2011 budget summary - St. Louis County

More documents

Recommendations

Info

Table IFEDERAL AID URBAN TRUST FUND (5080)2011 BUDGET SUMMARY2011 ESTIMATED INCOME $ 14,433,946ESTIMATED FUND BALANCE DECEMBER 31, 2010BALANCE DECEMBER 31, 2009 $ 12,520,843ESTIMATED 2010 REVENUE 11,200,03923,720,882PRIOR YEAR PROJECTS RE‐BUDGETED IN 2010 8,153,258ESTIMATED 2010 EXPENDITURES 10,592,000TOTAL 2010 ESTIMATED EXPENDITURES 18,745,258ESTIMATED FUND BALANCE END 2010 4,975,624TOTAL AVAILABLE FOR APPROPRIATION 19,409,570ADOPTED APPROPRIATION 14,955,000UNAPPROPRIATED BALANCE* $ 4,454,570*The Unappropriated Balance has been programmed toward project needs in the Five Year CapitalImprovement Program. This balance is not available for expenditure on new additional projects.- 258 -
Table IIFEDERAL AID URBAN TRUST FUND (5080)ACTUAL INCOME FOR 2009 ANDESTIMATED INCOME FOR 2010 AND 20112009 2010 2011ACTUAL ESTIMATE ESTIMATEINVESTMENT EARNINGS $ 86,486 $ 94,629 $ 129,746RENTS 5,400 7,200 7,200STATE AID ‐ CART 3,000,000 3,000,000 3,000,000FEDERAL GRANTS 3,274,470 5,325,100 9,479,000STATE GRANTS 400,766 20,000 100,000LOCAL GOVERNMENT GRANTS 6,812,577 2,072,740 1,523,000OTHER GRANTS 1,155,630 680,370 195,000OTHER REVENUE 16,445 ‐ ‐FUND TOTAL $ 14,751,773 $ 11,200,039 $ 14,433,946- 259 -
Page 7 and 8:
ST. LOUIS COUNTY EXECUTIVECHIEF OPE
Page 12:
READER’S GUIDENarrative Organizat
Page 17 and 18:
Although the Recommended Budget con
Page 19 and 20:
ST. LOUIS COUNTY2011 BUDGET SUMMARY
Page 21 and 22:
IntroductionSt. Louis County was es
Page 23 and 24:
ST. LOUIS COUNTY GOVERNMENTOrganiza
Page 25 and 26:
County Council DistrictsSt. Louis C
Page 27 and 28:
INTRODUCTIONSection 8.050. If recom
Page 29 and 30:
INTRODUCTIONSt. Louis County Govern
Page 31 and 32:
INTRODUCTIONoperation financed prim
Page 33 and 34:
INTRODUCTIONBUDGET CALENDARDate (20
Page 35 and 36:
INTRODUCTIONST. LOUIS COUNTY2011 BU
Page 37 and 38:
INTRODUCTIONST. LOUIS COUNTY, MISSO
Page 39 and 40:
Executive SummaryThe 2011 budget fo
Page 41 and 42:
EXECUTIVE SUMMARYBecause there is n
Page 43 and 44:
EXECUTIVE SUMMARYCommodities and Su
Page 45 and 46:
EXECUTIVE SUMMARYSt. Louis County C
Page 47 and 48:
EXECUTIVE SUMMARYinclude payroll, c
Page 49 and 50:
EXECUTIVE SUMMARYAssure cost‐effe
Page 51 and 52:
EXECUTIVE SUMMARYThis reduction is
Page 53 and 54:
EXECUTIVE SUMMARYThe 2011 budget is
Page 55 and 56:
Revenue ForecastREVENUE FORECASTING
Page 57 and 58:
REVENUE FORECASTIn 2010, revenues f
Page 59 and 60:
REVENUE FORECASTHISTORICAL PROPERTY
Page 61 and 62:
REVENUE FORECASTSales taxes receive
Page 63 and 64:
REVENUE FORECASTEnterprise FundsEnt
Page 65 and 66:
Summary TablesIn prior years, the b
Page 67 and 68:
Table IIGENERAL FUND (1010)ACTUAL I
Page 69 and 70:
Table ISPECIAL ROAD & BRIDGE FUND (
Page 71 and 72:
Table IISPECIAL ROAD & BRIDGE FUND
Page 73 and 74:
Table IIHEALTH FUND (1030)ACTUAL IN
Page 75 and 76:
- 69 -
Page 77 and 78:
Table IIPARK MAINTENANCE FUND (1050
Page 79 and 80:
