Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My Public Portal
About
4) Revenue Section
CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014- 2016 REVENUE SECTION CITY OF TEMPLE CITY ADOPTED BUDGET FY 2014-2016 ESTIMATED REVENUE FUNDS-BY SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget 2012-13 2013-14 2013-14 2014-15 2015-16 Change '.. GENERALFUND TAXES Real Estate Transfer Tax 158,962 170,000 170,000 170,000 170,000 0.0% 01-810-32-3201 Sales and Use Tax 1,292,282 1,323,000 1,323,000 1,330,000 1,350,000 0.5% 01-810-32-3205 In Lieu Sales Tax 418,846 415,000 415,000 415,000 415,000 0.0% !, 01-810-32-3206 !. Franchise Fees 550,527 560,000 560,000 560,000 560,000 0.0% 01-810-32-3207 Transient Occupancy Tax 28,898 35,000 35,000 35,000 35,000 0.0% 01-810-32-3209 Property Tax Allocation 2,474,979 2,585,000 2,585,000 2,700,000 2,800,000 4.4% 01-810-32-3211 4,924,494 5,088,000 5,088,000 5,210,000 5,330,000 2,4% LICENSES AND PERMITS !' Business License Fees 199,751 220,000 220,000 220,000 220,000 0.0% 01-820-33-3301 Building Permit Fees 835,634 560,000 560,000 300,000 300,000 -46.4% I, 01-820-33-3303 Parking Permit Fees 58,708 55,000 55,000 75,000 75,000 36.4% 01-820-33-3305 Encroachment Permits - 120,000 120,000 120,000 120,000 0.0% 01-820-33-3306 Animal License Fees 60,482 90,000 90,000 90,000 90,000 0.0% 01-820-33-3307 Vehicle Impound Fees 19,827 20,000 20,000 20,000 20,000 0.0% 01-820-33-3309 Temp Parking Permit Fees 114,566 138,000 138,000 140,000 140,000 1.4% 01-820-33-3311 Code Enforcement Fees 46,753 50,000 50,000 50,000 50,000 0.0% 01-820-33-3313 1,335,721 1,253,000 1,253,000 1,015,000 1,015,000 -19.0% INTERGOVERNMENTAL '. In Lieu Tax 18,399 15,250 15,250 - - 0.0% !, 01-830-34-3401 Intergovernmental 1,398 9,860 9,860 - - 0.0% !i 01-830-34-3428 In Lieu VLF 3,290,383 3,300,000 3,300,000 3,350,000 3,400,000 1.5% 01-830-34-3430 3,310,180 3,325,110 3,325,110 3,350,000 3,400,000 0.7% CHARGES FOR SERVICES '. Shared Maintenance Charges 3,810 4,000 4,000 4,000 4,000 0.0% 01-840-35-3501 Zoning Fees 160,745 240,000 240,000 200,000 200,000 -16.7% 01-840-35-3503 Recreation Fees 567,649 600,000 600,000 600,000 600,000 0.0% !, 01-840-35-3505 Plan Check Fees 153,886 660,000 660,000 400,000 400,000 -39.4% 01-840-35-3508 Facility Rental Fees 71,347 65,300 65,300 65,000 65,000 -0.5% 01-840-35-3510 ! 957,437 1,569,300 1,569,300 1,269,000 1,269,000 -19.1% !I FINES,FORFEITURES AND PENALTIES Court Fines 521,440 615,000 615,000 700,000 710,000 13.8% 01-850-36-3601 ' 23 (Revised) CITY OF TEMPLE CITY ADOPTED BUDGET FY 2014-2016 ESTIMATED REVENUE FUNDS-BY SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% 2012-13 2013-14 2013-14 2014-15 2015-16 Change USE OF MONEY Interest-LAW 13,839 25,000 50,000 50,000 