improvement district adopting the district budget …
TRANSCRIPT
RESOLUTION NO. 2018 - 006
RESOLUTION OF THE BOARD OF SUPERVISORS OF INDIAN TRAIL IMPROVEMENT DISTRICT ADOPTING THE DISTRICT BUDGET AND NON-AD V ALOREM ASSESSMENT ROLL AS PROVIDED HEREIN; THE LEVYING OF THE NON-AD VALOREM ASSESSMENTS FOR THE DISTRICT AND APPOINTING AN AUTHORIZED REPRESENTATIVE OF THE DISTRICT FOR CERTIFICATION OF THE DISTRICT'S NON-AD V ALOREM ASSESSMENT ROLL.
WHEREAS, Chapter 57-646, Laws of Florida, Acts of 1957, as amended and
supplemented, and specified provisions of Chapter 298 of Florida Statutes, and as further
amended and supplemented by Chapter 2002-330, Laws of Florida, Acts of 2002, as amended,
provide that the Board of Supervisors of Indian Trail Improvement District shall consider and
adopt an annual budget for the District; and
WHEREAS, Chapter 57-646, Laws of Florida, Acts of 1957, as amended and
supplemented, and specified provisions of Chapter 298 of Florida Statutes, and as further
amended and supplemented by Chapter 2002-330, Laws of Florida, Acts of 2002, as amended,
provide the Board of Supervisors, in accordance with the District's budget, shall levy non-ad
valorem assessments upon designated lands lying within the jurisdictional boundaries on the
District; and
WHEREAS, Section 197 .3632 Florida Statutes, authorizes the Board of Supervisors of
the District and/or its Chair to designate an authorized representative of the District to certify the
District's Non-Ad Valorem Assessment Roll to the Tax Collector of Palm Beach County,
Florida.
NOW THEREFORE, be it resolved by the Board of Supervisors of Indian Tail
Improvement District as follows:
1. That the proposed budget, as revised, attached hereto is hereby made a part hereof
and adopted as the budget for the District's Fiscal Year 20 18-20 19 except as said budget may be
otherwise modified or adjusted in accordance with the laws of the State of Florida.
2. That the District's non-ad valorem special assessments shall be levied in
accordance with the hereinabove adopted budget, except as said levy may be otherw ise modified
or adjusted in accordance with the laws of the State of Florida.
3. That the District's Non-Ad Valorem Assessment Roll is hereby adopted, except as
said Non-Ad Valorem assessment Roll may be otherwise modified or adjusted in accordance
with the laws of the State of Florida.
4. That the District' s Non-Ad Valorem Assessment Roll as adopted 1s to be
continued to be collected from year to year until discontinued.
5. That, in accordance with Section 197.3632(5) Florida Statutes, the President or
Vice-President of Indian Trail Improvement District is hereby designated and authorized to
certify the Fiscal Year 2018-2019 Indian Trail Improvement District's Non-Ad Valorem
Assessment Roll to the Tax Collector of Palm Beach County, Florida.
This Resolution passed and adopted this 18th day of July 201 8.
INDIAN TRAIL IMPROVEMENT DISTICT
ATTEST:
By:_ ~- ~----=-.,,._\ ~)~_ ~ __ Secret~ry
'. ~ . ..,.·;.:,:-_, ... ''.-::jt
- ;: ..
_ . .. ,: . : ~ ' :
_i•
' ~ ti~
·.· ·'
. ,,
,.,.•:;1; ·.·•);
! .·-· --•. ~.:t· ~~r~
::-····
! . l •• ~·
;,, :
•,-,·. I
... -. ·.·-:.-·
)1 ··'i'
'.' '
:: ::_r·, :•1.• ;,: ;
!!:: t, .-
·'
: ~ \ i . • .... ·_ t ; ..... ,.•.
! :, .. .., .
~. -. • ,J. • ;·. '
... , . I,•'•
~ • : • ! -;; 1• ... J'
-j! .. ·( J'_''-
,t.
. . . . ~ ~-
ACCT ACCOUNT __ 2017 2018 __ 2019
Budget Comment. Rcm.,ining Ditfcrencc from Budget · Purpose in Purpose in
DESCRIPTION Bud OI Actuals Bud ct Total Bud ot Prior Year I All Units 2017 and 2018 2019
ADMINISTRATIVE BUDGET
S01 W E.xecutrve Sal~ 107.900 107.900 107,902 4,198 __!_!1.100 OGfrict MnnaQer
r 2% h ctensc: also added new NetwOJk Specialist
50120 Recular Stlanes and Waaes 386,349 424.836 (38,. 87) 388,316 71,◄68 4 59.784 ($7~ 50130 &card ol SuoeMs.ors' $~lanes 33600 33.923_ (3231 33.601 ( 11. 33,600
- 50210 Pa~on Taxes ~380 33,488 6.892 40.531 5,789 --◄6.320 7 .65°4 of 0avrol l Keep just under 2018
_J0220 Retiremeni 65.937 56.241 9.696 budget unbt % of payroll can
71.495 _1!!951. 68.000 be con6nned lncteas,e I 004, incb:tes EE
50230 , EmolovN lnsura~ 119,453 93,arr_ 25.596 141.053 13,947 • 155,000 a~opam __ ~240 ~e(s Comp !nsurance Ts;ooo j_ 17,8~ (2.8J• l 18,178 16,178 ___i0250 _u~mc!ovment Insurance 7.264 1.925 5,339 3.293 3.293 P~edaims_
50260 _ leased Emolo'IHS T tfTIPS - 50310 .AttOrMV Fees 300.000 356.007 (56.00I) 300.000 (50.000} 250.000
50312 +EnQ1n.!!!!_nc:i Fett - 300.000 316.ST (16.522) 300.000 300,000
Newline item; S moved 50317 .AHornev. Human RHources 50.000 50.000 trom 50310
50318 Coot1naency • Artomev 50.000 50.000 Newlfle item 50319 Contmaencv • EncinHt 50.000 50.000 New Irie item
50320 Accoununa and AJdrtinc FMS 77.575 51,000 + 26,575 60.000 _ 60.000
Accouibng, Wi!bsrte. IT Consultanc (39K). office phones. rr Accounting software (6K), comultonts, wo,k wo,k ordet'/permits soltw111e
20324 Comouter Proorammmo & Mamtenance 30,000 52.058_ (22.QW_ orders (KOT alone is (51<), w• b hosling (J K),
34,999 35,000 S34K) of lke phone SI/Stem (2Kl
Grants consultant Grants~ (20K).
