HomeMy WebLinkAboutORDINANCES-1999-100-O-99100-0-99
LEVYING TAXES IN THE CITY OF EVANSTON
COUNTY OF COOK AND STATE OF ILLINOIS
FOR THE FISCAL YEAR BEGINNING MARCH 1, 1999
ANE ENDING FEBRUARY 28, 2000
WHEREAS, the City of Evanston, Illinois, has heretofore adopted an annual budget for the
fiscal year beginning March 1, 1999, and ending February 28, 2000, which said Budget document has
been reviewed at a public hearing and copies of which said Budget document are available for public
inspection at the office of the city Clerk of the City of Evanston at the Civic Center, 2100 Ridge
Avenue, Evanston, Illinois 60201, between the hours of 8:30 A.M. and 5:00 P.M. Monday through
Friday except holidays; and
WHERAS, said Budget document contains in detail the expenditures to be made with the
monies collected through taxation and other sources during said fiscal year; and
WHEREAS, the City of Evanston, Illinois, is a Home Rule unit of local government pursuant to
the terms and provisions of Article VII of the 1970 Constitution of the State of Illinois which said
Constitution in Section 6(a) thereof grants unto the City of Evanston as a Home Rule unit of local
government the power to tax;
NOW THEREFORE be it Ordained By the City Council of the City of Evanston, Cook County,
Illinois:
SECTION 1: That in order to meet expenses and liabilities of the City of Evanston, Illinois, for
the current fiscal year beginning March 1, 1999, there is hereby levied on all real property subject to
taxation within the corporate limits of said City of Evanston as assessed and equalized for the year
1999 the sum of Seventeen Million Eight Hundred Eighty Nine Thousand Two Hundred Fifty Five
Dollars ($ 17,889,255), being the total of the appropriation heretofore legally made plus allowances for
collection losses, which are to be collected from the tax levy of the City of Evanston for the year 1999
and all corporate purposes heretofore appropriated and more specifically referred to in the annual
Budget passed by the City Council of the City of Evanston at a regular meeting held February 15. 1999,
which appropriations are to be collected from the tax levy of the current fiscal year of the City of
Evanston, Illinois, for:
General Corporate Purposes
Firemen's Pension Fund
Police Pension Fund
The specific amounts hereby levied for the various purposes and funds are designated by being placed
in separate columns under headings "TO BE RAISED BY TAXATION" and are identified in that
manner on the following pages of this ordinance.
• ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER
BUDGETED THIS HEADING
SECTION 2: That there be appropriated from the General Fund
Division 100 -City Council
TO BE
RAISED BY
TAXATION
Personal Services
104,300
104,300 -0-
Contractual Services
79,700
79,700 -0-
Commodities
1,300
1,300 -0-
Other Charges
40,000
40,000 -0-
Division 110 - City Manager's Office
Personal Services
386,700
-0-
386,700
Contractual Services
48,500
48,500
-0-
Commodities
3,000
3,000
-0-
Other Charges
29,300
29,300
-0-
Ctal Outlay
2,000
2,000
-0-
Division 112 - MBE WBE Business Asst.
Personal Services
79,900
79,900
-0-
Contractual Services
10,400
10,400
-0-
Commodities
800
800
-0-
Other Charges
24,000
24,000
-0-
Capital Outlay
2,800
2,800
-0-
Division 114 - Farmers Market
Personal Services 5,600
Contractual Services 1,400
Division 115 - Information Systems
Personal Services
518,600
Contractual Services
252,500
Commodities
31,100
Other Charges
44,300
r1
U
5,600
1,400
-0-
252,500
31,100
44,300
518,600
-0-
-0-
-0-
2
AMOUNT
BUDGETED
Division 116 -Budget Office
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
TO BE
RAISED BY
TAXATION
Personal Services
179,200
179,200
-0-
Contractual Services
14,400
14,400
-0-
Commodities
900
900
-0-
Other Charges
14,300
14,300
-0-
Capital Outlay
2,500
2,500
-0-
Division 117 - Geographic Information
Personal Services
150,100
150,100
-0-
Contractual Services
37,700
37,700
-0-
Commodities
5,100
5,100
-0-
Other Charges
14,100
14,100
-0-
Capital Outlay-
14,800
14,800
-0-
Division 11 - Administrative Adjudication
Personal Services
124,000
124,000
-0-
Contractual Services
57,400
57,400
-0-
Commodities
5,500
5,500
-0-
Other Charges
5,700
5,700
-0-
Capital Outlay-
46,000
46,000
-0-
Division 120 - City Clerk
Personal Services
108,300
108,300
-0-
Contractual Services
18,200
18,200
-0-
Commodities
7,700
7,700
-0-
Other Charges
14,700
14,700
-0-
Capital Outlay
9,000
9,000
-0-
Division 130 - Legal Administration
Personal Services
324,900
-0- 324,900
Contractual Services
161,700
161,700 -0-
Commodities
10,900
10,900 -0-
Other Charges
24,400
24,400 -0-
40
•
K
•
AMOUNT
BUDGETED
Division 135 -General Liability
Personal Services
73,800
Contractual Services
121,300
Commodities
4,600
Other Charges
124,000
Division 141 - Human Resource General Support
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
-0-
121,300
4,600
124,000
51
TO BE
RAISED BY
TAXATION
73,800
-0-
-0-
Personal Services
164,500
-0-
164,500
Contractual Services
229,500
229,500
-0-
