HomeMy WebLinkAbout4.04 November Financial Rept CITY CLERK
File #1 I,~ ~ 0 -,511ol
AGENDA STATEMENT
CITY COUNCIL MEETING DATE: January 6, 2004
SUBJECT:
Financial Reports For the Month of November 2003
Report Prepared by: Carole A. Perry, Administrative Services
Director and Fred W. Marsh, Finance Manager
ATTACItMENTS: 1. YTD Revenues and Budget Comparison
2. YTD Expenses and Budget Comparison
3. Financial Statements for the Months of November 2003
RECOMMENDATION..- x/~0/ Receive the reports.
FINANCIAL STATEMENT: See reports for detail of monthly financial activity.
DESCRIPTION: This item provides the report on the preliminary financial statements for the month
of November. Consistent with prior reports the focus will be on General Fund Revenues and
Expenditures, which represent the most significant portion of the City's operations.
Analysis of November 2003 Revenue and Expenditure Report
Given that this is only the fifth month of the 2003/2004 Fiscal Year, there is extremely limited data on
which to base any major projections or identify significant trends. For example, the receipt of revenues
does not typically follow an even distribution throughout the Fiscal Year. Major mounts of Property
Taxes and Sales Taxes are not received until later in the Fiscal Year. There is also a lag with the reporting
of expenditures due to the significant amount of services provided to the City by independent contractors.
General Fund Revenues
Total General Fund Revenues collected through November are comparable to what occurred in the fifth
month of the previous Fiscal Year. Through November 2003, the City had collected approximately 27%
of'the total budgeted General Fund Revenues, which was 2% less than the percentage collected in the
prior Fiscal Year.
Real Property Transfer Tax is higher than in the same period of the prior year due to an increase in the
dollar amount of residential and commercial property sales transactions within the City. Transient
Occupancy Taxes are lower than in the same period of the prior year due to timing differences and lower
than expected tax collections at some of the City's hotels. Licenses and Permits are higher than in the
same period of the prior year due to an increase in the valuation of building permits on new residential and
commercial projects.
Interest Revenue is lower than in the same period in the prior year due to significant market value
increases that occurred in the CitY's investments in the prior year, a change in the method of allocating
interest to all funds (from semi annually to quarterly) and timing differences in the receipt of interest
Document in FSCOLOR I1-2003.XLS
COPIES TO:
/~2-- ITEM NO. 4~4
payments. Initially all interest revenue is recorded in the General Fund and is then allocated quarterly to
other funds on a pro rata basis.
Vehicle License Fees (VLF) are lower than in the same period of the prior year due to lower car sales
statewide and the State not paying the backfill portion of the VLF for the first three months of the Fiscal
Year. The new Governor recently passed legislation that repealed the increase in the VLF that took place
on October 1, 2003. The City's revenues from this important source have been significantly impacted. As
this report was being written, the VLF status continued to be in flux; legislators are apparently now
preparing for their holiday break, with no noteworthy action beneficial to local government. It appears
that the covenant with the cities and counties has been abandoned due to the Legislative failure to fimd the
VLF backfill. Therefore, unless the State passes subsequent legislation that reestablishes the payment of
the backfill portion of the fee, the City could realize a total loSs of approximately $1.5 million in VLF for
Fiscal Year 2003-2004. It should be noted that Council already approved a budget adjustment at the
September 16, 2003 Council Meeting reducing the VLF revenue budget by $456,000. Thus the added net
loss of VLF revenue to the City will be approximately $1 million. Staff will continue to monitor this
evolving situation very carefully.
In the Charges for Services category, it should be noted that the City expects to receive approximately
$267,000 less in revenue for the fire charges for services revenue item due to a change in how the
Alameda County Sheriff's department are handling calls for emergency service at the Santa Rita location.
Other Revenue is lower than in the same period of the prior year due to timing differences in the receipt of
a reimbursement from the School District for partial reimbursement of the costs of a School Resource
Officer in the prior Fiscal Year.
General Fund Expenditures
Overall, through the month of November expenditures in the General Fund totaled $9.0 million and
represented approximately 22% of the total budgeted expenditures in the General Fund. Of this amount, a
total of $800,000 was related to Capital Improvement Projects and the remainder was related to Operating
Costs reported in the General Fund. Capital Project expenditures typically do not follow an even
distribution due to differences in project timing.
In looking only at General Fund Operating Expenditures, the activity through November 2003 was
compai'able to the amounts expended for the same period in the prior Fiscal Year. Through the end of
November 2003, the City had expended 24% of the General Fund Operating Budget, which was similar to
the percentage collected in the prior Fiscal Year. As previously noted there are some timing differences
with payment for contract services, which complicate comparisons from one year to the next.