~o Contractual SeMCH • Profess10nal 60.000 58,864 _ 1,136 59.998 Special Dtsl Svcs, ~bby!s1(501<): SIOK mo"'d
10,002 70.000 Pavc:hex ftts Pest cont,ol, janitor,
here from 50343
~I C~ual Services • Jan11onal 2 .500 799 1.7QL carpet and duct
2.501 (1) 2 .500 dearinQ Janitor orly
50342 Oeoutv ShenNs 90,000 103.594 1
(13~ RechJCl'lg cov~age lo lower
90,001 11) 90.000 lhe bu~moact
Paychex l ees, GPS tracking, g,ants cormitant, fire sprinkler tests, worker
50343 Contractual S.rvicts. Olht, 20.000 28,531 (8.531) 30,001 comp clinic, alarm Paychex fe es (SK), wo1ker
(23.001) 7.000 monitOOllil comp cinlc (2K) ~0,00 T,ave! 3.000 2.159 .. , 3.001 (I) 3.000 ~03 BO~ tl0fi1sH 25.000 15.007 9,993 25.002 (2) 25.000
:50405 Meet1nas/Meals 1.000 3.708 (2.7081 1,000 1,000 Lod~. m •eai:ie._~ r diem
50410 Telee__h?nes & Commu~ations 19,200 19.004 196 CeU (8K), lanclines and
19.201 (1) 19200 hlefnet (12K) Poslage mactwie and
50412 • Postace & Dellverv 2.000 ,;:~~' (1 .156) 1,999 1 2.000 , POstaq e 1efils SO.JO Ut1hhes _7_.500 15.~ 8.502 12) 8.500 50,31 Truh P1cku0 7.500 6.378~ 1,122 6.999 7.000 SW A (6K), hal.det' (IK)
~ 40 Mactline/EQu•omeot Rental 7.000 8,552 (1.552} 6.999 7.000 Copte:1. oostaQC machine
50450 General Insurance 35.000 39.303 (4.3031 Worker comp, liab,
30.599 30.600 PfOOertv. auto
~61 Reoaurs & Ma,n1enance - Vel'l1de'S 233 GPS tracking ( I K). OM
(2331 vehicle maint (2Kl
Carpet and duct cle.ar'lng (2K). pest control (1K), fire sprinkle< tests (3K), alarm
50462 Reoa1rs & Maintenance • Bu1ld,n0 3.000 1,725 1.275 monitoring (2K). change'S to
3.001 5.999 9 .000 ,eception area {1 Kl 50470 Pnntma. Sianaaa and Fo1ms 20.000 11.418 8.582 19.999 19.9991 10.000 50480 P\.tblte Retauons Le:ia! Notices 7.000 986 6.~ 5.001 - ,-n 5.000
Bank lees (2K), tax rol data 50490 Ct\atcies and Fees 2.000 5.465 (3.4651 1.999 I 2 ,000 (fees ( SK) 50492 Records Manaaement 11 ,300 4,642 6.658 11.301 6.999 18,300
$1K moved hete from 50510 Office Suopl,n 6.000 10.891 r• .8lli 6.999 1.001 8 .000 50511 50511 C~Met Suool1~ 1.000 ,,i 1,009 1.000 ( 1.000) Not usi'lp this line item
50512 Janrtonal SupoHes 2.000 133 1.867 1,000 1.000 50516 E~ee Racocn1110n 5.000 10,094 (5"0~ 6 .999 15 .• 99) 1,500 $100 ~• EE 50520 Gasallne 50525 Urvforms 300 793 (493} JOO 300
FASO (4K). GASS 50~0 Books Pubhcahons. Dues & Subscnot1on1 4 ,000 7 .335 _,__ (3.3351 3,999 4,000 malerials(1 K) 50541 Education & T,ain_l.!!9. 6 .000 783 5.217 6,000 6 .000 50642 Ca011al Outlav - E0U1oment & Machmerv 1.000 I 000 1.999 2 .000 sos,, Cao,1a1 Outlav • Comoute, EaU10ment 2 .500 4.405 (1.905) 3.999 < 000
SQ825 Enc:i~mo • R81mbursable 50.000 4 1,096 8.904 49,999 50.000 50826 Leaal Exo Reimbursable 10 .000 8.868 1 133 9 997 10 000
ADMINISTRATIVE EXPENDITURE BUDGET Oistnt>ut1onC0<1e Se( ·Admin-
1.894):58 1 34!635 , 5,623 1,918,763 176.412 2.095,175
Discounts 75.770 76,751 12.227 87,997 Commissions 18 9-43 19 188 2009 20.952 ADMIN BUDGET NET OF DISC/COMM 1.988,971 2,014 ,70 1 190,648 2.204,124 AdUJSt resef'\IH (679 0001 (1.118 0001 1 018.000 (100.000) UM 18 rn.orves adiustment 30.000 30.000 CarrvfOfWftrd R&imbursed Eno1neer1r'IQ Fees Revenue (30.000) (30000) 20.000 (10,000) Retmburs.cd Lecia! Fees Reven~ (5.0001 150001 (5.0001 Jnlerest Income ReYenue 50000 50000 10.000 •o oo ADMINISTRATIVE ASSESSMENT 1 224 971 8 11.701 1 261648 2,079 124
F \CONFIO\Fmanca\Sudgets 1nd Asseumel'lls\FV 2019\Tarbud 2019 rlMS-IKl 08-13- 18 Page 1
ACCT ACCOUNT
DESCRIPTION
PARKS BUDGET
50120 REGULARSALARIESANOWAGES 50210 PAYROLlTAXES - -50220 RETIREMENT -50230 i. EMPLOYEE INSURANCE ~
50240 WORKER'S COMP INSURANCE 50250 _:iJNEMPLOYMENT INSURANC~E 50310 ~fil:rORN~EES 50311 ~OFESSIONAL & PLANNINQ..£.EES ~12 f;!!GINEERING FEES
~0340 CONTRACTUAL SERVICES-PROFESSIONAL
50341 CONTRACTUAL SERVICES · JANITORlAL
503'3 CONTRACTUAL SERVICES•OTHER 50<00 TRAVEL -
2_0405 ...-MEETING~EALS
50'10 TELEPHONES& COMMUNICATIONS 50430 UTILITIES 50431 TRASH PICKUP 50440 MACHINEJE0U1PMENT RENTAL 50450 GENERAL INSURANCE 50460 REPAIRS i°MAINTE!:!_ANCE • E..QlJIPMENT
~61 REPAlRS & t,-tAJNTENANCE • VEHICLES
50462 REPAIRS & MAINTENANCE · BUILDING 50463 REPAIRS & MAlnTENANCE - IRRIGATION
REPAIRS & MAINTENANCE · FIELDS & 50<64 GROUNDS ~o l PRINTING. SIGNAGE & FORMS_ 50480 PUBLIC RELATIONS
S0.90 CHARGES ANO FEES -5-0510 OFFICE SUPPLIES 50512 JANITORIALSUPPUES 50516 EM?i.OYEE RECOGNITION 5-0520 GASOLINE ~ 50523 OPERATING MATERIALS & suPPues 50524 SAFETY SUPPLIES -50525 UNlFORM~ 5-0526 CHEMICALS
BOOKS, PUBLICATIONS, DUES & 50540 SUBSCRIPTIONS 5054 1 EOIJCATION & TRAINING
50630 Capital Outlay-PARK IMPRVMNTS 50640 Caoial Outlav-VEHICLEPURCHASES 506(2 CaolaJ Outla.'!:£9:UIP &....M_ACH
PARKS EXPENDITURE BUDGET
Ocs-counls
Comm1ss10ns PARK$ BUDGET NET OF DISCtC0MM Adtl.tSt Rnervn
CarMorward Park Pe1m11s Revenue Re,mbursed Parks Sal~evenue Reunbl.irsad Parks Eau1om-,1 Revenue PARKS ASSESSMENT -
+ ...
I
I
Budact
'496,637 37.228 36.595
109,802 ~ .000 7,300
~000 2.000 10.000
3.000
52.500 2 50 _ 500
7,EOO ~000 40.000 4.000
28.000 6,500
9.000
8.000 5 .000
5-0,Q!lO 3.QQQ 5,000
so 1,000 6_,QQO I
250 20:000
7~ 1.500 3.~
20,000
700 2 500
238.843
5000 1 335 955
48,88-4 . 12 .221
1,397,061
(100.000) (5,000)
(2.0001
1290061
2017
Actu.ils
'441 ,569 32.316 ll.lli.J 85.<!;! 18.~
5.9~
193
2,?J._6
5.4,677_
ISQl_
7.480 92,196 ......... 22.664
1,881 29,187
7,758
9,124
1,osL 3,77L-
51 ,849 2,325 7.269
1 85.L_
4 ,94]__ 535
18,7§!_ 3.0ll_j
99 3.956-
19,233_
680
118.50_!__
1.090,127
....L -;-I I
Rcrmiinlng Bud9ot
55,068 .4.912 3.3.45
24,171 (4.981) 7.300
(985) 5.000 9.808
(2.716)
1,518
(2 17I)_ 250 350
320 (7,196) 17,336 2,119 (1,157)
(1.258)
(124)
931 1.223
~•J 676
(2.269) - 49 ...
