Loading...
HomeMy WebLinkAbout2001-04-11 ACTIONS Board of Supervisors Meeting of Apdl 11, 2001 April 12, 2001 1. Call to order. AGENDA ~EMIACTION 4. Others Matters Not Listed on the Agenda from the Public. · There were none. 5.1. Local Workforce Investment Board Virginia Area VI - Draft Strategic Plan for July 1, 2001 to June 30, 2003 (deferred from April 4, 2001). · SUPPORTED staffs recommended language change to the LOcal Worldorce Investment Board. 6. PUBLIC HEARING to receive comments on the FY 2001/2002 Recommended Operating Budget and FY 2001/2002 to FY 2005/2006 Capital Improvement Program. · HELD. public hearings. Action to be taken on April 18t~. 7. PUBLIC HEARING on FY 2001 Tax Rates, · HELD public hearing. Action to be taken on April t8a. 8, Redistricting Discussion (continued from Apr~ 4, 2001). · AUTHORIZED staff to prepare ordinance reflecting Plan C, precincts and polling places as proposed, for public hearing on May 9a. 9. Appointments~ · SET following terms for members of CHART Advisory Committee: · Planning Commission member (t) year term · Shirley Midyette and Nickolas Sojke (2) year terms · Ann Mallek and Milton Moore (3)year terms 11. From the Board: Matters not Listed on the Agenda. · Ms. Humphris referred to a letter Board members received from John MOore regarding Route 22/231 l~uck traffic. On April 4th, the Board requested VdoT to conduct an origin-destination study of truck traffic. She is concerned that we are not going in the right direction and thinks the Board's action may need to be reconsidered. Mr. Tucker suggested contacting Jim Bryan and discussing it with him. · Ms. Humphris mentioned a memo from Gene Smith, regarding an amendment to the Articles of Incorporation of JABA, Inc. She asked what affect this had. Mr. Tucker suggested the County Attorney review to see if there are any implications. · At 8:00 p.m., the Board went into Closed Session. · At 8:50 p.m., the Board reconvened in open session and certir~d the Cosed Session. 12. Adjoum. The meeting ,was adjoumed at 8:50 p.m. ASSIGNMENT Meeting was called to Order at 7:01 p.m., by the Chairman. All BOS members present. Also present was County Executive, County A~[omey and Clerk. Lori Spencer: Forward language to Billie Campbell, TJPDC. None. None; ~County Attorney's office: Prepare draft ordinance and Executive Summary for public hearing, Provide Clerk with language for advertisement. C!erk; Advertise public hearing. Clerk: Update Boards and Commissions book. Prepare appointment letters with copy to appropriate persons. Bob Tucker: Contact Jim Bryan. County Attorney: Review as directed. /ewc COUNTY OF ALBEMARLE EXECUTIVE SUMMARY AGENDA TITLE: Local Workforce Investment Board, Virginia Area VI - Draft Strategic Plan for July 1,2001 to June 30, 2003 SUBJECT/PROPOSAL/REQUEST: Workforce Investment Board's requests public comment on draft plan STAFF CONTACT{S): Tucker, White, Spencer BACKGROUND: AGENDA DATE: April 11,2001 ACTION: CONSENT AGENDA: ITEM NUMBER: INFORMATION: ACTION: X INFORMATION: ATTACHMENTS: No REVIEWED BY: .~)'~"'"""' The Local Workforce Investmen[ Board, Virginia Area VI, Workforce Today, in accordance with the Title I Workforce Investment Act of 1998 and the Wagner-Peyser Act, has prepared a Draft Strategic Plan for the Program Year July 1; 2001 to June 30, 2003 (PY 2001-02). Workforce Today's vision is to have and promote a well-trained, well-educated highly skilled and qualified workforce that is actively engaged in lifelong learning for the geographic area which includes Planning District 9 and 10. On April 4, the Board reviewed and discussed the Workforce Investment Board Workforce Today's Draft Strategic Plan. DISCUSSION: The Board reviewed the reference to Albemarle County included in the Plan and recommended that the paragraph be amended to include language from the Economic Development Policy Element of the Comprehensive Plan. Staff recommends that the paragraph that describes Albemarle County be changed as follows (see bolded text): Albemarle County: Albemarle County enjoys a stable economic base due to tourism and the University of Virginia. The .... ....... ~. ...... *~^" "~v, ccunt¥ ..... .......... ~"~"" County's primary occupations rcficctb,,.3 reflect the presence of the University as well as other higher technology/professional service employers, and is fairly concentrated in managerial and specialty occupations and in technician, sales and support occupations. Close to 70% of labor force occupations are in the executive, administrative, managerial and professional specialty les, and (36%) e~ are in the *""~'";~;~.vv.,,,,v,~,,~, technical, sales, and administrative support areas~w.v/.~'~°/~ -r~...,,,~ ~v~,..~*" ,v;~ ~.,~.,~*'""~'y, ccmmlttcd to ""*;'"' than ;* ~--- ~-'-'-- ;- *~- .... * in attracting ..... ........................ ~, ........ ~" '";"c .... '""^ *" "'""* "'""; .....'~ ~ .... ~" ~'' '* '";" cot "~'""'~"" ;* ..... ~*~"~ ~ ............ ~""~* .... ~ .... *,"'~ ""'~ * .... ;°'~ The County's economic development goals, as stated in the County's Comprehensive Plan are to maintain a strong and sustainable economy that will benefit citizens and existing businesses; provide diversified economic development; support the County's Growth Management Policy and other Comprehensive Plan goals; and take into consideration regional economic development efforts. RECOMMENDATION: County Executive recommen ds forwarding this recommended change to the Local Workforce Investment Board of Local Workforce Investment Area VI. 01.078 Albemarle County Service Serving · Conserving NOTICE OF PROPOSED WATER AND SEWER RATE INCREASES The Albemarle County Service Authority proposes to increase certain fees effective July 1, 2001. The proposed increases are as follows: FEE MONTHLY SERVICE CHARGE: WATER VOLUME CHARGE: June - October November - May SEWER VOLUME CHARGE: MISCELLANEOUS CHARGES: Delinquent Payment Penalty & Interest on monthly statements Misc. Delinquent Invoices: PRESENT PROPOSED $4.25 Unchanged $2.70/1,000 gals $2.20/1,000 gals $2.25/1,000 gals I Y=% per mo. I Y2% per mo. No other rates or fees increase. $2.82/1,000 gals $2.32/1,000 gals $2.51/1,000 gals 10% unpaid bal. + I 1/2% Interest/mo 10% unpaid bal. + I 1/2% Interest/mo A public hearing on the proposed rates will be held at the Albemarle County Office Building (Auditorium) at 401 Mclntire Road, Charlottesville, Virginia at 9:00 a.m. on June 14, 2001. Questions can be directed to the ACSA Executive Director at (804) 977-4511 J. W. Brent Executive Director '168 Spotnap Road · P.O. Box 2738 · Charlottesville, VA 22902 www. acsanet.com · Tel (804) 977-4511 · Fax (804) 979-0698 COUNTY OF ALBEMARLE EXECUTIVE SUMMARY AGENDA TITLE: FY2001/02 Proposed Budget Public Hearing SUBJECT/PROPOSAL/REQUEST: Public Hearing on the Board of Supervisors' FY01/02 Proposed Operating Budget and FY01/02 - FY05/06 Capital Improvement Program. STAFF CONTACT(S): Tucker, White AGENDA DATE: April 11, 2001 ACTION: CONSENT AGENDA: ACTION: ATTACHMENTS: REVIEWED BY: ITEM NUMBER: INFORMATION: INFORMATION: BACKGROUND: The Board of Supervisors authorized taking to public hearing 'a proposed FY2001/02 operating budget of $173,117,976 at its final budget work session on March 21st. The Board also reviewed and accepted the proposed FY01/02 - FY05/06 Capital Improvement Program of $113,060,000. Both the proposed operating budget and the proposed CIP program will be open for public comment at Wednesday's public hearing. DISCUSSION: Attached for your information prior to the public hearing on April 11th is a summary of the proposed changes from the County Executive's recommended operating budget and a budget summary of the Board of Supervisors' proposed operating budget and capital improvement program that has been made available to the public. Revenue Changes: Revenue changes to the recommended budget total $1,317,546, and reflect the following: an increase of $1.535 million dollars in one-time fund balance/carry-over fun ds from projected current year revenues, approximately $1.5 million of which is transferred to the School Division and $34,000 of which is used to fund one-time General Government costs associated with the new planner position, the Albemarle County Fair and fire and rescue equipment and training materials. The increase in carry-over