WHEREAS, for the ongoing operation of the municipal government, it is necessary to appropriate funds for fiscal year 2017; and

Similar documents
daily operation of municipal departments in that the City

ORDINANCE NO Introduced By: Administration

Memorandum CITY OF SHAKER HEIGHTS I ECONOMIC DEVELOPMENT

ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY

VILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS

First Reading - Effective Date - Second Reading - Vote yeas nays

General Operating Fund

VILLAGE OF McDONALD, OHIO ORDINANCE NO.

ORDINANCE NO WHEREAS, the Issaquah City Council adopted the 2017 budget pursuant to

CITY OF CHARLOTTESVILLE, VIRGINIA

Name. Basic Form Instructions

TUESDAY, JANUARY 19, 2016 REGULAR MEETING

ORDINANCE NO. 701 (Adopting FY Budget)

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

December Sunday Monday Tuesday Wednesday Thursday Friday Saturday 5 PLANNING COMMISSION 7:00 CAUCUS 6:45 20 BZA 7:00 CAUCUS 6:45 19 BZA 7:00

Budget Resolution

ORDINANCE NO

First Reading - 11/07/2011 Effective Date - 11/21/2011 Second Reading 11/21/2011 Vote yeas nays

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER

ORDINANCE NO: INTRODUCED BY: ADMINISTRATION

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF

Muncie Civil City, Delaware County, Indiana Detailed Receipts 2013

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

Township of Hillsborough

RECORD OF ORDINANCES

Financial Recovery Plan

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

Second Quarter Financial Statements

2012 Budget FINAL 9/12/11

2019 Budget PROPOSED Budget & Finance Budget & Finance

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE

LORAIN CITY COUNCIL. Committee Agenda Wednesday, March 23, 5:30 p.m.

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

ORDINANCE NO. CID-3193

ORDINANCE NO. BE IT ORDAINED BY THE COUNCIL of the City of Painesville, Lake County,

Item No. 14 Town of Atherton

FARR WEST CITY Tentative Revised Budget

DCED-CLGS-30 (9-09) Received by DCED: 06/30/ GLEN OSBORNE BORO, ALLEGHENY COUNTY

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

CITY OF JOPLIN FY 2018 PROPOSED BUDGET

State of Kansas City. General a 7 454,090 83,933 Debt Service Employee Benefits 226,503 42,462 Library 37,000 28,114

Town of Phillipsburg

City of Fairview Park, Ohio

ALLEGANY COUNTY, MARYLAND

LONDON BRITAIN TOWNSHIP LANDENBERG, PENNSYLVANIA CHESTER COUNTY

ORDINANCE #231 CITY OF EAST JORDAN CHARLEVOIX COUNTY, MICHIGAN FISCAL YEAR 2014/2015 PROPOSED BUDGET CITY COMMISSION MEETING MAY 6, 2014

An Ordinance fixing the budget of estimated revenues and expenditures for the Red River Parish Police Jury GENERAL FUND for the year 2015.

Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M.

AN APPROPRIATION ORDINANCE

Third Quarter Financial Statements

Village of Riverside Public Hearing Proposed 2017 Tax Levy Village of Riverside and Riverside Public Library

INDEPENDENT AUDITOR'S REPORT. December 31, 2016

SECTION I GENERAL FUND

2013 MUNICIPAL DATA SHEET (MUST ACCOMPANY 2013 BUDGET)

BUDGET GENERAL FUND 2019 BEG. CASH BALANCE

City of Norwood, Ohio

ORDINANCE NO. O COUNCIL COUNCIL SALARIES $31, COUNCIL INCIDENTALS $4, TOTAL $35,580.00

BOROUGH OF WOODBURY HEIGHTS COUNTY OF GLOUCESTER REPORT OF AUDIT FOR THE YEAR ENDED DECEMBER 31, 2012

Spring Garden Township Commonwealth of Pennsylvania's Municipal Annual Audit and Financial Report

WHEREAS, the Mayor has presented the City Council with his proposed budget; and

2019 General Fund Budget

Borough of South Toms River

AGENDA REPORT SUMMARY. Fiscal Year Operating Budget and Fiscal Year Capital Improvement Plan