General Government is lower than in the same period of the prior year due to timing differences in the
payment for contract City Attorney services. Fire is higher than in the same period of the prior year due to
timing differences in the billing by Alameda County for contract fire services. Other Public Safety is
lower than in the same period of the prior year due to a credit adjustment for expenditures incurred for
contract animal control services, since the final billing recently received' from Alameda County for
services performed in Fiscal Year 2002-2003 that was lower than originally estimated.
Health and Welfare is higher than in the same period of the prior year due to timing differences in the
payments for contract child care support services and expenditures incurred for an update to the City's
housing element that was originally anticipated to occur in Fiscal Year 2002-2003. Capital Improvement
Projects are lower than in the same period of the prior year due to expenditures incurred to date in the
prior year for construction of the City's new library. All expenditures are within the authorized budget.
It is recommended that the City Council receive these reports as authorized by Section 41004 of the
California Government Code.
City of Dublin 2003-2004 YTD Revenues and Budget Comparison
For the Period Ending November 30, 2003
~7%
29%
Total General Fund Revenues
Property Taxes [] 6%
_16%
137%
Sales Taxes 33%
Real Property Transfer Tax
Transient Occupancy Taxes
Franchise Taxes
Licenses and Permits
Interest and Rentals
Intergovernmental from State 36%
Charges for Services
31%
Fines and Forfeitures
Other Revenues I ~ ~16°/~
0% 30%
134%
66%
76°/
[] FY 2003/04
[] FY 2002/03
60% 90% 120% 150%
42% of Year Complete
Property Taxes
Sales Taxes
Real Property Transfer Tax
Transient Occupancy Taxes
Franchise Taxes
Licenses and Permits
Interest and Rentals
Intergovernmental
Charges for Services
Fines and Forfeitures
Other ReVenues
Total General Fund Revenues
Date Printed: 12F2/2003 '~ 1:48 AM
FY 2003/04
Budget
11,274,729
13,036,000
334,000
719,550
1,414,237
2,025,003
897,550
1,916,900
4,868,788
106,500
551,071
37,144,328
FY 2003~04 % of FY 2002~03
YTD Actual Budget YTD Actual
633,580 6% 604,014
4,784,997 37% 4,311,457
220,651 66% 130,314
221,849 31% 268,370
319,653 23% 307,415
1,540,981 76% 1,368,082
299,082 33% 1,284,594
509,806 27% 809,131
1,449,790 30% 1,625,358
32,669 31% 36,592
41,381 8% 65,504
10,054,439 27% 10,810,831
% of Total for
FY 2002/03
6%
33%
34%
37%
22%
56%
79%
36%
34%
26%
16%
29%
ATTACHMENT 1
City of Dublin 2003-2004 YTD Expenses and Budget Comparison
For the Period Ending November 30, 2003
Total General Fund
Expenses
General Government
Police
Fire
Other Public Safety
Transportation
Health and Welfare
Culture & Community
Services
Community
Development
Capital Improv.
Projects
/11122%
........ ill 27%
37%
~l 29°/o
1%
I
0% 20% 40% 60% 80% 100%
42% of Year Complete
120%
· FY 2003/04
[] FY 2002/03
General Government
Police
Fire
Other Public Safety
Transportation
Health and Welfare
Culture and Community Services
Community Development
Capital Improvement Projects
Total General Fund Expenses
General Fund Operating Expenses
2003~04 2003/04 % of
Budget YTD Actual Budget
4,851,541 1,387,355 29%
8,604,571 325,350 4%
7,159,187 2,056,629 29%
351,758 21,302 6%
1,607,102 463,937 29%
31,341 34,653 111%
5,329,601 1,760,360 33%
6,481,591 2,110,249 33%
