From the financial audit
back room.
a lot of questions, and a
couple of answers.
(It appears many of the answers may be
Memorial)
|
FY 2011 |
Increase |
FY 2012 |
Increase |
2012 actual |
Budg v. Act |
FY 2013 |
2 yr Inc |
% of |
|
|
2011/12 |
|
2012/13 |
|
2012 |
Proposal |
2011/13 |
Budget |
Salaries |
$2,173,515 |
3.6% |
$2,251,750 |
9.1% |
$2,375,000 |
5.5% |
$2,456,170 |
13.0% |
44.4% |
Benefits |
$887,956 |
29.1% |
$1,146,150 |
12.5% |
$1,025,000 |
-10.6% |
$1,289,350 |
45.2% |
23.3% |
Improvements |
$0 |
|
$2,000 |
18990.0% |
$10,000 |
400.0% |
$381,800 |
|
6.9% |
Eqpt |
$109,857 |
218.9% |
$350,330 |
-32.2% |
$324,600 |
-7.3% |
$237,515 |
116.2% |
4.3% |
Spec Supplies |
$153,510 |
0.0% |
$153,500 |
-11.1% |
$127,900 |
-16.7% |
$136,500 |
-11.1% |
2.5% |
Insurance |
$112,667 |
4.7% |
$117,950 |
3.8% |
$118,929 |
0.8% |
$122,400 |
8.6% |
2.2% |
Prof Tech Serv |
$114,509 |
12.2% |
$128,500 |
-3.5% |
$108,000 |
-16.0% |
$124,000 |
8.3% |
2.2% |
Eqpt supp & mtce |
$12,303 |
768.1% |
$106,800 |
3.9% |
$98,000 |
-8.2% |
$111,000 |
802.2% |
2.0% |
Jail & Disp |
$87,412 |
20.7% |
$105,500 |
1.7% |
$105,500 |
0.0% |
$107,325 |
22.8% |
1.9% |
Gasoline |
$82,164 |
14.4% |
$94,000 |
3.6% |
$91,750 |
-2.4% |
$97,400 |
18.5% |
1.8% |
Other |
$516,406 |
10.2% |
$569,000 |
-18.6% |
$623,359 |
9.6% |
$462,940 |
-10.4% |
8.4% |
Transfers |
$660,000 |
|
|
|
$225,000 |
|
$100,000 |
|
|
Total (less txfr) |
$4,250,299 |
18.2% |
$5,025,480 |
10.0% |
$5,008,038 |
-0.3% |
$5,526,400 |
30.0% |
|
|
|
|
|
|
|
|
|
|
|
(By Dept) |
|
|
|
|
|
|
|
|
|
Police |
$1,719,922 |
16.3% |
$1,999,600 |
6.1% |
$2,046,143 |
2.3% |
$2,121,950 |
23.4% |
38.4% |
Roads |
$468,716 |
30.8% |
$612,850 |
6.1% |
$505,800 |
-17.5% |
$650,275 |
38.7% |
11.8% |
Cemetery |
$204,247 |
30.8% |
$267,100 |
141.5% |
$267,503 |
0.2% |
$645,000 |
215.8% |
11.7% |
Admin |
$366,463 |
13.3% |
$415,050 |
-3.2% |
$394,116 |
-5.0% |
$401,800 |
9.6% |
7.3% |
Animal Service |
$186,703 |
45.3% |
$271,200 |
17.0% |
$266,519 |
-1.7% |
$317,365 |
70.0% |
5.7% |
Other |
$1,304,248 |
11.9% |
$1,459,680 |
-4.8% |
$1,527,957 |
4.7% |
$1,390,010 |
6.6% |
25.2% |
|
|
|
|
|
|
|
|
|
|
HC
Budget questions, comments, highlights and lowlights. Pg references
to
online budget Surely, all the council members could
explain this.
pg
2 Veterans Memorial $75K
Donations, $88K fm Perpetual Care, $100K fm Cap Proj - where is the
remaining $112K to make $300K?? From 2012? When was it approved?
(See Cemetery pg 33 $380K)
Discretionary
funds $58K Legislative, $25K Admin
pg
3 $4.3 MILLION on airport
4.5% HC ($193,612) (How much revenue did the airport actually
produce? = see pg 37 etc) Extrapolate that expenditure per
capita to 330 million people, that's $95 Billion No wonder
the Federal Govt is $1 Trillion in deficit. At least Heber is
doing/taking their fair (?) share. And consider that the
"sequester" required cut backs in air traffic controllers.
- Which is more important - blacktop on Heber airport or air
traffic controllers?
pg
4 Hangars, two sold in 2012 - How much and where did the money go?
(see pg 13, $60K 2012, $61.5 2013 - rentals??) Wait, pg 47 =
$496K 2012 and $248K in2013 (what was the cost?) Hold on again
- Cost of Sale $425K 2012
and $220K in 2013
pg
5 1.7% salary increase AND
a 2% merit increase Total salaries up 9.1% from 2012 to 13 (up
13% in two years) New employees??? Benefits up 12.5% 1 yr
and 45% 2 yr
City
needed $273K from Surplus fund to balance 2012??? (NO, 2013, see pg
12) (Is this the $225K txfr, NO )
pg
8 HC has no other debt??? (Compare to pg 36)
pg
10 Assessed Property values down 25% since 2009 and 4% 2011 to 12
(of course the tax rate will be adjusted to offset for tax
revenues)
pg
9 Golly Gee, the school tax rate is 7 times the city
pg
13 HL&P Dividend
$225K in 2012/13 $174K in 2011 ? (Director
FAUX Payin 2011 was $50K)
You
gotta love "Contributions" from general funds (= txfr
from rainy day?)
pg
2 4 Elections $13,700 - can
you run two elections for that?
pg
26 Planning employee benefits doubled from 2012 to 13
pg
29 Animal Benefits up 72% this year ???
pg
37 Airport see Pig Book
pg
45 WATER Revenue $1.7 Million + $1.3 bond Expenses $1.8 Million
(including $600K 'depreciation'
pg
46 SEWER $1 Million in $1/3 out (incl $350K depreciation)
pg
47 Hangar Revenue net 2012 $86K 2013 $28K $496K 2012 and
$248K 2013 (what was the cost?) Hold on again Cost of Sale
$425K 2012 and $220 in 2013 (that's a pretty big commission?)
pg
48 Hangar Utility Revenue 2012 $100K 2013 $69K
(with salary benefits of $80K 2012 and $110 in 2013 (Who is
the Ut. man, what does he do?)
pg
49 What in the world is "Internal Service Revenue?" Is
that like the IRS, partying and spying? (see pg 4)
Where
is the accounting of the various FUND balances? How much is there?
(see pg 1 =$924,425 surplus rainy day fund)