TOWN OF CARY OPERATING BUDGET ORDINANCE

2018 Property Tax Levy $28,699, Estimated Property Tax Levy $30,200,000 FINANCIAL IMPACT:

City of Milton 4th Qtr Financial Report

BOROUGH OF NORTH ARLINGTON BERGEN COUNTY, NEW JERSEY FINANCIAL STATEMENTS - WITH SUPPLEMENTARY INFORMATION DECEMBER 31, 2013

CITY OF PAPILLION MAYOR AND CITY COUNCIL REPORT NOVEMBER 7, 2017 AGENDA

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget

City of Oxford, Ohio 2014 Popular Annual Financial Report for the year ending December 31, 2014

Township of Spring. Financial Statements and Supplementary Information. December 31, 2016

City of Black Diamond, Wa. Financial Operating Report. For the First Quarter

Revenue Account Codes for FY Reporting Account Code

City of Anoka 2019 Proposed Budget

2018 Proposed Budget

Financial Tables BUDGET SUMMARY ACTUAL ADOPTED AMENDED RECOMM. % TOTAL ALL CITY FUNDS - EXPENDITURE BUDGET General 150

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

Ci bbd. West Brandywine Township West Brandywine, Pennsylvania Chester County. Annual Audit and Financial Report December 31, 2017

Description of Fund Types and Funds

Introductory Section

eli E~r$g-~ep\f"X:

Profit & Loss Budget vs. Actual January through December 2018

VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE

ORDINANCE NO TOWNSHIP OF MIDDLETOWN COUNTY OF MONMOUTH 2016 SALARY ORDINANCE

Township of Haverford

a. From the Police Fund to Motor Vehicles the sum of $29,500.00

MEMORANDUM Finance Department

NOTICE OF PROCEEDINGS City Council of the City of Defiance, Ohio Charles D. Beard Council Chambers City Hall, 631 Perry Street, Defiance, OH 43512

City of Williston Fiscal Year 2017/2018 Adopted Budget

CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE

Interim Statements % of Year Expended = 25.00%

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

Condensed Unconsolidated Financial Statements of. The City of Spruce Grove

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF December 31, 2010

101 GENERAL FUND BUDGET BUDGET ACTUAL

Interim Statements % of Year Collected/Expended = 66.67%

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

Policy Statement No: 304 Adopted: June 2011 Category: Financial Management. Subject: Reporting Unrestricted Fund Balance in the General Fund Financial

Transcription:

CITY OF FAIRVIEW PARK ORDINANCE NO. 17-59 ORIGINATED BY: THE FINANCE DEPARTMENT REQUESTED BY: MAYOR EILEEN PATTON SPONSORED BY: COUNCILWOMAN CLEARY AN ORDINANCE APPROPRIATING FUNDS FOR CURRENT EXPENSES AND OTHER EXPENDITURES OF THE CITY OF FAIRVIEW PARK, OHIO FOR THE PERIOD COMMENCING JANUARY 1, 2017 AND ENDING DECEMBER 31, 2017 AND DECLARING AN EMERGENCY. WHEREAS, for the ongoing operation of the municipal government, it is necessary to appropriate funds for fiscal year 2017; and WHEREAS, Ordinance 17-06A was approved by City Council on March 20, 2017, and was amended by Ordinance 17-49, which was approved on November 6, 2017, needs to be further amended to reflect budgetary changes. NOW, THEREFORE, BE IT ORDAINED BY THE COUNCIL OF THE CITY OF FAIRVIEW PARK, COUNTY CUYAHOGA AND STATE OF OHIO: SECTION 1. Council hereby provides for the current expenses and other expenditures of the City of Fairview Park, Ohio, for a period commencing January 1, 2017 and ending December 31, 2017, attached as Exhibit "A." SECTION 2. It is found and determined that all formal actions of this Council concerning and relating to the adoption of this ordinance were adopted in an open meeting of this Council, and that all deliberations of this Council and any of its committees that resulted in such formal action were in meetings open to the public in compliance with all legal requirements. SECTION 3. That this Ordinance is hereby declared to be an emergency measure necessary for the preservation of the public peace, health, safety and welfare and for the further reason that it is necessary for the daily operation of municipal departments, and provided it receives the affirmative vote of a majority plus one of the members elected to Council, it shall take effect and be in force immediately upon its passage and approval by the Mayor; otherwise from and after the earliest period allowed by law. PASSED: 1 st reading: 11.20.17 APPROVED: 2 nd reading: 3 rd reading: Michael P. Kilbane, President of Council Eileen Ann Patton, Mayor Liz L. Westbrooks, Clerk of Council

