The URL can be used to link to this page

Home My WebLink About2014-041 1 RESOLUTION NO. 701 4-41 2 RESOLUTION OF THE MAYOR AND COMMON COUNCIL OF THE 3 CITY OF SAN BERNARDINO APPROVING AND ADOPTING THE CITY OF SAN 4 BERNARDINO'S MID-YEAR BUDGET DOCUMENT FOR FISCAL YEAR 2013-14. 5 WHEREAS, the Mayor and Common Council held a mid-year budget workshop on February 10, 2014, to consider amending the 2013-14 budget beginning July 1, 2013 and 6 ending June 30, 2014; and 7 WHEREAS, the FY 2013-14 updated Mid-Year Budget provides for service levels 8 necessary to respond to the protect the health, safety and welfare of the community which are 9 deemed appropriate by the Mayor and Common Council and concurrently provides a work force to accomplish them; and 10 WHEREAS,the City Council intends to use the FY 2013-14 updated Mid-Year Budget 11 as a guide for determining City priorities; 12 NOW THEREFORE, BE IT RESOLVED BY THE MAYOR AND COMMON 13 COUNCIL OF THE CITY OF SAN BERNARDINO AS FOLLOWS: 14 SECTION 1. That the certain document entitled "FY 2013-14 Mid-Year Update of General 15 Fund and All Other Funds Budgets", City of San Bernardino, California," as attached hereto 16 17 and incorporated herein as Exhibit "A" is hereby approved and adopted as the FY 2013-14 18 Final Mid-Year Budget Document of the City of San Bernardino. 19 20 SECTION 2. That the amended Appropriated Expenditure Limit for the City of San 21 Bernardino is $227,624,198 for FY 2013-14. 22 23 SECTION 3. This Resolution shall take effect upon the date of its adoption. 24 /// 25 /// 26 /// 27 /// 28 1 2014-41 1 RESOLUTION OF THE MAYOR AND COMMON COUNCIL OF THE CITY OF SAN BERNARDINO APPROVING AND ADOPTING THE CITY OF SAN 2 BERNARDINO'S MID-YEAR BUDGET DOCUMENT FOR FISCAL YEAR 2013-14. 3 I HEREBY CERTIFY that the foregoing Resolution was duly adopted by the Mayor and 4 joint regular Common Council of the City of San Bernardino at a meeting thereof, held on 5 6 the 18th day of February , 2014, by the following vote, to wit: 7 Council Members: AYES NAYS ABSTAIN ABSENT 8 MARQUEZ x 9 JENKINS X 10 11 VALDIVIA x 12 SHORETT X 13 NICKEL X 14 x JOHNSON 15 MULVIHILL x 16 17 Georgann Hanna, ity Clerk 18 The foregoing Resolution is hereby approved this a() day of February , 2014. 19 20 21 'atric J. Morris, Mayor 22 City of San Bernardino Approved as to form: 23 Gary D. Saenz, City Attorney 24 25 ALA 416 27 28 2 2014-41 City of San Bernardino General Fund and All Other Funds FY 2013/14 Mid-Year Budget Update GENERAL FUND: � 1 j 1 Revenues 114,735,172 112,844 114,848,016 4,790,751 119,638,767 Transfer In 11,452,986 1,872,548 13,325,534 - 13,325,534 Total Revenue 126,188,158 1,985,392 128,173,550 4,790,751 132,964,301 Expenses 117,202,937 3,689,177 120,892,114 7,204,581 128,096,695 Transfer Out 2,516,000 - 2,516,000 730,209 3,246,209 Total Expense 119,718,937 3,689,177 123,408,114 7,934,790 131,342,904 Net- Rev-Exp 6,469,221 (1,703,785) 4,765,436 (3,144,039) 1,621,397 ALL OTHER FUNDS: Revenues 84,634,355 2,429,618 87,063,973 4,153,858 91,217,831 Transfer In 2,558,500 - 2,558,500 730,209 3,288,709 Total Revenue 87,192,855 2,429,618 89,622,473 4,884,067 94,506,540 Expenses 82,177,283 1,355,679 83,532,962 (619,702) 82,913,260 Transfer Out 11,495,486 1,872,548 13,368,034 - 13,368,034 Total Expense 93,672,769 3,228,227 96,900,996 (619,702) 96,281,294 Net- Rev-Exp (6,479,914) (798,609) (7,278,523) 5,503,769 (1,774,754) EXHIBIT "A" 2/18/14 1 OF 19 2014-41 CITY OF SAN BERNARDINO SCHEDULE 'A' FY 2013/14 MID-YEAR BUDGET UPDATE-SUMMARY OF RECOMMENDED ADJUSTMENS TO REVENUES&EXPENDITURES ESTIMATED ESTIMATED CASH ADDITIONS TOTAL DEDUCTIONS TOTAL CASH BALANCE FUND/TITLE 7-1-13 REVENUES TRANSFERS AVAILABLE EXPENSES TRANSFERS DEDUCTIONS 6-30-14 1001 GENERAL FUND 1 8,664,806 1$ 119,638,767 1$ 13,325,534 1$ 141,629,107 1$ 128,096,695 1$ 3,246,209 1$ 131,342,904 1$ 10,286,203 SPECIAL REVENUE FUNDS: - - General Fund Related Funds 105 LIBRARY $ 159,929 $ 43,100 $ 1,700,000 $ 1,903,029 $ 1,716,129 $ 42,500 $ 1,758,629 $ 144,400 106 CEMETERY $ (71,609) 16,550 271,923 $ 216,864 214,865 - $ 214,865 $ 1,999 107 CAN 521,622 262,278 $ 783,900 262,831 $ 262,831 $ 521,069 124 ANIMAL CONTROL 536,534 1,417,500 816,000 $ 2,770,034 2,277,149 - $ 2,277,149 $ 492,885 133 BASEBALL STADIUM - - 49,048 $ 49,048 49,048 - $ 49,048 $ - 134 SOCCER FIELD COMPLEX 488,157 401,000 - $ 889,157 447,041 - $ 447,041 $ 442,116 Sub-Total $ 1,634,633 $ 2,140,428 $ 2,836,971 $ 6,612,032 $ 4,967,063 $ 42,500 $ 5,009,563 $ 1,602,469 Non-General Fund 004 FEMA(2) $ 45,879 $ - $ - $ 45,879 $ - $ - $ - $ 45,879 108 FED ASSET FORFEITURE 1,163,245 605,000 - $ 1,768,245 708,400 - $ 708,400 1,059,845 111 AIR QUALITY-AB 2766 99,792 255,200 - $ 354,992 125,724 70,000 $ 195,724 159,268 116 EMERGENCY SHELTER GRANT(2) (190,602) 259,000 - $ 68,398 259,000 - $ 259,000 (190,602) 117 HOME PART INV ACT(2) 313,921 2,400,000 - $ 2,713,921 2,400,000 - $ 2,400,000 313,921 118 DRUG/GANG 146,946 30,300 - $ 177,246 30,385 - $ 30,385 146,861 119 CDBG(2) (857,284) 2,847,747 - $ 1,990,463 2,861,109 - $ 2,861,109 (870,646) 120 NEIGHBORHOOD STABLIZATION(2) (947,741) 2,120,000 - $ 1,172,259 2,120,000 - $ 2,120,000 (947,741) 121 SBETA(2) (777,838) 3,185,464 - $ 2,407,626 3,185,464 - $ 3,185,464 (777,838) 123 GRANTS FUND(2) (3,926,038) 4,609,074 - $ 683,036 816,100 3,792,934 $ 4,609,034 (3,925,998) 127 LOW MOD HOUSING 343,601 $ 343,601 $ - 343,601 128 TRAFFIC SAFETY 889,130 514,489 - $ 1,403,619 651,448 - $ 651,448 752,171 132 SEWER LINE MAINT 2,639,793 3,207,500 - $ 5,847,293 2,724,772 700,000 $ 3,424,772 2,422,521 137 CFD 1033-FIRE STATION M&0 324,623 585,600 - $ 910,223 585,600 $ 585,600 324,623 775 PERPETUAL CARE FUND 659,526 $ 659,526 $ - 659,526 211 TRIBAL FIRE AGREEMENT 67,971 - - $ 67,971 41,019 - $ 41,019 26,952 Sub-Total $ (5,077) $ 20,619,374 $ - $ 20,614,297 $ 15,923,421 $ 5,148,534 $ 21,071,955 $ (457,658) TOTAL SPECIAL REVENUES $ 1,629,556 $ 22,759,802 $ 2,836,971 $ 27,226,329 $ 20,890,484 $ - 5,191,034 $ 26,081,518 $ 1,144,811 CAPITAL PROJECT FUNDS: 126 SPECIAL GAS TAX $ 302,706 $ 5,939,647 $ - $ 6,242,353 $ 459,823 $ 4,420,000 $ 4,879,823 $ 1,362,530 129 1/2 CENT SALES&ROAD TAX 5,223,361 2,997,716 - 8,221,077 1,756,754 1,200,000 2,956,754 5,264,323 135 TRAFFIC CONGESTION(1) 816 816 - - - 816 208 VERDEMONT INFRASTRUCTURE 246,094 - - 246,094 110,000 - 110,000 136,094 r.242 STREET CONST (744,673) 2,212,300 - 1,467,627 2,212,300 - 2,212,300 (744,673) 243 PARK CONST(1) 168,233 1,200,000 1,368,233 1,368,233 - 1,368,233 0 244 CEMETERY CONST 52,584 - - 52,584 - - - 52,584_ 246 PUBLIC IMPROVEMENT 1,080,771 8,000 - 1,088,771 - - - 1,088,771 250 TRAFFIC SYSTEM CONST(1) - - - - - - - - 258 PROPOSITION 1B 64,322 - - 64,322 - - - 64,322 TOTAL CAPITAL PROJECTS $ 6,394,213 $ 12,357,663 $ $ 18,751,876 $ 5,907,110 $ 5,620,000 $ 11,527,110 $ 7,224,766 ASSESSMENT DISTRICT FUNDS: - 254 LANDSCAPE MAINT DIST(1) $ (91,902) $ 1,277,898 $ 409,238 $ 1,595,234 $ 1,604,374 $ - $ 1,604,374 $ (9,140) TOTAL ASSESSMENT DISTRICT I$ (91,902) $ 1,277,898 -$ 409,238 $ 1,595,234 $ 1,604,374 --$ - $ 1,604,374 $ (9,140) IMPACT FEE FUNDS: - 245 SEWER LINE CONST DIF $ 2,555,598 $ 252,000 $ - $ 2,807,598 $ 331,798 $ - $ 331,798 $ 2,475,800 247 CULTURAL DEV 830,819 751,000 - 1,581,819 - 357,000 357,000 1,224,819 248 STORM DRAIN CONST 3,561,558 101,000 - 3,662,558 1,049,191 - 1,049,191 2,613,367 261 LAW ENFORCEMENT DEV 94,500 40,750 _ - 135,250 30,385 - 30,385 104,865 262 FIRE PROTECTION DEV 172,568 5,336 - 177,904 160,930 - 160,930 16,974 263 LOCAL CIRC SYS 708,289 131,505 - 839,794 110,170 - 110,170 729,624 264 REGIONAL CIRC SYST 7,478,655 1,710,000 - 9,188,655 4,836,736 - 4,836,736 4,351,919 265 LIBRARY FACILITIES 39,370 - 42,500 81,870 43,045 43,045 38,825 266 PUBLIC MEETINGS FACILITIES 379,764 4,590 - 384,354 - - - 384,354 267 AQUATICS CENTER FACILITIES 115,477 1,200 - 116,677 - - - 116,677 268 AB 1600 PARKLAND 1,458,010 3,620 - 1,461,630 1,095,080 1,095,080 366,550 269 QUIMBY ACT PARKLAND 241,642 600 - 242,242 47,791 - 47,791 194,451 TOTAL IMPACT FEE FUNDS $ 17,636,250 $ 3,001,601 $ 42,500 $ 20,680,351 $ 7,705,126 $ 357,000 $ 8,062,126 $ 12,618,225 DEBT SERVICE FUNDS: 306 AD 987 DEBT SERVICE $ 19,108 $ - $ - $ 19,108 $ - $ - $ - $ 19,108 356 AD 1015 NEW PINE AVE 25,405 68,000 - 93,405 68,000 - 68,000 25,405 TOTAL DEBT SERVICE FUNDS $ 44,513 $ 68,000 $ - $ 112,513 $ 68,000 $ - $ 68,000 $ 44,513 ENTERPRISE FUNDS: 527 REFUSE 1$ 3,331,206 I$ 24,664,800 I$ - $ 27,996,006 $ 21,051,590 I$ 2,200,000E$ 23,251,590 I$ 4,744,416 INTERNAL SERVICE FUNDS: - - 621 CENTRAL SERVICES $ (124,536) $ 149,171 $ - $ 24,635 $ 130,997 $ - $ 130,997 $ (106,362) 629 LIABILITY 3,322,931 3,146,277 - 6,469,208 1,848,606 - 1,848,606 4,620,602 630 TELEPHONE SUPPORT 416,745 1,138,191 - 1,554,936 1,017,990 - 1,017,990 536,945 631 UTILITY (1,009,490) 5,613,393 - 4,603,903 5,725,818 - 5,725,818 (1,121,915) 635 FLEET SERVICES 1,061,652 8,116,662 - 9,178,314 7,683,184 - 7,683,184 1,495,130 677 UNEMPLOYMENT (215,831) 283,000 67,169 265,000 - 265,000 (197,831) 678 WORKER COMPENSATION (998,429) 4,332,247 - 3,333,818 4,489,307 - 4,489,307 (1,155,489) 679 INFORMATION TECHNOLOGY 1,742,479 4,309,126 - 6,051,605 4,525,674 - 4,525,674 1,525,931 TOTAL INTERNAL SERVICE $ 4,195,521 '$ 27,088,067 $ $ 31,283,588 $ -.25,686,576 $ - $ 25,686,576 $ 5,597,013 TOTAL ALL FUNDS I$ 41,804,164 1$ 210,856,598 1$ 16,614,243 1$ 269,275,0051$ 211,009,955 1$ 16,614,2431$ 227,624,198 1$ 41,650,808 I 2/18/14 2 OF 19 2014-41 CITY OF SAN BERNARDINO HISTORICAL SUMMARY OF REVENUES BY FUND SCHEDULE 'B' FY 2013/14 MID-YEAR BUDGET UPDATE ADOPTED ACTUALS ADOPTED PROPOSED ADJUSTMENTS DESCRIPTION 2012 4013 2012 4013 2013 4014 2013 4014 20134014 Unaudited 001 GENERAL FUND $ 114,386,034 $ 115,237,185 $ 114,735,172 $ 119,638,767 4,903,595- 004 FEMA(2) - - - - 105 LIBRARY 69,200 34,259 69,200 43,100 (26,100) 106 CEMETERY 14,550 11,847 14,550 16,550 2,000 _107 CABLE TV 228,607 282,552 227,885 $ 262,278 34,393 108 FEDERAL ASSET FORFEITURE 805,000 516,007 805,000 605,000 (200,000) 111 AIR QUALITY-AB 2766 255,200 261,057 255,200 255,200 - 116 EMERGENCY SHELTER GRANT(2) 280,971 259,000 259,000 - 117 HOME PART INVESTMENT ACT(2) 2,386,470 404 2,400,000 2,400,000 - 118 DRUG/GANG 30,300 19,478 30,300 30,300 - 119 CDBG (2) 2,811,898 1,697,127 2,811,900 2,847,747 35,847 120 NEIGHBORHOOD STABLIZATION (2) 2,915,401 - 2,120,000 2,120,000 - 121 SBETA(2) 2,678,965 5,294,870 2,678,965 3,185,464 506,499 123 GRANTS FUND (2) 6,100,416 9,856,179 2,720,386 4,609,074 1,888,688 124 ANIMAL CONTROL 1,417,500 1,466,523 1,417,500 1,417,500 - 126 SPECIAL GAS TAX 5,301,927 4,752,312 6,140,429 5,939,647 (200,782) 128 TRAFFIC SAFETY 780,000 860,378 780,000 514,489 (265,511) 129 1/2 CENT SALES&ROAD TAX 2,934,364 3,015,796 2,997,716 2,997,716 - 132 SEWER LINE MAINTENANCE 3,206,000 3,185,339 3,207,500 3,207,500 - 133 BASEBALL STADIUM - - - - - 134 SOCCER FIELD COMPLEX 401,000 383,400 401,000 401,000 - 135 TRAFFIC CONGESTION (1) - - - - - 137 CFD 1033-FIRE STATION M&O 585,600 591,209 585,600 585,600 - 208 VERDEMONT INFRASTRUCTURE - (32) - - - 211 TRIBAL FIRE AGREEMENT - - - - 242 STREET CONSTRUCTION 378,000 989,732 2,212,300 2,212,300 - 243 PARK CONSTRUCTION (1) 1,384,605 (73) - 1,200,000 1,200,000 244 CEMETERY CONSTRUCTION - (7) - - - 245 SEWER LINE CONSTRUCTION 112,000 270,293 102,000 252,000 150,000 246 PUBLIC IMPROVEMENT 12,000 (140) 8,000 8,000 - 247 CULTURAL DEVELOPMENT 251,000 747,209 251,000 751,000 500,000 _248 STORM DRAIN CONSTRUCTION 278,000 928,138 276,000 101,000 (175,000) 254 LANDSCAPE MAINT DISTRICT(1) 1,277,898 1,328,934 1,277,898 1,277,898 - 258 PROPOSITION 1B - (329), - - - 261 LAW ENFORCEMENT DEVELOPMENT 40,750 59,125 40,750 40,750 - 262 FIRE PROTECTION DEVELOPMENT 250 54,691 250 5,336 5,086 263 LOCAL CIRCULATION SYSTEM 500 209,200 200 131,505 131,305 264 REGIONAL CIRCULATION SYSTEM 10,000 1,434,384 10,000 1,710,000 1,700,000 265 LIBRARY FACILITIES - 637 - - - 266 PUBLIC MEETINGS FACILITIES 3,500 1,042 3,500 4,590 1,090 267 AQUATICS CENTER FACILITIES 1,200 344 1,200 1,200 - 268 AB 1600 PARKLAND - 7,845 - 3,620 3,620 269 QUIMBY ACT PARKLAND 600 (30) 600 600 - 306 AD 987 DEBT SERVICE 51,400 69 51,400 - (51,400) 356 AD 1015 NEW PINE AVE 68,000 64,854 68,000 68,000 - 527 REFUSE 25,186,600 25,000,590 25,186,600 24,664,800 (521,800) 621 CENTRAL SERVICES 149,171 65,868 149,171 149,171 - 629 LIABILITY 3,146,277 3,137,572 3,146,277 3,146,277 - 630 TELEPHONE SUPPORT 1,145,191 1,077,289 1,145,191 1,138,191 (7,000) 631 UTILITY 3,705,585 3,772,634 3,705,585 5,613,393 1,907,808 635 FLEET SERVICES 8,117,662 7,604,898 8,117,662 8,116,662 (1,000) 677 UNEMPLOYMENT 283,000 254,479 283,000 283,000 - 678 WORKER COMPENSATION 4,342,247 4,333,211 4,342,247 4,332,247 (10,000) 679 INFORMATION TECHNOLOGY 4,333,393 4,138,743 4,333,393 4,309,126 (24,267) GRAND TOTAL $ 201,868,232 $ 202,947,093 $ 199,369,527 $ 210,856,598 $ 11,487,071 2/18/14 3 OF 19 2014-41 CITY FUOF ND SAN REVENUE DETAIL SCHEDULE 'C' GENERAL FUND REVENUE DETAIL REPORT FY 2013/14 MID-YEAR BUDGET UPDATE ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 DESCRIPTION 2012-13 2013-2014 2013-2014 2013-2014 2013-2014 PROPERTY TAXES 4001 Current Secured $ 8,678,432 $ 9,078,226 $ 9,078,226 $ 528,084 $ 9,606,310 4002 Current Unsecured 388,987 591,600 591,600 (172,743) 418,857 4003 Prior Taxes 161,406 297,840 297,840 (97,840) 200,000 4004 Prior Unsecured 6,393 9,996 9,996 . - 9,996 4005 Property Tax Other 150,871 150,000 150,000 - 150,000 4006 Supplemental 163,341 156,000 156,000 - 156,000 4009 Negotiated Pass Thru of RDA/IVDA 806,421 231,150 231,150 1,155,702 1,386,852 4010 Residual Balance of RDA/IVDA 330,069 - 931,935 931,935 4011 Statutory Pass Thru of RDA/IVDA 711,825 - 246,000 246,000 4007 Prop Tax In Lieu of VLF 15,746,874 15,915,366 15,915,366 413,334 16,328,700 4121-4126 Other Property Taxes 156,006 - 68,288 68,288 Total Taxes $ 27,300,625 $ 26,430,178 $ - $ 26,430,178 $ 3,072,760 $ 29,502,938 OTHER TAXES 4201-4214 Franchise Tax $ 2,917,410 $ 2,880,700 $ 2,880,700 $ 18,300 $ 2,899,000 4215 Tow Franchise 428,415 495,600 495,600 (95,600) 400,000 4220 Prop Tax In Lieu Sales Tax 7,010,874 7,151,091 7,151,091 104,026 7,255,117 4221 Sales Tax 20,519,428 20,513,753 20,513,753 1,159,534 21,673,287 4222 Transient Occupancy 2,921,980 2,600,000 2,600,000 - 2,600,000 4223 Property Transfer Tax 437,386 400,000 400,000 - 400,000 4224 Utility User Tax 22,468,359 22,500,000 22,500,000 - 22,500,000 4225 Sales Tax Public Safety 943,067 937,125 937,125 59,696 996,821 4227 Measure Z-District Tax 6,806,870 6,694,800 6,694,800 305,200 7,000,000 Total Taxes $ 64,453,790 $ 64,173,069 $ - $ 64,173,069 $ 1,551,156 $ 65,724,225 LICENSES AND PERMITS 4301 Business Registration $ 6,353,807 $ 6,514,500 $ 6,514,500 $ - $ 6,514,500 4303 Misc City Clerk Permits 2,419 5,000 5,000 - 5,000 4304 Misc Planning Permits 17,527 27,000 27,000 - 27,000 4330 Building Permits 787,018 525,000 525,000 - 525,000 4331 Mechanical Permits 194,590 160,000 160,000 - 160,000 4332-3 Mobile Home Park Permit 3,459 55,400 55,400 - 55,400 4335-6 Fire Code Permits 302,826 264,000 264,000 - 264,000 4337 Fire Plan Check 143,573 100,000 100,000 20,000 120,000 4339-42 EMS Membership 9,783 6,000 6,000 - 6,000 4351 Street Cut Permits 185,745 320,000 320,000 95,000 415,000 4352 Misc Licenses&Permits 339,052 350,000 350,000 - 350,000 4353 Yard Sales Permit Fee 4360 Grading Permits 11,278 10,000 10,000 - 10,000 4361 Construction Permits 49,663 70,500 70,500 - 70,500 4362 On Site Inspection Fees 502,466 200,000 200,000 374,251 574,251 4363 On Site Plan Check 176,750 78,000 78,000 150,000 228,000 Total License&Permit $ 9,079,955 $ 8,685,400 $ 8,685,400_ $ 639,251 $ 9,324,651 FINES AND PENALTIES 4401 Unauthorized Sign Fine 0 0 0 0 4410 General Fines $ 57,345 $ 99,000 $ 99,000 $ (9,000) $ 90,000 4411 Code Admin Citations 185,970 200,000 200,000 - 200,000 4412 Fire Admin Citations 11,904 10,900 10,900 - 10,900 4420 Parking Citations 597,282 1,100,000 1,100,000 (315,000) 785,000 4422 Fireworks Admin Civil Penalty 3,590 4,000 4,000 - 4,000 4423 General Admin Civil Penalty 669,567 586,000 586,000 - 586,000 4424-5 Police Admin Civil Penalty 10,313 75,000 75,000 (61,000) 14,000 4426 Building Admin Civil Pen 22,500 5,500 5,500 - 5,500 4427 Fire Admin Civil Penalty 52,489 35,000 35,000 - 35,000 4428 Code Admin Civil Penalty 116,520 240,800 240,800 34,200 275,000 4429 General Administrative Cites 16,205 - - 6,002 6,002 Total Fines/Penalties $ 1,743,683 $ 2,356,200 _ $ 2,356,200 $ (344,798) $ 2,011,402 USE OF MONEY AND PROPERTY 4505-09 Interest Earnings $ - $ - $ 4520 Land&Building Rental 526,781 530,000 530,000 - 530,000 4523 ATS Land Rental 87,573 77,000 77,000 - 77,000 4530 Parking Rental Fee 660 - - 4540 Vending Machine Comm. 26,943 31,000 31,000 - 31,000 4922-26 Sale of Property 1,243 - - 2/18/14 4 OF 19 2014-41 CITY FUOF ND SAN REVENUE DETAIL SCHEDULE 'C' GENERAL FUND REVENUE DETAIL REPORT FY 2013/14 MID-YEAR BUDGET UPDATE ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 DESCRIPTION 2012-13 2013-2014 2013-2014 2013-2014 2013-2014 Total Money&Property $ 643,200 $ 638,000 $ 638,000 $ - $ 638,000 INTERGOVERNMENTAL 4603 Motor Vehicle In Lieu $ 198,720 $ - $ - $ - 4606 Homeowner's Exemption 122,794 132,925 132,925 (18,364) 114,561 4615 Disaster Prep. Program - 41,600 41,600 (41,600) 4616 POST 27,685 75,000 75,000 (40,000) 35,000 4619 Mutual Aid/Disaster Reimb. 600,123 300,000 300,000 300,000 600,000 4622 ICEMA Medical Supply Reimbursement 33,608 - 9,651 9,651 - 4625 State-Mandated Costs 96,963 300,000 300,000 (232,559) 67,441- 4651 Construction Reimb. - - 4652 Pers Credit 4670 EDA&CDBG Reimb. 58,340 - - - 4671 SBIAA Reimbursement 139,617 145,000 145,000 177,117 322,117 4673 Water Reimbursement 592,400 592,400 592,400 _ 592,400 4695 Recoverable Expense Income Total Intergovernmental $ 1,870,250 $ 1,586,925 _ $ 1,586,925 $ 154,245 $ 1,741,170 CHARGES FOR SERVICE 4305 Annual Alarm Permits $ 188,450 $ 200,000 $ 200,000 $ - $ 200,000 4701 Election Filing Fee - 20,000 20,000 52,049 72,049 4702 County Contract 487,000 487,000 487,000 - 487,000 4705 Utility Collection Fee 4707 Passport Fees 4,054 60,000 60,000 (60,000) 4708 Fire Training Agreement 48,976 44,200 44,200 - 44,200 4709 Hazardous Material Fee 1,185 10,000 10,000 (10,000) - 4710 Misc Planning/Building 71,529 60,000 60,000 - 60,000 4711 PW Subdivision File Fee 50,597 40,000 40,000 - 40,000 4714 Planning Develp Project 294,265 220,000 220,000 - 220,000 4715 CD Technology Fee 71,758 60,000 60,000 - 60,000 4718 Environmental 4720 Plan Review Fee 123,024 100,000 100,000 - 100,000 4731 Plan Check Fee 346,470 200,000 200,000 - 200,000 4733 Prop/Building Abatements 747,103 600,000 600,000 - 600,000 4735 Release Notice of Pendency 9,720 12,000 12,000 - 12,000 4743 PD Towing Release Fee 429,938 385,000 385,000 - 385,000 4745 Code Tow Release Fee 230 1,400 1,400 - 1,400 4747 False Alarm Fee 101,522 60,000 60,000 - 60,000 4752 Fireworks Regulatory Fee 66,226 62,800 62,800 - 62,800 4753 Fire Archival Fee 4,069 1,500 1,500 1,500 3,000 4754 Fire Business Occup Insp 42,410 40,000 40,000 - 40,000 4755 Fire Rental Inspections 558,577 550,000 550,000 - 550,000 4766 Building Permit Review (1,070) 52,000 52,000 - 52,000 4767 Single Family Rental Insp 132,423 430,000 430,000 (230,000) 200,000 4768 Adm Cites-SFRIP 99,458 98,000 98,000 - 98,000 4770 Crime-free Rental Housing 25,150 56,000 56,000 - 56,000 4779 Blanket Inspection Fee 40,299 34,100 34,100 - 34,100 4780 Misc Develop Servs Chrgs 30,244 40,000 40,000 - 40,000 4784 Plan Subdivision File Fee 1,000 1,000 4785 Non Subdivision Str Imp 55,000 55,000 - 55,000 4786 Certificate of Completion 2,000 2,000 - 2,000 4789 Archival Fee-Devel Servs 25,547 22,000 22,000 - 22,000 4795 Signal Maint/Energy 29,287 5,500 5,500 - 5,500 4798 Storm Drain Utility Fee 252,013 237,000 237,000 - 237,000 4799 NPDES Bus Inspection 19,031 28,000 28,000 - 28,000 4802 Str Light Energy Fee 4810 Misc. Development Services 5,000 5,000 - 5,000 4815 Weed Abatement 185,575 202,200 202,200 (116,644) 85,556 4861 Program/Facility Use Fee 57,971 85,000 85,000 - 85,000 4862 Park Energy Fee 350 6,000 6,000 - 6,000 4863 Class Registration Fee 1,105 8,500 8,500 - 8,500 4864 Swimming Pool Fee 75,279 70,000 70,000 - 70,000^ 4865 Non-Resident Fees 1,693 1,000 1,000 - 1,000 4880 EMS User Fee 311,234 300,000 300,000 - 300,000 4881 Paramedic Reimb Contract 111,624 - Total Charges $ 5,044,315 $ 4,951,200 $ 4,951,200 _ $ (362,095) $ 4,589,105 2/18/14 5 OF 19 2014-41 CITY OF SAN BERNARDINO GENERAL FUND REVENUE DETAIL REPORT SCHEDULE 'C' FY 2013/14 MID-YEAR BUDGET UPDATE ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 DESCRIPTION 2012-13 2013-2014 2013-2014 2013-2014 2013-2014 MISCELLANEOUS 4722 C&D Application Fee $ 3,869 $ - $ 1,938 $ 1,938 4734 CDBG Demolition 253,630 - 39,650 39,650 4740 Police Misc. Receipt 917,560 900,000 900,000 (200,000) 700,000 4741 Sale of Photos/Reports 1,203 12,000 12,000 - 12,000 4742 Pistol Range Fees 80,369 100,000 100,000 - 100,000 4744 Fingerprint Fee 3,818 5,000 5,000 - 5,000 4746 Property Auction 6,071 5,000 5,000 - 5,000 4748 Vehicle Repossession Fee 4,843 4,500 4,500 - 4,500 4749 Crime Prevention Revenue 639 - 300 300 4750 Investigation Fee 32,230 45,000 45,000 - 45,000 4769 Payoff Demand Fee 10,296 - - - 4781 Plan Check Fee-Engineering 42,505 50,000 50,000 - 50,000 4782 Street Knockdown - - 4901 Misc.Other Revenue 172,964 350,000 350,000 - 350,000 4903 Refunds and Rebates 90,885 1,500 1,500 - 1,500 4904 Drunk Driver Reimburmt. - - 4905 Litigation Settlement 10,000 10,000 - 10,000 4906 Water Fund Contribution 3,261,400 3,261,400 3,261,400 336,544 3,597,944 4909 Returned Check Charge 904 - - - 4910 Admin Service Charge 367,600 367,600 - 367,600 4911 Restitutions 9,808 20,000 20,000 - 20,000 4912 Off Track Betting 74,054 90,000 90,000 - 90,000 4913 Route 66 Rendevous 35,593 - - 4924 Damage Claim Recovery 60,360 80,000 112,844 192,844 - 192,844 4926 CID Reimburmt - - 4928 Booking Fee Reimburmt. 