funds is offset by a $217,461 decrease in state revenues, $174,362 of which is a reduction in school division revenues and $43,099 of which is reduced ABC, Wine Tax and 599 funds for General Government. Expenditure Changes: Net expend [ture changeS for General Government operations total $119,628 and consist of $182,992 in Board proposed additions offset by $63,364 in reductions, including the reduced health insurance rates, reduced jail budget request and other salary adjustments. The Board proposed additions include: $20,000 for additional storage and programming for the Registrar; $17,000 to JCFRA for an additional thermal imaging camera and training materials; $16,000 for an on-call compensation program for Social Services; $2,193 for additional Planner hours for the Commission on Children and Families; $11,500 for additional operating expenses for PVCC; $919 in additional operating costs for SHE; $10,065 for additional Teaching Assistant hours for the Bright Stars program; $10,000 for the Albemarle County Fair; $56,553 for 1FTE Planner; $26,384 for an additional half-year for the new Senior Planner; $10,044 for an additional half-year for a new Zoning Inspector. AGENDA TITLE: FY2001/02 Proposed Budget Public Hearing April 11, 2001 Page 2 The remaining Board Contingency Reserve is $661,543 having used $119,628 for general government expenditure additions, $123,000 for additional recurring funds for the school division and $8,849 to partially offset state revenue reductions for general government. School Fund Expenditure changes of $1,449,395 reflect the $1.624 million dollars in additional funds transferred to the School Division ($1.5 million in one-time funds and $123,000 in recurring funds) offset by a $174,362 reduction in state revenues. These additional funds, when combined with the School Board's budgeted $50,000 reserve, projected expenditure savings of approximately $257,000 due to reduced health premiums and $60,000 gained by lowering the school classified merit pool from 4.2% to 3.9%, provide total additional resources to the school division of approximately $1.8 million. Combining the additional revenues with the recommended reductions, the school division's remaining budget shortfall is slightly less than $600,000. RECOMMENDATION: The attached information is presented for the Board's information only. No action is required at this time. The FY2001/02 Operating Budget and the FY2001/02 Capital Improvement Budget will be adopted at the April 18th Board meeting along with setting the calendar year 2001 tax rates. 01.077 ALBEMARLE COUNTY BOARD OF SUPERVISORS PROPOSED BUDGET FOR FISCAL YEAR BEGINNING JULY 1, 2001 ESTIMATED EXPENDITURES General Adminstration Ju~cial Public Safety Public Works Human Development Parks, Recreation and C~t~m Community Development SUBTOTAL GENERAL GOVERNMENT RECOMM PROPOSED FY 01-02 FY 01-02 6,959,073 ' 7,000,063 2,571,5!3 2,566,307 15,118,920 15,071,001 2,954,332 2,~--~,322 10,452,915 10,478,340 4,305,306 4,315,533 3,876,304 3,972,425 46,238,362 46,35'7,990 EDUCATION Regular School Operations Self,Sustaining Programs School Debt Service TOTAL EDUCATION 94,495,289 95,944,684. 8,546,557 8,546,557 ,8,532,000 8,532,000 111,$73,846 113,023,241 COUNTY/CITY REVENUE SHARING CAPITAL IMPROVEMENT PROGRAM GENERAL GOVT. DEBT SERVICE BOARD CONTINGENCY RESERVE REFUNDS SUBTOTAL EXPENDITURES 6,482,712 6,482,712 5,590,188 5,590,!88 910,202 910,202 913,020 661,543 9;~J,oo 92,100 !71,8O6,4-30 173,!17,976 ESTIMATED REVENUES From Local Sources From the Commonwealth From the Federal Government Self-Sustaining (Schoo! Fund) Carry-Over/Transfers/Fund Bal. - Gen. GoVt. Carry-Over/Transfers/Fund Bal. - Schools TOTAL ESTIMATED REVENUES RECOMM PROPOSED FY 0!-02 FY 01-02 101,324,929 101,324,929 54,770,015 54,552,554 5,084,744 5,084,744 8,546,557 8,546,557 1,110,185 2,645,192 964,000 964,000 171,800,430 173,117,976 PROPOSED TAX LEVY Real Estate and Mobile Homes .................................. PL~blic Se.n~ce Corporations ........................................ Personal Property ....................................................... Machine~ & Toob ...................................................... 1st HALF 2nd HALF CY200! CY200! $.72/$100 $.76/~100 $.72/$!00 $.76/$!00 $4.2815100 $4.28t$100 $4.28!$100 $4.28!$100 INC 46,990 (5,2O6) (47,919) (!0) 25,425 10,227 96,121 119,628 ! ,449,395 0 0 0 0 (251,477) 1,317,S46 $ INC 0 (217,461) 0 0 1,535.007 1,317,S46 4/5/0111:31 AM FY02 budget public hearing executive summary attachment.xlsSheetl Board of Supervisors' Proposed FY 2001/0 2 Operating Budget & FY 2001/02- 2005/06 Proposed Capital Improvement Program Albemarle County, Virginia Budget Summary April l:t, 2001 Budgel~ Calendar March 7 - County Executive's Recommended Budget Sent to Board of Supervisors March 14 - Public Hearing on Recommended Budget March 19 - Board Work Session March 21 - Board Work Session April 11 - Public Hearing on Board of Supervisors' Proposed FY 2001/02 Operating Budget & FY 2001/02 - FY 2005/06 Capital Improvement Program & Tax Levy April 18 - FY 2001/02 Operating & Capital Improvement Program Budgets Adoption, Calendar Year 2001 Tax Levy Set Budget Process Why do we budget? The major purpose of budgeting is to formally convert the County's long range plans and policies into services and programs. The budget provides detailed financial information on the costs of services and the expected revenues for the upcoming fiscal year. The budget proc- ess also provides a forum for a review of progress made in the current year and for a review of the levels of serv- ice provided by local government. What is the budget? The budget is divided into three major parts, each with separate documents and public hearings. The operating budget is the total and complete budget used to finance ail of the day-to-day operations of local government. It consists of several major sections includ- ing general government operations, the transfer to school operations, school debt service, capital outlay, and the City-County revenue sharing payment. Fund- ing for this budget is derived primarily from taxes, fees, licenses, fines, and from state and federal revenues. The school budget is used to completely describe the operations of the County's schools. It is prepared by the Superintendent's office and is approved by the School Board. The schools have their own budget calendar which is separate from that of other budgets. Funding for the school budget is derived mainly from transfers from the General Fund, fees, and inter-governmental revenues (i.e. state and federal funding.) The Capital Improvements Program (CIP) is used to purchase or finance the construction of capital goods from the building of schools, parks, and roads to the up- grading of computer and phone system equip- ment. Funding for these projects is obtained primarily from bond issues (long term debt which is typically bor- rowed for the building of school projects) and from transfers from the operating budget. What are the State Requirements? The Commonwealth of Virginia requires that all locali- ties meet certain budget guidelines, as outlined in Sec- tions 15.2-2500 to 15.2-2513 of the Code of Virgima (1950), as amended. According to these guidelines, all localities within Virginia must have a fiscal year begin- ning on July I and ending on June 30 a_nd must approve ~a balanced budget. The School Board must approve the School Budget by May 1 or within 15 days of receiving estimates of state funding, whichever shall occur later. The Board of Supervisors must approve the operating budget and set the tax rate by July I of each year. The adoption of the operating budget and the tax rate re- quires the Board to hold a public hearing and to adver- tise this hearing no less than 7 days in advance. Al- though these are the minimum state requirements, the County traditionally has adopted the budget by April 15 in order to establish teacher contracts and to set the personal property tax prior to the tax bill mailing date. The official appropriation of funds takes place prior to July 1 of each year. When are the Budget Decisions Made and How can I Participate in the Process? The County's FY 2001/02 operating budget schedule began on October 18, 2000, with the preliminary projection of reve- nues for the coming