APPROPRIATIONS 2017 (dollar changes in bold) CITY OF FAIRVIEW PARK Temporary Annual Supplemental #1 Supplemental #2 (12/19/16) GENERAL FUND 1110 SECURITY OF PERSONS AND PROPERTY PERSONNEL SUBTOTAL $721,076.79 $2,230,858.41 $2,951,935.20 $21,343.00 $2,973,278.20 ($2,500.00) $2,970,778.20 OTHER SUBTOTAL $63,004.30 $100,650.94 $163,655.24 $0.00 $163,655.24 $2,500.00 $166,155.24 TOTAL SECURITY PERSONS AND PROPERTY $784,081.09 $2,331,509.35 $3,115,590.44 $21,343.00 $3,136,933.44 $0.00 $3,136,933.44 1130 FIRE PREVENTION AND CONTROL PERSONNEL SUBTOTAL $528,371.84 $1,489,307.27 $2,017,679.11 $0.00 $2,017,679.11 $0.00 $2,017,679.11 OTHER SUBTOTAL $19,995.38 $46,772.79 $66,768.17 $5,733.12 $72,501.29 $0.00 $72,501.29 TOTAL FIRE PREVENTION AND CONTROL $548,367.22 $1,536,080.06 $2,084,447.28 $5,733.12 $2,090,180.40 $0.00 $2,090,180.40 1140 FIRE PROTECTION REGIONAL EMS TOTAL FIRE PROTECTION REGIONAL EMS $39,250.00 $98,500.00 $137,750.00 $0.00 $137,750.00 ($8,600.00) $129,150.00 2200 PUBLIC HEALTH TOTAL PUBLIC HEALTH $210.00 $1,290.00 $1,500.00 $250.00 $1,750.00 $100.00 $1,850.00 3420 BAIN PARK CABIN TOTAL BAIN PARK CABIN $3,442.50 $11,557.50 $15,000.00 $2,850.00 $17,850.00 $0.00 $17,850.00 3810 SENIOR LIFE OFFICE PERSONNEL SUBTOTAL $96,119.26 $252,201.81 $348,321.07 $0.00 $348,321.07 $0.00 $348,321.07 OTHER SUBTOTAL $8,350.00 $25,860.00 $34,210.00 $0.00 $34,210.00 $1,500.00 $35,710.00 TOTAL SENIOR LIFE OFFICE $104,469.26 $278,061.81 $382,531.07 $0.00 $382,531.07 $1,500.00 $384,031.07 4410 PARKS AND PROPERTY MAINTENANCE OTHER SUBTOTAL $2,893.75 $6,106.25 $9,000.00 ($3,500.00) $5,500.00 ($2,000.00) $3,500.00 TOTAL PARKS AND PROPERTY MAINTENANCE $2,893.75 $6,106.25 $9,000.00 ($3,500.00) $5,500.00 ($2,000.00) $3,500.00 4510 PLANNING & DESIGN COMMISSION 17-2017 Final Appropriations_Exhibit A.xls Page 1 of 9