5,554,504 797,348 14%
39,971,196 8,957,183 22%
34,416,692 8,159,835 24%
FY 2002/03
YTD Actual
1,619,004
364,003
144,565
31,553
359,438
19,187
1,707,277
1,875,797
2,838,798
8,959,622
6,120,824
% of Total for
FY 2002~03
37%
5%
3%
11%
27%
48%
37%
35%
74%
27%
21%
ATTACHMENT 2
Date Prinled: 12/12t~003 IO:08AM
CITY OF DUBLIN'S
PRO FORMA FINANCIAL STATEMENTS
FOR
THE MONTH OF NOVEMBER 2003
Prepared by
The Finance Department
December 2, 2003
ATTACHMENT 3
GENERAL
REVENUE
FUNDS
CITY OF DUBLIN
BALANCE SHEET
FOR THE
PERIOD ENDING 30Nov2003
SPECIAL SPECIAL CAPITAL TRUST/
REVENUE ASSESSMENT IMPROVEMENT AGENCY
:UNDS FUNDS FUNDS FUND
TOTALS
---MEMORANDUM ONLY---
CURRENT PRIOR
ASSETS
CASH
CASH NITH FISCAL AGENT
AMOUNT HELD IN ESCROW
(48.304,255)
INVESTMENTS AT COST
RECEIVABLES: TAXES
ACCOUNTS
INTEREST
ASSESSMENTS
96.342.992
232.566
200.330
DUE FROM OTHERS
INVENTORY AT COST
PREPAID ITEMS
FIXED ASSETS
AMOUNT TO BE PROVIDED
TOTAL ASSETS
308.720
9.679
48.790.033
LIABILITIES/FUND EQUITY
3.084.526
45.035
3.129.560
DEPOSITS FOR PRIVATE DEVEL (994.074)
DEPOSITS FOR AB1600 FEES (33,155)
DEPOSITS OTHERS (1.128.837)
PAYABLES: ACCOUNTS (841.060) (227,933)
INTEREST
PAYROLL (518.127)
DUE TO OTHERS (127.416) (308.720)
DEFERRED REVENUE (127.768)
DEBT INSTRUMENTS PAYABLE
TOTAL LIABILITIES (3.770.437) (536,653)
FUND BALANCES (45.019.597) (2.592.907)
TOTAL FUND E (45.019.597) (2.592,907)
TOTAL LIABILITIES/EQUITY (48.790.033)
(3.129.560)
273,207 38,211,973
273,207 38,211,973
(11,279,180)
(418,334)
(11.697.515)
(273,207) (26.514,458)
(273.207) (26,514,458)
(273,207) 38,211,973)
21,732 (6,712,817) (17,580,098)
172,312 172.312 172.312
96.342.992 87,113.120
277.601 5,279.369
200.330 374.891
1.447.500,
1.641.544
308.720 1.662.787
9.679 9.730
1.447.500 1.447.500
92.046.318 78.479.606
(994.074) (621,725)
(11.312,335) 16.357
(1.128.837) (869.935)
(1.487.227) (8,332.537)
(518.127) (788,344)
(436.136) (1,346,681)
(127.768) (127.768)
(1.565.000) (1.565.000) (1.565.000)
(1.565.000) (17.569.604) (13.635.634)
(76.544) (74.476.714) (64,843,972)
(76.544) (74.476.714) (64,843,972)
(1.641,544) 92,046
.318) (78.479.606)
INTERNAL
SERVICE
FUNDS
ENTERPRISE
FUND
CITY OF DUBLIN
BALANCE SHEET
FOR THE
PERIOD ENDING 30Nov2003
FIXED ASSETS
GROUP OF
ACCOUNTS
GENERAL LONG
TERM DEBT
ACCOUNT GROUP
TOTALS
---MEMORANDUM---
CURRENT PRIOR
ASSETS
CASH
CASH WITH FISCAL AGENT
AMOUNT HELD IN ESCROW
7.187.519
INVESTMENTS AT COST
RECEIVABLES: TAXES
ACCOUNTS
INTEREST
ASSESSMENTS
DUE FROM OTHERS
INVENTORY AT COST
PREPAID ITEMS
FIXED ASSETS
AMOUNT TO BE PROVIDED
TOTAL ASSETS
47,265,633
54,453,152
LIABILITIES/FUND EQUITY
DEPOSITS FOR PRIVATE DEVEL
DEPOSITS FOR AB1600 FEES
DEPOSITS OTHERS
PAYABLES: ACCOUNTS (17,215)
INTEREST
PAYROLL
DUE TO OTHERS
DEFERRED qEVENUE
DEBT INSTRUMENTS PAYABLE
TOTAL LIABILITIES (17,215)
FUND BALANCES (54,435,937)
TOTAL FUND E (54,435,937)
TOTAL LIABILITIES/EQUITY (54,453,152)
19.466.456
19.466.456
(19,466,456)
(19,466,456)
(19,466,456)
68.709.959
68.709,959
68.709.959)
68.709,959)
68,709,959)
7.187,519 7,037,568
6,230
66,732,089 66,732,089
68.709,959 68,752,907
142,629,567 142,528.794
(17,215) (46,725)
(68,709,959) (68,752.907)
(68,727,174) (68,799.632)
(73,902,393) (73.729.162)
(73,902,393) (73.729,162)
(142,629,567)(142.528,794)
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
GENERAL RE"V E N U E FUND
CURRENT CURRENT PRIOR PRIOR
BUDGET ACTUAL VARIANCE FISCAL YEAR Y.T.D.
