HomeMy WebLinkAboutORDINANCES-1996-071-O-9671-0-96
• LEVYING TAXES IN THE CITY OF EVANSTON,
COUNTY OF COOK AND STATE OF ILLINOIS
FOR THE FISCAL YEAR BEGINNING MARCH 1, 1996
AND ENDING FEBRUARY 28, 1997
WHEREAS, the City of Evanston, Illinois, has heretofore
adopted an annual budget for the fiscal year beginning March 1,
1996, and ending February 28, 1997, 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
WHEREAS, 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, 1996, 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 1996 the
sum of Seventeen Million Five Hundred Six Thousand Four Hundred
Sixty -Two Dollars ($17,506,462), 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 1996 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 26, 1996, 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 Is
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
SECTION 2: That there be appropriated from the General Fund
Division 100 - City Council
Personal Services
94,500
94,500
-0-
Contractual Services
114,600
114,600
-0-
Commodities
900
900
-0-
Other Charges
26,000
26,000
-0-
Division 110 - City
Manager's
Office
Personal Services
250,000
-0-
250,000
Contractual Services
43,300
43,300
-0-
Commodities
2,400
2,400
-0-
Other Charges
18,500
18,500
-0-
Capital Outlay
400
400
-0-
Division 114 - Administrative
Services
is
Personal Services
78,000
-0-
78,000
Contractual Services
600
600
-0-
Commodities
300
300
-0-
Other Charges
13,200
13,200
-0-
Capital Outlay
500
500
-0-
Division 120 - City
Clerk
Personal Services
99,100
99,100
-0-
Contractual Services
19,300
19,300
-0-
Commodities
7,700
7,700
-0-
Other Charges
13,600
13,600
-0-
Division 130 - Legal
Administration
Personal Services
289,000
-0-
289,000
Contractual Services
158,100
158,100
-0-
Commodities
5,400
5,400
-0-
Other Charges
22,400
22,400
-0-
0
-1-
�J
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
Division 135 - Insurance/Risk Management
Personal Services
61,300
-0-
Contractual Services
162,600
162,600
Commodities
5,200
5,200
Other Charges
110,600
110,600
Division 141 - Human
Resources
General Support
Personal Services
117,300
-0-
Contractual Services
30,000
30,000
Commodities
1,200
1,200
Other Charges
98,900
98,900
Division 142 - Employment and
EEO
TO BE
RAISED BY
TAXATION
61,300
-0-
-0-
-0-
117,300
-0-
-0-
-0-
Personal Services 101,900 101,900 -0-
Contractual Services 168,400 168,400 -0-
Commodities 3,000 3,000 -0-
Other Charges 8,900 8,900 -0-
Division 143 - Employee Services
Personal Services
107,900
-0-
107,900
Contractual Services
238,200
238,200
-0-
Commodities
7,000
7,000
-0-
Other Charges
13,100
13,100
-0-
Division 144 - Workers'
Compensation
Personal Services
52,200
-0-
52,200
Contractual Services
54,200
54,200
-0-
Commodities
800
800
-0-
Other Charges
84,500
84,500
-0-
Division 160 - Finance General Support
Personal Services
129,500
-0-
129,500
Contractual Services
17,300
17,300
-0-
Commodities
1,800
1,800
-0-
Other Charges
9,400
9,400
-,0-
-2-
ESTIMATED RECEIPTS
FROM SOURCES OTHER •
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 165 - Budget Office
Personal Services
137,500
-0-
137,500
Contractual Services
5,600
5,600
-0-
Commodities
400
400
-0-
Other Charges
13,200
13,200
-0-
Capital Outlay
2,500
2,500
-0-
Division 170 - Collections
Personal Services
242,700
242,700
-0-
Contractual Services
19,500
19,500
-0-
Commodities
22,000
22,000
-0-
Other Charges
58,400
58,400
-0-
Divisioja 171 - License and Measures Regulation
Personal Services
30,200
30,200
-0-
Contractual Services
1,800
1,800
-0-
Commodities
8,900
8,900
-0-
Other Charges
4,400
4,400
-0-•
Division 175 - Accounting
Personal Services
388,800
388,800
-0-
Contractual Services
41,200
41,200
-0-
Commodities
2,600
2,600
-0-
Other Charges
41,600
41,600
-0-
Division 180 - Purchasing
and Accounts Payable
Personal Services
168,800
168,800
-0-
Contractual Services
9,800
9,800
-0-
Commodities
1,000
1,000
-0-
Other Charges
17,500
17,500
-0-
Division 190 - Information Systems
Management
Personal Services
203,200
203,200
-0-
Contractual Services
83,600
83,600
-0-
Commodities
34,200
34,200
-0-
Other Charges
17,900
17,900
-0-
•
-3-
ESTIMATED RECEIPTS
• FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 205 - Emergency Management Agency
Personal Services
36,200
36,200
-0-
Contractual Services
3,300
3,300
-0-
Commodities
1,100
1,100
-0-
Other Charges
3,100
3,100
-0-
Divisioi} 211 - General Support
Personal Services
125,300
-0-
125,300
Contractual Services
6,300
6,300
-0-
Commodities
900
900
-0-
Other Charges
10,500
10,500
-0-
Division 212 - Construction and Repair
Personal Services
596,400
-0-
596,400
Contractual Services
61,900
61,900
-0-
Commodities
65,400
65,400