Commodities
1,500
1,500
-0-
Other Charges
101,800
101,800
-0-
Capital Outlay
2,000
2,000
-0-
Division 142 - Employment and EEO
onal Services
233,700
233,700
-0-
ontractual Services
212,500
212,500
-0-
Commodities
8,300
8,300
-0-
Other Charges
23,400
23,400
-0-
Capital Outlay
4,700
4,700
-0-
Division 144 - Workers' Compensation
Personal Services
63,200
-0- 63,200
Contractual Services
76,200
76,200 -0-
Commodities
1,300
1,300 -0-
Other Charges
54,800
54,800 -0-
Division 160 - Finance General Support
Personal Services
135,500
-0- 135,500
Contractual Services
9,900
9,900 -0-
Commodities
5,600
5,600 -0-
Other Charges
10,100
10,100 -0-
0
4
AMOUNT
BUGETED
Division 170 -Collections
Personal Services
239,800
Contractual Services
56,100
Commodities
38,500
Other Charges
28,200
Capital Outlay
800
Division 171 - License and Measures Regulation
Personal Services
38,000
Contractual Services
9,900
Commodities
8,900
Other Charges
4,700
Division 172 - Payroll
Personal Services
163,800
Contractual Services
4,100
Commodities
1,400
Other Charges
16,600
Capital Outlay
400
Division 175 - Accounting
Personal Services
279,000
Contractual Services
50,300
Commodities
2,500
Other Charges
28,300
Capital Outlay
8,100
Division 180 - Purchasing and
Accounts Payable
Personal Services
172,300
Contractual Services
19,600
Commodities
2,200
Other Charges
18,900
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
239.800
-0-
56,100
-0-
38,500
-0-
28,200
-0-
800
-0-
38,000 -0-
9,900 -0-
8.900 -0-
4,700 -0-
•
163.800
-0-
4,100
-0-
1,400
-0-
16,600
-0-
400
-0-
279,000
-0-
50.300
-0-
2.500
-0-
28,300
-0-
8.100
-0-
172,300
-0-
19,600
-0-
2,200
-0-
18,900
-0- •
5
•
AMOUNT
BUDGETED
Division 205 -Emergency Management
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
TO BE
RAISED BY
TAXATION
Personal Services
42,300
42,300 -0-
Contractual Services
4,900
4,900 -0-
Commodoties
1,000
1,000 -0-
Other Charges
3,400
3,400 -0-
Division 211-Facilities Management General Support
Personal Services
155,100
-0-
155,100
Contractural Services
19,100
19,100
-0-
Commodities
900
900
-0-
Other Charges
11,300
11,300
-0-
n 212 - Construction and Repair
Personal Services
725,100
-0-
725,100
Contractual Services
93,200
93,200
-0-
Commodities
64,900
64,900
-0-
Other Charges
85,300
85,300
-0-
Capital Outlay
6,000
6,000
-0-
Division 213 - Mail and Phone Services
Personal Services
64,000
-0-
64,000
Contractual Services
274,900
274,900
-0-
Commodities
16,000
16,000
-0-
Other Charges
33,600
33,600
-0-
Capital Outlay
-0-
-0-
-0-
Miscellaneous
(387,200)
(387,200)
-0-
•
G
AMOUNT
BUDGETED
Division 214 -Custodial Maintenance
Personal Services
84,700
Contractual Services
114,800
Commodities
13,500
Other Charges
9,900
Division 215 - Evanston Arts Center
Contractual Services
2,000
Commodities
2,000
Other Charges
2,000
Miscellaneous
(1,000)
Division 216 - Cable Operations
Contractual Services
11,700
Commodities
1,200
Other Charges
280,000
Division 316 - Community Development Administration
Personal Services
139,100
Contractual Services
8,700
Commodities-
15200
Other Charges
125200
Division 320 - Planning and Support Services
Personal Services
299,700
Contractual Services
28,300
Commodities
2,300
Other Charges
31,800
Capital Outlay
1,500
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
-0- 84,700
114,800 -0-
13,500 -0-
9,900 -0-
2,000 -0-
2,000 -0-
2,000 -0-
(1,000) -0-
11,700 -0- •
1,200 -0-
280,000 -0-
139,100 - -0-
8,700 -0-
1,200 -0-
12,200 -0-
299,700
-0-
28,300
-0-
2,300
-0-
31,800
-0-
1,500
-0-
•
7
•
AMOUNT
BUDGETED
Division 324 - Zoning Analysis & Support
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
TO BE
RAISED BY
TAXATION
Personal Services
252,900
252,900 -0-
Contractual Services
24,500
24,500 -0-
Commodities
1,800
1,800 -0-
Other Charges
24,200
24,200 -0-
Division 331 - Housing Code Compliance
Personal Services
346,900
346,900
-0-
Contractual Services
67,400
67,400
-0-
Commodities
4,400
4,400
-0-
Other Charges
41,900
41,900
-0-
Division 334 - Housing Rehabilitation
�traconal Services
155,700
155,700
-0-
on tual Services
14,700
14,700
-0-
Commodities
1,100
1,100
-0-
Other Charges
15,600
15,600
-0-
Division 340 -Building Code Compliance
Personal Services
531,500
531,500
-0-
Contractual Services
121,200
121,200
-0-
Commodities
1,900
1,900
-0-
Other Charges
63,800
63,800
-0-
Capital Outlay
9,000
9,000
-0-
Division 400 - Police Administration
Personal Services
315,700
-0- 315,700
Contractual Services
122,400
122,400 -0-
Commodities
4,200
4,200 -0-
Other Charges
17,500
17,500 -0-
0
8
ESTIMATED RECEIPTS
FROM SOURCES OTHER
•
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 405 - Analysis and Budget Bureaus
Personal
103,300
-0-
103,300
Contractual Services
300
300
-0-
Other Charges
9,400
9,400
-0-
Division 410 - Patrol Operations
_ _ _ _ --
Personal Services
4,149,100
4,149,100
-0-
Contractual Services
458,100
458,100
-0-
Commodities
68,800
68,800
-0-
Other Charges
457,400
457,400
-0-
Capital Outlay
2,000
2,000
-0-
Division 420 - Criminal Investigations
Personal Services
863,800
241,430