year. On November 8, the Board pro- vided the County Executive with financial guidelines for the development of the budget. On November 17, the County Executive's Office sent budget guidance letters to all depart- ments. In the middle of December, departments submitted budget requests to the County Executive's Office. From the middle of December to the middle of January, the executive staff reviewed budget requests and developed budget-related questions. From these discussions, the execu- tive staff developed recommendations ranging from the fund- ing of new programs to the reduction of funding for current programs. In mid-February, the School Superintendent sub- mitted the school budget to the County Executive and the ex- ecutive staff reviewed the school budget. At the end of Febru- ary, the County Executive made the necessary adjustments to balance the budget and staff printed the County Executive's recommended budget. This budget was presented to the Board of Supervisors on March 7, and a public hearing on the County Executive's recommendation was held on March 14. After the first public hearing, the Board carefully reviewed each area of the budget and recommended specific changes be made to the County Executive' s recommended budget. Af- ter all of the budget changes are agreed upon, additional pub- lic hearings on the Board of Supervisors' proposed budget and the tax rate are held. The FY01/02 public hearings will be held on April 11,2001. On April 18, the Board adopts the operating and capital budgets and sets the tax levy for the coming year. The budget is legally enacted through passage of a Resolution of Appropriation prior to July 1. Budget Objectives & Highlights Fiscal Planning Goals: The following goals were used to design this FY 01-02 oper- ating and capital budget and FY 01/02-05/06 Capital Im- provement Plan: The Personal Property tax rate is maintained at its current level of $4.28/$100 assessed valuation. The Real Prop- erty tax rate for calendar (tax) year 2001 is proposed at $0.72/$100 of assessed valuation for the first half of Cal- endar (Tax) Year 2001 and $0.76/$100 for the second half of Calendar (Tax) Year. Lowering the tax rate $0.04 for the first half year collection will essentially refund to County taxpayers the additional amount collected in the first half year collection in Calendar (Tax) Year 2000 (June 2000); · Basic services are maintained; · Current fiscal planning policies are maintained; · Education 'and public safety continue to be priorities for the provision of services; Employee compensation and benefits are a major priority of the budget in order to ensure our salaries are market competitive; Local revenues are not automatically used to replace or eliminate federal or state programs; Fiscal stability is maintained through an appropriately · funded General Fund Balance; and Necessary infrastructure improvements are programmed for implementation. Budget Highlights: Using the previous goals as a guide, the budget was balanced with the following items included: · Total revenues for FY 2002 increased by $11.4 million (7.0%) over the current year, reflecting an increase in real property taxes; · Real estate property taxes increased by $4.9 million due primarily to our biennial assessment (average 12% over two years) and new construction; · Local personal property taxes decreased by $3.5 million due to the reclassification of personal property revenues as state revenues, rather than local taxes. Without the re- classification, personal property revenues would have in- creased by $2.4 million (10%); · State and federal revenues increased by $6.5 million (12.3%) over the current year, again reflecting the reclas- sification of the personal property revenues as state reve- nue, rather than local taxes. It is unclear at the time of this writing whether additional funding can be expected from the General Assembly; · School Division revenues increased by only $52,386 (0.2%) from state and federal sources, and by $5.6 mil- lion (9.9%) from the General Fund; · The Revenue Sharing Agreement with the City of Char- lottesville provided the City with an additional $0.390 million for a total payment of $6.5 million; · Debt Service of $8.5 million for school construction, renovation and major maintenance projects has been funded. The General Fund transfer to the capital program has increased by $2.5 million (79%) to help fund a pro- posed $113 million dollar FY02 - FY06 Capital Improve- ment Program; · A 13% contingency reserve averaging $2.8 million per year has been maintained in the five-year capital pro- gram; Community agencies are proposed to receive an average funding increase of 3%; · With the construction of the new Blue Ridge Juvenile De- tention Center underway, Albemarle's share of this new operation is $266,210, an increase of $121,210 (84%); · General Government operating base budgets are level- funded; · Compensation recommendations from the consultants of Palmer and Cay are implemented by providing market adjustments, adjusting the salary scale 4.5%, and provid- ing a 3.9% pay-for-performance pool; · The Board of Supervisors has retained a contingency re- serve in the amount of $661,543 in anticipation of the costs associated with the future opening of the Baker- Butler Elementary School and other future needs. The School Board has reserved an additional $50,000. General Government Priorities County EXecutive's Funded Priorities Administration Community Education Publications- Community Relations 8 New Voting Machines - Voter Registration/Elections Judicial Digital Court Recording System - General District Court Funding for Master Deputies - Sheriff Public Safety Local Funding for Crime Prevention Coordinator - Police Community Services 2.0 FTE Police Officers [One to be hired in January 2002) - Police Services Additional overtime wages - Police Services 1.0 FTE Office Assistant- Fire/Rescue Expanded Training Program - Fire/Rescue SCBA Testing Equipment- Jefferson Country (JCFRA) 4 Thermal Imaging Cameras - Jefferson Country (JCFRA) Tanker Taskforce Equipment Project - Jefferson Country (JCFRA) Medical Equipment Exchange - Jefferson Country (JCFRA) Building Code Record Books - Inspections · Engineering & Public Works 1 FTE Civil Enginer 11 (to be hired January 2002) - Engineering 1 FTE CIP Project Manager - Engineering Human Development 1.0 FTE Assistant Director - Programs (to be hired January 2002) - Social Services 1.0 FTE Office Assistant - Social Services Adoption Materials - Social Services 1.0 FTE Day Care Social Worker -Social Services Expansion (Meal Progams, Home Safety) - JABA Woods Edge Eldedy Housing - JABA Teensight Child Care Assistance - FOCUS Play Partners - Children, Youth Family Services 3 Additional Child Care Scholarships - United Way Parks/Recreation/Culture Esmont Park Operating Funds ~ Parks and Rec Athletic Field Maintenance Pilot Program - Parks and Rec 2 New Summer Playground Sites - Parks and Rec Extended Operating Hours for Summer Playground Program - Parks and Rec New Scoreboards for Middle School Gyms - Parks and Rec Gypsy Moth Program Part-time Assistant - James Madison Regional Library Lewis and Clark Festival Community Development 0.5 FTE Planning Aide - Planning 1.0 FTE Senior Planner (to be hired January 2002) - Planning 0.6 Expansion of Recording Secretary to 1.0 FTE - Planning 1.0 FTE GIS Specialist-E911/Planning 2.0 FTE Zoning Inspectors (One to be hired January 2002) - Zoning Ri parian Buffers Program - TJ Soil and Water Hope House - MACAA Total County Executive Funded Priorities * Total Cost Partially Offset by Anticipated Additional Revenues 15,000 44,000 8,735 7,006 39,969 125,775 * 32,823 31,298 15,000 14,000 72,000 40,000 10,000 4,000 36,304 66,028 38,718 * 36,497 * 2,100 * 46,307 * 16,898 40,000 2,495 22,146 9,360 46,010 74,634 27,390 7,350 8,715 16,840 4,196 2,500 24,509 37,025 28,901 48,224 109,503 * 7,680 2,278 ,222,214 Board of Supervisors' Additions Board of Supervisors' Funded Additions Administration Registrar - Storage/Programming Expenses for Voting Machines Public Safety 1 Additional Thermal Imaging Cameras - Jefferson Country (JCFRA) Additional Training Materials - Fire/Rescue Human Development Social Services - On-Call Compensation Program Commission on Children and Families - Additional Hours for Planner PVCC - Additional Operating Expenses SHE - Additional Operating Expenses Bright Stars - Additional hours for Teaching Assistants JABA -Woods Edge Rental Assistance (10 month program) Parks/Recreation/Culture Albemarle County Fair Community Development 1.0 FTE Planner 1.0 FTE Senior Planner - Additional Half-year - July 1, '01 hire date 1.0 FTE Zoning Inspector - Additional Half-year - July 1, '01 hire date School Division Additional Resources for School Division Total Board of Supervisors Funded Priorities * Total Cost Partially Offset by Anticipated Additional Revenues 20,000 10,000 7,000 16,000 2,193 11,500 919 10,065 (6,666) 10,000 56,553 26,384 19,044 * 1,623,757 1,806,749 Total County Revenues Self-Sustaining 5% FedemlRevenue 3% FY 2001/02 Proposed Total County Revenues $173,117,976 Local Property Taxes 38% State Revenue 32% Carry-Over/Fund Balance 2% Dther Local Revenues 21% TOTAL COUNTY REVENUES LOCAL REVENUE PROPERTY TAXES OTHER LOCAL REVENUE OTHER LOCAL - SCHOOL FUND SUBTOTAL STATE REVENUE GENERAL SCHOOL FUND SUBTOTAL FEDERAL REVENUE GENERAL SCHOOL FUND SUBTOTAL SELF-SUSTAINING FUNDS TRANSFERS/FUND BALANCE GOVT: CARRY-OVER/FUND BAL GOVT: TRANSFERS SCHOOLS: CARRY-OVER/FUND BAL SCHOOLS: TRANSFERS SUBTQTAL TOTAL REVENUE FY 99~OO ACTUAL 63,335,269 33,630,082 627.695 97,593,046 12,944,695 28.879.097 41,823,792 2,927,385 1.218.777 4,146,162 8,082,771 0 2,664,816 1,328,916 150.000 4,143,7~2 155,789,503 FY 00/01 ADOPTED 64,106,668 34,038,905 651.695 98,797,268 17,760,372 30.608.077 48,368,449 3,285,794 1.438.468 4,724,262 7,896,449 1,130,465 168,355 590,000 74.000 1,962,820 161,749,248 FY 00/01 REVISED 65,866,071 34,764,661 651.695 101,282,427 17,818,974 30.223.899 48,042,873 3,071,302 1.438.468 4,509,770 8,578,048 0 8,237,547 590,000 74.000 8,901,547 171,314,665 FY01/02 REQUEST 65,754,609 35,496,200 592.470 101,843,279 23,835,485 30,808.293 54,643,778 3,599,085 1.465.000 5,064,085 8,546,557 0 167,000 590,000 374,000 1,131,000 171,228,699 FY 01/02 RECOMM 65,754,609 34,977,850 592.470 101,324,929 23,961,722 30.808.293 54,770,015 3,619,744 1.465.000 5,084,744 8,546,557 533,774 576,411 590,000 374.000 2,074,185 171,800~30 FY01~2 PROPOSED 65,754,609 34,977.850 592.470 101,324,929 23,918,623 30.633,931 54,552,554 3,619,744 1.465.000 5,084.744 8,546,557 2,068,781 576.411 590.000 374.000 3,609,192 173,117,976 1,647,941 938,945 (59.2253 2,527,661 6,158.251 25.854 6,184,105 333,950 26.532 360.482 650.108 938,316 408.056 0 300.000 1,646,372 11368,728 2.57% 2.76% -9.09% 2.56% 34.67% 0.08% 12.79% 10.16% 1.84% 7.63% 8.23% 83.00% 242.38% 0.00% 405.41% 83.88% 7.03% 37.98% 20.20% 0.34% 58.53% 13.82% 17.70% 31.51% 2.09% 0.85% 2.94% 4.94% 1.20% 0.33% 0.34% 0.22% 2.08% 100.00% Total Co.unty Expenditures Capital Program 3% Revenue Sharing 4% Self-Sustaining 5% FY 2001/02 Proposed Total County Expenditu res General C~v't Operations 27% $173,117,976 General Gov't. ~scellaneous <1% Debt Service 5% School Divis ion Operations 56% TOTAL COUNTY EXPENDITURES GENERAL GOVERNMENT FUNCTIONS ADMINISTRATION JUDICIAL PUBLIC SAFETY PUBLIC WORKS HUMAN DEVELOPMENT PARKS, RECREATION & CULTURE COMMUNITY DEVELOPMENT SUBTOTAL SCHOOL DIVISION SCHOOL FUND OPERATIONS SELF-SUSTAINING FUNDS DEBT SERVICE FUND CAPITAL IMPROVEMENT PROGRAM SUBTOTAL NON-DEPARTMENTAL CAPITAL PROGRAM - GEN. GOV'T. CITY/COUNTY REVENUE SHARING DEBT SERVICE - GENERAL GOVT DEBT SERVICE/CAPITAL RESERVE CONTINGENCY RESERVE RESERVE REFUNDS SUBTOTAL TOTAL EXPENDITURES FY99~0 ACTUAL 6,184,182 2,533,381 12,339,153 2,538,082 8,718,889 4,015,058 2.994.139 39,322,884 82,863,782 8,082,771 8,450,000 100.000 99,496,553 2,421,330 5,853,794 310,688 0 0 1,179,162 27.661 9,792,635 148,612,072 I FY 00/01 ADOPTED 6,512,040 2.729,307 13,890,140 2,719,261 9,603,949 4,307,399 3.378.373 43,140,469 90,035,795 7,896,449 8,850,000 106,782,244 3,124,500 6,093,101 750,000 1,290,000 534,634 0 34.300 11,826.535 161,749,248 FY 00/01 REVISED 6,994,474 2,799,369 14,358,421 3,029,754 9,707,851 4,345,146 4.210.200 45,445,215 90,035,795 8,578,048 8,850,000 107,463,843 8,147,041 6,093,101 750,000 1,290,000 229,493 0 34.300 16,543,935 169,452,993 FY 01/02 REQUEST 7,004,959 2,650,446 16,717,102 3,099,277 10,603,958 5,220,675 4.551.165 49,847.582 96,899,154 8,546,557 8,532,000 113,977,711 5,590,188 6,482,712 910,202 0 913,020 0 92.100 13,988,222 177,813,515 FY 01/02 RECOMM 6,959.073 2,571,513 15,118,920 2,954,332 10,452,915 4,305,306 3.876.304 46,238,362 94.495,289 8,546,557 8,532,000 111,573,846 5,590,188 6,482,712 910,202 0 913,020 0 92.100 13,988,222 171,800,430 FY01~2 PROPOSED 7,000,063 2,566,307 15,071,001 2,954,322 10,478,340 4,315,533 3.972.425 46,357,990 95,944,684 8,546,557 8,532,000 113,023,241 5,590,188 6,482,712 910,202 0 661,543 0 92.100 13,736,745 173,117,976 488,023 (163,000) 1,180,861 235,061 874,391 8,134 594.052 3,217,521 5,908,889 650.108 (318,000) 0 6,240,997 2,465.688 389,611 160,202 (1,290,000) 126,909 0 57.800 1,910,210 11,368,728 7.49% -5.97% 8.50% 8.64% 9.10% 0.19% 17.58% 7.46% 6.56% 8.23% -3.59% 0.00% 5.84% 78.91% 6.39% 21.36% 100.00% 23.74% 0.00% 168.51% 16.15% 7.03% 4.04% 1.48% 8.71% 1.71% 6.05% 2.49% 2.29% 26.78% 55.42% 4.94% 4.93% 0.00% 65.29% 3.23% 3.74% 0.53% 0.00% 0.38% 0.00% 0.05% 7.93% 100.00% General Fund Summary of Expenditures GENERAL FUND EXPENDITURES FY 99/00 FY 00/01 FY 00/01 ACTUAL ADOPTED REVISED ADMINISTRATION BOARD OF SUPERVISORS 316,959 331,467 332,267 COUNTY ATTORNEY 430,425 457,658 473,960 COUNTY EXECUTIVE 643,399 686,109 692,578 FINANCE 2,549,346 2,696,821 3,045,815 INFORMATION SERVICES 1,678,230 1,638,572 1,647,809 HUMAN RESOURCES 326,786 477,626 530,459 VOTER REGISTRATION/ELECTIONS 239.037 223.787 271.586 SUBTOTAL 6,184,182 6,512,040 6,994,474 JUDICIAL CIRCUIT COURT 68,370 76,510 83,010 CLERK OF CIRCUIT COURT 527,256 659,925 686,522 COMMONWEALTH'S A~-FORNEY 515,058 546,220 547,379 GENERAL DISTRICT COURT 16,073 12,830 15,490 JUVENILE COURT 117,806 121,567 121,567 MAGISTRATE 15,201 18,995 18,995 SHERIFF 1.273.617 1.293.260 1.326.406 SUBTOTAL 2,533,381 2,729,307 2,799,369 PUBLIC SAFETY EMERGENCY COMMUNIC. CTR 1,246,614 1,066,031 1,139.208 FIRE DEPARTMENT- CITY 666,535 654,427 654,427 FIRE DEPARTMENT - JCFRA 657,522 732,960 732,960 FIRE/RESCUE ADMINISTRATION 1,108,703 1,371,808 1,411,823 FIRE/RESCUE CREDIT 49,890 75,000 75,000 FO REST Fi RE EXTINCTION 13,758 13,758 13.758 INSPECTIONS 717,202 726,564 7481064 J LIVENILE DETENTION HOME 92.278 148,940 148.940 COMMUNITY ATTENTION HOME 0 0 0 OFFENDER AID & RESTORATION 42,507 52,400 52,400 POLICE DEPARTMENT 7,036,001 7,452,661 7,785,260 REGIONAL JAIL AUTHORITY 493.796 1,363,000 1,363,000 RESCUE SQUADS - JCFRA 189.919 192,096 192,096 SPCA 20.258 40,495 41,485 TRANSFERS 4.170 0 0 SUBTOTAL 12,339,153 13,890,140 14,358,42t PUBLIC WORKS ENGINEERING 1,163,087 1,253,552 1,472,427 WATER RESOURCES MGNT. 109,681 118,769 118.769 PUBLIC WORKS 1.265.314 1.346.940 1.438.558 SUBTOTAL 2,538,082 2,719,261 3,029,754 HUMAN DEVELOPMENT AIDS SUPPORT GROUP 3,260 3,260 3,260 BRIGHT STARS PROGRAM 223,460 268,030 268,030 CHARLOTTESVILLE FREE CLINIC 5,570 5,570 5,570 COMM. ON CHILDREN & FAMILIES 152,235 145,933 145.933 CHILDREN, YOUTH & FAMILY SVCS 39,080 50,440 50.440 FOCUS - TEENSlGHT 21,215 21,850 21,850 HEALTH DEPARTMENT 746,050 775,890 775,890 JAUNT 330,908 341,236 341,236 JEFFERSON AREA BD. FOR AGING 151.039 168,780 168,780 JABA - WOODS EDGE PILOT PRGM 0 0 0 LEGAL AID 19,510 20,095 20.095 MADISON HOUSE 7,200 7,415 7,415 (Continued on Next Page) FY 01/02 FY 01/02 FY 01/02 $ % % REQUEST RECOMM PROPOSED INC INC TL 343,353 343,353 342.531 11,064 3.34% 0.26% 475,534 475,534 437,118 29,460 6.44% 0,37% 728,398 718,698 728,917 42,808 6.24% 0.56% 2,865,990 2,865,990 2,862,458 165,637 6.14% 2.19% 1,698,823 1,698,823 1,698,690 60,118 3.67% 1.30% 549,208 549,208 553,425 75,799 15.87% 0.42% 343.653 307.267 326.924 103.137 46.09% 0.25% 7,004,959 6,959,073 7,000,063 488,023 7.49% 5.35% 78,276 78,276 78,139 1,629 2.13% 580,515 580,515 579,145 (80,780) -12.24% 546,664 535,820 534,998 (11,222) -2.05% 21,565 21,565 21,565 8,735 68.08% 41,653 41,653 41,653 (79,914) -65.74% 20.245 20,245 20,245 1,250 6.58% 1.361.528 1.293.439 1.290.562 (2.698) -0.21% 2,650,446 2,571,513 2,566,307 (163,000) -5.97% 1,191,756 1,191,756 1,191,756 125,725 11.79% 735,185 735.185 735 185 80,758 12.34% 880,246 782,960 868,960 136,000 