Fiscal Year 2013 Recommended Budget Book - Lake County

More documents

Recommendations

Info

Detail of Capital Improvements by Fund and DepartmentFY 2013Fund/Department/Division Project TotalTotal Grant Funds $ 5,320,418Total Operating Budget $ 27,294,204Parks Capital Projects (3020)Capital Projects FundsPublic ResourcesGeneral Parks ProjectsNorth Lake Community Park - Sports lighting, restroom and concession building 40002 $ 321,700P.E.A.R. Park - Bird Watching Blind 40006 70,000P.E.A.R. Park - Phase II: Tennis and Pickleball Courts and Pathway 40006 136,210Lake Idamere Park - Miracle field 40011 25,000Pine Forest Park - Baseball fields 40015 55,810East Lake Community Park - Athletic fields, facilities and lime rock 40018 486,207Minneola Athletic Complex (MAC) - Fields, playground, pavilion and amenities 40036 340,925Total Public Resources $ 1,435,852Total Parks Capital Projects $ 1,435,852Renewal Sales Tax Capital Projects (3030)Facilities Development and ManagementCapital ProjectsHistoric Courthouse Renovation 80041 $ 1,328,527Animal Services Building Renovation 80055 1,105,708Total Facilities Development and Management $ 2,434,235Non-DepartmentalCapital ProjectsSouth Lake Community Park 40003 $ 1,467,212Total Non-Departmental $ 1,467,212Total Renewal Sales Tax Capital Projects $ 3,901,447Renewal Sales Tax Capital Projects - PW (3040)Public WorksCapital ProjectsSR19 and CR450E - Right of Way/Easement and Construction 50013 $ 124,000CR 450 - Construction 50009 450,000Countywide Sidewalks and Trails 504,385Countywide Resurfacing 2,027,041Infrastructure - Undesignated 3,499,939Total Public Works $ 6,605,365Total Renewal Sales Tax Capital Projects - PW $ 6,605,365H - 36
Detail of Capital Improvements by Fund and DepartmentFY 2013Fund/Department/Division Project TotalPublic Lands Capital Program (3710)Public ResourcesCapital ProjectsSouth Lake Trail - Phase III Right of Way Acquisition 40017 $ 146,826Lake May Reserve - Site Improvements 40022 443,303Pasture Reserve - Site improvements 40023 536,028Ellis Acres Reserves - Site improvements 40024 344,834Mt. Plymouth Reserve - Site improvements 40025 275,000Neighborhood Lakes Reserve - Site improvements 40026 325,000NE Lake County Scrub Reserve - Site improvements 40027 60,000South Pine Lakes Reserve - Site improvements 40028 343,200Lady Lake Preserve - Site improvements 40029 30,000Helena Run Preserve - Site improvements 40030 110,000North Shore Trailhead and Lookout - Site improvements 40037 144,160Dead River Regional Stormwater - Site improvements 40038 30,000Total Public Resources $ 2,788,351Total Public Lands Capital Program $ 2,788,351Emerg Comm Ops Center (3100)Public SafetyCapital ProjectsBuildings - Undesignated $ 2,763,423ECC 911 Relocation Consolidations 21026 619,466Total Public Safety $ 3,382,889Total Emerg Comm Ops Center $ 3,382,889Facilities Expansion Capital (3810)Facilities Development and ManagementJudicial Center Expansion 80023 $ 5,276,284Judicial Center Renovation 80024 $ 178,409Total Facilities Expansion Capital $ 5,454,693Total Capital Projects Funds $ 23,568,597Total Non-Operating Budget $ 23,568,597Total Capital Improvement Program $ 50,862,801H - 37
Page 1 and 2:
Lake County, FloridaBoard of County
Page 3 and 4:
TABLE OF CONTENTSTable of ContentsA
Page 5 and 6:
TABLE OF CONTENTSE. Budget by Fund
Page 7 and 8:
F. Operating Budget by Department (
Page 9 and 10:
Page 11 and 12:
TABLE OF CONTENTSH. Capital Improve
Page 13 and 14:
Honorable Members of the Board of C
Page 15 and 16:
Page 17 and 18:
Page 19 and 20:
Page 21 and 22:
Page 23 and 24:
Page 25 and 26:
Page 27 and 28:
Page 29 and 30:
GeneralLake CountyInformation
Page 31 and 32:
LAKE COUNTY GOVERNMENTORGANIZATION
Page 33 and 34:
COUNTY COMMISSION MEMBERS/ELECTED O
Page 35 and 36:
Commissioner Goals and Focus AreasL
Page 37 and 38:
County Budget Made Responsibleo In
Page 39 and 40:
LAKE COUNTY, FLORIDAPer Capita Pers
Page 41 and 42:
UNITED STATESConsumer Price Index4.
Page 43 and 44:
Lake CountyChart of Taxable Values
Page 45 and 46:
Lake County, FloridaComparison of G
Page 47 and 48:
LAKE COUNTY, FLORIDAClassification
Page 49 and 50:
LAKE COUNTY, FLORIDAStormwater Mana
Page 51 and 52:
LAKE COUNTY, FLORIDANon-Ad Valorem
Page 53 and 54:
Revenues andExpenditures
Page 55 and 56:
LAKE COUNTY, FLORIDARevenues By Sou
Page 57 and 58:
General Fund - Revenues and Expendi
Page 59 and 60:
LAKE COUNTY, FLORIDAGeneral Fund Re
Page 61 and 62:
Constitutional OfficesJudicial Supp
Page 63:
TABLE OF CONTENTSSchedulesTable of
Page 66 and 67:
DepartmentDivision/ProgramCommunity
Page 68 and 69:
Estimated Fund BalancesFY 2013FundN
Page 70 and 71:
Reserves and ContingenciesAll Funds
Page 72 and 73:
Lake County, FloridaGeneral Fund Un
Page 74 and 75:
Operating BudgetFY 2013RevenuesPark
Page 76 and 77:
Operating BudgetFY 2013RevenuesRoad
Page 78 and 79:
Operating BudgetFY 2013RevenuesLawI
Page 80 and 81:
Operating BudgetFY 2013RevenuesLake
Page 82 and 83:
Operating BudgetFY 2013RevenuesAffo
Page 84 and 85:
Operating BudgetFY 2013RevenuesSoli
Page 86 and 87:
Revenues by FundFundNo.Fund NameAct
Page 88 and 89:
Expenditures by FundFundNo.Fund Nam
Page 90 and 91:
C - 28
Page 92 and 93:
Personnel Authorization SummaryLake
Page 94 and 95:
Personnel Authorization SummaryLake
Page 96 and 97:
Position Additions and DeletionsFY
Page 98 and 99:
Position Additions and DeletionsFY
Page 100 and 101:
CapitalOutlay
Page 102 and 103:
Summary of Capital Outlay by FundFY
Page 104 and 105:
Detail of Capital Outlay by FundFY
Page 106 and 107:
Page 109 and 110:
Financial StructureCounty’s Organ
Page 111 and 112:
Budget PoliciesStatutory Requiremen
Page 113 and 114:
Grant PolicyThe objective of the Gr
Page 115 and 116:
January 20, 2012 Department Financi
Page 117 and 118:
TABLE OF CONTENTSBudget by FundTabl
Page 119 and 120:
Budget by FundFY 2013Actual Adopted
Page 121 and 122:
Page 123 and 124:
Page 125 and 126:
Page 127 and 128:
Page 129 and 130:
Page 131 and 132:
Page 133 and 134:
Page 135 and 136:
Page 137 and 138:
Page 139 and 140:
Page 141 and 142:
Page 143 and 144:
Page 145 and 146:
Page 147 and 148:
Page 149 and 150:
Page 151 and 152:
Page 153 and 154:
Page 155 and 156:
Page 157 and 158:
Page 159 and 160:
Page 161 and 162:
Page 163 and 164:
Page 165 and 166:
Page 167 and 168:
Page 169 and 170:
Page 171 and 172:
Page 173 and 174:
Page 175 and 176:
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
