here - City of Reedley
here - City of Reedley here - City of Reedley
REVENUE DETAIL BY FUND 2012-13 2012-13 2012-13 2013-14 DEPARTMENT FUND ACCOUNT DESCRIPTION ADOPTED AMENDED FYE ADOPTED BUDGET BUDGET ESTIMATE BUDGET Redevelopment - Restricted Taxable Bonds Cap Proj 090-3401 RDA Taxable Bond Interest Earnings Redevelopment - Restricted Taxable Bonds Cap Proj 090-3940 RDA Taxable Bond Transfer from Debt Service Redevelopment - Restricted Taxable Bonds Cap Proj 090-3707 RDA Taxable Bond Miscellaneous RDA Taxable Bonds Capital Projects Revenue Subtotal $ - $ - $ - Redevelopment - Restricted 20% Housing 096-3401 RDA LMI Housing Interest Earnings Redevelopment - Restricted 20% Housing 096-3940 RDA LMI Housing 20% Tax Increment Set Aside Redevelopment - Restricted Debt Service 096-3925 RDA LMI Sale of Property - Columbia Avenue Final Pmt March, 2016 RDA 20% Housing Revenue Subtotal $ - $ - $ - Redevelopment RDA Admin 086-3401 RDA Admin Interest Earnings $ - Redevelopment RDA Admin 086-3940 RDA Admin Transfer from Debt Service RDA Admin Revenue Subtotal $ - $ - $ - Redevelopment RDA Economic Dev 087-3401 RDA Economic Development Interest Earnings Redevelopment RDA Economic Dev 087-3838 RDA 80/20 Employment Program Redevelopment RDA Economic Dev 087-3940 RDA Economic Development Transfer from Debt Service RDA Economic Development Revenue Subtotal $ - $ - $ - Redevelopment - Restricted 2011 Bonds Capital Projects 095-3401 RDA Capital Projects Interest Earnings Redevelopment - Restricted 2011 Bonds Capital Projects 095-3940 RDA Capital Projects Transfer from Bond Proceeds RDA 2011 Bonds Capital Projects Revenue Subtotal $ - $ - $ - Redevelopment - Restricted Debt Service 097-3401 RDA Debt Service Interest Earnings Redevelopment - Restricted Debt Service 097-3402 RDA Debt Service Bike Trax Loan Repayment - Final Payment July 2014 Redevelopment - Restricted Debt Service 097-3406 RDA Debt Service Airport Note ($390,928 - June 2027) Redevelopment - Restricted Debt Service 097-3707 RDA Debt Service Miscellaneous Redevelopment - Restricted Debt Service 097-3910 RDA Debt Service Tax Increment Redevelopment - Restricted Debt Service 097-3910 RDA Debt Service Tax Increment County Adjustment (Year 1 of 3) Redevelopment - Restricted Debt Service 097-3920 RDA Debt Service Sale of Property - 1500 I Street RDA Debt Service Revenue Subtotal $ - $ - $ - Successor RDA 2011 Bond Fund 895-3401 Successor RDA Bond Fund Interest Earnings $ 45,000 $ 45,000 $ 45,000 $ 30,000 RDA Successor Agency Tax Exempt Bonds Revenue Subtotal $ 45,000 $ 45,000 $ 45,000 $ 30,000 Successor RDA Housing Fund 896-3401 Successor RDA Housing Interest Earnings $ 10,000 $ 10,000 $ 10,000 $ 1,000 Successor RDA Housing Fund 896-3707 Successor RDA Housing Miscellaneous $ - $ - $ 7,154 $ - RDA Successor Agency Housing Fund Revenue Subtotal $ 10,000 $ 10,000 $ 17,154 $ 1,000 Successor RDA Retirement Fund 897-3401 Successor RDA Retirement Interest Earnings $ 3,000 $ 3,000 $ 4,000 $ 2,000 Successor RDA Retirement Fund 897-3402 Successor RDA Land & Building Note Receivable $ - $ - $ 30,912 $ 30,912 Successor RDA Retirement Fund 897-3910 Successor RDA Retirement Tax Increment (ROPS & EOPS) $ 751,000 $ 751,000 $ 916,870 $ 751,000 Successor RDA Retirement Fund 897-3911 Succesor RDA Retirement Administrative Allowance $ 250,000 $ 250,000 $ 175,592 $ 250,000 Successor RDA Retirement Fund 897-3925 Succesor RDA Columbia Ave Property Receivable $ - $ - $ 3,510 $ 3,510 Successor RDA Retirement Fund 897-3721 Succesor RDA Repayment of Streetscape Grant From Fund 034 $ - $ 125,000 $ 125,000 $ - Successor RDA Retirement Fund 897-3720 Succesor RDA Repayment of Airport Loan From 002 Reserves $ 353,052 $ 353,052 RDA Successor Agency Retirement Fund Revenue Subtotal $ 1,004,000 $ 1,482,052 $ 1,608,936 $ 1,037,422 Page 42 CITY OF REEDLEY ADOPTED BUDGET 2013-2014
ADOPTED BUDGET FISCAL YEAR 2013-2014 ADMINISTRATION _________________________________ Page 43 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: ADOPTED BUDGET FISCAL YEAR 2013-201
- 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: ADOPTED BUDGET FISCAL YEAR 2013-201
- Page 37 and 38: REVENUE DETAIL BY FUND 2012-13 2012
- Page 39 and 40: REVENUE DETAIL BY FUND 2012-13 2012
- Page 41 and 42: REVENUE DETAIL BY FUND 2012-13 2012
- Page 43 and 44: REVENUE DETAIL BY FUND 2012-13 2012
- Page 45: 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 53 and 54: ADOPTED BUDGET FISCAL YEAR 2013-201
- 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: ADOPTED BUDGET FISCAL YEAR 2013-201
- 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
ADOPTED BUDGET<br />
FISCAL YEAR 2013-2014<br />
ADMINISTRATION<br />
_________________________________<br />
Page 43<br />
CITY OF REEDLEY<br />
ADOPTED BUDGET 2013-2014
Change language