18.55% 1,826,896 1,588,250 1,494,315 122,507 8.93% 40,000 40,000 40,000 (35,000) -46.67% 13,758 13,758 13,758 0 0.00% 802,292 762,292 760.511 33,947 4.67% 266,210 266,210 266,210 117,270 78.74% 43,614 42,205 42,205 42,205 100.00% 54,493 54,493 54,493 2,093 3.99% 8,172,361 8,021,395 8,016,184 563,523 7.56% 1,383,775 1,383,775 1,340,783 (22,217) -1.63% 192,096 192,096 202,096 10,000 5.21% 1,114,420 44,545 44,545 4,050 10.00% 16,717,102 15,118,920 15,071,001 1,180,861 8.50% 0.06% 0.44% 0.41% 0.02% 0.03% 0.02% 0.99% 1.96% 0.91% 0.56% 0.66% 1.14% 0.03% 0.01% 0.58% 0.20% 0.03% 0.04% 6.12% 1.02% 0.15% 0.03% 0.00% 11.51% 1,570,500 1,425,555 1,428,011 174,459 13.92% 1.09% 133,179 133,179 132,905 14,136 11.90% 0.10% 1.395.598 1.395.598 1.393.406 46.466 3.45% 1.06% 3,099,277 2,954,332 2,954,322 235,061 8.64% 2.26% 3,586 3,358 3,358 98 0.00% 278,751 278,751 288,816 20,786 7.76% 5,570 5,570 5,570 0 0.00% 131.295 126,066 128,259 (17,674) -12.11% 86,578 78.882 78,882 28,442 56.39% 25,001 25,001 25.001 3,151 14.42% 762,174 762,174 762,174 (13,716) -1.77% 389,335 389.335 389,335 48,099 14.10% 212,491 175,910 175,910 7,130 4.22% 40,000 40,000 33,334 33,334 I00.00% 49,123 20,698 20,698 603 3.00% 7,800 7,638 7,638 223 3.01% 0.00% 0.22% 0.00% 0.10% 0.06% 0.02% 0.58% 0.30% 0.13% 0.03% 0.02% 0.01% General Fund Summary of Expenditures (Continued from Previous Page) FY 98~99 FY 00/01 FY 99~00 GENERAL FUND EXPENDITURES ACTUAL ADOPTED REVISED MENTAL HEALTH - REGION TEN 312,170 358,435 358,435 MUSIC RESOURCE CENTER 1,000 5,000 5,000 PIEDMONT CASA 0 2,000 2,000 SEXUAL ASSAULT RESOURCE AGCY. 24,000 24,000 24,000 SHELTER FOR HELP IN EMGCY. 66,573 68,570 68,570 SOCIAL SERVICES 6,403,610 7,042,920 7,146,822 TAX RELIEF -ELDERLY/DiSABLED 136,843 210,000 210,000 UNITED WAY SCHOLARSHIP PGM. 64.916 74.275 74.275 SUBTOTAL 8,708,639 9,593,699 9,697,601 EDUCATION PIEDMONT VA. COMM. COLLEGE 10,250 10,250 10,250 PARKS & RECREATION ASH LAWN-HIGHLAND 0 8,000 8,000 ALBEMARLE COUNTY FAIR 0 0 0 BLUE RIDGE ESL COUNCIL 0 0 0 DARDEN TOWE MEMORIAL PARK 114,080 119,362 119,362 DISCOVERY MUSEUM 9,842 10,060 10,060 VIRGINIA FiLM FESTIVAL 0 10,000 10,000 JEFFERSONIAN THANKS FESTIVAL 0 0 0 LEWIS & CLARK FESTIVAL 0 0 0 LIBRARY 1,861,454 2.001.300 2,001,300 LITERACY VOLUNTEERS 15.680 16;150 16,150 M UN ICtPAL BAND 0 15,000 15,000 PARKS & RECREATION 1,176,944 1,310,857 1,348,604 PIEDMONT COUNCIL OF THE ARTS 9,800 10,020 10,020 CITY - SKATEBOARD PARK 23,400 0 0 TRANSFER: TOURISM 796,858 475,398 475,398 VISITOR'S BUREAU 0 314,042 314,042 VIRGINIA FESTIVAL OF THE BOOK 0 10,000 10,000 YMCA 0 0 0 WVPT PUBLIC TELEVISION 7.000 7.210 7.210 SUBTOTAL 4.015,058 4,307,399 4,345,146 COMMUNITY DEVELOPMENT ALBEMARLE HOUSING fMPROV. 368,506 379,560 379,560 BUS SERVICE/ROUTE 29 104,500 155,565 155,565 CHRISTMAS IN APRIL 0 0 0 MONTICELLO COMM. ACTION AGCY. 96,129 142,220 142,220 OFFICE OF HOUSING 385,142 430,915 430,915 PIEDMONT HOUSING ALLIANCE 85,000 91,050 91,050 PLANNING 1,160,669 1,268,197 2.084,094 PLANNING DISTRICT COMMISSION 74,184 90.258 90,258 SMALL BUSINESS DEV. CENTER 0 0 0 SOIL & WATER CONSERVATION 46,572 49.682 51,172 VPI EXTENSION SERVICE 157,892 164,586 165,664 ZONING 515.545 606.340 619.702 SUBTOTAL 2,994,139 3,378,373 4,210,200 TOTAL OPERATIONS 39,322,884 43,140,469 45,445,215 NON-DEPARTMENTAL TRANSFER TO CAPITAL FUNDS 2,521,330 3,124,500 8,147,041 GENERAL GOV'T DEBT SERVICE 310,688 750,000 750 ~000 DEBT SERVICE/CAPITAL RESERVE 0 1,290,000 1,290,000 CITY/COUNTY REVENUE SHARING 5,853,794 6,093,101 6,093,101 BOARD CONTINGENCY RESERVE 0 534,634 229.493 SCHOOL DIVISION DEBT SERVICE 8,450,000 8.850,000 6,850,000 RESERVE 1,179,162 0 0 REFUNDS 27.661 34.300 34.300 SUBTOTAL 18.342,635 20,676,535 25,393,935 SUBTOTAL GENERAL FUND 57,665,519 63,817,004 70,839,150 TRANSFER TO SCHOOL DiViSION 51,435,564 56,673,555 56,673,555 SCHOOL TRANSFER - ONE TIME 250.000 0 0 SUBTOTAL 51,685,564 56,673,555 56,673,555 TOTAL GENERAL FUND 109,351,082 120,490,559 127,512,705 FY 00/01 FY 00101 FY 00/01 $ % % .BEQ.UE,,c~ RECOMM PROPOSED INC INC TL 474,517 376,360 376,360 17,925 5.00% 0.29% 6,000 5,500 5,500 500 10.00% 0.00% 0 0 0 (2,000) 100.00% 0.00% 24,000 24,000 24,000 0 0.00% 0.02% 71,543 70,624 71,543 2,973 4.34% 0.05% 7,717,674 7,758,853 7,766,267 723,347 10.27% 5.93% 210,000 210,000 210,000 0 0.00% 0.16% 83.635 83.635 83.635 9.360 12.60% 0.06% 10,579,073 10,442,355 10,456,280 862,581 8.99% 7.99% 24,885 10,560 22,060 11,810 115.22% 0.02% 10,000 8,240 8,240 240 3.00% 0.01% 110,000 0 10,000 10,000 0.00% 0.01% 9.000 0 0 0 0.00% 0.00% 132,260 132,260 132,260 12,898 10.81% 0.10% 10,362 10,362 10,362 302 3.00% 0.01% 20,000 10,300 10,300 300 3.00% 0.01% 3,0p0 0 0 0 0.00% 0.00% 2,500 2,500 2.500 2,500 0.00% 0.00% 2,152,971 2,109,402 2.109.402 108,102 5.40% 1.61% 16,796 16,635 16.635 485 3.00% 0.01% 18,000 15,450 15,450 450 3.00% 0.01% 2.334.827 1,619,851 1,620,078 309.221 23.59% 1.24% 10,700 10.321 10,321 301 3.00% 0.01% 0 0 0 0 0.00% 0.00% 0 0 0 (475,398) -100.00% 0.00% 352,259 352,259 352,259 38,217 12.17% 0.27% 20,000 10,300 10,300 300 3.00% 0.01% 10,000 0 0 0 0.00% 0.00% 8.000 7.426 7.426~ 216 3.00% 0.01% 5,220.675 4.305.306 4,315,533 8.134 0.19% 3.30% 482,196 389,141 389,141 9,581 2.52% 0.'30% 211,109 168.009 168,009 12,444 8.00% 0.13% 10,000 0 0 0 0.00% 0.00% 179,494 150,210 150,210 7,990 5.62% 0.11% 444,327 444,327 443,094 12,179 2.83% 0.34% 241,050 92,132 92,132 1,082 1.19% 0.07% 1,715,681 1,570,649 1,650,307 382,110 30.13% 1.26% 98,621 98,393 98.393 8,135 9.01% 0.08% 35,000 0 0 0 0.00% 0.00% 94,393 60,732 60,595 10,913 21.97% 0.05% 176,991 169,273 169,273 4,687 2.85% 0.13% 862.303 733.438 751.271 144.931 23.90% 0.57% 4.551,165 3,876,304 3,972,425 594,352 17.58% 3.03% 49,847,582 46,238,362 46,357,991 3,217,522 7.46% 35.41% 5,590,188 5,590,188 5,590,188 2,465,688 78.91% 4.27% 910,202 910,202 910,202 160,202 21.36% 0.70% 0 0 0 (1,290,000) 100.00% 0.00% 6,482,712 6,482,712 6,482,712 389,611 6.39% 4.95% 913,020 913,020 661,543 126,909 23.74% 0.51% 8,53Z,000 8,532,000 8,532,000 (318,000) -3.59% 6.52% 0 0 0 0 0.00% 0.00% 92.100 92.100 92.100 57.800 168.51% 0.07% 22,520,222 22,520,222 22,268,745 1,592,210 7.70% 17.01% 72,367,804 68,758,584 68,626,736 4,809,732 7.54% 52.42% 60,665,526 60,665,526 60,788,526 4,114,971 7.26% 46.43% 0 0 1,500,757 1,500,757 0.00% 1,15% 60,665,526 60,665,526 62,289,283 5,615,728 9,91% 4758% 133,033,330 129,424,110 130,916,018 10,425,459 8.65% t00.00% School Division Budget Summary FY 99/00 SCHOOL DIVISION BUDGET ACTUAL EXPENDITURES SCHOOL FUND OPERATIONS 82,863,782 SELF-SUSTAINING OPERATIONS 8.082.771 SUBTOTAL 90,946,553 REVENUES GENERAL FUND TRANSFER 51,685,564 OTHER SCHOOL FUND REVENUES 32,204,485 SELF-SUSTAINING OPERATIONS 8.082.771 SUBTOTAL 91,972,820 FY 00/01 FY 00/01 ADOPTED REVISED 90,035,795 90,035,795 7.896.449 8.578.048 97,932,244 98,613,843 56,673,555 56,673,555 33,362,240 32,978,062 7.896.449 8.578.048 97,932,244 98,229,665 FY 01/02 FY 01/02 FY 01/02 $ % % REQUEST RECOMM PROPOSED INC INC TL 96,899,154 94,495,289 95,944,684 5,908,889 6.56% 91.82% ~ 8.546.557 8.546.557 650.108 8.23% 8.18% 105,445,711 103,041,646 104,491,241 6,558,997 6.70% 100.00% 60,665,526 60,665,526 62,289,283 5,615,728 9.91% 59.61% 33,829,763 33,829,763 33,655,401 293,161 0.88% 32.21% 8.546.557 8.546.557 8.546.557 650.108 8.23% 8.18% 103,041,846 103,041,846 104,491,241 6,558,997 6.70% 100.00% Budget Request The School Board's requested budget of $105,445,711 includes $96,899,154 in regular School Fund operations and $8,546,557 in Self-Sustaining Fund operations, for a requested increase of $7.5 m/Ilion (7.6%) over the current year. This requested budget exceeds available revenues of $103,041,846 by $2.4 million. The County Executive Recommended General Fund Transfer to the School Division was $60,665,526, which was a $3.9 million in- crease (7.0%) over the FY01 local contribution. The Board of Supervisors added an additional $1.6 million to the School Division for a total transfer of $62,289,283, a $5.6 million increase (9.9%). · State revenues have increased by $25,854, a 0.08% increase over FY01. · The major components of the School Board's budget request include: · Funding for Growth, including 4.98 regular education teachers, 5.5 Special Education teachers, school based administrators, textbooks and mobile classrooms to support 134 new students projected to enroll in FY01. · Funding to Maintain Competitive Compensation for teachers and staff members, based on the recommendations of the Compensation Consultant; · Start-up costs for Baker-Butler Elementary School · Health and Dental Insurance annual cost adjustment · Bus Replacement to support the maintenance of the bus replacement schedule · Other Initiatives, including: · High School Summer Guidance Support · Textbooks · English as a Second and Other Language teachers · Comprehensives Services Act · Partial year Support Analyst · Piedmont Regional Education Program $831,508 $4,279,335 $170,000 $754,616 $431,003 C] P Summary School Borrowed 51% FY01/02 - 05~06 CiP Revenues $113,060,000 General Fund 24% Other Local 2% Toudsm Funds 1% State Funds 2% Gen Gov Borrowed 20% 57% FY01/02 - 05~06 CIP Expenditures $113,060,000 Administration & Cour[s 13% Public Safety 15% Stormwater 2% ACE 1% Hwys. & Tmnsp. 