1,057 (285)
1.236 4,473 1,,01 (456) 767
700 1.820
120,335
5.000 245 828
I I
Total Budget
523.387 39.274 40,610
130,948 - 18.178
3.702 _ 4,999
4.999 10.002
2,999
52.501 249 49.!._
7,801 120.ool 52 001
4.002 30.600 8,00.Q_
10,002
•-~ 4.999
49,999 2,999 9.000
51-998-
8.500 249
19,999 12,001
1.500-
3.500 25.001
698 1.500
15-4,999 27.994
1,396 741
55,870 13 967
~66,578
(5,000) (2.000)
1,459 578
I ~ 19
Budget Difference from Budgot •
Prior Yo:,r All Unlts
15.613 1.960 7,900
1.4.052
rn: (1)~
1 I
(5.002)
(4l501)
1 ~
(1)
_j_j_i' c21.oou
(2)
(2)
43,001 • I
Cl}. 2
1 I
c,(
C!l
{27,994)
(20,9 71)
1,912 (209)
( 19,268)
(19,268)
539.00_Q_ 4 1214 48,510
1,45,000 18 ,176
3,701 5.00.Q_ 5,00_Q_ 5.00Q_
3,000
9,00Q_ 250 500
_l.800 120.000 25,000
4.000 _ 30.600
8.000
10,000
8.000 5,000
93,000 3.000 9,000
5-0 _J_.000
8.5-00 250
20,000 12,000 1.500 3.5-00
25.000
700 1.500
154,999
1,375.770
57.782 13758 1,447,310
(5,000) 12.0001
1 440,310
F ICONFIO\finane.\Sudgec. _,d As.seMments\FY 2019\h t bud 2019 rr.tHO 03-1 3-18
I
Purpose in 2017 3nd 2018
Pavchex tees
Pesl ~ ntrol. jan.'tor
Mowv,g, portable iolets.~ter te_!!s
Comment, Purpose in
2019
Add halftime EE for ACPSE
l 7.65~ ofi>avr~ --Use 9% of~ ~ 0% 1naease
Portable lolets (10K), Hamln faritorial (3K) Water 1ests {2K). Paychex fees (SK), worker comp
,ctnc(2Kl
Cell (6K}, lamlinet and internet (2K) Hold at 2016 level SWA ( l6Kl.~r(9K)
GPS morwtoring (31(), mairi: (IOK)
Pest control (2K), alarm ~monll:orin~ {1Kl. mant (8K)
Mo'Mflg (43K), mal'lt (SOK); $43K moved hc,e lrom 5-0343
l = 6m~rntt1s
~ $100perEE
I
Sycamore (145K). Downers (15K}
Page 2
ACCT ACCOUNT
DESCRIPTION
OPERATIONS and MAINTENANCE (Roads) BUDGET
~20 R&Qular Salaries and Waaes
1~ Pav~Taxes _ 50220 Retirement 50230 .. EmPlovee Insurance 5~0 Worker's ComP~tnance 50250 Unempkivment lnsurarce 50312 .. En~no Fees 50313
1
Gl~Maoolno 50314 Su~no SuPPhn 50324 Com~t« Prooramm1no & Main1enance
50340 CONTRACTUAL SERVICES-PROFESSIONAL 503' I CONTRACTUAl SERVlCES. JANITORIAL
503-43 CONTRACTUAL SERVICES-OTHER 50<00 TRAVEL
5~ MEETINGS/MEALS
504 10 TELEPHONES & COMMUNICATIONS 5041 2 POSTAGE & DELIVERY 50430 UTILITIES -5043! TRASH PICKUP 504~ E0UJ.e.MENT RENTAL, SHORT-TERM
EQUIPMENT LEASING, LONG-TERM (non•
~~:6 fc~~~RAL INSUFtANCE _
50460 ; REPAIRS & M~ NTENANCE • EQUIPMENT
50461 REPAIRS & MAltlTENANCE • VEHICLES
50462 REPAIRS & ,MINTENANCE • BUILDING 50470 PRINTING, SIGNAGE & FORMS 50490 CHARGES ANO FEES 50510 OFFICE SUPPLIES 50511 COMPUTER SUPPLIES 50512 JANITORIAL SUPPLIES 50516 EMPLOYEE RE~NITION
50519 Ltbrlcanls 50523 ~ OPERATING MATERIALS & SU PPLIES 50524 SAFETY SUPPLIES 50525 UNIFORMS 50528 .. DIESEL FUEL 50529 TOOLS
50530 MAINTENANCE • ROADS
50532 Ce;,lal ClullOy • NON•ASPHAL T ROADS SOID Capital Outlav-SIOEWALKS
BOOKS. PUBLICATIONS, DUES & 50540 SUBSCRIPTIONS 505'1 EDUCATION & TRAINING
50605 Capl!al Otrtlay - ASPHALT ROADS 50633 .... Caoit~Outtav-TRAFFIC CALMING
50640 Captal Outlav.VEHICLE PURCHASES 50642 Capital Outllly-E CUIP & MACH 50644 Caotal Outlav.COMPUTER EQUIPMENT
OPERATIONS and MAlm'ENANCE EXPENDITURE BUDGET
01K0unts Comm,ss,ons O&M B u ooET NET OF DISC/COMM
Aaiust Res..,vn Carrvforward Pe,mrt Rev&nuff
Budnct
2.231.227 170.689 _ 167.788 500.243 6<.000 33.468 50.000 10,000 9.000-
2,700_
40,000 250 500
23.700 100
20.000 _l?.000 -180,000
125,000
200.000
40,000
15,000 1.000 1,750 3.000 1.000 2.500 5.000
50.000 6.600
_ 22.000 320.000
<96.936
375.000 150.000
1,030 10,000
120.000 212.3<49
2.000
5,685.830
225.472 56.368
5,967,669
'100001
20!l._
Actuals
2.076.367 ~320 160.181 4l!i.t48 §!,133
450
6.981 2238
12.306 1276
15.860 <02 2'4
21_.581 31
28.197 21,348
209,147
125.962
205.041
4.625 1.385 1.112 3,859
18 2,240 2.755
49.563
7.066 21.244
235.305 5.002
420,428
2.302
(IOI 129~
8 14
4 485,386
RerNining Buda et
154,860 15 369 7,607
- 66.095 (5.133)
33.468 49,550 10,QQQ 2.019 (22~
(1 2.306) 1.42£
24.140 (152) 256
119
69 18 1971
652_ 129. l m
(9.559)
10.375 1385) 638
(859) 982 260
2.245
<37 1<661 756
84,695 15002) 76.507
375,000 150,000
1,030 7.6!>8
120,010 82,442
I 186
1,200 443
I 2018
Tobi Budaet
2.264.397 173.'2'27 179~115
_ 546..Af.6 76.3-41 17,966
4~,W 4,999
- 10.002
2.699
25,001 2<9 499
23.1:Q!l 100
23.999 23,999
270,001
128.519
240,000
49,~
14,998
9~ 1.500 3 500_
998 2.501 4,999
49,999 5,499
2 1,999 300,00 1
4119.999
630,001 100,00Q__
1,101 10,002
120,000
70,001 299.86~
998
6J60 613
250,825
62 706 6,564,144
1375.000) l l0,000)
20 19
Budget Difference from Budget •
Prior Year All Units
102.725 7$58
33.926 53~ .
10)
I 1
12)
( 13 00 1) I .
I
1 1
185.001),
2 .367.122 181,085 2 13,041 600.000
76,34 1 17.966
50.000 5,000
10,000_
2.000
12,000 250 500
23,700 100
24 .000 24,000
185,000
185,000 128.519
240,000
13,0Q!__ ~3.000
2 15,000 2 1.000
1,500 3.500
(998),
" L 2.500 1 2000
10,0QQ... 19999)
1 ,:: [_!)_
10,000 1299 899)
(!J 12)
t000,000 ( 120,000)
11) (2 19,862)
•998•
1,361111
10.000 40.000 5,500 n.ooo
300.000 10.000
200.000
326.000 100,000
1,100 10.000
2.J!!!!!,000
70.000 60,000
7,611724
68,867 3 19.692 13 41 1 76.117
1,443,389 _ 8,007,533
1280.000) (1.021 ,000)
5000
(280,000) (1,396.000)
'5.000'
I I
Purpose in 2017 nnd 2018
Comment, Purpose in
2019
2% increase; amo1r1t needed when al openi-1'1' ate !lied 7 .65% of oavrol
~ Use 90/4 of oayroll Use 10'A:i increase
Pa~xlees Pesl control, iant~ Paychex fee,, mow.lg Folsom, alarm moniloring, W04'ker comp dirie. HR screens
Jancor orlv
Worker comp cine (2K). HR screens (2K). Paychex fees (6K}, Smshiie Slate One c an (2K)
Cell ( 18K), land.Ines and il!crnet (6K)
SW~J4K), hauler @K)
New line ilem, net inaease IS S 1 OOK for 50440 and 50445 combined
GPS momOJing (13K}, mar\l (SOK): S13K moved here from 50343
- Pest contrOI (2KT""atarm montolTlg (2K). elevator mair.1 (3K), buildi'lg maim
, !SK)
M.inOf ~rmitS and fees
_ Not ~a 1hls l11e item
$ 100 oer EE SI OK moved here from
_ 50523
Minor maintenance
Ma)Of overhalJ of non--.,hatt roads __
-Repavi"lg of 93 miles every •uenrs
F250 trucit. crew cab. long bed, 4W D, desel
Amount needed to hold assessments al S560 per acre
OPERATIONS a nd MAINTENANCE ASSESSMENT _ _ =,5 "'95~7,!6~69!.._ ___________ __c6!,:,1~79=1'~4 ___ -..!:14~7= >89!..__ ..c6!,:3~2""6 c:,:5l!:!3c_ _____________ ----l
F'tCONFIO\Financel&idgtaanaAs&eMmentl'FY2019\Ta,DUa2019 reYl'MdOB-13-18 Page 3
ACCT - ACCOUNT - 201!_ - ~8 2~ - - -Budget Comment,
Rem::iinlng Oifforenco from Budget· Purpose in Purpose in • DESCRIPTION 81.dQcl Actuals Budget Tob i Sudnet Prior Year All Units 2017 and 2018 2019 M1 BASIN BUDGET
-----j - - j - - -2•.4 ilacase; also add 4
501~REGULAR SALARIES ANO WAGES - 166.681 1~12 28,269 153 3-48 116.990 270.l38 EE's f0t new oipe crew -50210 PAYROLL TAXES - 12.751 10.293 2,458 - 1 1,73L._ 8.950 ~1 ..- L._65~ of 0avrol S022iJ" RETIREMENT - 12.-5¥1 :f:~~~ t 2,010 12, 130 12.200 24,330 Use 9% of oavr~ 502~ EMPLOYEE IN SURANCE - - 27,5!!..._ 9,◄~ 30.305 2.695 33.000 ~ase:10".4 -502◄0 WORKER"$ COMP INSURANC__§__ 4,000 4,637 (6TI) 4 ,848 4.848 50250 UNEMPLOYMENT INSURANCE 2.500 2.500 2.301 (I)_ 2JQ9 -503-io-Auomev Fees - - - - - C0tbett, 640 -503~ ENGINEERING FEES 25.o~: 29,533 (4.633) - 25.001 I I ) 25,000 - - -50340 CONTRACTUAL SERV1CES-PROFESSIONAL 727 (721) Pavchex fees 50~CONTRACTUAL SERVICES-OTHER - 2.~ . 365 2,135 3.602 (2,602) 1,000 Pavchex fees (1K) 50348 WATER QUALITY ~APLING 8,70.Q._ l!Aoo (2.7~ 12,501 I I) 12.500 -
Cel (3K). landin~ and 50410 TELEPHONES& COMMUNICATIONS - 3.900 3.989 (89) 3,899 I 3.900 - ,htetnet f2Kl -504~ UTILITIES - 1,000 - 929 71 1,000~ 1,QQ_O 5f>:YO MACHINE/EQUIPMENT RENTAL 25,000 - - 25.000 25,001 (I ) 25,()QO 50450 GENERAi. INSURANCE - 10,000 7.151 2,849 8,160 8,160 -
GPS monl onng (IK). man!-504~ REPAIRS & MAINTENANCE· VEHICLES - 115K)
Pet NPOES assessment 50493 NPOES 20,000 17.392 2.608 19,999 I 20,000 )etter 50516EMPLOYEE RECOGNITION 750 159 591 750 750 $100 per EE
50521 TELEMETRY 10,000 3,775 6,225 7,501 ( I) 7,500 Trihedral lelemetrv serke 50523 • OPERATING MATERIALS & SUPPLIES 2.500 780 1,720 2,499 1 2,500 50525 UNIFORMS 1,300_ 993 307 1 298 2 l .~0 50528 DIESEL FUEL 160,000 17.746 142.25-4 149,999 I 150,000
50535 MAINTENANCE - CANAI.S BOOKS. PUBLICATIONS, DUES &
50MOO 1QU9I 391.209 lnciudet RPS shared cost
500,001 300001) 200.000 C,3K
50540 SUBSCRIPTIONS . -505◄ 1EoucAT10N & TRAINING 2.000 1,262 736 2 ,000 2,000 50s.◄22UMP OPERATIONS& MAJNT 30.000 11,756 18.244 29.998 2 30.0QI)
F250 aew lruck; SC8K IS 50640 • Captal C>utiav•VEHICLE PURCHASES 47.850 47,850 carrvforward (~orbon)
$ 114K same as 2018 plls S67◄K for new pipe crew equipment S674K is hilded
50642 Cap«al~-EQUIP & MACH __ 8,500 8.500 114,401 674,249 788,650 by canvfOfWllr_g__ 50656 Copital Ovtlav.PUMP REPLACEMENTS 132.000 24,730 107.270 64.999 I 65.000
50657 Cao<al Clullav.STRUCTURES & CULVERTS 636.000 212.785 423.215 570,000 « 0.000 1.010.000 S 1 M pet year for c\#olert reDl~mentl
$400K per )'Mt to be addtd WSW $2 m"6Qn • ICCUl'l'liJittd 501170 C.pit.ail ouaa, • INVERTED SYPHON MnnM AMMn lofth•r-em.
