BUDGET PROPOSAL AT A GLANCE

Similar documents
GUIDE TO THE OPERATING BUDGET

Municipal Budget Process

GUIDE TO THE OPERATING BUDGET

FINANCIAL SUMMARIES. Department Summary By Source of Funds Department Summary By Source of Funds

Glossary of Terms. Anchorage Municipal Employee Association, Inc. A change to a budget that is made after the budget has been proposed.

APPENDICES TABLE OF CONTENTS. A Direct Cost by Expenditure Type A-1. B Overhead Charges by Fund B-1

Appendix S. Structure of Municipal Funds

2013 Proposed General Government Operating Budget GLOSSARY. Glossary - 1

Municipal Clerk's Office Amended and Approved Date: April 24, 2018

Economic & Community Development

The MOA will continue its discussion with the Anchorage School District to develop a shared services program.

FISCAL IMPACT ANALYSIS

First Quarter Budget Revisions 2010 General Government Operating Budget. Supporting Documentation. Municipality of Anchorage.

In short, the 2019 Proposed Budget addresses our current responsibilities and paves the way to a strong, sustainable fiscal future for the MOA.

Overview of Major Revenue Sources

PROPERTY ASSESSMENT AND TAXATION

a b c d (c-b) Sept 30, 2015 Cash Balance

Mar 31, 2018 Cash Balance

Municipality of ANCHORAGE. MAYOR DAN SULLIVAN 2014 Municipal Bonds

Queen Creek Annual Budget Organizational Structure

Section 5. Chugiak Fire Service Area ~ tax of.l.qq mills.

Public Transportation

Municipality of Anchorage

City of Gastonia, North Carolina Organizational Chart

ANCHORAGE WATER AND WASTEWATER UTILITY

FINANCE DEPARTMENT Monthly Financial Report

PROPERTY ASSESSMENT AND TAXATION

EXECUTIVE SUMMARY THE FY09 ADOPTED AND FY10 APPROVED TO THE FY08 AMENDED BUDGETS BALANCING SUMMARY

City of Gastonia, North Carolina Organizational Chart

General Government Operating Budget

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING

Public Transportation

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

2018 Revised General Government Operating Budget

CORPORATE PERSONAL PROPERTY REPLACEMENT TAX ESTIMATE

MUNICIPALITY OF ANCHORAGE. ORDINANCE No

Public Works Municipal Manager Public Works Maintenance and Administration Engineering Traffic Operations

FY Annual Budget: Mobility Solutions, Infrastructure, & Sustainability

Maintenance and Operations

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

MUNICIPALITY OF ANCHORAGE. ORDINANCE No

Overview of Major Revenue Sources

Department Budget Overview 2011 General Government Operating Budget

City and Borough of Juneau FY06 Budget

Presentation by: City Manager, Murray Totland *check against delivery

Capital Overview. Capital projects also include purchase of infrastructure, plant, and equipment that meet the following thresholds:

CITY OF FARGO, NORTH DAKOTA. Comprehensive Annual Financial Report.

Municipality of Anchorage

City of Tarpon Springs, Florida

Capital and Debt. Capital Expenditures 2017 to 2021 Capital Plan. Capital Plan Introduction. PSAB Tangible Capital Asset Five year Capital Plan

Public Works. Municipal Manager. Public Works. Maintenance and Operations. Engineering. Communications. Design. Administration.

2018 PRELIMINARY BUDGET April 16, 2018 Public Budget Review

City of Mercer Island CITY S FINANCIAL CHALLENGES: HOUSTON, WE HAVE A PROBLEM

City of Gastonia, North Carolina Organizational Chart

2016 Proposed General Government Operating Budget

Town of Falmouth, Maine Proposed FY Budget

Traffic Municipal Manager Traffic

City of Penticton: Financial Plan Reporting Structure

CITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET

ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED

Public Transportation

Fiscal Year 2005 Adopted Budget

Project Management & Engineering

REPORT TO THE CHIEF ADMINISTRATIVE OFFICER FROM THE FINANCE DEPARTMENT

General Fund Revenue Summary

Management & Budget Anchorage: Performance. Value. Results.

