here - City of Reedley

More documents

Recommendations

Info

REVENUE DETAIL BY FUND 2012-13 2012-13 2012-13 2013-14 DEPARTMENT FUND ACCOUNT DESCRIPTION ADOPTED AMENDED FYE ADOPTED BUDGET BUDGET ESTIMATE BUDGET Fund Restricted Landscape Mtce 030-3150 Zone A Tax - No CPI $ 1,009 $ 1,009 $ 1,009 $ 1,009 Fund Restricted Landscape Mtce 030-3151 Zone B Tax - No CPI $ 555 $ 555 $ 555 $ 555 Fund Restricted Landscape Mtce 030-3152 Zone C Tax - No CPI $ - $ - $ - $ - Fund Restricted Landscape Mtce 030-3153 Zone D Tax - No CPI $ 592 $ 592 $ 592 $ 592 Fund Restricted Landscape Mtce 030-3154 Zone E Tax - No CPI $ 6,324 $ 6,324 $ 6,324 $ 6,324 Fund Restricted Landscape Mtce 030-3155 Zone F Tax - No CPI $ 2,011 $ 2,011 $ 2,011 $ 2,011 Fund Restricted Landscape Mtce 030-3156 Zone G Tax - No CPI $ 6,324 $ 6,324 $ 6,324 $ 6,324 Fund Restricted Landscape Mtce 030-3157 Zone H Tax - No CPI $ 6,120 $ 6,120 $ 6,120 $ 6,120 Fund Restricted Landscape Mtce 030-3158 Zone I Tax $ 4,520 $ 4,520 $ 4,639 $ 4,763 Fund Restricted Landscape Mtce 030-3159 Zone J Tax $ 26,530 $ 26,530 $ 27,235 $ 27,965 Fund Restricted Landscape Mtce 030-3161 Zone K Tax $ 8,806 $ 8,806 $ 9,039 $ 9,282 Fund Restricted Landscape Mtce 030-3162 Zone L Tax $ 6,717 $ 6,717 $ 6,895 $ 7,080 Fund Restricted Landscape Mtce 030-3163 Zone M Tax $ 573 $ 573 $ 589 $ 605 Fund Restricted Landscape Mtce 030-3164 Zone N Tax $ 1,329 $ 1,329 $ 1,364 $ 1,401 Fund Restricted Landscape Mtce 030-3167 Zone O Tax $ 4,320 $ 4,320 $ 4,434 $ 4,553 Fund Restricted Landscape Mtce 030-3168 Zone P Tax $ 35,170 $ 35,170 $ 36,101 $ 37,069 Fund Restricted Landscape Mtce 030-3169 Zone Q Tax $ - $ - $ - $ 2,136 Fund Restricted Landscape Mtce 030-3170 Zone R Tax $ 21,221 $ 21,221 $ 21,783 $ 22,367 Fund Restricted Landscape Mtce 030-3172 Zone T Tax $ 2,511 $ 2,511 $ 2,578 $ 2,647 Fund Restricted Landscape Mtce 030-3173 Zone U Tax $ 1,783 $ 1,783 $ 1,831 $ 1,880 Fund Restricted Landscape Mtce 030-3401 Interest Earnings $ 700 $ 700 $ 500 $ 500 Landscape Mtce District Revenue Subtotal $ 137,115 $ 137,115 $ 139,923 $ 145,181 Fund Restricted CFD 032-3122 Community Facilities District Tax $ 432,966 $ 432,966 $ 432,966 $ 473,000 Fund Restricted CFD 2005-06 through 2008-09: 54% Fire, 37% Police, 9% Parks per Tax Document & Council Direction Fund Restricted CFD 2009-10: 51% Fire, 38% Police, 11% Parks per Council Direction : Tax Roll 345 SFD, 0 MFD, 3 Non Residential @ 38,152 sq ft Fund Restricted CFD 2010-11: 20% Fire, 71% Police, 9% Parks per Council Direction : Tax Roll 409 SFD, 3 MFD, 4 Non Residential @ 52,121 sq ft Fund Restricted CFD 2011-12: 12% Fire, 78% Police, 10% Parks per Council Direction: Tax Roll 409 SFD, 32 MFD, 55,766 sq ft, 33,919 sq ft infill, 19.49 Acres Fund Restricted CFD 2012-13: 15% Fire, 74% Police, 9% Parks, 2% Administration per Council Direction: Tax Roll 439 SFD, 116 MFD, 87,480 sq ft non residential, 19.24 Acres Vacant CFD 2013-14: 15% Fire, 74% Police, 9% Parks, 2% Administration per Council Direction: Tax Roll 442 SFD, 95 MFD, 126,679 sq ft non residential, 13.7 Acres Vacant Fund Restricted