- M l BASIN EXPENDITURE BUDGET 1 805 130 636,322 1,168,808 1,757.272 1,800,335 .1,557 607
-Discounts 71 ,405 .
69,-491 79.928 149,419 Comm1s.t0t1s 17 8-51 17 373 18.203 35.576 ~ BASIN BUDGET NET OF DISC/COMM 1,894 ,386 - 1,844,136 1,898,466 .- 3,742,602
Amount ne~ed to hold _Ad1ust Reserves - (313013) f3130t 3l - asse~tsa~M C&1rv10fWard I (270 0001 _[1.392.000i f t ,662 000) 2 t BASIN ASSESSMENT 1,894 386 1,574 136 193 453 1 767 589
F 'GCt>IFIO\F.-,ance'Sudgets and AsseumentsV:Y 2019\Tarbud 2019 rlil"IIIMd 08-13-18 Page 4
ACCT ACCOUNT 2017 ~ 2019 I I -
Budget Commc-n1, Remaining Oiffcrcnco from Budgol • Purpose in Purpose In
• DESCRIPTION Budaot Actu.als Budact Tobi Budaet Prior Year AJI Units 2017 and 2018 2019
M1S BAY HILL BUDGET 50'30 UTILITIES
-3,139 7,500 -7,500 4 ,361 7,500 - .
50450 GENERAL INSURANCE 2,500 2.500 2.500 2.500 50460 REPAIRS & MAJNTENANCE - EQUIPMENT 794 (704) 50462 REPAIRS & t.lAJNTENANCLBUILOING 3500 3.500 2 500 - 2 500 50521 TELEMETRY 1.000 1.000 1,000 1,000 50528 DIESEL FUEL - ~
2,000 2,000 2.000 - 2,000 -50542 ....e_UMP OPERATIONS & MAlfil 32,000 32.000 - 10000 10000 50656 CaOU, Oudav.PUMP REPLACEMENTS 15000 18258 13 258) 15000 15 000 i
MIS BAY HILL EXPENOITU~UOOET 63.500 23,4 13 40.087 40,500 40 500
OKOunts -
2.540 1620 81 1,701 -Comm,n1ons 635 405 405 1
M1S BAY HILL BUDGET NET OF DISC/COMM 66,675 - 42,525 81 42j606
. Ad1us1 Rnerves -CarryfOl'Wllrd m 0001 1150001 15000 MIS BAY HILL ASSESSMENT :U,675 I 27 525 1s.oa1 42 606 I
I
F \CONF!O\f'Nnce\Budgm and Asses&mentllFY 2019\TatOUd 2019 1ev1Md 08-13-18 Page 5
~ T ACCOUNT - - 20_!!_ I 2018 - -- 20r19 I - -
Budget Comment, Rem.:ainlng Difference from Budget · Purpose in Purpose in • DESCRIPTION B udQet Actuals Budget Tob i BudQct PriorYe3r All Units 2017 and 2018 2019
M2 BASIN BUDGET 50120 REGULAR SALARIES ANDWAGES 24,906--=- 20,682
-4.224
-21.381 44295 2% rl~ ase 22,914 1 50210 PAYROLL TAXES - I .SOL 1.538 367 - 1.753 1.636 3,389 - 7 -~ of ooyroU -50220 ,_ RETIREMENT 1.873_ 1,596 278 1,813 2.174 3.987 Use 9% of 0&','1'~ 50230 EMPLOYEE INSURANCE -
3.709 2.703 1.006 4.528 "n 5,000 lncr~ 10% 50240 WORKER"S COMP INSURANCE 1.000 I . US (!ill 1.212 88 1,300
-- - --, S02SO UNEMPLOYMENT INSURANCE - 374 374 344 - 344 s031o ATTORNEYFEES - -r- UaJ II 283l - - -50312 ENGINEERING FEES - 20.000 14.275 5.72~ 20,000 - 20.000
50340 CONTRACTUAL SERVICES-PROFESSIONAL ;00-r
180 (180) - Pavchex fees 50343 CONTRACTUAlSERVICES-OTHE~ - 127 573 700 - 700 Pay_chexfees(IK1
Cetl (1K), lancline1 and 50<10 TELEPHONES & COMMUNICATIONS 2,-400_ 2,093 307 2,400 2.400 ~n ter~2Kl -50430 UTILITIES ~ 1.500 1.972 (471)_ 2.000 - 2.000 50440 MACHINE/EQUIPMENT RENTAL 5.000 5.000 5.000 5.000 SO<SO GENERAL IN®._RANCE - 2.200
- - 424 2.040 -
2.040 -1.776 - GPS moritoring (11(), main!
