07.07.2013 Views

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Leon County Fiscal Year 2013 Tentative Budget<br />

Growth Management (121)<br />

Fund Type: Special Revenue<br />

The Growth Management Fund is a special revenue established to account for the activities related to Growth and Environmental Management in<br />

accordance with the City of Tallahassee/Leon County Comprehensive Plan. The fund has been previously supported by both permitting fees and<br />

general revenue at approximately a 50/50 percent split. Due to the weak building and development economy, the fund required 68% in general revenue<br />

support for FY12. The functions supported by the Growth Management Fund include development review, environmental compliance, permit and<br />

compliance services, and support services.<br />

Revenue Sources<br />

Acct #<br />

Actual Adopted Requested Budget Planned Planned Planned Planned<br />

FY 2011 FY 2012 FY 2013 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017<br />

Licenses And Permits 322100 - 789,450 628,000 596,600 604,200 612,750 620,350<br />

Stormwater - Standard Form 329100 192,010 - - - - - -<br />

Stormwater - Short Form B-High 329110 26,168 - - - - - -<br />

Stormwater - Short Form B-Low 329111 46,253 - - - - - -<br />

Stormwater - Short Form A 329112 89,223 - - - - - -<br />

New Address Assignments 329113 20,659 - - - - - -<br />

Tree Permits 329120 2,629 - - - - - -<br />

Vegetative Management Plans 329121 1,080 - - - - - -<br />

Landscape Permit Fees 329130 22,792 - - - - - -<br />

Amend/Resubmittal/Extensions 329150 4,645 - - - - - -<br />

General Utility Permit 329160 14,190 - - - - - -<br />

Operating Permit 329170 59,336 - - - - - -<br />

Communications Tower Bonds 329171 5,650 - - - - - -<br />

Subdivision Exemptions 329200 18,192 - - - - - -<br />

Certificate Of Concurrency 329210 18,208 - - - - - -<br />

Parking Standards 329220 1,200 - - - - - -<br />

Project Status 329240 54,207 - - - - - -<br />

PUV - Permitted Use Verification 329250 18,006 - - - - - -<br />

Site Plan Review 329260 82,314 - - - - - -<br />

Other Development Review Fees 329270 42,514 - - - - - -<br />

Permits for Internet Cafe 329400 9,000 154,000 160,000 152,000 152,000 152,000 152,000<br />

Environmental Analysis 343941 62,915 - - - - - -<br />

Boaa Variance Requests 343950 900 - - - - - -<br />

Reinspection Fees 349100 10,212 - - - - - -<br />

Code Enforcement Board Fines 354100 13,985 13,110 12,100 11,495 11,685 11,970 12,160<br />

Interest Income - Investment 361110 1,874 - - - - - -<br />

Pool Interest Allocation 361111 14,894 15,390 13,300 12,635 12,824 13,016 13,212<br />

Net Incr(decr) In Fmv Of Investment 361300 (478) - - - - - -<br />

Other Miscellaneous Revenue 369900 694 1,425 1,000 950 950 950 950<br />

Transfer From Fund 126 381126 2,011,180 2,270,944 2,250,988 2,250,988 2,249,529 2,248,071 2,246,536<br />

Transfer From Fund 140 381140 264,249 - - - - - -<br />

Appropriated Fund Balance 399900 - 60,000 177,814 177,814 195,661 213,199 232,447<br />

Appropriations by<br />

Department/Division<br />

Total Revenues<br />

Acct #<br />

627,950<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

152,000<br />

-<br />

-<br />

-<br />

12,445<br />

-<br />

13,410<br />

-<br />

950<br />

2,244,976<br />

-<br />

120,614<br />

3,108,704 3,304,319 3,243,202 3,202,482 3,226,849 3,251,956 3,277,655 3,172,345<br />

Actual Adopted Requested Budget Planned Planned Planned Planned<br />

FY 2011 FY 2012 FY 2013 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017<br />

Environmental Services 420-537 1,309,597 1,250,748 1,249,700 1,242,959 1,247,787 1,252,759 1,257,736<br />

Development Services 422-537 613,270 648,733 671,215 662,666 665,938 669,313 672,784<br />

Permit & Code Services 423-537 446,879 483,865 494,502 490,244 492,318 494,460 496,655<br />

DS Support Services 424-537 324,156 337,457 343,354 342,946 343,939 344,961 346,013<br />

MIS Automation - Growth<br />

Management<br />

470-537 7,849 6,078 6,530 6,530 6,530 6,530 6,530<br />

Growth Management - Risk 495-537 22,978 20,280 17,137 17,137 17,137 17,137 17,137<br />

Indirect Costs - Growth Management 499-537 466,665 445,772 440,000 440,000 453,200 466,796 480,800<br />

Transfer 950-581 17,300 111,386 - - - - -<br />

Total Appropriations<br />

Revenues Less Appropriations<br />

Attachment #2<br />

Page 19 of 65<br />

1,262,777<br />

676,315<br />

498,882<br />

347,093<br />

6,530<br />

17,137<br />

495,224<br />

3,208,694 3,304,319 3,222,438 3,202,482 3,226,849 3,251,956 3,277,655 3,303,958<br />

(99,990) - 20,764 - - - - (131,613)<br />

Fiscal Year 2013 Budget By Fund<br />

Page 228 of 282 Posted at 5:00 p.m. on August 31, 2012<br />

-

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!