CFD 032-3401 CFD Interest Earnings $ 500 $ 500 $ - $ - Community Facilities District (Police, Fire & Parks Maintenance) Revenue Subtotal $ 433,466 $ 433,466 $ 432,966 $ 473,000 Fund Restricted Streetscape 034-3401 Streetscape Interest Earnings $ 1,900 $ 1,900 $ 1,900 $ 1,900 Fund Restricted Streetscape 034-3640 Streetscape Fees $ 21,000 $ 21,000 $ 25,800 $ 25,000 Fund Restricted Streetscape 034-3707 Streetscape Miscellaneous Fund Restricted Streetscape 034-3708 Streetscape Bench Donation $ 400 $ 400 $ 250 $ 250 Fund Restricted Streetscape 034-3832 Streetscape Deficit Fund Balance Coverage From RDA Grant (From 001-3114) $ - $ - $ - $ 15,000 Streetscape Revenue Subtotal $ 23,300 $ 23,300 $ 27,950 $ 42,150 Page 38 CITY OF REEDLEY ADOPTED BUDGET 2013-2014
REVENUE DETAIL BY FUND 2012-13 2012-13 2012-13 2013-14 DEPARTMENT FUND ACCOUNT DESCRIPTION ADOPTED AMENDED FYE ADOPTED BUDGET BUDGET ESTIMATE BUDGET Fund Restricted Airport 041-3112 Airport Possessory Interest Property Tax $ 7,000 $ 7,000 $ 10,803 $ 10,800 Fund Restricted Airport 041-3401 Airport Interest Earnings $ (2,300) $ (2,300) $ (2,300) $ (2,300) Fund Restricted Airport 041-3402 Airport Building Rental $ 20,000 $ 20,000 $ 20,280 $ 20,000 Fund Restricted Airport 041-3415 Airport Late Fees $ - $ - $ 2,721 $ 2,000 Fund Restricted Airport 041-3450 Airport Hangar Rental $ 69,678 $ 69,678 $ 62,000 $ 64,000 Fund Restricted Airport 041-3455 Airport Tiedown Fees $ 6,277 $ 6,277 $ 6,200 $ 6,200 Fund Restricted Airport 041-3550 Airport State Aid for Aviation $ 10,000 $ 10,000 $ 10,000 $ 10,000 Fund Restricted Airport 041-3648 Airport Fuel Sales $ 124,590 $ 124,590 $ 118,816 $ 121,816 Fund Restricted Airport 041-3707 Airport Miscellaneous $ - $ - $ 3,732 $ - Fund Restricted Airport 041-3840 Airport Federal Grant ALP Update $ 67,172 $ 67,172 $ 67,172 $ 2,174 Fund Restricted Airport 041-3841 Airport State Grant ALP Update $ 3,732 $ 3,732 $ 6,260 Fund Restricted Airport 041-3842 Airport Federal Grant Security Fencing $ 25,956 $ 25,956 $ 25,956 Fund Restricted Airport 041-3843 Airport State Grant Security Fencing $ 1,442 $ 1,442 $ 1,442 Fund Restricted Airport 041-3860 Airport Federal Grant Drainage Study $ 64,890 $ 64,890 $ 31,000 $ 40,100 Fund Restricted Airport 041-3861 Airport State Grant Drainage Study $ 6,305 $ 6,305 Fund Restricted Airport 041-3862 Airport Federal Grant Runway Safety Shoulder Plan $ 35,226 $ 35,226 Fund Restricted Airport 041-3863 Airport State Grant Runway Safety Shoulder Plan $ 1,957 $ 1,957 Fund Restricted Airport 041-3888 Airport State Grant Beacon $ - $ - $ 734 Airport Revenue Subtotal $ 441,925 $ 441,925 $ 337,418 $ 302,188 Fund Restricted Water 050-3401 Water Interest Earnings $ 5,500 $ 5,500 $ 4,200 $ 4,500 Fund Restricted Water 050-3411 Water Tower Space Rental $ - $ - $ 300 $ 1,800 Fund Restricted Water 050-3650 Water Sales - CPI Not To Exceed 2.5% June 2013 (Actual 2.2% June 2012) $ 3,084,493 $ 3,084,493 $ 3,094,246 $ 3,156,130 Fund Restricted Water 050-3653 Water Meters & Water Boxes $ 9,000 $ 9,000 $ 22,746 $ 18,000 Fund Restricted Water 050-3654 