-0-
Other Charges
77,000
77,000
-0-
Capital Outlay
3,900
3,900
-0-
Services Billed Out
(43,800)
(43,800)
-0-
Division, 213 - Mail,
Phone and
Duplicating Services
Personal Services
88,200
-0-
88,200
Contractual Services
221,300
221,300
-0-
Commodities
24,400
24,400
-0-
Other Charges
38,700
38,700
-0-
Services Billed Out (226,800)
(226,800)
-0-
Division 214 - Custodial Maintenance
Personal Services
73,400
-0-
73,400
Contractual Services
103,100
103,100
-0-
Commodities
13,300
13,300
-0-
Other Charges
9,100
9,100
-0-
0 -4-
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
Division 215 - Evanston Arts Center
Contractual Services 2,000 2,000
Commodities 2,000 2,000
Other Charges 2,000 2,000
Services Billed Out (1,000) (1,000)
Division 216 - Cable Communications Administration
Personal Services 5,000 -0-
Contractual Services 26,000 26,000
Commodities 1,200 1,200
Division 316 - Community Development Administration
Personal Services 156,600 -0-
Contractual Services 10,500 10,500
Commodities 1,700 1,700
Other Charges 14,500 14,500
Division 320 - Planning and Support Services
Personal Services 233,500 -0-
Contractual Services 29,100 29,100
Commodities 2,300 2,300
Other Charges 24,800 24,800
Division 324 - Zoning Analysis & Support Services
Personal Services 234,200 234,200
Contractual Services 29,900 291900
Commodities 1,800 1,800
Other Charges 23,200 23,200
Division 331 - Housing Code Compliance
Personal Services 304,200 304,200
Contractual Services 30,300 30,300
Commodities 5,600 5,600
Other Charges 35,600 35,600
-5-
TO BE
RAISED BY
TAXATION
5,000
-0-
-0-
156,600
-0-
-0-
233,500
-0-
-0-
-0-
•
•
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
Division 334 - Housing Rehabilitation
Personal Services 132,100 132,100
Contractual Services 8,800 8,800
Commodities 11100 1,100
Other Charges 14,600 14,600
Division, 340 - Building Code Compliance
Personal Services 313,600 313,600
Contractual Services 219,900 219,900
Commodities 1,900 1,900
Other Charges 37,000 37,000
Division 400 - Police Administration
Personal Services 306,200 -0-
Contractual Services 90,400 90,400
• Commodities 5,300 5,300
Other Charges 21,400 21,400
Captial Outlay 1,000 1,000
Divisi= 405 - Planning, Research and Budget
Personal Services 111,700 -0-
Contractual Services 700 700
Other Charges 16,600 16,600
Division 410 - Patrol Operations
Personal Services 3,838,400 2,395,097
Contractual Services 277,200 277,200
Commodities 62,300 62,300
Other Charges 415,700 415,700
Capital Outlay 3,000 3,000
Division, 420 - Criminal Investigations
Personal Services 814,700 814,700
Contractual Services 31,300 31,300
Commodities 15,200 15,200
Other Charges 93,800 93,800
• Capital Outlay 3,000 3,000
-6-
TO BE
RAISED BY
TAXATION
306,200
-0-
-0-
-0-
111, 700-
-0-
-0-
1,443,303
-0-
-0-
-0-
-0-
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
Division 422 - Victim Services Bureau
Personal Services 119,700
Contractual Services 2,500
Other Charges 12,600
Division 423 - Juvenile Bureau
Personal Services 561,200
Contractual Services 11,400
Commodities 7,900
Other Charges 65,600
Division 424 - D.A.R.E Bureau
Personal Services 98,900
Contractual Services 2,500
Commodities 2,400
Other Charges 11,700
Division 425 - Youth Services Bureau
Personal Services 199,200
Contractual Services 14,500
Other Charges 21,600
Division 430 - Records Bureau
Personal Services 476,200
Contractual Services 48,100
Commodities 35,000
Other Charges 60,800
Capital Outlay 1,100
Division 431 - Communications Bureau
119,700
2,500
12,600
-0-
11,400
7,900
65,600
98,900
2,500
2,400
11,700
199,200
14,500
21,600
476,200
48,100
35,000
60,800
1,100
Personal Services 589,200 589,200
Contractual Services 83,600 83,600
Commodities 6,900 6,900
Other Charges 80,200 80,200
Services Billed Out (330,800) (330,800)
-7-
TO BE
RAISED BY
TAXATION
0
561,200
-0-
-0-
-0-
•
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATIOlq
Division 432 - Service Desk Bureau
Personal Services
536,700
-0-
536,700
Contractual Services
8,500
8,500
-0-
Commodities
10,800
10,800
-0-
Other Charges
60,300
60,300
-0-
Division 440 - Office
of Professional
Standards
Personal Services
119,400
-0-
119,400
Contractual Services
2,200
2,200
-0-
Commodities
1,600
1,600
-0-
Other Charges
10,000
10,000
-0-
Division 441 - Personnel and Training
Bureau
Personal Services
147,200
147,200
-0-
Contractual Services
64,600
64,600
-0-
Commodities
Other Charges
6,100
14,000
6,100
14,000
-0-
-0-
Capital Outlay
1,000
1,000
-0-
Division 450 - Neighborhood Enforcement Team
Personal Services
794,700
-0-
794,700
Contractual Services
71,800
71,800
-0-
Commodities
11,000
11,000
-0-
Other Charges
88,500
88,500
-0-
Capital Outlay
1,000
1,000
-0-.