OTHER SUBTOTAL $598.18 $2,227.87 $2,826.05 $0.00 $2,826.05 $0.00 $2,826.05 TOTAL PLANNING COMMISSION $598.18 $2,227.87 $2,826.05 $0.00 $2,826.05 $0.00 $2,826.05 4520 BUILDING STANDARDS PERSONNEL SUBTOTAL $75,995.13 $243,179.88 $319,175.01 $0.00 $319,175.01 $1,400.00 $320,575.01 OTHER SUBTOTAL $2,590.53 $11,304.94 $13,895.47 $0.00 $13,895.47 $0.00 $13,895.47 TOTAL BUILDING STANDARDS $78,585.66 $254,484.82 $333,070.48 $0.00 $333,070.48 $1,400.00 $334,470.48 4530 BOARD OF APPEALS OTHER SUBTOTAL $247.48 $722.32 $969.80 $0.00 $969.80 $0.00 $969.80 TOTAL BOARD OF APPEALS $247.48 $722.32 $969.80 $0.00 $969.80 $0.00 $969.80 4570 ARCHITECTURAL BOARD OF REVIEW TOTAL ARCHITECTURAL BOARD OF REVIEW $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 5550 RECYCLING & SOLID WASTE DISPOSAL OTHER SUBTOTAL $24,796.25 $158,716.92 $183,513.17 $0.00 $183,513.17 $0.00 $183,513.17 TOTAL REFUSE COLLECTION AND DISPOSAL $24,796.25 $158,716.92 $183,513.17 $0.00 $183,513.17 $0.00 $183,513.17 6120 TRAFFIC SAFETY PERSONNEL SUBTOTAL $45,571.22 $133,153.74 $178,724.96 $0.00 $178,724.96 $1,800.00 $180,524.96 OTHER SUBTOTAL $11,927.36 $50,048.70 $61,976.06 $0.00 $61,976.06 $0.00 $61,976.06 TOTAL TRAFFIC SAFETY $57,498.58 $183,202.44 $240,701.02 $0.00 $240,701.02 $1,800.00 $242,501.02 6800 MOTOR VEHICLE MAINTENANCE PERSONNEL SUBTOTAL $0.00 $168,154.79 $168,154.79 $0.00 $168,154.79 $1,200.00 $169,354.79 OTHER SUBTOTAL $43,541.73 $212,735.27 $256,277.00 ($43,000.00) $213,277.00 $0.00 $213,277.00 TOTAL MOTOR VEHICLE MAINTENANCE $43,541.73 $380,890.06 $424,431.79 ($43,000.00) $381,431.79 $1,200.00 $382,631.79 7710 MAYOR'S OFFICE PERSONNEL SUBTOTAL $45,257.97 $137,655.57 $182,913.54 $0.00 $182,913.54 $1,250.00 $184,163.54 OTHER SUBTOTAL $2,836.25 $7,859.59 $10,695.84 $2,000.00 $12,695.84 $0.00 $12,695.84 TOTAL MAYOR'S OFFICE $48,094.22 $145,515.16 $193,609.38 $2,000.00 $195,609.38 $1,250.00 $196,859.38 17-2017 Final Appropriations_Exhibit A.xls Page 2 of 9

7711 SERVICE & DEVELOPMENT DIRECTOR'S PERSONNEL SUBTOTAL $196,512.70 $248,445.98 $444,958.68 $1,500.00 $446,458.68 $5,600.00 $452,058.68 OTHER SUBTOTAL $20,466.86 $11,991.13 $32,457.99 ($1,500.00) $30,957.99 $0.00 $30,957.99 TOTAL SERVICE DIRECTOR'S OFFICE $216,979.56 $260,437.11 $477,416.67 $0.00 $477,416.67 $5,600.00 $483,016.67 7720 FINANCE DEPARTMENT PERSONNEL SUBTOTAL $58,357.14 $185,745.13 $244,102.27 $4,175.00 $248,277.27 $0.00 $248,277.27 OTHER SUBTOTAL $52,750.00 $158,270.00 $211,020.00 $0.00 $211,020.00 $0.00 $211,020.00 TOTAL FINANCE DEPARTMENT $111,107.14 $344,015.13 $455,122.27 $4,175.00 $459,297.27 $0.00 $459,297.27 7730 LEGAL ADMINISTRATION PERSONNEL SUBTOTAL $39,289.93 $117,290.30 $156,580.23 $0.00 $156,580.23 $3,850.00 $160,430.23 OTHER SUBTOTAL $1,335.00 $3,715.00 $5,050.00 $0.00 $5,050.00 $0.00 $5,050.00 TOTAL LEGAL ADMINISTRATION $40,624.93 $121,005.30 $161,630.23 $0.00 $161,630.23 $3,850.00 $165,480.23 7740 ENGINEER OTHER SUBTOTAL $9,384.96 $28,530.28 $37,915.24 ($300.00) $37,615.24 $700.00 $38,315.24 TOTAL ENGINEER $9,384.96 $28,530.28 $37,915.24 ($300.00) $37,615.24 $700.00 $38,315.24 7750 MUNICIPAL LANDS AND BUILDING PERSONNEL SUBTOTAL $38,960.27 $213,969.77 $252,930.04 $0.00 $252,930.04 $0.00 $252,930.04 OTHER SUBTOTAL $57,450.14 $121,595.67 $179,045.81 $43,000.00 $222,045.81 $0.00 $222,045.81 TOTAL MUNICIPAL LANDS AND BUILDING $96,410.41 $335,565.44 $431,975.85 $43,000.00 $474,975.85 $0.00 $474,975.85 7760 CIVIL SERVICE PERSONNEL SUBTOTAL $416.12 $1,539.81 $1,955.93 $0.00 $1,955.93 $0.00 $1,955.93 OTHER SUBTOTAL $762.50 $5,992.50 $6,755.00 $0.00 $6,755.00 ($3,000.00) $3,755.00 TOTAL CIVIL SERVICE $1,178.62 $7,532.31 $8,710.93 $0.00 $8,710.93 ($3,000.00) $5,710.93 7770 COUNTY DEDUCTIONS AND AUDIT EXAMINERS PERSONNEL SUBTOTAL $1,330.00 $4,260.00 $5,590.00 $0.00 $5,590.00 $0.00 $5,590.00 OTHER SUBTOTAL $40,870.80 $121,495.29 $162,366.09 ($3,000.00) $159,366.09 ($4,800.00) $154,566.09 TOTAL COUNTY DEDUCTIONS AND AUDIT EXAMINERS $42,200.80 $125,755.29 $167,956.09 ($3,000.00) $164,956.09 ($4,800.00) $160,156.09 7780 LEGISLATIVE PERSONNEL SUBTOTAL $44,640.19 $136,698.90 $181,339.09 $0.00 $181,339.09 $1,304.32 $182,643.41 OTHER SUBTOTAL $5,741.87 $12,198.13 $17,940.00 $0.00 $17,940.00 ($2,604.32) $15,335.68 TOTAL LEGISLATIVE $50,382.06 $148,897.03 $199,279.09 $0.00 $199,279.09 ($1,300.00) $197,979.09 17-2017 Final Appropriations_Exhibit A.xls Page 3 of 9

