<strong>City</strong> <strong>of</strong> <strong>St</strong>. Petersburg, Florida FY 2010 Adopted Fiscal Plan Fund Pro Forma FY 2007 Actual FY 2008 FY 2009 FY 2009 FY 2010 Actual Adopted Amended Budget FY 2011 FY 2012 FY 2013 FY 2014 Proposed Proposed Proposed Proposed Commercial Insurance Fund (5127) Appropriations by Category Personal Services 26,422 Services & Commodities 5,927,622 Revenue Sources Miscellaneous Revenue 191,341 Transfers 2,000,000 Internal Charges 6,392,352 26,612 96,457 96,457 90,077 90,198 91,559 93,050 94,778 5,251,796 4,884,280 5,068,510 5,504,223 4,878,929 4,880,964 4,885,203 4,887,665 131,779 75,000 75,000 74,256 60,000 60,000 60,000 60,000 - - - - - - - - 5,797,521 4,950,852 4,950,852 5,076,744 5,348,076 5,348,076 5,348,076 5,348,076 Total Budget Total Revenue Annual Change 5,954,044 8,583,693 2,629,649 5,278,408 5,929,300 4,980,737 5,025,852 5,164,967 5,025,852 5,594,300 5,151,000 4,969,127 5,408,076 4,972,523 5,408,076 4,978,253 5,408,076 4,982,443 5,408,076 650,892 45,115 (139,115) (443,300) 438,949 435,553 429,823 425,633 Workers' Compensation Fund (5129) Appropriations by Category Personal Services 342,191 Services & Commodities 5,399,448 Revenue Sources Charges For Services - Miscellaneous Revenue 478,805 Internal Charges 4,979,664 415,143 446,141 446,141 559,132 570,848 583,840 597,641 612,867 4,213,633 5,123,396 5,123,396 6,274,386 6,274,386 6,274,386 6,274,386 6,274,386 29,794 - - - - - - - 56,346 210,426 210,426 69,785 69,940 69,940 69,940 69,940 5,820,528 5,362,541 5,362,541 6,651,906 6,570,000 6,570,000 6,570,000 6,570,000 Total Budget Total Revenue Annual Change 5,741,639 5,458,469 (283,170) 4,628,776 5,906,668 5,569,537 5,572,967 5,569,537 5,572,967 6,833,518 6,721,691 6,845,234 6,639,940 6,858,226 6,639,940 6,872,027 6,639,940 6,887,253 6,639,940 1,277,892 3,430 3,430 (111,827) (205,294) (218,286) (232,087) (247,313) Billing & Collections Fund (5201) Appropriations by Category Personal Services 5,193,441 Services & Commodities 3,274,853 Capital Expenditures 11,096 Revenue Sources Charges For Services 1,103,782 Fines & Forfeitures 1,425 Miscellaneous Revenue 660,921 Internal Charges 6,445,325 5,400,468 5,168,965 5,249,135 5,255,669 5,377,139 5,569,765 5,774,257 5,997,505 3,265,817 4,121,312 4,121,294 3,844,273 3,850,324 3,852,217 3,854,244 3,859,409 59,860 - - - - - - - 161,115 152,824 152,824 322,824 323,124 323,624 324,124 324,624 126,980 120,000 120,000 - - - - - 1,351,505 1,296,000 1,296,000 1,240,880 1,241,000 611,000 1,276,000 1,241,000 6,662,412 7,608,655 7,608,655 7,620,296 8,287,386 8,427,386 8,602,386 8,777,386 Total Budget Total Revenue Annual Change 8,479,390 8,211,453 (267,937) 8,726,145 8,302,012 9,290,277 9,177,479 9,370,429 9,177,479 9,099,942 9,184,000 9,227,463 9,851,510 9,421,982 9,362,010 9,628,501 10,202,510 9,856,914 10,343,010 (424,133) (112,798) (192,950) 84,058 624,047 (59,972) 574,009 486,096 Internal Service Fund Reserves Used (5399) Appropriations by Category Transfers 4,099,621 2,911,309 1,027,759 1,027,759 5,161,641 2,530,356 2,399,472 2,675,754 3,077,292 Total Budget Total Revenue Annual Change 4,099,621 - (4,099,621) 2,911,309 - 1,027,759 - 1,027,759 - 5,161,641 - 2,530,356 - 2,399,472 - 2,675,754 - 3,077,292 - (2,911,309) (1,027,759) (1,027,759) (5,161,641) (2,530,356) (2,399,472) (2,675,754) (3,077,292) Fiscal Year 2010 Budget Development E - 23 Summary Reports
F GENERAL FUND SUMMARIES
- Page 1 and 2:
CITY OF ST. PETERSBURG, FLORIDA ADO
- Page 3:
CITY OF ST. PETERSBURG ADOPTED OPER
- Page 7 and 8:
City of St. Petersburg, Florida FY
- Page 9 and 10:
City of St. Petersburg, Florida FY
- Page 11 and 12:
City of St. Petersburg, Florida FY
- Page 13 and 14:
City of St. Petersburg, Florida FY
- Page 15 and 16:
A EXECUTIVE SUMMARY
- Page 17 and 18:
City of St. Petersburg, Florida FY1
- Page 19 and 20:
City of St. Petersburg, Florida FY1
- Page 21 and 22:
City of St. Petersburg, Florida FY1
- Page 23 and 24:
City of St. Petersburg, Florida FY1
- Page 25 and 26:
City of St. Petersburg, Florida FY1
- Page 27 and 28:
City of St. Petersburg, Florida FY1
- Page 29 and 30:
City of St. Petersburg, Florida FY1
- Page 31 and 32:
City of St. Petersburg, Florida FY1
- Page 33 and 34:
City of St. Petersburg, Florida FY1
- Page 35 and 36:
City of St. Petersburg, Florida FY1
- Page 37 and 38:
City of St. Petersburg, Florida FY1
- Page 39 and 40:
City of St. Petersburg, Florida FY1
- Page 41 and 42:
City of St. Petersburg, Florida FY1
- Page 43 and 44:
City of St. Petersburg, Florida FY1
- Page 45 and 46:
City of St. Petersburg, Florida FY1
- Page 47 and 48:
City of St. Petersburg, Florida FY1
- Page 49 and 50:
City of St. Petersburg, Florida FY1
- Page 51 and 52:
City of St. Petersburg, Florida FY1
- Page 53 and 54:
City of St. Petersburg, Florida FY1
- Page 55 and 56:
City of St. Petersburg, Florida FY1
- Page 57 and 58:
City of St. Petersburg, Florida FY
- Page 59 and 60:
City of St. Petersburg, Florida FY
- Page 61 and 62:
City of St. Petersburg, Florida FY
- Page 63 and 64:
City of St. Petersburg, Florida FY
- Page 65 and 66:
City of St. Petersburg, Florida FY
- Page 67 and 68:
C PERSONNEL SUMMARY
- Page 69 and 70:
FTE By Department City of St. Peter
- Page 71 and 72:
Department FTE City of St. Petersbu
- Page 73 and 74: Department FTE City of St. Petersbu
- Page 75 and 76: FY 2010 Adopted Fiscal Plan Positio
- Page 77 and 78: FY 2010 Adopted Fiscal Plan Positio
- Page 79 and 80: City of St. Petersburg, Florida FY
- Page 81 and 82: City of St. Petersburg, Florida FY
- Page 83 and 84: City of St. Petersburg, Florida FY
- Page 85 and 86: City of St. Petersburg, Florida FY
- Page 87 and 88: D REVENUE HIGHLIGHTS /OVERVIEW
- Page 89 and 90: City of St. Petersburg, Florida FY
- Page 91 and 92: City of St. Petersburg, Florida FY
- Page 93 and 94: City of St. Petersburg, Florida FY
- Page 95 and 96: City of St. Petersburg, Florida FY
- Page 97 and 98: City of St. Petersburg, Florida FY
- Page 99 and 100: City of St. Petersburg, Florida FY
- Page 101 and 102: E OPERATING FUND SUMMARIES
- Page 103 and 104: City of St. Petersburg, Florida FY
- Page 105 and 106: Fund City of St. Petersburg, Florid
- Page 107 and 108: City of St. Petersburg, Florida FY
- Page 109 and 110: City of St. Petersburg, Florida FY
- Page 111 and 112: City of St. Petersburg, Florida FY
- Page 113 and 114: City of St. Petersburg, Florida FY
- Page 115 and 116: City of St. Petersburg, Florida FY
- Page 117 and 118: City of St. Petersburg, Florida FY
- Page 119 and 120: City of St. Petersburg, Florida FY
- Page 121 and 122: City of St. Petersburg, Florida FY
- Page 123: City of St. Petersburg, Florida FY
- Page 127 and 128: City of St. Petersburg, Florida FY
- Page 129 and 130: City of St. Petersburg, Florida FY
- Page 131 and 132: City of St. Petersburg, Florida FY
- Page 133 and 134: City of St. Petersburg, Florida FY
- Page 135 and 136: City of St. Petersburg, Florida FY
- Page 137 and 138: City of St. Petersburg, Florida FY
- Page 139 and 140: City of St. Petersburg, Florida FY
- Page 141 and 142: City of St. Petersburg, Florida FY
- Page 143 and 144: City of St. Petersburg, Florida FY
- Page 145 and 146: H SPECIAL REVENUE FUNDS SUMMARIES