Division 451 - Traffic Bureau
Personal Services
667,200
667,200
-0-
Contractual Services
36,400
36,400
-0-
Commodities
8,000
8,000
-0-
Other Charges
51,100
51,100
-0-
Division 452 - Parking
Control
Bureau
Personal Services
392,900
392,900
-0-
Contractual Services
64,900
64,900
-0-
Commodities
5,200
5,200
-0-
Other Charges
50,100
50,100
-0-
-8-
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 453 - Crime Prevention Bureau
Personal Services
89,000
-0-
89,000
Contractual Services
7,400
7,400
-0-
Commodities
1,200
1,200
-0-
Other Charges
9,800
9,800
-0-
Division 454 - Animal Control Bureau
Personal Services
92,300
92,300
-0-
Contractual Services
8,500
8,500
-0-
Commodities
3,500
3,500
-0-
Other Charges
12,200
12,200
-0-
Division 456 - C.O.P.P.S.
Personal Services
401,200
-0-
401,200
Contractual Services
15,600
15,600
-0-
Commodities
5,700
5,700
-0-
Other Charges
47,000
47,000
-0- •
Division 458 - Federal
Crime Bill
Personal Services
355,700
-0-
355,700
Contractual Services
3,600
3,600
Commodities
7,600
7,600
-0-
Other Charges
61,500
61,500
-0-
Division 459 - Park Security
Personal Services
47,300
-0-
47,300
Contractual Services
13,100
13,100
-0-
Commodities
800
800
-0-
Other Charges
4,200
4,200
-0-
•
-9-
0
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 500 - Fire Management and Support
Personal Services
523,900
523,900
-0-
Contractual Services
105,000
105,000
-0-
Commodities
81,200
81,200
-0-
Other Charges
13,800
13,800
-0-
Division 505 - Fire Prevention
Personal Services
262,400
262,400
-0-
Contractual Services
11,600
11,600
-0-
Commodities
3,500
3,500
-0-
Other Charges
25,700
25,700
-0-
Capital Outlay
500
500
-0-
Division 510 - Fire Suppression
• Personal Services 5,018,500
Contractual Services
313,700
5,018,500
313,700
-0-
-0-
Commodities
25,500
25,500
-0-
Other Charges
535,000
535,000
-0-
Capital Outlay
15,400
15,400
-0-
Division 600 - Director of Health
and Human Services
Personal Services
152,600
152,600
-0-
Contractual Services
4,900
4,900
-0-
Commodities
400
400
-0-
Other Charges
13,300
13,300
-0-
Division 610 - Public
Health Administration
Personal Services
158,600
158,600
-0-
Contractual Services
15,100
15,100
-0-
Commodities
1,000
1,000
-0-
Other Charges
13,800
13,800
-0-
Division 620 - Laboratory Services
Personal Services
103,500
103,500
-0-
Contractual Services
3,700
3,700
-0-
Commodities
6,900
6,900
-0-
Other Charges
•
8,700
8,700
-0-
-10-
ESTIMATED RECEIPTS
FROM SOURCES OTHER •
THAN TAXATION
APPLIED AS SET TO,BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 631 - Family Health
Personal Services
405,900
405,900
-0-
Contractual Services
23,400
23,400
-0-
Commodities
19,600
19,600
-0-
Other Charges
36,800
36,800
-0-
Division 632 - Infectious
Disease
Control
Personal Services
223,700
223,700
-0-
Contractual Services
6,100
6,100
-0-
Commodities
2,400
2,400
-0-
Other Charges
19,800
19,800
-0-
Division, 634 - Dental
Services
Personal Services
112,100
112,100
-0-
Contractual Services
1,400
1,400
-0-
Commodities
5,300
5,300
-0-
Other Charges
5,700
5,700
-0-
Division 641 - Long Term Care
Personal Services
141,100
141,100
-0-
Contractual Services
5,400
5,400
-0-
Commodities
700
700
-0-
Other Charges
12,600
12,600
-0-
Dvisiori 642 - Adult
Health
Personal Services
54,100
54,100
-0-
Contractual Services
7,800
7,800
-0-
Commodities
2,200
2,200
-0-
Other Charges
2,700
2,700
-0-
Division 651 - Food Sanitation
Personal Services
74,300
74,300
-0-
Contractual Services
7,500
7,500
-0-
Commodities
2,200
2,200
-0-
Other Charges
8,700
8,700
=0-
-11-
0
C7
ESTIMATED RECEIPTS
isFROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATIQN
Division 652 - Environmental Health
Services
Personal Services
44,000
44,000
-0-
Contractual Services
5,400
5,400
-0-
Commodities
800
800
-0-
Other Charges
4,400
4,400
-0-
Divisiorl 654 - Vital
Records
Personal Services
62,500
62,500
-0-
Contractual Services
7,300
7,300
-0-
Commodities
2,800
2,800
-0-
Other Charges
9,600
9,600
-0-
Division 660 - Emergency
Assistance
Services
Personal Services
147,900
147,900
-0-
Contractual Services
170,400
170,400
-0-
Commodities
700
700
-0-
• Other Charges
17,600
17,600
-0-
Division 671 - Mental
Health Administration
Personal Services
62,800
62,800
-0-
Contractual Services
8,500
8,500
-0-
Commodities
1,400
1,400
-0-
Other Charges
7,000
7,000
-0-
Division 672 - Pre -School
Services
Purchased Services
51,300
51,300
-0-
Divisiorl 673 - Child
and Adult Outpatient Counseling
Purchased Services
161,710
161,710
-0-
Division 674 - Crisis/Reception
Services
Purchased Services
45,950
45,950
-0-
Division 675 - Education,
Training
and Primary Prevention
Purchased Services
19,500
19,500
-0-
-12-
ESTIMATED RECEIPTS
