CITY OF DALY CITYCOMPARlSON OF REVENUE BUDGETSGENERAL FUNDACTUAL ESTIMATED PROJECTED PROJECTED2010-11 2011-12 <strong>2012</strong>-13 2013-14Property Tax $23,029,548 $23,326,722 $24,021,955 $24,586,709Sales Tax 9,155,864 9,364,641 9,878,082 10,222,732Other Taxes 4,189,893 4,326,555 4,442,206 4,575,322Franchise Fees 3,471,922 3,509,659 3,523,756 3,629,468Utility Users Tax 6,635,131 6,547,030 6,740,757 6,928,095Licenses and Penn its 1,312,792 1,172,440 1,327,405 1,600,032Fines and Forfeitures 2,316,420 2,150,667 2,174,987 2,174,987Interest Income 2,830,597 2,775,250 2,775,250 2,775,250Rental Income 1,045,800 898,799 924,268 921,311From Other Agencies 711,721 728,221 693,036 645,825Motor Vehicle In Lieu 493,293 199,180 199,180 199,180Federal Programs/Grants 75,597 66,092 26,264 21,264Charges and Fees 5,865,481 5,423,164 5,637,724 5,843,746Miscellaneous 3,152,154 3,336,562 2,924,399 2,924,399Interfund Transfers 5,515,108 5,154,900 5,651,096 5,637,355TOTAL GENERAL FUND $ 69,801,321 $ 68,979,882 $ 70,940,365 $ 72,685,675SPECIAL REVENUEHousing Agency $0 $32,250 $77,250 $77,250Senior Center 1,295,866 1,202,590 943,240 947,993Community Block Grant: 1,425,700 1,472,810 1,453,830 1,372,393Linda Vista Benefit Assessment 44,444 44,027 43,467 46,294Traffic Safety 83,860 65,544 61,593 61,593Traffic Enforcement 456,162 355,888 355,888 355,888Federal Grants 2,891,076 1,764,681 1,124,293 662,886Redevelopment - J.S./Mission 2,821,449 1,505,334 2,654,288 2,654,488Housing - J.S./Mission 712,336 387,043Redevelopment Obligation Retirement 3,012,368 3,012,636Redevelopment - Bayshore 2,746,528 1,417,503 436,522 436,580Housing - Bayshore 764,060 386,225TOTAL SPECIAL REVENUE $ 13,241,481 $ 4,937,790 $ 4,059,561 $ 3,524,297CAPITAL PROJECTSGas Tax 6,161,811 6,500,318 7,042,350 4,508,327ABI600 808,023 237,210 304,946 306,946Capital Outlay 2,074,216 1,195,572 1,069,827 2,439,742Major Facility Improvements 1,302,470TOTAL CAPITAL PROJECTS $ 10,346,520 $ 7,933,100 $ 8,417,123 $ 7,255,0154
COMPARISON OF REVENUE BUDGETSENTERPRlSEWater UtilityCivic CenterTransfer StationSanitation DistrictACTUAL2010-1115,497,8571,530,325474,76317,446,892ESTIMATED2011-1214,832,363843,749474,37518,203,539PROJECTED<strong>2012</strong>-1316,246,946791,023474,37518,015,747PROJECTED2013-1417,945,319804,397474,37518,187,892TOTAL ENTERPRISE $ 34,949,837 $ 34,354,026 $ 35,528,091 $ 37,411,983INTERNAL SERVICE FUNDSPension BondsMotor VehiclesCentral ServicesPBX - TelephonesBuilding Maintenancelnfonnation ServicesSelf Insurance$2,749,5523,345,157577,498192,1223,570,4122,524,3783,549,465$2,943,8753,326,534519,988188,1073,560,4392,446,3613,457,685$3,056,9703,967,971198,642154,8833,598,2222,826,5133,906,804$3,169,4023,634,157198,642144,8833,598,2222,506,5133,995,450TOTAL INTERNAL SERVICE $] 6.508,584 $] 6,442,989 $17.710.005 $] 7.247.2695