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 $ - $ - $ - $ - 0 0 Expenditure 0 0 $ - $ - $ - $ - Successor RDA 2011 Bond Fund Revenue 895-3401 Successor RDA Bond Fund Interest Earnings $ 45,000 $ 45,000 $ 45,000 $ 30,000 Subtotal $ 45,000 $ 45,000 $ 45,000 $ 30,000 Successor RDA 2011 Bond Fund Expenditure 895-4850. Successor Bond Project - $ - $ - $ - $ - Capital Outlay Subtotal $ - $ - $ - $ - Successor RDA Housing Fund Revenue 896-3401 Successor RDA Housing Interest Earnings $ 10,000 $ 10,000 $ 10,000 $ 1,000 Successor RDA Housing Fund Revenue 896-3707 Successor RDA Housing Miscellaneous $ - $ - $ 7,154 $ - Subtotal $ 10,000 $ 10,000 $ 17,154 $ 1,000 Successor RDA Housing Fund Expenditure 896-4860.1010 Successor Housing F/T Salaries $ 103,904 $ 103,904 $ 90,565 $ 19,366 Successor RDA Housing Fund Expenditure 2012-13: City Planner 34%, City Manager 50%, Administrative Assistant 34%, Exec Assistant/City Clerk 5% Successor RDA Housing Fund Expenditure 2013-14: Community Development Director 20% Successor RDA Housing Fund Expenditure 896-4860.1020 Successor Housing P/T Salaries $ 9,000 $ 9,000 $ 9,583 $ - Successor RDA Housing Fund Expenditure 896-4860.1030 Successor Housing O/T Salaries $ - $ - $ - $ - Successor RDA Housing Fund Expenditure 896-4860.1040 Successor Housing F/T Social Security & Medicare $ 8,897 $ 8,897 $ 6,429 $ 1,509 Successor RDA Housing Fund Expenditure 896-4860.1041 Successor Housing P/T Social Security & Medicare $ - $ - $ 727 $ - Successor RDA Housing Fund Expenditure 896-4860.1050 Successor Housing CalPERS Retirement $ 19,398 $ 19,398 $ 16,023 $ 3,718 Successor RDA Housing Fund Expenditure 896-4860.1060 Successor Housing Health Insurance $ 21,473 $ 21,473 $ 14,251 $ 192 Successor RDA Housing Fund Expenditure 896-4860.1070 Successor Housing F/T Workers Comp $ 752 $ 752 $ 602 $ 130 Successor RDA Housing Fund Expenditure 896-4860.1071 Successor Housing P/T Workers Comp $ - $ - $ 62 $ - Successor RDA Housing Fund Expenditure 896-4860.1080 Successor Housing LTD Insurance $ 285 $ 285 $ 201 $ 52 Successor RDA Housing Fund Expenditure 896-4860.1095 Successor Housing Special Compensation $ 3,398 $ 3,398 $ 333 $ 360 Personnel Cost Subtotal $ 167,107 $ 167,107 $ 138,776 $ 25,327 0 0 0 0 $ - $ - $ - $ - Successor RDA Housing Expenditure 896-4860.2010 Successor Housing Office Supplies $ 300 $ 300 $ - $ 300 Successor RDA Housing Expenditure 896-4860.2020 Successor Housing Special Supplies $ 1,000 $ 1,000 $ - $ 1,000 Successor RDA Housing Expenditure 896-4860.2150 Successor Housing Publications $ 100 $ 100 $ - $ 100 Successor RDA Housing Expenditure 896-4860.2520 Successor Housing Travel Allowance $ - $ - $ 495 $ 495 Successor RDA Housing Expenditure 896-4860.2530 Successor Housing Memberships $ - $ - $ - $ - Successor RDA Housing Expenditure 896-4860.2540 Successor Housing Meetings & Conferences $ 200 $ 200 $ - $ 200 Successor RDA Housing Expenditure 896-4860.2550 Successor Housing Telephone, Long Distance, Cellular Service $ 1,440 $ 1,440 $ 427 $ 450 Successor RDA Housing Expenditure 896-4860.2551 Successor Housing Emergency Telephone Notification Service $ 509 $ 509 $ 375 $ 375 Successor RDA Housing Expenditure 896-4860.3000 Successor Housing Professional Services $ 1,000 $ 1,000 $ 17,000 $ 5,000 Successor RDA Housing Expenditure 896-4860.3041 Successor Housing Building Services $ - $ - $ - $ - Successor RDA Housing Expenditure 896-4860.3140 Successor Housing Legal Services $ 5,000 $ 5,000 $ 5,000 $ 5,000 Successor RDA Housing Expenditure 896-4860.4010 Successor