Attachment 1. Orange County Proposed 2013 -14 Budget Amendment
<br />The 2013 -14 Orange County Budget Ordinance is amended as follows:
<br />Grant Project Fund
<br />Revenues
<br />Intergovernmental
<br />$ 799,882
<br />$ 799,882
<br />1. Social Services
<br />#6 Donations
<br />$ 1,015,959
<br />Charges for Services
<br />$ 49,914
<br />revenue for Day
<br />$ 95,320
<br />#3 Department on
<br />#4 Fund Balance
<br />#5 Receipt of 2013
<br />totalling $1,250
<br />$ 95,320
<br />Transfer from General Fund
<br />$ 37,863
<br />Care ($324,639),
<br />#2 Animal Services
<br />$ 37,863
<br />Appropriation of
<br />Emergency
<br />$ 37,863
<br />Miscellaneous
<br />Smart Subsidies
<br />receipt of
<br />Aging donations
<br />$58,130 from the
<br />Management
<br />from the Triangle
<br />Encumbrance
<br />Bud et as
<br />g
<br />Bud etas
<br />g
<br />($185,000), LIEAP
<br />Community Giving
<br />($3,000) to provide
<br />General Fund to
<br />Performance Grant
<br />Community
<br />Budget as
<br />Original Budget
<br />Carry
<br />Amended
<br />Amended
<br />Administration
<br />funds of $1,200 to
<br />music players to
<br />the Sheriff's Office
<br />funds of $35,000 by
<br />Fourndation and
<br />Amended
<br />Forwards
<br />Through BOA #6
<br />($3,436) and Crisis
<br />be used for
<br />low- income
<br />for the purchase of
<br />Emergency
<br />Carrboro Friends of
<br />Through BOA #7
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />Intervention
<br />advertising
<br />persons living with
<br />two (2) patrol
<br />Services
<br />the Library for
<br />assistance
<br />dementia.
<br />vehicles
<br />Department
<br />departmental
<br />($17,217).
<br />Electric Vehicle Charging Stations
<br />$ -
<br />supplies.
<br />Grant Project Fund
<br />Revenues
<br />Intergovernmental
<br />$ 799,882
<br />$ 799,882
<br />$ 980,959
<br />$ 35,000
<br />$ 1,015,959
<br />Charges for Services
<br />$ 49,914
<br />$ 49,914
<br />$ 95,320
<br />$ 95,320
<br />Transfer from General Fund
<br />$ 37,863
<br />$ 37,863
<br />$ 37,863
<br />$ 37,863
<br />Miscellaneous
<br />$
<br />$
<br />$
<br />$
<br />Transfer from Other Funds
<br />$
<br />$
<br />$
<br />$
<br />Appropriated Fund Balance
<br />$ -
<br />$ 10,924
<br />$ 10,924
<br />$ 10,924
<br />$ 10,924
<br />Total Revenues
<br />$ 887,659
<br />$ 10,924
<br />$ 898,583
<br />$ 1,125,066
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ 35,000
<br />$ -
<br />$ 1,160,066
<br />Expenditures
<br />NCACC Employee Wellness Grant
<br />$ -
<br />$ -
<br />$ -
<br />Electric Vehicle Charging Stations
<br />$ -
<br />$ -
<br />$ -
<br />Governing and Management
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$
<br />N FIDES Grant (M ulti -year)
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />NC Tomorrow CDBG (Multi -year)
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />Jordan Lake Watershed Nutrient Grant
<br />$ -
<br />$ -
<br />$ -
<br />Growing New Farmers Grant
<br />$ -
<br />$ -
<br />$ -
<br />Community and Environment
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />Child Care Health - Smart Start
<br />$ 65,574
<br />$ 65,574
<br />$ 65,574
<br />$ 65,574
<br />Scattered Site Housing Grant
<br />$ -
<br />$ -
<br />$ -
<br />Carrboro Growing Healthy Kids Grant
<br />$ -
<br />$ -
<br />$ -
<br />Healthy Carolinians
<br />$ -
<br />$ -
<br />$ -
<br />Health & Wellness Trust Grant
<br />$ -
<br />$ -
<br />$ -
<br />Senior Citizen Health Promotion(Welln
<br />$ 96,863
<br />$ 6,207
<br />$ 103,070
<br />$ 103,070
<br />$ 103,070
<br />Dental Health - Smart Start
<br />$ -
<br />$ -
<br />$ -
<br />Intensive Home Visiting
<br />$ -
<br />$ -
<br />$ -
<br />Human Rights & Relations HUD Grant
<br />$ 272,063
<br />$ 272,063
<br />$ 453,140
<br />$ 453,140
<br />Senior Citizen Health Promotion (Multi -Yr)
<br />$ -
<br />$ 45,406
<br />$ 45,406
<br />SeniorNet Program (Multi -Year)
<br />$ -
<br />$ -
<br />$ -
<br />Enhanced Child Services Coord -SS
<br />$ -
<br />$ -
<br />$ -
<br />Diabetes Education Program (Multi -Year)
<br />$ -
<br />$ -
<br />$ -
<br />Specialty Crops Grant
<br />$ -
<br />$ -
<br />$ -
<br />Local Food Initiatives Grant
<br />$ -
<br />$ -
<br />$ -
<br />Reducing Health Disparities Grant (Mu
<br />$ 83,574
<br />$ 83,574
<br />$ 83,574
<br />$ 83,574
<br />Emergency Solutions Grant- DSS (Multi
<br />-Yr)
<br />$ 4,716
<br />$ 4,716
<br />$ 4,716
<br />$ 4,716
<br />FY2009 Recovery Act HPRP
<br />$ -
<br />$ -
<br />$ -
<br />Community Response Program - DSS
<br />$ 67,774
<br />$ 67,774
<br />$ 67,774
<br />$ 67,774
<br />Building Futures Program - DSS (Multi
<br />$ 301,811
<br />$ 301,811
<br />$ 301,811
<br />$ 301,811
<br />Human Services
<br />$ 887,659
<br />$ 10,924
<br />$ 898,583
<br />$ 1,125,066
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ 1,125,066
<br />Hazard Mitigation Generator Project
<br />$ -
<br />$ -
<br />$ -
<br />Buffer Zone Protection Program
<br />$ -
<br />$ -
<br />$ -
<br />800 MHz Communications Transition
<br />$ -
<br />$ -
<br />$ -
<br />Secure Our Schools - OCS Grant
<br />$ -
<br />$ -
<br />$ -
<br />Citizen Corps Council Grant
<br />$ -
<br />$ -
<br />$ -
<br />COPS 2008 Technology Program
<br />$ -
<br />$ -
<br />$ -
<br />COPS 2009 Technology Program
<br />$ -
<br />$ -
<br />$ -
<br />EM Performance Grant
<br />$ -
<br />$ -
<br />$ 35,000
<br />$ 35,000
<br />2010 Homeland Security Grant- ES
<br />$ -
<br />$ -
<br />$ -
<br />2011 Homeland Security Grant- ES
<br />$ -
<br />$ -
<br />$ -
<br />Justice Assistance Act (JAG) Program
<br />$ -
<br />$ -
<br />$ -
<br />FEMA Assistance to Firefighters Grant
<br />$ -
<br />$ -
<br />$ -
<br />Public Safety
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ 35,000
<br />$ -
<br />$ 35,000
<br />Total Expenditures
<br />$ 887,659
<br />$ 10,924
<br />$ 898,583
<br />$ 1,125,066
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ 35,000
<br />$ -
<br />$ 1,160,066
<br />
|