Adopted Budget FY 2018-2019

More documents

Recommendations

Info

City of McAllen, Texas Sewer Revenue Bond Clean Water & SWIRFT Funding Fund Balance Summary Actual Adj. Budget Estimated Budget 16-17 17-18 17-18 18-19 RESOURCES BEGINNING FUND BALANCE $ 518,556 $ 518,554 $ 518,556 $ 518,556 Revenues: Bond Proceeds 15,348,952 14,419,999 9,500,000 2,500,000 Other Activities 93,460 - - - Total Revenues 15,442,412 14,419,999 9,500,000 2,500,000 TOTAL RESOURCES $ 15,960,968 $ 14,938,553 $ 10,018,556 $ 3,018,556 APPROPRIATIONS Capital Projects: Sprague Road Engineering & Design $ - $ 518,553 $ - $ - Resuse Disinfection - Clean Water Funding 3,180,356 420,000 - - South WWTP Upgrade Construction - 2,500,000 - 2,500,000 South WWTP Upgrade Construction 7,403,087 2,000,000 - - Sprague Intercepter Sewer Construction - 4,500,000 4,500,000 - Tres lagos Reuse 1,871,856 5,000,000 5,000,000 - Total Capital Projects 12,455,299 14,938,553 9,500,000 2,500,000 TOTAL APPROPRIATIONS 12,455,299 14,938,553 9,500,000 2,500,000 Revenues over/(under) Expenditures 2,987,113 (518,554) - - Other items affecting Working Capital (2,987,113) - - - ENDING FUND BALANCE $ 518,556 $ - $ 518,556 $ 518,556 - 153 -
City of McAllen, Texas Sanitation Depreciation Working Capital Summary Actual Adj. Budget Estimated Budget 16-17 17-18 17-18 18-19 RESOURCES BEGINNING WORKING CAPITAL $ 7,834,546 $ 6,024,910 $ 8,980,401 $ 11,190,371 Revenues: Rental Income 2,814,861 2,851,164 2,851,164 2,829,597 Interest Earned 48,915 - - - Total Revenues 2,863,776 2,851,164 2,851,164 2,829,597 TOTAL RESOURCES $ 10,698,322 $ 8,876,074 $ 11,831,565 $ 14,019,968 APPROPRIATIONS Capital Outlay: Vehicles $ 1,680,189 $ 3,656,752 $ 483,742 $ 3,492,342 Equipment 37,731 550,000 157,452 62,629 TOTAL APPROPRIATIONS 1,717,920 4,206,752 641,194 3,554,971 Revenues over/(under) Expenditures 1,145,856 (1,355,588) 2,209,970 (725,374) ENDING WORKING CAPITAL $ 8,980,401 $ 4,669,322 $ 11,190,371 $ 10,464,997 * NOTE: Refer to Page 186 Detail Listing of Capital Outlay - 154 -
Page 1 and 2:
ANNUAL BUDGET Fiscal Year Ending Se
Page 3 and 4:
McAllen Board of Commissioners JIM
Page 6 and 7:
TA B L E O F C O N T E N T S INTROD
Page 8 and 9:
TA B L E O F C O N T E N T S ENTERP
Page 13 and 14:
As an indication of economic activi
Page 15 and 16:
Health Insurance This year, the Cit
Page 17:
increasing to last year’s level.
Page 20 and 21:
Current Property Tax Current proper
Page 22 and 23:
Millions Sales Tax Receipts - 1-1/2
Page 24 and 25:
Public Safety Departmental budgets
Page 26 and 27:
P.D. Seized Fund The P.D. Seized Fu
Page 28 and 29:
proceeds to subsidize the construct
Page 30 and 31:
Airport Capital Improvement Fund Th
Page 32 and 33:
Operating revenues are budgeted to
Page 34 and 35:
City of McAllen, Texas Mission Stat
Page 36 and 37:
Time- Total Project Estimate Budget
Page 38 and 39:
Num Dept. / Time- Total Project Est
Page 40 and 41:
Num 3.3.1 3.3.2 3.3.3 3.3.4 Objecti
Page 42 and 43:
Num 5.1.1 5.1.2 5.1.3 5.1.4 5.1.5 5
Page 44 and 45:
Num. 6.2.19 Objective Ware Road: 5
Page 46:
Strategic Business Plan Goal 7: Imp
Page 49 and 50:
City of McAllen's Location in Relat
Page 52:
McALLEN PUBLIC UTILITY Organization
Page 56 and 57:
18-19 Fund Balance Analysis Cont. C
Page 58 and 59:
2018-2019 Summary of Major Revenues
Page 60:
SUMMARY OF MAJOR REVENUES - ALL FUN
Page 63 and 64:
CITY OF McALLEN, TEXAS APPROPRIATED
Page 65 and 66:
CITY OF McALLEN, TEXAS APPROPRIATED
Page 67 and 68:
City of McAllen, Texas Personnel Su
Page 69 and 70:
CITY OF McALLEN DEPARTMENTAL/ FUND
Page 71 and 72:
CITY OF McALLEN DEPARTMENTAL/FUND R
Page 74 and 75:
The General Fund is a major fund us
Page 76:
GENERAL FUND REVENUES $110,533,511
Page 79 and 80:
GENERAL FUND REVENUES BY SOURCE (co
Page 81 and 82:
City of McAllen, Texas General Fund