Page 183 and 184:
Page 185 and 186:
Page 187 and 188:
Community Services - Organization C
Page 189 and 190:
Community ServicesLake County Offer
Page 191 and 192:
Department: Community ServicesProgr
Page 193 and 194:
Department: Community ServicesDivis
Page 195 and 196:
Community ServicesKey ObjectivesHea
Page 197 and 198:
Community ServicesPerformance Measu
Page 199 and 200:
F - 18
Page 201 and 202:
Conservation and ComplianceOrganiza
Page 203 and 204:
Conservation and ComplianceBCC news
Page 205 and 206:
Department: Conservation and Compli
Page 207 and 208:
Page 209 and 210:
Page 211 and 212:
Conservation and ComplianceKey Obje
Page 213 and 214:
F - 32
Page 215 and 216:
County AttorneyOrganization ChartPr
Page 217 and 218:
County AttorneyActual Adopted Estim
Page 219 and 220:
Department: County AttorneyProgram:
Page 221 and 222:
County ManagerOrganization ChartPro
Page 223 and 224:
County Managermanagement, maintenan
Page 225 and 226:
County ManagerExpenditures by Divis
Page 227 and 228:
Department: County ManagerDivision:
Page 229 and 230:
Department: County ManagerDivision:
Page 231 and 232:
Reserves for Fiscal Year 2013 inclu
Page 233 and 234:
County ManagerPerformance MeasuresP
Page 235 and 236:
F - 54
Page 237 and 238:
Facilities Development and Manageme
Page 239 and 240:
Page 241 and 242:
Department: Facilities Development
Page 243 and 244:
Department: Facilities Development
Page 245 and 246:
Page 247 and 248:
F - 66
Page 249 and 250:
Growth ManagementOrganization Chart
Page 251 and 252:
Growth Managementresidential and co
Page 253 and 254:
Growth ManagementActualFY 2011Adopt
Page 255 and 256:
Department: Growth ManagementDivisi
Page 257 and 258:
Department: Growth ManagementDivisi
Page 259 and 260:
Growth ManagementPerformance Measur
Page 261 and 262:
Human ResourcesOrganization ChartPr
Page 263 and 264:
Human ResourcesDepartment Goals and
Page 265 and 266:
Department: Human ResourcesProgram:
Page 267 and 268:
F - 86
Page 269 and 270:
Information TechnologyOrganization
Page 271 and 272:
Information Technology• The Admin
Page 273 and 274:
Information TechnologyActualFY 2011
Page 275 and 276:
Department: Information TechnologyP
Page 277 and 278:
Department: Information TechnologyD
Page 279 and 280:
Department: Information TechnologyP
Page 281 and 282:
Information TechnologyKey Objective
Page 283 and 284:
F - 102
Page 285 and 286:
LegislativeOrganization ChartPropos
Page 287 and 288:
LegislativeActual Adopted Estimated
Page 289 and 290:
F - 108
Page 291 and 292:
Public Resources - Organization Cha
Page 293 and 294:
Public ResourcesSupport Services pr
Page 295 and 296:
Public Resourcesconsistent with the
Page 297 and 298:
Department: Public ResourcesProgram
Page 299 and 300:
Department: Public ResourcesDivisio
Page 301 and 302:
Capital Improvements for Fiscal Yea
Page 303 and 304:
Page 305 and 306:
Public SafetyOrganization ChartProp
Page 307 and 308:
Public Safety• Emergency Manageme
Page 309 and 310:
Department: Public SafetyProgram: A
Page 311 and 312:
Communications Technologies - conti
Page 313 and 314:
Department: Public SafetyDivision:
Page 315 and 316:
Public SafetyKey ObjectivesPerforma
Page 317 and 318:
F - 136
Page 319 and 320:
