Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My Public Portal
About
5) Expenditure Section
CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014-2016 EXPENDITURE SECTION CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014-2016 EXPENDITURE APPROPRIATIONS BY FUNDING SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% PROGRAM 2012-13 2013-14 2013-14 2014-15 2015-16 Change GENERAL FUND City Council 123,826 213,575 209,625 170,610 172,160 -20.1% City Manager 868,966 1,105,540 1,088,815 885,795 890,875 -19.9% City Attorney 447,333 502,000 502,000 352,000 352,000 -29.9% Elections 76,240 - - 82,870 - - City Clerk 237,759 280,425 259,100 302,705 297,205 7.9% Support Services 197,238 202,610 162,705 148,375 155,665 -26.8% Insurance/Benefits (125,926) 182,415 169,635 580,220 609,695 218.1% Ins/Ben-Performance Bonus 60,601 150,000 27,000 150,000 150,000 0.0% Accounting 531,653 537,350 530,190 496,310 483,610 -7.6% Purchasing 149,824 148,200 153,200 130,790 131,700 -11.7% Planning 669,301 2,250,180 911,980 1,714,390 1,234,390 -23.8% Building 486,462 900,175 627,060 735,460 720,460 -18.3% Housing 254,983 80,500 40,840 42,790 42,790 -46.8% Recreation/Human Services 1,103,165 1,200,625 1,142,015 1,151,185 1,163,625 -4.1% Parks-Maintenance/Facilities 827,791 854,345 779,065 838,520 842,570 -1.9% Law Enforcement 3,601,016 3,846,660 3,712,295 3,387,815 3,397,815 -11.9% Traffic Engineering 14,414 8,280 11,685 7,455 7,455 -10.0% Animal Control 189,025 199,615 195,305 198,615 198,615 -0.5% Emergency Services 88,441 138,005 150,035 127,620 127,620 -7.5% Community Preservation 697,868 463,770 453,135 433,690 422,690 -6.5% Parking Administration 364,634 419,705 398,315 397,070 404,535 -5.4% Administration&Engineering 187,046 261,610 213,150 239,575 239,575 -8.4% Solid Waste Management - 52,500 27,540 2,500 2,500 -95.2% General Government Bldg 312,930 311,965 248,730 270,605 266,105 -13.3% Parking Facilities 221,749 162,340 166,965 187,695 184,815 15.6% Graffiti Abatement 36,453 26,400 34,250 35,400 35,400 34.1% 11,622,792 14,498,790 12,214,635 13,070,060 12,533,870 -9.9% 27(Revised) CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014-2016 EXPENDITURE APPROPRIATIONS BY FUNDING SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% PROGRAM 2012-13 2013-14 2013-14 2014-15 2015-16 Change TRAFFIC SAFETY Law Enforcement 40,000 40,000 40,000 40,000 40,000 0.0% STATE COPS GRANT FUND Law Enforcement 100,000 100,000 100,000 100,000 100,000 0.0% PROP A TRANSPORTATION Public Transportation 703,556 792,875 673,100 738,945 742,395 -6.8% USED OIL GRANT Solid Waste Management 9,221 6,190 6,190 6,190 6,190 0.0% STATE OTS GRANT Law Enforcement - - - 10,000 - - GAS TAX FUNDS 2105/2106/2107/2107.5 Administration&Engineering 6,000 6,000 6,000 6,000 6,000 0.0% Street Cleaning 128,737 122,340 118,780 200,000 200,000 63.5% Traffic Signs and Striping Maint. 110,247 225,620 133,590 110,195 110,195 -51.2% Street Maintenance 75,422 120,470 71,900 58,750 58,750 -51.2% Sidewalk Maintenance 93,068 165,000 65,225 25,000 25,000 -84.8% Trees and Parkways 119,669 124,900 124,900 123,860 123,860 -0.8% 533,143 764,330 520,395 523,805 523,805 -31.5% CDBG Housing 21,381 325,000 325,000 280,000 131,250 -13.8% Recreation/Human Services 31,070 26,860 26,860 26,400 26,400 -1.7% 52,451 351,860 351,860 306,400 157,650 -12.9% EECBG Housing 104,234 - - - - - SEWER RECONSTRUCTION Street Maintenance - - - 10,000 10,000 - 1992/96 PARK BOND Parks-Maintenance/Facilities 40,000 40,000 40,000 40,000 40,000 0.0% 28 (Revised) CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014-2016 EXPENDITURE APPROPRIATIONS BY FUNDING SOURCE ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% PROGRAM 2012-13 2013-14 2013-14 2014-15 2015-16 Change LIGHTING AND LANDSCAPE DIST. Traffic Signal Maintenance 104,168 151,800 113,100 136,500 136,500 -10.1% Street Lighting 