FROM SOURCES OTHER •
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 676 - Addictive Substance Abuse
Purchased Services 74,100
74,100
-0-
Division, 677 - Sustaining Care Services
Purchased Services 62,950
62,950
-0-
Division 678 - Vocational and Work
Activity
Purchased Services 5,500
5,500
-0-
Division 680 - Commission on Aging
Personal Services 54,700
54,700
-0-
Contractual Services 7,400
7,400
-0-
Commodities 800
800
-0-
Other Charges 7,100
7,100
-0-
Division 685 - Subsidized Taxicab
Program
Contractual Services 200
200
-0-
Commodities 100
100
-0-
Other Charges 118,000
118,000
-0-
Division 691 - Day Care and Family
Services
Purchased Services 342,670
342,670
-0-
Division 692 - Youth Services
Purchased Services 148,560
148,560
-0-
Division 693 - Elderly Services
Purchased Services 8,180
8,180
-0-
-13-
C]
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 694 - Legal
Support Services
Purchased Services
97,660
97,660
-0-
Division 695 - Special
Target Group
Services
Purchased Services
62,150
62,150
-0-
Division 696 - Drug
Treatment and
Prevention Services
Purchased Services
7,400
7,400
-0-
Division 697 - McKinney
Emergency
Shelter Grant Program
Purchased Services
50,000
50,000
-0-
Division 800 - Director
of Public
Works
•
Personal Services
Contractual Services
106,700
5,500
-0-
5,500
106,700
-0-
Commodities
500
500
-0-
Other Charges
9,100
9,100
-0-
Division 805 - Municipal Service Center
Personal Services
74,100
74,100
-0-
Contractual Services
50,600
50,600
-0-
Commodities
49,700
49,700
-0-
Other Charges
9,200
9,200
-0-
Division 810 - City Engineer
Personal Services
308,200
308,200
-0-
Contractual Services
13,000
13,000
-0-
Commodities
11900
1,900
-0-
Other Charges
28,800
28,800
-0-
Division 820 - Traffic Engineering
Personal Services
151,700
151,700
-0-
Contractual Services
15,700
15,700
70-
Commodities
1,600
1,600
-0-
•
Other Charges
Capital Outlay
11,200
4,800
11,200
4,800
-0-
-0-
-14-
AMOUNT
BUDGETED
Division 825 - Traffic Signs
Personal Services 118,100
Contractual Services 13,600
Commodities 47,600
Other Charges 13,700
Capital Outlay 2,000
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO,BE
FORTH UNDER THIS RAISED BY
HEADING TAXATIONq
-0-
118,100
13,600
-0-
47,600
-0-
13,700
-0-
2,000
-0-
D:Lvisiorl 830 - Traffic Signals & Streetlight Maintenance
Personal Services
Contractual Services
Commodities
Other Charges
Capital Outlay
192,100 -0-
297,400 297,400
39,500 39,500
48,200 48,200
12,000 12,000
Division 900 - Street General Support
Personal Services 264,200 -0-
Contractual Services 19,700 19,700
Commodities 100 100
Other Charges 22,400 22,400
Division3 905 - Street and Alley Maintenance
192,100
-0-
-0-
-0-
-0-
264,200
-0-
-0-
-0-
Personal Services
595,900
595,900
-0-
Contractual Services
292,800
292,800
-0-
Commodities
62,200
62,200
-0-
Other Charges
71,500
71,500
"0-
Capital Outlay
9,500
9,500
-0-
Division 920 - Street Cleaning
Personal Services
418,000
-0-
418,000
Contractual Services
241,700
241,700
-0-
Commodities
2,600
2,600
-0-
Other Charges
47,700
47,700
-0-
Capital Outlay
4,000
4,000
-0-
Division 925 - Ice and Snow Control
Personal Services 241,300 241,300 -0-
Contractual Services 101,300 101,300 -0-
Commodities 102,500 102,500 -0-
-15-
•
0
•
• ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 930 - Leaf Collection
Personal Services
126,100
-0-
126,100
Contractual Services
50,600
50,600
-0-
Other Charges
13,000
13,000
-0-
Division 970 - Refuse
Collection
and Disposal
Personal Services
757,100
-0-
757,100
Contractual Sery 1,440,200
1,440,200
-0-
Commodities
5,600
5,600
-0-
Other Charges
439,300
439,300
-0-
Capital Outlay
900
900
-0-
Division 975 - Residential Recycling Collection
Personal Services
263,300
263,300
-0-
Contractual Services
74,600
74,600
-0-
Commodities
Other Charges
5,100
27,700
5,100
27,700
-0-
-0-
Division 977 - Yard Waste Collection
Personal Services
151,400
151,400
-0-
Contractual Services
197,300
197,300
-0-
Commodities
47,900
47,900
-0-
Other Charges
12,200
12,200
-0-
Division 982 - Summer
Youth Employment Program
Personal Services
92,000
92,000
-0-
Contractual Services
16,100
16,100
-0-
Commodities
13,200
13,200
-0-
Other Charges
300
300
-0-
Division 985 - Recycling Center
Personal Services
92,700
92,700
-0-
Contractual Services
283,700
283,700
-0-
Commodities
30,400
30,400
-0-
Other Charges
187,400
187,400
-0-
Capital Outlay
900
900
-0-
SVV
ESTIMATED RECEIPTS
FROM SOURCES OTHER •
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 1000 - Human Relations Commission
Personal Services
120,000
-0-
120,000
Contractual Services
10,400
10,400
-0-
Commodities
1,000
1,000
-0-
Other Charges
12,300
121300
-0-
Capital Outlay
500.