FY15 APPROPRIATIONS. Specific highlights for the General Fund, Special Capital

City Council Budget Work Session. City of McKinney August 4, 2017

BY-LAW NUMBER CORPORATION OF THE TOWN OF ST. MARYS

Budget of the Village of Emerald Lake Village Form Due Date: 20 Days after the Meeting

Budgeted Fund Structure

Quarterly Budget Status Report

Georgia Funders Forum June 20, Impact Fees. Georgia s Most Ignored State Law? Bill Ross ROSS+associates

Traffic Municipal Manager Traffic

ANCHORAGE, ALASKA AO No

Taxes: This 2019 Budget holds property and income taxes for city services at their current rates.

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017

2016 APPROVED BUDGET

MUNICIPALITY OF ANCHORAGE. ORDINANCE No

2014 Net Budget = $498.7 million 2015 Net Budget = $513.2 million. Capital Financing & Contingencies, 22.6% Planning & Development Services, 1.

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS

2015 Revised Operating Budgets and Taxes

Appendices APPENDICES

Anchorage Water & Wastewater Utility

City of Roanoke Annual Budget FY

CITY OF WATERVLIET 2015 BUDGET 2015 Budget A1010 MAYOR AND CITY COUNCIL Estimate

2013 Approved General Government Operating Budget. Municipality of Anchorage. Finance 9-1

GENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 8.33% Uses 8.33% $0 $1,330,750

ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY

CITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2014

CITY OF LARAMIE FINANCIAL OUTLOOK. Malea Brown, Administrative Services Director

GENERAL FUND REVENUES BY SOURCE

SOLID WASTE SERVICES

SECTION I GENERAL FUND

Capital Improvement Program 2014/ /20

The City of Vacaville. Established 1850 OPERATING BUDGET AND CAPITAL IMPROVEMENT PROGRAM FY 2010/2011

BUDGET PORT HURON MICHIGAN

POPULAR ANNUAL FINANCIAL REPORT

2012 Budget FINAL 9/12/11

Transcription:

GENERAL GOVERNMENT SERVICES~~... $180.9 M 1984 BUDGET PROPOSAL AT A GLANCE $18.9 M Charges to Grants, Capital Budgets, and Utilities UTILITIES OPERATIONS $2.0 M GRANTS $6.9 M UTILITIES CAPITAL IMPROVEMENTS

1984 Proposed GENERAL GOVERNMENT BUDGET PROFILE Revenues by Program Area PUBLIC SERVICES MANAGEMENT SUPPORT SERVICES ASSEMBLY/ ~ADMINISTRATION TAXES $77.61\i! KEY: 0 User fees and other Local Revenues GENERAL GOVERNMENT BUDGET (Excludes charges for services to capital budgets, utilities and grants.) 2

1984 Proposed (Revised) GENERAL GOVERNMENT BUDGET PROFILE Revenues by Program Area TAXES $34.6M PUBLIC SAFETY ~ASSEMBLY/ ~ADMINISTRATION KEY: TAXES $60.2 M GENERAL GOVERNMENT BUDGET (Excludes charges for services to capital budgets, utilities and grants.) 2 (Revised - 10/ 24/83)

1984 Proposed GENERAL GOVERNMENT BUDGET PROFILE Expenditures by Program Area PUBLIC SERVICES This chart shows the relative share each program comprises of the total municipal general government budget in 1984. The program areas of Public Works (which includes street maintenance, traffic control, building inspection) and Police comprise the greatest portions, with Fire services being the th1rd largest. These costs are funded through a variety of sources, as depicted on the preceding page..-- ---- Public Works Health --- Police Prop./Fac. Mgt MANAGEMENT SUPPORT SERVICES ASSEMBLY/ ADMINISTRATION MANAGEMENT PUBLIC SAFETY SUPPORT SERVICES Office of Public Manager/OPPB/ Safety $ -o- Admin. Spt. $ 1,547,230 Health 7.427,080 Finance 4,417,970 Transp. Insp. 223,190 Plannmg 6.526.590 Police 36,535,000 Info. Systems 1,296,810 Fire 28.592.050 Human Resources 19,500 TOTAL $72.777,320 Prop. & Fac. Mgt. 2,420,440 TOTAL $16,228,540 ASSEMBLY/ ADMINISTRATION Assembly $ 1,781,720 Equal Rights 557.040 Internal Audit 312,780 Mayor 4,563.100 Attorney 447,570 Capital Projects -o- Non-Dept. 8,397.520 TOTAL $16,059,730 PUBLIC SERVICES Office of Public Services $ -0- Museum 1,251,260 Library 7.844,030 Parks & Rec. 13,134.910 Soc. Services 1.968.230 Public Works 38.705.960 Transit 12,953,560 TOTAL $75.857.950 3

