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 Public Works Equipment Shop Revenue 060-3701 Equipment Shop Sale of Surplus Equipment $ - $ - $ 1,000 $ 500 Public Works Equipment Shop Revenue 060-3707 Equipment Shop Miscellaneous $ 500 $ 500 $ 2,800 $ 1,500 Public Works Equipment Shop Revenue 060-3718 Equipment Shop Interservice Fund Transfers $ 1,021,281 $ 1,021,281 $ 966,398 $ 1,207,238 Public Works Equipment Shop Revenue 060-3848 Equipment Shop SJVAPCD Public Benefit Grant EV Procurement $ - $ - $ - $ 67,000 Subtotal $ 1,021,781 $ 1,021,781 $ 970,198 $ 1,276,238 Public Works Equipment Shop Expenditure 060-4490.1010 Equipment Shop F/T Salaries $ 177,326 $ 177,326 $ 150,547 $ 202,389 Public Works Equipment Shop Expenditure 2012-13: Equipment Mechanics (3) 100%, Electrician 100%, Waste Mgmt Superintendent 20% Public Works Equipment Shop Expenditure 2013-14: Electrician 100% (1), Equipment Mechanic 100% (3), Waste Water Systems Supervisor 30% (1) Public Works Equipment Shop Expenditure 060-4490.1020 Equipment Shop P/T Salaries $ 10,500 $ 10,500 $ 20,638 $ 25,517 Public Works Equipment Shop Expenditure 060-4490.1030 Equipment Shop O/T Salaries $ 3,000 $ 3,000 $ 2,000 $ 3,000 Public Works Equipment Shop Expenditure 060-4490.1040 Equipment Shop F/T Social Security & Medicare $ 14,614 $ 14,614 $ 10,726 $ 15,736 Public Works Equipment Shop Expenditure 060-4490.1041 Equipment Shop P/T Social Security & Medicare $ - $ - $ 1,029 $ 1,952 Public Works Equipment Shop Expenditure 060-4490.1050 Equipment Shop CalPERS Retirement $ 31,881 $ 31,881 $ 28,351 $ 37,956 Public Works Equipment Shop Expenditure 060-4490.1060 Equipment Shop Health Insurance $ 68,479 $ 68,479 $ 61,420 $ 76,577 Public Works Equipment Shop Expenditure 060-4490.1070 Equipment Shop F/T Workers Comp $ 19,510 $ 19,510 $ 15,370 $ 23,099 Public Works Equipment Shop Expenditure 060-4490.1071 Equipment Shop P/T Workers Comp $ - $ - $ 1,328 $ 1,929 Public Works Equipment Shop Expenditure 060-4490.1080 Equipment Shop LTD Insurance $ 472 $ 472 $ 418 $ 539 Public Works Equipment Shop Expenditure 060-4490.1095 Equipment Shop Special Compensation $ 204 $ 204 $ 171 $ 306 Personnel Cost Subtotal $ 325,986 $ 325,986 $ 291,998 $ 388,999 0 0 0 0 $ - $ - $ - $ - Public Works Equipment Shop Expenditure 060-4490.1091 Equipment Shop Uniform Expense $ 3,000 $ 3,000 $ 3,200 $ 3,500 Public Works Equipment Shop Expenditure 060-4490.2010 Equipment Shop Office Supplies $ 1,800 $ 1,800 $ 1,000 $ 1,500 Public Works Equipment Shop Expenditure 060-4490.2020 Equipment Shop Special Supplies $ 40,000 $ 40,000 $ 30,000 $ 35,000 Public Works Equipment Shop Expenditure Batteries, Filters, Brakes, Parts, Waste Oil Disposal, Fire Extinguishers, Grease, Etc.. Public Works Equipment Shop Expenditure 060-4490.2040 Equipment Shop Small Tools $ 5,000 $ 5,000 $ 3,500 $ 5,000 Public Works Equipment Shop Expenditure 060-4490.2042 Equipment Shop Safety Equipment $ - $ - $ - $ 3,000 Public Works Equipment Shop Expenditure 060-4490.2141 Equipment Shop Vehicle Tires - Fire Department $ 6,000 $ 6,000 $ 4,500 $ 6,000 Public Works Equipment Shop Expenditure 060-4490.2142 Equipment Shop Vehicle Tires - Police Department $ 5,000 $ 5,000 $ 7,500 $ 6,500 Public Works Equipment Shop Expenditure 060-4490.2143 Equipment Shop Vehicle Tires - CSD $ 500 $ 500 $ - $ 500 Public Works Equipment Shop Expenditure 060-4490.2144 Equipment Shop Vehicle Tires - Parks Department $ 2,500 $ 2,500 $ 2,500 $ 2,500 Public Works Equipment Shop Expenditure 060-4490.2145 Equipment Shop