City of St. Petersburg, Florida – FY 2012 <strong>Adopted</strong> Fiscal Plan Appropriations By Fund/Program FY 2009 Actual FY 2010 Actual FY 2011 <strong>Adopted</strong> FY 2011 Amended FY 2011 Estimated FY 2012 <strong>Adopted</strong> FY 2012 Change PC Replacement Subsidies & Contingency Program 0 3,638,761 0 0 0 0 0.00% Radio Replacement Subsidies & Contingency Program 0 1,162,851 0 0 0 0 0.00% Supply Management Materials Management Program Subsidies & Contingency Program (19,409) 0 (11,395) 249,523 0 0 0 0 0 0 0 0 0.00% 0.00% Totals for Supply Management (19,409) 238,128 0 0 0 0 0.00% Life Insurance Subsidies & Contingency Program 0 216,035 0 0 0 0 0.00% General Liabilities Claims Subsidies & Contingency Program 0 12,111,560 0 0 0 0 0.00% Commercial Insurance Subsidies & Contingency Program 0 1,533,744 0 0 0 0 0.00% Billing & Collections Subsidies & Contingency Program 0 1,466,197 0 0 0 0 0.00% Deferred Compensation - ICMA Pension Support Program 1,621,663 4,285,615 0 0 0 0 0.00% Total <strong>Budget</strong> 214,553,564 214,362,656 68,452,418 85,081,354 81,036,999 71,112,379 3.89% Revenue Sources FY 2009 Actual FY 2010 Actual FY 2011 <strong>Adopted</strong> FY 2011 Amended FY 2011 Estimated FY 2012 <strong>Adopted</strong> FY 2012 Change Property Taxes 95,140,129 83,484,249 74,922,762 74,922,762 75,037,770 70,116,254 (6.42%) Franchise Tax 21,014,619 22,159,989 20,814,460 20,814,460 20,594,209 20,604,256 (1.01%) Utility Tax 38,633,875 39,711,520 39,234,858 39,234,858 38,338,558 38,312,887 (2.35%) Business Taxes 2,596,245 2,405,903 2,500,000 2,500,000 3,974,620 2,500,000 0.00% Contractors Permits 4,750 4,370 500 500 52,489 0 (100.00%) Other License And Permits 4,250 13,750 5,100 5,100 0 5,100 0.00% State Shared Revenue 21,695,936 21,522,551 22,398,873 22,398,873 22,747,288 20,848,174 (6.92%) Shared Revenue 39,047,572 35,467,727 15,556,179 15,556,179 16,797,863 18,098,069 16.34% General Government 28,423 24,507 34,000 34,000 17,364 34,000 0.00% Other Charges For Services 361 10 48,600 48,600 0 48,600 0.00% Violation Of Local Ordinances 2,500 0 0 0 0 0 0.00% Interest Earnings 9,393,064 12,131,670 5,512,629 5,512,629 12,290,075 2,626,712 (52.35%) Rents And Royalties 94,957 98,718 23,000 23,000 128,417 23,000 0.00% Special Assessment 104,642 184,011 140,000 140,000 130,000 140,000 0.00% Sale Of Fixed Assets 0 0 10,000 10,000 0 10,000 0.00% Contributions And Donations 3,251,744 43,347,793 0 0 5,923,480 0 0.00% Misc Revenue 25,048 67,088 102,695 102,695 5,529 102,695 0.00% General & Administrative 829,812 1,084,772 1,438,752 1,438,752 1,438,752 1,461,792 1.60% Payment In Lieu Of Taxes 13,707,907 14,185,748 14,572,836 14,572,836 14,572,836 14,553,396 (0.13%) Debt Proceeds 28,286,131 0 0 0 10,298,289 1,188,752 0.00% Department Charges 501,746 495,448 0 0 (1) 0 0.00% Other Charges 0 (123) 0 0 (304) 0 0.00% Transfer From General Fund 7,218,918 2,625,421 2,618,006 2,618,006 2,988,465 2,635,316 0.66% Transfer From Economic Stability 38,048 0 0 0 0 0 0.00% Transfer From Utility Tax Revenue 36,462,221 41,659,725 0 0 0 0 0.00% Transfer From Local