7790 OTHER ADMINISTRATIVE PERSONNEL SUBTOTAL $4,026.74 ($4,026.74) $0.00 $0.00 $0.00 $0.00 $0.00 OTHER SUBTOTAL $234,479.82 $810,802.97 $1,045,282.79 $12,525.00 $1,057,807.79 $2,300.00 $1,060,107.79 TOTAL OTHER ADMINISTRATIVE $238,506.56 $806,776.23 $1,045,282.79 $12,525.00 $1,057,807.79 $2,300.00 $1,060,107.79 TOTAL GENERAL FUND $2,542,850.96 $7,567,378.68 $10,110,229.64 $42,076.12 $10,152,305.76 $0.00 $10,152,305.76 101 CONTINGENCY RESERVE FUND TOTAL CONTINGENCY RESERVE $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 SPECIAL REVENUE FUNDS 210 STREET CONSTRUC MAINT & REPAIRS 6610 STREET MAINTENANCE PERSONNEL SUBTOTAL $91,026.86 $600,083.65 $691,110.51 $0.00 $691,110.51 $6,100.00 $697,210.51 TOTAL STREET MAINTENANCE $91,026.86 $600,083.65 $691,110.51 $0.00 $691,110.51 $6,100.00 $697,210.51 6620 STREET CLEANING PERSONNEL SUBTOTAL $80,488.31 ($80,488.31) $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL STREET CLEANING $80,488.31 ($80,488.31) $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL STREET CONSTRUC MAINT RP $171,515.17 $519,595.34 $691,110.51 $0.00 $691,110.51 $6,100.00 $697,210.51 220 STATE HIGHWAY FUND 6610 STREET MAINTENANCE TOTAL STREET MAINTENANCE $50,000.00 $8,996.28 $58,996.28 $0.00 $58,996.28 $0.00 $58,996.28 6620 STREET CLEANING TOTAL STREET CLEANING $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL STATE HIGHWAY FUND $50,000.00 $8,996.28 $58,996.28 $0.00 $58,996.28 $0.00 $58,996.28 230 RECREATION FUND PERSONNEL SUBTOTAL $356,972.22 $1,106,984.91 $1,463,957.13 $0.00 $1,463,957.13 $10,102.00 $1,474,059.13 OTHER SUBTOTAL $657,539.29 $2,029,950.65 $2,687,489.94 $0.00 $2,687,489.94 ($10,102.00) $2,677,387.94 TOTAL RECREATION FUND $1,014,511.51 $3,136,935.56 $4,151,447.07 $0.00 $4,151,447.07 $0.00 $4,151,447.07 232 RECREATION COMMUNITY CENTER FUND 17-2017 Final Appropriations_Exhibit A.xls Page 4 of 9