622,370
Contractual Services
46,800
46,800
-0-
Commodities
13,400
13,400
-0-
Other Charges
104,900
104,900
-0-
Division 422 - Victim Witness Youth Outreach
Personal Services
137,700
137,700
-0-
Contractual Services
5,000
5,000
-0-
Other Charges
14,200
14,200
-0-
Division 423 - Juvenile Bureau
Personal Services
496,300
496,300
-0-
Contractual Services
30,200
30,200
-0-
Commodities
6,300
6,300
-0-
Other Charges
57,300
57,300
-0-
0
9
ESTIMATED RECEIPTS
•
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 424 - D.A.R.E. Program
Personal Services
217,300
217,300
-0-
Contractual Services
38,100
38,100
-0-
Commodities
3,800
3,800
-0-
Other Charges
25,800
25,800
-0-
Division 425 - Youth Outreach Advoc. Program
Personal Services
179,100
179,100
-0-
Contractual Services
13,300
13,300
-0-
Other Charges
22,500
22,500
-0-
Division 430 - Police'Records
Personal Services
445,300
445,300
-0-
ractual Services
54,400
54,400
-0-
modities
34,000
34,000
-0-
Other Charges
65,600
65,600
-0-
Division 431 -Communications
Personal Services
796,600
796,600
-0-
Contractual Services
50,000
50,000
-0-
Commodities
9,500
9,500
_ -0-
Other Charges
105,500
105,500
-0-
Division 432 - Service Desk
Personal Services
457,900
-0-
457,900
Contractual Services
2,100
2,100
-0-
Commodities
10,300
10,300
-0-
Other Charges
57,200
57,200
-0-
0
10
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 440 - Inspections & Internal Investigations
Personal Services
156,700
-0-
156,700
Contractual Services
6,100
6,100
-0-
Commodities
1,400
1,400
-0-
Other Charges
15,700
15,700
-0-
Division 441 - Personnel and Training
Personal Services
37,700
37,700
-0-
Contractual Services
77,600
77,600
-0-
Commodities
4,700
4,700
-0-
Other Charges
10,200
10,200
-0-
Division 450 - Tactical Bureau
Personal Services
651,300
651,300
-0- •
Contractual Services
96,700
96,700
-0-
Commodities
10,500
10,500
-0-
Other Charges
865900
86,900
-0-
Capital Outlay
2,000
2,000
-0-
Division 451 - Traffic Bureau
Personal Services
452,300
452,300 -0-
Contractual Services
61,200
61,200 -0-
Commodities
6,300
6,300 -0-
Other Charges
50,100
50,100 -0-
0
•
AMOUNT
BUDGETED
Division 453 -Crime Prevention
Personal Services
105,300
Contractual Services
15,600
Commodities
1,100
Other Charges
9,900
Division 454 - Animal Control
Personal Services
106,000
Contractual Services
9,100
Commodities
3,000
Other Charges
12,800
Division 456 - Neighborhood Foot Patrol
Wntonal Services
520,500
ractual Services
13,400
Commodities
6,300
Other Charges
55,700
Division 458 - Crime Bill
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
-0-
15,600
1,100
9,900
106,000
9,100
3,000
12,800
520,500
13,400
6,300
55,700
TO BE
RAISED BY
TAXATION
105,300
-0-
-0-
-0-
1
1
1
1
1
1
1
1
Personal Services
769,900
769,900 -0-
Contractual Services
5,000
- 5,000 - -0-
Commodities
12,100
12,100 -0-
Other Charges
90,300
90,300 -0-
•
12
AMOUNT
BUDGETED
Division 500 — Fire Management and Support
Personal Services
208,800
Contractual Services
145,500
Commodities
104,800
Other Charges
15,100
Division 505 — Fire Prevention
Personal Services
Contractual Services
Commodities
Other Charges
Division 510 — Fire Suppression
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATIO\
208,800 -0-
145,500 -0-
104,800 -0-
15,100 -0-
314,900
314,900 -0-
41,300
41,300 -0-
4,300
4,300 -0-
26,600
26,600 -0-
Personal Services
5,733,600
Contractual Services
431,000
Commodities
36,400
Other Charges
621,200
Capital Outlay
15,500
Division 600 — Health Administration
Personal -Services
205,700
Contractual Services
14,300
Commodities
400
Other Charges
19,000
5,733,600
431,000
36,400
621,200
15,500
205,700
14,300
400
19,000
1
1
1
1
1
1
1
1
1
•
•
•
13
•
AMOUNT
BUDGETED
Division 610 -Public Health Administration
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
TO BE
RAISED BY
TAXATION
Personal Services
179,300
179,300
-0-
Contractual Services
21,400
21,400
-0-
Commodities
1,000
1,000
-0-
Other Charges
14,800
14,800
-0-
Capital Outlay
4,000
4,000
-0-
Division 620 - Laboratory Services
Personal Services
103,200
103,200
-0-
Contractual Services
3,900
3,900
-0-
Commodities
6,900
6,900
-0-
Other Charges
9,600
9,600
-0-
Capital Outlay
400
400
-0-
Di ' ion 631 - Family Health
Personal Services
456,300
456,300
-0-
Contractual Services
50,400
50,400
-0-
Commodities
21,500
21,500
-0-
Other Charges
37,800
37,800
-0-
Capital Outlay
2,300
2,300
-0-
Division 632 - S.T.D. Control
Personal Services
275,000
275,000
-0-
Contractual Services
9,700
9,700
-0-
Commodities
4,000
4,000
-0-
Other Charges
21,400
21,400
-0-
0
14
ESTIMATED RECEIPTS
FROM SOURCES OTHER
•
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 634 - Dental Clinic
Personal Services
124,300
124,300
-0-
Contractual Services
2,300
2,300
-0-
Commodities
12,500
12,500
-0-
Other Charges
6,100
6,100
-0-
Capital Outlay
3,700
3,700
-0-
Division 641 - Long Term Care
Personal Services
98,400
98,400
-0-
Contractual Services
3,600
3,600
-0-
Commodities
700
700
-0-
Other Charges
13,700
13,700
-0-
Division 642 - Disease Prvt. & Health Pro.