7% Library 1% Parks & Rec. 4% in thousands Revenues Local Revenues - General Fund CIP Fund Balance Toudsm Fund Revenues - ACE/( interest Eamed Courthouse Maintenance Funds City Reimbursements State Construction Funding Borrowed Funds - General Gov VPSA Bonds - Schools Total Revenues FY 01/02 FY 02/03 FY 02/04 FY 04~05 FY 05/06 6,890 5,960 5.012 4,665 4,331 646 158 125 125 125 658 58 92 93 94 250 250 250 250 250 44 47 49 53 55 8 9 400 400 400 400 400 465 13,537 4,738 3,982 20.332. 10.319 10,622 9,246 7,274 29,693 17,200 30,087 19,570 16,511 Pro_iects General Government Stormwater Schools Total Projects 7,965 5,315 17,892 8.620 7,507 300 575 400 500 650 21,428 11,310 11.795 10,451 8,354 29,693 17,200 30,087 19,571 Cumulative Operating Budget Impact General Govemment Stormwater Schools Total Operating Budget Impact 204 224 495 559 1,098 7 10 15 20 25 736 1,558 1,762 2,600 2,837 947 1,792 2,272 3,179 3,960 FY06/07 FY07/08 FY08/09 FY09/IO FY10/11 5,442 4,485 4,559 4,314 4,830 125 125 125- 125 125 343 96 97 99 67 300 300 300 300 300 57 59 62 64 67 400 400 400 400 400 11.097 11,453 12,038 1,062 6,118 2,803 6,760 724 15,315 959 20,568 23,679 18,305 21,679 12,866 16,120 15,259 15,936 4,719 10,247 650 650 650 650 650 3,798 7,770 1,719 16,310 1,969 20,568 23,679 18,305 21,679 12,866 1,422 1,512 1,935 2,038 3,777 30 35 40 45 50 2.896 2,914 2,973 3,033 3,092 4,348 4,461 4,948 5,116 6,919 FY 07-11 Out-Year 23,630 625 702 1,500 310 2,000 41.768 26.561 97,096 62,280 3,250 31,566 97,096 10,683 200 14,908 25,791 4/16/01 3:51 PM Building TowardSi e S~red FutUr~e A Closer Look at Revenues :Y 2000.01 Total County Revenues FY 2001/02 Proposed $161.839,457 Total County Revenues budgetpublichearing, april 2001.ppt 4/16/01 3:51 PM A Closer Look at Expenditures FY2001~2 Propped Tot~ County ExpendRums $t73,111.976 2001/02 Budget Highlights · Revenues for FY 2002 increased by $11.4 million (7.0%) over the current year, reflecting an increase mn real property taxes due prirnadly to biennial assessn~nt. · Proposed Real Property Tax Rate for Calendar CTax) Year 2001 is proposed at: · $0.72/$100 of assessed valuadon for the 1st half of Calendar CFax) Year 2001 · $0.76/$:!.00 for the 2nd half of Calendar [Tax} Year 200:).. · Lowering the tax rate $0.04 for the first half year colIecUen will essentially refund to County taxpayers the additional amount collected in the first half year collection in Calendar (lax} Year 2000 (.lune 2000). · The revenue $hadng agreement with Charlottesville resulted in a total ~yment of $6.5 2001/02 Budget Highlights · School Division revenues increased by $5.6 million (9.9%) from the Local General Fund and by $52,386 (0.2%) from state and federal sources. · Debt service of $8.5 million for school construction, renovation and major maintenance projects has been funded. · Community agencies are proposed to receive an average funding increase of 3%. · General government operating base budgets are level funded. budgetpublichearing april 2001.ppt 4/16/01 3:51 PM Funded Priorities- Public Safety · 2 new police officers · Expanded training program for Fire/Rescue Division · Thermal imaging cameras/additional training materials · Tanker taskforce equipment project Funded Priorities- Human Services · 1 new full-time Day Care Social Worker · Additional support to meals and home safety programs for the elderly · Woods Edge elderly housing · meensight Child Care Assistance · 3 additional child care scholarships for United Way School Division Budget Summary · Board's proposed budget of $104,491,241 is an increase of $6.56 million (6.70%) over the current year. · The major components of the proposal include: · Funding for growth · Funding to maintain compeUUve compensation · Start-up costs for new Baker-Butler Elementa~ School · Bus replacement and increases in energy costs · Increases to staf~ng for Gifted and Uterecy programs · Proposes additional $1,500,757 in one-time funds and $123,000 in recurring funds. budgetpublichearing april 2001.ppt 4/16/01 3:51 PM Funded Priorities- Quality of Life · Operating funds for Simpson Park in Esmont · Athletic field maintenance pilot program · 2 new sites and expanded hours for summer playground program Funded Priorities- Community Development · 1 GIS Specialist · 1 Senior Planner · 1 Planner · 1 Civil Engineer · 2 Zoning Inspectors How the ClP Responds to Community Needs budgetpublichearing april 2001,ppt 4 4/16/01 3:51 PM Our Capital In vestment Strategy · Increases general fund transfer to the capital program each year by the rate of revenue growth · Increases annual general fund transfer to debt service by revenue growth rate · Sets aside an additional 0,5% of operating budget growth to the capital fund · Dedicates $0.01cents of the tax rate to the capital fund · Puts additional $1 million into capital funding FY 2001/02 - 2005/06 ClP FY01,02 - 05;X)6 CIP Expenditures $113,060,000 A dministration & 2% 0% General Government ClP Highlights · $10 million added to CTP for court facility · three new fire stations · $1.8 million to neighborhood planning · $1.8 million to sidewalk construction · $600,000 to transportation planning and improvements (new program) · $1.1 million to athletic field development · $1 million to Acquisition of Conservation Easements (ACE) budgetpublichearing april 2001.ppt 4/16/01 3:51 PM Scl Hi hfs Staying Involved in the Process v' March :[4 - Public Hearing on the Recommended Budget v' March :[9 - Board Work Session v' l~larch 2:[ - Board Work Session · April :[:[ - Public Hearing on the Board's Proposed Budget & Tax Levy · April :[8 - FY 2001/2002 Budget/¢[P Adoption, Calendar Year :)000 Tax Lew Set budgetpublichearing april 2001.ppt 6 Box 40 Free Lr~on, Vir.~uia 22940 April 2, 2001 Albemarle County School Board Albemarle CounTy Beard of SupervSsors County. Office Building 401 Mclntire Road Charlo~esv/lte, Vkginia Dear School Board and Board of Supervisors: i can see from the numbers ,from the state and the numbers from the county that somebody is going to trim something from the school budget. I don't really understand why this must be so, but k is. I appreciate, on behalf of the Albemarle Education Association, the work you have done to pu~ the budget.together, and to find the money'to- fund education to the extent that you have: ~'fis is est:e~iatly~d/ff'mutt in !i~dht of the budget shenauig~.ns at the state level.. '~:--'~-.'~:~.,.::,~:::': :z~ ~:~ - ..~':_ ~'. Ln looking at "T/er 1" and ~,'Tier 2;' PoSsible.'cnm, Ii~ton'.t even.-see much'to suggest in starting this. !Mll ask you ~o preserve:~me.