VARIANCE
*******REVENUES*******
PROPERTY TAXES 11,274,729.00 633,580.48 10,641,148
SALES TAX 13,036.000.00 4.784.997.43 8,251,002
REAL PROPERTY TRANSFER TAX 334,000.00 220,651.33 113,348
HOTEL TRANSIENT OCCUPANCY TAX 719,550.00 221,849.04 497,700
FRANCHISE TAXES 1.414.237.00 319,653.08 1.094.583
LICENSES & PERMITS 2.025,003.00 1,540,981.37 484,021
FINES & FORFEITURES 106.500.00 32,669.03 73.830
USE/MONEY & PROP-INTEREST 751,710.00 245,296.34 506,413
USE/MONEY & PROP-RENTALS 145.840.00 53.785.74 92.054
INTERGOVERNMENTAL 1,916,900.00 509,806.29 1.407.093
CHARGES FOR SERVICES 4.868.788.00 1.449.789.81 3,418.998
OTHER SOURCES OF REVENUE 551,071.00 41,380.68 509.690
TOTAL REVENUE 37.144.328.00 10,054,440.62 27,089.887
*******EXPENDITURES*******
GENERAL GOVERNMENT ACTIVITIES:
CITY COUNCIL 233,650.00
CITY MANAGER 823,204.00
CENTRAL SERVICES 364,960.00
CITY ATTORNEY 646,047,00
ADMIN SERVICES 1,360,195,00
BUILDING MANAGEMENT 717,595.00
INSURANCE COST CENTER 430,405.00
ELECTIONS COST CENTER 2,800.00
NON-DEPARTMENTAL 272,685.00
ACTIVITY TOTAL 4,851,541.00
PUBLIC SAFETY
POLICE 8,604,571.00
CROSSING GUARDS 71,462:00
ANIMAL CONTROL 197,194.00
TRAFFIC SIGNALS & STREET LIGHTIN 11,150.00
DISASTER PREPAREDNESS 71.952~00
FIRE SERVICES 7.159.187.00
ACTIVITY TOTAL 16.115.516.00
TRANSPORTATION
PUBLIC WORKS 694.417.00
STREET MAINTENANCE 10.004.00
STREET SWEEPING 145,676.00
STREET TREE MAINTENANCE 118.188.00
STREET LANDSCAPING MAINTENAN 638,817.00
ACTIVITY TOTAL 1.607,102.00
HEALTH & WELFARE
WASTE MANAGEMENT 8,691.00
69.149.26
289,370.40
108,212.23
96.676.51
439,661.16
180,93i.69
202,338.73
1.014.70
1.387.354.68
325,349.97
11.636.50
(9,547.00)
188.36
19.023.71
2,056~629.02
2.403.280.56
228,155.92
202.30
32.056.78
38.931.58
154,590.24
463.936.82
2.000.00
164,500
533,833
256,747
549,370
920,533.84
536,663.31
228,066.27
1,785.30
272,685.00
3,464,186.22
.52 10,039,542.89
.57 13,193,407.37
.67 379,088.81
.96 717 083.07
.92 1,394 953.26
.63 2.421 884.99
.97 139 614.86
.66 1,487 493.37
.26 139 019.25
.71 2.234 178.93
.19 4.760 254.62
.32 410 713.57
.38 37.317 234.99
.74 196 233.20
.60 740 856.35
.77 292 316.29
.49 850 821.87
982 221.59
757 323.39
362 022.64
10 918.84
146 605.38
4,339.319.55
8,279,221.03
59.825.50
206,741.00
10,961.64
52,928.29
5,102,557.98
13.712.235.44
456,261.08
9.801.70
113,619.22
79,256.42
484,226.76
i 143.165.18
6.691.00
7.947,078.88
61.878.80
164.564.93
59.237.80
4.951.374.82
13.184.135.23
632.481.15
9.868.95
122,569.70
76,662.73
495.105.08
1.336.687.61
1.798.28
604
4,311
130
268
307
1.368
36
1,241
43
809
1.625
65
10.810
69
282
t06
373
382
249
153
1,619
,014.12
,457,30
,314.43
,369.61
415.21
081.71
591.65
338.44
255.29
130.99
358.30
,503.60
,830.65
.779.71
.802.40
.511.91
.396.42
.669.18
.503.23
.538.36
803.24
,004.45
364.002.68
11.636.50
19.916.94
144.564.90
540.121.02
211.306.14
194.78
28.773.00
14.519.99
104.644.41
359.438.32
3.5~9.00
9,435 528.77
8,881 950.07
248 774.38
448 713.46
1,087 538.05
1.053 803.28
103 023.21
246 154.93
95 763.96
1.425 047.94
3.134 896.32
345 209.97
26.506 404.34
126 453.49
458 053.95
185 804.38
477 425.45
599 552.41
507 820.16
208 484.28
10 115.60
146 605.38
2.720 315.10
7.583.O76.2O
50.242.30
164.564.93
39,320.86
4.806,809.92
12,644,014.21
421.175.01
9.674.17
93.796.70
62.142.74
390,460.67
977,249.29
(1,740.72)
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
GENERAL REVENUE FUND
CURRENT CURRENT PRIOR PRIOR
BUDGET ACTUAL VARIANCE FISCAL YEAR Y.T.D.
