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.
REVENUE DETAIL BY FUND<br />
2012-13 2012-13 2012-13 2013-14<br />
DEPARTMENT FUND ACCOUNT DESCRIPTION ADOPTED<br />
BUDGET<br />
AMENDED<br />
BUDGET<br />
FYE<br />
ESTIMATE<br />
ADOPTED<br />
BUDGET<br />
Fire General 001-3631 Fire Department Service Governmental Properties (Water, Sewer, Equip) $ 39,253 $ 39,253 $ 39,253 $ 39,253<br />
Community Development General 001-3632 General Plan Update $ 3,100 $ 3,100 $ 8,100 $ 7,275<br />
Fire General 001-3636 Fire & Life Safety Inspection $ 6,000 $ 6,000 $ 5,000 $ 5,000<br />
Fire General 001-3638 Fire Reports $ 140 $ 140 $ 250 $<br />
140<br />
Community Services General 001-3641 Fiesta Walk Run $ 9,600 $ 9,600 $ 7,600 $ 9,600<br />
Police General 001-3643 Police Fresno County HUD Reporting Services (MOU) $ 6,000 $ 6,000 $ 6,000 $ 6,000<br />
Police General 001-3644 KCUSD Restorative Justice $ - $ 29,000 $ 29,000 $ 29,000<br />
Community Development General 001-3655 Bldg Dept Water Meter Services $ 65 $ 65 $ 550 $<br />
-<br />
Police General 001-3681 Police Reports, Reproductions, Documents $ 6,600 $ 6,600 $ 8,104 $ 6,600<br />
Police General 001-3682 Police Permit and License Fees $ 100 $ 100 $ 880 $ 1,000<br />
Police General 001-3683 Police Service Fees $ - $ - $ 9,173 $ 5,000<br />
Police General 001-3684 Police Vehicle Fees $ 75,000 $ 75,000 $ 64,433 $ 60,000<br />
Police General 001-3685 Police Animal Control Fees $ 3,700 $ 3,700 $ 2,537 $ 3,700<br />
Administrative Services General 001-3690 Business License Administrative Fee / Application Fee $ 42,000 $ 42,000 $ 46,000 $ 43,000<br />
General Government General 001-3701 Sale <strong>of</strong> Surplus Equipment $ - $ - $ 16,588 $<br />
-<br />
General Government General 001-3705 State Mandated SB90 Claims Refunds (State owes <strong>City</strong> $633,641 June 2011) $ - $ - $ 2,400 $<br />
-<br />
General Government General 001-3706 RMA Insurance Retrospective Rating Refunds $ 69,968 $ 69,968 $ - $<br />
-<br />
General Government General 001-3707 Miscellaneous $ 1,500 $ 1,500 $ 16,075 $ 1,500<br />
Fire General 001-3713 Strike Team Reimbursements $ - $ - $ - $ 20,000<br />
Fire, Police, Parks General 001-3716 CFD Fire / Police / Park Personnel Reimbursement (From Fund 032) $ 402,382 $ 402,382 $ 402,382 $ 467,000<br />
Fire General 001-3813 Fire State Homeland Security Grant (SHSG) $ 3,800 $ 3,800 $ 3,393 $ 1,953<br />
Police General 001-3817 Grant - BVP Vest Grant $ 3,000 $ 3,000 $ 3,000 $ 3,000<br />
Police General 001-3818 Grant - OTS Click-it or Ticket Grant Sobriety Checkpoint UC Berkeley $ - $ - $ - $<br />
-<br />
Police General 001-3819 Grant - Avoid 21 $ 15,147 $ 15,147 $ 10,890 $ 10,000<br />
Police General 001-3821 Federal - COPS Hiring Recovery Grant (3-Year ending 2012-13) $ 131,748 $ 131,748 $ 105,109 $<br />
-<br />
Fire General 001-3824 State Grant OES Small Projects (Prior Year) $ - $ - $ 7,912 $<br />
-<br />
Police General 001-3829 State Grant - OES Calgrip Grant $ 47,450 $ 47,450 $ 47,450 $<br />
-<br />
Community Services General 001-3833 Federal Grant - Save The Children Washington School $ 57,904 $ 57,904 $ 50,201 $ 41,082<br />
Community Services General 001-3835 Federal Grant - ASES After School Program TL Reed $ 104,728 $ 104,728 $ 104,536 $ 111,076<br />
Community Services General 001-3836 Federal Grant - Save The Children TL Reed School $ 44,272 $ 44,272 $ 43,324 $<br />
-<br />
Community Services General 001-3839 Federal Grant - Save The Child Washington Sponsorship $ 2,460 $ 2,460 $ 1,650 $ 2,460<br />
Community Services General 001-3845 Federal Grant - ASES After School Program Washington $ 56,162 $ 56,162 $ 55,846 $ 52,753<br />
Police General 001-3883 JAG Grant New 2012-13 $ 13,000 $ 13,000 $ 10,945 $ 10,000<br />
Police General 001-3896 Police-KCUSD Narcotics Detection, Intervention & Prevention $ 3,000 $ 3,000 $ 1,750 $ 3,000<br />
General Fund Revenue Subtotal $ 6,880,687 $ 6,947,794 $ 7,046,249 $ 6,865,396<br />
General Fund Reserve General Fund Reserve 002-3401 Interest Earnings (50% Retained by Fund 002 - 50% by Fund 001) $ 5,000 $ 5,000 $ 5,000 $ 5,000<br />
General Fund Reserve General Fund Reserve 002-3412 Interest and Principal From Airport Loan $ - $ - $ - $ 30,094<br />
General Fund Reserve General Fund Reserve 002-3707 Transfer From General Fund $ - $ - $ - $<br />
-<br />
General Fund Reserve Revenue Subtotal $ 5,000 $ 5,000 $ 5,000 $ 35,094<br />
70% Police / 30% Fire Public Safety Sales Tax 003-3401 PSST Interest Earnings $ 7,500 $ 7,500 $ 7,500 $ 7,500<br />
70% Police / 30% Fire Public Safety Sales Tax 003-3125 PSST 1/2% Public Safety Sales Tax (70% Police / 30% Fire) $ 885,000 $ 885,000 $ 1,018,142 $ 1,033,414<br />
Public Safety Sales Tax Fund Revenue Subtotal $ 892,500 $ 892,500 $ 1,025,642 $ 1,040,914<br />
PSST Police Reserve PSST Police Capital Proj 004-3401 Interest Earnings $ 500 $ 500 $ 500 $<br />
500<br />
PSST Police Reserve PSST Police Capital Proj 004-3707 Transfer From Police PSST For Future Capital Projects / Debt Service $ 48,000 $ 48,000 $ 48,000 $ 48,000<br />
General Fund Reserve Revenue Subtotal $ 48,500 $ 48,500 $ 48,500 $ 48,500<br />
Page 34<br />
CITY OF REEDLEY<br />
ADOPTED BUDGET 2013-2014