Laserfiche WebLink
2015 GENERAL FUND FORECAST GAP ANALYSIS <br />8/29/2014 <br />Changes Affectinq 2015 Draft Budqet <br />�� <br />/- <br />�� <br />�� // �� 's� <br />�^ �� ��,'- <br />/ <br />J2_111 <br />Gap Revisions Revisions Updated Gap <br />Base Budget Changes 7/1/2014 8/25/2014 8/29/2014 8/29/2014 <br />Expenditures/Uses <br />Public Safety Admin Asst (1/2) 33,295 33,295 <br />Position Reclass - Dep Director Police Ops 4,841 - 4,841 <br />111,884 (30,000) 3,212 85,096 <br />Salary/Benefit <br />Other Supplies, Services and Contractual 100.284 - 100.284 <br />Centennial Fire Diothct 18.154 ` 43.499 ��(571) '��' �O82 <br />Capital Outlay - Elections, Police (4.027) (4.027) <br />Pavement Management/StreeMaintenance 24.500 24.500 <br />Total 280,931 13,499 (49,759) 244,671 <br />Revenues/Sources <br />Use ofReserves '2O14 165.947 (150.000) 15.947 <br />Transfers from Narcotics Forfeitures -2014 121.650 121.656 <br />Other Revenue Impacts (69.400) (69.400) <br />Total Revenues/Sources 218,203 (150,000) 68.203 <br />Total Changes to Base Budget todate 498'134 (436'501) (49.759) ` :312,874 <br />New Startup Budqet Changes <br />Fire BepartmentEotimate(Startup[7 eratingCots) . .,��x�'`� - .`~� `�.����.,''}�.?•4Oo0S4, <br />New Budget Requests <br />Personnel (Salary and Benefits) <br />Assistant Administrator (Duff of PT Office Tech) 80.682 80.602 <br />Temp Scanning 17,295 17.295 <br />3 Patrol Officers 241.886 (241.680) <br />Total Personnel 399.583 (241.686) 97.837 <br />Other Items <br />Pay Equity Study <br />Capital Outlay Parks <br />Total General Operations <br />30,000 (30,000) <br />90,000 (90,000) <br />120,000 (120,000) <br />Capital Expenditures <br />Cap Equipment Replacement Fund 50,000 (50,000) <br />50,000 (50,000) <br />Total Capital <br />Total New Budget Requests <br />509,583 (411,686) 97,897 <br />Total Operating Gap to date `� ^��`��' ���/ ''�� (49,759) <br />891,665 <br />/ <br />/ <br />