- Page 147 and 148: City of St. Petersburg, Florida FY
- Page 149 and 150: City of St. Petersburg, Florida FY
- Page 151 and 152: City of St. Petersburg, Florida FY
- Page 153 and 154: City of St. Petersburg, Florida FY
- Page 155 and 156: City of St. Petersburg, Florida FY
- Page 157 and 158: City of St. Petersburg, Florida FY
- Page 159 and 160: City of St. Petersburg, Florida FY
- Page 161 and 162: City of St. Petersburg, Florida FY
- Page 163 and 164: City of St. Petersburg, Florida FY
- Page 165 and 166: I SPECIAL REVENUE FUNDS SUMMARIES -
- Page 167 and 168: City of St. Petersburg, Florida FY
- Page 169 and 170: City of St. Petersburg, Florida FY
- Page 171 and 172: City of St. Petersburg, Florida FY
- Page 173 and 174: City of St. Petersburg, Florida FY
- Page 175 and 176:
City of St. Petersburg, Florida FY
- Page 177 and 178:
City of St. Petersburg, Florida FY
- Page 179 and 180:
City of St. Petersburg, Florida FY
- Page 181 and 182:
City of St. Petersburg, Florida FY
- Page 183 and 184:
City of St. Petersburg, Florida FY
- Page 185 and 186:
City of St. Petersburg, Florida FY
- Page 187 and 188:
City of St. Petersburg, Florida FY
- Page 189 and 190:
City of St. Petersburg, Florida FY
- Page 191 and 192:
City of St. Petersburg, Florida FY
- Page 193 and 194:
City of St. Petersburg, Florida FY
- Page 195 and 196:
City of St. Petersburg, Florida FY
- Page 197 and 198:
City of St. Petersburg, Florida FY
- Page 199 and 200:
City of St. Petersburg, Florida FY
- Page 201 and 202:
City of St. Petersburg, Florida FY
- Page 203 and 204:
City of St. Petersburg, Florida FY
- Page 205 and 206:
L CITY DEVELOPMENT ADMINISTRATION
- Page 207 and 208:
City of St. Petersburg, Florida FY
- Page 209 and 210:
Department Mission Statement City o
- Page 211 and 212:
City of St. Petersburg, Florida FY
- Page 213 and 214:
City of St. Petersburg, Florida FY
- Page 215 and 216:
Department Mission Statement City o
- Page 217 and 218:
Department Mission Statement City o
- Page 219 and 220:
City of St. Petersburg, Florida FY
- Page 221 and 222:
Department Mission Statement City o
- Page 223 and 224:
Department Mission Statement City o
- Page 225 and 226:
M CITY SERVICES ADMINISTRATION
- Page 227 and 228:
City of St. Petersburg, Florida FY
- Page 229 and 230:
Department Mission Statement City o
- Page 231 and 232:
City of St. Petersburg, Florida FY
- Page 233 and 234:
City of St. Petersburg, Florida FY
- Page 235 and 236:
City of St. Petersburg, Florida FY
- Page 237 and 238:
City of St. Petersburg, Florida FY
- Page 239 and 240:
Department Mission Statement City o
- Page 241 and 242:
Department Mission Statement City o
- Page 243 and 244:
N GENERAL GOVERNMENT
- Page 245 and 246:
City of St. Petersburg, Florida FY
- Page 247 and 248:
City of St. Petersburg, Florida FY
- Page 249 and 250:
Department Mission Statement City o
- Page 251 and 252:
Department Mission Statement City o
- Page 253 and 254:
Department Mission Statement City o
- Page 255 and 256:
City of St. Petersburg, Florida FY
- Page 257 and 258:
Department Mission Statement City o
- Page 259 and 260:
Department Mission Statement City o
- Page 261 and 262:
Department Mission Statement City o
- Page 263 and 264:
City of St. Petersburg, Florida FY
- Page 265 and 266:
City of St. Petersburg, Florida FY
- Page 267 and 268:
City of St. Petersburg, Florida FY
- Page 269 and 270:
City of St. Petersburg, Florida FY
- Page 271 and 272:
City of St. Petersburg, Florida FY
- Page 273 and 274:
City of St. Petersburg, Florida FY
- Page 275 and 276:
Department Mission Statement City o
- Page 277 and 278:
City of St. Petersburg, Florida FY
- Page 279 and 280:
City of St. Petersburg, Florida FY
- Page 281 and 282:
City of St. Petersburg, Florida FY
- Page 283 and 284:
City of St. Petersburg, Florida FY
- Page 285 and 286:
City of St. Petersburg, Florida FY
- Page 287 and 288:
City of St. Petersburg, Florida FY
- Page 289 and 290:
Department Mission Statement City o
- Page 291 and 292:
Department Mission Statement City o
- Page 293 and 294:
City of St. Petersburg, Florida FY
- Page 295 and 296:
City of St. Petersburg, Florida FY
- Page 297 and 298:
City of St. Petersburg, Florida FY
- Page 299 and 300:
City of St. Petersburg, Florida FY
- Page 301 and 302:
City of St. Petersburg, Florida FY
- Page 303 and 304:
City of St. Petersburg, Florida FY
- Page 305 and 306:
Department Mission Statement City o
- Page 307 and 308:
City of St. Petersburg, Florida FY
- Page 309 and 310:
City of St. Petersburg, Florida FY
- Page 311 and 312:
City of St. Petersburg, Florida FY
- Page 313 and 314:
City of St. Petersburg, Florida FY
- Page 315 and 316:
Department Mission Statement City o
- Page 317 and 318:
City of St. Petersburg, Florida FY
- Page 319 and 320:
City of St. Petersburg, Florida FY
- Page 321 and 322:
City of St. Petersburg, Florida FY
- Page 323 and 324:
City of St. Petersburg, Florida FY
- Page 325 and 326:
City of St. Petersburg, Florida FY
- Page 327 and 328:
T FY10 CIP BUDGET INTRODUCTION
- Page 329 and 330:
City of St. Petersburg, Florida FY
- Page 331 and 332:
U SUMMARY OF ALL CIP FUNDS 2010-201
- Page 333 and 334:
City of St. Petersburg, Florida 201
- Page 335 and 336:
City of St. Petersburg, Florida 201
- Page 337 and 338:
City of St. Petersburg, Florida 201
- Page 339 and 340:
City of St. Petersburg, Florida 201
- Page 341 and 342:
City of St. Petersburg, Florida 201
- Page 343 and 344:
City of St. Petersburg, Florida 201
- Page 345 and 346:
City of St. Petersburg, Florida FY
- Page 347 and 348:
City of St. Petersburg, Florida 201
- Page 349 and 350:
Project Descriptions City of St. Pe
- Page 351 and 352:
City of St. Petersburg, Florida 201
- Page 353 and 354:
City of St. Petersburg, Florida 201
- Page 355 and 356:
Project Descriptions City of St. Pe
- Page 357 and 358:
City of St. Petersburg, Florida 201
- Page 359 and 360:
City of St. Petersburg, Florida 201
- Page 361 and 362:
X ENTERPRISE FUNDS
- Page 363 and 364:
City of St. Petersburg, Florida 201
- Page 365 and 366:
City of St. Petersburg, Florida 201
- Page 367 and 368:
City of St. Petersburg, Florida 201
- Page 369 and 370:
City of St. Petersburg, Florida 201
- Page 371 and 372:
City of St. Petersburg, Florida 201
- Page 373 and 374:
City of St. Petersburg, Florida 201
- Page 375 and 376:
City of St. Petersburg, Florida 201
- Page 377 and 378:
City of St. Petersburg, Florida 201
- Page 379 and 380:
City of St. Petersburg, Florida 201
- Page 381 and 382:
City of St. Petersburg, Florida 201
- Page 383 and 384:
City of St. Petersburg, Florida 201
- Page 385 and 386:
City of St. Petersburg, Florida 201
- Page 387 and 388:
City of St. Petersburg, Florida 201
- Page 389 and 390:
Z APPENDIX
- Page 391 and 392:
City of St. Petersburg, Florida FY
- Page 393 and 394:
City of St. Petersburg, Florida FY
- Page 395 and 396:
City of St. Petersburg, Florida FY
- Page 397 and 398:
City of St. Petersburg, Florida FY
- Page 399 and 400:
City of St. Petersburg, Florida FY
- Page 401 and 402:
department’s work program for the
- Page 403 and 404:
Program: A distinct function of Cit
- Page 405 and 406:
City of St. Petersburg, Florida FY
- Page 407 and 408:
From spring to fall, Saturday morni