Notice of Public Hearing
Town of Vienna, Virginia
Proposed Budget for Fiscal Year 2016-17
NOTICE IS HEREBY GIVEN that the Vienna Town Council will hold a
Public Hearing on Monday, April 4, 2016 beginning at 8:00 p.m. in the Town
Hall, 127 Center Street, South, on the proposed budget for Fiscal Year
2016-17 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 2016-17
PROPOSED ADDED
FY 2016-17 BY FCTA
GENERAL FUND
REVENUES $22,574,320 -555,740
Property Taxes (FY 16-17: $0.2250/$100 assessed value) $10,427,500 +460,500
Other Local Taxes $6,451,000 -129,060
Permits, FEES and Licenses $206,200 +26,700
Fines and Forfeitures $462,500 +7,500
Use of Money and Property $136,000 +11,000
Parks and Recreation Fees $595,000 -200,000
Special Service Fees $30,000 +5,000
Miscellaneous Revenues $156,000 +11,900
Categorical Aid $3,203,210 +7,310
Federal Revenue $113,500 +0
Interfund Transfers $243,410 -656,590
Use of Prior Year Revenues $550,000 -200,000
Equip. Repl. Reserve/PEG $0 -100,000
EXPENDITURES $22,574,320 -555,740
Legislative $420,050 -12,600
Administration $2,752,300 +42,940
Finance Department $1,545,880 +93,880
Police Department $6,291,550 -75,130
Fire and Rescue Department $59,710 -2,690
Public Works Department $6,718,470 -189,740
Tax Relief Programs $242,600 -5,300
Parks and Recreation Department $3,024,960 +11,400
Planning and Zoning $821,830 -2,340
Transfers and Reserves $696,970 -239,000
WATER AND SEWER FUND
REVENUES $7,237,170 +219,170
Use of Money $4,000 +2,000
Water and Sewer Service Charges $7,108,170 +217,170
Miscellaneous Revenues $125,000 +0
EXPENDITURES $7,237,170 +246,660
Water Services $2,704,530 -3,190
Meter Maintenance and Reading $494,680 +30,800
Billing/Customer Service $209,580 +26,420
Sewer Services $2,511,230 +92,920
Transfers $1,313,930 +99,700
Equipment Replacement $3,220 +10
DEBT SERVICE FUND
REVENUES $3,605,530 +964,530
Other Local Taxes $2,550,000 +250,040
Use of Money $6,000 +1,300
Interfund Transfers $1,014,520 +713,190
Use of Prior Year Reserve 0 +0
Federal Revenues $35,010 +0
EXPENDITURES $3,605,530 +964,530
Administrative Costs $300 +0
Debt Service $3,605,230 +964,530
STORM WATER FUND
REVENUES $370,570 -11,560
Stormwater Revenue $272,390 +40,260
Use of Prior Year Reserves $98,180 -51,820
EXPENDITURES $370,750 -11,380
Personnel Expense $98,830 -15,430
Program Costs $325,000 +0
Transfers -$53,080 +4,050
TOTAL BUDGET FOR ALL FUNDS $33,787,770 +644,070
BY ORDER OF THE TOWN COUNCIL
Melanie J. Clark, Town Clerk
Publish: Washington Times -- March 22, 2016 and March 29, 2016 (AD#14877529D)