This page intentionally left blank
Appendix G Revenue Projection <strong>Kitsap</strong> <strong>County</strong> Revenue Projection Appendix G Revenue Projection Actual Projected Projected 2006 2007 <strong>2008</strong> 2009 2010 2011 2012 TAXES 3110.1 Property Taxes $ 24,444,567 $ 25,246,616 $ 25,921,304 $ 26,605,599 $ 27,298,490 $ 27,998,776 $ 28,705,049 Formula -See Deatil Sheet 3110.2 Diverted Road Tax $ 1,412,891 $ 1,413,374 $ 1,413,374 $1,413,374 $1,413,374 $1,413,374 $1,413,374 Policy Driven 3130.1 Retail Sales Tax $ 20,504,366 $ 21,740,208 $ 22,955,931 $ 24,171,653 $ 25,387,376 $ 26,603,098 $ 27,818,820 10 year strait line trend compared to 12 month moving average 3130.7 Sales Tax-Criminal Justice $2,615,005 $2,712,471 $2,857,698 $3,002,924 $3,148,151 $3,293,378 $3,438,604 10 year strait line trend compared to 12 month moving average 3160.46 Television Cable $ 1,229,318 $ 1,311,846 $ 1,361,846 $ 1,411,846 $ 1,461,846 $ 1,511,846 $ 1,561,846 10 year strait line trend compared to 12 month moving average 3170.31 Treasurer Collection Fees $ 402,958 $ 322,233 $ 351,777 $ 374,219 $ 396,662 $ 419,104 $ 441,547 Treasure Office Input 3170.5 Gambling Taxes $ 385,218 $ 441,409 $ 445,702 $ 449,995 $ 454,288 $ 458,581 $ 462,874 10 year strait line trend compared to 12 month moving average 3190.11 Penalties on Property Taxe $ 888,063 $ 897,815 $ 890,392 $ 882,969 $ 875,546 $ 868,123 $ 860,700 Treasure Office Input 3190.16 Interest on Property Taxes $ 1,362,255 $ 1,337,862 $ 1,301,163 $ 1,264,464 $ 1,227,765 $ 1,191,066 $ 1,154,366 Treasure Office Input 3160.2 Other Taxes $ 208,898 $ 194,128 $ 199,332 $ 204,536 $ 214,555 $ 220,212 $ 209,740 10 year strait line trend compared to 12 month moving average Total Taxes $53,453,539 $55,617,965 $57,698,520 $59,781,581 $61,878,052 $63,977,558 $66,066,921 Licenses & Permits 3220.1 Building Permits $ 2,676,278 $ 2,790,105 $ 2,858,063 $ 2,926,021 $ 2,993,980 $ 3,061,938 $ 3,129,897 Trend using normalized data 3220.3 Animal Licenses $ 112,266 $ 123,493 $ 135,842 $ 149,426 $ 164,369 $ 180,806 $ 198,886 2006 <strong>Budget</strong> increased at a rate of 3% per year 3220.51 Site Development Revenue $ 248,816 $ 268,308 $ 275,710 $ 283,112 $ 290,514 $ 297,916 $ 305,318 Trend using normalized data 3210.6 Other License & Permits $ 131,079 $ 119,354 $ 120,200 $ 121,046 $ 121,892 $ 122,738 $ 123,584 Trend using normalized data Total Licenses & Permits $3,168,439 $3,301,258 $3,389,814 $3,479,605 $3,570,754 $3,663,398 $3,757,685 Intergovernmental 3310.105 Direct Federal Grants $ 819,710 $ 440,000 $ 463,294 $ 480,100 $ 496,906 $ 513,712 $ 530,518 10 Year Average 3330.9563 Child Support Enforcement $ 970,592 $ 1,051,679 $ 1,093,122 $ 1,134,565 $ 1,176,008 $ 1,217,450 $ 1,258,893 10 year strait line trend 3330.035 Other Indirect Federal Gra $ 304,121 $ 331,848 $ 347,305 $ 362,763 $ 378,220 $ 393,678 $ 409,136 10 year Average 3340.031 (DOE) Dept of Ecology $ 340,297 $ 408,137 $ 449,118 $ 490,099 $ 531,080 $ 572,061 $ 613,042 DCD Estimate 3340.0461 Child Support Enforcement $ 364,270 $ 403,399 $ 417,433 $ 431,467 $ 445,500 $ 459,534 $ 473,568 10 Year Trend 3340.0462 (DSHS) CJS $ 317,265 $ 323,497 $ 355,847 $ 391,432 $ 430,575 $ 473,633 $ 520,996 Based on grant authorized position reimbersment 3340.0467 (DSHS) CJAA $ 616,015 $ 758,679 $ 758,679 $ 758,679 $ 758,679 $ 758,679 $ 758,679 10 Year Trend 3340.0011 Other State Grants $ 1,045,500 $ 975,522 $ 997,962 $ 1,020,402 $ 1,042,842 $ 1,065,283 $ 1,087,723 Use 2005 <strong>Budget</strong> Number 3350.0081 State Shared Revenue $ 105,373 $ 108,534 $ 111,790 $ 115,144 $ 118,598 $ 122,156 $ 125,821 5 Year Average 3360.0082 Criminal Justice Tax $ 864,659 $ 870,076 $ 880,381 $ 890,685 $ 900,990 $ 911,295 $ 921,600 Use 2005/2006 <strong>Budget</strong> Number (Policy Driven?) 