50461 REPAIRS & MAINTENANCE • VEHICLES - - - (3K) 50462 REPAIRS & MAINTENANCE · BUILDING 20.000- - 20.000 10.001 ( I ) 10.000 -50511 COMPUTER SUPPLIES - 600 600 601 (601) ___!-!ol usilp tm ~item 50516 EMPLOYEE RECOGNITION - 140_! ~ 120 140 l 140 - SI00~E 50521 TELEMETRY r 2 .000 28 1,972 2,000 2 .000 50523 OPERATING M~ERtALS & SUPPLIES 1.000_ I.~ 1.001 (ll 1.000 -50525 UNIFORMS
-• 700 236 464 401 - (1) 400 SO_R8 DIESEL FUEL 7.500 7,500 7.500 7,500
Move S-45K lo 50657 due to 50535 MAINTENANCE· CANALS 75,000 3.179 71.821 75,001 (45.001)_ 30.000 low usaae in tin line l!e m 50541 + EOU~TION& TRAININq__
~ 200 8 192 200 200
50542 PUMP OPERATIONS & MAINT - 9.000 9.000 8.9~ I 9 000 F250 aew lruek; S7K Is
50640 C3otal Outlav-VEHICLE PURCHASES 7,150 7.150 - ~carryforward (M2 po,tionl
$101K is c::arryfOf'Ward fo, 50642 Cao.al Oudav-EQUIP & MACH 15.600 100,750~ 116,350 eQUIPITICnl fo, new pipe aew 50656 C3olal Outlav•PUMP REPLACEMENTS 87.000 87.000 109.000 J_Q_9,000 - -
$-'SK moved here from 50657 Capital Outbv-STRUCTURES & CULVERTS SO 000 50.000 40.000 ,s ooo 85000 50535
M2 BASIN EXPENDITURE BUDGET 318 707 52,841 265.866 335,148 133 046 468.19-'
I Discounts t - - -6258 19.66-' -- 12,748 13,406
Commissions 3,187 3351 1 331 ( 682 M2 BASIN BUDGET NET OF 01sc,coMM -- _3.J4,64!.._ ; 351,905 - 140,~ 492,541 I -- -
S46K fuids new pipe crew Ad1ust ReseNes (46.000) C-'6.000) EE'• (M.2 ooruon)
Amourt needed to ho6d Catrylorwarct (87,000) (21 .000) 1108.0001 assessmenls at $340K
___ M2 BASIN ASSESSMENT 334,642 264,905 73,636 338,541 I
Page6
ACCT
50120 50210 50220 50230 5024() 50250
ACCOUNT __
DESCRIPTION
AQUATIC VEGETATION CONTROL BUDGET REGULAR SALARIES ANO WAGES PAYROLlTAXES RETIREMENT EMPLOYEE INSURANCE
WORKER"$ COMP INSURANCE UNEMPLOYMENT INSURANCE
503-40 CONTRACTUAL SERVICES-PROFESSIONAL 50343 CONTRACTUAL SERVICES-OTHER -
50410 TELEPHONES& COMMUNICATIONS 50430 llTIUTIES 50450 GENERAL INSURANCE 50460 I REPAIRS & MAINTENANCE· EOUIPMEIIIT_
50461 REPAIRS & MAINTENANCE· VEHICLES 50480 I PUBLIC RELATIONS -S0516 EMPLOYEE RECOGNITION 50522 GRASS CARP -
50523 Of'ERATING MATERIALS & SUPPLIES 50525 UNIFORMS -
50526 cHEt-11cAL.s 50541 EDUCATION & TRAINING 50640 Cacital Outtil~EHICLE PURCHASES
5-0642 Caplal Outta'(:EQUIP & MACH AQUATICS EXPENDITURE BUDGET
Di~unts
Commrss1ons AQUATICS BUDGET NET OF DISC/COMM
C~orw■rd
R&imbutHd Exoenses
Budnct
87,03-4 6.658 6.545
18.502 fooo 1.306
~000
3.000
6.000 3.600
5.000 2.000
500 10.000
800 120,000
1,000
38,000 318,345
12.73-4 3,183
334,262
(38.000)
2017
Act~ls
8~_!_02 . 5,349 6,376
17.597 3.128 ._
2.675 179
4 ._865 1,990
1.3~
97 6.oso
12 ,527 679
46,606 849
33.478
228,628
Rcm.:iining
Bud<1ct
2,932 1.309
169 1,305 (128)
_ 1.306
(492) 4,749
325 (179)
1.135 --1.610
3.661 2.000
, 03 3,950
112.527) 121
73,394 151
(33"78)
38 000 89 7 17
I
20 18
Tobi Budnct
89.98<4
6.883 7.118
20,631 2,422 1,351
2.500
3.000
4 ,083 3.60(!__
5.000 1,998 501
10.000 998 800
119,998 991!_
281,865
11.275 2819
295,959
2019
Budget
Diffcrcoco from Prior Yc.ir
(1.70,)
(130) 827
2 .369 2 ~
(1,500)
(2.000) 2
(201)_
2
• 2.3301
(1,383)
Budget -
All Units
88.280 6,753 7.9'5
23.000 2,424 1.3~
1,000
3,000
4,08.L 3.6:QQ_
3.00Q__ 2.000
300 10.000
1.000 800
120,000 1.000
279 535
11 ,740 2 .795
294 ,071
I
Purpose in 20 17 and 20 18
Pav~ xfees
Comment, Purpose, in
2019
2% iiaease T65% of oavrolf ~9%ofoa\'l'ol ~ 10%na'easc
e_avchex fe_!!_O__K) _ Ceil (1K). landinet and
riternet(2K)
GPS monloring (1 K), mainl (2K)
$100 per EE
Spray og ($ IOK) wil come from Reserves
AQUATIC VEGETATION CONTROL ASSESSMENT ----'29=6•:!26"''-------------~2.,_95,e9e.:5.,_9 ___ _J,"'' •ec••,,,a"---1 _ __,2.,_9,"0"7-'-' ----------------l
F\CONFIOlfinance\Sudgets anc.Assesements\FY 2019\T•bUa 2019 re-i'IMd 08-13,18 Page 7
ACCT ACCOUNT ~
2017 2018 2019
Budget Commctnt, Rem3ining Oiffe«:tlCO from Budget · Pu rpose in Purpose in
• DESCRIPTION Budget ActU3ls Budaet Tobi Budget PriorYe:ir All Units 2017 and 2018 2019
TOTAL SPECIAL REVENUE FUND EXP BUDGET 11,421,725 8,365,352 3 ,0SG,373 1 1,980,902 3,447,603 15,428,505 -Plus Oisco!Alts/Commissions 561,9'2 599 046 203,236 802.282
~ Adps;tment ol RewrYU (67~000) (1 ,118,000) 408 987 (709013) . L.n.s Caff)'•forwatds ~ Poor Year (1,Q,000). _!747,000J (2 4 19.000) ___(3 1158 000) less Revenues 1102 0001 1102 0001 35000 ,u--
TOTAL SPECIAL REVENUE FUND ASSESSMENT 11 032.667 I 10,6 12,948 1,675,826 12.288 774 I
F COf,FIOIFd'WICelBUdgets ana~'FY2019\T•bud 2019 1......008-13-'8 Page 8
ACCT ACCOUNT 2017 I 2018 ~9
Budgol Comme nt, Rc~lnlng Oilforenco from Budget · Purpose in Purpose in • DESCRIPTION Budget Aclwls Budget To bi Buttnot Prior Year All Units 2017 and 2018 2019
DEBT SERVICE BUDGET
UM 18 Bond -Mat 81112031 ~ -PRINCIP~PAYWENT
-
370.000 . 360.000 20.000 ~ .000 INTEREST PAYMENT - 226.038 21 -4 ,338 _i, 2.02s1. 202,313 ~ _Trustee Fees 4.000 I 4.000 _ 4.000 - - ~ Ad1intR~ (60,900), (:i(),_000] _@,,OOQl Q!_scounl;!__and Comm1u1onS 23,602 I 23.534 4 875 28 408
- TOTAL 563,640 I 561;872 12.849 574,721
R2 ROAD PAVlNG BONO· Matunty Date August 1, - -2022
- - - -_PRINC1m PAYMENT 895.000 930.000 35000 965.000 INTEREST PAYMENT 240.275 - 204.475 J,7.200) 167,275 -.!_uJstee Fee-s 3.500_ Tsoo 4 ,500_ 8,000 -,- J~C1ust RHerve-s (23-000) 83,000 60,000 ;- -Discounts and Corrm1n10ns 45411 r I 45.379 17oJs 62 4 14 TOTAL 1,184,186 I I 1.160,354 102.335 1,262 689
~ IT 17 BONO. Ma11.111ty Dale August 1, 2021 - . - 1 - -PRINCIPAL PAYME!'!I_ ~ 90.000 95.000 5000 100,000
INTEREST PAVMENT 35.425 29.575 (6 .175)_ 23.-COO -TtustNF~ 3.5QQ 3.100 900 4.000 Ad1ust Reserves (12, 178) (9,000) 9 ,000 . - -Discounts .!!!_d Com'T\ls!Uons 5 ,017 4 .983 1.s , 2 6 ,625 TOTAL 121,76-4 123,658 10.367 134,025
TOTAL DEBT ASSESSMENT 1,869 590 I 1,845,884 125,SSt t,971,435
F \CONFIO\Fmance\Budgctt and AMotsments\FY 2019\Taibud 201g rev!Md 08-13- 18 Page 9
ACCT_,
I ADMINISTRATIVE ·euooET
w, ,o jE>ooMw e,;;,
,J1~-l~-~.,-,w.-._ w,:,o,_.,__,..5o1.,,.. m10 f Paffllll TPn_
=·-wno]fn, ...... _ __,.
=i~c::-_=~-mw_1~--00310 - .... _
_ 0()312&-•-I
ro)l1.-· ........ -ro)18_!E' _, __ WJl~o,,,,_,,. __ _
~320~tlf'ION~F""'
5032~!~~·~
~iCo ... .ctvlilStMOl'I-Pf~
0())41,i;o,,, ____ .,
_W)42f0....._..._
=~ j~-.,~--~ ~)[BOS C-_
-1--504t0
1,~,~~
=t:;:o'-~~,Q1 t•r•hPl(.1rw ~-5()4,CQ ;Uacrw..-t.~R.,..._
~010.-•1nw~ _}0,41$1,Alo~I~·~
I UNtTll1
j_
j
9133 i )1459_; 2131'; Hr.f
1332_;
~~~j 2<»1.
81
1~] 10-31 "'13j 010_)
510 ;_
2•Q3 j
_j
UNIT.a I UN1Tl4 i
1741. 1~1
5~90 ! ~mt .cen+
,~1 1410 J
700~,t 5030:
~~! ~~l ~\-,~ l 1:,,1. -=- :,.a.ii_:_
re' __ :,ol _ 1~-1-1 ror [ 1_973 l ___ 20.q_._
_)11;
11toj -- =1 __ •2n _
--•--T ~ ~-j-
1
UNITA UNtTS7 J UNIT• UNJI_1110 1 UNIT.,,
_19:,11
_,.al 5031.
