Town of Gulf StreamJul 15, 2015 · 6 Annual 5% Fire As Per Contract with Delray Beach 7 Calculated...
Transcript of Town of Gulf StreamJul 15, 2015 · 6 Annual 5% Fire As Per Contract with Delray Beach 7 Calculated...
Town of Gulf Stream
Tentative Budget 2015- 2016
9/ 11/ 15
NOTES: GENERAL FUND
1 CPI April 2014 is - 1. 3%.
2 The Proposed 2016 millage rate is 5. 0000.
3 Last Year's millage rate was 3. 9000.
4 Estimated 15/ 16 Taxable Value For Operating Purposes: $ 965.4M.
5 Recommended increase in Payroll Wages: 3. 0%. Salary Adjustments for DTC and Accountant
6 Annual 5% Fire As Per Contract with Delray Beach
7 Calculated Rolled -back rate is 3. 6335.
8 Proposed millage rate is 37. 61% higher than the rolled -back rate.
9 Legal Nees Budget: $ 1M.
10 Estimated Build to Reserves: $ 562, 423.
I I Line Item Added: Delray's Permit Revenue Per Processing butt Stream Florida Building Code Applications.
12 Added 1 Full Time Employee in P/ D, discontinued Part Time Police Officer
NOTES: UTILITY FUND
1 Recommended Water Rate Increase is 4%.
2 Estimated Build to Reserves: $ 132,000
3 Reserve Billing Charge Every 2 months: $ 604 Install Smart Meters - PAS
TOWN OF GULF STREAM
General Fund
Administration and General
Salaries. 353, 175 S34 L998 344, 592
PRELIM.
S344, 592 421, 775 2280.
Benefits
FINAL ACTUAL REVISED ACTUAL
155, 410
TENTATIVE 2015 TO 2016
Postage
REVISED AS BUDGET AS
4, 500
BUDGET BUDGET
Printing
BUDGET OF 10/ 1/ 2014 OF PROJECTED 10/ 1/ 2015
44. 44
Office Supplies-
9/ 30/2014 9/30/ 2014 9/ 30/ 2015 8/ 31/ 2015 9/ 30/2015 9/ 30/2016 CHANGE
REVENUE
10, 100 8, 951 11, 500 7, 154 10, 1100 11, 500 0. 00
Property Taxes 2; 843; 075 S2,,844,704- eS3426, 230- S3, 404; 793 53,426, 230 4, 827; 140 40:89
Discount on Taxes 99, 500) 99, 211) 120, 000) 119, 582) 119, 582) 174, 750) 45. 63
Fines 1, 100 10, 096 Linn 2; 437 2, 500 1; 800 63. 64 -
Permits Zoning 909000 112, 250 90, 000 93, 265 94, 000 90, 000 0. 011
Permits Florida -Bldg. {Delray)',
21, 193
362,512 192, 877 192, 877 280; 000 280;000
0. 00:
Business Tax 27,000 24, 571 27, 000 21, 771 22, 000 27,000 0.110
Telecommunication Service Tait ` 66;597 62, 600 69; 000 51, 154 69; 000- - 39;568 13. 67)
Fmnch FPL 130,000 136, 513 130, 000 117, 206 130, 000 130,000 0.00
Francb. Gas 3;000 3; 054- 3, 000' 2, 998 2, 998<- 3;000 MM
UST - Electric 154, 000 185, 390 160, 000 149, 712 170, 000 175,000 0.00
UST • Gas. 14,500 18; 610: 14, 500: 21, 512 251000 19,000 3:1'. 03'
Other ( including Contributions) 15,000 32, 905 15, 000 25, 399 26, 000 15,000 0.00
FL Gas Tax Refund 2,500 1, 716, 2, 500:
192, 877
2, 5() 0 2,500 0.(1( 1:
Rev. Sharing ( FL & Recyle) 18, 253 21, 077 20, 218 21, 477 22, 000 22,000 8. 81
Half Cent,54les Tax 65,517 68, 109 74,426 63,595 74, 000 80, 110 7:64 -
County Gas Tax 31, 456 32,697 33, 017 29, 111 33, 000 33, 017 0. 00
Payments in Lieu ofTaxes (4%. Water) 29,900 29,900.' 39;700 29; 775 e39,700 39;700 000-
Solid Waste Services 140, 000 133, 831 140, 000 115, 205 140, 000 142, 000 1. 43
Im.: Income 6,000. 2, 943 4, 000- 3; 783 4;000 4;000 0.00'.
