8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
1/52
Tuesday,June10,
2014
ForsythCounty,
Georgia
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
2/52
AGENDA
2015B
udgetPresentation
2
Introduction
Finance Committee and Budget Preparation Team
Budget Process
Budget Assumptions and Highlights
General Fund Expenditures and Revenues
Other Funds
Fire Fund
Special Revenue Funds
Water and Sewer
Solid Waste and Recycling
Bonds
Capital
New Budget Items
Considerations
Tax Digest and Millage Rate
Next Steps
Questions
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
3/52
FINANCE COMMITTEE and
BUDGET PREPARATION TEAM
FINANCE COMMITTEE
R. J. (Pete) Amos, District 1 Commissioner, Commission Chairman
Brian R. Tam, District 2 Commissioner, Commission Secretary
Cindy Jones Mills, District 4 Commissioner, Commission Vice Chairman
Doug Derrer, County Manager
David Gruen, Finance Director/CFO
BUDGET PREPARATION TEAM
Tim Merritt, Deputy County ManagerPat Carson, Personnel Services Director
Ryan Arnold, Interim Budget Manager
Kristy Manley, Budget/Grant Analyst
Amina Cephus, Financial Systems Administrator
2015B
udgetPresentation
3
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
4/52
BUDGET PROCESS
2015B
udgetPresentation
4
Assembled preparation and management team Developed a comprehensive Budget Preparation Manual
Budget calendar
Changes for FY 2015
Updated forms
New Budget Items list
Budget workshop and kick-off meeting Budget presentations for FY 2015 requests
Department directors
Judges, elected officials and constitutional officers
Finance staff and committee meetings
June 10, 2014 Presentation of 2015 Preliminary Budget Budget requests
Considerations
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
5/52
2015B
udgetPresentation
5
BUDGET ASSUMPTIONS Budget requests as submitted and adjustments from the following:
Meetings with County Manager
Finance Committee Meetings with Elected Officials
BUDGET HIGHLIGHTS Same Service Budget includes:
No new positions
Replacement (same service) capital items
New Budget Items includes:
Capital items
New positions
Reclassifications
New/Expanded Services
Budget Changes
Fleet Maintenance internal service charge allocations replaced by actual charges for
service under operating expenditures.
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
6/52
2015B
udgetPresentation
6
OPERATING EXPENDITURES (EXPENSES) Operating expenditures are defined as expenditures incurred in
conducting normal business operations.
The operating expenditures in the 2015 preliminary budget include,but are not limited to, the following:
Travel Training Office Supplies
Legal Fees Cell Phones Gasoline
Dues Subscriptions Postage
Utilities Legal Ads Books and Periodicals
PRELIMINARY BUDGET TOTALS The preliminary budget totals include:
Salaries and Benefits Operating Expenditures
Capital
Internal Service Charges
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
7/52
GENERAL FUNDExpenditures
Same Service Budget
2015B
udgetPresentation
7
Department/Office2015
Operating
Expenditures Only
% Incr/Decr from2014
Operating Expenditures
Only
2015Preliminary Budget
Total
% Incr/Decr from2014
Budget Total
Superior Court 212,400 4.37% 555,600 2.02%
Court Administration 101,700 -65.48% 900,400 -16.49%
Clerk Of Courts 430,700 66.55% 2,535,700 7.25%
District Attorney 57,100 -9.22% 796,600 -1.88%
State Court 105,700 6.98% 782,200 1.44%
Solicitor 96,100 48.30% 1,628,600 3.57%
Magistrate Court 76,500 -44.32% 821,100 -6.68%
Pre-Trial Services 10,700 25.88% 224,000 0.90%
Indigent Defense 1,010,500 13.09% 1,329,300 10.53%
Probate Court 102,500 -12.39% 817,300 -1.86%
Juvenile Court 411,500 8.43% 1,252,000 -1.75%
Total Judicial System 2,615,400 3.82% 11,642,800 0.77%
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
8/52
GENERAL FUNDExpendituresSame Service Budget
2015B
udgetPresentation
8
Department/Office
2015
OperatingExpenditures Only
% Incr/Decr from
2014
Operating ExpendituresOnly
2015
Preliminary BudgetTotal
% Incr/Decr from
2014Budget Total
Board Of Commissioners 535,900 -7.67% 804,700 -6.78%
Administration 177,400 -7.89% 935,400 -2.01%
Office Services 390,000 0.00% 390,000 0.00%
Finance 129,550 -0.12% 1,096,650 -3.29%