Table IISPIRIT OF ST. LOUIS AIRPORT
Page 81 and 82:
Table IIDEBT SERVICE FUND (1110)ACT
Page 83 and 84:
Table IIFEDERAL AID URBAN TRUST FUN
Page 85 and 86:
Table IIASSESSMENT FUND (5570)ACTUA
Page 87 and 88:
Table IISEWER LATERAL FUND (5580)AC
Page 89 and 90:
Table IITRANSPORTATION HIGHWAY FUND
Page 91 and 92:
Table IITRANSPORTATION TRUST FUND (
Page 93 and 94:
Table IIPUBLIC MASS TRANSIT FUND (5
Page 95 and 96:
Table IIPOLICE AIR SUPPORT PROGRAM
Page 97 and 98:
Table IIEMERGENCY COMMUNICATIONS FU
Page 99 and 100:
Table IICHILDREN'S SERVICE FUND (59
Page 101 and 102:
Table IICONVENTION & RECREATION TRU
Page 103 and 104:
Table IIWATER SERVICE LINE FUND (86
Page 105 and 106:
Table IISOLID WASTE MANAGEMENT FUND
Page 107 and 108:
SewerLateral(5580)Trans.Highway(559
Page 109 and 110:
SewerLateral(5580)Trans.Highway(559
Page 111 and 112:
2005 2006 2007 2008 2009 2010 2011A
Page 113 and 114:
2005 2006 2007 2008 2009 2010 2011A
Page 115 and 116:
2009Actual OriginalADJUSTED20102011
Page 117 and 118:
DEPT. REQUESTCHANGE: 2010‐2011Pos
Page 119 and 120:
Chapter Summary2007ActualExpend.Eco
Page 121 and 122:
ST. LOUIS COUNTY ECONOMIC COUNCILBe
Page 123 and 124:
ST. LOUIS COUNTY ECONOMIC COUNCILBU
Page 125 and 126:
DEPARTMENT OF HIGHWAYS AND TRAFFICD
Page 127 and 128:
DEPARTMENT OF HIGHWAYS AND TRAFFICD
Page 129 and 130:
DEPARTMENT OF HIGHWAYS AND TRAFFICB
Page 131 and 132:
- 125 -
Page 133 and 134:
DEPARTMENT OF PLANNINGBegan the red
Page 135 and 136:
DEPARTMENT OF PLANNINGDEPARTMENT OR
Page 137 and 138:
- 131 -
Page 139 and 140:
DEPARTMENT OF PUBLIC WORKSreduce th
Page 141 and 142:
DEPARTMENT OF PUBLIC WORKSAdministr
Page 143 and 144:
DEPARTMENT OF PUBLIC WORKSBUDGET SU
Page 145 and 146:
- 139 -
Page 147 and 148:
SPIRIT OF ST. LOUIS AIRPORTMAJOR AC
Page 149 and 150:
SPIRIT OF ST. LOUIS AIRPORTBUDGET S
Page 151 and 152:
Chapter Summary2007ActualExpend.Chi
Page 153 and 154:
ST LOUIS COUNTY CHILDREN’S SERVIC
Page 155 and 156:
ST LOUIS COUNTY CHILDREN’S SERVIC
Page 157 and 158:
DEPARTMENT OF HEALTHMAJOR ACCOMPLIS
Page 159 and 160:
DEPARTMENT OF HEALTHPersonnelThe Pe
Page 161 and 162:
DEPARTMENT OF HEALTHBUDGET SUMMARY
Page 163 and 164:
DEPARTMENT OF HEALTH2007ActualExpen
Page 165 and 166:
DEPARTMENT OF HUMAN SERVICESApplied
Page 167 and 168:
DEPARTMENT OF HUMAN SERVICESDEPARTM
Page 169 and 170:
- 163 -
Page 171 and 172:
PUBLIC ADMINISTRATOR2011 UNFUNDED P
Page 173 and 174:
Chapter Summary2007ActualExpend.Jud
Page 175 and 176:
DEPARTMENT OF JUDICIAL ADMINISTRATI
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
- 175 -
Page 183 and 184:
DEPARTMENT OF JUSTICE SERVICESMAJOR
Page 185 and 186:
DEPARTMENT OF JUSTICE SERVICESPERFO
Page 187 and 188:
DEPARTMENT OF JUSTICE SERVICESBUDGE
Page 189 and 190:
MUNICIPAL COURT2011 BUDGET HIGHLIGH
Page 191 and 192:
- 185 -
Page 193 and 194:
COUNTY POLICEvehicle theft are clas
Page 195 and 196:
COUNTY POLICEPERFORMANCE MEASURES20
Page 197 and 198:
COUNTY POLICEBUDGET SUMMARY ($ in t
Page 199 and 200:
- 193 -
Page 201 and 202:
PROSECUTING ATTORNEY$8.6$8.4$8.2$8.
Page 203 and 204:
PROSECUTING ATTORNEYBUDGET SUMMARY
Page 205 and 206:
EMERGENCY COMMUNICATIONS COMMISSION
Page 207 and 208:
- 201 -
Page 209 and 210:
FIRE STANDARDS COMMISSIONPERFORMANC
Page 211 and 212:
Chapter Summary2007ActualExpend.Par
Page 213 and 214: DEPARTMENT OF PARKS & RECREATION- 2
Page 215 and 216: DEPARTMENT OF PARKS & RECREATIONCen
Page 217 and 218: DEPARTMENT OF PARKS & RECREATIONBUD
Page 219 and 220: Chapter Summary2007ActualExpend.Adm
Page 221 and 222: DEPARTMENT OF ADMINISTRATIONDepartm
Page 223 and 224: DEPARTMENT OF ADMINISTRATIONCAPSThe
Page 225 and 226: DEPARTMENT OF ADMINISTRATIONBUDGET
Page 227 and 228: BOUNDARY COMMISSIONBUDGET SUMMARY (
Page 229 and 230: COUNTY COUNCIL$1.9$1.8$1.8$1.7$1.7$
Page 231 and 232: COUNTY COUNCILBUDGET SUMMARY ($ in
Page 233 and 234: COUNTY COUNSELORPERFORMANCE MEASURE
Page 235 and 236: - 229 -
Page 237 and 238: COUNTY EXECUTIVEBUDGET SUMMARY ($ i
Page 239 and 240: BOARD OF ELECTION COMMISSIONERS5‐
Page 241 and 242: BOARD OF ELECTION COMMISSIONERSBUDG
Page 243 and 244: DEPARTMENT OF REVENUEMAJOR ACCOMPLI
Page 245 and 246: DEPARTMENT OF REVENUEPERFORMANCE ME
Page 247 and 248: - 241 -
Page 249 and 250: UNIVERSITY OF MISSOURI EXTENSIONThe
Page 251 and 252: UNIVERSITY OF MISSOURI EXTENSIONBUD
Page 253 and 254: MISCELLANEOUS2007ActualExpend.2008A
Page 255 and 256: Debt ManagementSt. Louis County iss
Page 257 and 258: DEBT MANAGEMENTOUTSTANDING SPECIAL
Page 259 and 260: 2011‐2015 Capital Improvement Pro
Page 261 and 262: 2011‐2015 CAPITAL IMPROVEMENT PRO
Page 263: 2011‐2015 CAPITAL IMPROVEMENT PRO
Page 267 and 268: Table IITRANSPORTATION HIGHWAY FUND
Page 269 and 270: Capital Construction Program2011 AF
Page 271 and 272: 2011Projected2012Projected2013Proje
Page 273 and 274: 2011ProjectedDepartment of Highways
Page 275 and 276: 2011ProjectedDepartment of Highways
Page 277 and 278: CAPITAL IMPROVEMENTS BY FACILITY AN
Page 279 and 280: FACILITYEmergency 911CenterFaustPRO
Page 281 and 282: FACILITYKennedy RecComplexPROJECTPR
Page 283 and 284: FACILITYPROJECTPRIORYEARS 2011 2012
Page 285 and 286: GrantsSt. Louis County receives gra
Page 287 and 288: DEPT PROJECT / PROGRAM FUNDING SOUR
Page 293 and 294: St. Louis County MissouriSummary of
Page 295 and 296: # Name Purpose5620 Public Mass Tran
Page 297 and 298: ST. LOUIS COUNTY, MISSOURIPROPERTY
Page 299 and 300: ST. LOUIS COUNTY, MISSOURIRATIO OF
Page 301 and 302: ST. LOUIS COUNTY, MISSOURIPRINCIPAL
Page 303 and 304: ST. LOUIS COUNTY, MISSOURIINVESTMEN
Page 305 and 306: Investments shall be made with judg
Page 307 and 308: St. Louis County shall have a depos
Page 309 and 310: transaction should be reviewed.REPO
Page 311 and 312: GLOSSARY & ACRONYMSCapital Expendit
Page 313 and 314: GLOSSARY & ACRONYMSMaster Lease ‐
Page 315 and 316:
GLOSSARY & ACRONYMSFY - Fiscal Year
show all

2011 budget summary - St. Louis County

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

Delete template?

Save as template?