here - City of Reedley

More documents

Recommendations

Info

2012-13 2012-13 2012-13 2013-14 DEPARTMENT FUND ACCT TYPE ACCOUNT DESCRIPTION ADOPTED AMENDED FYE ESTIMATE ADOPTED 0 0 0 0 $ - $ - $ - $ - Public Works Solid Waste Revenue 053-3401 Solid Waste Interest Earnings $ 11,000 $ 11,000 $ 8,800 $ 9,000 Public Works Solid Waste Revenue 053-3551 Solid Waste Department of Conservation Recycle Grant $ - $ - $ - $ - Public Works Solid Waste Revenue 053-3680 Solid Waste Fees - CPI Not To Exceed 2.5% Feb 2013 (Actual 2.47% Feb 2012) $ 3,075,000 $ 3,075,000 $ 3,096,651 $ 3,158,584 Public Works Solid Waste Revenue 053-3699 Solid Waste Application Service Fee $ 6,000 $ 6,000 $ 5,330 $ 5,500 Public Works Solid Waste Revenue 053-3701 Solid Waste Sale of Surplus Equipment $ - $ - $ 3,031 $ - Public Works Solid Waste Revenue 053-3707 Solid Waste Miscellaneous $ 2,500 $ 2,500 $ 1,500 $ 2,000 Public Works Solid Waste Revenue 053-3827 Solid Waste CMAQ Grant For Solid Waste Truck $ 658,000 $ 658,000 $ 658,000 $ - Public Works Solid Waste Revenue 053-3850 Solid Waste CNG Fueling Station (CEC) $ - $ - $ - $ 480,400 Public Works Solid Waste Revenue 053-3852 Solid Waste CNG Fueling Station (CMAQ) $ - $ - $ - $ 999,200 Subtotal $ 3,752,500 $ 3,752,500 $ 3,773,312 $ 4,654,684 Public Works Solid Waste Expenditure 053-4520.1010 Solid Waste F/T Salaries $ 521,760 $ 521,760 $ 428,920 $ 538,182 Public Works Solid Waste Expenditure 2012-13: Solid Waste Operators (6) 100%, Solid Waste Workers (1) 100%, Admin Assistant 0%, PW Director 25%, City Engineer 20%, Sr Lead Engineering Assistant 20%, Engineering Tech 20%, Engineering Assistant 20%, Admin Assistant 20%, Waste Mgmt Superintendent 35%, Waste Management Worker 40%, Solid Waste C 2013-14: L d Bldg 100% Official C ll 12% ti (1), S Administrative t Mt W Assistant k (2) 10% 34% (1), B ildi City Engineer Offi i l 12% 25% Public Works Solid Waste Expenditure (1), Engineering Assistant 25% (1), Engineering Tech 25% (1), Sr Lead Engineering Assistant 25% (1), Administrative Assistant 25% (1), Mtce Worker I 20% (1), PW Director 25% (1), Solid Waste Crew Leader 100% (1), Solid Waste Operator 100% (8), Public Works Solid Waste Expenditure 053-4520.1020 Solid S lid Waste W t P/T S Salaries i 100% (1) S lid W t W k 100% (2) $ 5,300 $ 5,300 $ 16,600 $ 7,863 Public Works Solid Waste Expenditure 053-4520.1030 Solid Waste O/T Salaries $ 10,000 $ 10,000 $ 12,000 $ 12,000 Public Works Solid Waste Expenditure 053-4520.1040 Solid Waste F/T Social Security & Medicare $ 41,141 $ 41,141 $ 30,765 $ 42,220 Public Works Solid Waste Expenditure 053-4520.1041 Solid Waste P/T Social Security & Medicare $ - $ - $ 1,197 $ 602 Public Works Solid Waste Expenditure 053-4520.1050 Solid Waste CalPERS Retirement $ 93,725 $ 93,725 $ 72,263 $ 90,866 Public Works Solid Waste Expenditure 053-4520.1060 Solid Waste Health Insurance $ 205,526 $ 205,526 $ 154,219 $ 224,374 Public Works Solid Waste Expenditure 053-4520.1070 Solid Waste F/T Workers Comp $ 48,737 $ 48,737 $ 33,999 $ 51,929 Public Works Solid Waste Expenditure 053-4520.1071 