Total 3, 538,398 53,984, 268- 4,322, 568- 4,226,488 4, 443,34.6 5, 776;085 33. 63-
Contributions 0
FUND BALANCE
1, 500: Q 1, 000. 1, 500 0. 00
Total Administration 396, 483
Use of Fund Balance 0
1, 546, 766
0 0 0 0 0.00
Total 0. 0:. 0:. 0.. 0.. 0 OAO
Total Rev, and Fund Bal, 3, 538,398 53, 984:268 S4t322, 568 S4,226;488 4, 443,346 5, 7769085 33. 63;
Administration and General
Salaries. 353, 175 S34 L998 344, 592 S319_( 9 S344, 592 421, 775 2280.
Benefits 147, 509 143, 851 155, 410 139, 633 155, 410 137, 802 11. 33)
Postage 4, 561 4, 561 4,500- 2,296 4, 500 4; 500 0.00
Printing 7,217 7,216 4,500 7,425 7,500 6,500 44. 44
Office Supplies- 2, 500 1; 891 2, 500- 1; 874 2,300 2, 500 0. 00'
Communication 10, 100 8, 951 11, 500 7, 154 10, 1100 11, 500 0. 00
Electric 7, 279 6;352: : 8, 500 6,220- 8, 500 8; 500 0.00'
Water 21, 518 21, 517 20,000 18, 851 20,000 20, 000 0. 00
Travel Per Diem 3, 123 3, 122: 2, 000 2,497 2, 750 2, 000 0.00:
Building Maintenance 13, 869 13, 868 6,900 18, 619 19,000 6, 900 0. 00
Lawn Maintenance 21, 193 21, 192: 16,000: 9, 113 12,000 16, 000 0. 00: Insurance 79,340 79,340 80,000 63, 806 80,000 90, 000 12. 50
Legal 509,913. 5.09,912 740,924 687,943 840;924 I, OOQ000 34,97:
Engr/ Prof/Code Enforcement 65, 287 65,286 87,500 67,619 87, 500 100, 000 14. 29
Accounting/Audu 189555 18,555 15,050 9;273 15;050 159555- 336>.
Dues & Memberships 3, 500 3, 500 3, 500 3, 500 3, 500 39500 0. 00
Legal Advertising 5; 000 4;257 5, 000 1, 942 4;000 5, 000 0:00-:
Other 6, 249 6, 249 10, 000 2,234 5,000 10, 000 0. 00
Delray Pennil/ Inspections 362,512 192, 877 192, 877 280;000 280; 000 45: 17'
Town Library 2, 000 2,000 2, 000 2,000 2,000 29000 0. 00
Training 51580 5,580 9,453 5, 672 6;000 4,453 0.00-
ARPB - Legal 0 0 5, 500 0 0 5, 500 0. 00
Contra -- Water. Fund- Management: Fee:: 65, 000)- 65,000) 75,000) 56250) ee. 75, 000) 90, 000) 20,00:-
Capital Outlay 149, 099 149, 099 70,000 0 60,000 110, 000 57. 14
Copy Macldne Lease 8, 660 8, 660'. 8,400. 6,437 8,400: 8, 400 0.00:
Operating Supplies - Computer Repair 16, 256 16,256 12, 019 26,812 27,000 16, 000 33. 12
Contributions 0 0 1, 500: Q 1, 000. 1, 500 0. 00
Total Administration 396, 483 L7 0,62 1, 740, 125 1, 546, 766 1, 931, 926 2, 1999885 26. 42
Page 2
TOWN OF GULF STREAMGeneral Fund
Page 3
PRELIM.