Water Meter Inspection Fee $ 407 Fund Restricted Water 050-3699 Water Application Service Fee $ 6,000 $ 6,000 $ 5,520 $ 5,600 Fund Restricted Water 050-3701 Water Sale of Surplus Equipment $ 630 Fund Restricted Water 050-3707 Water Miscellaneous $ 40,000 $ 40,000 $ 104,000 $ 100,000 Fund Restricted Water Water Disconnection Fees, NSF Fees, Etc.. Fund Restricted Water 050-3857 Water Sports Park Tower EDA Construction $ 962,705 $ 962,705 $ 507,344 $ 455,361 Fund Restricted Water 050-3858 Water Sports Park Tower EDA Other $ 900,324 $ 900,324 $ 900,324 Fund Restricted Water 050-3859 Water Sports Park Tower Bond Construction - Inspection $ 2,107,685 $ 2,107,685 $ 1,202,420 $ 1,053,060 Fund Restricted Water 050-3892 Water Sports Park Tower Bond Other $ 1,039,249 $ 1,039,249 $ 1,039,249 Fund Restricted Water 050-3898 Water Buttonwillow-Parlier Tower Bond $ 147,795 $ 147,795 Water Revenue Subtotal $ 8,302,751 $ 8,302,751 $ 4,941,813 $ 6,734,024 Fund Restricted Sewer - SRF Loan 051-3401 Sewer SRF Interest Earnings $ 22,000 $ 22,000 $ 18,605 $ 20,000 Fund Restricted Sewer - SRF Loan 051-3435 Sewer SRF 10% Set Aside (10% of Sewer User Fee Revenues) $ 470,000 $ 470,000 $ 477,000 $ 487,000 Sewer SRF Loan Revenue Subtotal Reserves are to be built up to $2,696,492 per SRF Loan $ 492,000 $ 492,000 $ 495,605 $ 507,000 Fund Restricted Sewer 052-3401 Sewer Interest Earnings $ 11,000 $ 11,000 $ 12,000 $ 12,000 Fund Restricted Sewer 052-3670 Sewer Fees - 20% Increase Oct 2012, 2.5% CPI Increase July 2013 $ 4,700,000 $ 4,700,000 $ 4,747,267 $ 4,842,212 Fund Restricted Sewer 052-3672 Sewer FOG Program $ 2,000 $ 2,000 $ 2,115 $ 2,500 Fund Restricted Sewer 052-3675 Sewer PreTreatment Fees $ 1,000 $ 1,000 $ 1,500 $ 1,500 Fund Restricted Sewer 052-3699 Sewer Application Service Fee $ 6,000 $ 6,000 $ 5,246 $ 5,500 Fund Restricted Sewer 052-3701 Sewer Sale of Surplus Equipment Fund Restricted Sewer 052-3707 Sewer Misc $ 6,422 $ 10,000 Sewer Revenue Subtotal $ 4,720,000 $ 4,720,000 $ 4,774,550 $ 4,873,712 Page 39 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 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 37 and 38: REVENUE DETAIL BY FUND 2012-13 2012
Page 41: REVENUE DETAIL BY FUND 2012-13 2012
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 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 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 109 and 110:
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 129 and 130:
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 149 and 150:
Page 151 and 152:
Police Department The following hig
Page 153 and 154:
2012-13 2012-13 2012-13 2013-14 DEP
Page 155 and 156:
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 165 and 166:
Page 167 and 168:
Page 169 and 170:
Page 171 and 172:
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 185 and 186:
Page 187 and 188:
Page 189 and 190:
Page 191 and 192:
CITY OF REEDLEY MASTER SALARY TABLE
Page 193 and 194:
Page 195 and 196:
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 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?