3360.0694 Liquor Excise Tax $ 250,170 $ 264,090 $ 275,412 $ 286,734 $ 298,056 $ 309,379 $ 320,701 10 Year Trend 3360.0695 Liquor Board Profits $ 525,330 $ 493,495 $ 516,804 $ 540,114 $ 563,424 $ 586,733 $ 610,043 10 Year Trend 3360.012 Other State Entitlements $ 134,821 $ 174,002 $ 195,379 $ 216,755 $ 238,132 $ 259,509 $ 280,885 Use 2005/2006 <strong>Budget</strong> Number 3380.15 Legal Services $ 357,062 $ 412,575 $ 442,794 $ 473,013 $ 503,232 $ 533,451 $ 563,670 10 Year Trend 3380.2302 Prisoner Room & Board-Citi $ 767,255 $ 663,985 $ 694,489 $ 724,993 $ 755,496 $ 786,000 $ 816,504 Conservative Guess 3380.23 Prisoner Room & Board-Othe $ 95,983 $ 1,110,801 $ 1,221,881 $ 1,344,069 $ 1,478,476 $ 1,626,324 $ 1,788,956 5 year Average 3380.58 Other Intergovernmental $ 225,400 $ 231,035 $ 236,811 $ 242,731 $ 248,799 $ 255,019 $ 261,395 Use 2005/2006 <strong>Budget</strong> Number Total Intergovernmental $8,103,823 $9,021,353 $9,458,501 $9,903,745 $10,365,015 $10,843,896 $11,342,129 Charges For Services 3410.21 Auditor Filings & Recordin $ 843,928 $ 969,511 $ 993,907 $ 1,018,302 $ 1,042,698 $ 1,067,094 $ 1,091,490 10 Year Trend 3410.22 District Court Revenue $ 207,153 $ 216,194 $ 227,164 $ 238,134 $ 249,104 $ 260,074 $ 271,045 10 Year Trend 3410.23 Superior Court Revenue $ 736,516 $ 628,452 $ 659,307 $ 690,162 $ 721,017 $ 751,872 $ 782,727 10 Year Trend 3410.45 Elections $ 481,973 $ 705,113 $455,609 $751,798 $473,020 $798,483 Trend using normalized data 3410.48 Motor Vehicle License Fees $ 1,178,114 $ 1,200,956 $ 1,222,217 $ 1,243,478 $ 1,264,739 $ 1,286,001 $ 1,307,262 10 Year Trend 3410.35 Other General <strong>Government</strong> $ 487,808 $ 450,314 $ 470,399 $ 490,483 $ 510,568 $ 530,653 $ 550,738 10 Year Trend 3420.33 Adult Probation $ 596,060 $ 546,369 $ 542,244 $ 538,118 $ 533,993 $ 529,868 $ 525,742 10 Year Trend 3420.1 Security of person/Propert $ 339,178 $ 291,467 $ 295,078 $ 298,689 $ 302,299 $ 305,910 $ 309,521 Conservative Slope 3430.95 Physical Environment $ - $ - $ - $ - $ - $ - $ - 3450.83 Plan Checking Fees $ 1,241,193 $ 1,262,961 $ 1,271,688 $ 1,280,415 $ 1,289,142 $ 1,297,869 $ 1,306,596 Trend using normalized data 3450.5 DCD Development Fees $ 397,616 $ 401,592 $ 405,608 $ 409,664 $ 413,761 $ 417,898 $ 422,077 Trend using normalized data 3460.3 Substance Abuse Svc Fee $ 52,700 $ 62,734 $ 75,165 $ 87,595 $ 100,026 $ 112,456 $ 124,887 Guess 3470.45 Gate Admissions-Fair $ 239,273 $ 255,680 $ 265,459 $ 275,238 $ 285,016 $ 294,795 $ 304,574 Current levels G1
- Page 1 and 2:
2008 Budget Book Kitsap County Wash
- Page 3 and 4:
KITSAP COUNTY 2008 BUDGET Adopted b
- Page 5 and 6:
The Government Finance Officers Ass
- Page 7 and 8:
T A B L E O F C O N T E N T S Page
- Page 9:
KITSAP COUNTY OFFICIALS ELECTED OFF
- Page 12 and 13:
County Mission Kitsap County govern
- Page 14 and 15:
This page intentionally left blank
- Page 16 and 17:
This page intentionally left blank
- Page 18 and 19:
General Information and Economic In