Housing Mtce Contracts $ - $ - $ - $ - Successor RDA Housing Expenditure 896-4860.4016 Successor Housing Internet Access $ 325 $ 325 $ 325 $ 325 Successor RDA Housing Expenditure 896-4860.4022 Successor Housing Annual Software Licensing & Maintenance $ 3,000 $ 3,000 $ 1,500 $ 1,515 Successor RDA Housing Expenditure 896-4860.4027 Successor Housing Network Service Maintenance $ 2,200 $ 2,200 $ 2,200 $ 2,200 Successor RDA Housing Expenditure 896-4860.4031 Successor Housing Copy Machine Lease / Mtce $ 2,250 $ 2,250 $ 2,250 $ 2,426 Successor RDA Housing Expenditure 896-4860.8020 Successor Housing Prior Year Purchase Orders $ 50,330 $ 50,330 $ 10,896 $ - Maintenance & Operation Subtotal $ 67,654 $ 67,654 $ 40,468 $ 19,386 0 0 0 0 $ - $ - $ - $ - Succesor RDA Housing Expenditure 896-4860.6308 Successor Housing Element $ 20,300 $ 20,300 $ - $ - Succesor RDA Housing Expenditure 896-4860.6500 Successor Housing Reedley Family Successor Housing Project $ 750,000 $ 750,000 $ - $ 750,000 Succesor RDA Housing Expenditure 896-4860.7068 Successor Housing Due To State Department of Finance $ - $ - $ 328,240 $ - Capital Outlay Subtotal $ 770,300 $ 770,300 $ 328,240 $ 750,000 Page 154 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 Successor RDA Retirement Fund Revenue 897-3401 Successor RDA Retirement Interest Earnings $ 3,000 $ 3,000 $ 4,000 $ 2,000 Successor RDA Retirement Fund Revenue 897-3402 Successor RDA Land & Building Note Receivable $ - $ - $ 30,912 $ 30,912 Successor RDA Retirement Fund Revenue 897-3910 Successor RDA Retirement Tax Increment (ROPS & EOPS) $ 751,000 $ 751,000 $ 916,870 $ 751,000 Successor RDA Retirement Fund Revenue 897-3911 Succesor RDA Retirement Administrative Allowance $ 250,000 $ 250,000 $ 175,592 $ 250,000 Successor RDA Retirement Fund Revenue 897-3925 Succesor RDA Columbia Ave Property Receivable $ - $ - $ 3,510 $ 3,510 Successor RDA Retirement Fund Revenue 897-3721 Succesor RDA Repayment of Streetscape Grant From Fund 034 $ - $ 125,000 $ 125,000 $ - Successor RDA Retirement Fund Revenue 897-3720 Succesor RDA Repayment of Airport Loan From 002 Reserves $ - $ 353,052 $ 353,052 $ - Subtotal $ 1,004,000 $ 1,482,052 $ 1,608,936 $ 1,037,422 Successor RDA Retirement Expenditure 897-4870.1010 Successor RDA Retirement F/T Salaries $ 69,863 $ 69,863 $ 58,597 $ 126,745 Successor RDA Retirement Expenditure 2012-13: City Manager 25% (1), City Planner 33% (1), Administrative Assistant 33% (1) Successor RDA Retirement Expenditure 2013-14: City Manager 25% (1), Community Development Director 60% (1), Assistant Planner 80% (1) Successor RDA Retirement Expenditure 897-4870.1020 Successor RDA Retirement P/T Salaries $ 9,000 $ 9,000 $ 9,708 $ 17,800 Successor RDA Retirement Expenditure 897-4870.1030 Successor RDA Retirement O/T Salaries $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.1040 Successor RDA Retirement F/T Social Security & Medicare $ 6,174 $ 6,174 $ 4,252 $ 9,893 Successor RDA Retirement Expenditure 897-4870.1041 Successor RDA Retirement P/T Social Security & Medicare $ - $ - $ 1 $ 1,362 Successor RDA Retirement Expenditure 897-4870.1050 Successor RDA Retirement CalPERS Retirement $ 12,952 $ 12,952 $ 10,437 $ 24,338 Successor RDA Retirement Expenditure 897-4870.1060 Successor RDA Retirement Health Insurance $ 13,297 $ 13,297 $ 8,727 $ 20,247 Successor RDA Retirement Expenditure 897-4870.1070 Successor RDA Retirement F/T Workers Comp $ 522 $ 522 $ 391 $ 850 Successor RDA Retirement Expenditure 897-4870.1071 Successor RDA Retirement P/T Workers Comp $ - $ - $ 62 $ 78 Successor RDA Retirement Expenditure 897-4870.1080 Successor RDA Retirement LTD Insurance $ 191 $ 191 $ 131 $ 344 Successor RDA Retirement Expenditure 897-4870.1095 Successor RDA Retirement Special Compensation $ 1,837 $ 1,837 $ 285 $ 2,580 Personnel Cost Subtotal $ 113,836 $ 113,836 $ 92,590 $ 204,238 0 $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.2010 Successor RDA Retirement Office Supplies $ 2,400 $ 2,400 $ 500 $ 2,400 Successor RDA Retirement Expenditure 897-4870.2150 Successor RDA Retirement Publications $ 450 $ 450 $ - $ 450 Successor RDA Retirement Expenditure 897-4870.2520 Successor RDA Travel Allowance $ - $ - $ 233 $ - Successor RDA Retirement Expenditure 897-4870.2530 Successor RDA Retirement Memberships $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.2540 Successor RDA Retirement Meetings & Conferences $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.2550 Successor RDA Retirement Telephone, Long Distance, Cellular Service $ 955 $ 955 $ 361 $ 400 Successor RDA Retirement Expenditure 897-4870.2551 Successor RDA Emergency Telephone Notification Service $ 635 $ 635 $ 468 $ 500 Successor RDA Retirement Expenditure 897-4870.2570 Successor RDA Electricity PG&E $ 6,500 $ 6,500 $ - $ - Successor RDA Retirement Expenditure 897-4870.2580 Successor RDA Advertising $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.2680 Successor RDA Retirement Property & Irrigation District Taxes $ 231 $ 231 $ - $ - Successor RDA Retirement Expenditure 897-4870.3000 Successor RDA Retirement Professional Services $ 17,500 $ 17,500 $ 27,000 $ 34,350 Successor RDA Retirement Expenditure Consultants, Property Appraisals, Single Audit Services, & Long Range Property Ma $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.3140 Successor RDA Retirement Legal Services $ 20,000 $ 20,000 $ 7,500 $ 7,500 Successor RDA Retirement Expenditure 897-4870.4016 Successor RDA Retirement Internet Access $ 310 $ 310 $ 310 $ 310 Successor RDA Retirement Expenditure 897-4870.4022 Successor RDA Retirement Annual Software Licensing & Maintenance $ 1,500 $ 1,500 $ 500 $ 515 Successor RDA Retirement Expenditure 897-4870.4027 Successor RDA Retirement Network Service Maintenance $ 2,080 $ 2,080 $ 2,000 $ 2,000 Successor RDA Retirement Expenditure 897-4870.4031 Successor RDA Retirement Copy Machine Lease / Mtce $ 1,500 $ 1,500 $ 1,500 $ 1,618 Successor RDA Retirement Expenditure 897-4870.7120 Successor RDA Retirement - 2011 Bonds A $8,275,000 Final Payment May 2042 $ 751,000 $ 751,000 $ 751,000 $ 745,000 Successor RDA Retirement Expenditure 897-4870.7120 Successor RDA Retirement - 2011 Bonds B $550,000 Final Payment May 2015 $ - $ - $ - $ - Successor RDA Retirement Expenditure 897-4870.7068 Successor RDA Retirement Due To State Department of Finance $ - $ 795,306 $ 795,306 $ - Expenditure Maintenance & Operation Subtotal $ 805,061 $ 1,600,367 $ 1,586,678 $ 795,043 0 0 Expenditure 0 0 $ - $ - $ - $ - Expenditure Successor RDA Retirement Expenditure 897-4870.6706 Successor RDA Retirement Façade Grants $ - $ - $ 34,600 $ - Successor RDA Retirement Expenditure 897-4870.6840 Successor RDA Retirement Website Design $ - $ - $ - $ - Capital Outlay Subtotal $ - $ - $ 34,600 $ - Page 155 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 and 146: 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: Background On February 1, 2012, all
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 209 and 210:
CITY OF REEDLEY MASTER SALARY TABLE
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?