500
-0-
Division 1001 - Fair
Housing Grant
Personal Services
46,900
46,900
-0-
Contractual Services
16,900
16,900
-0-
Commodities
1,000
1,000
-0-
Other Charges
7,000
7,000
-0-
Division 1100 - General Contingency
Personal Services 115,556 115,556 -0-
Other Charges 250,000 250,000 -0-
Division 1140 - Illinois Municipal Retirement Pension •
Other Charges 3,902,300 3,902,300 -0-
Division 1600 - Library Administration
Personal Services
213,000
-0-
213,000
Contractual Services
60,200
-0-
60,200
Commodities
8,100
-0-
8,100
Other Charges
19,600
-0-
19,600
Division 1605 - Library
Maintenance
Personal Services
156,300
-0-
156,300
Contractual Services
152,000
-0-
152,000
Commodities
11,200
-0-
11,200
Other Charges
13,600
-0-
13,600
Division 1610 - Reader's Services
Personal Services 235,100 -0- 235,100
Commodities 1,000 -0- 1,000
Other Charges 13,100 -0- 13,100
Capital Outlay 122,500 -0- 122,500 •
-17-
0
•
L]
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION[
Division 1615 - Children's Services
Personal Services 166,000 -0-
Commodities 1,000 -0-
Other Charges 13,100 -0-
Capital Outlay 36,400 -0-
Division 1620 - Circulation
Personal Services 247,400 -0-
Commodities 4,500 -0-
Other Charges 17,400 -0-
Division 1625 - State Per Capita Grant
Contractual Services 21,000 21,000
Commodities 3,500 3,500
Capital Outlay 67,000 67,000
Division 1630 - Technical Services
166,000
1,000
13,100
36,400
247,400
4,500
17,400
in
Personal Services
364,300
-0-
364,300
Contractual Services
123,400
123,400
-0-
Commodities
15,600
15,600
-0-
Other Charges
34,800
34,800
-0-
Division 1635 - Bookmobile Services
Personal Services
41,100
-0-
41,100
Contractual Services
7,500
7,500
-0-
Other Charges
4,400
4,400
-0-
Capital Outlay
5,700
5,700
-0-
Division 1640 - North
Branch
Personal Services
70,300
-0-
70,300
Contractual Services
1,300
1,300
-0-
Commodities
1,000
1,000
-0-
Capital Outlay
18,900
18,900
70-
:
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 1645 - South Branch
Personal Services
60,600
-0-
60,600
Contractual Services
34,400
34,400
-0-
Commodities
200
200
-0-
Other Charges
6,600
6,600
-0-
Capital Outlay
16,700
16,700
-0-
Divisioia 1650 - Information Services
Personal Services
295,900
-0-
295,900
Contractual Services
20,400
20,400
-0-
Commodities
5,000
-0-
5,000
Other Charges
24,000
-0-
24,000
Capital Outlay
104,100
-0-
104,100
Division 1702 - Management
and
General Support
Personal Services
288,700
-0-
288,700
Contractual Services
28,000
28,000
-0- •
Commodities
1,000
1,000
-0-
Other Charges
23,200
23,200
-0-
Division 1703 - Business and Fiscal Management
Personal Services
206,800
-0-
206,800
Contractual Services
46,500
46,500
-0-
Commodities
20,200
20,200
-0-
Other Charges
21,900
21,900
-0-
Division 1704 - Arts
and Recreation
Magazine
Personal Services
4,500
-0-
4,500
Contractual Services
95,900
951900
-0-
Division 1711 - Mason and Lovelace Parks
Contractual Services 16,500 161500 -0-
Commodities 300 300 -0-
•
-19-
• ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 1712 -'Robert Crown Community Center
Personal Services
251,100
251,100
-0-
Contractual Services
80,900
80,900
-0-
Commodities
23,000
23,000
-0-
Other Charges
10,000
10,000
-0-
Capital Outlay
1,300
1,300
-0-
Division 1713 - Chandler
Newberger
Community Center
Personal Services
277,700
277,700
-0-
Contractual Services
77,200
77,200
-0-
Commodities
28,570
28,570
-0-
Other Charges
13,200
13,200
-0-
Division 1714 - Fleetwood Jourdain
Community Center
Personal Services
276,800
276,800
-0-
Contractual Services
99,000
99,000
-0-
Commodities
36,000
36,000
-0-
Other Charges
13,500
13,500
-0-
Capital Outlay
4,500
4,500
-0-
Division 1715 - Fleetwood Jourdain
Community Theater
Personal Services
33,900
33,900
-0-
Contractual Services
67,200
67,200
-0-
Commodities
5,900
5,900
-0-
Other Charges
4,400
4,400
-0-
Division 1716 - At Risk Programs
Personal Services
6,900
6,900
-0-
Contractual Services
88,700
88,700
-0-
Commodities
1,300
1,300
-0-
Division 1717 - Levy
Activity Center
Personal Services
203,600
203,600
-0-
Contractual Services
59,300
59,300
-0-
Commodities
16,600
16,600
-0-
Other Charges
22,000
22,000
-0-
Capital Outlay
2,500
2,500
-0-
-20-
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 1718 - Special Programs
Personal Services
143,600
143,600
-0-
Contractual Services
49,300
49,300
-0-
Commodities
21,600
21,600
-0-
Other Charges
3,600
3,600
-0-
Capital Outlay
1,000
1,000
-0-
Division 1721 - Church Street Boat
Ramp
Contractual Services
100
100
-0-
Commodities
700
700
-0-
Division 1723 - Boat
Storage Facilities
Contractual Services
400
400
-0-
Commodities
800
800
-0-
Division 1724 - Beaches