Vehicle Tires - LTF Street Department $ 1,500 $ 1,500 $ 1,800 $ 2,500 Public Works Equipment Shop Expenditure 060-4490.2146 Equipment Shop Vehicle Tires - Water Department $ 1,500 $ 1,500 $ 1,000 $ 1,500 Public Works Equipment Shop Expenditure 060-4490.2147 Equipment Shop Vehicle Tires - Sewer Department $ 2,000 $ 2,000 $ 2,500 $ 3,000 Public Works Equipment Shop Expenditure 060-4490.2148 Equipment Shop Vehicle Tires - Disposal Department $ 20,000 $ 20,000 $ 21,000 $ 22,000 Public Works Equipment Shop Expenditure 060-4490.2149 Equipment Shop Vehicle Tires - Engineering Department $ 500 $ 500 $ 20 $ 500 Public Works Equipment Shop Expenditure 060-4490.2151 Equipment Shop Vehicle Tires - Administration Department $ 500 $ 500 $ 20 $ 500 Public Works Equipment Shop Expenditure 060-4490.2152 Equipment Shop Vehicle Tires - PW Administration $ 500 $ 500 $ - $ 500 Public Works Equipment Shop Expenditure 060-4490.2153 Equipment Shop Vehicle Tires - Fleet $ 2,000 $ 2,000 $ - $ 2,000 Public Works Equipment Shop Expenditure 060-4490.2161 Equipment Shop Vehicle Fuel - Fire Department $ 15,600 $ 15,600 $ 17,000 $ 17,000 Public Works Equipment Shop Expenditure 060-4490.2162 Equipment Shop Vehicle Fuel - Police Department $ 115,000 $ 115,000 $ 111,000 $ 113,000 Public Works Equipment Shop Expenditure 060-4490.2163 Equipment Shop Vehicle Fuel - CSD $ 3,000 $ 3,000 $ 2,000 $ 2,500 Public Works Equipment Shop Expenditure 060-4490.2164 Equipment Shop Vehicle Fuel - Parks Department $ 17,500 $ 17,500 $ 17,600 $ 18,000 Public Works Equipment Shop Expenditure 060-4490.2165 Equipment Shop Vehicle Fuel - LTF Street Department $ 25,000 $ 25,000 $ 28,000 $ 30,000 Public Works Equipment Shop Expenditure 060-4490.2166 Equipment Shop Vehicle Fuel - Water Department $ 16,000 $ 16,000 $ 15,500 $ 16,000 Public Works Equipment Shop Expenditure 060-4490.2167 Equipment Shop Vehicle Fuel - Sewer Department $ 20,000 $ 20,000 $ 13,000 $ 15,000 Public Works Equipment Shop Expenditure 060-4490.2168 Equipment Shop Vehicle Fuel - Disposal Department $ 115,000 $ 115,000 $ 102,000 $ 115,000 Public Works Equipment Shop Expenditure 060-4490.2169 Equipment Shop Vehicle Fuel - Engineering Department $ 2,500 $ 2,500 $ 1,400 $ 2,000 Public Works Equipment Shop Expenditure 060-4490.2171 Equipment Shop Vehicle Fuel - Administration Department $ 600 $ 600 $ 150 $ 500 Public Works Equipment Shop Expenditure 060-4490.2172 Equipment Shop Vehicle Fuel - PW Administration $ 1,200 $ 1,200 $ 700 $ 900 Public Works Equipment Shop Expenditure 060-4490.2173 Equipment Shop Vehicle Fuel - Fleet $ 6,000 $ 6,000 $ 4,000 $ 4,500 Public Works Equipment Shop Expenditure 060-4490.2174 Equipment Shop Vehicle Fuel - Bldg Mtce $ 600 $ 600 $ 650 $ 700 Public Works Equipment Shop Expenditure 060-4490.2175 Equipment Shop Vehicle Fuel - Community Development $ 1,000 $ 1,000 $ 75 $ 100 Public Works Equipment Shop Expenditure 060-4490.2177 Equipment Shop Vehicle Fuel - Building Official $ - $ - $ 700 $ 800 Public Works Equipment Shop Expenditure 060-4490.2550 Equipment Shop Telephone, Long Distance, Cellular Service, Telenav $ 1,000 $ 1,000 $ 1,230 $ 1,300 Page 142 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 Equipment Shop Expenditure 060-4490.2570 Equipment Shop Electricity PG&E $ 1,000 $ 1,000 $ 1,825 $ 2,000 Public Works Equipment Shop Expenditure 060-4490.3000 Equipment Shop Professional Services $ 1,500 $ 1,500 $ 500 $ 500 Public Works Equipment Shop Expenditure Medical Services, Etc. Public Works Equipment Shop Expenditure 060-4490.3007 