Personal Services
70,200
70,200
-0-
•
Contractual Services
7,300
7,300
-0-
Commodities
4,000
4,000
-0-
Other Charges
3,100
3,100
-0-
Division 651 - Food Sanitation
Personal Services
149,100
149,100
-0-
Contractual Services
13,100
13,100
-0-
Commodities
2,400
2,400
-0-
Other Charges
18,700
18,700
-0-
Division 652 - Environmental Health
Services
Personal Services
49,500
49,500
-0-
Contractual Services
6,400
6,400
-0-
Commodities
1,000
1,000
-0-
Other Charges
4,700
4,700
-0-
•
15
ESTIMATED RECEIPTS
•
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 654 — Vital Records
Personal Services 68,700
68,700
-0-
Contractual Services 6,800
6,800
-0-
Commodities 2,800
2,800
-0-
Other Charges 10,400
10,400
-0-
Division 660 — Emergency Assistance Services
Personal Services 166,800
166,800
-0-
Contractual Services l 178,200
178,200
-0-
Commodities 700
700
-0-
Other Charges 19,000
19,000
-0-
Division 671 — Mental Health Advoc. & Ed.
Services 73,800
73,800
-0-
Wersonal
ontractual Services 9,100
9,100
-0-
Commodities 1,400
1,400
-0-
Other Charges 8,000
8,000
-0-
Capital Outlay 2,000
2,000
-0-
Purchased Services 58,000
58,000
-0-
Division 672 — Pre -School Services
Purchased Services 26,000
26,000
-0-
Division 673 — Child and Adult Outpatient
Purchased Services 129,000
129,000
-0-
•
16
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT
FORTH UNDER THIS
BUDGETED
HEADING
Division 675 — Education and Training
Purchased Services 17,000
17,000
Division 676 — Addictive Substance Abuse
Purchased Services 92,000
92,000
Division 677 — Sustaining Care Services
Purchased Services 73,000
73,000
Division 678 — Vocational and Work Activity
Purchased Services 8,000
8,000
Division 680 — Commission on Aging
Personal Services 59,800
59,800
Contractual Services 7,800
7,800
Commodities 800
800
Other Charges 7,500
7,500
Capital Outlay 1,200
1,200
Division 685 — Subsidized Taxicab Program
Contractual Services 1,600
1,600
Commodities 100
100
Other Charges 115,000
115,000
Division 691 — Day Care and Family Services
Purchased Services 636,500
636,500
TO BE
RAISED BY
TAXATION
no
M
w
-0-
-0-
-0-
-0-
-0-
-0-
-0-
-0-
M
•
•
17
•
AMOUNT
BUDGETED
Division 697 -Homeless Services
Purchased Services
95,100
Division 800 - Director of Public Works
Personal Services
120,000
Contractual Services
11,300
Commodities
10,800
Other Charges
9,900
Division 805 - Municipal Service Center
Personal Services
18,300
Contractual Services
86,500
Commodities
74,000
er Charges
500
ital Outlay
19,600
Division 810 -City Engineer
Personal Services
490,000
Contractual Services
45,500
Commodities
3,400
Other Charges
47,000
Capital Outlay
3,000
Division 820 - Traffic Engineering
Personal Services
235,400
Contractual Services
27,500
Commodities
4,500
Other Charges
19,100
Division 825 - Traffic Signs
Personal Services
131,700
Contractual Services
•
30,200
Commodities
47,600
Other Charges
14,400
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
95,100
-0-
11,300
10,800
9,900
18,300
86,500
74,000
500
19,600
490.000
45,500
3,400
47,000
3,000
235,400
27,500
4,500
19,100
-0-
-0-
47,600
14,400
TO BE
RAISED BY
TAXATION
go
120,000
-0-
-0-
-0-
1
1
1
1
1
1
1
1
1
1
1
1
1
1
131,700
30,200
-0-
-0-
18
AMOUNT
BUDGETED
Division 830 - Traffic Signals & Streetlight Maintenance
Personal Services
209,300
Contractual Services
326,600
Commodities
41,500
Other Charges
49,200
Capital Outlay
6,000
Division 840 Parking Ticket
Processing
Personal Services
49,700
Contractual Services
32,400
Commodities
25,400
Other Chrages
4,700
Division 845 Parking Enforcement
Personal Services
466,200
Contractual Services
117,000
Commodities
25,700
Other Charges
57,100
Capital Outlay
1,800
Division 850 - School Crossing
Guard
Personal Services
230,400
Commodities
2,500
Division 900 - Streets General Support
Personal Services
244,900
Contractual Services
38,900
Commodities
100
Other Charges
20,700
Capital Outlay
2,000
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
209,300
-0-
326,600
-0-
41,500
-0-
49,200
-0-
6,000
-0-
49,700 -0-
32,400 -0-
25,400 -0-
4,700 -0-
466,200
-0-
117,000
-0-
25,700
-0-
57,100
-0-
1,800
-0-
230,400 -0-
2,500 -0-
-0-
244,900
38,900
-0-
100
-0-
20,700
-0-
2,000
-0-
•
•
19
. ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 905 - Street and Alley Maintenance
Personal Services
691,500
691,500
-0-
Contractual Services
421,600
421,600
-0-
Commodities
62.100
62,100
-0-
Other Charges
75,700
75,700
-0-
Capital Outlay
1,200
1,200
--0--
Division 920 - Street Cleaning
Personal Services
381,300
-0-
381,300
Contractual Services
269,400
269,400
-0-
Commodities
2,600
2,600
-0-
Other Charges
42,300
42,300
-0-
Capital Outlay
2,000
2,000
=0-
Isivision Ice Control
925 - Snow and
Personal Services
250.800