Solid Waste P/T Workers Comp $ - $ - $ 1,570 $ 594 Public Works Solid Waste Expenditure 053-4520.1080 Solid Waste LTD Insurance $ 1,390 $ 1,390 $ 964 $ 1,436 Public Works Solid Waste Expenditure 053-4520.1095 Solid Waste Special Compensation $ 735 $ 735 $ 875 $ 1,712 Personnel Cost Subtotal $ 928,314 $ 928,314 $ 753,374 $ 971,779 0 0 0 0 $ - $ - $ - $ - Public Works Solid Waste Expenditure 053-4520.1091 Solid Waste Uniform Expense $ 5,500 $ 5,500 $ 5,000 $ 6,000 Public Works Solid Waste Expenditure 053-4520.2010 Solid Waste Office Supplies $ 3,000 $ 3,000 $ 3,000 $ 3,000 Public Works Solid Waste Expenditure 053-4520.2020 Solid Waste Special Supplies $ 10,000 $ 10,000 $ 10,000 $ 10,000 Public Works Solid Waste Expenditure Bin Repair Components, Can Components, Welding Wire, Bin Paint, Etc.. Public Works Solid Waste Expenditure 053-4520.2040 Solid Waste Small Tools $ 500 $ 500 $ 500 $ 500 Public Works Solid Waste Expenditure 053-4520.2550 Solid Waste Telephone, Long Distance, Cellular Service, Telenav $ 3,000 $ 3,000 $ 2,000 $ 3,000 Public Works Solid Waste Expenditure 053-4520.2551 Solid Waste Emergency Telephone Notification Service $ 350 $ 350 $ 258 $ 350 Public Works Solid Waste Expenditure 053-4520.2560 Solid Waste Natural Gas $ 550 $ 550 $ 344 $ 1,500 Public Works Solid Waste Expenditure 053-4520.2570 Solid Waste Electricity PG&E $ 10,000 $ 10,000 $ 13,400 $ 12,000 Public Works Solid Waste Expenditure 053-4520.2580 Solid Waste Advertising $ 1,500 $ 1,500 $ 1,500 $ 1,500 Public Works Solid Waste Expenditure 053-4520.2680 Solid Waste Property & Irrigation District Taxes $ 150 $ 150 $ 108 $ 150 Public Works Solid Waste Expenditure 053-4520.3000 Solid Waste Professional Services $ 15,000 $ 15,000 $ 46,000 $ 15,000 Public Works Solid Waste Expenditure Grant Writer, Etc.. Public Works Solid Waste Expenditure 053-4520.3007 Solid Waste Professional Development & Training $ 8,000 $ 8,000 $ 3,000 $ 8,000 Public Works Solid Waste Expenditure 053-4520.3129 Solid Waste Transfer & Management Contract $ 600,000 $ 596,500 $ 405,000 $ 450,000 Public Works Solid Waste Expenditure 053-4520.3132 Solid Waste SER Surcharge $ 45,000 $ 45,000 $ 17,557 $ 20,000 Public Works Solid Waste Expenditure 053-4520.3133 Solid Waste Yard Waste Fees $ 20,900 $ 20,900 $ 95,370 $ 50,000 Public Works Solid Waste Expenditure 053-4520.3137 Solid Waste Curbside Recylcing Fees $ 300,000 $ 300,000 $ 296,000 $ 225,000 Public Works Solid Waste Expenditure 053-4520.3138 Solid Waste Communiy Special Event Clean-Up $ 20,000 $ 20,000 $ 20,000 $ 20,000 Public Works Solid Waste Expenditure 053-4520.3140 Solid Waste Legal Services $ - $ - $ 1,000 $ 1,000 Public Works Solid Waste Expenditure 053-4520.4010 Solid Waste Mtce Contracts $ 250 $ 250 $ 600 $ 1,000 Page 140 CITY OF REEDLEY ADOPTED BUDGET 2013-2014