20 2,000 2,000 - 2,000 4930 Sewer Contr.-Water 500,000 500,000 - 500,000 4931 Water Land Sales - - 4933 Hazmat Incident Recovery 3,740 99,200 99,200 (98,200) 1,000 4937 Street Knockdown 34,604 11,000 11,000 - 11,000 Total Miscellaneous $ 5,101,365 $ 5,914,200 $ 112,844_ $ 6,027,044 $ 80,232 $ 6,107,276 I TOTAL GENERAL FUND I I $ 115,237,183 1 $ 114,735,172 1 $ 112,844 1 $114,848,016 1 $ 4,790,751 I $ 119,638,767 I 2/18/14 6 OF 19 2014-41 CITY OF SAN BERNARDINO SCHEDULE 'D OTHER FUNDS REVENUE REPORT FY 2013/14 MID-YEAR BUDGET UPDATE DESCRIPTION ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED 2012-2013 BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 2013-2014 2013-2014 2013-2014 2013-2014 Unaudited 004 FEMA(2) - 4619 State/County Disaster Reimbursement $ - $ _ $ _$ _ Total FEMA Reimbursements $ - $ $ $- 105 LIBRARY 4505 Interest on Idle Cash* $ - $ - $ 100 $ - $ 100 4698 Donations - 10,000 10,000 4850 Miscellaneous Receipts 15,101 11,000 11,000 - 11,000 4851 Library Fines 19,126 21,000 21,000 - 21,000 4901 Miscellaneous Other Receipts 32 37,200 37,200 (36,200) 1,000 Total Library _$ 34,259 $ 69,200 $ - $ 69,300 $ (26,200) $ 43,100 106 CEMETERY 4505 Interest on Idle Cash* $ (59) $ 50 $ 50 $ - $ 50 4775 Cemetery Burial Fee 8,182 10,000 10,000 - 10,000 4776 Sale of Vases 170 500 500 - 500 4777 Sale Concrete Boxes 2,748 3,500 3,500 1,500 5,000 4778 Sale Cemetery Plots 806 500 500 500 1,000 4901 Misce Receipts(Transfer from Cemetery Trust) - Total Cemetery $ 11,847 $ 14,550 $ 14,550 $ 2,000 $ 16,550 107 CAN 4205 PEG Fee Revenue $ 279,585 $ 227,885 $ (16,317) $ 211,568 $ - $ 211,568 4699 Program Income (3) 38,710 $ 38,710 $ 38,710 4901 Miscellaneous Other Receipts 2,970 12,000 $ 12,000 $ 12,000 Total Asset Forfeiture $ 282,552 $ 227,885 $ 34,393 $ 262,278 $ - $ 262,278 108 FEDERAL ASSET FORFEITURE 4505 Interest on Idle Cash* $ (96) $ 5,000 $ 5,000 $ - $ 5,000 4672 Asset Forfeiture/Federal DOJ 322,274 450,000 450,000 0 450,000 4675 Asset Seizure-Federal Tre 82,371 0 0 0 0 4927 Asset Forfeiture 111,457 350,000 350,000 (200,000) 150,000 Total Asset Forfeiture $ 516,007 $ 805,000 $ 805,000 $ . (200,000) $ 605,000 111 AIR QUALITY-AB 2766 4505 Interest on Idle Cash* $ (6) $ - $ - $ 4626 Rideshare Reimbursement 255,864 250,000 250,000 0 250,000 4906 Water Department 5,200 5,200 5,200 0 5,200 Total Air Quality-AB 2766 $ 261,057 $ 255,200 $ 255,200_ $ - $ 255,200 116 EMERGENCY SHELTER GRANT(2) 4505 Interest on Idle Cash* $ - $ $ $ 4695 Recoverable Expense Income 259,000 259,000 - 259,000 Total Emergency Solutions $ 259,000_ $ 259,000 $ - $ 259,000 117 HOME PART INVESTMENT ACT(2) 4699 Program Income $ 404 $ - $ - $ - $ - 4695 Recoverable Expense Income 2,400,000 2,400,000 - 2,400,000 Total HOME Grant $ 404 $ 2,400,000 $ 2,400,000 $ - $ 2,400,000 - 118 DRUG/GANG 4505 Interest on Idle Cash* $ (13) $ 300 $ 300 $ - $ 300 4929 Asset Forfeiture-Drug/Gang 19,492 30,000 30,000 - 30,000 Total Drug/Gang $ 19,478 $ 30,300 $ 30,300_$ - $ 30,300 119 CDBG(2) 4505 Interest on Idle Cash* $ - $ - $ 35,847 $ 35,847 4695 Recoverable Expense Income-leave it and rese 1,697,127 2,811,900 2,811,900 - 2,811,900 Total CDBG $ 1,697,127 $ 2,811,900_ $ 2,811,900 $ 35,847 $ 2,847,747 2/18/14 7 OF 19 2014-41 CITY OF SAN BERNARDINO SCHEDULE 'D' OTHER FUNDS REVENUE REPORT FY 2013/14 MID-YEAR BUDGET UPDATE DESCRIPTION ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED 2012-2013 BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 2013-2014 2013-2014 2013-2014 2013-2014 120 NEIGHBORHOOD STABILIZATION 4505 Interest on Idle Cash* $ - $ $ $ _4695 Recoverable Expense Income 2,120,000 2,120,000 - 2,120,000 Total NEIGHBORHOOD STABILIZATION $ - $ 2,120,000 $ 2,120,000 $ - $ 2,120,000 121 SBETA(2) 4505 Interest on Idle Cash* $ - $ $ $ 4695 Recoverable Expense Income 5,294,870 2,678,965 506,499 3,185,464 - 3,185,464 Total SBETA $ " 5,294,870 $ 2,678,965 $ 506,499 $ 3,185,464 $ - $ 3,185,464 123 GRANTS FUND(2) - 4505 Interest on Idle Cash* $ $ $ 4695 Recoverable Expense Income 9,629,715 2,720,386 1,888,688 4,609,074 - 4,609,074 4696 Recoverable Revenue 198,561 - 4697 Credit NSIP Reimb Revenue 27,903 - 4698 Grant Donations 4699 Program Income Total Grants Fund - $ 9,856,179 $ 2,720,386 $ 1,888,688 $ 4,609,074 $ - $ 4,609,074 124 ANIMAL CONTROL 4,525,674 4320 Animal License $ 228,071 $ 250,000 $ 250,000 $ - $ 250,000 4352 Miscellaneous License&Permits 2,400 1,000 1,000 - 1,000 4410 General Fines 37,077 30,000 30,000 - 30,000 4430 Animal License Penalty 32,060 30,000 30,000 - 30,000 4756 Animal Adoption Fee 72,544 40,000 40,000 - 40,000 4757 Contracted Shelter Fee 960,594 967,000 967,000 - 967,000 4759 Apprehension Fee 21,745 20,000 20,000 - 20,000 4760 Board Fee 40,102 20,000 20,000 - 20,000 4761 Field Service Fee 200 2,000 2,000 - 2,000 4763 Owner Release Fee 17,288 20,000 20,000 - 20,000 4764 Vaccination Fee 23,675 12,000 12,000 - 12,000 4765 Microchip Fee 26,720 25,000 25,000 - 25,000 4901 Miscellaneous Receipts 4,047 500 500 - 500 4922 Sale of Equipment - - - - Total Animal Control $ 1,466,523 _ $ 1,417,500 $ 1,417,500 $ - $ 1,417,500 _126 SPECIAL GAS TAX _4505 Interest on Idle Cash* $ (26) $ 3,000 $ 3,000 $ - $ 3,000 4602 HUTA Prop42 Replacement 1,662,967 2,996,044 2,996,044 (143,384) 2,852,660 4607 HUTA R&T 7360 4610 State Aid-2106 662,757 660,323 660,323 138,810 799,133 4611 State Aid-2107 1,500,757 1,472,222 1,472,222 (217,989) 1,254,233 4612 State Aid-2107.5 10,000 10,000 10,000 - 10,000 4614 Prop 111-Highway Users Tax 915,857 998,840 998,840 21,781 1,020,621 4945 Reimbursement - - Total Special Gas Tax $ 4,752,312 $ 6,140,429 _ $ 6,140,429 $ (200,782) $ 5,939,647 128 TRAFFIC SAFETY 4440 CVC Fine $ 583,704 $ 780,000 $ 780,000 $ (280,000) $ 500,000 4441 Nester Red Lights 276,674 - 14,489 14,489 Total Traffic Safety $ 860,378 $ 780,000 $ 780,000 $ (265,511) $ 514,489 129 1/2 CENT SALES&ROAD TAX 4505 Interest on Idle Cash* $ (402) $ 2,000 $ 2,000 $ - $ 2,000 _4613 1/2 Cent Sales Tax 3,016,199 2,995,716 2,995,716 - 2,995,716 4630 State Aid Street Construction - - - - 4945 Construction Reimbursement - - - Total 1/2 Cent Sales/Road Tax $ 3,015,796_ $ 2,997,716_ $ 2,997,716 $ $ 2,997,716 132 SEWER LINE MAINTENANCE 4505 Interest on Idle Cash* $ 4,491 $ 7,500 $ 7,500 $ - $ 7,500 4820 Sewer Line Maintenance 3,180,848 3,200,000 3,200,000 - 3,200,000 -4903 Refunds and Rebates - - - - 2/18/14 8 OF 19 CITY OF SAN BNARDINO SCHEDULE ,D' OTHER FUNDS REVENUE REPORT FY 2013/14 MID-YEAR BUDGET UPDATE DESCRIPTION ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED 2012-2013 BUDGET AMENDMENTS BUDGET " ADJUSTMENTS 2013-2014 2013-2014 2013-2014 2013-2014 2013-2014 Total Sewer Line Maintenance $ 3,185;339 $ 3,207,500 $ 3,207,500 $ $ 3,207,500 133 BASEBALL STADIUM 4505 Interest on Idle Cash* $ - $ - $ - $ - 4924 Damage Claim Recovery - - - - - 4901 Baseball Team Lease Agreement - - - Total Baseball Stadium $ - $ - $ $ - 134 SOCCER FIELD COMPLEX 4505 Interest on Idle Cash* $ (37) $ 2,000 $ 2,000 $ - $ 2,000 4520 Land&Building Rental 128,183 125,000 125,000 - 125,000 4528 Sponsorships 250 - - - 4530 Rental Fee-Parking 157,480 180,000 180,000 - 180,000 4861 Program&Facilities Fee 76,314 75,000 75,000 - 75,000 4862 Park Energy Fee 788 4,000 4,000 - 4,000 4901 Miscellaneous Other Revenue 