250,800
-0-
Contractual Services
126.200
126,200
-0-
Commodities
141,900
141,900
-0-
Division 930 - Leaf Collection
Personal Services
126.300
-0-
126.300
Contractual Services
43.700
43,700
-0-
Other Charges
10.900
10,900
-0-
Division 970 - Refuse Collection and Disposal
0
Personal Services
843.300
843,300
-0-
Contractual Services
1,988,800
1,988,800
-0-
Commodities
5,600
5,600
-0-
Other Charges
603,100
603,100
-0-
Capital Outlay
13,400
13,400
-0-
20
AMOUNT
BUDGETED
Division 975 - Residential Recycling Collection
Personal Services 44,400
Contractual Services 537,000
Commodities 200
Other Charges 180,100
Division 977 - Yard Waste Collection
Personal Services 173,000
Contractual Services 166,600
Other Charges 12,900
Division 1000 - Human Relations Commission
Personal Services
155,000
Contractual Services
10,300
Commodities
900
Other Charges
13,300
Division 1001 -Fair Housing Grant
Personal Services
52,100
Contractual Services
11,000
Commodities
900
Other Charges
7,500
Division 1003 - Summer Youth Employment
Personal Services
204,400
Contractual Services
30,400
Commodities
15,500
Other Charges
1,000
Division 1100 - General Contingency
Personal Services
309,000
Other Charges
675,000
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
44,400 -0-
537,000 -0-
200 -0-
180,100 -0-
173,000 -0-
166,600 -0-
12,900 -0-
-0- 155,000
10,300 -0- •
900 -0-
13,300 -0-
52,100 -0-
11,000 -0-
900 -0-
7,500 -0-
204,400 -0-
30,400 -0-
15,500 -0-
1,000 -0-
309,000 -0-
675,000 -0- •
21
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 1140 - Illinois Municipal Retirement Pension
Other Charges 3,937,800
3,937,800
-0-
Division 1600 - Library Administration
Personal Services 238,800
-0--- --
238,800
Contractual Services 85,900
-0-
85,900
Commodities 16,000
-0-
16,000
Other Charges 19,000
-0-
19,000
Division 1605 - Library Maintenance
Personal Services 132,900
-0-
132,900
Contractual Services 163,200
-0-
163,200
Commodities 23,900
-0-
23,900
• Other Charges 14,400
-0-
14,400
Division 1610 - Reader's Services
Personal Services 256,000
-0-
256,000
Contractual Services 5,800
-0-
5,800
Commodities 600
-0-
600
Other Charges 14,100
-0-
14,100
Capital Outlay 163,900
-0-
163,900
Division 1615 - Children's Services
Personal Services
237,000
-0-
237,000
Commodities
600
-0-
600
Other Charges
13,900
-0-
13,900
Capital Outlay
71,900
-0-
71,900
Division 1620 - Circulation
Personal Services
325,000
-0-
325,000
Commodities
3,600
-0-
3,600
is Other Charges
5,000
-0-
5,000
22
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 1630 - Technical Services
Personal Services
453,000
-0-
453,000
Contractual Services
107,200
107,200
-0-
Commodities
28,100
28,100
-0-
Other Charges
43,000
43,000
-0-
Capital Outlay
51,000 - - --
51,000
-0-
Division 1640 - North Branch
Personal Services
86,000
38,300
47,700
Contractual Services
1,700
1,700
-0-
Commodities
800
800
-0-
Capital Outlay
22,600
22,600
-0-
Division 1645 - South Branch
Personal Services
80,400
80,400
-0-
Contractual Services
38,300
38,300
-0-
Commodities
200
200
-0-
Other Charges
4,900
4,900
-0-
Capital Outlay
20,800
20,800
-0-
Division 1650 - Information Services
Personal Services
339,500
-0-
339,500
Contractual Services
38,800
-0-
38,800
Commodities
5,000
-0-
5.000
Other Charges
22,900
-0-
22.900
Capital Outlay
137,400
-0-
137,400
Division 1702 -Rec. Management and General Support
Personal Services
368,700
368,700
-0-
Contractual Services
57,200
57,200
-0-
Commodities
1,400
1,400
-0-
Other Charges
49,800
49,800
-0-
Capital Outlay
800
800
-0-
0
n
23
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 1714 - Fleetwood Jourdain Community Center
Personal Services
309,000
-0-
309,000
Contractual Services
102,000
-0-
102,000
Commodities
46,100
46,100
-0-
Other Charges
19,100
19,100
-0-
Capital Outlay - - --
1,500
1,500
-0-
Division 1715 - Fleetwood Jourdain Theater
Personal Services
45,000
-0-
45,000
Contractual Services
84,500
-0-
84,500
Commodities
11,500
11,500
-0-
Other Charges
4,800
4,800
-0-
Division 1716 - At Risk Opportunities
• Personal Services
77,000
-0-
77,000
Contractual Services
26,700
26,700
-0-
Commodities
104,500
104,500
-0-
Division 1717 - Levy Center
Personal Services
211,200
-0-
211,200
Contractual Services
74,000
74,000 -
.- -0-
Commodities
25,800
25,800
-0-
Other Charges
24,100
24,100
-0-
Division 1721 - Boat Ramp -
Church Street
Personal Services
21,200
-0-
21,200
Contractual Services
100
-0-
100
Commodities
43,600
-0-
43,600
•
25
AMOUNT
BUDGETED
Division 1723 - Boat Storage Facilities
Contractual Services
200
Commodities
1,100
Division 1724 - Beaches
Personal Services
218,600
Contractual Services
51,600
Commodities
17,000
Other Charges
5,500
Division 1725 - Recreation
Facility Maint.