Personal Services
154,900
154,900
-0-
Contractual Services
27,900
27,900
-0-
Commodities
14,400
14,400
-0-
Other Charges
3,700
3,700
-0-
Division 1725 - Recreation Facility
Mgmt
Personal Services
253,500
253,500
-0-
Contractual Services
50,500
50,500
-0-
Commodities
16,500
16,500
-0-
Other Charges
29,500
29,500
-0-
Division 1726 - Outdoor Winter Sports
Personal Services 5,800 5,800 -0-
Contractual Services 900 900 -0-
Commodities 400 400 -0-
0
-21- 0
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
Division 1728 - Robert
Crown Ice
Rink
Personal Services
410,600
410,600
-0-
Contractual Services
204,600
204,600
-0-
Commodities
82,300
82,300
-0-
Other Charges
23,400
23,400
-0-
Capital Oulay
5,400
5,400
-0-
Division 1732 - Sports
Leagues
Personal Services
37,600
37,600
-0-
Contractual Services
65,700
65,700
-0-
Commodities
24,100
24,100
-0-
Other Charges
2,300
2,300
-0-
Division 1734 - Aquatic Camp
Personal Services
19,000
19,000
-0-
Contractual Services
11000
11000
-0-
Commodities
4,300
4,300
-0-
Division 1736 - Tennis
Contractual Services
45,700
45,700
-0-
Commodities
100
100
-0-
Division 1737 - Youth Sports
Personal Services
95,700
95,700
=0-
Contractual Services
24,100
24,100
-0-
Commodities
4,500
4,500
-0-
Other Charges
4,400
4,400
-0-
Division 1741 - Club Subsidies
Contractual Services
7,200
7,200
-0-
Division 1742 - Drum and Bugle Corps
Personal Services
8,600
8,600
-0-
Contractual Services
4,000
4,000
70-
Commodities
2,000
2,000
-0-
-22-
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
66,800
66,800
-0-
Contractual Services
50,700
50,700
-0-
Commodities
8,900
8,900
-0-
Other Charges
1,500
1,500
-0-
Division 1746 - Summer
Playgrounds
Personal Services
15,400
15,400
-0-
Contractual Services
2,500
2,500
-0-
Commodities
2,700
2,700
-0-
Division 1761 - Parks and Forestry General Support
Personal Services
186,300
-0-
186,300
Contractual Services
'14,300
14,300
-0-
Commodities
700
700
-0-
Other Charges
17,900
17,900
-0-
•
Division 1762 - Horticultural
Maintenance
Personal Services
514,000
514,000
-0-
Contractual Services
101,000
101,000
-0-
Commodities
27,500
27,500
-0-
Other Charges
59,200
59,200
-0-
Capital Outlay
4,900
4,900
-0-
Divisiorl 1763 - Maintenance of
Parkway Trees
Personal Services
148,100
148,100
-0-
Contractual Services
71,400
71,400
-0-
Commodities
2,800
2,800
-0-
Other Charges
18,200
18,200
-0-
Capital Outlay
1,200
1,200
-0-
Division 1764 - Dutch
Elm Disease
Control
Personal Services
314,200
314,200
-0-
Contractual Services
113,800
113,800
-0-
Commodities
4,100
4,100
-0-
Other Charges
36,400
36,400
-0-
Capital Outlay
700
700
-0-
11
-23-
•
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
Division 1765 - Tree Planting
Personal Services 73,700 73,700
Contractual Services 35,900 35,900
Commodities 42,300 42,300
Other Charges 9,100 9,100
Division 1766 - Private Elm Tree Program
Personal Services 17,100
Contractual Services 27,200
Other Charges 2,100
Services Billed Out (43,600)
Division 1781 - Ecology Center
Personal Services
130,700
Contractual Services
21,200
Commodities
17,600
Other Charges
18,100
Division 1782 - Eco-Quest Day Camp
Personal Services
49,000
Contractual Services
9,300
Commodities
5,500
Other Charges
1,300
Division 1791 - Arts Council
-0-
27,200
2,100
(43,600)
130,700
21,200
17,600
18,100
49,000
9,300
5,500
1,300
Personal Services 92,200 -0-
Contractual Services 50,700 50,700
Commodities 3,700 3,700
Other Charges 58,100 58,100
Division 1792 - Noyes Cultural Arts Center
Personal Services 115,500 115,500
Contractual Services 42,300 42,300
Commodities 4,600 4,600
Other Charges 14,800 14,800
Capital Outlay 3,300 3,300
-24-
TO BE
RAISED BY
TAXATION
92,200
-0-
-0-
-0-
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
AMOUNT FORTH UNDER THIS
BUDGETED HEADING
TO BE
RAISED BY
TAXATION
SECTION 2: That there be appropriated from the General Fund
GENERAL FUND
TOTAL APPROPRIATION 553.454.656
SOURCES OTHER THAN TAXATION 540,832,453
AMOUNT TO BE RAISED BY TAXATION
ADD 2% COLLECTION LOSSES
TOTAL TAXATION
-25-
512.622.203
S 257.596
512,879.799
•
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
Budaeted Headina TAXATION
SECTION 3: That
there be appropriated from the
Parking Fund
Division 1800 -
Parking System Management
Personal Services 234,000
234,000
-0-
Contractual Services 22,500
22,500
-0-
Commodities
8,900
8,900
-0-
Other Charges
74,500
74,500
-0-
Division 1805 -
Sherman Avenue Garage
Contractual Services 306,100
306,100
-0-
Commodities
7,100
7,100
-0-
Other Charges
15,900
15,900
-0-
Division 1810 -
Parking Lots
and Meters
Personal Services 180,000
180,000
-0-
Contractual Services 128,800
128,800