Page 83 and 84:
BUDGET SUMMARY BY DEPARTMENT (Conti
Page 85 and 86:
City of McAllen, Texas General Gove
Page 87 and 88:
General Fund City Manager www.mcall
Page 89 and 90:
General Fund City Secretary www.mca
Page 91 and 92:
General Fund Vital Statistics www.m
Page 93 and 94:
General Fund Municipal Court www.mc
Page 95 and 96:
General Fund Management& Budget www
Page 97 and 98:
Mission Statement: To ensure fair a
Page 99 and 100:
General Fund Legal www.mcallen.net/
Page 101 and 102:
General Fund Human Resources www.mc
Page 103 and 104:
Department Summary General Fund Emp
Page 105 and 106:
General Fund Information Technology
Page 107 and 108:
General Fund Office Of Communicatio
Page 109 and 110:
General Fund City Hall www.mcallen.
Page 111 and 112:
Mission Statement: Our mission is t
Page 113 and 114:
General Fund Police www.mcallen.net
Page 115 and 116:
General Fund Radio Shop www.mcallen
Page 117 and 118:
Fire www.mcallen.net/fire Performan
Page 119 and 120:
Mission Statement: To establish bui
Page 121 and 122:
General Fund Engineering www.mcalle
Page 123 and 124:
General Fund Street Maintenance www
Page 125 and 126:
General Fund Sidewalk Construction
Page 127 and 128:
City of McAllen, Texas Health & Wel
Page 129 and 130:
Environmental and Health Code Compl
Page 131 and 132:
General Fund Other Agencies Health
Page 133 and 134:
General Fund Parks Administration w
Page 135 and 136:
General Fund Recreation www.mcallen
Page 137 and 138:
General Fund Las Palmas Community C
Page 139 and 140:
General Fund Recreation Palmview ww
Page 141 and 142:
General Fund Library www.mcallenlib
Page 143 and 144:
General Fund Library Lark www.mcall
Page 145 and 146:
General Fund Library Palmview www.m
Page 147 and 148:
General Fund Other Agencies Culture
Page 149 and 150:
CITY OF McALLEN, TEXAS GENERAL FUND
Page 152 and 153: Hotel Occupancy Tax Fund is a non m
Page 154 and 155: City of McAllen, Texas Venue Tax Fu
Page 156 and 157: City of McAllen, Texas Development
Page 158 and 159: City of McAllen, Texas EB - 5 Worki
Page 160 and 161: City of McAllen, Texas Parklands Zo
Page 162 and 163: City of McAllen, Texas P.E.G. Fund
Page 164 and 165: City of McAllen, Texas Community De
Page 166 and 167: CITY OF McALLEN, TEXAS COMMUNITY DE
Page 168 and 169: City of McAllen, Texas Downtown Ser
Page 170: City of McAllen, Texas Drainage Fee
Page 173 and 174: CITY OF McALLEN, TEXAS COMBINED DEB
Page 175 and 176: City of McAllen, Texas General Obli
Page 178 and 179: WATER AND SEWER REVENUE BONDS Withi
Page 180 and 181: City of McAllen, Texas Hotel Tax Ve
Page 182 and 183: City of McAllen, Texas Sewer Debt S
Page 184 and 185: City of McAllen, Texas Anzalduas In
Page 186 and 187: The Capital Improvement Fund is a m
Page 188 and 189: City of McAllen, Texas Capital Impr
Page 190 and 191: City of McAllen, Texas Parks Facili
Page 192 and 193: City of McAllen, Texas Sports Facil
Page 194 and 195: City of McAllen, Texas Information
Page 196 and 197: City of McAllen, Texas Water Deprec
Page 198 and 199: City of McAllen, Texas Water Revenu
Page 200 and 201: City of McAllen, Texas Sewer Capita
Page 204 and 205: City of McAllen, Texas Palm View Go
Page 206 and 207: City of McAllen, Texas Performing A
Page 208 and 209: City of McAllen, Texas Passenger Fa
Page 210 and 211: City of McAllen, Texas McAllen Inte
Page 212 and 213: Capital Improvement Projects Summar
Page 214 and 215: Significant Nonroutine Capital Proj
Page 216 and 217: Sports Facility Construction Fund S
Page 218 and 219: Traffic and Drainage Bond Fund Sign
Page 224 and 225: Airport Capital Improvements Fund S
Page 230: 0.2% 3.4% CAPITAL PROJECTS FUNDS AP
Page 233 and 234: CITY OF McALLEN, TEXAS CAPITAL PROJ
Page 235 and 236: CITY OF McALLEN, TEXAS CAPITAL PROJ
Page 237 and 238: City of McAllen, Texas Water Fund W