Personal Services
301,400
Contractual Services
43,300
Commodities
20,400
Other Charges
31,000
Division 1726 - Outdoor Winter
Sports
Personal Services
5,400
Contractual Services
1.100
Commodities
600
Division 1728 - Crown Ice Rink
Personal Services
473,700
Contractual Services
239,600
Commodities
94,500
Other Charges
32,600
Capital Outlay
5,300
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
200 -0-
1,100 -0-
218,600 -0-
51,600 -0-
17,000 -0-
5,500 -0-
-0- 301,400
-0- 43,300
20,400 -0- .
31,000 -0-
5,400 -0-
1,100 -0-
600 -0-
473,700
-0-
239,600
-0-
94,500
-0-
32,600
-0-
5,300
-0-
26
•
AMOUNT
BUDGETED
Division 1732 — Sports Leagues
Personal Services
48,000
Contractual Services
61.100
Commodities
15,600
Other Charges
2,400
Division 1734 — Aquatic Camp
Personal Services
20,600
Contractual Services
900
Commodities
4.300
Division 1736 —Indoor Tennis
Contractual Services
45,700
Commodities
600
Division 1737 — School -Based
Youth Sports
Personal Services
90.500
Contractual Services
16.400
Commodities
7,200
Other Charges
4.700
Division 1741 — Club Activities & Classes
Contractual Services
7,200
Division 1742 — Special Programs
Personal Services
11,900
Contractual Services
3,000
Commodities
1,500
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
48,000 -0-
61,100 -0-
15,600 -0-
2,400 -0-
20,600
-0-
900
-0-
4,300
-0-
45,700 -0-
600 -0-
90,500 -0-
16,400 -0-
7,200 _ -0-
4,700 -0-
7,200 -0-
-0- 11,900
3,000 -0-
1,500 -0-
27
ESTIMATED RECEIPTS
•
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 1743 - Special Recreation
Personal Services 85,700
-0-
85,700
Contractual Services 52,300
-0-
52,300
Commodities 11,700
-0-
11,700
Capital Outlay 4,700
-0-
4,700
Division 1747 - Skate Park/Bus Program
Personal Services 45,000
-0-
45,000
Commodities 2.800
2,463
337
Capital Outlay 2,500
2,500
-0-
Division 1749 - Park Service Unit
Personal Services 61,100
-0-
61,100
Contractual Services 16,000
-0-
16,000
Commodities 4,200
-0-
4,200
Other Charges 5,100
-0-
5,100
Division 1750 - Youth Golf Program
Contractual Services 800
800
-0-
Commodities 200
200
-0-
Division 1761 - Parks and Forestry General Support
Personal Services 259,700
-0-
259,700
Contractual Services 19.000
-0-
19.000
Commodities 900
-0-
900
Other Charges 23,600
-0-
23,600
Capital Outlay 4,000
-0-
4,000
Division 1762 - Horticultural Maintenance
Personal Services 606,200
-0-
606,200
Contractual Services 271,700
-0-
271,700
Commodities 341.700
-0-
34,700
Other Charges 67,000
-0-
67,000
Capital Outlay 6.800
6,800
-0-
28
U
AMOUNT
BUDGETED
Division 1763 - Parkway Tree Maintenance
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
TO BE
RAISED BY
TAXATION
Personal Services
238,000
-0-
238,000
Contractual Services
348,600
-0-
348,600
Commodities
12,800
-0-
12,800
Other Charges
31,800
-0-
31,800
Capital Outlay
1,800
1,800
_ __ -0-
Division 1764 - Dutch Elm Disease Control
Personal Services
352,700
-0-
352,700
Contractual Services
120,200
-0-
120,200
Commodities
4,200
-0-
4,200
Other Charges
38,300
-0- ,
38,300
Capital Outlay
1,800
1,800
-0-
Division 1765 - Tree Planting
Personal Services
87,700
-0-
87,700
Contractual Services
33,300
-0-
33,300
Commodities
22,800
-0-
22,800
Other Charges
9,500
-0-
9,500
Division 1766 - Private Elm Tree Insurance
Contractual Services 27,200
27,200
-0-
Miscellaneous (44,000)
(44,000)
-0-
Division 1781 - Ecology Center
Personal Services 161,700
161,700
-0-
Contractual Services 22,300
22,300
-0-
Commodities 19,800
19,800
-0-
Other Charges 23,800
23,800
-0-
Division 1782 - Eco-Quest Day Camp
Personal Services 54,500
54,500
-0-
Contractual Services 13,200
13,200
-0-
Wommodities 8,600
8,600
-0-
Other Charges 1,800
1,800
-0-
29
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO'BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 1791 —Art Council
Personal Services
108,900
108,900
-0-
Contractual Services
84,900
84,900
-0-
Commodities
7,400
7,400
-0-
Other Charges
59,600
59,600
-0-
Division 1792 — Noyes Cultural Arts Center
Personal Services
260,100
260,100 -0-
Contractual Services
69,800
69,800 -0-
Commodities
17,700
17,700 -0-
Other Charges
18,800
18,800 -0-
0
•
30
• ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED LEADING
GENERAL FUND
TOTAL APPROPRIATION $63,064,600
SOURCES OTHER THAN TAXATION $50,026,393
AMOUNT TO BE RAISED BY TAXATION
ADD 2% COLLECTION LOSSES
TOTAL TAXATION
•
.7
TO BE
RAISED BY
TAXATION
$13.038,207
$ 266.086
$13,304,293
31
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT
FORTH UNDER THIS
BUDGETED
HEADING
SECTION 3: That there be appropriated from the Parking Fund
Division 1800 — Parking System
Management
Personal Services
274,900
274,900
Contractual Services
36,800
36,800
Commodities
9,100
9,100
Other Charges
90,300
90,300
Division 1805 — Sherman Avenue Garage
Contractual Services
339,300
339,300
Commodities
7,800
7,800
Other Charges
16,800
16,800
Division 1810 —Parking Lots
and Meters
Personal Services
279,600
279,600
Contractual Services
136,100
136,100
Commodities
27,000
27,000
Other Charges
102,400
102,400
Division 1815 — Evanston
Place Garage
Contractual Services
412,000
412,000
Commodities
8,000
8,000
Other Charges
15,600
15,600
Division 1825 — 1997 Sherman Avenue Garage
Other Charges 159.400 159,400
TO BE
RAISED BY
TAXATION
1
1
1
1
1
1
1
1
no
•
•
Is
32
0
AMOUNT
BUDGETED
Division 1827 — Church/Chicago Garage
Other Charges 687,100
Division 1830 — Parking Capital Outlay
Capital Outlay 364,000
Division 1840 — Transfers
Other Charges
•
361,400
PARKING FUND TOTAL
APPROPRIATION $3,327,600
LESS ESTIMTED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
CJ
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
687,100
364,000
361,400
$3,327,600
TO BE
RAISED BY
TAXATION
m
m
$-0-
33
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
SECTION 4: That there be appropriated from the Water Fund
Division 1900 - Water General Support
Personal Services 262,200 262,200
Contractual Services 139,500 139,500 -
Commodities 18,400 18,400
Other Charges 72,800 72,800
Division 1905 - Pumping
TO BE
RAISED BY
TAXATION
Personal Services
539,900
539,900
-0-
Contractual Services
920,200
920,200
-0-
Commodities
55,200
55,200
-0-
Other Charges
142,200
142,200
-0-
Division 1910 - Filtration
Personal Services
652,400
652,400
-0-
Contractual Services
420,500
420,500
-0-
Commodities
476,300
476,300
-0-
Other Charges
181,300
181,300
-0-
Division 1915 - Distribution
Personal Services
451.900
451,900
-0-
Contractual Services
231,700
231,700
-0-
Commodities
135.100
135,100
-0-
Other Charges
124,800
124,800
-0-
Division 1920 - Water Meter
Maintenance
Personal Services
99,800
99,800
-0-
Contractual Services
75,000
75,000
-0-
Commodities
501000
50,000
-0-
Other Charges
34,000
34,000
-0-
U
0
34
r1
U
AMOUNT
BUDGETED
Division 1935 —
Other Operations
Contractual Services
28,700
Commodities
27,500
Other Charges
679,900
Division 1953 —1990
Water Revenue Bonds
Other charges
316,400
Division 1955 —1997
Water Revenue Bonds
Other Charges
2,193,100
Division 1956 —1999
Water Revenue Bonds
•Other Charges
341,500
Division 1960 —
Water Capital Outlay
Capital Outlay
123.200
Division 1971 —
Transfer to GF-ROI
Other Charges
2,385,500
Division 1972 —
Transfer to Dep., Imp., Ext.
Other Charges
1,736,200
Division 1973 —
Transfer to Bond Reserve
Other Charges
145,800
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
28,700 -0-
27,500 -0-
679,900 -0-
316,400 -0-
2,193,100 -0-
341,500 -0-
123,200 -0-
2,385,500 -0-
1,736,200 -0-
145,800 -0-
35
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
WATER FUND TOTAL _
APPROPRIATION $13,061,000
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
$13,061,000
TO BE
RAISED BY
TAXATION
•
•
36
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
SECTION 5: That there be appropriated from the Community Development Block Grant Fund
Division 2610 — CDBG Administration
Personal Services
208,400
208,400
-0-
Contractual Services
39,550
39,550
-0-
Commodities
2,500
2,500
-0-
Other Charges
59,350
59,350
-0-
Capital Outlay
1,000
1,000
-0-
COMMUNITY DEVELOPMENT FUND
TOTAL APPROPRIATION $310,800
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
•
$310,800
$-0---
37
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
SECTION 6: That there be appropriated from the Fleet
Services Fund
Division 4010 — General Support
Personal Services 265,500
265,500
-0-
Contractual Services 8,200
8,200
-0-
Commodities 2,300
2,300
-0-
Other Charges 77,500
77,500
-0-
Division 4020 — Major Maintenance
Personal Services 506,300
506,300
-0-
Contractual Services 143,900
143,900
-0-
Commodities 755,400
755,400
-0-
Other Charges 140,300
140,300
-0-
Capital Outlay 30,000
30,000
-0- •
Division 4030 — Vehicle Body Maintenance
Personal Services 48,900
48,900
-0-
Contractual Services 45,500
45,500
-0-
Commodities 38,900
38,900
-0-
Other Charges 7,600
7,600
-0-
Division 4040 — Capital Outlay
Capital Outlay 651,775
651,775
-0-
Division 4051 —1994 G O Bonds
Other Charges 297,225
297,225
-0-
0
38
.
