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 />
0 0 0 0 $ - $ - $ - $<br />
-<br />
0 0 Expenditure 0 0 $ - $ - $ - $<br />
-<br />
Successor RDA 2011 Bond Fund Revenue 895-3401 Successor RDA Bond Fund Interest Earnings $ 45,000 $ 45,000 $ 45,000 $ 30,000<br />
Subtotal $ 45,000 $ 45,000 $ 45,000 $ 30,000<br />
Successor RDA 2011 Bond Fund Expenditure 895-4850. Successor Bond Project - $ - $ - $ - $<br />
-<br />
Capital Outlay Subtotal $ - $ - $ - $<br />
-<br />
Successor RDA Housing Fund Revenue 896-3401 Successor RDA Housing Interest Earnings $ 10,000 $ 10,000 $ 10,000 $ 1,000<br />
Successor RDA Housing Fund Revenue 896-3707 Successor RDA Housing Miscellaneous $ - $ - $ 7,154 $<br />
-<br />
Subtotal $ 10,000 $ 10,000 $ 17,154 $ 1,000<br />
Successor RDA Housing Fund Expenditure 896-4860.1010 Successor Housing F/T Salaries $ 103,904 $ 103,904 $ 90,565 $ 19,366<br />
Successor RDA Housing Fund Expenditure 2012-13: <strong>City</strong> Planner 34%, <strong>City</strong> Manager 50%, Administrative Assistant 34%, Exec Assistant/<strong>City</strong> Clerk 5%<br />
Successor RDA Housing Fund Expenditure 2013-14: Community Development Director 20%<br />
Successor RDA Housing Fund Expenditure 896-4860.1020 Successor Housing P/T Salaries $ 9,000 $ 9,000 $ 9,583 $<br />
-<br />
Successor RDA Housing Fund Expenditure 896-4860.1030 Successor Housing O/T Salaries $ - $ - $ - $<br />
-<br />
Successor RDA Housing Fund Expenditure 896-4860.1040 Successor Housing F/T Social Security & Medicare $ 8,897 $ 8,897 $ 6,429 $ 1,509<br />
Successor RDA Housing Fund Expenditure 896-4860.1041 Successor Housing P/T Social Security & Medicare $ - $ - $ 727 $<br />
-<br />
Successor RDA Housing Fund Expenditure 896-4860.1050 Successor Housing CalPERS Retirement $ 19,398 $ 19,398 $ 16,023 $ 3,718<br />
Successor RDA Housing Fund Expenditure 896-4860.1060 Successor Housing Health Insurance $ 21,473 $ 21,473 $ 14,251 $<br />
192<br />
Successor RDA Housing Fund Expenditure 896-4860.1070 Successor Housing F/T Workers Comp $ 752 $ 752 $ 602 $<br />
130<br />
Successor RDA Housing Fund Expenditure 896-4860.1071 Successor Housing P/T Workers Comp $ - $ - $ 62 $<br />
-<br />
Successor RDA Housing Fund Expenditure 896-4860.1080 Successor Housing LTD Insurance $ 285 $ 285 $ 201 $<br />
52<br />
Successor RDA Housing Fund Expenditure 896-4860.1095 Successor Housing Special Compensation $ 3,398 $ 3,398 $ 333 $<br />
360<br />
Personnel Cost Subtotal $ 167,107 $ 167,107 $ 138,776 $ 25,327<br />
0 0 0 0 $ - $ - $ - $<br />
-<br />
Successor RDA Housing Expenditure 896-4860.2010 Successor Housing Office Supplies $ 300 $ 300 $ - $<br />
300<br />
Successor RDA Housing Expenditure 896-4860.2020 Successor Housing Special Supplies $ 1,000 $ 1,000 $ - $ 1,000<br />
Successor RDA Housing Expenditure 896-4860.2150 Successor Housing Publications $ 100 $ 100 $ - $<br />
100<br />
Successor RDA Housing Expenditure 896-4860.2520 Successor Housing Travel Allowance $ - $ - $ 495 $<br />
495<br />
Successor RDA Housing Expenditure 896-4860.2530 Successor Housing Memberships $ - $ - $ - $<br />
-<br />
Successor RDA Housing Expenditure 896-4860.2540 Successor Housing Meetings & Conferences $ 200 $ 200 $ - $<br />
200<br />
Successor RDA Housing Expenditure 896-4860.2550 Successor Housing Telephone, Long Distance, Cellular Service $ 1,440 $ 1,440 $ 427 $<br />
450<br />
Successor RDA Housing Expenditure 896-4860.2551 Successor Housing Emergency Telephone Notification Service $ 509 $ 509 $ 375 $<br />
375<br />
Successor RDA Housing Expenditure 896-4860.3000 Successor Housing Pr<strong>of</strong>essional Services $ 1,000 $ 1,000 $ 17,000 $ 5,000<br />
Successor RDA Housing Expenditure 896-4860.3041 Successor Housing Building Services $ - $ - $ - $<br />
-<br />
Successor RDA Housing Expenditure 896-4860.3140 Successor Housing Legal Services $ 5,000 $ 5,000 $ 5,000 $ 5,000<br />
Successor RDA Housing Expenditure 896-4860.4010 Successor Housing Mtce Contracts $ - $ - $ - $<br />
-<br />
Successor RDA Housing Expenditure 896-4860.4016 Successor Housing Internet Access $ 325 $ 325 $ 325 $<br />
325<br />
Successor RDA Housing Expenditure 896-4860.4022 Successor Housing Annual S<strong>of</strong>tware Licensing & Maintenance $ 3,000 $ 3,000 $ 1,500 $ 1,515<br />
Successor RDA Housing Expenditure 896-4860.4027 Successor Housing Network Service Maintenance $ 2,200 $ 2,200 $ 2,200 $ 2,200<br />
Successor RDA Housing Expenditure 896-4860.4031 Successor Housing Copy Machine Lease / Mtce $ 2,250 $ 2,250 $ 2,250 $ 2,426<br />
Successor RDA Housing Expenditure 896-4860.8020 Successor Housing Prior Year Purchase Orders $ 50,330 $ 50,330 $ 10,896 $<br />
-<br />
Maintenance & Operation Subtotal $ 67,654 $ 67,654 $ 40,468 $ 19,386<br />
0 0 0 0 $ - $ - $ - $<br />
-<br />
Succesor RDA Housing Expenditure 896-4860.6308 Successor Housing Element $ 20,300 $ 20,300 $ - $<br />
-<br />
Succesor RDA Housing Expenditure 896-4860.6500 Successor Housing <strong>Reedley</strong> Family Successor Housing Project $ 750,000 $ 750,000 $ - $ 750,000<br />
Succesor RDA Housing Expenditure 896-4860.7068 Successor Housing Due To State Department <strong>of</strong> Finance $ - $ - $ 328,240 $<br />
-<br />
Capital Outlay Subtotal $ 770,300 $ 770,300 $ 328,240 $ 750,000<br />
Page 154<br />
CITY OF REEDLEY<br />
ADOPTED BUDGET 2013-2014