.VARIANCE
CHILD CARE
SOCIAL SERVICES
HOUSING PROGRAMS
ACTIVITY TOTAL
CULTURE & LEISURE SERVICES
LIBRARY SERVICES
CULTURAL ACTIVITIES
HERITAGE CENTER
DUBLIN CEMETERY
PARK MAINTENANCE
COMMUNITY TV
RECREATION ADMIB
PLAYGROUNDS
SHANNON CENTER
PRESCHOOL
TEENS PROGRAM
ADULT SPORTS
YOUTH SPORTS
COMMUNITY GYM
EMERALD GLEN ACTIVITY CENTER
SPECIAL EVENTS
SENIOR CENTER
RECREATION INSTRUCTION
AQUATICS
PARKS/FACILITIES MANAGEMENT
ACTIVITY TOTAL
COMMUNITY DEVELOPMENT
PLANNING
BUILDING SAFETY
ENGINEERING
ECONOMIC DEVELOPMENT
ACTIVITY TOTAL
CAPITAL IMPROVEMENT PROJECTS
GENERAL CIP PROJECTS
COMMUNITY IMPROVEMENTS
PARKS
STREET CONSTRC/IMPROVEMENTS
ACTIVITY TOTAL
TOTAL EXPENDITURES
EXCESS REVENUE (EXPENDITURES)
TRANSFERS IN FROM OTHER FUNpS
TRANSFERS OUT FROM OTHER FUNDS
REVENUES OVER(UNDER) EXPENDITURES
18,500.00
1,000.00
3,150.00
31,341.00
553.662.00
138,088.00
114,188.00
43,858.00
1,457,804.00
64,634.00
541,383.00
281,699.00
291,253.00
82,383.00
111,392.00
105,034.00
113,604.00
41,560.00
4,039.00
361,928.00
219,073.00
190.418.00
364.122.00
249,479.00
5,329,601.00
2,451,689.00
1,824,288.00
1,900,705.00
304,909.00
6,481,591.00
1,079,312.00
845,044.00
2,869,563.00
760,585.00
5,554,504.00
39,971,196.00
(2,826,868.00)
(2,826,868.00)
18,500.00
1,000.00
13,153.'18
34,653.18
133,888.81
63,763.77
35,964.80
8,071.70
392,644.58
56,941.18
181,748.95
92,826.47
97,157.63
26,225.43
29,522.19
42,194.40
37,263.04
7,862.02
159,798.15
72,452.83
80,786.01
155,161.31
86,086.46
1,760,359.73
714,295.40
586,762.44
648,140~03
161,050.38
2,110,249.25
50,962.00
178,220.12
277,726.77
290,438.65
797,347.54
8,957,181.76
1,097,258.86
1,097,258.86
(10,003
(3,312
15,000.00 4,211.00 10,789.00
6,000.00 6,000.00
.18) 17,501.74 5,436.78 12,064.96
.18) 40,300.02 19,186.78 21,113.24
419,773
74,324
78,223
35,786
1,065,159
7,692
359,634
188,872
194,095
56,157
81,869
62,839
76,340.96
33,697.98
4,039.00
202,129.85
146,620.17
109,631.99
208,960.69
163,392.54
3,569,241.27
1,737,393.60
1,237,524.56
1,252,564.97
143,858.62
4,271,341.75
1,028,350.00
666,823.88
2,591,836.23
470,146.35
4,757,156.46
31,014,014.24
(3,924,126.86)
(3,924,126.86)
.19 485 281.21
.23 121 198.29
.20 92 803.62
.30 31 341.84
.42 1,200 226.46
.82 76 233.17
.05 452 646.88
.53 230 269.67
.37 266 989.58
.57 74 354.14
.81 100 141.63
.60 97 087.23
93 209.36
46,605.98
356,425.65
183,985.64
153,581.45
338,055.61
211,125.63
4,611,563.04
1,767,026.63
1,467,363.47
1,865,709.85
278,983.20
5,379,083.15
2,258,752.04
442,108.93
669,566.48
477,981.27
3,848,408.72
32,729,497.32
4,577,737.67
18,560.15
(20.00)
4,596,277.82
119,829.50
70.309.80
32,617.71
8,972.84
372 834.62
66 353.36
168 366.58
90 298.61
99 015.56
29 972.15
36 006.87
38 429.42
32 657.63
9 170.61
158,309.01
63,730.10
68,510.87
162,735.03
79,156.97
1,707,277.24
604,051.85
463,769.25
656,202.49
151.773.57
1,875.797.16
2,584 403.14
134 232.76
71 228.95
48 933.25
2,838 798.10
8,959 623.07
1,851 207.58
1,851,207.58
365,451.71
50 888.49
60 185.91
22 369.00
827 391.84
9 879.81
284 280.20
139 971.06
167 974.02
44 381.99
64 134.76
58 657.81
60 551.73
37 435.37
198,t16.64
120,255.54
85,070.58
175,320.58
131.968.66
2,904,285.80
1,162,974.78
1,003,594.22
1,209,507.36
127,209.63
3,503,285.99
(325,651.10)
307,876.t7
598,337.53
429.048.02
1,009,610.62
23,779,874.25
2,726,530.09
18,560.15
(20.00)
2,745,070.24
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
SPECIAL REVENUE FUNDS
CURRENT
BUDGET
CURRENT PRIOB
ACTUAL VARIANCE FISCAL YEAR
PRIOR
Y.T.D.