__ 2m l
57S$J_ ,m_ 30,9 l
.VT i 1364 _7_,&31
1
___ Ol(L__
I
_ 578j_ )9J _2:t=_ .~=-_8)1- ~--~$07_!.__ ,0-0__1_
__!12 j --:--___:___ ~,;t=--_ ·~-! :gi ,. :tt _:m. _-,,8_·
11_ 362
1,
_1112_! __ 252'it __ 1&(19_'!---
1
•--
-=--,j}9rf
59~.!
_;:_:1
·~1 86_15,
_ 308! lll'/'J l
248' :_u~i -~-:
i
-::1-- 218J _
I
010 I ~mF
871. 1612; --
--:~j--_ G10t
610 I
;CC$L
.:l _4G_j
,~I
l
rlJNIT~I
__ p.JI ,_ee, ..
_61[
_2_418 1
t-- --i--- -~'-- ---i ___ ____. ____ J ____ ~---
~~J war• I wer••• I m- i P!IM\ I wayau I wn~H
1!2-lllO_
7(X)()_ )OX>.
~~
_LQQQ
ACCT_! ACC~
Cl!~~IOlt
7PARKS BUDGET 00120 j~EO\M/!_---;:-LAAIE~ ~WAOE~~ '°210 l PAY~AXES _ 00220_) RETIRf!IE"!L -~ ~tEIIP\.Oli£__ffi\,IIANCE_ _ 00240 Y!QIIKER'=PJNS\.IIANCE ~litEIIP\.O~ENTl~ __ _ mtoj~TTOfflf;:YFEES --- --
.,~] !fiii
1=- 1~~! ' :~
-ru_~ m,1 !~E~IBNl<=NCHEES_ ~-00)!2; B<GlNEERJ!lGFEES_ _ I OOl-40 LW,TRA(;T\IAL S£RVJC!,~E$SIOflAl :
45!_,
00)'1_! ~RA<;!UAL S(RVICES, JANITQ!IIAL
00),13 ! ~tf'A(;~ SEl!Yl(;ES-O™iR 004X))_TRA\'El. -004Q~i_l,EETt<(;s,IIEAlS
0041Q[_TElEP!QES&CQlllll/l!ICATIOf~
=i~~~- -~ 1_¥_~Qf~lit~_RENTAL _ 004'0]GENERAL•~~- __ ___ f!lEPAJRS & -NT£~· [QJle,l[flT
__ 00-0,1
1. REPAIRS &-U!JNTEN,t,NCE ____ · '<EfilCI.ES
00-0,2 Bf.PAlRS & IIAINTEl'WIC;I; · !lVIU)<~_ 00-0,3 I REPAIRS & ""'flTENAl'CE ..... JGATION
l REPAIRS &-M.-,mE~. FtElDS &
0045• ~ - ---
=t~~~'~"~ ~o l CHARGE& M'D •En _ m,o !~FICE SV!'!'l.11:$ l<IOt2 ( J.ONITORIAI.JM'l'l.lf$ _
m,ol!uPLOYEE ~coo1<r11~, = =~_ -_!A-ATERIALS_ &_slJPPl.•ES:-_m2• SAFEIVSl."!'l,IES _ -= ~•QAUs_ -~ ~IIICALS_
OOOKS, PUBUCATIONS. 01,£S & ~0 SUBSCRPI!OOS _ ~l ;. €0VCAT~& TN.A~lf«, = I ==~':::_~!ses---2, C..,,,.,Qu!IIY_cfQUIP_& __ ~
PM:U~~
:011oour1a :~- --'PMJCS-.rQTOl'0CSCCOMII :~---: -
__ ,._
2711 ,11.
23_~
,::-t 10JJ24-:~
•- 2~j 1-- 210<>J
j_
122_:
"°~+ m~ ~1.
o.~-: :n.
eJl 11$!__, 23~_
::1-135_c_ 316_.
2m 1 ~~
135;
13"'2;_
i- :::~
-l
J.IHIT!t Wl!T ...
j -4e_!I .. , _J.3~38 02~ 35&4l _ 2"2 _ em_
--~210 • _3002 _ 7411 I
12_802.; _0$73 _ 22.1?R-
1 ~~ t - - 1: _ 2~.L ~: m 1o-c1
-05, _m, _ 1Ml-435j __ ;wJl>r ,o--i-
:~1 i ~_1ooj=- ~1 _782; __ 567) __ 13!L_
21. - 151. JS_j_ _ "3 i 31 16j_
1~~j ~_!~ !=- ,; ::~--2~:; _1r◄!~--- ):i~-1-26~! •~!----=- 40!5_L 3~! __ <IM_._ 1212~_
ffii •. =. ~~! ~.
m ~, ~! ~ ~I ~.
2_!!_~;
~1 _l;wJ)
_ 0191--- 1 528 l-
--~: - 1222; m, 1o,c_J_
5.755 l _ ••.201 L _,eo. - ~~ _ wj 13n;--L
-=--,~ .=-- ~l=-52' 1 ,m'
_151_-- :,s~j 1_2)0 _ 30"
-_?-13 !--:= 1 OR._: __ 1>3; mL _217• ___ 5l1_j
15471--- Ht!>+-
-=-;~!__ ~.~ -~~I>' I ~-23~7~~
j~~R.;;;, ·---~PAUi:~ ~ 121.171
_j
00~21· ~
--~~i-10.,~-1 -=-:1r ~---11 56.L
,,.! i
tilOJ; -~-l _;J_
_1~-:_;t_-_·J;_ --~ _H11
Im_,
11~~1 :;-t'
1Q~:,S7 __»4
'~=I _fil,
2~-=l 1-3;!§,
!871 3liQj
27e1; I
1iH 17.27_J_
_1"7l_t----=>t . ,-
·-- ----• ·----•-- ---~ JJNIT .. I IN't .. , I UNff .. 41 UNff .. ,
-- : -- -~ - _:_-I- --=~;--- i -- ~l- -=i-~1~ --33JQO! _II/J310 _32~L- v~; __ 519751 1100,u__ 1e_mJ _ _,_j __ . 2"6, __ 3173. _ 2."'lC!' _5_§191 _. n1e't= .o--;_ --1221_: ____ . __ , _:too,!- 4~-t- ~T:. _ oe,o I _
1 .,,ti= ..w,_t ___ --1.!9_/ ___ . !~ .
-3:f ~~~t_ ~~ _1~q-=- : -~·:~ti==-=- 2.~--4~·· -~ ;.-~-!f =~I- ~ ~ii i - JJ ~i ~~,=- ... j:-_
_1eo l __ 21•L 1oi_;_ _@ f _ : __ mt--- _84- -~/ . 508 ! --- mL j_ -Lzi,,_J --- -- "° 11_ 194l_ ~4
____ 15 __ 23_;_. _15 ,_ _,...J _ _ 24_ _ 5.L __ 1_1 _3,J-- 45r_ _;w)1 - _Coe!__ .,_ -- _1~-- ----1~-•
_403, ____ 7!~ _•11_, ____!_l)e3____ -- 152_, __ ~~· _232( _7_~· _10_(IOI)_)__ 7~ __ 1~2_ __ _11571' ___ 2457_ .. __ ).I70_j
---:-1-=~+--=~~Lj_-_ -1_~_ =.::j-::-:=- - 2~1=__ \u__ -- -~-u - : -----1.ollll ; ____ 2eoo_l-:-- t.$-08±-:: 4J!ll _ _ 2~1 j-_ m '--- . 910 j- __ _.
_II/JO; __ m_L 4,: _10001 m, -1~- __ m_
1
____ , •-
_mj_ mt_ ~-j 1.~[ - j ~•f mj ___m __ . j -
-~1--=-: r- ~ ~: - i - ~~}L :~(- ~1 _ _u53. __ e,,<»➔-- M£[ -12.§73 I _ _ _ ._...,_j 1,00,_J_ m1-.
- : j __ -:-- ~; f :- ;:}c-: ,~'. ---:--_:: i = r=- ,:!]'=- --~j ---=Jt ---=-_9tj_::__ ~1 _J~ ! -_::_ . _ i:r _ _LI. -~
_5;~:_____.__ ~-- 5:::t- ,_,_~i - ; ·~F -~,ru--- -~:·1' --=---=-1?:!Ql ____ t&;wJ_ '· - -~ __ ,m _ _ _ «19 _m_ _ __._ _!:L_._~m-f ~ t~! -•-::J---:-- 2
:.- -~ --:
--d¼ •1: ---:=i: 1---= ,.~t+1'=-- J-=-:;_•r; --=-- i -- 2~::-c T,i ~1 _43 -- ""' <I, ~. ., j - 1•. __21'
__ 93 t _ 131_t-_ ~--+ -~ t ,..,_t_ _ 3L ~
9.rl --'''.'21-= -p~ 2
~1 I ! -=~·~~L:__:__ ,?i ~~uj_
r -
,w2f =~! ,1214=- __ @!!