20,423 15,000 15,000 - 15,000 Total Soccer Fields $ 383,400 $ 401,000 $ 401,000 $ - $ 401,000 135 TRAFFIC CONGESTION(1) , 4505 Interest on Idle Cash* $ - $ - $ -.. $ - 4635 Traffic Congestion Relief - - - 4903 Refunds/Rebates - - - Total Prop 42 Traffic Congestion $ - $ $ - $ - 137 CFD 1033-FIRE STATION M&O 4505 Interest on Idle Cash* 591,251 - - - - 4115 CFD 1033 Special Tax $ (43) $ 585,600 $ 585,600 $ - $ 585,600 Total CFD 1033-Fire Station $ 591,209 $ 585,600 $ 585,600 $ - $- 585,600 208 VERDEMONT INFRASTRUCTURE 4505 Interest on Idle Cash* $ (32) $ - $ - $ - $ - 4512 Verdemont Infrastructure Fee - - - - Total Verdemont Improvement $ (32)_ $ - $ $ - $ - 211 TRIBAL FIRE AGREEMENT 0 _4505 Interest on Idle Cash* $ - $ - $ - $ - 4824 Impact Fee - - - Total Fire Equipment Acquisition $ - $ _ $ $ - $ - 1240 INFRASTRUCTURE LOAN(1) I $ -I I $ I $ I $ - 242 STREET CONSTRUCTION 4901 Miscellaneous Receipts/Refunds/Rebates $ - $ - $ - $ - 4630 State Aid-Street Construction - - - _ 4658 Federal Aid-FAU 989,732 2,212,300 2,212,300 - 2,212,300 4670 EDA Reimbursement - - - - 4671 IVDA Reimbursement - - - - 4677 Local Stimulus SANBAG - - - 4945 Construction Reimbursement/Miscellaneous - - - - Total Street Construction $ 989,732 $ 2,212,300 ' $ 2,212,300 $ $ 2,212,300 243 PARK CONSTRUCTION(1) 4505 Interest on Idle Cash* $ (73) $ - $ - $ - $ - 4620 State Aid Park Development - - 1,200,000 1,200,000 4651 Construction Reimbursement - - - - 4670 Successor Agency/San Bernardino - - - - 4732 Park Development Fee - - - Total Park Construction $ (73) $ - $ - $ 1,200,000 $ 1,200,000 244 CEMETERY CONSTRUCTION 4505 Interest on Idle Cash* $ (7) $ - $ - $ - $ - 4778 Sale Cemetery Plots - - - - Total Cemetery Construction $ (7) $ - $ $ - $ - 2/18/14 9 OF 19 2014-41 CITY OF SAN BERNARDINO OTHER FUNDS REVENUE REPORT SCHEDULE 'D' FY 2013/14 MID-YEAR BUDGET UPDATE DESCRIPTION ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED 2012-2013 BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 2013-2014 2013-2014 2013-2014 2013-2014 245 SEWER LINE CONSTRUCTION 4505 Interest on Idle Cash* $ 4,359 $ 2,000 $ 2,000 $ - $ 2,000 4651 Construction Reimbursement - - - 4821 Sewer Lateral Fee - - - 4822 Sewer Connection Fee 265,934 100,000 100,000 150,000 250,000 Total Sewer Line Construction $ 270,293 $ 102,000 $ 102,000 $ 150,000 $ 252,000 246 PUBLIC IMPROVEMENT 4505 Interest on Idle Cash* $ (140) $ 8,000 $ 8,000 $ - $ 8,000 4902 Contribution - - - - Total Public Improvement Construction $ (140) $ 8,000 $ 8,000 $ $ 8,000 247 CULTURAL DEVELOPMENT 4505 Interest on Idle Cash* $ (60) $ 1,000 $ 1,000 $ - $ 1,000 4335 Cultural Development Construction Fee 747,268 250,000 250,000 500,000 750,000 Total Cultural Development Construction $ 747,208 $ 251,000 $ 251,000 $ 500,000 $ 751,000 248 STORM DRAIN CONSTRUCTION 4505 Interest on Idle Cash* $ (382) $ 1,000 $ 1,000 $ - $ 1,000 4651 Construction Reimbursement - - - 4819 Area Drainage Plan Fee - - - 4818 Storm Drain Fee 928,519 275,000 275,000 (175,000) 100,000 Total Storm Drain Construction $ 928,137 $ 276,000 $ 276,000 $ (175,000) $ 101,000 250 TRAFFIC SYSTEM CONST(1) 4505 Interest on Idle Cash* $ - $ - $ - $ - 4630 State Aid Street Construction - - - - 4658 Fed Aid Street Construction - - - - 4803 Traffic System Fees - - - - 4945 Construction Reimbursement - - - - Total Traffic Systems Construction $ $ - $ - $ - 254 LANDSCAPE MAINT DISTRICT(1) 4505 Interest on Idle Cash* $ (228) $ 200 $ 200 $ - $ 200 4115 Revenue for All ADS 1,329,162 1,277,698 1,277,698 - 1,277,698 Total Landscape Districts $ 1,328,934 $ 1,277,898 $ - $ 1,277,898 $ - $ 1,277,898 258 PROPOSITION 1B 4505 Interest on Idle Cash* $ - $ - $ - $ - 4628 Prop 1B Revenue - - - - 4945 Construction Reimbursement - - - - Total PROP 1B $ - $ $ $ - 261 LAW ENFORCEMENT DEVELOPMENT _ 4505 Interest on Idle Cash* $ (22) $ 750 $ 750 $ - $ 750 4824 Development Impact Fees 59,146 40,000 40,000 - 40,000 Total Law Enforcement Impact Fee $ 59,125 $ 40,750 $ - $ 40,750 $ -_ $ 40,750 262 FIRE PROTECTION DEVELOPMENT 4505 Interest on Idle Cash* $ (36) $ 250 $ 250 $ 5,086 $ 5,336 4824 Development Impact Fees 54,727 - - 4901 Miscellaneous Receipts - - - Total Fire Protection Impact Fee $ 54,691 $ 250_ $ - $ 250 $ 5,086 $ 5,336 263 LOCAL CIRCULATION SYSTEM 4505 Interest on Idle Cash* $ (68) $ 200 $ 200 $ (200) 4824 Development Impact Fees 209,268 - - 131,505 131,505 Total Local Circulation Impact Fee $ 209,200 $ 200 $ 200 $ 131,305_ $ 131,505 264 REGIONAL CIRCULATION SYSTEM 4505 Interest on Idle Cash* $ (779) $ 10,000 $ 10,000 $ - $ 10,000 4824 Development Impact Fees 1,435,164 - - 1,700,000 1,700,000 2/18/14 10 OF 19 OTHER I UNDS REVEN UE RI PORT SCHEDULE 'D' FY 2013/14 MID-YEAR BUDGET UPDATE DESCRIPTION ACTUALS ADOPTED ' BUDGET AMENDED PROPOSED PROPOSED 2012-2013 BUDGET AMENDMENTS BUDGET ADJUSTMENTS ;2013-2014 2013-2014 2013-2014 2013-2014 2013-2014 - - 4901 lg Receipts-Loan Repayment - TotaReg ional Circulation Impact Fee $ 1,434,384 $ 10,000_ $ - $ 10,000 $ 1,700,000 $ 1,710,000 265 LIBRARY FACILITIES 4505 Interest on Idle Cash* (1) - - - - 4824 Development Impact Fees 638 - - - Total Library Facilities Impact Fee $ 637 $ - $ $ $ - $ - '266 PUBLIC MEETINGS FACILITIES 4505 Interest on Idle Cash* $ (48) $ 3,500 $ 3,500 $ - $ 3,500 4824 Development Impact Fees 1,090 - - 1,090 1,090 Total Public Meetings Facilities Impact Fee $ 1,042 $ 3,500 $ - $ 3,500 '$. 1,090 $ 4,590 267 AQUATICS CENTER FACILITIES 4505 Interest on Idle Cash* $ (15) $ 1,200 $ 1,200 $ - $ 1,200 _4824 Development Impact Fees 358 - - - - Total Aquatics Center Impact Fee $ 344 $ 1,200 $ - $ 1,200 $ - $ 1,200 268 AB 1600 PARKLAND 4505 Interest on Idle Cash* $ - $ - $ - $ - 4824 Development Impact Fees - - 3,620 3,620 Total AB 1600 Parkland Impact Fee $ - $ - $ $ 3,620 $ 3,620 269 QUIMBY ACT PARKLAND 4505 Interest on Idle Cash* $ (200) $ 600 $ 600 $ - $ 600 4824 Development Impact Fees 8,044 - - - Total Quimby Act Parkland Impact Fee $ 7,845 $ 600 $ - $ 600 '$ - $ 600 305 AD 985 INDUSTRIAL PARKWAY(1) 4505 Interest on Idle Cash* $ - $ - $ - $ - 4115 Revenue as from Assessments Districts - - - - Total AD 985 Industrial Parkway $ -_ $ $ $ $ - 306 AD 987 DEBT SERVICE 4505 Interest on Idle Cash* $ - $ - $ - $ - 4115 Revenue as from Assessments Districts 51,400 51,400 (51,400) Total AD 987 Debt Service $ 51,400 $ - $ 51,400 $ (51,400) $ - 311 FIRE STATION DS _ 4505 Interest on Idle Cash* $ - $ - $ - $ - 4115 Revenue as from Assessments Districts - - - - Total Fire Station DS $ - $ - $ - $ - $ - 356 AD 1015 NEW PINE AVE 4505 Interest on Idle Cash* $ - $ - $ - $ - 4115 Revenue as from Assessments Districts 64,858 68,000 68,000 - 68,000 Total AD 1015 New Pine Ave. $ 64,858 $ 68,000 $ - $ 68,000 $ - $ 68,000 527 REFUSE 4505 Interest on Idle Cash* $ - $ 20,000 $ 20,000 $ - $ 20,000 4830 Commercial Rubbish - - - 4831 Commercial Bin Rent (203), 400 400 - 400 4832 Commercial Bin Service 4,083,039 3,750,000 3,750,000 150,000 3,900,000 4833 Commercial Special 122,744 126,000 126,000 - 126,000 4837 Automated Commercial Rubbish 5,778,089 4,565,900 4,565,900 1,134,100 5,700,000 4840 Residential Water Billed 11,680,222 13,712,200 13,712,200 (2,112,200) 11,600,000 4841 Residential"B"Accounts (197) 400 400 - 400 4843 Dino Bin Service 3,020,901 2,500,000 2,500,000 300,000 2,800,000 4844 