Comparative Summary of Operating Budget Revenue
and Expenditures - All Operating Fund
ACTUAL
2020
ACTUAL
2021
ORIGINAL
BUDGET
2022
ACTUAL
2022
BUDGET
2023
%CHANGE2022
ORIGINALTO
2023BUDGET
REVENUES(BYTYPE)
Taxes $59,782,712 $66,428,238 $68,072,351 $69,213,082 $70,496,017 3.6%
Licenses&Permits 3,489,479 3,473,206 3,839,854 3,638,356 4,166,134 8.5%
Intergovernmental 5,890,662 5,315,259 2,862,423 6,095,308 3,215,635 12.3%
ChargesforServices 72,382,130 75,754,464 81,172,976 80,278,344 85,696,697 5.6%
Fines&Penalties 413,513 588,551 664,075 760,976 689,300 3.8%
OperatingTransfersIn 17,876,898 18,825,570 13,933,689 14,364,775 15,968,442 14.6%
OtherRevenue 11,024,568 5,190,186 3,992,374 4,465,629 4,685,815 17.4%
TotalRevenues $170,859,962 $175,575,474 $174,537,742 $178,816,470 $184,918,040 5.9%
EXPENDITURES(BYFUNCTION)
GeneralGovernment(2) 5,747,435 0 0 0 0 0.0%
LegislativeOffice 0 270,872 284,589 349,993 298,611 4.9%
CityManager'sOffice 0 570,734 696,339 965,509 719,886 3.4%
StrategicCommunication 0 519,889 954,789 1,074,251 1,191,008 24.7%
SpecialAccounts 0 2,268,844 3,305,279 5,690,767 5,816,233 76.0%
OfficeofCommunityVitality 0 2,489,626 1,922,435 2,357,334 3,010,209 56.6%
OfficeofStrategicInitiatives 0 6,008,754 7,207,926 6,752,760 7,587,299 5.3%
MunicipalCourt 1,886,725 2,024,229 2,125,292 2,095,563 2,276,279 7.1%
AdministrativeServices(2) 8,562,183 0 0 0 0 0.0%
CommPlanning&Dev(3) 8,086,906 5,018,898 6,917,089 6,497,495 0 (100.0)%
Finance 0 2,862,024 3,161,992 3,047,012 3,561,112 12.6%
Fire 18,619,115 17,606,587 18,812,866 20,615,494 20,110,834 6.9%
Legal 0 1,531,604 1,682,740 1,632,153 1,776,841 5.6%
Police 19,455,308 20,744,577 24,514,031 21,106,538 26,189,694 6.8%
Parks 8,275,407 9,763,803 11,633,737 10,915,856 12,305,725 5.8%
PublicWorks
GeneralFund 11,889,186 8,334,508 11,660,708 9,994,428 12,088,013 3.7%
Utilities 52,661,467 55,717,640 58,512,725 56,654,012 63,719,703 8.9%
EquipmentRental 2,229,248 2,522,965 2,672,022 2,813,679 3,024,982 13.2%
Facilities 0 500,000 2,390,498 2,252,652 2,810,334 17.6%
Debt
GeneralObligation 7,244,649 3,971,914 5,693,661 5,692,459 5,513,283 (3.2)%
Revenue 7,729,265 4,138,937 3,824,169 3,951,742 3,871,924 1.2%
GeneralFundContributiontoCFP 425,000 989,849 475,000 3,325,000 150,000 (68.4)%
GeneralFund-SubFunds(1) 11,296,470 12,390,592 9,073,257 9,083,893 12,973,840 43.0%
TotalExpenditures $164,108,364 $160,246,846 $177,521,144 $176,868,590 $188,995,810
NetRevenueover/(under)
Expenditures
$6,751,598 $15,328,628 $(2,983,402) $1,947,880 $(4,077,770)
(1)Sub-Fundsappropriationsareforspecialpurposesandingeneraldonotlapseatyearend.
(2)EliminationofGeneralGovernmentandAdministrativeServiceswithreorganization.
(3)CommunityPlanning&DevelopmentwasmovedfromtheGeneralFundtotheGeneralFund-SubFunds.
2023 Adopted Operating Budget
Introduction | 31