FINAL ACTUAL REVISED ACTUAL TENTATIVE 2015 TO 2016
REVISED AS BUDGET AS BUDGET BUDGET
BUDGET OF 10/ 1/ 2014 OF PROJECTED 10/ 1/ 2015
9/ 30/ 2014 9/30/2014 9/ 30/ 2015 8/ 31/ 2015 9/ 30/ 2015 9/ 30/ 2016 CHANGE
POLICE
Salaries. , 893; 982 843,253 871, 830 S785, 371 S871, 830 5943, 631- 8. 24'
Benefits 383,706 369,212 393,058 344, 517 393, 058 405, 724 3. 22
Communication. 2,667 2,667 5,5011: 1, 482 3, 500 4, 000 27- 27) Electric 2, 334 2,334 3,500 2,070 2, 500 3, 500 0. 00
Printing 0 0 500: 773 1; 11W 500 0.00
Uniforms & Equip. 5, 090 5, 091 7,350 3, 019 5, 000 6, 500 11. 56)
legal/ 0tbet-Professional 956 956 0- 2,440 3; 500 500 0.00>. Travel Per Diem 1, 392 1, 392 500 0 500 0.00
Building Maintenance 5, 893. 5; 893- 2,600 2,550-. 2;600. 2; 600 0.016
Vehicle Maintenance 10,356 10,356 7,500 6,678 7, 500 7, 500 0. 00
Uniform Cleaning 2,412 2, 412 3;300- 1; 629 3; 000; 3, 300 0:00. Fuel 46, 267 46, 268 55,000 28,996 35, 000 55, 000 0. 00
Radio Contract 54; 610 54; 610 58,200 54,036: 54,036 59, 303 1. 90' Office Supplies - Computer Repairs 7, 864 7,864 4, 500 3, 663 4, 500 4, 500 0. 00
Crime Prevention 698 - 698 2,300 911 3,300 1, 300 0.00:
Capital Exp. 59, 142 59, 143 89,070 0 89, 070 158, 000 77. 39
Total Police 1, 477,369 1, 412, 149 1, 504,708 51, 238, 135 1, 477,394 1, 657,358 10. 14
FIRE
Fire Contract 389,536 389,537 409,013 374,929 409,013 429,464 5. 00
Maintenance Repair : 1; 000- 1, 000- 0- 0- 1; 000 0.00'
Total Fire 390,536 389,537 410,013 374,929- 409,013 430,464 4:99'
STREETS
Salaries 62,565 562,566 61, 312 54, 921 61, 000 63,398 3.40
Benefits- 31, 221. 31; 223 32, 710 30;93. 1: 32;710 34,306 4,88Maintenance, Repairs & AIA 28,337 21, 384 36, 150 12,317 15,() 00 36, 150 0.00
Uniforms- 1.; 254 1, 254 00 1, 055 1, 100 500 0.00-
Lighting 16,369 16, 369 14, 000 13, 823 14, 000 13, 500 3. 57)
Communication 500 415 500 500 500
Supplies 931 930 1, 200 2, 105 2,200 1, 200 0L00
Rental and Leases 400 0 400 0 .. 400 400 0.00. NPDES 7,500 5, 142 7,500 5, 142 7, 500 7,500 0.00
Capital- 107;448 101, 535 202, 900- 2,045 100.000. 625,500 208.38<
Total Streets 256,525 240, 818 357, 172 122; 339' 234,410 782,955 - 119.21
SANITATION
Garbage Collection (387 SF) 140,000 134; 722 140, 000 11. 5; 384 140, 000 141,000 I-:43Equipment 0 0 0 0 0
Disposal Fees 1, 000 0 1; 000 0 1.; 000 1; 000 0.00-
Total Samtation.: 141; 000 134, 722 141, 000. 115; 384. S141, 000 173,000 1A2'.