VARIANCE
**********************
PROPERTY TAXES
SALES TAX/OTHER TAXES
FINES & FORFEITURES
USES/MONEY & PROPERTY
INTERGOVERNMENTAL FROM STATE
INTERGOVERNMENTAL FROM COUNTY
INTERGOVERNMENTAL FROM FEDERAL
CHARGES FOR SERVICES
OTHER SOURCES OF REVENUE
TOTAL REVENUE
*******EXPENDITURES*******
PUBLIC SAFETY: POLICE
T~FFIC SIGNALS & STREET LTG
DISASTER PREPAREDNESS
FIRE SERVICES
ACTIVITY TOTAL
T~NSPORTATION:
STREET MAINTENANCE
STREET SWEEPING
ACTIVITY TOTAL
HEALTH & WELFARE:
WASTE MANAGEMENT
SOCIAL SERVICES
HOUSING PROG~MS
ACTIVITY TOTAL
COMMUNITY DEVELOPMENT:
ENGINEERING
ACTIVITY TOTAL
CAPITAL IMPROVEMENT PROJECTS
GENEP~qL CIP PROJECTS
COMMUNITY PROJECTS
PARKS
STREET CONSTRUCTION/IMPROVEMENT
ACTIVITY TOTAL
T 0 T A L EXPENDITURES
EXCESS <REVENUE>EXPENDITURE
TRANSFER IN FROM OTHER FUNDS
TRANSFERS OUT TO OTHER FUNDS
EXCESS <REVENUE> EXPENDITURE
108,192.00 108,192.00 103,107.58 103,107.58
333,000.00 91,059.68 241,940.32 380,199.02 134,667.17 '245,531.85
149,000.00 39,480.67 109,519.33 134,670.06 39:196.64 95,473.42
36,949.00 14,494.78 22,454.22 87,896.70 87,896.70
1,287,011.00 715,243.21 571,767.79 8,768,700.98 1,348,550.84 7,420,150.14
282,829.00 26,046.50 256,782.50 276,556.50 52,711.25 223,845.25
1,672,692.00 18,124.14 1,654,567.86 133,137.78 60,723:72 72,414.06
981,937.00 981,937.00 920,648.29 920,648.29
102,000.00 102,000.00 251,582.51 251,582.51
4,953,610.00 904,448.98 4,049,161.02 11,056,499.42 1,635,849.62 9,420,649.80
165,481.00
189,500.00
7.000.00
250,579.00
612,5~0.00
237;579.00
237,579.00
1,295,325.00
44,935.00
1,340,260.00
6,000.00
6,000.00
12,917.15 152,563.85 210,229.18 26,485.12 183,744.06
38,492.83 151,007.17 137,632.61 37,600.70 100,031.91
2,175.00 4,825.00 7,258.78 7,258.78
27,068.67 223,510.33 204,076.36 254.88 203,821.48
80,653.65 531,906.35 559,196.93 64,340.70 494,856.23
43,581.66 193,997.34 228,621.60 37,344.14 201,277.46
43,581.66 193,997.34 238,621.60 37,344.14 201,277.46
5,400.37 1,289,924.63 1,063,584.65 260.68 1,063,323.97
11,795.76 33,139.24 28,427.00 4,397.11 24,029.89
17,196.13 1,323,063.87 1,092,011.65 4,657.79 1,087,353.86
6,000.00 6,000.00 209.50 5,790.50
6,000.00 6,000.00 209.50 5,790.50
50,000.00 50,000.00
770,167.00 770,167.00 36,200.00
341.928.00 341,928.00 426,095.00
1,879,612.00 640,375.92 1,239,236.08 8,719,662.38
3,041,707.00 640,375.92 2,401,331.08 9,181,957.38
5,238,106.00 787,807.36 4,450,298.64 11,077,787.56
284,496.00 (116,641.62) 401,137.62 21,288,14
284,496.00
18,560.15
116,641.62) 401,137.62 39,848.29
1,498,618.86
1,498,618.86
1,605,170.99
(3O,678.63)
849,931.16
819,252.53
36,200.00
426,095.00
7,221,043.52
7,683,338.52
9,472,616.57
51,966.77
(831,371.01)
(779,404.24)
THE CITY OF~DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
SPECIAL ASSESSMENT
CURRENT CURRENT
BUDGET ACTUAL VARIANCE
FUNDS
PRIOR
FISCAL YEAR
PRIOR
Y.T.D.