298,268 373,285 364,670 398,180 398,180 6.7% Trees and Parkways 301,639 435,995 421,145 587,020 589,640 34.6% 704,075 961,080 898,915 1,121,700 1,124,320 16.7% TREE RESTORATION PROGRAM Trees and Parkways 51,326 - - - - - SELF INSURANCE FUND Insurance/Benefits 197,808 250,000 250,000 250,000 145,000 0.0% TOTAL PROGRAM EXPENDITURES 14,158,606 17,805,125 15,095,095 16,217,100 15,423,230 -8.9% 29 (Revised) CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014-2016 EXPENDITURE APPROPRIATIONS BYPROGRAM ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% PROGRAM 2012-13 2013-14 2013-14 2014-15 2015-16 Change MANAGEMENT SERVICES DEPARTMENT City Council 123,826 213,575 209,625 170,610 172,160 -20.1% City Manager 868,966 1,105,540 1,088,815 885,795 890,875 -19.9% City Attorney 447,333 502,000 502,000 352,000 352,000 -29.9% Elections 76,240 - - 82,870 - - City Clerk 237,759 280,425 259,100 302,705 297,205 7.9% 1,754,124 2,101,540 2,059,540 1,793,980 1,712,240 -14.6% ADMINISTRATIVE SERVICES DEPARTMENT Support Services 197,238 202,610 162,705 148,375 155,665 -26.8% ', Insurance/Benefits 71,882 432,415 419,635 830,220 754,695 92.0% Ins/Ben-Performance Bonus 60,601 150,000 27,000 150,000 150,000 0.0% Accounting 531,653 537,350 530,190 496,310 483,610 -7.6% Purchasing 149,824 148,200 153,200 130,790 131,700 -11.7% 1,011,198 1,470,575 1,292,730 1,755,695 1,675,670 19.4% PARKS&RECREATION DEPARTMENT Recreation/Human Services 1,134,235 1,227,485 1,168,875 1,177,585 1,190,025 -4.1% Public Transportation 703,556 792,875 673,100 738,945 742,395 -6.8% Parks-Maintenance/Facilities 867,791 894,345 819,065 878,520 882,570 -1.8% Trees and Parkways 472,634 560,895 546,045 710,880 713,500 26.7% 3,178,216 3,475,600 3,207,085 3,505,930 3,528,490 0.9% COMMUNITY DEVELOPMENT DEPARTMENT - Planning 669,301 2,250,180 911,980 1,714,390 1,234,390 -23.8% Building 486,462 900,175 627,060 735,460 720,460 -18.3% Housing 380,598 405,500 365,840 322,790 174,040 -20.4% 1,536,361 3,555,855 1,904,880 2,772,640 2,128,890 -22.0% 30(Revised) CITY OF TEMPLE CITY PROPOSED BUDGET FY 2014-2016 EXPENDITURE APPROPRIATIONS BY PROGRAM ACTUAL ADOPTED ESTIMATED PROPOSED PROPOSED Budget% PROGRAM 2012-13 2013-14 2013-14 2014-15 2015-16 Change COMMUNITY DEVELOPMENT DEPARTMENT(Continue) PUBLIC SAFETY DIVISION Law Enforcement 3,741,016 3,986,660 3,852,295 3,537,815 3,537,815 -11.3% Traffic Engineering 14,414 8,280 11,685 7,455 7,455 -10.0% Animal Control 189,025 199,615 195,305 198,615 198,615 -0.5% Emergency Services 88,441 138,005 150,035 127,620 127,620 -7.5% Community Preservation 697,868 463,770 453,135 433,690 422,690 -6.5% Parking Administration 364,634 419,705 398,315 397,070 404,535 -5.4% 5,095,398 5,216,035 5,060,770 4,702,265 4,698,730 -9.8% PUBLIC WORKS DIVISION Administration&Engineering 193,046 267,610 219,150 245,575 245,575 -8.2% Street Cleaning 128,737 122,340 118,780 200,000 200,000 63.5% Traffic Signal Maintenance 104,168 151,800 113,100 136,500 136,500 -10.1% Traffic Signs and Striping Maint. 110,247 225,620 133,590 110,195 110,195 -51.2% Street Maintenance 75,422 120,470 71,900 68,750 68,750 -42.9% Sidewalk Maintenance 93,068 165,000 65,225 25,000 25,000 -84.8% Solid Waste Management 9,221 58,690 33,730 8,690 8,690 -85.2% Street Lighting 298,268 373,285 364,670 398,180 398,180 6.7% 1,012,177 1,484,815 1,120,145 1,192,890 1,192,890 -19.7% MAINTENANCE DIVISION General Government Bldg 312,930 311,965 248,730 270,605 266,105 -13.3% Parking Facilities 221,749 162,340 166,965 187,695 184,815 15.6% Graffiti Abatement 36,453 26,400 34,250 35,400 35,400 34.1% 571,132 500,705 449,945 493,700 486,320 -1.4% TOTAL ALL PROGRAMS 14,158,606 17,805,125 15,095,095 16,217,100 15,423,230 -8.9% Note: Equipment replacement and capital improvement projects are accounted for in a separate section of the budget. 31(Revised) (This page intentionally left blank) 32