Payroll 83,300 4.65% 247,400 -3.85%
Procurement 21,200 -9.79% 469,800 -0.57%Information Systems & Technology 1,205,800 -21.59% 3,272,900 1.27%
Telecommunications 730,500 2.07% 827,000 1.92%
GIS Services 230,720 30.28% 1,210,320 -9.25%
Personnel Services 277,900 -0.04% 794,400 -3.38%
Communications 199,000 13.20% 482,200 5.42%
Public Facilities 4,282,200 34.31% 5,687,500 31.52%
Voter Registration 57,600 -68.42% 563,000 -48.08%
Tax Commissioner 869,200 37.97% 3,410,200 7.80%
Tax Assessor 276,300 9.25% 2,279,199 6.42%
Board Of Equalization 20,100 -34.74% 50,200 -17.97%
Surplus Sales 17,300 2371.43% 19,000 1483.33%
Rural Development Council 206,700 1.62% 206,700 1.62%
Total General Government 9,710,670 10.74% 22,746,569 4.78%
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
9/52
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
10/52
GENERAL FUNDExpendituresSame Service Budget
201
5B
udgetPresentation
10
Department/Office
2015
Operating
Expenditures Only
% Incr/Decr from
2014Operating Expenditures
Only
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Park & Recreation 2,672,610 1.36% 7,901,210 -0.61%
Library 4,863,025 1.92% 4,897,025 0.65%
Extension Service 6,100 10.91% 191,600 0.31%
Non-Profit Funding 295,000 0.00% 295,000 0.00%
Total Culture and Recreation 7,836,735 1.66% 13,284,835 -0.12%
Planning & Community Development 415,910 16.40% 3,480,463 -3.59%
Natural Resources Consv. Srvs. 5,700 -1.72% 98,600 4.23%
Code Enforcement 93,000 79.19% 745,800 -3.16%
Chamber Of Commerce 85,000 13.33% 85,000 13.33%
Economic Development 40,000 0.00% 40,000 0.00%
Total Housing and Development 639,610 20.68% 4,449,863 -3.04%
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
11/52
201
5B
udgetPresentation
11
Department/Office
2015
Operating
Expenditures Only
% Incr/Decr from
2014
Operating Expenditures
Only
2015
Preliminary
Budget Total
% Incr/Decr from
2014
Budget Total
TRANSFERS TO OTHER FUNDS
Vehicle Fund 0 - 2,340,300
Local Insurance Premium Tax 0 - 701,490 -37.98%
Victim's Assistance 0 - 315,600 28.55%
Total Transfers to Other Funds 0 - 3,357,390OTHER FINANCING SOURCES (USES)
Georgia Lease Pool 0 - 696,700 0.00%
Non-departmental/Admin. 380,000 375.00% 380,000 375.00%
Total Other Financing Sources (Uses) 380,000 0.00% 1,076,700 -2.64%
Contingency 1,200,000 66.85%
Reserve for Encumbrances - 930,000 0.00%
Total Other Financing Uses & Transfers 380,000 97.70% 6,564,090 14.51%
TOTAL GENERAL FUND EXPENDITURES 30,159,915 4.41% 102,160,997 6.46%
GENERAL FUNDExpenditures
Service Budget
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
12/52
GENERAL FUNDExpenditures
Same Service Budget
Judicial11.40%
GeneralGovernment
22.27%
Sheriff's Office38.30%
Other PublicSafety1.38%
Health and Welfare2.88%
Culture andRecreation
13.00%
Housing andDevelopment
4.36%
Other FinancingUses & Transfers
6.41%
201
5B
udgetPresentation
12
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
13/52
GENERAL FUNDExpenditures
201
5B
udgetPresentation
13
2014
$ 95.96 million
2015
Same Service
$ 102.16 million
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
14/52
GENERAL FUNDRevenue
Projected
2015
Preliminary Budget
% Incr/Decr from
2014 Budget
Taxes* $ 76,662,773 5.99%
Real and Personal Property Taxes 42,157,468
Sales Taxes (LOST) 26,188,000
Other Taxes 8,317,305
Licenses and Permits 6,040,100 7.51%
Fines and Forfeitures 2,882,200 -4.74%
Grants and Intergovernmental Revenues 332,600 -5.05%
Charges for Services 12,274,300 2.05%
Other Revenue 782,800 -1.95%
Other Financing Sources 1,865,000 3.04%
TOTAL GENERAL FUND REVENUES $ 100,839,773 5.08%
201
5B
udgetPresentation
14*Current Millage Rate with estimated 2014 Tax Digest
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
15/52
201
5B
udgetPresentation
15
Real & PersonalProperty Taxes
41.81%
Sales Taxes(LOST)25.97%
Other Taxes8.25%
Licenses &Permits5.99%
Fines & Forfeitures
(Courts,Restitut ion, Sheriff
and Other)2.86%
Grants &Intergovernmental
Revenue0.33%
Charges forServices12.17%
Other Revenue0.77%
Other Financing
Sources1.85%
GENERAL FUNDRevenue
Projected
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
16/52
GENERAL FUNDRevenue
201
5B
udgetPresentation
16
2014
$ 95.96 million
2015Projected
$ 100.84 million