GENERAL GOVERNMENT Property Tax Profile 24 22 20 18 16 14 12 10 8 6 4 2 \ MILL LEVY TRENDS... \ '\ i\ L \ I /... 0 1971 1977 1971 1979-1912 1913 (,_,... Mill Levy (Downtown Area) CALCULATION OF AVERAGE MILL LEVY 1983 Direct Costs $ 193,490,460 Less Charges to: Utilities, Capital Budget, and Grants ( 19,456,780) Less User Fees ( 18,047,880) Less Other Sources ( 6,376,420) Less Other Revenues: Other Local 14,771,610) State ( 66,361,700) Federal ( 19,086,630) ~.,...."ft. I~~ - is~'\\,)u TAX REQUIREMENT $ 49,389,440 Areawide Assessed Valuation $10,407,877,000 Average Mill Levy 4.75 mills Increase/ 1984 Decrease $ 199,868,800 $ 6,378,340 ( 18,945,260) ( 511,520) ( 17,433,430) ( 614,450) ( 1,976,660) ( 4,399,760) ( 14,633,140) 138,470) ( 52,718,010) (13,643,690) ( 16,586,630) ( 2,500,000).. ~,~bo.l 1!t4o $ 77,575,670 $ 28,186,230 $ 11,460,000,000 $ 1,052,123,000 6.77 mills 2.02 mills ( Taxing School* Districts Areawide District Anchorage 1.84 3.66 Hillside/ Rabbit Creek 1.84 3.66 Spenard/ Muldoon/ Sand Lake/ Oceanview 1.84 3.66 Girdwood 1.84 3.66 Glen Alps 1.84 3.66 Eagle River 1.84 3.66 Chugiak 1.84 3.66 Eagle River/ Chugiak Valley 1.84 3.66 Other Outside Bowl 1.84 3.66 1984 PROPOSED MILL LEVIES Parks and/ or Fire Road Pollee Recreation 1.28 1.23 2.20.60 1.28.60 1.28 1.23 2.20.60 1.81.61 1.28 2.20.02.24 2.20.02 'School District mill levy assumed at approved rate for 1983 (3.66 mills) 2.20.02 Road Debt Solid (Service Waste Area 35) Total.17 10.98.17 7.55.17.19 11.17.17 7.48 6.11.17 9.17.17 8.13.17 7.89 5.50 c 4