Option Tax Revenue 3,520,087 3,517,996 0 0 0 0 0.00% Transfer From Franchise Tax Revenue 23,235,658 21,018,607 0 2,896,856 0 0 0.00% Transfer From Excise Tax Revenue 20,109,732 19,765,678 831,495 831,495 831,945 1,431,495 72.16% Transfer From Emergency Medical Services 0 0 0 6,950 6,950 0 0.00% Transfer From Parking Revenue 0 0 100,000 100,000 99,996 404,580 304.58% Transfer From School Crossing Guard Donation 658,542 355,437 300,000 300,000 239,667 300,000 0.00% Transfer From Weeki Wachee 0 0 0 0 0 20,000 0.00% Fiscal Year 2012 H-17 Summary Reports
City of St. Petersburg, Florida – FY 2012 <strong>Adopted</strong> Fiscal Plan Revenue Sources FY 2009 Actual FY 2010 Actual FY 2011 <strong>Adopted</strong> FY 2011 Amended FY 2011 Estimated FY 2012 <strong>Adopted</strong> FY 2012 Change Transfer From Pro Sports Facility 2,000,004 2,000,004 2,000,004 2,000,004 2,000,004 2,000,004 0.00% Transfer From Downtown Redevelopment 5,645,697 7,501,854 7,533,729 7,562,729 7,562,729 8,169,124 8.43% District Transfer From Community Development 285,605 841,153 828,632 828,632 758,347 780,431 (5.82%) Block Grant Transfer From Community Redevelopment 9,259,610 8,867,559 6,712,750 6,712,750 6,885,266 6,703,500 (0.14%) District Transfer From Stadium Debt 549,888 242,873 300,000 300,000 143,514 245,000 (18.33%) Service Transfer From Weeki Wachee 155,000 0 0 0 0 0 0.00% <strong>Capital</strong> <strong>Improvement</strong>s Transfer From Water Resources 12,485,618 14,922,808 14,923,400 14,923,400 15,838,345 17,130,250 14.79% Transfer From Water Cost Stabilization 0 0 0 0 2,176,756 0 0.00% Transfer From Stormwater Utility 1,055,061 1,057,856 1,053,000 1,053,000 1,053,000 1,058,000 0.47% <strong>Operating</strong> Transfer From Sanitation <strong>Operating</strong> 455,076 797,807 455,076 455,076 455,076 455,076 0.00% Transfer From Airport <strong>Operating</strong> 0 0 50,000 50,000 50,004 50,000 0.00% Transfer From Marina <strong>Operating</strong> 300,000 300,000 300,000 300,000 300,000 310,000 3.33% Transfer From Fleet Management 0 721,716 0 0 0 0 0.00% Transfer From Equipment Replacement 0 1,757,828 0 0 0 0 0.00% Transfer From Information 0 1,457,833 300,000 300,000 300,000 200,000 (33.33%) & Communication Services Transfer From PC Replacement 0 3,638,761 0 0 (155,906) 0 0.00% Transfer From Radio Replacement 0 1,162,851 0 0 0 0 0.00% Transfer From Supply Management 0 249,523 0 0 0 0 0.00% Transfer From Print Shop 0 0 0 0 (50,908) 0 0.00% Transfer From Life Insurance 0 216,035 0 0 0 0 0.00% Transfer From General Liabilities 0 12,111,560 0 0 0 0 0.00% Claims Transfer From Commercial Insurance 0 1,533,744 0 0 0 0 0.00% Transfer From Billing & Collections 0 1,466,197 0 0 0 0 0.00% General Fund (172,267,470) (178,053,764) (166,662,654) (167,865,940) (166,677,074) (162,648,029) (2.41%) Franchise Tax Revenue 3,847,252 (797,992) 0 2,896,856 0 0 0.00% Utility Tax Revenue (2,171,642) 9,373,356 0 0 0 0 0.00% Economic Development 0 12,636 0 0 0 0 0.00% Water Resources (1,885,245) (544,263) (51,532) (51,532) (2,025,512) (20,469) (60.28%) Preservation Reserve (3,918) (855) (5,000) (5,000) (408) 0 (100.00%) Stadium Debt Service (133,918) (148,375) (160,875) (160,875) 18,311 (172,861) 7.45% Excise Tax Revenue 2,165,866 266,975 560,710 560,710 630,594 1,431,495 155.30% Billing & Collections 5,342 1,466,445 0 0 (1) 0 0.00% Pro Sports Facility (1,305) (44) (9,996) (9,996) (7) (3,968) (60.30%) Local Option Tax Revenue 2,871,901 3,782,900 0 4,503,245 4,502,252 0 0.00% Bayboro Harbor Tax Increment 0 (151,662) (95,458) (95,458) (68,723) (38,316) (59.86%) District Community Redevelopment District (765,920) 2,501,388 (894,525) (894,525) (1,270,738) (1,270,181) 42.00% Intown West Tax Increment 0 (502,419) (326,389) (326,389) (313,314) (215,912) (33.85%) District Industrial Development (482) 123,605 0 0 0 0 0.00% Health Facilities Authority (9,912) (4,853) 0 0 158 0 0.00% Weeki Wachee (1,165,055) (577,728) (240,000) 1,462,954 (100,525) (19,160) (92.02%) Marina <strong>Operating</strong> 0 (286,930) 0 0 0 0 0.00% Assessments Revenue 114,723 (45,100) (13,874) (13,874) 6,144 (57,757) 316.30% Sanitation <strong>Operating</strong> 0 342,731 0 0 0 0 0.00% Water Resources Debt (5,174,780) (1,623,133) (52,782) 788,107 (5,948,415) (423,969) 703.25% General Liabilities Claims 0 12,111,560 0 0 0 0 0.00% Deferred Compensation - ICMA (1,821,471) (44,363,568) 0 0 (12,287,972) 0 0.00% Economic Stability (5,260,011) (1,230,749) (500,000) (999,206) (303,762) (198,600) (60.28%) Municipal Office Buildings (25,774) (7,910) 0 275,000 274,861 0 0.00% Water Cost Stabilization 0 (793,921) 0 0 (396,387) 0 0.00% Technology & Infrastructure 0 (10,357,139) (98,500) (98,500) 155,141 (39,124) (60.28%) Fund Workers' Compensation 0 (5,989,836) 0 0 0 0 0.00% Utility Tax Debt Service (667) 941,500 0 0 0 0 0.00% Building Permit Special Revenue (31,064) (2,839) 0 0 (242) 0 0.00% Equipment Replacement 333 1,696,898 0 0 3,610 0 0.00% Downtown Redevelopment District (3,702,888) 2,313,237 820,979 5,967,685 843,136 1,465,624 78.52% Commercial Insurance 0 1,533,744 0 0 0 0 0.00% Redevelopment Debt Service 1,633,000 0 0 0 0 0 0.00% Community Housing Donation (44,527) (89,614) 0 0 (30,832) 0 0.00% Information & Communication 0 1,057,837 0 0 50,947 0 0.00% Services Fleet Management (3,669) 721,716 0 0 0 0 0.00% Fiscal Year 2012 H-18 Summary Reports
- Page 1 and 2:
CITY OF ST. PETERSBURG FLORIDA Adop
- Page 3 and 4:
CITY OF ST. PETERSBURG OPERATING BU
- Page 5 and 6:
USING THIS ONLINE VERSION: THROUGHO
- Page 7 and 8:
City of St. Petersburg, Florida- FY
- Page 9 and 10:
City of St. Petersburg, Florida- FY
- Page 11 and 12:
Section A EXECUTIVE SUMMARY
- Page 13 and 14:
City of St. Petersburg, Florida - F
- Page 15 and 16:
City of St. Petersburg, Florida - F
- Page 17 and 18:
City of St. Petersburg, Florida - F
- Page 19 and 20:
City of St. Petersburg, Florida - F
- Page 21 and 22:
City of St. Petersburg, Florida - F
- Page 23 and 24:
City of St. Petersburg, Florida - F
- Page 25 and 26:
City of St. Petersburg, Florida - F
- Page 27 and 28:
City of St. Petersburg, Florida - F
- Page 29 and 30:
City of St. Petersburg, Florida - F
- Page 31 and 32:
City of St. Petersburg, Florida - F