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT
FORTH UNDER THIS
BUDGETED
HEADING
Division 4052 —1995
G O Bonds
Other Charges
264,500
264,500
Division 4053—1996-97
Debt Service
Other Charges
255,000
255,000
Division 4054 —
97 Bond Debt Service
Other Charges
218,300
218,300
Division 4055 —
98 Bond Debt Service
Other Charges
231,000
231,000
0
FLEET SERVICES FUND
TOTAL APPROPRIATION $3,988,100
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION $3,988,100
AMOUNT TO BE RAISED BY TAXATON
•
TO BE
RAISED BY
TAXATION
m
-0- , .
m
m
$-0-
39
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
SECTION 7: That there be appropriation from the Economic Development Fund
Division 6450 — Economic Development Fund Revenue
TO BE
RAISED BY
TAXATION
Personal Services
81,300
81,300 -0-
Contractual Services
431,200
431,200 -0-
Commodities
300
300 -0-
Other Charges
42,200
42,200 -0-
ECONOMIC DEVELOPMENT FUND
TOTAL APROPRIATION $555,000
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
$555.000
$-0-
•
i�
U
•
40
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
SECTION 8: That there be appropriated from the Sewer
Fund
Division 7405 — Sewer Maintenance
Personal Services 574,900
574,900
-0-
Contractual Services 693,600
696,600
-0-
Commodities 89,500
89,500
-0-
Other Charges 75,500
75,500
-0-
Division 7415 — Sewer Other Operations
Contractual Services 2.500
2,500
-0-
Other Charges 858.400
858,400
-0-
Division 7420 — Capital Outlay
to
Capital Outlay 47.300
47,300
-0-
Division 7425 — Sewer Improvements — NWWC
Contractual Services 300.000
300,000
-0-.
Other Charges 108.200
108,200
-0-
Capital Outlay 375,000
375,000 -
-0-
Division 7430 — IEPA Construction
Contractual Services 846.909
846,909
-0-
Capital Outlay 17,491,062
17,491,062
-0-
Division 7451 —1990 G O (1993 Refund)
Other Charges 142.200
142,200
-0-
11
41
AMOUNT
BUDGETED
Division 7452 —
IEPA S03 Debt Service
Other Charges
245,300
Division 7453 —
IEPA S06-13 Debt Service
Other Charges
1,133,100
Division 7454 —1992
G O Bonds
Other Charges
1,985,000
Division 7455 —1994
G O Bonds
Other Charges
1,029,700
Division 7456 —
IEPA Main Street Rehab
Other Charges
105,000
Division 7457 —
IEPA Phase III 8
Other Charges
634,800
Division 7458 —
IEPA Phase III A
Other Charges
153,100
Division 7459 —
IEPA Phase IV
Other Charges
100,100
Division 7460 —
IEPA Phase IV C
Other Charges
301,600
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
FORTH UNDER THIS RAISED BY
HEADING TAXATION
245,300 -0-
1,133,100 - - -0-
1,985,000 -0-
1,029,700 -0-
105,000 -0-
634,800 -0-
153,100 -0-
100,100 -0-
301,600 -0-
0
•
42
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT
FORTH UNDER THIS
BUDGETED
HEADING
Division 7461 —
IEPA Phase IV A
Other Charges
543,000
543,000
Division 7462 —
IEPA Phase IV D
Other Charges
260,000
260,000
Division 7463 —
IEPA Phase IV A
Other Charges
275,200
275,200
Division 7464 —
IEPA Phase IV B
Other Charges
99,700
99,700
leivision 7465 —
IEPA Phase B,D,F
Other Charges
393,300
393,300
Division 7466 —
IEPA Phase V C and Phase VII C
Other Charges
268,000
268,000
Division 7467 —
IEPA Phase VII A
Other Charges
421,000
421,000
Division 7468 —
IEPA Phase VII E
Other Charges
67,500
67,500
Division 7469 —
IEPA Phase VII G
Other Charges
82,000
82,000
46 ivision 7470 —
Debt Service Series 1998 and BAB 1999
Other Charges
443,400
443,400
TO BE
RAISED BY
TAXATION
no
0
m
0
WI
192
in
m
0
In
43
AMOUNT
BUDGETED
SEWER FUND
TOTAL APPROPRIATION $30.145.871
LESS ESTIMATED RECEIPTS FORM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
FORTH UNDER THIS
HEADING
$30,145,871
TO BE
RAISED BY
TAXATION
•
44
• ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
SECTION 9: That there be appropriated from the Housing Fund
Division 7800 - Special Housing Program
TO BE
RAISED BY
TAXATION
Contractual Service - - 5�000 5,000 -0-
Commodities 700 700 -0-
Capital Outlay 300,000 300,000 -0-
WOUSING FUND
TOTAL APPROPRIATION $305,700
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
$305,700
-0-
45
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
SECTION 10: That there be appropriated from the Firemen's Pension Fund
FIREMEN'S PENSION FUND TOTAL
APPROPRIATION $1,917,901
ADD 2% FOR COLLECTION LOSSES $39,141
TOTAL TAXATION
SECTION 11: That there be appropriated from the Police Pension Fund
POLICE PENSION FUND TOTAL
APPROPRIATION $2.575.262
ADD 2% FOR COLLECTION LOSSES $52.558
TOTAL TAXATION
TO BE
RAISED BY
TAXATION
$1,957,042
$2,627.920
•
•
46
SECTION 12: That the City Clerk shall make and file with the County Clerk of the County of Cook, in the
to of Illinois, a duly certified copy of this ordinance, and such County Clerk is hereby directed to extend such
axes for collection in the manner and form required by law.
SECTION 13: That this ordinance shall be in full force and effect from and after its passage and approval,
and all ordinances or part of ordinances in conflict herewith be and the same are hereby repealed.
INTRODUCED
PASSED
ATTEST:
I
City Cle
AP ?ROVED AS TO FORM:
i
i
i
i
Corpoltion Counsel
is
& '1999
16 , 1999
APPROVE , 1999
Mayor
RECORDED 1999
47