~0!~--- _... ~---- )!-\- S 6 ~ \1.- l t s GENERAL GOVERNMENT Property Tax Profile 24 22 20 18 16 14 12 10 8 6 4 2 0 MILL LEVY TRENDS 1\ ~ 1\ 1\ ~ \ :,... '\V -- leti 1171 1171 ltlll 1111 111111 ltll llllll IWC ~ MIH Lrty (Downtown Area) Direct Costs Less Charges to: Utilities, Cap1tal Budget, and Grants Less User Fees Less Other Sources Less Other Revenues: Other Local State Federal NET TAX REQUIREMENT Areawide Assessed Valuation Average Mill Levy CALCULATION OF AVERAGE MILL LEVY 1984 1984 Proposed Proposed (Revised) s 1983 193,490,460 19,456, 780) 18,047,880) 6,376,420) 14,771.610) ( 66.361.700) ( 19,086,630) $ 49,389,440 s 10.407,877.000 4.75 mills s 199.868.800 18,945,260) 17,433,430) 1,976,660) 14,633, 140) ( 52.718,010) ( 16,586.630) $ 77,575,670 s 11.460.000,000 6.77 mills ::~..?.} \ -f4-8~90~(/~ //&.5,'Z 7l..- :~. ;. (17,778,020){~),_;:: ( 1,346.480) ( 'f,t~)t,~lo t~ $ Lt4, H, "T..l_~l.o) ~~ (43.809.1bU)- ~..0-1.0)((~,l13 010 -.t. (16.586,630) I ~4 $11.460,000,000 Sd$1 ~mills.~.j ~.:. TYPE OF PROPERTY/AMOUNT OF TAXES PAID AND PROPOSED 1984 1983 Commercial $ 24,610,000 ResiderJtial 18,330.000 Vacant Land 7,230.000 $ 50,170,000 Proposed (Revised) $ 29,567,406 ~'ti/~3.~ 21.979.eoe ;n,wtq8o 8,671,500 lt.g>3g',o o s -60,218;'100" S9', 9S'"',3~D Taxing School* Districts Areawide District Anchorage./t;/$ 3.66 Hillside/ Rabbit Creek. ~7,WI 3.66 Spenard/ Muldoon/ Sand Lake Oceanview,(p7% 3.66 Girdwood -~7.~ 3.66 Gien Alps.~7 Jlf 3.66 Eagle R1ver -1,7.&1' 3.66 Chugiak.(,7.wr 3.66 Eagle River/ Chugiak Valley.t,.7p 3.66.. r Outside do WI.[pJ jrl 3.66 1984 REVISED MILL LEVIES Parks and/or Fire Road Police Recreation -t-:tr/.~1 ~/A( J.l $~,[)7..M 5"..:kt7 ;,,., schcol District m 111 ll!'.'y assume::! at approved rate lor 1983 (3.66 mollst ft,'/5' ~/,~/ ~;,ay -+:99«l>7 Kf.'/5' uo.:j,;!j ~~ ;.'~' 1.17/,J./..l-,99-~..o I,...gg,/1.pz.?,:! ~.< -o7 :99,/! 4 (Revised- 10/ 24/ 83) ~.21>7 }49./t Solid Waste.00.00.GO.00.GO.00.00 Road Debt (Service Area 35) Total ~q.30 ~599.i9 MS 9.'19 ~ t..fr-1- -4:94.78 H6 7.79 &.es tc:i!o 6:6i u.s~ 4<53' i<33

GENERAL GOVERNMENT Property Tax Profile MILL LEVY TRENDS CALCULATION OF AVERAGE MILL LEVY 24 1984 1984 Proposed 22 1983 Proposed (Revised} 20 18 16 14 12 10 8 6 4 2 0 1\ r-... 1\ 1\ ~ \ :.,...- '-I/ 1978 IDn 1978 19711 191111 11181 1!1112 1!183 1984 (lleolood 10/2A/831 Mill Levy (Downtown Area) '""""""'' Direct Costs Less Charges to: Utilities, Capital Budget, and Grants Less User Fees Less Other Sources Less Other Revenues: Other Local State Federal NET TAX REQUIREMENT Areawide Assessed Valuation Average Mill Levy $ 193,490,460 $ 199,868,800 $ 181,169,490 19,456, 780) 18,945,260) (18,712,490) ( 18,047,880) 17,433,430) (17,778,020) ( 6,376,420) 1,976,660) ( 1.346,480) 14,771,610) 14.633,140) (13,809,160) ( 66,361,700) 52,718,010) (52,718,01 0) ( 19,086,630) 16,586,630) (16,586,630) s 49,389,440 $ 77,575,670 $ 60,218,700 $ 10.407,877,000 $ 11,460,000,000 $11,460,0CO,OOO 4.75 mills 6.77 mills 5.25 mills TYPE OF PROPERTY/AMOUNT OF TAXES PAID AND PROPOSED 1984 Proposed 1983 (Revised) Commercial $ 24,610,000 Resider.~tial 18,330.000 Vacant Land 7,230,000 $ 50,170,000 $ 29,567,400 21.979,800 8,671,500 $ 60.218,700 Taxing Districts Anchorage Hillside/ Rabbit Creek Spenard/ Muldoon/ Sand Lake Oceanview Girdwood Glen Alps Eagle River Chugiak Eagle River/ Chugiak Valley Other Outside Bowl Areawide School* District 1984 REVISED MILL LEVIES Parks and/or Fire Road Police Recreation 1.17 1.23 1.99.42 1.17.42 1.17 1.23 1.99.42 2.10 school District mill levy assumeo at aporoveo rate for 1983 (3.66 mills).41 1.17 1.99.09.22 1.99.09 1.99.09 Road Debt Solid (Service Waste Area 35) Total.00 9.34.00 6.12.00.19 9.53.00 6.63 4.94.DO 7.78.00 6.83.00 6.61 4.53 4 (Revised- 10/ 24/83)