~gs:'hSe~:e/>mpensafien for both ~eachers and for classified staff, stuffing (class s/ze:~te,~,eis);and programs in place. What is left, I know, is only the half-year start-up atBaker Buffer, the laptops, and some new positions. I'm sure att of these are needed, but they do not directly affect current staff or curr~t levels of/nsm~cfion, If com~r~nsafion, class size and programs remain 5u place, we can live '~th the mst for now. For the ~ture, ~ would ask that yo~ re-exaraiue the approach to the budget. Lf you ask for the needs, and then always cut them, what is the message? As we are being asked to leek to Best Practices for our wore in the classrooms, could there be a better model of Best Practices for the budget? One that is net so fi-astra~ng and demoral/z/ng Pres/dent, Albemarle Education Association ALBEMARLE COUNTY BOARD OF SUPERVISORS PUBLIC HEARING PROPOSED OPERATING AND CAPITAL BUDGETS FOR FISCAL YEAR BEGINNING JULY 1,200i & TAX RATES FOR CALENDAR YEAR 2001 A PUBLIC HEARING will be held by the Board of Supervisors of Albemarle County, Virginia at 7:00 P.M. on WEDNESDAY, APRIL 11, 2001 in the Auditorium of the County Office Building, 401 Mclntire Road, Charlottesville, Virginia, on the proposed FY 2001-02 Operating Budget and FY 2001-02 Capital Improvement Budget. Following this budget headng, an additional Public Hearing will be held on the proposed tax rate levy illustrated below for Calendar Year 2001. This budget is prepared for information and fiscal planning purposes only. (Virginia Code Sections 15.2-2503 and 15.2-2506). COUNTY OPERATING BUDGET ESTIMATED EXPENDITURES FY 00-01 FY 01-02 General Government Operations School DMsion Operations School Self-Sustaining funds Debt Service Capital Improvement Program Transfer City Revenue Shadng Board Contingency Reserve/Misc. TOTAL ESTIMATED EXPENDITURES ESTIMATED REVENUES 43,140,469 90,035,795 7,896,449 9,600,000 3,124,500 6,093,101 1,858,934 161,749,248 FY 00-01 46,357,990 95,944,684 8,546,557 9,442,202 5,590,188 6,482,712 753,643 173,117,976 FY 01-02 From Local Sources From the Commonwealth From the Federal Government Self-Sustaining (School Fund) Fund Balance/Carry-Over TOTAL ESTIMATED REVENUES 98,797,268 48,368,449 4,724,262 7,896,449 1,962,820 61,749,248 101,324,929 54,552,554 5,084,744 8,546,557 3,609,192 173,117,976 CAPITAL IMPROVEMENT PROGRAM ESTIMATED EXPENDITURES FY00-01 FY01-02 General Govemment Projects School Division Projects Storm Water Projects TOTAL ESTIMATED EXPENDITURES ESTIMATED REVENUES 3,341,946 3,201,640 422,977 6,966,563 FY00-01 7,965,000 21,428,000 300,000 29,693,000 FY01-02 Borrowed Funds State Funds Local Funds Tourism Funds TOTAL ESTIMATED REVENUES 2,601,640 21,262,000 400,000 400,000 3,614,923 7,373,000 408,000 658,000 7,024,$63 29,693,000 1ST HALF 2ND HALF $.72/$100 $.76/$100 $.72/$100 $.76/$100 $4.28/$100 $4.28/$100 $4.28/$100 $4.28/$100 IPROPOSED YEAR 2001 TAX LEVY Real Estate and Mobile Homes .............................. Public Service Corporations ................................... Personal Property .................................................. Machinen/& Tools ................................................. Pursuant to Vir,qinia Code Section 58.1-3604, the County Assessor hereby states: The aggregate assessed value of all real property exempted from taxation in Albemarle County on January 1, 2001 is $1,505,713,900. The total reduction in tax revenues resulting from such exemptions is $11,443,427. Comments on the FY 2001-02 proposed budget or tax rates for Calendar Year 2001 will be taken at the public hearings on April 11. For further information or budget summaries, please call 296-5841 or @http://www. albemarle.org. Reasonable accomodafions will be provided to persons with disabilities, if requested. Given under my hand this 24th day of March. 2001. Ella W. Carey, Clerk, CMC Board of County Supervisors %; NOTICE OF PROPOSED REAL REAL PROPERTY TAX INCREASE The County of Albemarle proposes to increase property tax levies. 1) Assessment Increase: Total assessed value of real property, excluding additional assessments due to new construction or improvements to property, exceeds last year's total assessed value of real property by 12.79 percent. Lowered Rate Necessary to Offset Increased Assessment: The tax rate-which would levy the same amount of real estate tax as last year, when multiplied by the new total assessed value of real estate with the exclusions mentioned above, would be $0.66 per $100 of assessed value. This rate will be known as the "lowered tax rate". 3) Effective Rate Increase: The County of Albemarle proposes to adopt a tax rate of $0.72 per $100 of assessed value for the 1st half of calendar year 2001and a tax rate of $0.76 for the 2nd half of calendar year 2001. The difference between the lowered tax rate and the prop.osed rate would be $0.08 per $100, or 12.1 percent. This difference will be known as the "effective tax rate increase" and will be calculated based upon an annualized tax rate of $0.74 per $100 for the entire 2001 tax year. Individual property taxes may, however, increase at a percentage greater than or less than the above percentage. The Board of Supervisors has elected to return a portion of the real estate tax surplus from FY 99/00 by setting a split real estate tax rate for the tax year 2001. Proposed total Budget Increase: Based on the proposed real property tax rate and changes in other revenues, the total budget of the County of Albemarle will exceed last year's budget by 7 percent. A public hearing on the increase will be held on Wednesday, April 11th at 7:00 p.m. in the Auditorium of the County Office Building, 401 Mclntire Road, Charlottesville Virginia. Reasonable accommodations will be provided to persons with disabilities, if requested. 2001 Post-RedistrictinR Precincts. Scenario C -' Rio District · Woodbrook · Laurel Hill · Branchlands · Agnor-Hurt o Dunlora Jack Jouett District · Jack Jouett · University Hall · Georgetown Population Pollin.q Place 3452 Woodbrook Elem 2437 Laurel Hill Baptist? 1716 Senior Center 3829 Agnor-Hurt Elem 2311 CATEC? 4495 Jack Jouett MS 5119 University Hall 4728 AHS Samuel Miller · Ivy 4626 · Sunset Extd. 2097 · Red Hill 3528 · East Ivy 3568 Scottsville · Scottsville 2179 · Monticello 2357 · Porters 2002 · Stone Robinson 2885 · Cale 5219 Rivanna · Keswick 1894 · Stony Point 1732 · Hollymead 5870 · Free Bridge 2576 · Burnley 1789 White Hall · Crozet 4056 · Free Union 1829 · Earlysville 3568 · Brownsville 4250 Meriwether Lewis Elem Berean Baptist? Red Hill Elementary Kappa Sigma Scottsville Elem Monticello HS Yancey Eiem Stone Robinson Elem Cale Elem Union Grove Baptist? Stony Point Elem Hollymead Elem. Elk's Lodge Bethel Baptist Church? Crozet Elem Free Union Baptist? Broadus Wood Eiem Brownsville Elem · In general, expect approx. 60% of population to be registered voters · "?" - proposed polling site with no formal agreement as of 04/08/01 Summary of Precinct Changes 2001 Redistricting Plan C Using the proposed "Plan C" magisterial district plan, the following changes, additions, and deletions were made to County voting precincts: Rio District: Woodbrook precinct remains unchanged under this proposal. Laurel Hill is the proposed name of the new Rio District precinct, consisting of the northern portion of the current Agnor-Hurt precinct, voters carved from the Hollymead precinct of Rivanna district (west of 29N), and a group of voters from the Earlysville precinct of White Hall District. Branchlands precinct remains unchanged. Agnor-Hurt precinct picked up voters north of Whitewood Road/Greenbrier Drive from the former Commonwealth precinct. Voters north of the South Fork of the Rivanna will be added to the newly-created Laurel Hill precinct. Dunlora precinct is carved from the southwest comer of the Free Bridge precinct of Rivanna, along Rio Road. Jack Jouett District: Jack Jouett precinct loses voters in the Georgetown Road/Barracks Road area to the newly created Georgetown precinct. Jack Jouett precinct picks up voters in the Farmington and Flordon neighborhoods from the East Ivy precinct of Samuel Miller. University Hall precinct remains unchanged from its current configuration. Georgetown precinct is the newly created voting area taken from the southern portion of the former Commonwealth precinct, combined with voters living between the southeast side of Georgetown Road and the northeast side of Barracks Road. Samuel Miller District: Ivy precinct remains unchanged from the current configuration. Sunset Extended is a precinct created to answer the long-standing concerns o f voters in the growing Redfields subdivision. This precinct incorporates part of the former North Garden precinct, along with the southern portion of the Cale precinct, and a small area from the northern section of Cale (the "Country Green" area). Red Hill precinct serves voters from the remaining section of the former North Garden precinct, dombined with the Covesville precinct that has been moved from the Scottsville District, and adding the voters from the southeastem portion of the former Batesville precinct. East Ivy precinct maintains its original shape