Commercial Penalties - - - 4845 Residential Penalties - - - 4846 Recycling Receipts 224,518 160,700 160,700 6,300 167,000 4901 Miscellaneous Other Revenue 91,476 351,000 351,000 - 351,000 4922 Sale Salvage Matter - - - 2/18/14 11 OF 19 2014-41 CITY OF SAN BERNARDINO SCHEDULE 'D' OTHER FUNDS REVENUE REPORT FY 2013/14 MID-YEAR BUDGET UPDATE DESCRIPTION ACTUALS ADOPTED BUDGET AMENDED PROPOSED PROPOSED 2012-2013 BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 2013-2014 2013-2014 2013-2014 2013-2014 Total Refuse $ 25,000,590 $ 25,186,600 $ - $ 25,186,600 $ (521,800) $24,664,800 1621 CENTRAL SERVICES I $ 65,868 1 $ 149,171 I 1 $ 149,171 1 $ - 1 $ 149,171 1 629 LIABILITY 4505 Interest on Idle Cash* $ (374) $ - $ - $ - $ 4670 Successor Agency/San Bernardino - - - - 4897 Interdepartmental Receipts 3,137,946 3,146,277 3,146,277 - 3,146,277 Total Liability Insurance $ 3,137,572 $ 3,146,277 $ - $ 3,146,277'_$ -_ $ 3,146,277 630 TELEPHONE SUPPORT 4893 Water Department Receipts $ 154,630 $ 154,630 $ 154,630 $ - $ 154,630 4673 Water Reimbursement 9,079 - 4670 Successor Agency/San Bernardino 7,000 7,000 (7,000) 4897 Interdepartmental Receipts 910,860 974,561 974,561 - 974,561 4901/4903 Miscellaneous/SBETA/Assessment District 2,728 9,000 9,000 - 9,000 Total Telephone Support $ 1,077,297_$ 1,145,191 $ - $ 1,145,191 $ (7,000) $ 1,138,191 631 UTILITY 4893 Water Department Receipts $ - $ - $ - $ - 4897 Interdepartmental Receipts 3,772,646 3,705,585 3,705,585 1,907,808 5,613,393 4903 Misc/Assessment Districts/LED Reimb - - - - Total Utility $ 3,772,646_ $ 3,705,585 $ - $ 3,705,585 $ 1,907,808 $ 5,613,393 635 FLEET SERVICES - 4670 Successor Agency/San Bernardino $ - $ 1,000 $ 1,000 $ (1,000) 4897 Interdepartmental Receipts 6,759,731 7,666,662 7,666,662 - 7,666,662 4901 Misc/Assessment Districts/SBETA 50,000 50,000 - 50,000 4903 Refunds/Rebates 845,167 400,000 400,000 - 400,000 Total Fleet Services $ 7,604,898 $ 8,117,662 $ - $ 8,117,662 $ (1,000) $ 8,116,662 677 UNEMPLOYMENT 4899 Premiums I $ 254,478 $ 283,000 $ 283,000 $ - $ 283,000 Total Workers'Compensation $ 254,478 $ 283,000 $ - $ 283,000 $ - $ 283,000 678 WORKER COMPENSATION 4897 Interdepartmental Receipts $ 3,921,210 $ 3,920,247 $ 3,920,247 $ - $ 3,920,247 4906 Water Department 412,000 412,000 412,000 0 412,000 4670 Successor Agency/San Bernardino 0 10,000 10,000 (10,000) Total Workers'Compensation $ 4,333,210 $ 4,342,247 $ - $ 4,342,247 $ (10,000) $ 4,332,247 679 INFORMATION TECHNOLOGY 4670 Successor Agency/San Bernardino $ 24,267 $ 24,267 $ (24,267) 4673 Water Reimbursement 411,006 522,267 522,267 0 522,267 4897 Interdepartmental Receipts 3,724,153 3,767,659 3,767,659 0 3,767,659 4901 Miscellaneous/SBETA/SANCAT/IVDA 3,594 19,200 19,200 0 19,200 Total Information Technology $ 4,138,753 $ ''`4,333,393 $ - $ 4,333,393_ $ (24,267)_ $ 4,309,126 'GRAND TOTAL ll $ 87,710,228 1$ 84,634,355 1 $ 2,429,580 1 $ 87,064,035 1 $ 4,153,796 1$91,217,831 1 2/18/14 12 OF 19 2014-41 CITY OF SAN BERNARDINO HISTORICAL and PROPOSED SUMMARY OF EXPENDITURES SCHEDULE 'E' FY 2013/14 MID-YEAR BUDGET UPDATE ADOPTED ACTUALS ADOPTED PROPOSED VARIANCE DESCRIPTION 2012-13 2012-2013 2013-14 2013-14 2013-14 Unaudited GENERAL FUND: Mayor $ 594,479 $ 535,217 $ 495,580 $ 495,580 $ - Common Council 662,230 557,046 628,683 628,683 $ - City Clerk 1,021,179 1,195,113 1,495,371 1,849,123 $ 353,752 City Treasurer 221,176 205,747 214,456 214,456 $ - City Attorney 3,555,328 2,727,548 3,461,920 3,327,308 $ (134,612) 'Code Compliance - - $ - General Government 4,238,350 5,134,614 3,843,555 7,239,723 $ 3,396,168 Debt Service 1,758,500 922,749 1,758,500 5,208,589 $ 3,450,089 City Manager 1,116,136 645,282 1,065,200 1,065,200 $ - Human Resources 511,313 470,607 498,379 538,474 $ 40,095 Finance 1,262,926 1,482,255 1,771,286 1,771,286 $ - Civil Service 399,097 349,835 387,559 445,539 $ 57,980 Community Development 6,879,435 4,517,647 3,799,650 3,047,601 $ (752,049) 2Development Services - - $ - Fire 31,712,999 29,408,382 30,078,535 30,413,324 $ 334,789 Police 55,670,857 57,071,129 54,956,081 56,751,837 $ 1,795,756 3Facilites Management - - $ - Parks, Rec.&Comm.Svcs. 4,656,966 4,183,046 4,606,109 6,075,446 $ 1,469,337 °Public Services - - $ - Public Works 8,259,249 6,788,264 8,142,073 9,024,526 $ 882,453 GENERAL FUND TOTAL $ 122,520,220 $ 116,194,483 $ 117,202,937 $ 128,096,695 $ 10,893,758 'Part of City-Wide reorganization.Code Enforcement moved to Community Deve 'Part of City-Wide reorganization,Development Services was combined with Col 'Part of City-Wide reorganization,Facilities Management moved to Public Works °Part of City-Wide reorganization,Public Services combined with Facilities Mana 004 FEMA(2) $ - $ - $ - $ - 105 LIBRARY 1,757,329 1,615,048 1,716,129 1,716,129 - 106 CEMETERY 189,727 89,821 187,429 214,865 27,436 107 CABLE TV(1) 228,607 - 227,885 262,831 34,946 108 FEDERAL ASSET FORFEITURE 377,400 472,990 377,400 708,400 331,000 111 AIR QUALITY-AB 2766 129,142 91,656 125,724 125,724 - 116 EMERGENCY SHELTER GRANT(2) 280,971 231,124 259,000 259,000 - 117 HOME PART INVESTMENT ACT(2) 2,386,470 164,596 2,400,000 _ 2,400,000 - 118 DRUG/GANG 30,481 14,273 30,385 30,385 - 119 CDBG(2) 2,811,898 1,648,655 2,784,303 2,861,109 76,806 120 NEIGHBORHOOD STABLIZATION(2) 2,915,401 609,030 2,120,000 2,120,000 - 121 SBETA(2) 2,678,965 3,245,375 2,678,965 3,185,464 506,499 123 GRANTS FUND(2) 1,902,206 6,441,183 - 816,100 816,100 124 ANIMAL CONTROL 2,257,980 2,014,105 2,157,003 2,277,149 120,146 126 SPECIAL GAS TAX 1,267,547 1,369,838 1,259,823 459,823 (800,000) 128 TRAFFIC SAFETY 653,511 278,580 651,448 651,448 - 129 1/2 CENT SALES&ROAD TAX 388,225 432,106 1,756,754 1,756,754 - 132 SEWER LINE MAINTENANCE 2,179,868 1,519,132 2,625,771 2,724,772 99,001 133 BASEBALL STADIUM 15,240 15,192 49,048 33,856 134 SOCCER FIELD COMPLEX 371,653 251,700 367,080 447,041 79,961 135 TRAFFIC CONGESTION(1) - - - - 137 CFD 1033-FIRE STATION M&O - - - - 208 VERDEMONT INFRASTRUCTURE - 110,000 110,000 - 211 TRIBAL FIRE AGREEMENT 41,149 12,000 41,019 41,019 - 240 INFRASTRUCTURE LOAN(1) - - - 242 STREET CONSTRUCTION 384,059 141,908 2,217,148 2,212,300 (4,848) 243 PARK CONSTRUCTION(1) 195,536 7,511 1,584,499 1,368,233 (216,266) 244 CEMETERY CONSTRUCTION - - - 245 SEWER LINE CONSTRUCTION 60,962 85,159 331,798 331,798 - 246 PUBLIC IMPROVEMENT - - - 247 CULTURAL DEVELOPMENT - - - 248 STORM DRAIN CONSTRUCTION 148,163 95,972 1,049,191 1,049,191 - 250 TRAFFIC SYSTEM CONST(1) - - - 254 LANDSCAPE MAINT DISTRICT(1) 1,277,698 1,601,600 1,277,698 1,604,374 326,676 257 CITY WIDE ASSESSMENT DISTRICT 994 - - - 2/18/14 13 OF 19 CITY OF SAN BERNA-61O HISTORICAL and PROPOSED SUMMARY OF EXPENDITURES SCHEDULE 'E' FY 2013/14 MID-YEAR BUDGET UPDATE ADOPTED ACTUALS ADOPTED PROPOSED VARIANCE DESCRIPTION 2012-13 2012.2013 2013-14 2013-14 2013-14 258 PROPOSITION 1B $ 2,294,932 $ 2,294,932 $ - $ - 261 LAW ENFORCEMENT DEVELOPMENT 30,481 104,542 30,385 30,385 - 262 FIRE PROTECTION DEVELOPMENT 162,870 _ 156,719 115,930 160,930 45,000 263 LOCAL CIRCULATION SYSTEM - 14,412 110,170 110,170 - 264 REGIONAL CIRCULATION SYSTEM 1,244,637 220,357 4,836,736 4,836,736 - 265 LIBRARY FACILITIES 43,181 3,924 43,045 43,045 - 266 PUBLIC MEETINGS FACILITIES - - - 267 AQUATICS CENTER FACILITIES - - - 268 AB 1600 PARKLAND 25,400 1,999 1,095,080 1,095,080 - 269 QUIMBY ACT PARKLAND - 47,791 47,791 - 305 AD#985 DEBT SERVICE - - - 306 AD 987 DEBT SERVICE 51,400 51,400 (51,400) 356 AD 1015 NEW PINE AVE 68,000 11,325 68,000 68,000 - 527 REFUSE 23,670,362 21,525,978 22,754,916 21,051,590 (1,703,326) 621 CENTRAL SERVICES 147,723 _ 103,212 145,697 130,997 (14,700) 629 LIABILITY 3,134,464 1,330,593 3,126,186 1,848,606 (1,277,580) 630 TELEPHONE SUPPORT 984,319 862,107 976,510 1,017,990 41,480 631 UTILITY 3,819,335 5,238,422 3,817,966 5,725,818 1,907,852 635 FLEET SERVICES 8,614,408 5,999,878 7,673,407 7,683,184 9,777 677 UNEMPLOYMENT 265,000 433,039 265,000 265,000 - 678 WORKER COMPENSATION 4,110,632 4,301,300 4,097,746 4,489,307 391,561 679 INFORMATION TECHNOLOGY 4,580,349.. 