- Page 20 and 21:
General Information and Economic In
- Page 22 and 23:
General Information and Economic In
- Page 24 and 25:
General Information and Economic In
- Page 26 and 27:
General Information and Economic In
- Page 28 and 29:
General Information and Economic In
- Page 30 and 31:
This page intentionally left blank
- Page 32:
This page intentionally left blank
- Page 36 and 37:
Fund Types in the Kitsap County Bud
- Page 38 and 39:
Law and Justice Program ($70,873,98
- Page 40 and 41:
Sources of Revenues for All Funds M
- Page 42 and 43:
This page intentionally left blank
- Page 44:
2008 Annual Budget Calendar Revised
- Page 53 and 54:
Program Budgets $254,819,751 Public
- Page 55 and 56:
Law and Justice Program $20,000,000
- Page 57 and 58:
38 Law & Justice Sheriff Purpose: T
- Page 59 and 60:
Performance Measures: Enhance commu
- Page 61 and 62:
Sheriff Agency Structure: 42
- Page 63 and 64:
Superior Court • We will promote
- Page 65 and 66:
Superior Court Staffing Level: Full
- Page 67 and 68:
District Court 2008 Goals & Objecti
- Page 69 and 70:
District Court Agency Structure: Di
- Page 71 and 72:
Clerk • Presented a budget for 20
- Page 73 and 74:
Clerk Agency Structure: Kitsap Coun
- Page 75 and 76:
Jail Performance Measures: Measure
- Page 77 and 78:
Jail Agency Structure: Superintende
- Page 79 and 80:
Performance Measures: Meet or excee
- Page 81 and 82:
Expenditures: Central Communication
- Page 83 and 84:
Prosecuting Attorney 2007 Accomplis
- Page 85 and 86:
Expenditures: 2005 Actual Departmen
- Page 87 and 88:
68 Law & Justice Juvenile Purpose:
- Page 89 and 90:
COURT SERVICES Measure 2006 Actual
- Page 91 and 92:
2008 Expenditures by Division: Admi
- Page 93 and 94:
Revenues: Law & Justice Jail & Juve
- Page 95 and 96:
Law & Justice - Other Funds Staffin
- Page 97 and 98:
Coroner 2008 Expenditures by Divisi
- Page 99 and 100:
General Government Program $7,000,0
- Page 101 and 102:
General Government General Administ
- Page 103 and 104:
General Government Auditor Purpose:
- Page 105 and 106:
85 Auditor 2008 Goals and Objective
- Page 107 and 108:
2008 Expenditures by Division: Admi
- Page 109 and 110:
General Government Assessor Purpose
- Page 111 and 112:
Expenditures: 2005 Actual Departmen
- Page 113 and 114:
Performance Measures: Measure Facil
- Page 115 and 116:
95 General Government Board of Coun
- Page 117 and 118:
Board of Commissioners & County Adm
- Page 119 and 120:
Expenditures: 2005 Actual Departmen
- Page 121 and 122:
101 General Government Administrati
- Page 123 and 124:
Administrative Services Purchasing
- Page 125 and 126:
Administrative Services Expenditure
- Page 127 and 128:
General Government - Other Funds Fu
- Page 129 and 130:
Treasurer • Manage number of days
- Page 131 and 132:
$10,000,000 Community Services Prog
- Page 133 and 134:
112 Community Service Special Reven
- Page 135 and 136:
Community Development To promote a
- Page 137 and 138:
Community Development Expenditures:
- Page 139 and 140:
Revenues: Community Service Parks C
- Page 141 and 142:
Parks & Recreation Identify and sec
- Page 143 and 144:
Revenues: 2005 Actual Operating Bud
- Page 145 and 146:
Revenues: Community Service Communi
- Page 147 and 148:
Community Service - Other Funds Add
- Page 149 and 150:
Emergency Management Performance Me
- Page 151 and 152:
Emergency Management Agency Structu
- Page 153 and 154:
Cooperative Extension • Ten adult
- Page 155 and 156:
Cooperative Extension Staffing Leve
- Page 157 and 158:
Health and Human Services Program $
- Page 159 and 160:
Health & Human Services Purpose: Th
- Page 161 and 162:
Health & Human Services • Expansi
- Page 163 and 164:
Revenues: 2005 Actual Health & Huma
- Page 165 and 166:
Revenues: Health & Human Services D
- Page 167 and 168:
Revenues: Health & Human Services S
- Page 169 and 170:
Health & Human Services General Fun
- Page 171 and 172:
Health & Human Services - Other Fun
- Page 173 and 174:
Public Works Program $25,000,000 Pu
- Page 175 and 176:
Public Works Roads Purpose: The Pub
- Page 177 and 178:
Revenues: County Roads Budget 2005
- Page 179 and 180:
154 Roads
- Page 181 and 182:
Solid Waste We will contribute to I
- Page 183 and 184:
Solid Waste Staffing Level: Full Ti
- Page 185 and 186:
Revenues: 2005 Actual Operating Bud
- Page 187 and 188:
Public Works Wastewater Purpose: Th
- Page 189 and 190:
Wastewater 2008 Expenditures by Div
- Page 191 and 192:
Public Works Surface & Stormwater M
- Page 193 and 194:
Expenditures: 2005 Actual 2006 Actu
- Page 195 and 196:
Public Works Surface & Stormwater C
- Page 197 and 198:
Other Funds $48,184,125 Internal Se
- Page 199 and 200:
Other Funds Real Estate Excise Tax
- Page 201 and 202:
Internal Service Funds $20,354,529
- Page 203 and 204:
Internal Service Funds Equipment Re
- Page 205 and 206:
Equipment Rental & Revolving Staffi
- Page 207 and 208:
Information Services • Server Roo
- Page 209 and 210:
Information Services 2008 Expenditu
- Page 211 and 212:
Risk Management EFFICIENCY 2006 Act
- Page 213 and 214:
Capital Project Funds $6,007,665 20
- Page 215 and 216:
Capital Project Funds Capital Progr
- Page 217 and 218: Debt Service Funds $13,858,873 Reve
- Page 219 and 220: Debt Service Funds The County uses
- Page 221 and 222: Debt Service The following chart sh
- Page 223 and 224: DEBT SERVICE REQUIREMENTS FOR LTGO
- Page 225 and 226: Appendices
- Page 227 and 228: Appendix A Policies Budget Policy T
- Page 229 and 230: Appendix A Policies Investment Poli
- Page 231 and 232: Appendix A Policies Collateral is t
- Page 233 and 234: Appendix A Policies Debt Policy Res
- Page 235 and 236: Appendix A Policies The County will
- Page 237 and 238: Appendix A Policies The County Audi
- Page 239 and 240: Appendix B Glossary G L O S S A R Y
- Page 241 and 242: Appendix B Glossary ENDING FUND BAL
- Page 243 and 244: Appendix B Glossary RESERVE - An ac
- Page 245 and 246: Appendix C Tax Levies 2007 KITSAP C
- Page 247 and 248: Appendix C Tax Levies T.E.D. = Timb
- Page 249 and 250: Appendix D Synopsis of Property Tax
- Page 251 and 252: Appendix D Synopsis of Property Tax
- Page 253 and 254: Appendix E General Administration &
- Page 255 and 256: Appendix F Staffing Levels KITSAP C
- Page 257 and 258: Appendix F Staffing Levels KITSAP C
- Page 259 and 260: Appendix F Staffing Levels KITSAP C
- Page 261 and 262: Appendix F Staffing Levels KITSAP C
- Page 263 and 264: Appendix F Staffing Levels KITSAP C
- Page 265 and 266: Appendix F Staffing Levels KITSAP C
- Page 267: Appendix F Staffing Levels KITSAP C
- Page 271 and 272: Appendix G Expenditure Projection A
- Page 273 and 274: Appendix H Statement of Changes in
- Page 275 and 276: Appendix I Capital Facilities Summa
- Page 277 and 278: Appendix J General Fund Trends Appe