Budget

 

June 16, 2022



CITY OF SUNDANCE

ORDINANCE NO.2, 2022

AN ORDINANCE APPROPRIATING MONEY FOR THE 12 MONTH PERIOD BEGINNING JULY 1, 2022 AND ENDING JUNE 30, 2023.

BE IT ORDAINED BY THE COUNCIL OF THE CITY OF SUNDANCE, CROOK COUNTY, WYOMING:

SECTION 1: GENERAL CARRYOVER 3RD READING

GENERAL CHECKING ACCOUNT $ 300,000.00

SWEEP HIGH YIELD SAVINGS ACCOUNT $ 500,000.00

CLARENBACH PARK CHECKING ACCOUNT $ 10,600.00

1 % SPECIFIC PURPOSE TAX II $ 50,000.00

Total Carryover $ 860,600.00

SECTION 2: RESTRICTED FUNDS

UTILITY CHECKING ACCOUNT $ 53,300.00

CEMETERY BEQUESTS $ 6,500.00

RESERVE CD $ 270,300.00

RECAPTURE FUNDS $ 100,400.00

COMMUNITY DEVELOPMENT LOAN FUNDS $ 53,700.00

TAP & AVAILIBILITY $ 115,000.00

WATER SINKING FUNDS-PEAKS CD $ 115,000.00

CD-WATER FUND $ 50,800.00

CD-Building Maintenance $ 163,500.00

LANDFILL TRANSFER STATION FUND $ 10,250.00

WYCLASS-RESERVES $ 25,000.00

Total Restricted Funds $ 963,750.00

SECTION 3: REVENUES

GENERAL FUND $ 2,342,377.00

RECREATION FUND $ 93,100.00

WATER FUND $ 2,331,395.00

SEWER FUND $ 188,100.00

SANITATION FUND $ 555,920.00

Total Revenues $ 5,510,892.00

TOTAL AVAILABLE FUNDING $ 7,335,242.00

SECTION 4: DISBURSEMENTS

GENERAL FUND $ 592,229.00

POLICE DEPARTMENT $ 286,500.00

FIRE DEPARTMENT $ 75,300.00

STREET DEPARTMENT $ 1,750,664.00

AMBULANCE DEPARTMENT $ 11,300.00

PARKS DEPARTMENT $ 50,250.00

CEMETERY FUND $ 17,950.00

SHOP DEPARTMENT $ 38,000.00

SWIMMING POOL $ 76,920.00

SUMMER RECREATION $ 18,250.00

WATER FUND $ 2,319,188.00

SEWER FUND $ 159,084.00

SANITATION FUND $ 554,849.00

Total Disbursements $ 5,950,484.00

SECTION 5: HOLDING FUNDS

CEMETERY SINKING FUNDS $ 10,000.00

STREET EQUIPMENT REPLACEMENT FUNDS $ 10,000.00

PARK IMPROVEMENT FUNDS $ 5,000.00

WATER EQUIPMENT REPLACEMENT FUND $ 10,000.00

SEWER EQUIPMENT REPLACEMENT FUND $ 10,000.00

GARBAGE EQUIPMENT REPLACEMENT FUND $ 15,000.00

LANDFILL EQUIPMENT REPLACEMENT FUND $ 5,000.00

Total Holding Funds $ 65,000.00

TOTAL DISBURSEMENTS AND HOLDING FUNDS $ 6,015,484.00

TOTAL AVAILABLE FUNDING $ 7,335,242.00

TOTAL DISBURSEMENTS AND HOLDINGS $(6,015,484.00)

CASH RESERVE FUND $ 1,319,758.00

LESS RESTRICTED FUNDS $ (963,750.00)

TOTAL UN-ALLOCATED FUNDS $ 356,008.00

SECTION 6: SETTING AN EFFECTIVE DATE

This ordinance shall take effect on JULY 1, 2022, after its passage and publications. The City of Sundance will request 8.00 mills to be levied for the general operation and maintenance of our municipality.

Paul Brooks, Mayor

Kathy A. Lenz, City Clerk/Treasurer

First Reading April 5, 2022

Second Reading May 3 ,2022

Third Reading June 7, 2022

Publish: June 16, 2022


 
 

Powered by ROAR Online Publication Software from Lions Light Corporation
© Copyright 2021

Rendered 08/10/2022 07:19