3,640,873 4,569,674 4,525,674 (44,000) GRAND TOTAL ALL.FUNDS $ 200,697,900 $ 184,871,457 $ 199,380,220 $ .211,009,955 $ 11,629,735 2/18/14 14 OF 19 2014=41 CITY OF SAN BERNARDINO EXPENDITURES BY CATEGORY-ALL FUNDS SCHEDULE 'F' BY DEPARTMENT&FUND FY 2013/14 MID-YEAR BUDGET UPDATE ADOPTED BUDGET AMENDED PROPOSED PROPOSED BUDGET AMENDMENTS BUDGET ADJUSTMENTS 20134014 FUND/TITLE 2013-2014 20134014 2013-2014 20134014 GENERAL FUND: 010 MAYOR $ 495,580 $ 495,580 $ - $ 495,580 020 COMMON COUNCIL 628,683 628,683 - 628,683 030 CITY CLERK 1,495,371 250,000 1,745,371 103,752 1,849,123 040 CITY TREASURER 214,456 214,456 - 214,456 050 CITY ATTORNEY 3,461,920 3,461,920 (134,612) 3,327,308 090 GENERAL GOVERNMENT 3,843,555 3,843,555 3,396,168 7,239,723 090 DEBT SERVICE 1,758,500 1,157,550 2,916,050 2,292,539 5,208,589 100 CITY MANAGER 1,065,200 1,065,200 - 1,065,200 140 CIVIL SERVICE 387,559 57,980 445,539 - 445,539 110 HUMAN RESOURCES 498,379 498,379 40,095 538,474 120 FINANCE 1,771,286 1,771,286 - 1,771,286 180 COMMUNITY DEVELOPMENT 3,799,650 (352,595) 3,447,055 (399,454) 3,047,601 200 FIRE 30,078,535 252,959 30,331,494 81,830 30,413,324 210 POLICE 54,956,081 1,361,710 56,317,791 434,046 56,751,837 380 4,606,109 4,606,109 1,469,337 6,075,446 400 PUBLIC WORKS 8,142,073 961,573 9,103,646 (79,120) 9,024,526 TOTAL GENERAL FUND $117,202,937 $ 3,689,177 $ 120,892,114 $ 7,204,581 ''$ 128,096,695 SPECIAL REVENUE FUNDS: 004 FEMA(2) $ - $ - $ - 105 LIBRARY 1,716,129 1,716,129 - 1,716,129 106 CEMETERY 187,429 187,429 27,436 214,865 107 CATV 227,885 34,946 262,831 - 262,831 108 FEDERAL ASSET FORFEITURE 377,400 341,000 718,400 (10,000) 708,400 111 AIR QUALITY-AB 2766 125,724 125,724 - 125,724 116 EMERGENCY SHELTER GRANT(2) 259,000 259,000 - 259,000 117 HOME PART INVESTMENT ACT(2) 2,400,000 2,400,000 - 2,400,000 118 DRUG/GANG 30,385 30,385 - 30,385 119 CDBG(2) 2,784,303 76,806 2,861,109 - 2,861,109 120 NEIGHBORHOOD STABLIZATION(2) 2,120,000 2,120,000 - 2,120,000 121 SBETA(2) 2,678,965 506,499 3,185,464 - 3,185,464 123 GRANTS FUND(2) - 816,100 816,100 - 816,100 124 ANIMAL CONTROL 2,157,003 118,000 2,275,003 2,146 2,277,149 127 LOW MOD HOUSING - - - 128 TRAFFIC SAFETY 651,448 651,448 - 651,448 132 SEWER LINE MAINTENANCE 2,625,771 2,625,771 99,001 2,724,772 133 BASEBALL STADIUM 15,192 15,192 33,856 49,048 134 SOCCER FIELD COMPLEX 367,080 367,080 79,961 447,041 137 CFD 1033-FIRE STATION M&O - - - 211 TRIBAL FIRE AGREEMENT 41,019 41,019 - 41,019 247 CULTURAL DEVELOPMENT - - - TOTAL SPECIAL REVENUE FUNDS $ 18,764,733 $ 1,893,351 $ 20,658,084 $ 232,400 $ 20,890,484 CAPITAL PROJECT FUNDS: 126 SPECIAL GAS TAX $ 1,259,823 $ (800,000) $ 459,823 $ - $ 459,823 129 1/2 CENT SALES&ROAD TAX 1,756,754 1,756,754 - 1,756,754 135 TRAFFIC CONGESTION(1) - - - 208 VERDEMONT INFRASTRUCTURE 110,000 110,000 - 110,000 242 STREET CONSTRUCTION 2,217,148 2,217,148 (4,848) 2,212,300 243 PARK CONSTRUCTION (1) 1,584,499 1,584,499 (216,266) 1,368,233 244 CEMETERY CONSTRUCTION - - - 245 SEWER LINE CONSTRUCTION 331,798 331,798 - 331,798 246 PUBLIC IMPROVEMENT - - - 248 STORM DRAIN CONSTRUCTION 1,049,191 1,049,191 - 1,049,191 250 TRAFFIC SYSTEM CONST(1) - - - 258 PROPOSITION 18 - - - TOTAL CAPITAL PROJECTS FUNDS $ 8,309,213 $ (800,000) $ 7,509,213 $ (221,114) $ 7,288,099 2/18/14 15 OF 19 2014-41 CITY OF SAN BERNARDINO EXPENDITURES BY CATEGORY-ALL FUNDS SCHEDULE 'F' BY DEPARTMENT&FUND FY 2013/14 MID-YEAR BUDGET UPDATE ADOPTED BUDGET AMENDED PROPOSED PROPOSED BUDGET AMENDMENTS BUDGET ADJUSTMENTS 2013-2014 FUND/TITLE 20134014 2013-2014 2013 4014 2013 4014 IMPACT FEE FUNDS: 261 LAW ENFORCEMENT DEVELOPMENT $ 30,385 $ 30,385 $ - $ 30,385 262 FIRE PROTECTION DEVELOPMENT 115,930 115,930 45,000 160,930 263 LOCAL CIRCULATION SYSTEM 110,170 110,170 - 110,170 264 REGIONAL CIRCULATION SYSTEM 4,836,736 4,836,736 - 4,836,736 265 LIBRARY FACILITIES 43,045 43,045 - 43,045 266 PUBLIC MEETINGS FACILITIES - - - 267 AQUATICS CENTER FACILITIES - - - 268 AB 1600 PARKLAND 1,095,080 1,095,080 - 1,095,080 269 QUIMBY ACT PARKLAND 47,791 47,791 - 47,791 TOTAL IMPACT FEE FUNDS $ 6,279,137 $ - $ 6,279,137 $ 45,000 $ 6,324,137 LANDSCAPE MAINTENANCE DISTRICT: 254 LANDSCAPE MAINTENANCE DISTRICT FUNDS $ 1,277,698 $ 1,277,698 $ 326,676 $ 1,604,374 DEBT SERVICE FUNDS: 306 ASSESSMENT DISTRICT 987 DEBT SERVICE $ 51,400 51,400 (51,400) - 311 FIRE STATION DEBT SERVICE - - - 356 ASSESSMENT DISTRICT 1015 NEW PINE AVE 68,000 68,000 - 68,000 TOTAL DEBT SERVICE.FUNDS $ 119,400 $ - $ 119,400 $ (51,400) $ 68,000 ENTERPRISE FUNDS: 527 REFUSE $ 22,754,916 $ 22,754,916 $ (1,703,326) $ 21,051,590 TOTAL ENTERPRISE FUND $ 22,754,916 $ - $ 22,754,916 $ (1,703,326)- $ 21,051,590 INTERNAL SERVICE FUNDS: 621 CENTRAL SERVICES $ 145,697 $ 145,697 $ (14,700) $ 130,997 629 LIABILITY 3,126,186 3,126,186 (1,277,580) 1,848,606 630 TELEPHONE SUPPORT 976,510 976,510 41,480 1,017,990 631 UTILITY 3,817,966 3,817,966 1,907,852 5,725,818 635 FLEET SERVICES 7,673,407 7,673,407 9,777 7,683,184 677 UNEMPLOYMENT(2) 265,000 265,000 - 265,000 678 WORKER COMPENSATION 4,097,746 262,328 4,360,074 129,233 4,489,307 679 INFORMATION TECHNOLOGY 4,569,674 4,569,674 (44,000) 4,525,674 TOTAL INTERNAL SERVICE FUNDS $ 24,672,186 $ 262,328 $ 24,934,514 !$ 752,062 $ 25,686,576 I GRAND TOTAL EXPENSES I $199,380,220 I $ 5,044,856 I $ 204,425,076 I $ 6,584,879 I $ 211,009,955 I 2/18/14 16 OF 19 2014-41 CITY OF SAN BERNARDINO �+ EXPENDITURES BY CATEGORY-ALL FUNDS SCHEDULE 'G' BY DEPARTMENT&FUND FY 2013/14 MID-YEAR BUDGET UPDATE PERSONNEL MATERIALS CONTRACT INTERNAL CAPITAL DEBT TOTAL FUND/TITLE SERVICES /OPERATIONS SERVICE SERVICE OUTLAY SERVICE OTHER EXPENSES GENERAL FUND: _ 010 Mayor $ 218,962 $ 70,075 $ 90,000 $ 116,543 $ 10 $ 495,590 020 Common Council 492,001 43,200 93,485 229 628,915 030 City Clerk 850,770 71,183 793,123 133,879 166 1,849,122 040 City Treasurer 187,160 10,500 4,000 12,911 53 214,624 050 City Attorney 2,235,179_ 455,023 549,745 86,981 381 3,327,309 090 General Government 450,937 360,582 6,428,205 5,208,589 - 12,448,313 100 City Manager 938,201 26,600 100,402 - 1,065,203 110 Human Resource 326,534 102,387 109,553 7 538,482 120 Finance 1,176,946_ 46,672 323,156 224,376 136 1,771,286 140 Civil Service 369,991 6,309 69,429 (190) 445,539 180 Community Development 1,593,191 69,500 372,100 1,012,440 370 3,047,601 200 Fire 27,149,296 812,600 295,600 2,063,977 88,500 3,351 30,413,324 210 Police 47,620,443 1,230,801 1,015,900 6,859,694 24,999 - 56,751,837 380 Parks Recreation&Community 2,268,588 495,600 566,934 2,744,120 204 6,075,446 400 Public Works 3,411,855 862,750 1,871,000 2,726,783 151,573 144 9,024,104 TOTAL GENERAL