CityofOakla
ndPark dždždžǀ&
iscalYear
2020
FY 2020
Amended Re commended
Budget Forecast Budget
Funding
General Fund 53,625,106$ 53,038,072$ 54,910,640$
Community Redevelopment Agency Fund 617,536 594,509 562,440
Other Special Revenue Funds 78,400 96,412 96,732
Debt Service Funds 1,729,120 1,729,120 1,962,629
CIP Funds 6,579,594 6,579,594 2,239,593
Water and Sewer Fund 27,537,280 27,327,604 22,023,897
Solid Waste Fund 7,427,239 7,842,517 6,772,166
Stormwater Fund 5,035,220 4,891,114 4,064,705
Total Funding 102,629,495$ 102,098,942$ 92,632,802$
Expenditure s
GF - City Commission 199,952$ 212,619$ 220,316$
GF - City Manager 798,057 704,414 801,847
GF - City Clerk 858,200 835,352 800,714
GF - Human Resources 673,793 684,004 756,445
GF - Risk Management 506,896 540,000 558,731
GF - Legal 504,000 485,000 552,000
GF - Financial Services 1,454,417 1,309,407 1,387,264
GF - Information Technology Services 1,159,358 1,123,340 1,217,315
GF - Police 16,125,507 16,055,146 16,704,573
GF - Fire-Rescue 11,133,370 11,310,846 10,851,899
GF - Parks and Recreation 3,045,054 2,762,790 3,160,825
GF - Library 752,074 716,732 879,740
GF - ECD: Planning & Zoning 907,443 878,321 865,919
GF - ECD: Engineering 1,183,942 1,200,323 1,196,578
GF - ECD :Building & Permitting 2,070,081 1,979,333 2,106,599
GF - Public Works-Administration 186,306 166,728 174,417
GF - Public Works-Comm. Enhancement (Code) 1,237,625 1,067,465 1,173,416
GF - Public Works-Streets 1,898,665 1,775,817 2,367,892
GF - Public Works-Building Maintenance 1,198,603 1,213,537 1,702,108
GF - Public Works-Fleet Maintenance 1,709,451 1,783,877 1,782,576
GF - Public Works-Parks Maintenance 3,301,449 3,332,905 2,406,729
GF - Non-Departmental 2,720,863 2,700,113 3,242,737
SR - CRA Admin. 617,536 402,994 562,440
SR - Other Special Revenue Funds 78,400 77,862 96,732
Debt Service Fund 1,729,120 1,729,120 1,962,629
GF CIP Fund 6,579,594
6,579,594
2,239,593
Water and Sewer Fund 27,537,280 27,327,606 22,023,897
Solid Waste Fund 7,427,239 7,842,517 6,772,166
Stormwater Fund 5,035,220 4,891,114 4,064,705
Total Expenditures 102,629,495$ 101,688,876$ 92,632,802$
Recommended Budget - Fiscal Year 2020
Summary of All Funds by Division
FY 2019
XXXIV Fiscal Year 2020