RESERVES- 0 50: 169, 500: o' 0 562,423
TOTAL EXPENSES S3; 661, 913: S3, 917;851 S4,322, 518 3; 397, 553 4; 193, 743 S5, 776;1185 33-.63--:
Build of Reserves 123, 515- 566,410 0 S828, 935 S249, 603 0
Page 3
9v0
v nN
C C Ow w U
Q oR
a z 000000000mrrnv
F o
70
O G7 7C vNi rn rn rn sn O w z u w 5o y 7C 1 n M 4) Sa Sv
E N N Ov 3 G y x Yu a 41,
N
r N 3 o EN
0
m
ryrn
O O O IJ O w in J in ^ w O O U IJ r p T T iA in i,n J O VO O O J O O O O O O O U O O O O O U 00 0o A O O O N O D\ O O O U O O O
0 0 0 0 V O O O O ao U O V w 0 0 0 N U J
N
o Z, o to ao rn rn A O Oo J W Oo O\ O Oa inO O O O O wO tNil O o p IWiI w+ b VOi p N W w
IJ
O O PP aO W U U Oo O
O O O O O J Zl w O O Cl O
P o0 00 oa
O O S O
a
zl
0 0 0
000 0 0 0
Y W N to l./I O W A W r N UI J T U 00 O UI VI lA O D N
zl
W JP 00 OHO W
N O O D A N O V W O A J Oo W OO Oa Oo J A N Oa 00
r
A oo 1 UZlOa U A J O D Oo b V Oa J W? JU N N O O w po Oo N oo W N D\ W A W Oo D\ T V
IJ
C A oo ip 1 A IJ ao A V V D O Oo D
U1 t/ t/ I V1 lA t/ lA t/ U lJ1 lI toO O O O O O 0 0 0 0 0 0
O O O O O O O O O O O O O O O O O O
ww w o w w w w w w w w w w
0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0$ 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0$ 0 0 0 0 0
w
0 0 0 0 0 0 0$ S o 0 0 0 0 0 0 0 0
O O m A pO N N N O N Oo O Oo A N N A
N N 0 0
J IJ in D J T IJ UI J O D O C W N VI O TIJ T Y
aO Do
4eA
U a\ b r U U Oa Oo a W O U J O O U A A o0
9v0
v nN
C C Ow w U
Q oR
wAw
0
W
O O
N 10i
r toto toW N
W
Town of Gulf Stream
Water Fund
EXPENSES:
Labor
SalaryBenefit
Total Labor
Cost of Purchased Water:
Meter Charge
Capacity Charge
Commodity ChargeTotal Purchased Water
Operational Costs:
Repairs/ Parts
Sampling ComplianceCommunication
Electric
Supplies
Total Operational
Capital:
Administrative Expenses:
Postage, Printing & StationeryBilling Software/ Equipment
Engineering/ GIS MappingManagement Fees/ Insurance
Contingency/ Bad DebtTotal Administrative Expenses
Operating Transfers/ Other Non - OperatingDepreciation Expense
Reserves
Payment In Lieu of Taxes
Total Operating Transfer Outtother
Total Water System Expenses
Net Revenue( Loss)
43, 878
26, 404
70, 291--
110
30, 000
620, 000
T63- 0, 1 10
76, 743
4, 140
500
500
5, 000
b86, 883
35, 000
525
2, 000
6, 500
75, 000
2, 000
86, 025
12, 000
66, 000
39, 700
117, 700
1, 011, 000
Fit,
Page 6
40, 535
25, 576
1, 349
19, 630
371, 066
392, 045
300
1, 310
0
270
4, 136
6, 016
1, 824
16, 588
1, 920
76, 055
0
T9 - 6,- 3T7-
9, 000
6, 3 7
9, 000
0
29, 775
T3 - 8, 77 5
599, 334
280, 313
43, 878
26, 404
0, 282
1, 331
25, 000
500, 000
526, 331
5, 000
3, 000
400
400
4, 300
13, 100
35, 000
2, 000
17, 000
3, 000
77, 000
0
99, 000
12, 000
66, 000
39, 700
117, 700
861, 413
206, 315
28, 180
28, 180
56, 360
110
30, 000
640, 272
70, 382
6, 918
4, 140
500
500
5, 000
I , 058
100, 000
1, 000
5, 000
6, 500
90, 000
2, 000
10 , 500
12, 000
132, 000
39, 700
183, 00
1, 132, 000
132, 000
PRELIM.