50,000 100.0% 01-860-37-3701 Interest-Securities (111,800) - 50,000 50,000 50,000 0.0% 01-860-37-3702 Interest-Others 18,691 20,000 50,000 50,000 50,000 150.0% '',, 01-860-37-3703 Interest-CD 211,835 170,000 65,000 50,000 50,000 -70.6% 01-860-37-3704 132,565 215,000 215,000 200,000 200,000 -7.0% '% OTHER AB939 Reimbursement 7,579 15,000 15,000 15,000 15,000 0.0% 01-870-38-3807 Recyclable Revenue 28,727 30,000 30,000 30,000 30,000 0.0% 01-870-38-3809 Rental Income 53,369 50,000 50,000 65,000 65,000 30.0% 01-870-38-3811 Other Reimbursement 141,858 287,000 287,000 90,000 90,000 -68.6% li 01-870-38-3815 Donations - 10,000 10,000 10,000 10,000 0.0% 01-870-38-3816 Sundry 2,721 21,000 21,000 1,000 1,000 -95.2% 01-870-38-3817 CRA Admin Reimb 137 - - - - 0.0% 01-870-38-3818 ', L/LD Admin Reimb 10,132 6,300 6,300 6,300 6,300 0.0% 01-870-38-3819 Loan Repayment 78,493 - - - - 0.0% 01-870-38-3823 323,016 419,300 419,300 217,300 217,300 -48.2% TOTAL GENERAL FUND REVENUE 11,504,853 12,484,710 12,484,710 11,961,300 12,141,300 -4.2% SPECIAL REVENUE FUNDS TRAFFIC SAFETY 47,114 50,000 50,000 50,000 50,000 0.0% 11-850-36-3602 'i SLIEST STATE COPS GRANT(BRULTE) 100,000 100,000 100,000 100,000 100,000 0.0% 13-830-34-3402 INTEREST 137 100 200 100 100 0.0% 13-860-37-3701 100,137 100,100 100,200 100,100 100,100 0.0% PROP A TRANSPORTATION 554,620 560,000 600,000 600,000 630,000 7.1% 15-830-34-3406 BUS PASS SALES 139,107 150,000 130,000 140,000 14,000 -6.7% 15-840-35-3507 INTEREST 6,608 8,000 5,000 5,000 5,000 -37.5% li 15-860-37-3701 700,335 718,000 735,000 745,000 649,000 3.V. PROP C TRANSPORTATION 460,506 442,000 500,000 510,000 520,000 15.4% 16-830-34-3407 INTEREST 12,980 15,000 3,000 3,000 3,000 -80.00. 16-860-37-3701 473,486 457,000 503,000 513,000 523,000 12.3% 24(Revised) '.,. CITY OF TEMPLE CITY ADOPTED BUDGET FY 2014-2016 ESTIMATED REVENUE FUNDS-BY SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% 2012-13 2013-14 2013-14 2014-15 2015-16 Change USED OIL INTERGOVERNMENTAL 10,247 15,000 15,000 15,000 15,000 0.0% 17-830-34-3428 TRAFFIC SAFETY GRANT - - - 10,000 - 0.0% 19-830-34-3422 GAS TAX 2105 155,295 167,000 167,000 170,000 175,000 1.8% 21-830-34-3408 GAS TAX 2106 112,629 115,000 115,000 120,000 125,000 4.3% 21-830-34-3409 GAS TAX 2107 254,472 250,000 250,000 260,000 270,000 4.0% 21-830-34-3410 GAS TAX 2107.5 6,000 6,000 60,000 6,000 6,000 0.0% 21-830-34-3411 GAS TAX 2103 281,977 508,000 508,000 515,000 520,000 1.4% 21-830-34-3437 INTEREST 5,243 3,000 2,000 2,000 2,000 -33.3% 21-860-37-3701 815,616 1,049,000 1,102,000 1,073,000 1,098,000 2.3% PROP 16 - - - - - - 24-830-34-3424 INTEREST 1,651 1,000 10,000 1,000 1,000 0.0% 24-860-37-3701 1,651 1,000 10,000 1,000 1,000 0.0% CDBG(for Department Programs) 541,009 151,860 151,860 306,400 170,000 101.8% CDBG(for CIP Project) - 315,500 315,500 200,000 - 27-830-34-3412 Loan Repayment 85,359 - - - - 0.0% 27-870-38-3823 Program Income 14,124 - - - - 0.0% 27-870-38-3824 640,492 467,360 467,360 506,400 170,000 8.4% LOCAL TRANSPORTATION SB 821 6,854 22,000 22,000 22,000 22,000 0.0% 28-830-34-3413 INTEREST 4 10 10 10 10 0.0% '.. 