
<br />5.52%
<br />472
<br />Utilities -Impact Fee
<br />1,362,775
<br />1,362,775
<br />1,362,775
<br />0
<br />0.00%
<br />Total - Enterprise Funds:
<br />$47,490,465
<br />$50,102,441
<br />$50,044,429
<br />$2,553,964
<br />5.38%
<br />Internal Service:Funds:
<br />501
<br />Fleet Management
<br />$3,555,869
<br />$3,628,222
<br />$3,573,592
<br />$17,723
<br />0.50
<br />502
<br />Self -Insurance
<br />4,649,818
<br />4,764,086
<br />4,765,018
<br />115,200
<br />2.48
<br />504
<br />Employee Health Insurance
<br />18,153,528
<br />18,156,414
<br />16,970,321
<br />(1,183,207)
<br />(6.52)%
<br />(94,445) (5.30)%
<br />Total - Internal Service Funds: $28,141,689 $28,389,283 $26,996,960 ($1,144,729) (4.07)%
<br />Total - All Funds: $346,412,671'1 $340,409,391 $327,646,370 ($18.766.301) /S 49►0"
<br />(1) Enterprise and Internal Service funds are net of capital in accordance with Generally Accepted Accounting Principles (GAAP).
<br />24
<br />•
<br />
|