except for the Farmington,~lordon area now allotted to the jack Jouett precinct. Scottsville District Scottsville precinct remains essentially the same except for a small boundary change to remove the ridgeline as part of the precinct boundary. Monticello precinct loses the voters north of Route 53 to the new Stone-Robinson precinct. Porters precinct remains unchanged except for an adjustment to the north western boundary to replace the ridgeline. Stone Robinson precinct takes the voters north of Route 53 from the Monticello precinct and combines them with voters south of 1-64 fi:om the Keswick and Free Bridge precincts of Rivanna. Cale is comprised of the northern segment of the current Cale precinct, losing the southern section to the Sunset Extended precinct, and the small "Country Green" area now in the Sunset Extended precinct. Rivanna District Keswick precinct loses voters south of 1-64 to the Stone Robinson precinct in the Scottsville district. Stony Point precinct gains voters from the northern "finger" of the current Free Bridge precinct. Hollymead precinct moves its upper boundary south to the North Fork of the Rivanna River and its western boundary to Route 29N. Free Bridge precinct loses voters south of 1-64 to the Stone Robinson precinct of Scottsville district, the northern finger becomes part of the-Stony Point precinct, and the Rio Road area becomes an independent Dunlora precinct in the Rio District. Burnley precinct is created from the northern section of the Hollymead precinct, including the Camelot and Briarwood neighborhoods west of Route 29N. White Hall District Crozet precinct will consist of the voters from the current Crozet precinct living north of the raikoad tracks. There was a small boundary adjustment to the eastern boundary to eliminate issues related to residents of the east side of 810. Free Union precinct remains essentially unchanged, except for the slight boundary correction along 810. Earlysville precinct loses a section of voters bounded by Bleak House Road and Buck Mountain Road to the Agnor-Hurt precinct of Rio district. Brownsville precinct is formed from the Crozet precinct voters south of the raikoad tracks, combined with voters from the northeast corner of the Batesville precinct of Samuel Miller district. This plan essentially eliminates the Commonwealth, North Garden, Batesville, and Covesville precincts. Added precincts are Laurel Hill, Dunlora, Georgetown, Sunset Extended, Red Hill, Stone Robinson, Bumley, and Brownsville. 2000 MAGISTERIAL REDISTRICTING Presented Apd111th, 2001 Plan C Magisterial Districts Jack Jouett 1434'~ 32,~ 2.30°~ 1078~ 75.19°/~ 163(` 11.43% 1919 13.38% Rio -274 -1.95°,~ 1116~ 81.23% 169~ 12.35% 882 6.42% Rivanna i 1386~ - 15E - I. 13~ 11971 86.36% 1334 9.62% 556 4.01% Samuel Miller i 1381(` -20(: - 1.43~ 11837 85.66% 1062 7.69% . 920 6.66% Scottsville i 14642: 625 -4.44°~ 1219~ 83.31% 1938 13.24% 506 3.46% White Hall ~ 13703 -31, -2.25~ 12741 92.98% 629 4.59% 333 2.43% Plan C Voter Precincts GEORGETOWN JACK JOUETT 472~ 337~ 71,43% 835 17.66°/ 516 10.91% JACK JOUETT JACK JOUETT 449,~ 404~ 90.03% 238 5.29% 210 4.67% U~IVERSlTY HALL JACK JOUETT 511~, 336( 65.64% 566 11.06% 1193 23.31% AGNOR HURT RIO 382~. 274(` 71,79% 801 20.92% 279 7.29% BRANCH[ANDS RIO 171{ 136( 79.25% 228 13.29% 128 7,46% D(JNLORA RIO 231 ~ 2014, 87.15% 183 7.92% 114 4.93% RiO MILLS RIO 243; 2316 95.03% 69 2.83% 52 2,13% WOODBROOK RIO 3452i 2726 78.97% 417 12.08% 309 8.95% BURNLEY RIVAN NA 178(` 1464 81.83% 274 15.32% 51 2. FI~EE BRIDGE RIVANNA 2576 2142 83.15% 352 13.66% 82 HOLLYMEAD RIVANNA 5870 5279 89.93% 228 3.88% 363 6.1 Kt~SWICK :~IVANNA 1894 1471 77.67% 379 20.01% 4~ 2.32% S?ONY POINT RIVANNA 1732 1615 93.24% 101 5.83% 1(~ 0.92% EAST IVY SAMUEL MILLER 3568 2657 ' 74,47% 336 9.42~ 57,~ 16.12~ IVY SAMUEL MILLER 4626 4388 94.86% 105 2.27~A 13,~ 2.88~ RInD HILL SAMUEL MILLER 3528 3090 87.59% 345 9.78°A 9,~ 2.64°/~ SUNSETAVE EXT SAMUEL MILLER 2097 1702 81.16% 276 13.16oA 11,c 5.675 C~,LE SCOTTSVILLE 5219 4155 79.61% 736 14,10~A 32~ 6.28~/~ MONTICELLO SCO'I-rSVILLE 2357 2137 90.67% 175 7.42°A 4,~ 1.91~ PORTERS ~COTTSVILLE 2002 1319 65.88% 637 31.82~,~ 4(~ 2.30~ S{~o3'rSVILLE ~COTTSVILLE 2179 2016 92.52% 126 5.78% 3~ 1.70~ STONE ROBINSON SCO~-rSVILLE 2885 2571 89.12% 264 9.15~ 5(: 1.73°~ BROWNSVILLE VVHITE HALL 4250 3793 89.25% 345 8.12°A 11; 2.64o/~ cROZET WHITE HALL 4056 3766 92.85% 160 3.94°~ 13(: 3.21°~ E~.RLYSVILLE WHITE HALL 3568 3405 95.43% 101 2.830A 6: 1.74°/  WHITE HALL 1829 1.59°~ 97. 1 6% 2~, Country of A,lbemarle Virginia  Intestate Highway Secondary Roads Railroads ~ US Highway PHmary Coanty Bmmdary [rtcotporated Town or ~] VA Secondary Highway N 2 3 4 M1LES MAGISTERIAL DISTRICTS - 2001 PLAN C 2001 PROPOSED DISTRICW BOUndARIES Jack Jouett Rio Rivanna Samuel Miller Scottsville White Hall ~ PROPOSED PRECINCT BOUNDARIES 2001 PROPOSED PRECINC~ 200t PROPOSED POLLING SITES 1991 PREE1NCf BOUNDARIES COUNTY OF ALBEMARLE MEMORANDUM TO: FROM: Members of the Board of //.Su~,sors Laurie Bentley, Senior Deputy Clerk DATE: Apdi 5, 2001 RE: CHART Advisory Committee At the Apdl 4, 2001 Board meeting, you appointed the following people to this committee: Ann Mallek, Shirley Midyette, Milton Moore, and Nickolas Sojke (with one vacancy remaining). However, the terms were to be staggered as follows: I one-year term, 2 two-year terms, and 2 three-year terms. Please advise me as to the length of terms each of these individuals will serve. Thank you. cc: Bob Tucker Larry Davis To: From: Subject: Date: Members, Board of Supervisors Ella Washington Carey, CMC, Cle~/~ Reading List for April 11,2001 April 6, 2001 February 7, 2001 February 14, 2001 February 2 I, 200 t pages I - 18 - Mr. Dorrier pages t 9 - 34(item # 13) - MS. Humphris Mr. Perkins Mr. Martin /ewc 04/09/2001 11:24 804971480S GENE E SHITH PAGE 01 DATE: &Prll 9, L~O0'II FACSIMILE COVER SHEET FAX NUMBER :80~-296-~'800 FRO~: Oene E. Smith ~ 306 Westminster Road Charlottesville, Virgtn(a FAX NUMBER: (804) g71-4B05 TELEPHONE NUMBER: {804) 971-5538 . m le~ne~ today tha~ the meaber~ of the of S~rvlsor~ ~e no~ aDDrlsed o~ ~h~ ~em~ent te, the~ ~ticle~ ~f lneor~ra~on of ~ABA, 2me. X ~ the only one ~ · ~ythin~. cone , ~ stion~ ~ ern wa~ the ellaination of the', Ooaao~e~2h of Vi~'ginia". - rg: ~oa ~ehie re~lied that needed ~o offer servi~ to ea~v~- TOTAL~ NUMBER O~ ~AgES INCLUDIN~ COVER SHEET: If YOU have received this communication in error, please notify me by telephone at once and return the original communication to me by fax or mail. Thank you. 04/09/200~ ~24 804~?~4~0~ BENE E $~T~ P~ 02 January 1 l, 2001 Jefferson Area Board for Aging, Inc. Articles of Incorporation Recommend amending language for section II (purpose) for form/rig SABA, Inc. Current stated purpose: The purpose of purposes for which the corporation is organized shall be thc provision of educational, social, nutritional, and other services to the elderly population of Planning District Ten of the Commonwealth of Virginia, which purposes shall be exclusively charitable, educational and/or scientific, including, for such purposes, the making of distributions to organizations that qualify ~ exempt organizations under Section 501(c)(3) of the Internal Revenue Code of 1954 (or the corresponding provisions of any United State Internal Revenuc Recommended restated purpose: The purposes for which the Corporation is organized are: (a) the provision of educational, health care, day care, social, nutritional, counseling, housing, home care, information and referral, and other services and products to or for the benefit of thc elderly, the disabled, and their carcgivers, which purposes shall be exclusively charitable, educational and/or scicntific, including, for such purposes, thc makin$ of distributions to organizations that qualify as cxcmpt organizations under Section $01(c)(3) of the Internal Revenue Code of 1986 and the ret,~ulations issued thcrcundcr, as thc same may be amended from time to time; and, , to do all lawful acts and things and to engage in all lawful activities ncccssary or desirable to carry out its purposes consistent with the provisions of thc Virginia Nonstock Corporation Act and Section ($01 (c)(3) of the Internal Revenue Code of 1986, and the regulations issued thereunder, as the same may be amended from time to time.