- Page 33 and 34:
City of St. Petersburg, Florida - F
- Page 35 and 36:
City of St. Petersburg, Florida - F
- Page 37 and 38:
City of St. Petersburg, Florida - F
- Page 39 and 40:
City of St. Petersburg, Florida - F
- Page 41 and 42:
City of St. Petersburg, Florida - F
- Page 43 and 44:
City of St. Petersburg, Florida - F
- Page 45 and 46:
City of St. Petersburg, Florida - F
- Page 47 and 48:
City of St. Petersburg, Florida - F
- Page 49 and 50:
City of St. Petersburg, Florida - F
- Page 51 and 52:
City of St. Petersburg, Florida - F
- Page 53 and 54:
City of St. Petersburg, Florida - F
- Page 55 and 56:
Section B FISCAL POLICIES
- Page 57 and 58:
City of St. Petersburg, Florida - F
- Page 59 and 60:
City of St. Petersburg, Florida - F
- Page 61 and 62:
City of St. Petersburg, Florida - F
- Page 63 and 64:
City of St. Petersburg, Florida - F
- Page 65 and 66:
City of St. Petersburg, Florida - F
- Page 67 and 68:
City of St. Petersburg, Florida - F
- Page 69 and 70:
City of St. Petersburg, Florida - F
- Page 71 and 72:
City of St. Petersburg, Florida - F
- Page 73 and 74:
City of St. Petersburg, Florida - F
- Page 75 and 76:
City of St. Petersburg, Florida - F
- Page 77 and 78:
Section D REVENUE HIGHLIGHTS
- Page 79 and 80:
City of St. Petersburg, Florida - F
- Page 81 and 82:
Utility Taxes: City of St. Petersbu
- Page 83 and 84:
City of St. Petersburg, Florida - F
- Page 85 and 86:
City of St. Petersburg, Florida - F
- Page 87 and 88:
City of St. Petersburg, Florida - F
- Page 89 and 90:
City of St. Petersburg, Florida - F
- Page 91 and 92:
City of St. Petersburg, Florida - F
- Page 93 and 94:
City of St. Petersburg, Florida - F
- Page 95 and 96:
City of St. Petersburg, Florida - F
- Page 97 and 98:
City of St. Petersburg, Florida - F
- Page 99 and 100:
City of St. Petersburg, Florida - F
- Page 101 and 102:
City of St. Petersburg, Florida - F
- Page 103 and 104:
City of St. Petersburg, Florida - F
- Page 105 and 106:
City of St. Petersburg, Florida - F
- Page 107 and 108:
City of St. Petersburg, Florida - F
- Page 109 and 110:
City of St. Petersburg, Florida - F
- Page 111 and 112:
City of St. Petersburg, Florida - F
- Page 113 and 114:
City of St. Petersburg, Florida - F
- Page 115 and 116:
City of St. Petersburg, Florida - F
- Page 117 and 118:
City of St. Petersburg, Florida - F
- Page 119 and 120:
City of St. Petersburg, Florida - F
- Page 121 and 122:
City of St. Petersburg, Florida - F
- Page 123 and 124:
City of St. Petersburg, Florida - F
- Page 125 and 126:
City of St. Petersburg, Florida - F
- Page 127 and 128:
City of St. Petersburg, Florida - F
- Page 129 and 130:
City of St. Petersburg, Florida - F
- Page 131 and 132:
City of St. Petersburg, Florida - F
- Page 133 and 134:
City of St. Petersburg, Florida - F
- Page 135 and 136:
City of St. Petersburg, Florida - F
- Page 137 and 138:
City of St. Petersburg, Florida - F
- Page 139 and 140:
City of St. Petersburg, Florida - F
- Page 141 and 142:
City of St. Petersburg, Florida - F
- Page 143 and 144:
City of St. Petersburg, Florida - F
- Page 145 and 146:
City of St. Petersburg, Florida - F
- Page 147 and 148:
City of St. Petersburg, Florida - F
- Page 149 and 150:
City of St. Petersburg, Florida - F
- Page 151 and 152:
City of St. Petersburg, Florida - F
- Page 153 and 154:
City of St. Petersburg, Florida - F
- Page 155 and 156:
City of St. Petersburg, Florida - F
- Page 157 and 158:
City of St. Petersburg, Florida - F
- Page 159 and 160:
City of St. Petersburg, Florida - F
- Page 161 and 162:
City of St. Petersburg, Florida - F
- Page 163 and 164: City of St. Petersburg, Florida - F
- Page 165 and 166: City of St. Petersburg, Florida - F
- Page 167 and 168: City of St. Petersburg, Florida - F
- Page 169 and 170: Section F DEBT SERVICE
- Page 171 and 172: City of St. Petersburg, Florida - F
- Page 173 and 174: Section G CITY DEVELOPMENT
- Page 175 and 176: City of St. Petersburg, Florida - F
- Page 177 and 178: City of St. Petersburg, Florida - F
- Page 179 and 180: City of St. Petersburg, Florida - F
- Page 181 and 182: City of St. Petersburg, Florida - F
- Page 183 and 184: City of St. Petersburg, Florida - F
- Page 185 and 186: City of St. Petersburg, Florida - F
- Page 187 and 188: City of St. Petersburg, Florida - F
- Page 189 and 190: Department Mission Statement City o
- Page 191 and 192: City of St. Petersburg, Florida - F
- Page 193 and 194: Department Mission Statement City o
- Page 195 and 196: Department Mission Statement City o
- Page 197 and 198: Section H GENERAL GOVERNMENT
- Page 199 and 200: City of St. Petersburg, Florida - F
- Page 201 and 202: City of St. Petersburg, Florida - F
- Page 203 and 204: City of St. Petersburg, Florida - F
- Page 205 and 206: Department Mission Statement City o
- Page 207 and 208: Department Mission Statement City o
- Page 209 and 210: Department Mission Statement City o
- Page 211 and 212: Department Mission Statement City o
- Page 213: City of St. Petersburg, Florida - F
- Page 217 and 218: City of St. Petersburg, Florida - F
- Page 219 and 220: City of St. Petersburg, Florida - F
- Page 221 and 222: City of St. Petersburg, Florida - F
- Page 223 and 224: City of St. Petersburg, Florida - F
- Page 225 and 226: City of St. Petersburg, Florida - F
- Page 227 and 228: City of St. Petersburg, Florida - F
- Page 229 and 230: City of St. Petersburg, Florida - F
- Page 231 and 232: City of St. Petersburg, Florida - F
- Page 233 and 234: City of St. Petersburg, Florida - F
- Page 235 and 236: City of St. Petersburg, Florida - F
- Page 237 and 238: City of St. Petersburg, Florida - F
- Page 239 and 240: City of St. Petersburg, Florida - F
- Page 241 and 242: City of St. Petersburg, Florida - F
- Page 243 and 244: City of St. Petersburg, Florida - F
- Page 245 and 246: City of St. Petersburg, Florida - F
- Page 247 and 248: City of St. Petersburg, Florida - F
- Page 249 and 250: City of St. Petersburg, Florida - F
- Page 251 and 252: City of St. Petersburg, Florida - F
- Page 253 and 254: Section J PUBLIC SAFETY
- Page 255 and 256: City of St. Petersburg, Florida - F
- Page 257 and 258: City of St. Petersburg, Florida - F
- Page 259 and 260: City of St. Petersburg, Florida - F