VARIANCE
***********************
SPECIAL BENEFITS ASSESSMENTS
USES/MONEY & PROP-INTEREST
OTHER'SOURCES OF REVENUE
TOTAL REVENUE
630,482.00 630,482.00 501,425.07 (264:03) 501,689.10
13,704.00 1,899.06 11.804.94 14.049.83 14,049.83
4,000.00 100.00 3.900.00 10.598.97 5.070.54 5.528.43
648.186.00 1.999.06 646,186.94 526.073.87 4.806.51 521.267.36
*******EXPENDITURES*******
PUBLIC SAFETY:
TRAFFIC SIGNALS & STREET LIG
ACTIVITY TOTAL
TRANSPORTATION PUBLIC WORKS
STREET TREE MAINTENANCE
STREET LANDSCAPE MAINTENANCE
ACTIVITY TOTAL
COMMUNITY DEVELOPMENT
ENGINEERING
ACTIVITY TOTAL
CAPITAL IMPROVEMENT PROJECTS:
COMMUNITY IMPROVEMENTS
STREET CONSTRUCTION/IMPRVMNT
ACTIVITY TOTAL
269.686.00 65.359.05 204.326
269.686.00 65.359.05 204,326
1,79t.00 579.50 1.211
29,768.00 1.2t4.72 28.553
355.333.00 72,820.76 282.512
386.892.00 74,614.98 312,277
15,250.00 8.105.50 7.144
15,250.00 8.105.50 7.144
70.881.00 70.881.00
70.881.00 70,881.00
.95 204.778.18
.95 204.778.18
.50 1.393.46
.28 9.437.02
· 24 264.802.70
· 02 275.633.18
.50 14.565.20
· 50 14.565.20
56.000.00
56.000.00
61.419.22
61,419.22
587.65
5,514.82
93,494.49
99,596.96
4.335.84
4.335.84
143.358.96
143.358.96
805.81
3.922.20
171,308.21
176,036.22
10.229.36
10,229.36
56.000.00
56.000.00
T 0 I A L EXPENDITURES 742.709.00 148,079.53 594.629.47 550.976.56 165.352.02 385,624.54
EXCESS <REVENUE>EXPENDITURE 94,523.00 146,080.47 (51.557.47) 24.902.69 160,545.51 (135,642.82)
EXCESS <REVENUE>EXPENDITURE 94,523.00 146,080.47 (51,557.47) 24.902.69 160.545.51 (135,642.82)
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003THROUGH 11/30/2003
CURRENT
BUDGET
CAPITAL IMPROVEMENT FUNDS
CURRENT PRIOR
ACTUAL VARIANCE FISCAL YEAR
PRIOR
Y.T.D.
VARIANCE
********************** ,
USES/MONEY & PROP-INTEREST
OTHER SOURCES OF REVENUE
TOTAL REVENUE:
759,951.00
19,079,000.00
19,838,951.00
159,451.55 600,499.45 1,120,018.43
19,079,000.00 10,195,565.15
159,451.55 19,679,499.45 11,315,583.58
1,120,018.43
10,195,565.15
11,315,583.58
**************************
GENERALGOVERNMENT ACTIVITIES:
CITY ATTORNEY 28,800.00 2,395.44 26,404.56 23,902.29 3,964.92 19,937.37
ACTIVITY TOTAL 28,800.00 46,390.78 (17,590.78) 4~253,902.29 3,964.92 4,249,937.37
PUBLIC SAFETY:
TRANSPORTATION:
HEALTH & WELFARE:
HOUSING PROGRAMS 758,876.00 97,736.80 661,139.20 219,771.73 43,767.10 176,004.63
CULTURE& LEISURE SERVICES:
RECREATION ADMINISTRATION
ACTIVITY TOTAL
COMMUNITY DEVELOPMENT
PLANNING 2,561.31 (2,561.31)
ACTIVITY TOTAL 2,561.31 (2,561.31)
CAPITAL IMPROVEMENT PROJECTS
GENERAL CIP PROJECTS 117,894.00 1,354,900.11 (1,237,006.11) 10,315,973.90 1,132,709.52 9,183,264.38
COMMUNITY IMPROVEMENTS
PARKS 5,372,244.00 1,'845,161.36 3,527,082.64 1,274,709.53 662,876.92 611,832.61
STREET CONSTRUCTION/IMPROVEMENT 17,296,286.00 1,009,238.77 16,287,047.23 4,861,559.57 3,967,362.20 894,197.37
ACTIVITY TOTAL 22,786,424.00 4,209,300.24 18,577,123.76 16,452,243.00 5,762,948.64 10,689,294.36
T 0 T A L EXPENDITURES
EXCESS <REVENUE>EXPENDITURE
TRANSFER IN FROM OTHER FUNDS
TFUNNSFERS OUT TO OTHER FUNDS
EXCESS <REVENUE>EXPENDITURE
23,574.100.00 4,353,427.82 19,220,672.18 20,925,917.02 5,813,241.97 15,112,675.05
3,735,149.00 4,193,976.27 (458,827.27) 9,610,233.44 5,813,241.97 3,797,091.47
3,735,149.00 4,193,976]27 (458,827.27) 9,610,333.44 5,813.241.97 3,797,091.47
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
TRUST/AGENCY FUND
CURRENT CURRENT PRIOR PRIOR
BUDGET ACTUAL VARIANCE FISCAL YEAR Y.T.D.