FINAL ACTUAL TENTATIVE
BUDGET ASOF BUDGET
10/ 1/ 2014 PROJECTED 10/ 1/ 2015
9/ 30/2015 8/ 31/ 2015 9/ 30/2015 9/30/2016
REVENUES:
Water Sales Revenue 945,000 834,774 1, 001, 728 1, 040,000
Interest Income 0 263 0
Reserves 66,000 44,610 66, 000 132,000
Total Water Sales Revenue 1, 011, 000 879,647 1, 067,728 1, 172,000
EXPENSES:
Labor
SalaryBenefit
Total Labor
Cost of Purchased Water:
Meter Charge
Capacity Charge
Commodity ChargeTotal Purchased Water
Operational Costs:
Repairs/ Parts
Sampling ComplianceCommunication
Electric
Supplies
Total Operational
Capital:
Administrative Expenses:
Postage, Printing & StationeryBilling Software/ Equipment
Engineering/ GIS MappingManagement Fees/ Insurance
Contingency/ Bad DebtTotal Administrative Expenses
Operating Transfers/ Other Non - OperatingDepreciation Expense
Reserves
Payment In Lieu of Taxes
Total Operating Transfer Outtother
Total Water System Expenses
Net Revenue( Loss)
43, 878
26, 404
70, 291--
110
30, 000
620, 000
T63- 0, 1 10
76, 743
4, 140
500
500
5, 000
b86, 883
35, 000
525
2, 000
6, 500
75, 000
2, 000
86, 025
12, 000
66, 000
39, 700
117, 700
1, 011, 000
Fit,
Page 6
40, 535
25, 576
1, 349
19, 630
371, 066
392, 045
300
1, 310
0
270
4, 136
6, 016
1, 824
16, 588
1, 920
76, 055
0
T9 -6,- 3T7-
9, 000
6, 3 7
9, 000
0
29, 775
T3 -8, 77 5
599, 334
280, 313
43, 878
26, 404
0, 282
1, 331
25, 000
500, 000
526, 331
5, 000
3, 000
400
400
4, 300
13, 100
35, 000
2, 000
17, 000
3, 000
77, 000
0
99, 000
12, 000
66, 000
39, 700
117, 700
861, 413
206, 315
28, 180
28, 180
56, 360
110
30, 000
640, 272
70, 382
6, 918
4, 140
500
500
5, 000
I , 058
100, 000
1, 000
5, 000
6, 500
90, 000
2, 000
10 , 500
12, 000
132, 000
39, 700
183, 00
1, 132, 000
132, 000
V O. G 0 nF3 El
j O't e17 K° r N d pp
R ' QG: n
r0•e- . ' i i yy
f4 : r„" " J' G. QO
n = o R' d. O.
0 = ' O O G V) n
y^'
tio. n
Ffl - Wto1
m :°
a
a
v c ,
G. G
O
G
IJO
W tTC A w N .-. . p J ` tv N N O Nto Y ' O
o O: O o p. O IJ Oo O O
EL
yO
Ctl
y av aN E O
m. a vl :: a c @ +. OO VI VI
CDN
3U
m N SlIJO: N.
