FY2014 Recommended Budget - City of Surprise

More documents

Recommendations

Info

Object Object Description IMPROVEMENTS TO VEHICLES Total 39430 MACH. & EQUIPMENT PW-Sewer PW-Water MACH. & EQUIPMENT Total 39431 MACH. & EQUIPMENT Community and Recreation Services Fire-Emergency Services General Operations Information Services Police PW-Replenishment PW-Sanitation PW-Sewer PW-Streets PW-Vehicle Maintenance PW-Water MACH. & EQUIPMENT Total 39432 IMP'S TO MACH. & EQUIPMENT General Operations PW-Sewer IMP'S TO MACH. & EQUIPMENT Total 39511 RIGHTS PW-Water RIGHTS Total 39521 EASEMENTS PW-Sewer EASEMENTS Total 39600 CAPITAL INTEREST PW-Replenishment PW-Sewer CAPITAL INTEREST Total 39610 CAPITAL INTEREST EXPENSE PW-Replenishment PW-Sewer CAPITAL INTEREST EXPENSE Total 39711 BUILDINGS & STRUCTURES DEPREC. FY2012 Actual PW-Sewer PW-Water BUILDINGS & STRUCTURES DEPREC. 39712 IMP'S OTHER THN BLDGS & LAND DEPR PW-Replenishment Friday, April 26, 2013 103 FY2013 Amended FY2014 CM Recommended $ Change % Change 47,628 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 64,000 64,000 - 642 15,000 0 -15,000 -100% 0 0 4,000 4,000 - 1,386 0 0 0 - 36,214 25,000 0 -25,000 -100% 0 100,000 0 -100,000 -100% 0 0 20,000 20,000 - 75,978 0 0 0 - 0 0 0 0 - 191,606 0 0 0 - 30 0 0 0 - 305,855 140,000 88,000 -52,000 -37% 0 750,000 0 -750,000 -100% 0 0 0 0 - 0 750,000 0 -750,000 -100% 0 154,000 0 -154,000 -100% 0 154,000 0 -154,000 -100% 9,160 0 0 0 - 9,160 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 -
Object Object Description IMP'S OTHER THN BLDGS & LAND DEP 39713 EQUIPMENT DEPREC. PW-Replenishment PW-Sanitation PW-Sewer PW-Water EQUIPMENT DEPREC. Total 39813 OTHER LEASES General Operations PW-Development Engineering OTHER LEASES Total 39821 PRINCIPAL BONDS Debt Service General Operations PW-Sewer PRINCIPAL BONDS Total 39822 INTEREST BONDS Debt Service General Operations PW-Sewer INTEREST BONDS Total 39823 OTHER BONDS Debt Service General Operations OTHER BONDS Total 39824 AMORITIZATION BONDS General Operations AMORITIZATION BONDS Total 39831 PRINCIPAL NOTES PW-Replenishment PRINCIPAL NOTES Total 39832 INTEREST NOTES PW-Replenishment INTEREST NOTES Total 39833 OTHER NOTES PW-Replenishment OTHER NOTES Total 39834 AMORITIZATION NOTES PW-Replenishment AMORITIZATION NOTES Total 39841 INTERFUND LOAN INTEREST FY2012 Actual Friday, April 26, 2013 104 FY2013 Amended FY2014 CM Recommended $ Change % Change 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 0 0 0 - 6,500 6,600 6,600 0 0% 2,500 0 0 0 - 9,000 6,600 6,600 0 0% 190,000 0 210,000 210,000 - 3,240,000 3,345,100 8,190,000 4,844,900 145% 0 335,900 0 -335,900 -100% 3,430,000 3,681,000 8,400,000 4,719,000 128% 483,645 0 464,600 464,600 - 3,982,163 3,868,800 3,701,500 -167,300 -4% 0 400,000 0 -400,000 -100% 4,465,808 4,268,800 4,166,100 -102,700 -2% 0 0 0 0 - 1,000 0 0 0 - 1,000 0 0 0 - 0 0 0 0 - 0 0 0 0 - 0 1,270,000 0 -1,270,000 -100% 0 1,270,000 0 -1,270,000 -100% 6,569 30,000 0 -30,000 -100% 6,569 30,000 0 -30,000 -100% 19,706 0 0 0 - 19,706 0 0 0 - 0 0 0 0 - 0 0 0 0 -
Page 2 and 3:
City of Surprise, Arizona FY2014 Ci
Page 4:
Transmittal Letter
Page 9 and 10:
Introduction to the City y Manager
Page 11 and 12:
Financial Review • FY2010 audit f
Page 13 and 14:
Financial Review (Continued) ( )
Page 15 and 16:
Approach pp oac to FY2014 0 Budget
Page 17 and 18:
Approach to FY2014 Budget (Continue
Page 19 and 20:
Citywide y FTE 860 840 820 800 780
Page 21 and 22:
FY2014 City Manager Manager’s s R
Page 23 and 24:
The Budget g Document Contains. . .
Page 25 and 26:
Outcomes (continued) ( ) 4. Do not
Page 27 and 28:
FY2014 General Fund Budget 19
Page 29 and 30:
Millionss General Fund Revenue Summ
Page 31 and 32:
FY2014 Forecast: $88.2M ($3.7M, 4%)
Page 33 and 34:
Expenses 25