VARIANCE
***********************
SPECIAL ASSESSMENTS
USES/MONEY & PROP-INTEREST
TOTAL REVENUE
354.01 (354.01)
354.01 (354.01)
238,107.33
5,009.96
243,117.29
767.13
767.13
238,107.33
4,242.83
242,350.16
**************************
GENERAL GOVERNMENT ACTIVITIES:
NON-DEPARTMENTAL
ACTIVITY TOTAL
PUBLIC SAFETY:
TRANSPORTATION:
HEALTH & WELFARE:
CULTURE & LEISURE SERVICES:
COMMUNITY DEVELOPMENT:
CAPITAL IMPROVEMENT PROJECTS
T 0 T A L EXPENDITURES
EXCESS <REVENUE>EXPENDITURE
173,508.25 (173,508.25) 233,949.42 170,019.80 63,929.62
173,508.25 (173,508.25) 233.949.42 170,019.80. 63,929.62
173,508.25 (173,508.25) 233,949.42 170,019.80 63,929.62
172,154.24 (173,154.24) (9,167.87) 169,252.67 (178,420.54)
EXCESS <REVENUE>EXPENDITURE 173,154.24 (173,154.24) (9,167.87) 169,252.67 (178,420.54)
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
INTERNAL SERVICE FUNDS
CURRENT CURRENT PRIOR PRIOR
BUDGET ACTUAL VARIANCE FISCAL YEAR Y.T.D. VARIANCE
************************
USES/MONEY & PROP-INTEREST
CHARGES FOR SERVICES
OTHER SOURCES OF REVENUE
TOTAL REVENUE
145 333.00
1.590,277.00
21 000.00
1.756.610.00
33.799.29 111.533.71 209.125.89
398.647.26 1.191.629.74 1.326.711.49
21.000.00 12.629.422.53
432.446.55 1.324.163.45 14.165.259.91
209.125.89
549.854.38 776.857.11
13.560.00 12.615.862.53
563.414.38 13.601.845.53
*******EXPENDITURES*******
GENERAL GOVERNMENT ACTIVITIES
NON-DEPARTMENTAL
ACTIVITY TOTAL
PUBLIC SAFETY:
FIRE
ACTIVITY TOTAL
TRANSPORTATION:
HEALTH & WELFARE:
CULTURE & LEISURE SERVICES
COMMUNITY DEVELOPMENT:
CAPITAL IMPROVEMENT PROJECTS:
1.484,152.00
1,484,152'.00
64,285.00
64.285.00
259.216.15 1.224.935.85 2.344.963.06 284.347.07 1.960.615.99
259.216.15 1.224.935.85 2.344.963.06 284.347.07 1,960.615.99
64.285.00 57.775.63 12.478.21 45.297.42
64.285.00 57.775.63 12.478.21 45.297.4~
T 0 T A L EXPENDITURES
EXCESS <REVENUE>EXPENDITURE
TRANSFER IN FROM OTHER FUNDS
TRANSFERS OUT TO OTHER FUNDS
1.548.437.00
(208,t73.00)
259.216.15
(173.230.40)
1.289.220.85 2.402.738.69
(34,942.60) 11.762.521.22)
396.825.28 2.005.913.41
(166.589.10)(11.595.932.12)
EXCESS <REVENUE>EXPENDITURE (208,173.00) (173.230.40) (34.942.60)(11,762.521.22) (166.589.10)(11.595.932.12)
THE CITY OF DUBLIN STATEMENT SHOWING
REVENUES VERSUS EXPENDITURES
FOR THE PERIOD
07/01/2003 THROUGH 11/30/2003
ENTERPRISE FUND
CURRENT CURRENT PRIOR PRIOR
BUDGET ACTUAL VARIANCE FISCAL YEAR Y.T.D.
VARIANCE
************************
USES/MONEY & PROP-INTEREST
TOTAL REVENUE
***************************
GENERAL GOVERNMENT ACTIVITIES:
NON-DEPARTMENTAL
FINANCE
ACTIVITY TOTAL
PUBLIC SAFETY:
HEALTH & NELFARE:
CULTURE & _EISURE SERVICES
COMMUNITY DEVELOPMENT:
CAPITAL IMPROVEMENT PROJECTS:
T 0 - A L EXPENDITURES
EXCESS <REVENUE>EXPENDITURE
TRANSFERS IN FROM OTHER FUNDS
TRANSFERS OUT TO OTHER FUNDS
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
(20.00)
20.00
20.00
20.00
20.00
(20.00)
EXCESS <REVENUE>EXPENDITURE 20.00 20.00 20.00 (20.00)