07.07.2013 Views

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Leon County Fiscal Year 2013 Tentative Budget<br />

Radio Communication Systems (131)<br />

In accordance with F.S. 318.21(10) $12.50 from each moving traffic violation shall be distributed and paid monthly via the Clerk of Court's fine<br />

distribution system. The fund is used to account for resources and expenditures associated with Leon County ’s participation in an intergovernmental<br />

radio communications programs that have been previously approved by the State of Florida, Department of Management Services. This program for<br />

Leon County is the 800 MHZ radio system.<br />

Revenue Sources<br />

Acct #<br />

Actual Adopted Requested Budget Planned Planned Planned Planned<br />

FY 2011 FY 2012 FY 2013 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017<br />

Radio Communications Program 351600 349,132 325,090 352,500 334,875 338,295 343,330 349,315<br />

Interest Income - Investment 361110 1,766 - - - - - -<br />

Pool Interest Allocation 361111 18,146 - 11,400 10,830 10,992 11,158 11,325<br />

Net Incr(decr) In Fmv Of Investment 361300 (2,730) - - - - - -<br />

Transfer From Fund 001 381001 - 200,000 300,000 300,000 500,000 766,593 779,563<br />

Transfer From Fund 305 381305 110,527 - - - - - -<br />

Transfer from Fund 331 381331 1,721,870 - - - - - -<br />

Appropriated Fund Balance 399900 - 511,791 420,086 420,086 243,830 - -<br />

Appropriations by<br />

Department/Division<br />

Total Revenues<br />

Acct #<br />

356,345<br />

-<br />

11,495<br />

-<br />

772,643<br />

2,198,710 1,036,881 1,083,986 1,065,791 1,093,117 1,121,081 1,140,203 1,140,483<br />

Actual Adopted Requested Budget Planned Planned Planned Planned<br />

FY 2011 FY 2012 FY 2013 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017<br />

Indirect Costs - Radio<br />

Communications<br />

499-519 - 1,881 8,541 8,541 8,797 9,061 9,333<br />

800 Mhz System Maintenance 529-519 974,126 1,035,000 1,057,250 1,057,250 1,084,320 1,112,020 1,130,870<br />

Transfers 950-581 228,209 - - - - - -<br />

Note:<br />

Total Appropriations<br />

Revenues Less Appropriations<br />

Increase in general revenue transfer to support program, as available fund balance is depleted.<br />

Attachment #2<br />

Page 30 of 65<br />

-<br />

-<br />

-<br />

9,613<br />

1,130,870<br />

1,202,334 1,036,881 1,065,791 1,065,791 1,093,117 1,121,081 1,140,203 1,140,483<br />

996,376 - 18,195 - - - - -<br />

Fiscal Year 2013 Budget By Fund<br />

Page 239 of 282 Posted at 5:00 p.m. on August 31, 2012<br />

-

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!