HomeMy WebLinkAbout2026-07 - FY 26 Mid-Year Budget Amendment-lip .Ipi—iliil=o
1111MMUM . - i 1.
MOYER
WC, T W
INCREASE OF O APPRPRIATIONS; PROVIDING FOR SEVERA
PROVBILIT
IDING AN EFFECTIVE DATE. I
SECTION 1. Authority. The City Commission of the City of Ocoee has the authority
to adopt this Ordinance pursuant to Article VIII of the Constitution of the State of Florida,
Chapter 166 Florida Statutes, and Section C-38 of Article VI of the Charter of the City of Ocoee.
SECTION 2. Intent and Purposes. The City of Ocoee budget for the Fiscal Year
beginning October 1, 2025, and ending September 30, 2026, as adopted by Ordinance 2025-20
is hereby amended as follows:
Increase of appropriations in both revenue and expenditure totaling $237,475 in the
General Fund; and increase of $131 " 301 in the Capital Projects Fund; an increase of
$22,632 in the Stormwater Fund; an increase of $5,669 in the Sanitation Fund; and an
increase $43, 702 in the Community Redevelopment Agency (CRA) Fund.
Increase of appropriations totaling $300,000 in the Recreation Impact Fund; and an
increase of $387,130 in the Road Impact Fund as shown in detail, attached hereto and
incorporated herein by reference are hereby confirmed, adopted and approved in all
respects by the City Commission of the City of Ocoee.
SECTION 3. Appropriations. There are expressly appropriated out of anticipated
revenues and monies necessary to meet the supplemental appropriations stipulated by and in
said amended final budget.
SECTION 4. Severability. If any section, subsection, sentence, clause, phrase or portion
of this Ordinance is for any reason held invalid or unconstitutional by any court of competent
jurisdiction, such portion shall be deemed a separate, distinct and independent provision and
such holding shall not affect the validity of the remaining portion hereto.
SECTION 5. Effective Date. This Ordinance shall become effective ten (10) days after
its passage and adoption.
PASSED AND ADOPTED this- C� day of Aunel 2026.
Space intentionally left
blank
t
ADVERTISED �AOA 2026,
UNDER AGENDA ITEM NO. CQ
W
ANX mr.;H104
1�0mi1,
By:
FY 2026 Mid -Year Budget Amendment/True-up Schedule
GENERAL FUND
Increase/(Decrease) In Expenditure
Increase In Revenue
Notes
Increase budget to purchase supplies/equipment for Training Facility (Job
001-521-00-5202
PD OPERATING SUPPLIES
10,000
G4224MUMU)
001-33-1203
FEDERAL GRANT -PUBLIC SAFETY
10,000
Increase the actual revenue $10,000 from grant program
001-522-00-9105
TRANSFER OUT -CAPITAL
24,999
Transfer Out for Fire Dept Drone Replacement (Job G0003X262)
001-33-4200
STATE GRANT -PUBLIC SAFETY
24,999
Increase the actual revenue $24,999 from grant program
001-521-00-9105
TRANSFER OUT -CAPITAL
92,080
Transfer Out for Police Dept Vehicle Replacement (Job A000588)
001-541-10-9105
TRANSFER OUT - CAPITAL
14,222
Transfer Out for Public Works Streets Division Vehicle Replacement (Job A00059D)
001-36-0030
INSURANCE PROCEEDS
65,872
Insurance proceeds from totaled vehicle received in FY26
001-36-0000
MISCELLANEOUS REVENUE
125,000
Includes insurance proceeds from totaled vehicle received in FY25 for $40,429,85
001-516-00-4900
RESERVE FOR CONTINGENCY
12,567
001-519-00-3400
CONTRACTUAL SERVICES
11,604
Addt'I budget for Music Studio Demolition @ 275 N. Lakeshore (Job T5037)
001-38-1000
TRANSFERS IN
-
11,604
Transfer from Capital Fund for closed job (P000350)
General Fund reimbursed other funds for the hurricane Ian and Milton expenses from
001-516-00-9000
TRANSFERS OUT
72,003
FEMA reimbursement received in FY25
237,475
237,475
No impact on fund balance.
CAPITAL PROJECT FUND
Increase/(Decrease) In Expenditure
Increase In Revenue
Notes
317-521-00-6401
VEHICLES
92,080
Increase budget for Police Dept Vehicle Replacement (Job A000588)
317-541-10-6401
VEHICLES
14,222
Additional budget for Public Works Streets Division Vehicle Replacement (Job A000590)
317-522-00-6400
EQUIPMENT
24,999
Increase budget for Fire Dept Drone Replacement (lob G0003X262)
317-38-1000
TRANSFERS IN
131,301
317-519-00-6302
CAPITAL IMPROVEMENTS
(11,604)
[dosed lob PUUU35U
317-519-00-9000
TRANSFERS OUT
11,604
i ranster to rw uperational euaget for Music Stuolo Uemoution
131,301
131,301
No impact on fund balance.
STORMWATER FUND
Increase/(Decrease) In Expenditure
Increase in Revenue
Notes
103-538-20-4900
RESERVE FOR CONTINGENCY
22,632
Hurricane Ian and Milton expenses reimbursement from General Fund
103-38-1000
TRANSFERS IN
22,632
No impact on tuna balance.
22,632
22,632
SANITATION FUND
Increase/(Decrease) in Expenditure
Increase In Revenue
Notes
402-534-10-4900
RESERVE FOR CONTINGENCY
5,669
Hurricane Ian and Milton expenses reimbursement from General Fund
402-38-1000
TRANSFERS IN
5,669
No impact on fund balance.
5,669
5,669
CRA FUND
Increase/(Decrease) In Expenditure
Increase in Revenue
Notes
130-516-00-4900
RESERVE FOR CONTINGENCY
43,702
Hurricane Ian and Milton expenses reimbursement from General Fund
130-38-1000
TRANSFERS IN
43,702
No impact on tuna balance.
43,702
43,702
RECREATION IMPACT FUND
Notes
110-572-00-6302
CAPITAL IMPROVEMENTS
300,000
Ocoee Crown Point Mixed Use Reimbursement - Park (Job P000454)
110-30-0000
BEGINNING CASH BALANCE
300,000
300,000
300,000
ROAD IMPACT FUND
Notes
106-541-00-6302
CAPITAL IMPROVEMENTS
387,130
Ocoee Crown Point Mixed Use Reimbursement - Road (Job P000454)
106-30-0000
BEGINNING CASH BALANCE
387,130
387,130
387,130
O:\BUDGETS\ANNUAL BUDGETS\Annual Budget 25-26\Budget Amendment\Mid-Year Amendment Schedule 2026 05.14.26