28-860-37-3701 '.. 6,858 22,010 22,010 22,010 22,010 0.0% AIR QUALITY IMPROVEMENT 43,125 40,000 40,000 40,000 40,000 0.0% 29-830-34-3414 INTEREST 109 150 150 150 150 0.0% 29-860-37-3701 'I 43,234 40,150 40,150 40,150 40,150 0.0% MEASURE R 344,618 340,000 375,000 390,000 400,000 14.7% 30-830-34-3436 INTEREST 2,323 1,500 1,500 1,500 1,500 0.0% 30-860-37-3701 346,941 341,500 376,500 391,500 401,500 14.6% PARKING CONCESSION 10,000 - - - - 0.0% '. 31-840-35-3511 AFFORDABLE HOUSING FUND - 157,000 157,000 - - 0.0% 32-840-35-3513 SEWER RECONSTRUCTION 70,000 134,000 134,000 60,000 60,000 -55.2% 33-840-35-3502 25 (Revised) CITY OF TEMPLE CITY ADOPTED BUDGET FY 2014-2016 ESTIMATED REVENUE FUNDS-BY SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% 2012-13 2013-14 2013-14 2014-15 2015-16 Change EECBG GRANT 104,234 - - - - 0.0% 34-830-34-3441 CONGESTION MANAGEMENT FEES 3,740 1,000 2,000 1,000 1,000 0.0% 35-840-35-3506 j HIGHWAY SAFETY IMPROVEMENT PROGRAM 24,890 340,000 340,000 1,253,200 - 268.6% 36-830-34-3428 SURFACE TRANSPORTATION 524,682 1,007,815 1,007,815 - - -100.0% PROGRAM-LOCAL 37-830-34-3429 1992 PARK BOND FUND 92/96 PARK BOND MAINT/SERVICE 40,000 40,000 40,000 40,000 40,000 0.0% 41-830-34-3417 STATE RECYCLING/LITTER FUNDS - 9,700 7,500 9,700 9,700 0.0% 43-830-34-3424 TREE RESTORATION GRANT 54,235 - - - - 0.0% 45-830-34-3442 PARK ACQUISITION FUND 23,000 185,000 185,000 17,000 17,000 -90.8% 46-840-35-3504 LIGHTING/LANDSCAPE DISTRICT ASSESSMENT FEES 329,203 315,000 315,000 330,000 400,000 4.8% 47-810-32-3213 AD VALOREM TAX 815,239 800,000 800,000 800,000 820,000 0.0% 47-810-32-3214 INTEREST 6,091 6,000 6,000 6,000 6,000 0.0% - 47-860-37-3701 1,150,533 1,121,000 1,121,000 17136,000 1,226,000 13% HIGH PRIORITY LEGACY USER 698,579 - - - - 0.0% 48-830-34-3443 CONGESTION MITIGATION AIR QUALIT 315,314 - - - - 0.0% 49-830-34-3444 '', PUBLIC ART FUND - 150,000 150,000 - - 0.0% 51-840-35-3514 TOTAL SPECIAL REVENUE 6,205,318 6,406,635 6,565,535 5,984,060 4,423,460 -6.6% OTHER POST EMPLOYMENT BENEFITS 998,925 - - - - 0.0% 50-870-38-3810/3821 TRUST FUND INTEREST-OTHERS 977 1,000 - 1,000 - 0.0% ',, 62-860-37-3703 SELF INSURANCE FUND AB939 REIMBURSEMENT 47,175 50,000 50,000 55,000 50,000 10.0% 65-870-38-3807 SUNDRY 118,133 - - - - 0.0% 65-870-38-3817 165,308 50,000 50,000 55,000 50,000 10.0% TOTAL ALLFUNDS 18,875,381 18,942,345 19,100,245 18,001,360 16,614,760 -5.0% 26 Revised)