OCTOBER 24, 1983 1984 PROPOSED <REVISED> BUDGET.p. ------------------------------ DIRECT COSTS ------------------------------ -------- PROGRAM REVENUES -------- % CIW~GE INCREASES 1984 1984 1983 1984 TAX LIHIT FRIIi 1984 EXCLUDED FROH PROPOSED 1984 TAXLIHIT PROPOSED DEPARTMENT/AGENCY REVISED PROPOSED IHPACT PROPOSED TAX LIHIT <A> <REVISED> PROPOSED IHPACT <REVISED> ASSEHBL 1 1,299,690 1,378,990-60,760 (8) -4.41/. 0 1,318,230 47,470 0 47,470 EO~L RIGHTS 455,400 465,320-35,050 <B> -7.53/. 0 430,270 2,000-2,000 0 INTE~L AUDIT 323,090 395,560-57,350 (8) -14.50% 0 338,210 2,000 0 2,000 OFFICE OF THE ~YOR 4,090,760 3,828,400-2,238,020-58.46/. 0 1,590,380 1,993,840-1,693,840 300,000 t1t.thcipal ATTORNEY 2,128,400 2,254,650-202,920-9.00/. 0 2,051,730 300 0 300 CAPITAL PROJECTS OFFICE 533,910 602,600 46,300 <C> 7.681. 0 648,900 0 0 0 HltUCIPAL tw~gerioppb 1,108,850 1,447,970-154,730-10. 69'1. 0 1,293,240 0 0 0 Flt.wtCE 7,017,540 7,710,170-518,940-6.73'1. 0 7,191,230 48,460 0 48,460 INFO~TJ 114 SYSTEHS 11,152,220 10,902,960-1,163,030-10.671. 0 9,739,930 50,000 0 50,000 Clltii..NITY PLJVIHNG 3,853,410 4,060,180-836,880-20.61% 0 3,223,300 319,000 400,000 719,000 PROPERTY/FACILITY tw~gehent 14,968,500 14,524,730 1,065,900 7.341. 0 15,590,630 1,140,280 718,740 1,859,020 HLIW4 RESOURCES 2,163,290 2,142,960-392,870-18.33'1. D 1,750,090 19,500 32,730 52,230 --------------------------------------------------------------------------------------------------------------------- HltUCIPAL tw~ger TOTAL 40,263,810 40,788,970-2,000,550-4.90/. 0 38,788,420 1,577,240 1,151,470 2,728,710... > OFFICE OF PUBLIC SAFETY 341,660 347,640 0 0.00/. 0 347,640 D 0 0 -... HEALTH!Et#JI RIJliENTAL PROTECTI (}I 5,740,800 7,354,160-1,216,930-16.55'/. D 6,137,230 794,400-105,000 689,400 TRAt4SPORTAT I ctl INSPECTI rfl 147,010 163,360-6,890-4.211. 0 156,490 66,750 89,730 156,490 FIRE 23,759,360 26,429,710-1,587,250-6.01/. 1,000 24,942,460 1,051,900 342,960 1,394,860 POLICE 30,057,730 31,424,460-1,596,090-5.08'/. 0 29,928,370 1,354,070 310,000 1,664,070 --------------------------------------------------------------------------------------------------------------------- PUBLIC SAFETY TOTAL 60,045,560 65,719,330-4,407,150-6.711. 1,000 61,312,190 3,267,120 637,690 3,904,810 OFFICE OF PUBLIC SERVICES. 226,190 227,460 100,ODD <D> 43.96/. 0 327,460 0 0 t1useij1 989,060 897,660-270,000-30.08'/. 80,010 707,670 3,300 351,790 355,090 LIBRARY 6,145,810 6,499,560-1,000,000-15. 39'1. 616,480 6,116,040 15,670-2,960 12,710 PARKS & RECREATION 10,247,150 11,149,000-2,318,640-20.80/. 0 8,830,360 797,650-662,900 134,750 SOCIAL SERVICES 2,052,620 2,370,580-350,340-14. 78'/. 0 2,020,240 26,000 0 26,000 TIW4SIT 11,082,850 11,617,050-2,000,000-17.22'l. 0 9,617,050 3,001,720-171,600 2,8301120 PUBLIC WORKS 43,242,710 43,277,150-1,516,090-3.501. 3,216,360 44,977,420 6,279,250 580,540 6,859,790 ---------------------------------------~----------------------------------------------------------------------------- PUBLIC SERVICES TOTAL 73,886,390 76,038,460-7,355,070-9.611. 3,912,850 72,596,240 10,123,590 94,870 10,218,460 NON-DEPARTMENTAL 10,463,450 8,397,520-6,302,590-75.05'1. 0 2,094,930 0 0 0 TOTAL 193,490,460 199,968,900-22,613,160-11.31;! 3,913,950 (A) 181,169,490 17,013,560 188,190 17,201,750.. ---.- '"' o...,:... ~ ft"'' PoiUI~..,.u,,., "'v AMinie+f\~+inn