I~ 192'1 ~
F'COtEIW~i.al'ICIAll._~2010\Tatbud:2010,r.....tOS..1).11
,. __ ,_
-+-_. ~: __ m.!!:!Q. •j-: 412),1 -·-,- _1=
_!Ull_ _)n!!_
_ __MIOO ~000
-~000
-~000
_9Jl!ll) _ _ m_ _000
_l_l'!)Q_ 120Jl!)O _ 2'000.
__!!>00. ;1()...§W
OQQQ_
10000
8000 _§_j)QQ_
noo;, _ _JJl!)O _
llllQQ_ ~~
_ U,00 -~-
-= 20.0ClQ. _j2.!KQ_
_!.!iQ!!. 3000
~gi_
_I!!!_
1000
j=f~
Pago2
OPERATIONS and MAINTENANCE (Roads) BUDGET
~1;"0.~ ..... .-dYlo..._ :i<TllO.~t-!IOT.'O,~ ~.r-....... -. ~ ... ,.---•"- ----~ . ..--.----• ~,,2,~,-!IIJ)ll,G,1$1~ ~.l)l14~S....OC.. :iou•.c-_,.,__,~. ,.,., CCtJIM'-Cf"V,.,._ SCMVICES-Pff<Y(SSIOtW,. ,.,., cc,mv,Cl\JN. SCRV>C(S JA' .ITOR•"l
:,0)0 COHR4Ct1JAI.. S(IIVU:S-Oll£R ~ ~\U. '!iQCI'! lo'€:Elt .GW£N.S
!,,Q410 rfLEl''tO<ES& (X)1,u,,1,1,;C-,Tl(;t~ ,o.en P()STll,(,4 4CEL••"l'N' »oo un,11c~ :,QA)! l"R .. ~◄ f"IC>,~
~ FQJIP\lftlt REIITAI,. St-<>AT T(RM
E0..Jlt-t,1, 1jll(.t.Sj1GLCIPG-lt1<1i11ro--, »w, .~I ~,C) 1 GEIERIIL ,l~l.l'IAUC(
~l REP,.fl5' A l,f,1Jlfl(fiA, a::t OV!I.Do•IG ~,o , ~ .. n,40 sw;;,""'0( & '"ORV$ ~ , OWIOES AUJJ"Ef:' ~ •o Ql'F,CCSUJ+'l,t;S ~11 COl,IPIJT(R~f.:S ~'2, .IW;lro,;l'IAL StA'!.lf.:S ~lt ('il'\.O'l'U' RECOQf.allO'I =~ ! ~l'J UATERIAt.S & SLA'll(.S :.C:024 SMmS\.IPf\.1£5 ~~ 1,1'1F0RV $ ~.OESEI.J\IJ:l
;>1B?"' l!I):))
·•n11 ~,n ....
1021 ,1"110 .,, ·~,
, ..
.'1tM·•1
,..,
'"' " ,,, "' ,,. .,, ): +-... ,,..
= ~~twel ~ -----...... -
2:""1 .,, .... ,
~.oaD'!l,~0.W,-M,AiA,1,.1~ ~~ ~-CV., IJIN'rM;QlUIPf(';
~ C.-.0..0.-\'EHICU.~ 5 :.0&41 c-.-,•11 o.,tw.,~()Ulp ,llr,I~ ~4 c.otlllwr..--OQMPVll~(Q,JIP Ufrfl
;,c,,:,,~ .. lH:,&i ,.,,, !2 1~ u.:r.. I ~-G1 .,., ,,., ...
,,., " "
,r,01• .,,w .. .,.
,,.,. " ,,. "'r n,
'" .... ':~: ! li12 •
:'4013 ... ,,,.,
.... 81;~.
1~:, n,a, 31,11 ,uz,
111:Z ,
'"' ,., "' ,,.1
,., " " ,.., . ,.,,
\'48!
11 ""'~
"' ., ., ~:+ ,.. 619 I
241S 1 ,., "" ,,,.. '" ""'
''"" "'' 6~ l
1~15$
~;::1 """ 91 e,•4 \1fl"] ,,.., l "" , .. ,,~
""
"" ,~, :;-a ,,, ,., , .. !~~ j ... '"' •~819
'"" ,a -1$2'tl
ioeeo. ~~~r .... , ·~10
~:+ .. ,,. '11"'
:n
"" ,. .. ,...,
" '"' J:~-
1"6,:)!173
:;:1 1117' .,,.
1 11)
"" '" "' ,~,.
,~ " ,,
2\lf)/"'l, 11_41'l') 143;<11 1111D
:,,,.1,1, 1,4811 I
1 (172 .... 111 . " 11;,._ ., "' 111+ ,,.t "' ,,, .
=1 !!~· ,.,. "'
,., , .. , ,,., ,,~, Ill '""~ 1 , , ~ .,. , ,,,.. ,,,.,
~,., ...... "" " .,.
"'"'
114!_!-&l 10~$1 ,,.,, '"'' "" ~~t .,, '" ,.,.
"'" " "I 21(1$
' 211i1G t-
'"' 18 9'1'
"" ,,,, " ,31 i :1 .,, j . .,
""' ,., 2013 ,,.., "'
.. .,. ' "" "" "' ,.,..,
,~~:: I 129'!7
'"" •01, ~=t ,., .,.
1]1
"' " " 14')1
• ""' , ...
11.174 17~
... ., " ,,, ,,, .. "'
241S
'" '):'!I 19 t:.'0 .,. " ,..., ,.., ... .,.
1?0797
'"' ' "'l
,~fft-'1711. tO«n, , .... U 1l ,., "''
~73
,.., ,. ,.
, ... ·~ ,.. ,.,, +
"'~ ... l "'' ,~,. '", '"'· .., ..,
nar,,e 17~ ::o~ ... , :>79)7
"'' 1732 1 021
"' ~I '" •
t 1~1 ,. " 1 ,,., ,,
]314 ,,,,. 118)9
7314}
,..., .. .. , ,,,, ] 4 1 .., ,.. '"' ,,. : 121 , .. ,. ,,.. ,,,.. '------u,~
...... 13ff11
>A>G
''" '" ,..
:::!Clfrl•--1~t.a."10fUIU o~·,--= ... ~.:.;!c!"~~-=•,a",;•':cc' -,--,,•,cc~F!'i., "!!,:,,-~ .. ~••c,"a-----cc:;.;;;',c:::'::'"",1,-~:-~ .. cc::';,,",...i -=:'~-='""=-~·.~'."", :'.'!.:._"I-- ----,o~':i.. O-:-it .-as» :u ra.4 ! 0 :~-:;'j .cas:i, o.~~';j 19909 ~~• tn:io I ~ ,,.,.. :>oe:n
~nWTOl'OIICICCMW nuen . t:g .~ ,.Ji.:? .t:: ..:.~!f m.:: .:.~; ,.JU!! zw tn .. 1u
OPVU.TIClfrll-JIWfll[~UK•iMOO ~1• __ ,ous •2.101
4114~8' l 1107
"" T2-2e'I,
,i!!I ,.,. ,., ,.,
:~- . , "
.,~ t
'" .,,, 378'
F87 ♦ 2$>1 t
4$1) I '""'
"'' · "' " " I ,, • .,, --"' "' "' "' e ,,1 ,,.. ·-
116,IH Cl.(Y.!(Mfl, .,.,
,m
,:re 1e l
,..,, j ! ,w . .,,,, 1 .,.,.,
nn i ,,.
, .. , '"· "' .,
'" I ,, , "" ' , .. ,,. ·~
,,,. '"' 11.-;i ,
11174
,. ,.,
"'• ''"°t '" .,, '"' ,.. t t '
t l
. t
+-•
l +
f ~
l
+-
t
l
23117_1:1:Z 181 0r.i :'130.\ .,,.,, 763'1
""' ,.,., '"" """ ,.,.
'"-000 ,~,,, i40Q00
""" ,,,., ,,., """ ""' "" '"" ,,.., .,.., ,~ ,,..,
"'"" """ XIO ...
~ ,.,.,. 1.100
""' .... ,., """ .,,.,
o:::1~"',--:,_00000,-=·=-1 -:,_=oooooo"'·=-1---:,,:;000000::;::;':,-1- "'•-=::--., .. _;;;;;;;r-1 --• .;....,..:::.11------,;;;;000000=-. - .. ,-=· .11----:,;;;;000000=r-':= 9$11 0 ) 19~ ?;:o':1 {l]H
%Jll.ffl . ,007.hl
f'C(lt#'J()l-~111 ...... ~ _ _,... :-0,111,_;,o,, -o.,-,.,, P.,.)
l !
i I ~
i " •
J
l· i-
~ ~
n t ~iH~ :li
! •
Iii~!~ i i~ij~~1 -;-
~-~"~ ~:l -r ,-·
~ §e § §u~ ~l ·- ~
- ..... ____ • 1"" t-• • .,.. 7+ .,.t4 ,..,........_.,.