TOTAL RECREATION COMMUNITY CENTER $0.00 $30.00 $30.00 $0.00 $30.00 $0.00 $30.00 240 POLICE AND FIRE PENSION FUND PERSONNEL SUBTOTAL $244,617.60 $747,402.70 $992,020.30 $7,000.00 $999,020.30 $0.00 $999,020.30 OTHER SUBTOTAL $886.00 $2,265.14 $3,151.14 $0.00 $3,151.14 $0.00 $3,151.14 TOTAL POLICE AND FIRE PENSION FUND $245,503.60 $749,667.84 $995,171.44 $7,000.00 $1,002,171.44 $0.00 $1,002,171.44 245 S.A.V.E. FUND TOTAL S.A.V.E FUND $0.00 $0.00 $0.00 $0.00 $0.00 $400.00 $400.00 250 STREET LIGHTING FUND OTHER SUBTOTAL $64,075.00 $188,195.00 $252,270.00 $900.00 $253,170.00 $0.00 $253,170.00 TOTAL STREET LIGHTING FUND $64,075.00 $188,195.00 $252,270.00 $900.00 $253,170.00 $0.00 $253,170.00 255 SOLID WASTE FEE OTHER SUBTOTAL $193,278.75 $526,289.85 $719,568.60 $216.00 $719,784.60 $0.00 $719,784.60 TOTAL SOLID WASTE FEE FUND $193,278.75 $526,289.85 $719,568.60 $216.00 $719,784.60 $0.00 $719,784.60 270 FIRE OPERATING LEVY FUND PERSONNEL SUBTOTAL $69,066.10 $289,360.37 $358,426.47 $0.00 $358,426.47 $0.00 $358,426.47 OTHER SUBTOTAL $1,192.50 $93,581.98 $94,774.48 $0.00 $94,774.48 $0.00 $94,774.48 TOTAL FIRE OPERATING LEVY FUND $70,258.60 $382,942.35 $453,200.95 $0.00 $453,200.95 $0.00 $453,200.95 275 SAFE ROUTES TO SCHOOL FUND TOTAL SAFE ROUTES TO SCHOOL FUND $0.00 $213,356.36 $213,356.36 $0.00 $213,356.36 ($20,023.97) $193,332.39 285 FEMA GRANT FUND TOTAL FEMA GRANT FUND $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 290 FEDERAL GRANTS FUND TOTAL FEDERAL GRANTS FUND $20,000.00 ($11,709.06) $8,290.94 $64,000.00 $72,290.94 $17.91 $72,308.85 295 STATE GRANT FUND TOTAL STATE GRANT FUND $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 500 WATER REIMBURSEMENT FUND OTHER SUBTOTAL $11,536.00 $38,464.00 $50,000.00 $0.00 $50,000.00 ($10,000.00) $40,000.00 TOTAL WATER REIMBURSEMENT FUND $11,536.00 $38,464.00 $50,000.00 $0.00 $50,000.00 ($10,000.00) $40,000.00 540 GILLES-SWEET FUND 17-2017 Final Appropriations_Exhibit A.xls Page 5 of 9