-0-
Commodities
11,400
11,400
-0-
Other Charges
76,700
76,700
-0-
Division 1815 -
Evanston Place Garage
Contractual Services 333,800
333,800
-0-
C'ommodities
7,000
7,000
-0-
Other Charges
15,600
15,600
-0-
Division 1830 -
Parking Fund
Capital Outlay
Capital Outlay
256,200
256,200
-0-
Division 1840 -
Parking Fund
Transfers
Other Charges
344,400
344,400
-0-
Division 1850 -
Parking Bond
and Interest
Other Charges
882,700
882,700
-0-
-26-
9
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO,BE
AMOUNT FORTH UNDER THIS RAISED BY
Budaeted Headina TAXATIONq
SECTION 3: That there be appropriated from the Parking Fund
PARKING FUND TOTAL
APPROPRIATION 52,905,600
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
•
r�
-27- 0
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATIONq
SECTION 4: That there be appropriated from the Water Fund
Division 1900 - Water General Support
Personal Services
233,900
233,900
-0-
Contractual Services
68,700
68,700
-0-
Commodities
17,700
17,700
-0-
Other Charges
71,600
71,600
-0-
Division 1905 - Pumping
Personal Services
465,400
465,400
-0-
Contractual Services
831,300
831,300
-0-
Commodities
58,500
58,500
-0-
Other Charges
133,900
133,900
-0-
Division 1910 - Water Filtration
• Personal Services
Contractual Services
590,500
415,500
590,500
415,500
-0-
-0-
Commodities
316,700
316,700
-0-
Other Charges
168,100
168,100
-0-
Division 1915 - Water
Distribution
Personal Services
379,700
379,700
-0-
Contractual Services
208,600
208,600
-0-
Commodities
104,600
104,600
-0-
Other Charges
111,200
111,200
-0-
0
Division 1920 - Water Meter Maintenance
Personal Services
118,200
118,200
-0-
Contractual Services
64,400
64,400
-0-
Commodities
46,000
46,000
-0-
Other Charges
39,500
39,500
-0-
Division 1935 - Other
Water
Operating Expenses
Contractual Services
26,900
26,900
-0-
Commodities
27,500
27,500
-0-
Other Charges
592,600
592,600
-0-
W-
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 1948 -
Water Debt - 1980 Bonds
Other Charges
545,000 545,000
-0-
Division 1951 -
1988 Water Revenue Bonds
Other Charges
87,975 87,975
-0-
Division 1952 -
1990 Water Revenue Bonds
Other Charges
1,564,162 1,564,162
-0-
Division 1953 -
1992 Water Revenue Bonds
Other Charges
359,063 359,063
-0-
Division 1960 -
Water Capital Outlay
Capital Outlay
125,100 125,100
-0-
•
Division 1971 -
Water Transfers
Other Charges
2,817,000 2,817,000
-0-
Division 1972 -
Water Transfers
Other Charges
36,000 36,000
-0-
Division 1973 -
Transfer to Bond Reserve
Other Charges
145,800 145,800
-0-
Division 1974 -
Transfer to Reserve for Sewer
Other Charges
1,727,300 1,727,300
-0-
Division 1975 -
Transfer to Gen Fund - Oper
Other Charges
145,800 145,800
-0-
•
-29-
E
U
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
SECTION 4: That there be appropriated from the Water Fund
WATER FUND TOTAL
APPROPRIATION 512.644,200
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION S12,644,200
AMOUNT TO BE RAISED BY TAXATION
-30-
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 - Community Development Block Grant Administration
Personal Services 84,650
Personal Services 104,700
Contractual Services 33,900
Contr. Serv. Chggback 1,000
Commodities 1,800
Other Charges 24,505
Other Charges Chgback 30,000
Miscellaneous (11,256)
COMMUNITY DEVELOPMENT FUND
TOTAL APPROPRIATION 8269,299
84,650
104,700
33,900
1,000
1,800
24,505
30,000
(11,256)
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION 5269.299
AMOUNT TO BE RAISED BY TAXATION
-31-
-0-
-0-
-0-
-0-
-0-
-0-
-0-
•
•
•
• 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 - Fleet Services
General Support
Personal Services 218,100
218,100
-0-
Contractual Services 10,400
10,400
-0-
Commodities 800
800
-0-
Other Charges 18,300
18,300
-0-
Division 4020 - Major Maintenance
Personal Services 392,500
392,500
-0-
Contractual Services 114,300
114,300
-0-
Commodities 675,900
675,900
-0-
Other Charges 46,400
46,400
-0-
Division 4030 - Vehicle Body Maintenance
Personal Services 82,200
82,200
-0-
Contractual Services 19,700
19,700
-0-
Commodities 25,200
25,200
-0-
Other Charges 9,800
9,800
-0-
Division 4040 - Fleet Services
Capital Outlay
Other Charges 91,800
91,800
-0-
Capital Outlay 457,400
457,400
-0-
Division 4042 - Capital Outlay
- 96 Bonds
Capital Outlay 1,510,000
1,510,000
-0-
Division 4051 - 1994 G 0 Bonds
Other Charges 299,400
299,400
-0-
Division 4052 - 1995 G 0 Bonds
Other Charges 202,600
202,600
-0-
Division 4053 - 1996 G 0 Bonds
Other Charges 62,900
62,900
-0-
-32-
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
FLEET SERVICES FUND
TOTAL APPROPRIATION 84,237,700
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