Public Works - Organization ChartPr
Page 321 and 322:
Public Worksresponsible for the lan
Page 323 and 324:
Public Works• The Mosquito and Aq
Page 325 and 326:
Expenditures by FundActual Adopted
Page 327 and 328:
Department: Public WorksDivision: E
Page 330 and 331:
Department: Public WorksDivision: R
Page 332 and 333:
Federal/State GrantsLAP ProjectsOn
Page 334 and 335:
Department: Public WorksDivision: S
Page 336 and 337:
Public WorksKey ObjectivesPerforman
Page 338 and 339:
Public WorksPerformance MeasuresPer
Page 340 and 341:
ConstitutionalOffices andJudicialSu
Page 342 and 343:
Constitutional OfficesActual Adopte
Page 344 and 345:
A summary of the FY 2013 transfer t
Page 346 and 347:
Department: Constitutional OfficesO
Page 348 and 349:
Department: Constitutional OfficesO
Page 350 and 351:
Judicial SupportOrganization ChartP
Page 352 and 353:
Department: Judicial SupportDivisio
Page 354 and 355:
Department: Judicial SupportProgram
Page 356 and 357:
Department: Judicial SupportDivisio
Page 358 and 359:
Fund/Department/Division Org Code N
Page 360 and 361:
OtherOperatingBudgets• Debt Servi
Page 362 and 363:
Debt Service - continuedThe second
Page 364 and 365:
F - 182
Page 366 and 367:
General Fund Non-DepartmentalActual
Page 368 and 369:
Infrastructure Sales Tax Non-Depart
Page 370 and 371:
Lake County Ambulance - continuedTr
Page 372 and 373:
TABLE OF CONTENTSInternal Service F
Page 374 and 375:
CountyManager
Page 376 and 377: County ManagerActual Adopted Estima
Page 378 and 379: County ManagerKey ObjectivesPerform
Page 380 and 381: HumanResources
Page 382 and 383: Human ResourcesActual Adopted Estim
Page 384 and 385: Department: Human ResourcesProgram:
Page 386 and 387: Non-Departmental
Page 388 and 389: Non-DepartmentalExpenditures by Div
Page 390 and 391: TABLE OF CONTENTSCapital Improvemen
Page 392 and 393: FacilitiesDevelopment andManagement
Page 394 and 395: Facilities Development and Manageme
Page 396 and 397: Department: Facilities Development
Page 398 and 399: Non-Departmental
Page 400 and 401: Non-DepartmentalExpenditures by Cap
Page 402 and 403: Detail of Capital Outlay by FundFY
Page 404 and 405: PublicResources
Page 406 and 407: Public ResourcesExpenditures by Cap
Page 408 and 409: Department: Public ResourcesPublic
Page 410 and 411: Public Safety
Page 412 and 413: Public SafetyExpenditures by Capita
Page 414 and 415: Public Works
Page 416 and 417: Public WorksExpenditures by Capital
Page 418 and 419: Detail of Capital Outlay by FundFY
Page 420 and 421: CapitalImprovementsby Fund
Page 422 and 423: Fund/Department/Division Project To
Page 424 and 425: Detail of Capital Improvements by F
Page 428 and 429: H - 38
Page 430 and 431: I - 2
Page 432 and 433: Supplemental Information and Demogr
Page 434 and 435: Supplemental Information and Demogr
Page 436 and 437: I - 8
Page 438 and 439: OPEN PURCHASE ORDERS EXCLUDING BLAN
Page 460 and 461: I - 32
Page 462 and 463: Glossary of TermsCash Basis: A basi
Page 464 and 465: Glossary of TermsHomestead Exemptio
Page 466 and 467: Glossary of TermsProprietary Fund:
show all

Fiscal Year 2013 Recommended Budget Book - Lake County

Create successful ePaper yourself

Delete template?

Save as template?