2012-13 2012-13 2012-13 2013-14 DEPARTMENT FUND ACCT TYPE ACCOUNT DESCRIPTION ADOPTED AMENDED FYE ESTIMATE ADOPTED Public Works Solid Waste Expenditure 053-4520.4016 Solid Waste Internet Access $ 200 $ 200 $ 250 $ 500 Public Works Solid Waste Expenditure 053-4520.4020 Solid Waste Equipment Repair $ 20,000 $ 20,000 $ 20,000 $ 15,000 Public Works Solid Waste Expenditure 053-4520.4022 Solid Waste Annual Software Licenses & Maintenance $ 2,000 $ 2,000 $ 1,000 $ 2,015 Public Works Solid Waste Expenditure 053-4520.4027 Solid Waste Network Service Maintenance $ 1,700 $ 1,700 $ 1,850 $ 2,000 Public Works Solid Waste Expenditure 053-4520.4030 Solid Waste Building Repairs $ 2,000 $ 2,000 $ 1,500 $ 2,000 Public Works Solid Waste Expenditure 053-4520.4031 Solid Waste Copy Machine Lease / Mtce $ 500 $ 500 $ 700 $ 790 Public Works Solid Waste Expenditure 053-4520.4032 Solid Waste Street Sweeping $ 75,000 $ 75,000 $ 80,000 $ 80,000 Public Works Solid Waste Expenditure 053-4520.4044 Solid Waste Animal Solid Waste $ 4,000 $ 4,000 $ 3,300 $ 3,500 Public Works Solid Waste Expenditure 053-4520.6145 Solid Waste Truck Debt Service ($425,980 Dec 2012 Suntrust) $ 37,855 $ 37,855 $ 37,855 $ - Public Works Solid Waste Expenditure 053-4520.6200 Solid Waste DPF / Smog $ 28,000 $ 28,000 $ 42,387 $ 28,000 Public Works Solid Waste Expenditure 053-4520.3700 Solid Waste Vehicle Impact Fee $ - $ - $ - $ 150,000 Public Works Solid Waste Expenditure 053-4520.4213 Solid Waste Commercial Bin Replacement $ - $ - $ - $ 15,000 Public Works Solid Waste Expenditure 053-4520.4216 Solid Waste Pharmaceuticals and Sharps Program $ - $ - $ - $ 5,000 Public Works Solid Waste Expenditure 053-4520.4218 Solid Waste Residential Can Replacement $ - $ - $ - $ 15,500 Public Works Solid Waste Expenditure 053-4520.7010 Solid Waste Equipment Shop Departmental Costs $ 392,174 $ 392,174 $ 345,210 $ 428,085 Public Works Solid Waste Expenditure 053-4520.7035 Solid Waste Shredder Debt Service ($222,177 April 2016) $ 49,221 $ 49,221 $ 49,221 $ 49,221 Maintenance & Operation Subtotal $ 1,656,350 $ 1,652,850 $ 1,503,910 $ 1,624,611 0 $ - $ - $ - $ - Public Works Solid Waste Expenditure 053-4520.5231 Solid Waste Waste Segregation Concrete Barriers $ 5,000 $ 5,000 $ 4,882 $ - Public Works Solid Waste Expenditure 053-4520.5258 Solid Waste Bin or Container Transport System $ 25,000 $ 25,000 $ 25,000 $ - Public Works Solid Waste Expenditure 053-4520.5419 Solid Waste Truck Installation of Scales $ 25,000 $ 25,000 $ 25,000 $ - Public Works Solid Waste Expenditure 053-4520.6021 Solid Waste Computer (laptop for work orders) $ 3,000 $ 3,000 $ 3,000 $ - Public Works Solid Waste Expenditure 053-4520.6028 Solid Waste CNG Fueling Station $ 129,456 $ 129,456 $ 1,980 $ 129,456 Public Works Solid Waste Expenditure 053-4520.6146 Solid Waste CNG Trucks (Total Purchase of 3 CNG Trucks) $ 292,800 $ 292,800 $ 288,920 $ - Public Works Solid Waste Expenditure 053-4520.6147 Solid Waste CNG Trucks (CMAQ Grant Funding) $ 658,000 $ 658,000 $ 654,896 $ - Public Works Solid Waste Expenditure 053-4520.6327 Solid Waste 96 Gallon Residential Containers $ 15,500 $ 15,500 $ - $ - Public Works Solid Waste Expenditure 053-4520.6405 Solid Waste Loader $ - $ 9,100 $ 9,100 $ - Public Works Solid Waste Expenditure 053-4520.6545 Solid Waste Commercial Bins $ 5,000 $ 5,000 $ - $ - Public Works Solid Waste Expenditure 053-4520.6140 Solid Waste Vehicle $ - $ - $ - $ 30,000 Public Works Solid Waste Expenditure 053-4520.6805 Solid Waste Residential Blue Containers $ - $ - $ - $ 50,000 Public Works Solid Waste Expenditure 053-4520.6806 Solid Waste Commercial Blue Bins $ - $ - $ - $ 80,000 Public Works Solid Waste Expenditure 053-4520.6835 Solid Waste CNG Fueling Station (CMAQ Grant) $ - $ - $ - $ 999,200 Public Works Solid Waste Expenditure 053-4520.6837 Solid Waste CNG Fueling Station (CEC Grant) $ - $ - $ - $ 480,400 Public Works Solid Waste Expenditure 053-4520.8020 Solid Waste Prior Year PO's $ 67,636 $ 67,636 $ 67,636 $ - Capital Outlay Subtotal $ 1,226,392 $ 1,235,492 $ 1,080,414 $ 1,769,056 0 0 0 0 $ - $ - $ - $ - Public Works VIF Revenue 055-3401 VIF Interest Earnings $ - $ - $ - $ - Public Works VIF Revenue 055-3652 VIF Impact Fee Solid Waste Fund $ - $ - $ - $ 150,000 Subtotal $ - $ - $ - $ 150,000 Expenditure Expenditure Public Works VIF Expenditure 055-4525.6815 VIF Sunset Avenue Reconstruction $ - $ - $ - $ 150,000 Capital Outlay Subtotal $ - $ - $ - $ 150,000 Page 141 CITY OF REEDLEY ADOPTED BUDGET 2013-2014
Page 1 and 2:
City of Reedley Adopted Budget Fisc
Page 3 and 4:
ADOPTED BUDGET FISCAL YEAR 2013-201
Page 5 and 6:
Page 1 CITY OF REEDLEY ADOPTED BUDG
Page 7 and 8:
assumes a 1.50% target growth rate
Page 9 and 10:
City of Reedley Council Districts L
Page 11 and 12:
BUDGET SUMMARIES The Budget Summari
Page 13 and 14:
2013-14 ADOPTED BUDGET SUMMARY BY F
Page 15 and 16:
2012-13 FISCAL YEAR-END EXPENSE EST
Page 17 and 18:
CITY FUND BALANCES ACTUAL ESTIMATED
Page 19 and 20:
GENERAL FUND SUMMARY OF EXPENDITURE
Page 21 and 22:
GENERAL FUND SUMMARY - EFFECT ON CA
Page 23 and 24:
Page 25 and 26:
$1,600,000 HISTORICAL SALES TAX REV
Page 27 and 28:
FY 2013-14 GENERAL FUND REVENUE SOU
Page 29 and 30:
FY 2013-14 GENERAL FUND PERSONNEL C
Page 31 and 32:
HISTORICAL GENERAL FUND RESERVES FU
Page 33 and 34:
PROPERTY TAX City of Reedley - Non
Page 35 and 36:
Page 37 and 38:
REVENUE DETAIL BY FUND 2012-13 2012
Page 39 and 40:
Page 41 and 42:
Page 43 and 44:
Page 45 and 46:
Page 47 and 48:
Page 49 and 50:
The City Manager’s Office will co
Page 51 and 52:
2012-13 2012-13 2012-13 2013-14 DEP
Page 53 and 54:
Page 55 and 56:
• Successfully managed the requir
Page 57 and 58:
Department Challenges/Unmet Needs T
Page 59 and 60:
2012-13 2012-13 2012-13 2013-14 DEP
Page 61 and 62:
2012-13 2012-13 2012-13 2013-14 DEP
Page 63 and 64:
2012-13 2012-13 2012-13 2013-14 DEP
Page 65 and 66:
Page 67 and 68:
one (1) twenty (20) hour per week c
Page 69 and 70:
The Chamber of Commerce plays a lar
Page 71 and 72:
2012-13 2012-13 2012-13 2013-14 DEP
Page 73 and 74:
COMMUNITY SERVICES DEPARTMENT The C
Page 75 and 76:
Page 71 CITY OF REEDLEY ADOPTED BUD
Page 77 and 78:
Page 73 CITY OF REEDLEY ADOPTED BUD
Page 79 and 80:
• Secure two mobile vendors to lo
Page 81 and 82:
2012-13 2012-13 2012-13 2013-14 DEP
Page 83 and 84:
2012-13 2012-13 2012-13 2013-14 DEP
Page 85 and 86:
2012-13 2012-13 2012-13 2013-14 DEP
Page 87 and 88:
2012-13 2012-13 2012-13 2013-14 DEP
Page 89 and 90:
2012-13 2012-13 2012-13 2013-14 DEP
Page 91 and 92:
2012-13 2012-13 2012-13 2013-14 DEP
Page 93 and 94: 2012-13 2012-13 2012-13 2013-14 DEP
Page 95 and 96: ENGINEERING DEPARTMENT The Engineer
Page 97 and 98: Department goals • Complete and c
Page 99 and 100: 2012-13 2012-13 2012-13 2013-14 DEP
Page 101 and 102: 2012-13 2012-13 2012-13 2013-14 DEP
Page 103 and 104: 2012-13 2012-13 2012-13 2013-14 DEP
Page 105 and 106: REEDLEY VOLUNTEER FIRE DEPARTMENT T
Page 107 and 108: Page 103 CITY OF REEDLEY ADOPTED BU
Page 111 and 112: 2012-13 2012-13 2012-13 2013-14 DEP
Page 113 and 114: 2012-13 2012-13 2012-13 2013-14 DEP
Page 115 and 116: REEDLEY POLICE DEPARTMENT Departmen
Page 117 and 118: Department Accomplishments • Comp
Page 119 and 120: 2012-13 2012-13 2012-13 2013-14 DEP
Page 121 and 122: 2012-13 2012-13 2012-13 2013-14 DEP
Page 123 and 124: 2012-13 2012-13 2012-13 2013-14 DEP
Page 125 and 126: ADOPTED BUDGET FISCAL YEAR 2013-201
Page 127 and 128: Building Maintenance: The Governmen
Page 131 and 132: Department Goals for FY 2013-14 The
Page 133 and 134: 2012-13 2012-13 2012-13 2013-14 DEP
Page 135 and 136: 2012-13 2012-13 2012-13 2013-14 DEP
Page 137 and 138: 2012-13 2012-13 2012-13 2013-14 DEP
Page 139 and 140: 2012-13 2012-13 2012-13 2013-14 DEP
Page 141 and 142: 2012-13 2012-13 2012-13 2013-14 DEP
Page 143: 2012-13 2012-13 2012-13 2013-14 DEP
Page 147 and 148: 2012-13 2012-13 2012-13 2013-14 DEP
Page 151 and 152: Police Department The following hig
Page 153 and 154: 2012-13 2012-13 2012-13 2013-14 DEP
Page 157 and 158: Background On February 1, 2012, all
Page 159 and 160: 2012-13 2012-13 2012-13 2013-14 DEP
Page 161 and 162: FIVE YEAR CAPITAL IMPROVEMENT PLAN
Page 163 and 164: City of Reedley Five Year Capital I
Page 173 and 174: POSITION & BENEFIT DETAIL The City
Page 175 and 176: SUMMARY OF PAYROLL & BENEFIT COSTS
Page 177 and 178: FULL-TIME PERSONNEL BY DEPARTMENT 2
Page 179 and 180: FULL-TIME PERSONNEL TIME ALLOCATION
Page 181 and 182: FULL-TIME PERSONNEL TIME ALLOCATION
Page 183 and 184: PERSONNEL TIME ALLOCATION BY ACCOUN
Page 191 and 192: CITY OF REEDLEY MASTER SALARY TABLE
Page 193 and 194: CITY OF REEDLEY MASTER SALARY TABLE
Page 195 and 196:
CITY OF REEDLEY MASTER SALARY TABLE
Page 197 and 198:
Page 199 and 200:
Page 201 and 202:
Page 203 and 204:
Page 205 and 206:
Page 207 and 208:
Page 209 and 210:
Page 211 and 212:
The City’s financial system utili
Page 213 and 214:
STREET PROJECTS FUND 007 Street Pro
Page 215 and 216:
STREETSCAPE FUND 036 Fund 036 is th
Page 217 and 218:
Page 219 and 220:
Page 215 CITY OF REEDLEY ADOPTED BU
Page 221 and 222:
Page 223 and 224:
Page 225 and 226:
Page 227 and 228:
Page 229 and 230:
Page 231 and 232:
Page 233 and 234:
Page 235 and 236:
Page 237 and 238:
Page 239 and 240:
Page 241 and 242:
Page 243 and 244:
Page 245 and 246:
Page 247 and 248:
Page 249 and 250:
Page 251 and 252:
Page 253 and 254:
Page 255 and 256:
Page 257:
show all

here - City of Reedley

Create successful ePaper yourself

Delete template?

Save as template?