2023:
That the 2023 Operating Budget be approved as follows:
1. Total tax-supported operations with revenues of $3,237,373,000 and expenditures of $3,237,373,000.
- 2023 Revenue budget for Corporate Revenues, Corporate Expenditures and Revenues, be increased by $8,000,000 to reflect the increase in the EPCOR dividend and the 2023 expenditure budget for Corporate Expenditures (Financial Strategies), Corporate Expenditures and Revenues be increased by $8,000,000.
2. The Municipal Enterprises operating budget includes:
- Blatchford Redevelopment Project with revenues of $83,826,000 and expenditures of $60,861,000.
- Land Enterprise with revenues of $17,440,000 and expenditures of $13,012,000.
3. The Community Revitalization Levies operating budget includes:
- Belvedere Community Revitalization Levy with revenues of $6,875,000 and expenditures of $6,875,000.
- Capital City Downtown Community Revitalization Levy with revenues of $34,147,000 and expenditures of $34,147,000.
- Quarters Downtown Community Revitalization Levy with revenues of $9,888,000 and expenditures of $9,888,000.
4. Non-cash 2023 budget adjustments for amortization of $607,713,000 and contributed assets of $119,343,000.
2024:
That the 2024 Operating Budget be approved as follows:
1. Total tax-supported operations with revenues of $3,297,280,000 and expenditures of $3,297,280,000.
- 2024 Revenue budget for Corporate Revenues, Corporate Expenditures and Revenues, be increased by $8,000,000 to reflect the increase in the EPCOR dividend and the 2024 expenditure budget for Corporate Expenditures (Financial Strategies), Corporate Expenditures and Revenues be increased by $8,000,000.
2. The Municipal Enterprises operating budget includes:
- Blatchford Redevelopment Project with revenues of $25,289,000 and expenditures of $20,001,000.
- Land Enterprise with revenues of $37,979,000 and expenditures of $32,031,000.
3. The Community Revitalization Levies operating budget includes:
- Belvedere Community Revitalization Levy with revenues of $6,874,000 and expenditures of $6,874,000. Page 1 of 3, November 14, 2022, City Council FCS01394 Attachment 1.
- Capital City Downtown Community Revitalization Levy with revenues of $36,568,000 and expenditures of $36,568,000.
- Quarters Downtown Community Revitalization Levy with revenues of $9,907,000 and expenditures of $9,907,000.
4. Non-cash 2023 budget adjustments for amortization of $611,913,000 and contributed assets of $119,343,000.
2025:
That the 2025 Operating Budget be approved as follows:
1. Total tax-supported operations with revenues of $3,409,839,000 and expenditures of $3,409,839,000.
- 2025 Revenue budget for Corporate Revenues, Corporate Expenditures and Revenues, be increased by $8,000,000 to reflect the increase in the EPCOR dividend and the 2025 expenditure budget for Corporate Expenditures (Financial Strategies), Corporate Expenditures and Revenues be increased by $8,000,000.
2. The Municipal Enterprises operating budget includes:
- Blatchford Redevelopment Project with revenues of $32,108,000 and expenditures of $24,159,000.
- Land Enterprise with revenues of $82,973,000 and expenditures of $74,854,000.
3. The Community Revitalization Levies operating budget includes:
- Belvedere Community Revitalization Levy with revenues of $6,879,000 and expenditures of $6,879,000.
- Capital City Downtown Community Revitalization Levy with revenues of $42,730,000 and expenditures of $42,730,000.
- Quarters Downtown Community Revitalization Levy with revenues of $10,849,000 and expenditures of $10,849,000.
4. Non-cash 2023 budget adjustments for amortization of $616,413,000 and contributed assets of $119,343,000.
2026:
That the 2026 Operating Budget be approved as follows:
1. Total tax-supported operations with revenues of $3,512,732,000 and expenditures of $3,512,732,000.
- 2026 Revenue budget for Corporate Revenues, Corporate Expenditures and Revenues, be increased by $8,000,000 to reflect the increase in the EPCOR dividend and the 2026 expenditure budget for Corporate Expenditures (Financial Strategies), Corporate Expenditures and Revenues be increased by $8,000,000.
2. The Municipal Enterprises operating budget includes:
- Blatchford Redevelopment Project with revenues of $33,946,000 and expenditures of $25,318,000. Page 2 of 3, November 14, 2022,City Council FCS01394 Attachment 1.
- Land Enterprise with revenues of $53,429,000 and expenditures of $45,418,000.
3. The Community Revitalization Levies operating budget includes:
- Belvedere Community Revitalization Levy with revenues of $6,883,000 and expenditures of $6,883,000.
- Capital City Downtown Community Revitalization Levy with revenues of $46,652,000 and expenditures of $46,652,000.
- Quarters Downtown Community Revitalization Levy with revenues of $12,659,000 and expenditures of $12,659,000.
4. Non-cash 2023 budget adjustments for amortization of $620,213,000 and contributed assets of $119,343,000.