- Page 261 and 262: City of St. Petersburg, Florida - F
- Page 263 and 264: City of St. Petersburg, Florida - F
- Page 265 and 266:
Section K PUBLIC WORKS
- Page 267 and 268:
City of St. Petersburg, Florida - F
- Page 269 and 270:
City of St. Petersburg, Florida - F
- Page 271 and 272:
City of St. Petersburg, Florida - F
- Page 273 and 274:
Department Mission Statement City o
- Page 275 and 276:
Department Mission Statement City o
- Page 277 and 278:
City of St. Petersburg, Florida - F
- Page 279 and 280:
Department Mission Statement City o
- Page 281 and 282:
Objective and Performance Measure C
- Page 283 and 284:
City of St. Petersburg, Florida - F
- Page 285 and 286:
City of St. Petersburg, Florida - F
- Page 287 and 288:
City of St. Petersburg, Florida - F
- Page 289 and 290:
Section L Capital Improvement Progr
- Page 291 and 292:
City of St. Petersburg, Florida - F
- Page 293 and 294:
Section M Capital Improvement Progr
- Page 295 and 296:
City of St. Petersburg, Florida - F
- Page 297 and 298:
City of St. Petersburg, Florida - F
- Page 299 and 300:
City of St. Petersburg, Florida - F
- Page 301 and 302:
City of St. Petersburg, Florida - F
- Page 303 and 304:
City of St. Petersburg, Florida - F
- Page 305 and 306:
City of St. Petersburg, Florida - F
- Page 307 and 308:
City of St. Petersburg, Florida - F
- Page 309 and 310:
City of St. Petersburg, Florida - F
- Page 311 and 312:
City of St. Petersburg, Florida - F
- Page 313 and 314:
City of St. Petersburg, Florida - F
- Page 315 and 316:
City of St. Petersburg, Florida - F
- Page 317 and 318:
City of St. Petersburg, Florida - F
- Page 319 and 320:
City of St. Petersburg, Florida - F
- Page 321 and 322:
Project Descriptions City of St. Pe
- Page 323 and 324:
City of St. Petersburg, Florida - F
- Page 325 and 326:
City of St. Petersburg, Florida - F
- Page 327 and 328:
City of St. Petersburg, Florida - F
- Page 329 and 330:
City of St. Petersburg, Florida - F
- Page 331 and 332:
City of St. Petersburg, Florida - F
- Page 333 and 334:
City of St. Petersburg, Florida - F
- Page 335 and 336:
City of St. Petersburg, Florida - F
- Page 337 and 338:
City of St. Petersburg, Florida - F
- Page 339 and 340:
City of St. Petersburg, Florida - F
- Page 341 and 342:
City of St. Petersburg, Florida - F
- Page 343 and 344:
City of St. Petersburg, Florida - F
- Page 345 and 346:
City of St. Petersburg, Florida - F
- Page 347 and 348:
City of St. Petersburg, Florida - F
- Page 349 and 350:
City of St. Petersburg, Florida - F
- Page 351 and 352:
City of St. Petersburg, Florida - F
- Page 353 and 354:
Section Q Capital Improvement Progr
- Page 355 and 356:
City of St. Petersburg, Florida - F
- Page 357 and 358:
City of St. Petersburg, Florida - F
- Page 359 and 360:
City of St. Petersburg, Florida - F
- Page 361:
APPENDICES
- Page 371 and 372:
City of St. Petersburg, Florida - F
- Page 373 and 374:
City of St. Petersburg, Florida - F
- Page 375 and 376:
City of St. Petersburg, Florida - F
- Page 377 and 378:
City of St. Petersburg, Florida- FY
- Page 379:
Look At What We Can Accomplish! ST.