O OO O: OO OO O OO' O OOO O OOOO ,N.
mN IJ0WIQ p_ J
V • .-+ .- Qt W .:+ a A- A IJ . IJ
O Vi O b' oa oo O N OO C O tl O 0 U lI O' O O O l/ O -0 O tA n •J
rri
N
IQm
w. O lr to Q. . A m O: w D tn: oAa v -. O O J O' Oo c o o 00 0 0 0 0 0 00 0 - o oo: o
m N
WN. C •-- r NQ` W
wU - w - IJ
W -- N
IJ O vi O O O : In O IJ
IJ
bIQ G O
N O+- A - D. .. .-• .- s D\ ' lIl W ' IJ O NN. .
J
O _!r O O: O In O: w : N O O
v, rn u, v, ro ro ro ro ro ro ro ro ro ro
n m w o oo' o' o o' o' 0 0 0 o'
md
3rna
O w ro ro ay
Ln
Vl m m .b O G G b • Q C n N Y7 d
n• n n a
w ro z ro M n w Y7 t an d " d n (' n o z 0 Gm m^ o 0 o6 Er
m
irElm Ozi
Wbd y p N
N
roa
O N O w\ O O O O O O ,,, N 0 0\ N „• O w 0 O
00 tN ° O O ° .-• D O O O p O Nry w J A A . A A A A A A to w oa w J A O tN v N O a• m A p '
RS7
W C W W W W W W O N Wo W O W Wm o d n 0 o 0 00
N R m N N N N N N N N N ry N N N N d N a p N N
OD z O\ U to IN ll In to to oo W DD N U z CL ^+f v O tyD
z nd. p
P. O
RIGAb9 69 69 Hi di 69 b'i 69 b9 Efl fA ( FF••) fA 69 fH ro 6/f 69 69 69 fH 69 •• 69
y O a J A b 0 Vii U a A W O A O tNii W O O O• Wts
En
cr
N Y Y .J-• ° OND 1 N l.I . a-. triri t/ W a to
a• ro
A < fD ( C Ra Y
R DD
rnmrnY
p
o o y o 2 L E o 2 0 `p°
o o y N 2 nw N .- w w, w• w w, o w o
o p
N N Na
G) 00 4
z
4 0 0 0 0 0 9 0 0 5 54
m m N
a 5. m w w P n n o o 0
CD
o v v v v Y
0 0 X 0 0w A
ry y ry W y O O O O O
p w w
pm n R n nX VI VJ VJ VI b ym 4] p 00 0 o
m cfDi rn o• VJa
C. a a m w
an tYD N O m m 7 PO
9 ypC 00a
aQ
d Y n w w d o x o w r w wr" o E. 3Ln
3o c: x o: O 3w w w o to Wm
a n mrn F C w' p a G C
w' I roqueh1 m maorn
w
o' a
NOp
Oo V J to A Oo In oo w o0
A In A N Oo O N ab V
p
o o y o 2 L E o 2 0 `p°
o o y N 2 nw N .- w w, w• w w, o w o
o p
N N Na
wAzzN z
E
I I E m
L9
IJ
r m
W N N1 N O^ vl O O M
U COJn
a0o M N O0 O0o MM
O ON O h N 9
N
a0
CN_
1J t' 1 Vl O O M V
O
mrno
OCTClCT N O O lz y
0 oc m o
Ov 7 N
5G
Ri N va
E
m
y W O M vl T O O O MOO^
ryy
fULI D b ooc 7
NQ T b O O O N H y T
ai entrym W a t C
w E.
NCO
N UO l M awe vii b O
Or
u" Lj H ti kn
N
Ha
mpW v ami y
oc
CL
0 5̀ v T m
M r b N cOn m O. e' 9y CO Cm.
e e II II N y u GC o v 0O m C twvi
t
w C M C v C>
W ya G
O[. C
b C s m"
to tC tpCpO F O
w C mQ U o M oo;
wC6w c
C OF v0 p bo b 0 ami N v Oto
d' D0 a m p Uld O d C 7 O b
td
W F O mU 7 P7 U W N P1 U 0.l Rl N
W