OTHER SUBTOTAL $0.00 $355.21 $355.21 $0.00 $355.21 $0.00 $355.21 TOTAL GILLES-SWEET FUND $0.00 $355.21 $355.21 $0.00 $355.21 $0.00 $355.21 711 BAIN PARK RESTORATION TOTAL BAIN PARK RESTORATION $10,000.00 $100,000.00 $110,000.00 $0.00 $110,000.00 ($40,000.00) $70,000.00 714 LAW ENFORCEMENT TRUST FUND TOTAL LAW ENFORCEMENT TRUST FUND $500.00 $10,500.00 $11,000.00 $0.00 $11,000.00 $0.00 $11,000.00 715 D.U.I. EDUCATE FUND TOTAL D.U.I. EDUCATE FUND $1,750.00 $750.00 $2,500.00 $0.00 $2,500.00 $0.00 $2,500.00 716 P.O.P.A.S. FUND PERSONNEL SUBTOTAL $15,217.50 $63,400.00 $78,617.50 $30,090.00 $108,707.50 $0.00 $108,707.50 OTHER SUBTOTAL $5,125.00 $74,975.00 $80,100.00 ($30,090.00) $50,010.00 $0.00 $50,010.00 TOTAL P.O.P.A.S. FUND $20,342.50 $138,375.00 $158,717.50 $0.00 $158,717.50 $0.00 $158,717.50 717 CIVIL REIMBURSEMENT FUND TOTAL CIVIL REIMBURSEMENT FUND $0.00 $0.00 $0.00 $0.00 $0.00 $2,687.59 $2,687.59 718 COPS GRANT FUND TOTAL COPS GRANT FUND $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 721 NEW LEVY/PROJECT AMOUNT TOTAL NEW LEVY/PROJECT AMOUNT $0.00 $0.00 $0.00 $0.00 $0.00 $0.92 $0.92 741 CABLE TV FRANCHISE FEE TOTAL CABLE TV FRANCHISE FEE $46,227.50 ($46,227.50) $0.00 $0.00 $0.00 $0.00 $0.00 750 JUVENILE DIVERSION PROGRAM OTHER SUBTOTAL $0.00 $0.00 $0.00 $0.00 $0.00 $2,000.00 $2,000.00 TOTAL JUVENILE DIVERSON PROGRAM $0.00 $0.00 $0.00 $0.00 $0.00 $2,000.00 $2,000.00 751 DARE FUND OTHER SUBTOTAL $203.43 $610.30 $813.73 $0.00 $813.73 $0.00 $813.73 TOTAL DARE FUND $203.43 $610.30 $813.73 $0.00 $813.73 $0.00 $813.73 772 CEMETERY RESTORATION FUND TOTAL CEMETERY RESTORATION FUND $0.00 $2,725.00 $2,725.00 $0.00 $2,725.00 $0.00 $2,725.00 17-2017 Final Appropriations_Exhibit A.xls Page 6 of 9

781 EMER MEDICAL SERV COLLECTION PERSONNEL SUBTOTAL $75,824.46 $237,501.42 $313,325.88 $0.00 $313,325.88 $0.00 $313,325.88 OTHER SUBTOTAL $37,525.00 $199,265.01 $236,790.01 $0.00 $236,790.01 $0.00 $236,790.01 TOTAL EMER MEDICAL SERV COLLECTION $113,349.46 $436,766.43 $550,115.89 $0.00 $550,115.89 $0.00 $550,115.89 TOTAL SPECIAL REVENUE FUNDS $2,033,051.52 $6,396,617.96 $8,429,669.48 $72,116.00 $8,501,785.48 ($58,817.55) $8,442,967.93 DEBT SERVICE FUNDS 300 BOND RETIREMENT FUND TOTAL BOND RETIREMENT FUND $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL DEBT SERVICE FUNDS $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 CAPITAL PROJECTS FUNDS 231 RECREATION CONSTRUCTION FUND TOTAL RECREATION CONSTRUCTION FUND $0.00 $0.00 $0.00 $0.00 $0.00 $90,000.00 $90,000.00 260 PERMANENT IMPROVEMENT FUND TOTAL PERMANENT IMPROVEMENT FUND $109,752.11 $414,496.92 $524,249.03 $0.00 $524,249.03 $0.00 $524,249.03 709 REDEVELOPMENT FUND TOTAL REDEVELOPMENT FUND $3,125.00 ($3,125.00) $0.00 $0.00 $0.00 $50,000.00 $50,000.00 710 SENIOR CENTER CONST FUND TOTAL SENIOR CENTER CONST FUND $1,173.75 ($1,173.75) $0.00 $0.00 $0.00 $0.00 $0.00 811 CAPITAL PROJECTS FUND TOTAL CAPITAL PROJECTS FUND $337,559.83 $1,614,174.41 $1,951,734.24 $0.00 $1,951,734.24 ($50,000.00) $1,901,734.24 TOTAL CAPITAL PROJECTS FUNDS $451,610.69 $2,024,372.58 $2,475,983.27 $0.00 $2,475,983.27 $90,000.00 $2,565,983.27 ENTERPRISE FUNDS 510 FAIRVIEW PARK SANITARY SEWER FUND PERSONNEL SUBTOTAL $51,361.43 $261,655.20 $313,016.63 $0.00 $313,016.63 $0.00 $313,016.63 OTHER SUBTOTAL $475,767.47 $5,090,866.99 $5,566,634.46 $0.00 $5,566,634.46 $0.00 $5,566,634.46 TOTAL FAIRVIEW PARK SANITARY SEWER FUND $527,128.90 $5,352,522.19 $5,879,651.09 $0.00 $5,879,651.09 $0.00 $5,879,651.09 550 WATER LINE RECONDITIONING 17-2017 Final Appropriations_Exhibit A.xls Page 7 of 9