... :· -- . J '.~. ·- . - ! I
I
-- j;
' ,. ! ·I· .. i' :· .. i' . ; lS
1-F -••~•---• -- --,
---~r
! •
~
a
t a r
-r 1 l ~ • ·:•I• !l i
! I :l ;i
l
ACCT! ~
-'- ---I M2 BASIN BUDGET
::J:~~~~~-AN6wi~s __ [ ~-; RET-_ENT _ __ - j Elll"-cyEE_..,~ ---Oj WOR•E!l'S_CQtlf'LtjSURANCI,_ :,rnQ ; VNEMl'l.OYl,IEliT 1-NCE :.Ql10;A~V_fEES_ _ • 00,!2; El<G<NEE"1NGfEES_ _ _
-1 CQtjJRACT\/,\1. !le!!YICES,Pll9f'ESSIQNAl I ,OJ.43_
1 C~:MRACTVAI. SEF!Y_ICE$-OTIER _ •
~,o_1: TElEP\-QES& CQIIUW,C,,TIONS
=➔ ~~~IEovPiwirREm•C: - , GUEii&~ ~•I REPMR_S_&l','iNTENANCE•_I/EHIClfS -2. REPMRS_&_M,'l~t<ANCE •8U'I.OlNO m!'-! couPI.IT(R S\,Pf'\.ll;_S_
=~)~~~1RE~ -=ti~= l,IAJERIAl.9 &s,.,ePLIES
=~~t>tlf\.El
ml,_t MAINT~~NCE ·C:~LS m,1; EOVCATIOf!& -•NO _ :,<lS42; l'\!UPCFERATl()f,§_& IIAWll
-1 C.00111 °"""-VEHICLE PVRCHASl:S
=I= ~iO-:f~~?ceueins I
~7; ~ CMllvcSm&!I.RS &_g,,._\/lRTS 1oa-~auoo1T '°""""'" : c.-,;.;,; - -~IIJUUIIUOOIT_~_o,~ I
r.tdWR~ Co-·112 UIINAUIUMDff i -- - - -
1-1 - . -l
l
:-j ._j
T
O,llCIOOOO, :o·-!
1-
JJNIT~
j
~t _. t -'- !
--_::_ i -
CI
j-
O.OOOOGO 0.000000,
___:_ r
---1 1--
_0.000000,_ ·_L
"J_ t mn•,I i'iuu1
1-UNIT stO I I.NT 9tt
!:_-::_
I-I-
_0.000000
-, I
!!!I.!!! I I
~~l 2i3U 2~,_-1 t9L_
18,4
f 10:J --- 31, •
1287 ! 101'} 1U---1.J ,w,'
~~A ,;~:
';)<)I 2,_p-•mJ_
1G088 I 1011 r- ,e:1§_
H'.14,
823951 ~•$3!
_ 21•.1~
'24~,~
Jl!.llili
INTfl) 1-:flT~-: ! INTfll
1 ~fl ..
7 ---l - _ j __ L
~-1--
. -L
T
_. l
.J-
7 - i
~l
o._oooaooj _ o.oooooo_L _ o~L --~ o.oooaoo. i--- ·___J _
--i
1-- i- . t ;_
FCQ¥1[»'~a,fldAMM.,..tltS\fY,01?!Tarbud~tlil,WWIMd01,tS.18
T t-\N!!l!lt I IHTllt:o I INTIM2L
1, \H!fflol ~ IHTflH !I T-
~ --· ----- ---- ---- -· ----- - ------·-~ _ ___}J)Ol_j __ .2-~-•----· __ ---'- --~m_
·J1~ iJ·~ ·L·~ 1~1 ===ili·!=-=-_-iL:~~; l~=- ) =-t5
• 1'2 r' - -- 4 - ----' -'----1 --~IMO . . . . . . --::_~ -i--~-~:-~_-f: __ ,O: -·~-l ~- _9'l..- __ . __ -'=1 _2000_
~~~(=--=- ~~---: /=- :=j =-j:_ 2oe1 1 ,ce1I ,4, -- ,rr
~'°l- ~t-~,
'~691 '-~
!--=-'-l _3(,)00I!_ 'l - _m ._ r _9000
-- _r_,,o
116:,,0 __ ,ofooo.
_O.OOOOCO( ___ OJIOO)c» )_ !
t-
"-a
l~r -M:CC<llif x::----~- ~1-- _J 1----' -~ __ ) --• _(_ ~' - L--- ~ ----"-- ---!- --- .
I I ' • I I i I '
.. ..,..,._ UNIT., i !#!!JO• ; Ll<ll'aa UNIT.. l#IITOI I Ll<II'.. I Ll<ll'll' I UNIT_• UfflI!!• I UNIT.,, , .,,.,,.., rot• UNIT.,. ....,..,, 1 UN1Tot1 / _., UNIT I INT- INl'otH AIMl'Md r-
!AQUATIC VEGETATION ; CONTROL BUDGET
-:<>120fB£GV1.~~es~wAi.es m10_, PAYRQU. T~S _ ,022()_._~TIREt,IEW 1-= 1-~""-0l'E.E-"SIA'l_ ,a;f--=- _ S02-4<1WORKE~J;Q!,1Pr~E 1
,om,!.lf£111'1.0Y¥EWI~ _
~~ l~~=~~ :~~~~S~SQl<AL j -'°"10 ~ ~LfPH:1£$_& COU~TO.S_ ~i_yn.rries _ ~0 ~NE~AL~l!Sl.C!NfCE_ :»IOO REPA111$ &_lµIPlfENAlfCE · EOO<PVEPIT
:»IOI j!IEPAl>SU!_A!PITl:NA/<CE -vt:t<OCI.ES OO<CSOi FWI.IC!tMTIONS __ _ _
=!~~=~ ~) ! CFEJ!ATf<G_,U.11:RW.S_J, SV'PI.IES
:J ::,~~s _ _ __ ~1; EtlUCATION&.mAIN1"'3 __ ~ l c-., CV,.,,'JEHIQ.EJ'IJRO<AS£S
~2;~~Q\/1Plt,1ACH ~~TIC~_~nrcae~uu_ IUDOIT
to.co.. -
j:~T'=~nll~IIO~II 1'dWRtt.,..,.., _
·"-.-~ i:""_ nc:wcn.-,-CONTIIOI. ~-T__
,eool oo,:
2~Lj 21~ ! •20.
j ~, 267
~.:i 321;
26?J 17$ I ~: ~-
71-j 10~~ !
89
lll.1
7~731 ~~'
ee2j L97)
206'
'.:j 2571 3~ -m.
~~j 26' ~t - M; _m;
10294 J 00,
-
- j _ _J _sm! ___ t33!L
-- 412! 10!1 L _ ,:- ;=t 1q,::--- ~'l -
82L- ~-!
G1 ! ;,,j-•n 1 ~2f :i.9,_-:____ "~---220f - '43.
18), ~2t 122 1 3Q2 _ __ ,e! __ -~~ 611 ~ _ ,~j_
$1_, ,~1 : _ •1l _ w~-• _
_ 73291- mm_ __ ,, ,_ •~L.
11M
l : ' I
'}l}· ----'f,j -- •:::i- - ·~1- ":l:11 _ ·=i- ·:i:i - '~t __ .r-__ e~i ~ __ _ 1~-F •1.•. _1_oog_ _ _ 7~-- ttt ___mj ___ 7J!-- -
~:1 =::1-'r:j: ·~ !i =- : ~l :1_ J--:1-~j ~--~-
~+ 33.' ,1_00_[
1_1l!_j _0$-J
1)203_1 _110;
_-'.nl _ v•_/::- ~~J _ --~~1 . _ 2~/- _.•1+_ -~-' _--:-;iej _m, m ;__ 2!L__ _,oso . 343 L- 13___ __1-26_1 -": _
---=. _ m~ 2~1- __M9 1 :ie1~ ~-- ____m ~"' : _
_ ,e3 j __ 17,_l_ 11~ _ _ 4)J 2eii/- eH- -~1- __ iej --- · __ m j -- _101 1- mJ_ -~- HIQ •- 40.~-- 59_. -- _JO .
-=--~;;; ~- ~-=- 4:J ~- ~1;L --#-1- ~-- -=-~t-=--:}j - ~I -~ -:~ ;:-t- -:t -~! --- ;j- · - _LW ---=-100;;-r-_:__ 71'4__;__ -iu_,g_ -=-11•21 l-_--- 2-~r- )~tl. _j_JO/j - .
01 • IIC:L; OJ l __ 134 Ill ! _ --:211-; _ ~ l __ 9 _ _ ·
i- -~
17.111 i 2U17. 17A1 I :1ual
fCOW-rrNIN~ ... ,,,~ ....... ~FY 201SJIJ~:01e, ~•1i-,,
r-
1~ :q~--»-.
~T . ~t-_G_, --L
}l--01 1~ I
1~~
I
-==-_-~ - -H2eQ. __ -l!f- _o_m
---=: ~-----~= 3 _ 1~ ~.!· - _2_42•
~~ __!__000
)000
ioI___- 4-!!R e; )OOQ
7_! lQOq_ ~ - 2000. -L- ___m 21_;_ !fl._@)
2f:'- -= 2 _800_ 1$0 120000 _u_- _ _j_QQO
Pago7