here - City of Reedley
here - City of Reedley
here - City of Reedley
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
2012-13 2012-13 2012-13 2013-14<br />
DEPARTMENT FUND ACCT TYPE ACCOUNT DESCRIPTION ADOPTED AMENDED FYE ESTIMATE ADOPTED<br />
Engineering Street DIF Revenue 100-3401 Street DIF Interest Earnings $ 22,000 $ 22,000 $ 14,755 $ 14,755<br />
Engineering Street DIF Revenue 100-3417 Street DIF Interest Earnings From Loan to Fund 007 $ - $ - $ - $ 8,753<br />
Engineering Street DIF Revenue 100-3630 Street Development Impact Fees $ 21,700 $ 21,700 $ 119,000 $ 31,488<br />
Subtotal $ 43,700 $ 43,700 $ 133,755 $ 54,996<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.5437 DIF - Streets GIS S<strong>of</strong>tware $ 2,000 $ 2,000 $ 2,000 $<br />
-<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.6210 DIF - Streets Developer Reimbursements $ 308,872 $ 308,872 $ - $ 308,872<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.6214 DIF - Streets DIF Fee Master Study Update $ 4,000 $ 4,000 $ - $ 4,000<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.6666 DIF - Streets Dinbua Avenue Street Widening $ 648,678 $ 648,678 $ 1,500 $ 647,178<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.5880 DIF - Streets Manning Avenue Bridge Reconstruction $ - $ 525,000 $ - $ 525,000<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.6645 DIF - Streets Electronic Work Order Tracking System $ - $ - $ - $ 11,700<br />
Engineering - Public Works DIF - Streets Expenditure 100-4270.8020 DIF - Streets - Prior Year Purchase Orders $ 32,496 $ 32,496 $ 32,496 $<br />
-<br />
Capital Outlay Subtotal $ 996,046 $ 1,521,046 $ 35,996 $ 1,496,750<br />
0 0 Expenditure 0 0 $ - $ - $ - $<br />
-<br />
Expenditure<br />
Engineering Traffic DIF Revenue 101-3401 Traffic DIF Interest Earnings $ 6,500 $ 6,500 $ 4,797 $ 4,797<br />
Engineering Traffic DIF Revenue 101-3630 Traffic Development Impact Fees $ 5,000 $ 5,000 $ 32,937 $ 7,122<br />
Subtotal $ 11,500 $ 11,500 $ 37,735 $ 11,919<br />
Engineering - Public Works DIF - Traffic Expenditure 101-4271.5437 DIF - Traffic GIS S<strong>of</strong>tware $ 2,000 $ 2,000 $ 2,000 $<br />
-<br />
Engineering - Public Works DIF - Traffic Expenditure 101-4271.6214 DIF - Traffic DIF Fee Master Study Update $ 1,000 $ 1,000 $ - $ 1,000<br />
Engineering - Public Works DIF - Traffic Expenditure 101-4271.8020 DIF - Traffic Prior Year Purchase Orders $ 32,496 $ 32,496 $ 32,496 $<br />
-<br />
Capital Outlay Subtotal $ 35,496 $ 35,496 $ 34,496 $ 1,000<br />
0 0 $ - $ - $ - $<br />
-<br />
Engineering Storm Drain DIF Revenue 104-3401 Storm Drain DIF Interest Earnings $ 6,800 $ 6,800 $ 4,517 $ 4,517<br />
Engineering Storm Drain DIF Revenue 104-3418 Storm Drain Interest Earnings From Loan to Fund 016 $ - $ - $ - $ 5,563<br />
Engineering Storm Drain DIF Revenue 104-3630 Storm Drain Development Impact Fees $ 17,000 $ 17,000 $ 73,000 $ 29,670<br />
Subtotal $ 23,800 $ 23,800 $ 77,517 $ 39,750<br />
Engineering - Public Works DIF - Storm Drain Expenditure 104-4274.5437 DIF - Storm Drain GIS S<strong>of</strong>tware $ 2,000 $ 2,000 $ 2,000 $<br />
-<br />
Engineering - Public Works DIF - Storm Drain Expenditure 104-4274.6210 DIF - Storm Drain Developer Reimbursements $ 146,413 $ 146,413 $ - $ 146,413<br />
Engineering - Public Works DIF - Storm Drain Expenditure 104-4274.6214 DIF - Storm Drain DIF Fee Master Study Update $ 4,000 $ 4,000 $ - $ 4,000<br />
Engineering - Public Works DIF - Storm Drain Expenditure 104-4274.6340 DIF - Storm Drain Master Plan $ 30,582 $ 30,582 $ 15,291 $ 15,291<br />
Engineering - Public Works DIF - Storm Drain Expenditure 104-4274.8020 DIF - Storm Drain Prior Year Purchase Orders $ 32,496 $ 32,496 $ 32,496 $<br />
-<br />
Capital Outlay Subtotal $ 215,491 $ 215,491 $ 49,787 $ 165,704<br />
0 0 0 0 $ - $ - $ - $<br />
-<br />
Engineering WWTP DIF Revenue 105-3401 WWTP DIF Interest Earnings $ 2,500 $ 2,500 $ 2,783 $ 2,783<br />
Engineering WWTP DIF Revenue 105-3630 WWTP Development Impact Fees $ 42,000 $ 42,000 $ 115,500 $ 94,110<br />
Subtotal $ 44,500 $ 44,500 $ 118,283 $ 96,893<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.5437 DIF - WWTP GIS S<strong>of</strong>tware $ 2,000 $ 2,000 $ 2,000 $<br />
-<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.6214 DIF - WWTP DIF Fee Master Study Update $ 7,500 $ 7,500 $ - $ 7,500<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.6643 DIF - WWTP Sewer Clarifier Rehabilitiation $ - $ - $ - $ 170,000<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.7130 DIF - WWTP Sewer Bond Payment 2007 ($4,155,000 - 6/30/2037) $ - $ - $ - $<br />
-<br />
Engineering - Public Works DIF - WWTP Expenditure Sewer Admin Svcs 2007 Bond Payment may be made from Fund 052, Fund 105 and F $ - $ - $ - $<br />
-<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.7130 DIF - WWTP SRF Loan Payment ($27,517,152 - August 2029) $ - $ - $ - $<br />
-<br />
Engineering - Public Works DIF - WWTP Expenditure Sewer SRF Loan Payment may be made from Fund 052, Fund 105 and Fund 106 in an $ - $ - $ - $<br />
-<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.6645 DIF - WWTP Electronic Work Order Tracking System $ - $ - $ - $ 11,700<br />
Engineering - Public Works DIF - WWTP Expenditure 105-4275.8020 DIF - WWTP Prior Year Purchase Orders $ 32,496 $ 32,496 $ 32,496 $<br />
-<br />
Capital Outlay Subtotal $ 41,996 $ 41,996 $ 34,496 $ 189,200<br />
Page 98<br />
CITY OF REEDLEY<br />
ADOPTED BUDGET 2013-2014