r OCTOBER 24 1 1983 1984 PROPOSED <REVISED> BUDGET: PERSa~EL -I" 19a4 PROPOSED INCREASE/DECREASE 1984 PROPOSED <REVISED> ---------------------------- ---------------------------- ---------------------------- FULL PART FULL PART FULL PART DEPARTMENT/AGENCY TINE TJNE TENP TOTAL TINE TINE TENP TOTAL TIHE TIHE TENP TOTAL ASSEMBLY 22 0 0 22-1 0 0-1 21 0 0 21 EO~L RIGHTS a 1 0 9 0 0 0 0 B 1 0 9 INTERNAL AUDIT 6 0 0 6-1 0 0-1 5 0 0 5 OFFICE OF THE MAYOR 29 1 1 31-10 -1-1 -12 19 0 0 19 11~1 CI PAL ATIORNEY 34 0 4 38-3 0 0-3 31 0 4 35 CAPITAL PROJECTS OFFICE a 0 0 8 1 0 0 t 9 0 0 9 N~ICIPAL HANAGERIOPPB 27 0 0 27-3 0 0-3 24 0 0 24 FI~CE 169 1 1 171-13 0 0-13 156 1 1 158 INFO~TI ~ SYSTENS 116 0 0 116-10 0 0-10 106 0 0 106 C!Hil.NITY P~t.IING 60 I 0 61-13 0 0-13 47 1 0 48 PROPERTY/FACILITY HANAGENENT 63 0 0 63-11 0 0-11 52 0 0 52 H~ RESOURCES 30 0 0 30-4 0 0-4 26 0 0 26 -------------------------------------------------------------------------------------------------------------------- Nl.tHCIPAL MANAGER TOTAL 465 2 468-54 0 0-54 411 2 414,... OFFICE OF PUBLIC SAFETY 3 0 0 3 0 0 0 0 3 0 0 3 t;j '-" HEALTIVOOIR!N'IENTAL PROTECT!~ 75 6 0 Bl -B 3 0-5 67 9 0 76 TRANSPORTATION 1NSPECT1a~ 3 0 0 3 0 0 0 0 3 0 0 3 FIRE 314 I 0 315-27 -1 0-28 287 0 0 287 POLICE 393 0 0 393-13 0 0-13 380 0 0 380 -------------------------------------------------------------------------------------------------------------------- PUBLIC SAFETY TOTAL 7a8 7 0 795-48 2 0-46 740 9 0 749 OFFFICE OF PUBLIC SERVICES 3 0 0 3 0 0 0 0 3 0 0 3 NUSEIJ1 19 2 2 23-7 -I 0-8 12 1 2 15 LIBRARY 76 11 0 87-17 -2 0-19 59 9 0 6a PARKS & RECREATI~ 132 33 145 310-49 -24-31 -104 83 9 114 206 SOCIAL SERVICES 29 0 0 29-5 0 0-5 24 0 0 24 TRIY~SIT 152 27 0 179-31 -7 0-38 121 20 0 141 PUBLIC WORKS 364 12 26 402 17 0 0 17 (f) 381 12 26 419 ----------------~- - ~------- - ----------- ---------------------------------------------------------------------------- PUBLIC SERVICES TOTAL 775 85 173 1033-92 -34-31 -157 683 51 142 876 Na~ - DEPARTNENTAL 0 0 0 0 0 0 0 0 0 0 0 a TOTAL 2,135 96 179 2,410-208 -33-32 -273 J 1927 63 147 21137 l..w:\ 1... 1...1......_..1..1 ; ~ ;- 1 ~-- : & : 1-- t'l....t.l A-~L--- - - Arol\_1\.\ _.J :.J '\t ~ '..J n..! 1j! - - 1'"-1-.t... -'--- - - --- -.J.., " '',...,.,