Page 35 and 36:
Personnel Summary Summaryy In Milli
Page 37 and 38:
Personnel Details (continued) ( ) I
Page 39 and 40:
Services Details In Millions $ Chan
Page 41 and 42:
Services Details (continued) ( ) In
Page 43 and 44:
Supplies pp Details In Millions $ C
Page 45 and 46:
Capital p Summaryy In Millions $ Ch
Page 47 and 48:
Operating p gReserve In Millions FY
Page 49 and 50:
Operating p gReserve: Estimated vs.
Page 51 and 52:
City Council Discussion Issues (Con
Page 53 and 54:
General Capital p Fund Outcomes •
Page 55 and 56:
Project Name FY2014 BBell ll RRoad
Page 57 and 58:
Transportation Improvement Fund Ado
Page 59 and 60:
Impact p Fee Fund Outcomes • All
Page 61 and 62:
Solid Waste Summaryy • FY2014: No
Page 63 and 64:
Water Summaryy • FY2014: Rate inc
Page 65 and 66:
Policy y Discussions May 2013 05/07
Page 67 and 68:
Document Publication August 2013 08
Page 69 and 70:
General Information Mayor and City
Page 71 and 72:
RICHARD ALTON - Richard.Alton@surpr
Page 73 and 74:
SKIP HALL - Skip.Hall@surpriseaz.go
Page 75 and 76:
DOVE VALLEY RD LONE MOUNTAIN RD DIX
Page 77 and 78:
Tourism Infuse tourism dollars into
Page 79 and 80:
283rd Av 28300W 283rd Ave 28300W 27
Page 81 and 82:
Statistical Information Population
Page 83 and 84:
Revenue Revenue Summary Revenue D
Page 85 and 86:
Overview The operating revenue fore
Page 87 and 88:
General Fund Major Revenue Accounts
Page 89 and 90:
Description Local Bed Tax FY2013 FY
Page 91 and 92:
Vehicle License Tax FY2013 FY2014 $
Page 93 and 94:
Court Revenue FY2013 FY2014 $ % Est
Page 95 and 96:
All Other Operating Revenue FY2013
Page 97 and 98:
Facilities Fees FY2013 FY2014 $ % E
Page 99 and 100:
Cox Communications Cable Franchise
Page 101 and 102:
City of Surprise Wastewater Franchi
Page 103 and 104:
Water Service Fee FY2013 FY2014 $ %
Page 105 and 106:
Wastewater Development Fee FY2013 F
Page 107 and 108:
Parks and Recreation Development Fe
Page 109 and 110:
Police Development Fee FY2013 FY201
Page 111 and 112:
Expense Summary All Funds Total Ex
Page 113 and 114:
City of Surprise All Funds - Detail
Page 115 and 116:
Object Object Description FY2012 Ac
Page 117 and 118:
Object Object Description FY2012 Ac
Page 119 and 120:
City of Surprise All Funds - Detail
Page 121 and 122:
Object Category FY2012 Actual FY201
Page 123 and 124: City of Surprise All Funds - Detail
Page 125 and 126: Object Object Description PW-Vehicl
Page 127 and 128: Object Object Description Mayor & C
Page 129 and 130: Object Object Description Community
Page 131 and 132: Object Object Description Legal Man
Page 133 and 134: Object Object Description PW-Replen
Page 135 and 136: Object Object Description Governmen
Page 137 and 138: Object Object Description 37111 OFF
Page 139 and 140: Object Object Description Finance G
Page 141 and 142: Object Object Description PW-Street
Page 143 and 144: Object Object Description CLAIM/SET
Page 147 and 148: Object Object Description Fire-Emer
Page 153 and 154: Object Object Description General O
Page 157 and 158: Object Object Description Fire-Emer
Page 161 and 162: Object Object Description RADIO EQU
Page 163 and 164: Object Object Description PW-Facili
Page 171 and 172: Object Object Description 39112 IMP
Page 173: Object Object Description PW-Sewer
Page 177 and 178: Object Object Description FY2012 Ac
Page 179 and 180: Police Department Department Overvi
Page 181 and 182: Divisions Office of the Chief - Thi
Page 183 and 184: Police Department General Fund Summ
Page 185 and 186: Police Department DEA Fund Summary
Page 187 and 188: Police Department Tow Fund Summary
Page 189 and 190: Fire Department Department Overview
Page 191 and 192: Support Services - Provides oversig
Page 193 and 194: Fire Department General Fund Summar
Page 195 and 196: Fire Department Firefighter’s Pen
