2013/14 Recommended Budget - City of St. George

More documents

Recommendations

Info

FIRE DEPARTMENT IMPACT The Fire/EMS Impact fund is used to account for impact fees collected for the purpose of allocating costs of Fire/EMS infrastructure (fire stations and certain fire trucks) to new development (growth) that will be incurred to serve new developments. The Fire/EMS Impact fee is assessed to both commercial (based on square footage) and residential developments (based on density) and is collected at the time a building permit is issued. 2013-14 Recommended Budget Materials & Supplies $4,000 100.00% Full-Time Employees $ - Part-Time Employees $ - Employee Benefits $ - Materials & Supplies $ 4,000 Capital Outlays $ - TOTAL $ 4,000 SALARIES & BENEFITS There are no salaries & benefits associated with this Capital Projects fund. MATERIALS & SUPPLIES CAPITAL OUTLAYS As funds are collected, they will be used to pay back the fund balance deficit which funded extra costs at the new Sun River fire station (Station #8). Requested Capital Outlays Recommended Capital Outlays HISTORICAL INFORMATION $1,800,000 $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 -$200,000 2009 2010 2011 2012 Budget 2013 Budget 2014 MATERIALS & SUPPLIES CAPITAL OUTLAYS TRANSFERS 2009 2010 2011 2012 Budget 2013 Budget 2014 MATERIALS & SUPPLIES 544 544 544 5,813 5,000 4,000 CAPITAL OUTLAYS 58,066 125,322 1,697,695 61,414- 0 0 TRANSFERS 0 0 0 0 0 0 TOTAL 58,610 125,866 1,698,239 55,601- 5,000 4,000 231
Budget 2013-14 City of St. George 48 FIRE DEPT IMPACT FUND 4800 FIRE DEPT IMPACT FUND 2014 2012 2013 2013 2013 2013 2014 City Manager Account Number Actuals 7-Month Actual 5-Month Est. 12-Month Est. Budget Dept. Request Recommended 48-4800-3100 PROFESSIONAL & TECH. SERVICES 5,813 2,219 1,781 4,000 5,000 4,000 4,000 MATERIALS & SUPPLIES 5,813 2,219 1,781 4,000 5,000 4,000 4,000 48-4800-7100 LAND PURCHASES 0 0 0 0 0 0 0 48-4800-7200 BUILDING PURCHASES OR CONST. -61,414 0 0 0 0 0 0 48-4800-7300 IMPROVEMENTS 0 0 0 0 0 0 0 48-4800-7400 EQUIPMENT PURCHASES 0 0 0 0 0 0 0 CAPITAL OUTLAYS -61,414 0 0 0 0 0 0 48-4800-9100 TRANSFERS TO OTHER FUNDS 0 0 0 0 0 0 0 TRANSFERS 0 0 0 0 0 0 0 DEPARTMENT TOTAL -55,601 2,219 1,781 4,000 5,000 4,000 4,000 232
Page 1 and 2:
City of St. George RECOMMENDED BUDG
Page 3 and 4:
City of St. George Budget 2013-14 T
Page 5 and 6:
check stubs; and (15) our Fleet Div
Page 7 and 8:
ecommending that the City pay for t
Page 9 and 10:
eing spent in the Dixie Downs area;
Page 11 and 12:
Review of the Parks Impact Capital
Page 13 and 14:
serves as a fund for those claims n
Page 15 and 16:
y our Police Department. $4,000 is
Page 17 and 18:
City of St. George Organizational C
Page 19 and 20:
GENERAL FUND SUMMARY AVAILABLE RESO
Page 21 and 22:
GENERAL FUND SUMMARY EXPENDITURES 2
Page 23 and 24:
Full Time Part-time Employee Materi
Page 25 and 26:
MAYOR & CITY COUNCIL MATERIALS & SU
Page 27 and 28:
CITY MANAGER The City Manager is un
Page 29 and 30:
Budget 2013-14 City of St. George 1
Page 31 and 32:
HUMAN RESOURCES MATERIALS & SUPPLIE
Page 33 and 34:
ADMINISTRATIVE SERVICES The Adminis
Page 35 and 36:
Page 37 and 38:
FINANCE MATERIALS & SUPPLIES CAPITA
Page 39 and 40:
TECHNOLOGY SERVICES Technology Serv
Page 41 and 42:
Page 43 and 44:
CITY BUILDING OPERATIONS MATERIALS
Page 45 and 46:
FLEET MANAGEMENT Fleet Management i
Page 47 and 48:
Page 49 and 50:
LEGAL SERVICES MATERIALS & SUPPLIES
Page 51 and 52:
CODE ENFORCEMENT Code Enforcement a
Page 53 and 54:
Page 55 and 56:
Page 57 and 58:
Page 59 and 60:
POLICE MATERIALS & SUPPLIES CAPITAL
Page 61 and 62:
DRUG TASK FORCE The City Police Dep
Page 63 and 64:
Page 65 and 66:
Page 67 and 68:
POLICE DISPATCH SERVICES MATERIALS
Page 69 and 70:
FIRE The Fire Department provides e
Page 71 and 72:
Page 73 and 74:
DEVELOPMENT SERVICES MATERIALS & SU
Page 75 and 76:
INSPECTION The Inspection division
Page 77 and 78:
Page 79 and 80:
Page 81 and 82:
PUBLIC WORKS ADMINISTRATION MATERIA
Page 83 and 84:
ENGINEERING The Engineering Divisio
Page 85 and 86:
Page 87 and 88:
STREETS MATERIALS & SUPPLIES CAPITA
Page 89 and 90:
AIRPORT The St. George Municipal Ai
Page 91 and 92:
Page 93 and 94:
PARKS MATERIALS & SUPPLIES CAPITAL
Page 95 and 96:
PARKS DESIGN The Parks Design Divis
Page 97 and 98:
Page 99 and 100:
NATURE CENTER & YOUTH PROGRAMS MATE
Page 101 and 102:
SOFTBALL PROGRAMS Softball Programs
Page 103 and 104:
Page 105 and 106:
SPORTS FIELD MAINTENANCE MATERIALS
Page 107 and 108:
SPECIAL EVENTS & PROGRAMS Special E
Page 109 and 110:
Page 111 and 112:
YOUTH SPORTS MATERIALS & SUPPLIES C
Page 113 and 114:
ADULT SPORTS Adult Sports is a prog
Page 115 and 116:
Page 117 and 118:
RECREATION ADMINISTRATION MATERIALS
Page 119 and 120:
EXHIBITS & COLLECTIONS Exhibits & C
Page 121 and 122:
Page 123 and 124:
COMMUNITY ARTS MATERIALS & SUPPLIES
Page 125 and 126:
OPERA HOUSE The historic St. George
Page 127 and 128:
Page 129 and 130:
Page 131 and 132:
LEISURE SERVICES ADMINISTRATION MAT
Page 133 and 134:
RECREATION CENTER The St. George Re
Page 135 and 136:
Page 137 and 138:
MARATHON MATERIALS & SUPPLIES CAPIT
Page 139 and 140:
COMMUNITY CENTER The Community Cent
Page 141 and 142:
CEMETERY The Cemetery Division is p
Page 143 and 144:
Page 145 and 146:
SWIMMING POOL MATERIALS & SUPPLIES
Page 147 and 148:
AQUATICS CENTER The Sand Hollow Aqu
Page 149 and 150:
Page 151 and 152:
WATER DEPARTMENT MATERIALS & SUPPLI
Page 153 and 154:
Revenue Budget 2013-14 City of St.
Page 155 and 156:
CITY OF ST. GEORGE GOVERNMENTAL UNI
Page 157 and 158:
Page 159 and 160:
Page 161 and 162:
THIS PAGE INTENTIONALLY LEFT BLANK
Page 163 and 164:
WASTEWATER COLLECTION MATERIALS & S
Page 165 and 166:
Page 167 and 168:
Page 169 and 170:
ENERGY SERVICES MATERIALS & SUPPLIE
Page 171 and 172:
Revenue Budget 2013-14 City of St.
Page 173 and 174:
Page 175 and 176:
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
GOLF DEPARTMENT SUMMARY MATERIALS &
Page 183 and 184: CITY OF ST. GEORGE GOVERNMENTAL UNI
Page 185 and 186: RED HILLS GOLF MATERIALS & SUPPLIES
Page 187 and 188: GOLF ADMINISTRATION The Golf Admini
Page 189 and 190: Budget 2013-14 City of St. George 5
Page 191 and 192: SOUTHGATE GOLF MATERIALS & SUPPLIES
Page 193 and 194: ST. GEORGE GOLF CLUB St. George Gol
Page 197 and 198: SUNBROOK GOLF MATERIALS & SUPPLIES
Page 199 and 200: THIS PAGE INTENTIONALLY LEFT BLANK
Page 209 and 210: REGIONAL WASTEWATER SYSTEM MATERIAL
Page 221 and 222: ECONOMIC DEVELOPMENT FUND The Econo
Page 225 and 226: PARK IMPACT HISTORICAL INFORMATION
Page 231 and 232: DRAINAGE IMPACT The Drainage Impact
Page 233: CITY OF ST. GEORGE GOVERNMENTAL UNI
Page 237 and 238: POLICE DEPARTMENT IMPACT The Police
Page 239 and 240: CAPITAL PROJECTS FUND - POLICE DEPT
Page 241 and 242: PUBLIC WORKS CAPITAL PROJECTS HISTO
Page 247 and 248: REPLACEMENT AIRPORT This fund was c
Page 249 and 250: 2005 FLOOD PROJECTS In January 2005
Page 251 and 252: 2010 FLOOD PROJECTS In December 201
Page 253 and 254: 2012 FLOOD PROJECTS In September 20
Page 259 and 260: DIXIE CENTER OPERATIONS On January
Page 263 and 264: SELF INSURANCE FUND The Self Insura
Page 265 and 266: INTERNAL SERVICE FUND - SELF INSURA
Page 269 and 270: POLICE DRUG SEIZURES As the Washing
Page 275 and 276: 2007 SALES TAX ROAD BOND In Novembe
Page 281 and 282: AIRPORT PFC FUND The Airport Passen
Page 285 and 286:
Page 287 and 288:
PUBLIC TRANSIT SYSTEM The City's pu
Page 289 and 290:
Page 291 and 292:
JOHNSON DINOSAUR DISCOVERY SITE In
Page 293 and 294:
Page 295 and 296:
COMMUNITY DEVELOPMENT BLOCK GRANT F
Page 297 and 298:
Page 299 and 300:
Page 301 and 302:
Page 303 and 304:
Page 305 and 306:
ECONOMIC DEVELOPMENT AGENCY - FORT
Page 307 and 308:
St. George ECONOMIC DEVELOPMENT AGE
Page 309 and 310:
Page 311 and 312:
DIXIE CENTER ECONOMIC DEVELOPMENT A
Page 313 and 314:
St. George ECONOMIC DEVELOPMENT AGE
Page 315 and 316:
show all

2013/14 Recommended Budget - City of St. George

Create successful ePaper yourself

Delete template?

Save as template?