Notice of Public Hearing
Town of Vienna, Virginia
Proposed Budget for Fiscal Year 2015-16
NOTICE IS HEREBY GIVEN that the Vienna Town Council will hold a
Public Hearing on Monday, April 13, 2015 beginning at 8:00 p.m. in the Town
Hall, 127 Center Street, South, on the proposed budget for Fiscal Year
2015/16 for the Town of Vienna, Virginia.
At said Public Hearing any and all interested parties will be given an
opportunity to express their views. Copies of the proposed budget will be
available for viewing in the Town Clerk's Office during regular working
hours or on the Town
Website.
BUDGET IN BRIEF - FISCAL YEAR 2015-16
PROPOSED ADDED
FY 2015-16 BY FCTA
GENERAL FUND
REVENUES $23,206,050 +615,610
Property Taxes (FY 15-16: $0.2288/$100 assessed value) $10,193,070 +433,070
Other Local Taxes $6,229,980 +24,880
Permits, FEES and Licenses $179,500 -900
Fines and Forfeitures $455,000 +20,000
Use of Money and Property $125,000 -45,000
Parks and Recreation Fees $795,000 +20,000
Special Service Fees $25,000 -8,200
Miscellaneous Revenues $144,100 +22,800
Categorical Aid $3,195,900 +33,400
Federal Revenue $113,500 +19,500
Interfund Transfers $900,000 +0
Use of Prior Year Revenues $750,000 -3,940
Equip. Repl. Reserve/PEG $100,000 +100,000
EXPENDITURES $23,206,050 +615,610
Legislative $745,440 +17,630
Administration $2,356,530 +8,530
Finance Department $1,674,460 +73,950
Police Department $6,320,960 -16,230
Public Works Department $6,795,430 -88,900
Tax Relief Programs $237,300 -5,900
Parks and Recreation Department $2,897,790 +27,180
Planning and Zoning $817,350 -48,090
Transfers and Reserves $654,200 +623,060
Equipment Replacement $656,590 +24,380
PC Replacement $50,000 +0
WATER AND SEWER FUND
REVENUES $7,018,000 -103,000
Use of Money $2,000 +800
Water and Sewer Service Charges $6,891,000 -103,800
Miscellaneous Revenues $125,000 +0
EXPENDITURES $6,990,510 +169,510
Water Services $2,714,220 +36,140
Meter Maintenance and Reading $460,870 +2,120
Billing/Customer Service $180,200 -19,230
Sewer Services $2,408,480 +245,040
Transfers $1,223,530 -47,910
Equipment Replacement $3,210 -46,650
DEBT SERVICE FUND
REVENUES $2,641,000 -61,640
Other Local Taxes $2,299,960 +8,470
Use of Money $4,700 +0
Interfund Transfers $301,330 -70,110
Use of Prior Year Reserve 0 +0
Federal Revenues $35,010 +0
EXPENDITURES $2,641,000 -61,640
Administrative Costs $300 +0
Debt Service $2,640,700 -61,640
STORM WATER FUND
REVENUES $382,130 +136,590
Stormwater Revenue $232,130 +38,710
Use of Prior Year Reserves $150,000 +97,880
EXPENDITURES $382,130 +136,590
Personnel Expense $114,260 +3,160
Program Costs $325,000 +135,010
Transfers -$57,130 -1,580
TOTAL BUDGET FOR ALL FUNDS $33,219,690 +860,070
BY ORDER OF THE TOWN COUNCIL
Melanie J. Clark, Town Clerk
Publish: Washington Times -- March 27, 2015 and April 3, 2015 (AD#14819698D)