PROPOSED FEE CHANGES 1984 PROPOSED (REVISED) BUDGET October 24, 1983 Transportation Inspection Increase fees to cover 100% of direct costs of providing transportation inspection program $ 89,730 Zoning and Platting Establish new fee schedule for zoning, platting, land use and other miscellaneous fees which wi II in most instances recover ful I Municipal cost of processing and reviewing applications 400,000 Parking Increase the civi I penalty for parking violations from $5.00 to $7.00. Increase parking rates at Municipal garage and parking lots to bring the fees into parity with lots operated by the private sector. This wi I I eliminate the need fortax support to Parking Fund. 480,540 $ 970,270 Other fee increases required due to real location of revenues from uti! ities: Anchorage Wastewater Uti I ity Sewer rates w i I I be increased from the current $9.55 per month to $15.36 per month (previous anticipated rate increase was $9.55 to $10.71). So I i d Waste Uti I i ty Anchorage service area rates w i I I increase from $10/ton to $17.20/ton for landfi I I charges and from $11/ton to $12.50/ton for residential collection. Eagle River/Chugiak service area wi I I establish a rate of $1.50/yard. 10/ 24 / 83 4 (C)

GENERAL GOVERNMENT Capital Improvement Budget $81,123,000 The 1984 Capital Improvement Budget is built around four major program areas. It has been designed to continue to respond to the highest priority needs in each area. PROGRAM AREAS TRANSPORTATION $81,123,000 Accelerated Road Program Road Improvements Traffic Improvements Transit Maintenance Facility Transit Coaches Parking Garages PUBLIC SAFETY........ $ 7,324,000 Police Headquarters, Phase II Fire & Emergency Medical Vehicles Transportation $16,329,000 D Parks & Recreation I $7,324,000 Public Safety I I $6,602,000 Community Projects I PARKS AND RECREATION... $16,329,000 Parks Acquisition and Development Trails Coastal Trail COMMUNITY PROJECTS......... $ 6,602,000 Library Books Urban Improvements Wetlands Acquisition These high priority needs must be balanced against the total program the Municipality can afford to fund. The 1984 CIB includes traditional State, Federal, and local bonding funding sources. In addition, alternative funding strategies will be sought to expand our capability to fund needed projects which might otherwise be deferred. Another factor in determining the affordability of a capital program is the operation and maintenance (0 & M) cost impacts of the completed projects. The estimated operation and maintenance costs for the first full year of operation for all1984 CIB projects is approximately $2.5 million. This relatively low 0 & M impact is reflective of the emphasis of the 1984 CIB - the improvement, upgrade and replacement of basic community facilities and assets. $59,767,000 FUNDING SOURCES $21,320,000 $18,981,000 Do State Bonds Alternate Federal Sources 7