TOTAL WATER LINE RECONDITIONING FUND $900,700.70 $446,578.15 $1,347,278.85 $0.00 $1,347,278.85 ($25,590.10) $1,321,688.75 TOTAL ENTERPRISE FUNDS $1,427,829.60 $5,799,100.34 $7,226,929.94 $0.00 $7,226,929.94 ($25,590.10) $7,201,339.84 INTERNAL SERVICE FUNDS 731 HEALTH INS RESERVE FUND PERSONNEL SUBTOTAL $353,465.86 $1,068,663.30 $1,422,129.16 $0.00 $1,422,129.16 $0.00 $1,422,129.16 TOTAL HEALTH INS RESERVE FUND $353,465.86 $1,068,663.30 $1,422,129.16 $0.00 $1,422,129.16 $0.00 $1,422,129.16 732 EMPLOYEE SECT 125M PERSONNEL SUBTOTAL $2,199.64 $12,128.20 $14,327.84 $0.00 $14,327.84 $0.00 $14,327.84 TOTAL EMPLOYEE SECT 125M $2,199.64 $12,128.20 $14,327.84 $0.00 $14,327.84 $0.00 $14,327.84 TOTAL INTERNAL SERVICE FUNDS $355,665.50 $1,080,791.50 $1,436,457.00 $0.00 $1,436,457.00 $0.00 $1,436,457.00 AGENCY FUNDS 611 SPECIAL HOLD ACCOUNT PERSONNEL SUBTOTAL $0.00 $6,927.00 $6,927.00 $0.00 $6,927.00 $0.00 $6,927.00 OTHER SUBTOTAL $15,714.34 $57,585.66 $73,300.00 $0.00 $73,300.00 $85,560.00 $158,860.00 TOTAL SPECIAL HOLD ACCOUNT $15,714.34 $64,512.66 $80,227.00 $0.00 $80,227.00 $85,560.00 $165,787.00 713 STATE BLDG ASSESSMENT TOTAL STATE BLDG ASSESSMENT $1,005.83 $3,369.29 $4,375.12 $0.00 $4,375.12 $0.00 $4,375.12 752 GRADE DEPOSITS TOTAL GRADE DEPOSITS $2,034.75 $5,627.64 $7,662.39 $10,337.61 $18,000.00 ($2,128.14) $15,871.86 753 STREET CLEANING DEPOSITS TOTAL STREET CLEANING DEPOSITS $500.00 $1,750.00 $2,250.00 $0.00 $2,250.00 $250.00 $2,500.00 754 STREET OPENING DEPOSITS TOTAL STREET OPENING DEPOSITS $625.00 $3,875.00 $4,500.00 $0.00 $4,500.00 ($1,250.00) $3,250.00 757 REZONING-DEPOSITS TOTAL REZONING-DEPOSITS $87.50 $1,036.94 $1,124.44 $0.00 $1,124.44 $0.00 $1,124.44 758 ARCHITECT DEPOSITS TOTAL ARCHITECT DEPOSITS $1,332.55 $3,655.05 $4,987.60 $0.00 $4,987.60 $1,840.26 $6,827.86 17-2017 Final Appropriations_Exhibit A.xls Page 8 of 9

761 SENIOR LIFE DONATIONS TOTAL SENIOR LIFE DONATIONS $3,750.00 $10,900.00 $14,650.00 $2,000.00 $16,650.00 $0.00 $16,650.00 790 SURVEY SAN/STORM SEWER TOTAL SURVEY SAN/STORM SEWER $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL AGENCY FUNDS $25,049.97 $94,726.58 $119,776.55 $12,337.61 $132,114.16 $84,272.12 $216,386.28 TOTAL ALL FUNDS $6,836,058.24 $22,962,987.64 $29,799,045.88 $126,529.73 $29,925,575.61 $89,864.47 $30,015,440.08 2017 SCHEDULED TRANSFERS TEMPORARY ORDINANCE #16-49 FROM TO AMOUNT 100 240 $ 125,000.00 $ 125,000.00 2017 SCHEDULED TRANSFERS ORDINANCE # 17-06A FROM TO AMOUNT 100 240 $ 680,000.00 510 550 $ 1,880.32 $ 681,880.32 17-2017 Final Appropriations_Exhibit A.xls Page 9 of 9