|
Exhibit A
<br />URD 2021 Budget Amendment
<br />Beginning Fund Balance
<br />Revenue:
<br />Property Tax
<br />Interest Earnings
<br />Total Revenue
<br />Expenditures:
<br />Support Services - COL
<br />Cap Contr - COL - Underpass
<br />Cap Contr - COL - South St Reconstruct
<br />Cap Contr - COL - Undergrounding
<br />Cap Contr - COL - TMP- Sidewalk- Griffith -Pine
<br />Cap Contr - COL - TMP- Sidewalk- South Bouli
<br />Cap Contr - COL - South Street Gateway Art
<br />Cap Contr - COL - Patio Parklet Enhancement
<br />TIF Refund - Boulder County
<br />TIF Refund - Fire District
<br />Fagade Improvement Programming
<br />Phase I Wayfinding Signage
<br />TIF Rebate - Loftus Developmen
<br />Assistance Agreement - 824 South
<br />Assistance Agreement - 511 SBR
<br />Bond Maint Fees - Paying Agent
<br />ES & SBP Grants
<br />Professional Services - Investment Fees
<br />Professional Services - Other
<br />Payments from Construction Acct - DELO
<br />Principal -Bonds
<br />Interest -Bonds
<br />Total Expenditures
<br />2021
<br />2018 2019 2020 Current Proposed
<br />Actual Actual Actual Budget Budget
<br />768,444 921,851 1,120,508 2,238,610 2,238,610
<br />1,259,070 1,647,855 1,904,547 2,092,050 2,072,360
<br />30,379 50,692 33,595 50,000 22,000
<br />1,289,448 1,698,547 1,938,142 2,142,050 2,094,360
<br />34,900
<br />60,000
<br />60,000
<br />60,000
<br />45,000
<br />300,118
<br />948,107
<br />-
<br />-
<br />-
<br />24,905
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />170,000
<br />170,000
<br />-
<br />-
<br />-
<br />22,000
<br />16,500
<br />-
<br />-
<br />-
<br />81,000
<br />-
<br />-
<br />-
<br />-
<br />-
<br />11,500
<br />-
<br />-
<br />-
<br />-
<br />81,000
<br />88,673
<br />116,054
<br />134,132
<br />149,580
<br />148,170
<br />-
<br />-
<br />51,714
<br />54,680
<br />53,040
<br />-
<br />-
<br />-
<br />150,000
<br />150,000
<br />-
<br />-
<br />-
<br />130,000
<br />130,000
<br />192,123
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />275,000
<br />295,200
<br />-
<br />-
<br />-
<br />-
<br />134,760
<br />7,150
<br />7,150
<br />7,150
<br />7,150
<br />7,150
<br />-
<br />-
<br />100,000
<br />-
<br />88,000
<br />3,484
<br />931
<br />3,720
<br />3,500
<br />3,500
<br />21,870
<br />23,273
<br />-
<br />12,000
<br />12,000
<br />127,518
<br />-
<br />-
<br />-
<br />17,940
<br />-
<br />-
<br />133,369
<br />450,000
<br />457,000
<br />335,300
<br />344,374
<br />329,954
<br />305,660
<br />305,660
<br />1,136,041
<br />1,499,890
<br />820,040
<br />1,870,570
<br />2,126,420
<br />Ending Fund Balance 921,851 1,120,508 2,238,610 2,510,090 2,206,550
<br />
|