CALCULATION OF SPENDING LIMITATION (Per AO 83-SOS) ( 1983 Revised Direct Organizational Cost $ 193,490,460 Less: User Fees (1) - 33,844,410 Debt Service - 17,649,640 State/ Federal Grants - 4,135,070 1983 Net Tax-Supported Direct Costs $ 137,861,340 $137,861,340-;- 204,216 = $675.08 (1983 Per Capita Cost) 1983 Per Capita Cost ($675.08) X CPIIncrease (1.8%) = $687.23 (1984 Per Capita Cost) X 230,846 = $158,644,300 1984 Tax-Supported Direct Organizational Cost $ 158,644,300 Plus: User Fees ( 1 ) + 34,503,930 Debt Service + 17,486,470 State/ Federal Grants + 3,057,300 Capital 0 & M's + 3,609,500 1984 Spending Limitation $ 217,301,500 c COMPARISON OF 1984 PROPOSED BUDGET TO SPENDING LIMITATION 1984 Spending Limitation 1984 Proposed Budget Amount under Spending Limitation $ 217,301,500 199,868,800 $ 17,432,700 (1 ) User fees include intragovernmental charges to non-government agencies. Not included are user fees associated with debt service funds, which are excluded and added in the debt service category. 8

PROJECTED TAX LIMITATION CALCULATION 1984 PROPOSED (REVISED) BUDGET General Government Taxes: (1983) Rea I /Person a I ( inc I MUSA) Hote I /Mote I Tax Auto Fees Total Taxes - 1983 $50,177,070 3,800,000 3,100,000 $57,077,070 Adjustment Factors: Population 5-Yr. Avg. (5.0%> 2,853,854 $59,930,924 CPI - Projected Jan. - Dec. 1983 (2.5%> Tot a I Taxes A I I owed Plus Exclusions: Taxes on New Construction New Debt Service Voter Approved Services 1,498,273 $61, 4 29, 19 7 2465ooo<1>,, 1,197,490 2,716,360(2) TAX LIMITATION <PROJECTED) Less Non-Property Taxes: Property Taxes AI lowed $67,808,047 ( 7, 4 26, 1 30) (3 ) $60, 38 1, 917 (1) Taxes on new construction computed as tol lows: $50,177,070 x 1.025 x 1.05 = $54,003,072-1984 Taxes $54,003,072 ' 10,960,000 = 4.93 mi lis (average mi II levy on existing property) 4.93 mi I Is x $500,000,000 (estimated new construction value) = $2,465,000 (2) Voter approved services include South Anchorage annexation into ARDSA ($2,629,950) and new Limited Road Service Areas ($86,410). (3) 1983 Hotel/Motel tax and auto tees plus CPI and population factors. 10/24/83 8 (A)

PROJECTED AND ACTUAL REDUCTION REQUIRED 1984 PROPOSED (REVISED) BUDGET -Reduction Previously Calculated - Update population calculation, using state certified figures - Inflation projection, using 2.5% - Adjustment to actual taxes bi I led Greater portion of overhead costs going to capital budgets, grants and uti I ities - Reduction in fees/revenues due to cut back in programs $ 27, 500, 51 0 148,210 513,890 787,630-1,375,110 + 1,372, 760 $ 26,048,430 - Add taxes allowed for new construction -Reduction required to comply with tax limitation - 2,465,000 $ 23,583,430 -Reduction required to comply with tax limitation - Fee increases recommended to offset program reductions - Actual reduction in 1984 Proposed Budget $ 23,583,430-970,270 $ 22,613,160 1984 Proposed Budget Actual Reductions Budget before exclusions to tax limit $199,868,800-22,613,160 $177,165,640 Add exc I us ions 1984 Proposed (Revised) Budget + 3, 913,850 $181,169,490 10/ 24/83 8 (B)

2024 © financedocbox.com Privacy Policy | Terms of Service | Feedback