Page 240 and 241: City of McAllen, Texas Water Fund E
Page 242 and 243: Mission Statement: To provide a saf
Page 244 and 245: Water Fund Water Lab www.mcallen.ne
Page 246 and 247: Water Fund Meter Readers www.mcalle
Page 248 and 249: Water Fund Treasury Management www.
Page 250 and 251: The Sewer Fund is a major fund that
Page 252:
SEWER FUND REVENUES $21,161,365 1.8
Page 255 and 256:
Sewer Fund Administration www.mcall
Page 257 and 258:
Sewer Fund Lab www.mcallen.net/mpu
Page 260 and 261:
The Sanitation Fund is a major fund
Page 262:
SANITATION FUND REVENUES By Source
Page 265 and 266:
Sanitation Fund Composting www.mcal
Page 267 and 268:
Sanitation Fund Commercial Box www.
Page 269 and 270:
Sanitation Fund Brush www.mcallen.n
Page 271 and 272:
Mission Statement: " The City of Mc
Page 274 and 275:
The Palm View Golf Course Fund is a
Page 276:
PALM VIEW GOLF COURSE FUND REVENUES
Page 279 and 280:
Palm View Golf Course Fund Maintena
Page 281 and 282:
Mission Statement: To provide those
Page 283 and 284:
City of McAllen, Texas McAllen Inte
Page 285 and 286:
City of McAllen, Texas McAllen Conv
Page 288:
Convention Center Fund Administrati
Page 291 and 292:
City of McAllen, Texas McAllen Perf
Page 294:
McAllen Performing Arts Center Fund
Page 297 and 298:
Page 300:
Mission Statement: "To foster an av
Page 303 and 304:
City of McAllen, Texas Metro McAlle
Page 306 and 307:
Metro McAllen Fund Administration w
Page 308 and 309:
The Bus Terminal Fund is a non majo
Page 310:
BUS TERMINAL FUND REVENUES By Sourc
Page 314 and 315:
The Bridge Fund is a major fund tha
Page 316:
INTERNATIONAL TOLL BRIDGE FUND REVE
Page 319 and 320:
International Toll Bridge Fund Toll
Page 322 and 323:
The Anzalduas International Crossin
Page 324:
ANZALDUAS INTERNATIONAL CROSSING FU
Page 327 and 328:
Anzalduas International Bridge Anza
Page 329 and 330:
CITY OF McALLEN, TEXAS ENTERPRISE F
Page 331 and 332:
CITY OF McALLEN, TEXAS ENTERPRISE F
Page 333 and 334:
City of McAllen, Texas Inter-Depart
Page 336 and 337:
City of McAllen, Texas Inter-Depart
Page 338 and 339:
Inter-Departmental Service Fund Fle
Page 340 and 341:
City of McAllen, Texas General Depr
Page 342 and 343:
City of McAllen, Texas Health Insur
Page 344 and 345:
Health Insurance Fund Administratio
Page 346 and 347:
City of McAllen, Texas Workmen's Co
Page 348 and 349:
Workmen's Compensation Fund www.mca
Page 350 and 351:
Property & Casualty Insurance Fund
Page 353 and 354:
Budget-Related Policies and Procedu
Page 355 and 356:
Page 357 and 358:
Page 360:
Budget Planning Calendar FY 2018-20
Page 363 and 364:
Key Points The McAllen Area Economy
Page 365 and 366:
-316-
Page 367 and 368:
-318-
Page 369 and 370:
-320-
Page 372 and 373:
COMPUTATION OF LEGAL DEBT MARGIN SE
Page 374 and 375:
MISCELLANEOUS STATISTICAL DATA Educ
Page 376 and 377:
MISCELLANEOUS STATISTICAL DATA WATE
Page 378 and 379:
City of McAllen, Texas Assessed Val
Page 380 and 381:
RATIO OF NET GENERAL BONDED DEBT TO
Page 382 and 383:
CITY OF McALLEN, TEXAS LARGEST 10 E
Page 384 and 385:
B U D G E T G L O S S A R Y Accrual
Page 386:
B U D G E T G L O S S A R Y account
Page 389:
Acronym Definition Acronym Definiti
Page 392 and 393:
City of McAllen, Texas Hotel Occupa
Page 394 and 395:
City of McAllen, Texas Capital Impr
Page 396 and 397:
City of McAllen, Texas Water Fund W
Page 398 and 399:
City of McAllen, Texas Sanitation F
Page 400 and 401:
City of McAllen, Texas McAllen Conv
Page 402 and 403:
Page 404 and 405:
City of McAllen, Texas Bus Terminal
Page 406 and 407:
City of McAllen, Texas Anzalduas In
Page 408 and 409:
City of McAllen, Texas General Depr
Page 410 and 411:
City of McAllen, Texas Workmen's Co
Page 412:
City of McAllen 1300 W. Houston Ave
show all

Adopted Budget FY 2018-2019

Create successful ePaper yourself

Delete template?

Save as template?