ATTACHMENT A – Realignment of Parking and Police Funding
Table 1: Parking Income Statement (EXCLUDING future project costs and depreciation) FY20 FY21 FY22 FY23 FY24
FY25
Gross Revenue
$1,730,854 $1,803,511 $1,879,662 $1,959,480 $1,979.075 $1,998,865
Expenses
Capital Outlays 1
$180,300 $747,297 $120,121 $517,563 1,565,281 $165,573
$182,103 $745,353 $120,121 $412,672
$183,924 $767,714 $120,121 $424,099
$185,763 $790,746 $120,121 $435,859
$187,621 $814,468 $120,121 $568,083
$189,497 $838,902 $120,121 $580,539 1,608,938 $389,927
Police/Admin Salaries 2
Admin Fee
Other 3
Total Expenses
$1,460,249 $1,495,858 $1,532,488 $1,570,172
Net Income
$343,261
$383,804
$426,991
$408,903
FY20 Parking Fund Balance $1,263,771 1 Capital outlays include standard parking lot maintenance, snow removal, and the KITTCOM fee. 2 Including benefits. 3 This category includes equipment costs, travel, and goods and services.
Table 2: Police funding sources Funding Source Tuition-supported Funding
FY21 Salaries
Contracts
# Officers Funded
$985,547 $570,394 $158,399
$0
9.65 4.35
Parking Revenue Police Salaries (4.35) Police Support Staff from Parking Revenue 2
$91,435 1
Total
$1,714,340
$91,435
14
Total Police expenses from Parking Revenue $820,228 1 UPPS pays $91,435 annually to KITTCOM for dispatch services. This amount is current for 2019-2021. 2 This is based on FY20 salaries, benefits and current Kittcom contract.
Made with FlippingBook flipbook maker