Page 197 and 198: Fire Department Wildland Fire Fund
Page 199 and 200: Community and Economic Development
Page 201 and 202: Neighborhood Services - Neighborhoo
Page 207 and 208: Organizational Chart Primary Functi
Page 209 and 210: City Court General Fund Summary Maj
Page 211 and 212: City Court FARE Fund Fund Descripti
Page 213 and 214: City Court MFTG Fund Fund Descripti
Page 215 and 216: Organizational Chart The chart belo
Page 217 and 218: Department Goal: Comply with Arizon
Page 219 and 220: Human Resources Risk Management Fun
Page 221 and 222: Department Goal: Continue interacti
Page 223 and 224: Accomplishments, Enhancements, and
Page 225 and 226:
Employee Dependent Scholarship Fund
Page 227 and 228:
Major Budget Changes The FY2014 bud
Page 229 and 230:
Organizational Chart Primary Functi
Page 231 and 232:
Accomplishments, Enhancements, and
Page 233 and 234:
Community and Recreation Services G
Page 235 and 236:
Community and Recreation Services T
Page 237 and 238:
Community and Recreation Services S
Page 239 and 240:
Organizational Chart Due to the int
Page 241 and 242:
• Engineering Goal: Improve the p
Page 243 and 244:
FY2011 Final FY2012 Adopted FY2013
Page 245 and 246:
Major Initiatives and Policy Issues
Page 247 and 248:
Public Works Local Transportation A
Page 249 and 250:
Public Works Water Operations Fund
Page 251 and 252:
Page 253 and 254:
Water Department Goal: Provide high
Page 255 and 256:
thickening centrifuge #1 to dewater
Page 257 and 258:
Goals, Objectives, and Performance
Page 259 and 260:
Public Works Sanitation Operations
Page 261 and 262:
Accomplishments, Enhancements, and
Page 263 and 264:
Information Technology Department D
Page 265 and 266:
Major Initiatives and Policy Issues
Page 267 and 268:
Major Budget Changes The FY2014 bud
Page 269 and 270:
Donations Fund Fund Description The
Page 271 and 272:
City Manager’s Office Department
Page 273 and 274:
FY2011 FY2012 FY2013 FY2014 Amended
Page 275 and 276:
Accomplishments, Enhancements and E
Page 277 and 278:
Mayor and City Council Department D
Page 279 and 280:
Capital Improvement Plan Capital I
Page 281 and 282:
The majority of approved capital pr
Page 283 and 284:
Improvement districts: This financi
Page 285 and 286:
Update Process Updating the CIP tak
Page 287 and 288:
General Capital Fund Description Th
Page 289 and 290:
Page 291 and 292:
Vehicle Replacement Description Veh
Page 293 and 294:
Police Development Fee Fund Descrip
Page 295 and 296:
Library Development Fee Fund Descri
Page 297 and 298:
Public Works Development Fee Fund D
Page 299 and 300:
MPC Proprietary Debt Service 2007 F
Page 301 and 302:
Wastewater System Development Fee F
Page 303 and 304:
Budget Transfer Policies and Proced
Page 305 and 306:
Introduction City of Surprise, Ariz
Page 307 and 308:
Capital Management Policies 20. The
Page 309 and 310:
Financial Reporting Policies 39. Th
Page 311 and 312:
Base Budget The ongoing expense for
Page 313 and 314:
CRS Community and Recreation Servic
Page 315 and 316:
Fund A fiscal and accounting entity
Page 317 and 318:
ITS Intelligent Transportation Syst
Page 319 and 320:
Primary Property Tax A limited tax
Page 321 and 322:
Turn key Supplied, installed, or pu
Page 323 and 324:
1. 2. 2013 2014 $ 7,974,599 $ 8,285
Page 325 and 326:
SOURCE OF REVENUES SPECIAL REVENUE
Page 327 and 328:
DEBT SERVICE FUNDS SOURCE OF REVENU
Page 329 and 330:
ENTERPRISE FUNDS SOURCE OF REVENUES
Page 331 and 332:
FUND/DEPARTMENT CITY OF SURPRISE Ex
Page 333 and 334:
FUND/DEPARTMENT CITY OF SURPRISE Ex
Page 335 and 336:
Fir Fire Fir General Fund $ 14,526,
Page 337:
FUND CITY OF SURPRISE Full-Time Emp
show all

FY2014 Recommended Budget - City of Surprise

Create successful ePaper yourself

Delete template?

Save as template?