FUND $ 89,290,054 $ 4,663,783 $ 12,309,763 $ 16,354,574 $ 176,572 $ 5,297,089 $ 4,860 $ "128,096,695 SPECIAL REVENUE FUNDS: 004 FEMA(2) $ - $ - $ - $ - $ - $ - $ - $ - 105 LIBRARY 1,205,149 295,025 26,710 189,141 104 1,716,129 106 CEMETERY 113,952 23,300 19,388 52,224 6,000 214,864 107 CAN 25,000 25,250 182,581 18,000 12,000 262,831 108 FED ASSET FORFEITURE 200,100 381,000 115,199 12,100 708,399 111 AIR QUALITY-AB 2766 92,924 21,400 11,400 8 125,732 116 EMERGENCY SHELTER GRANT(2) 259,000 259,000 117 HOME PART INV ACT(2) 2,400,000 2,400,000 118 DRUG/GANG 25,385 5,000 30,385 119 CDBG(2) 394,158 26,258 1,196,680 1,243,985 28 2,861,109 120 NEIGHBORHOOD STABILIZATION PROG _ 2,120,000 2,120,000 121 SBETA(2) 2,313,591 1,695,218 460,065 21,484 97,706 (1,402,600) 3,185,464 123 GRANTS FUND(2) 496,100 65,000 105,000 - 150,000 (1) 816,099 _124 ANIMAL CONTROL 1,190,743 104,600 96,000 791,006 94,800 - 2,277,149 128 TRAFFIC SAFETY 651,448 651,448 132 SEWER LINE MAINT 1,306,450 221,000 1,027,402 169,920 - 2,724,772 133.BASEBALL STADIUM - 49,048 49,048 134 SOCCER FIELD COMPLEX _ 175,615 73,600 21,991 140,250 35,600 (15) 447,040 137 CFD 1033-FIRE STATION M&0 _ 0 0 211 TRIBAL FIRE AGREEMENT 22,500 18,519 41,019 254 LANDSCAPE MAINT DIST(1) 239,866 0 722,089 642,419 - 1,604,374 TOTAL SPECIAL REVENUE FUNDS $ 7,553,548 $ 2,798,637 $ 9,692,873 $ 2,182,090 $ 414,206 $ 1,255,985 $ (1,402,477) $ 22,494,861 CAPITAL PROJECT FUNDS: 126 SPECIAL GAS TAX $ - $ 15,999 $ 443,824 $ 459,823 129 1/2 CENT SALES&ROAD TAX(Mes I) 0 _ 1,756,754 - 1,756,754 208 VERDEMONT INFRASTRUCTURE 110,000 110,000 243 PARKCONST(1) 280 1,368,233 (280) 1,368,233 245 SEWER LINE CONST DIF 3,586 328,212 0 331,798 248 STORM DRAIN CONST - 1,049,191 - 1,049,191 TOTAL CAPITAL PROJECTS FUNDS ' $ 3,866 $ - $ 6,840,689 $ - $ - $ 443,824 $ (280) $ 7,288,099 IMPACT FEE FUNDS: 261 LAW ENFORCEMENT DEV $ 385 $ 30,000 $ 30,385 262 FIRE PROTECTION DEV 5,000 2,056 153,874 160,930 • 263 LOCAL CIRC SYS - 110,170 - 110,170 264 REGIONAL CIRC SYST - 4,836,736 4,836,736 265 LIBRARY FACILITIES 42,500 545 43,045 268 AB 1600 PARKLAND 1,095,080 1,095,080 269 QUIMBY ACT PARKLAND 47,791 47,791 TOTAL IMPACT FEE FUNDS $ - $ 47,500 $ ..6,092,763 $ - $ 30,000 $ 153,874 $ - $ 6,324,137 DEBT SERVICE FUNDS: 306 ASSESSMENT DISTRICT 987 DEBT SERVICE - - 311 FIRE STATION DS - - - -- - -_ - 356 ASSESSMENT DISTRICT 1015 NEW PINE AVE 3,700 64,300 68,000 TOTAL DEBT SERVICE FUNDS ($ - $ 3,700' $ - $ -_$ -_$ 64,300 '$ - $ 68,000 EN IERPRISE FUNDS: 527 REFUSE $ 5,311,421 $ 5,655,800 $ 1,276,763 $ 6,031,075 -$ 2,775,421 $ 1,108 $ 21,051,587 TOTAL ENTERPRISE FUNDS $ 5,311,421 $ 5,655,800 $ 1,276,763 $ 6,031,075 $ - $ 2,775,421 $ 1,108 $ 21,051,587 • INTERNAL SERVICE FUNDS: , 621 CENTRAL SERVICES $ 54,522 $ 68,000 $ 5,500 $ 2,975 $ - $ 130,997 629 LIABILITY 201,800 1,540,110 24,000 31,980 50,715 1,848,605 630 TELEPHONE SUPPORT 219,577 751,800 2,562 44,000 51 1,017,990 631 UTILITY 54,773 3,657,587 1,925,200 88,500 (242) 5,725,818 635 FLEET SERVICES 1,669,818 5,704,592 15,334 293,235 205 7,683,184 677 UNEMPLOYMENT 265,000 265,000 678 WORKER COMPENSATION 343,001 3,471,730 413,825 36,912 223,839 4,489,307 679 INFORMATION TECHNOLOGY 1,455,346 1,632,401 542,490 65,250 185,187 645,000 - 4,525,674 TOTAL INTERNAL SERVICE FUNDS $ 3,998,837 $ 17,091,220 $ 1,001,149 $ 2,358,114 $ 165,187 $ 777,500 $ 274,569 $ 25,686,575 GRAND TOTAL EXPENSES I$ 106,157,724 I$ 30,260,639 1$ 37,214,000 I$ 26,925,854 I$ 805,965 1$ 10,767,993 1$ (1,122,221)1$ 211,009,955 2/18/14 17 OF 19 2014-41 -I _. - N NJ -A. -.. -{ 0 0 0 0 0 0 0 0 0 0 0 0 -I -I O W o (nONO O o00000000000 O 7o -I WO .A01 cn D > r1 I- r- 0 0 - 0 0 NJ NJ NJ NJ NJ NJ N m ch 0 0 0 0 0 0 0 0 0 0 0 0 o m m D 'n = m m m m m n D v Z o o o o o o m o 0 o 0 0 0 0 0 0 0 0 0 r - U) 3 3 3 3 3 3 ' 3 3 3 3 3 3 3 3 3 3 3 3 -' z m OOOI- OO c 0 000 0 D00) X0 -' cn Z CD CD CD CD Z (n N N v N m 0 ,C-*, N a, 0 Z C C C `� CC o) Q) m m m n o -' f D N O N 7 = = m 7 = X X C C C ^,; W r m •�-► Q Q Q C Q Q , 0 „ -n C Q Q 0- 1 CD D ) 7J77XQ mm = 0 ' ' ' C 11KQm CD to (0n (D a)) m0 0 QQ '0C/) U) = ;• v ' cn o N N Q CD • m 0 x x Q Q Q 0 0 C C C 10 O (OD N N (n O. CU X I CU (U CU co (D (D 3 a) -' o) 90 () sU N 0 N N 1 I v = 7 Q Fa (D CD (D , 5 5' C) n ' (D C ) CCD CAD CCD Oa (CI 7-1`< `< � C mO -Xt. K C/) C C C 0 0 * * N (D Q 0 p) 0 (D (D (D 0 0n Q Q Q m cD O 0 5 2 mmm (n u) - fD 0) o '" m 0 0 0 v v " Q R. 7 9° 0 000 ED o CD Cl) � � � r- -0 -0 -o 0 0 • -I D K(° m CD CD (D cn u) .,� D3 � v, N v E3 v = = Q a cn 0' - O .. . —. 90 90 r«co W m C) co (Qco (0 (o -p =. (D 0 4x -<ea cu (n 3 (° D 0 0 0 n) v = - Z O cn a Q • -. -0 n• 0 fn y u) (n -0 o• o -� -, (Q m (n ID v 0 0 0 v m m D CD m o n o Q D Z 3 3 N o D L co CD = (n Q CO Z 3 3 - 5' 0z >co 6 N- 00x Vii(; N a) -m{ -I O = 5 0 Z (0 (0 0 -0ZO 0 -i m Rothe mm .N co N —, co O -, N N ? QO v O O O N W N O 0 A 00 �J 0 p --k O 01 co CD �I OD O O (n O N 4'r - 1 •-x OD (0 -k (0 N O O N CO --1 O (1) o O �I O o O �I O Co N (n O O (0 .P i (000) 0 0 0 0 0 (0 O -FN. N W 0 0 0 CO 0 00 0 0 0 0 0 0 0 Cn CO CO W OD 0 0 0 CO 0 CO 0 0 0 0 0 0 0 0) CO OD 01 W O ,: r €. . N N 0 0 N CA i (n O O Cn ' CO CO 00 CO N • tk 00 CO co _. (,,) � � _. NJ -A W m _. o) N N A Co �J W O co O O O O v N co N O O A -, co .. v 0 � -■ 0 N 0 0 0) -...1 O v 00 0 0 C.)1 O N r . Co (0 � CDNOO 01 00ON -k 00100 -400 it ih, CO N �I 0 -CD NCn00 in 00 - (71 (000) 00000 0 � 0 - N (a) 000 W 000000000000 .n CO CO CO W OD000 � 000c 0) x000000 m CO 2014-41 O NA0) 0) NNNNNNN - O > 000OO '� z� J - NCD0) 0) 0) OD 0) W - (n r > z > D I- 0 IN N N N N PO N I 00000 D T m r m - -i � -i � --I � � � --I � � -I --I -I -I -I --I T Cr)r Z O O O O O O O O O O O O O m 00000C � G) G) G) OG) OG) G) G) G) G) G) C' C p3C� rrD Z O "n (D (D CD (D CD CD CD (D CD (D (D (D O N (D CO & D- 0 C i-,3 m D D D D D D D D D D D D O 0 Z7 71TZ 1m71TITIT171mT1 -n`. N 0- (D u)`� v(/) C C C C C C C C C C C C "O 0 O D D D D D D D D D D D D 71 aaaaaaaaaaaav O m C-a ° C i i l i i t i i i i l i (7 - -n (D •D D -1 1l TI TIci) -n - 11 -11171 - - a) c a ^' O O O (D O O O O O O O O 0- Q v^ O_ (D Eli- = 0r (D (D `< `< O• N a �: 5 c a) C6' a n _. D (-D * (D - () a D v . N F1‘) 0 (DKKaQOG� Om -n -, D. N ° O n O (D 0 w 1v Jv ° ° v v D '.-a A m0 i a. D D O D DO wOm (D — D .� .-f C -1 -a Go(D co m .� :-• (D O " D 0 O Cn O ; r ) 7 (D 7- O = O O 0 cQ r O N C• O -' N m 2 ° 3 cif) a Q C m O (0 5 5 5 (CD C) �, _. 71 C 3 MD 1v (Q (Q (a K v o O ° 7 -< I- -.C D a) D) (1) = - � O N m aa as D ,„5 N0 C ° O- 3 ° O 3 1) v D 0 v 0 3 -� =I K5' 3 co 11 �' co - DO o (D- = w (D CD C) 0 cn T �_' o , m cr.) cn 9,, Po D N a) D" N D x Z (n 0 ° X � Omo < (�D XI (0 CZZ �' � v ° CDZ (D p o Z D O D m 0 ° cim Z v D 1` 1.„ m7j � N -' c'a � � w O �1 A N 0) 01 v N -Cr) 0 a) N N A �J CO C A CDOCn000ON W OO -JA AA -JOO -L J Cn O -J (n O O O CO - O NJ a) CO - CO O a) ':. u., O AOOa) 000 i . A i OOCn N OCONOO 9 Jrti CD CO 000000 0 03 00 0AN0) 00 Cn a) 000000 O a) 00 (0 OOG,) OD00 > t _.s ! tir 0) -CO 01 G) O i. N N 0 0 -.1 «. -th VI A A O O A CO 00 O O ) �,i,r u' N ♦, 0) a) 0) N -• 0) - - - 0) -' .r), a rn ) GJ N 0) (n .J IV a) cn co O O 0) N N A �J Co O a) 0010300 NJ 000) -J CO -J . A A -J00 --� Q � A OD O V Cn 0 0 0 0 0 00 N -� O N a) CD -L CD O a) s r CO N 000 -CD 00000ACn (D001 NO -co NOO ' ' Q A W OOOOOOOOOAOOOO OANGJOO m 0) A0000000000Oa) 00 (00) 0) C000 m co .4..