Equipment Shop Professional Development & Training $ 4,000 $ 4,000 $ 2,300 $ 3,000 Public Works Equipment Shop Expenditure 060-4490.3049 Equipment Shop Fire Services - Governmental Property $ 29,416 $ 29,416 $ 29,416 $ 29,416 Public Works Equipment Shop Expenditure 060-4490.4010 Equipment Shop Maintenance Contracts $ 3,000 $ 3,000 $ 3,000 $ 3,000 Public Works Equipment Shop Expenditure 060-4490.4016 Equipment Shop Internet Access $ 196 $ 196 $ 200 $ 500 Public Works Equipment Shop Expenditure 060-4490.4020 Equipment Shop Equipment Repairs $ 1,000 $ 1,000 $ 1,200 $ 1,200 Public Works Equipment Shop Expenditure 060-4490.4027 Equipment Shop Network Service Maintenance $ 1,200 $ 1,200 $ 1,265 $ 1,300 Public Works Equipment Shop Expenditure 060-4490.4030 Equipment Shop Building Repairs $ 1,500 $ 1,500 $ 1,850 $ 1,500 Public Works Equipment Shop Expenditure 060-4490.4340 Equipment Shop Equipment Repairs - Fire Department $ 15,000 $ 15,000 $ 15,000 $ 15,000 Public Works Equipment Shop Expenditure 060-4490.4345 Equipment Shop Equipment Repairs - Police Department $ 65,000 $ 65,000 $ 65,000 $ 70,000 Public Works Equipment Shop Expenditure 060-4490.4350 Equipment Shop Equipment Repairs - CDD $ 1,000 $ 1,000 $ 481 $ 700 Public Works Equipment Shop Expenditure 060-4490.4355 Equipment Shop Equipment Repairs - CSD $ 1,000 $ 1,000 $ 4,200 $ 1,000 Public Works Equipment Shop Expenditure 060-4490.4360 Equipment Shop Equipment Repairs - Parks Department $ 6,000 $ 6,000 $ 5,500 $ 6,000 Public Works Equipment Shop Expenditure 060-4490.4361 Equipment Shop Equipment Repairs - PW Admin $ 500 $ 500 $ 125 $ 500 Public Works Equipment Shop Expenditure 060-4490.4362 Equipment Shop Equipment Repairs - Administration Department $ 500 $ 500 $ 300 $ 500 Public Works Equipment Shop Expenditure 060-4490.4363 Equipment Shop Equipment Repairs - Engineering Department $ 750 $ 750 $ 275 $ 550 Public Works Equipment Shop Expenditure 060-4490.4365 Equipment Shop Equipment Repairs - LTF Streets Department $ 12,000 $ 12,000 $ 20,000 $ 43,000 Public Works Equipment Shop Expenditure 060-4490.4370 Equipment Shop Equipment Repairs - Water Department $ 8,000 $ 8,000 $ 12,000 $ 10,000 Public Works Equipment Shop Expenditure 060-4490.4375 Equipment Shop Equipment Repairs - Sewer Department $ 8,000 $ 8,000 $ 14,000 $ 25,000 Public Works Equipment Shop Expenditure 060-4490.4380 Equipment Shop Equipment Repairs - Solid Waste Department $ 115,000 $ 115,000 $ 90,000 $ 100,000 Maintenance & Operation Subtotal $ 707,862 $ 707,862 $ 661,982 $ 747,966 0 0 0 0 $ - $ - $ - $ - Public Works Equipment Shop Expenditure 060-4490.6021 Equipment Shop Computer $ 2,500 $ 2,500 $ - $ - Public Works Equipment Shop Expenditure 060-4490.6314 Equipment Shop Sweeper $ 5,000 $ 5,000 $ 5,570 $ - Public Works Equipment Shop Expenditure 060-4490.6312 Equipment Shop Tire Changer and Balancer $ - $ - $ - $ 7,000 Public Works Equipment Shop Expenditure 060-4490.6031 Equipment Shop SJVAPCD Public Benefit Grant - EV Procurement $ - $ - $ - $ 67,000 Public Works Equipment Shop Expenditure 060-4490.8020 Equipment Shop Prior Year PO's $ 6,108 $ 6,108 $ 6,098 $ - Capital Outlay Subtotal $ 13,608 $ 13,608 $ 11,668 $ 74,000 Page 143 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 and 144: 2012-13 2012-13 2012-13 2013-14 DEP
Page 145: 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 197 and 198:
CITY OF REEDLEY MASTER SALARY TABLE
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

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?