84,237,700
-33-
r1
L_J
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
SECTION 7: That there be appropriated from the Economic
Development Fund
Division 6450 - Economic Development Fund Revenue
Personal Services
73,800
73,800
-0-
Contractual Services
355,400
355,400
-0-
Commodities
200
200
-0-
Other Charges
117,000
117,000
-0-
Divisionl 6452 - Minority/Women
Small Business Assistance
Personal Services
40,000
40,000
-0-
Personal Sery Chgback
16,300
16,300
-0-
Contractual Services
11,700
11,700
-0-
Commodities
300
300
-0-
Other Charges
21,400
21,400
-0-
Capital Outlay
300
300
-0-
Divisionl 6453 - Farmer's Market Commission
Contractual Services 3,200 31200 -0-
ECONOMIC DEVELOPMENT FUND
TOTAL APPROPRIATION S639.600
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION 5639.600
AMOUNT TO BE RAISED BY TAXATION S-0-
-34-
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 Capital
Improvement Fund
Division 6900 - Special Engineering
Personal Services
96,200
96,200
-0-
Contractual Services
16,300
16,300
-0-
Commodities
2,200
2,200
-0-
Other Charges
28,000
28,000
-0-
Capital Outlay
9,600
9,600
-0-
CAPITAL IMPROVEMENT FUND
TOTAL APPROPRIATION 8152,300
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION $152,300
AMOUNT TO BE RAISED BY TAXATION_0_ •
•
-35-
E
0
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET
TO BE
AMOUNT
FORTH UNDER THIS
RAISED BY
BUDGETED
HEADING
TAXATION
SECTION 9: That
there be appropriated
from the Sewer
Fund
Division 7405
- Sewer Maintenance
Personal Services 523,200
523,200
-0-
Contractual Services 630,900
630,900
-0-
Commodities
85,600
85,600
-0-
Other Charges
63,400
63,400
-0-
Division 7415
- Sewer Other Operatng Requirements
Contractual Services 2,500
2,500
-0-
Other Charges
574,600
574,600
-0-
Division 7420
- Sewer Capital
Outlay
Capital Outlay
424,100
424,100
-0-
Division 7425
- Sewer Capital
Improvements
Contractual Services 300,000 300,000
-0-
Other Charges
108,200
108,200
-0-
Capital Outlay
449,000
449,000
-0-
Division, 7441 -
IEPA Phase V
Contractual Sery 11910,000
1,910,000
-0-
Capital Outlay
11,760,000
11,760,000
-0-
Division 7451 -
1990 G 0 (1993
Refund)
Other Charges
167,500
167,500
-0-
Division 7452 -
IEPA S03 Debt Service
Other Charges
245,300
245,300
-0-
Division 7453 -
IEPA S06-13 Debt Service
Other Charges
1,133,100
1,133,100
-0-
DivisiM 7454 -
1992 G 0 Bonds
Other Charges
2,007,500
2,007,500
-0-
-36-
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
Division 7455 - 1994 G 0 Bonds
Other Charges
990,500
990,500
-0-
Division 7456 -
IEPA
Main Street
Rehab
Other Charges
105,000
105,000
-0-
Division 7457 -
IEPA
Phase III 8
Other Charges
634,800
634,800
-0-
Division 7458 -
IEPA
Phase III A
Other Charges
100,100
100,100
-0-
Division 7459 -
IEPA
Phase IV 8
Other Charges
387,300
387,300
-0- •
Division 7460 -
IEPA
Phase IV C
Other Charges
337,500
337,500
-0-
SEWER FUND
TOTAL APPROPRIATION 522.940.100
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION M ,940.100
AMOUNT TO BE RAISED BY TAXATION 5-0-
•
-37-
•
•
•
ESTIMATED RECEIPTS
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
SECTION 10: That there be appropriated from the Housing Fund
Division 7800 - Special Housing Program
Contractual Services 106,500 106,500
Commodities 500 500
Other Charges 3,000 3,000
Capital Outlay 200,000 200,000
HOUSING FUND
TOTAL APPROPRIATION 8310,000
LESS ESTIMATED RECEIPTS FROM
SOURCES OTHER THAN TAXATION
AMOUNT TO BE RAISED BY TAXATION
5310.000
Ec :9
ESTIMATED RECEIPTS •
FROM SOURCES OTHER
THAN TAXATION
APPLIED AS SET TO'BE
AMOUNT FORTH UNDER THIS RAISED BY
BUDGETED HEADING TAXATION
SECTION 11: That there be appropriated from the Firemen's
Pension Fund
FIREMEN'S PENSION FUND TOTAL
APPROPRIATION 83,852,623 51.754.854 82.097.769
ADD 2% FOR COLLECTION LOSSES S 42.81Z
TOTAL TAXATION S2,140,581
SECTION 12: That there be appropriated from the Police Pension
Fund
POLICE PENSION FUND TOTAL
APPROPRIATION 84.727.331 82,290.971
ADD 2% FOR COLLECTION LOSSES
TOTAL TAXATION
52,436,360
S - 49,722
82,486,082
-39- is
SECTION 13: That the City Clerk shall make and file with the
• County Clerk of the County of Cook, in the State of Illinois, a duly
certified copy of this ordinance, and such County Clerk is hereby
directed to extend such taxes for collection in the manner and form
required by law.
SECTION 14: That this ordinance shall be in full force and effect
from and after its passage and approval, and all ordinances or parts
of ordinances in conflict herewith be and the same are hereby
repealed.
INTRODUCED
PASSED
ATTEST:
• Cit Clerk
APPROVED AS TO FORM:
A�
Corporation Counsel
•
, 1996
-40-
PP D ,1996
RECORDED
1996