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
17/52
GENERAL FUNDBUDGET SUMMARY
General Fund Expenditures(Same Service)
$ 102,160,997
General Fund Revenues(Projected)
100,839,773
FUNDING SHORTFALL $ (1,321,224)
201
5B
udgetPresentation
17
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
18/52
2015 Preliminary Budget
201
5B
udgetPresentation
18
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
19/52
FIRE FUND2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Taxes * 17,687,149 6.19%
Grants and Intergovernmental 600 0.00%
Charges for Services (includes commissions due to general fund) (324,900) 1.35%
Other Revenues 65,600 23.77%
Total Revenues 17,428,449 0.29%
2015B
udgetPresentation
19
Department/Office
2015
Operating
Expenditures Only
% Incr/Decr from
2014
Operating
Expenditures Only
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Fire - Administration 1,764,025 34.91% 6,390,225 -2.70%
Fire - Fighting 0 - 9,967,100 1.35%
Fire - Fleet Maint 635,500 9.47% 837,700 4.80%
Fire - Emerg Mgmt Svc 107,600 6.96% 178,300 0.62%
Addition to Fire Fund Reserves - 55,124 100.00%
Total Expenditures 2,507,125 26.07% 17,428,449 0.29%
REVENUESProjected
EXPENDITURESSame Service
*Current Millage Rate with estimated 2014 Tax Digest
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
20/52
FIRE FUNDBUDGET SUMMARY
Fire Fund Expenditures(Same Service)
$ 17,373,325
Addition to Fund Balance 55,124
Fire Fund Revenues (Projected) $ 17,428,449
BALANCE $ 0
201
5B
udgetPresentation
20
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
21/52
LOCAL INSURANCE PREM TAX FUND
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Insurance Premium Tax 8,200,000 9.33%
Other Revenues 10,300 5.10%
Transfer from General Fund 701,490 -37.98%
Total Revenues 8,911,790 3.14%
2015B
udgetPresentation
21
Department/Office
2015
Operating
Expenditures Only
% Incr/Decr from
2014
Operating
Expenditures Only
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Roads & Bridges 2,067,100 21.35% 5,319,890 10.78%
General Engineering 382,300 -12.90% 1,911,100 -3.14%
Traffic Engineering 295,400 -1.53% 486,600 -1.58%
Stormwater 443,300 11.27% 1,194,200 -12.90%
Total Expenditures 3,188,100 12.23% 8,911,790 3.14%
REVENUESProjected
EXPENDITURESSame Service
GRANT FUND
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
22/52
GRANT FUNDBUDGET SUMMARY
Grant Fund Expenditures
Juvenile Court - CJCC 58,000
Juvenile Court - GOCF 85,100
Public Trans - DIAL A RIDE 587,600
Sheriff's Office - HEAT 185,400
Sheriff's Office - SCAAP 23,000
Sheriff's Office - VOCA 50,900
Roads & Bridges GLM16 1,561,600
Senior Center - SENIOR CENTER 644,700
Victim's Witness - VOCA 88,900
EMA - PPA 105,400
DUI Court CJCC 21,000
Drug Court - CJCC 120,700
Mental Health Court 77,800
State Court Drug Court 77,800
Total Grant Fund Expenditures $ 3,657,900
Grant Fund Revenues
Grant Revenues 2,831,700
Transfers from Other Funds (County Match) 826,200
Grant Fund Revenues (Projected) $ 3,657,900
201
5B
udgetPresentation
22
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
23/52
SPECIAL REVENUE FUNDS2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Total Revenues 5,811,100 4.00%201
5B
udgetPresentation
23
Department/Office
2015
Operating
Expenditure Only
% Incr/Decr from
2014
Operating
Expenditures Only
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Victim's Assistance 26,900 11.62% 427,100 16.22%
Drug Abuse Treatment & Education 541,500 202.00% 588,100 228.00%
E911 767,400 -22.28% 3,966,900 -4.03%
Sheriff - Drug Seizure 292,100 0.00% 292,100 0.00%
DA Seizure 6,000 100.00% 6,000 100%
Law Library 163,400 0.00% 187,900 -0.11%
D.U.I. Court 0 -100% 0 -100%
Juv. Ct. Supervision 78,000 0.00% 78,000 0.00%
Hotel/Motel Tax 265,000 0.00% 265,000 0.00%
Total Expenditures 2,140,300 3.00% 5,811,100 4.00%
REVENUESProjected
EXPENDITURESSame Service
WATER AND SEWER
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
24/52
WATER AND SEWER2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Total Revenues 54,817,500 10.72%
201
5B
udgetPresentation
24
Department/Office
2015
Operating
Expenditures Only
% Incr/Decr from
2014
Operating
Expenditures Only
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Commercial Services 482,700 19.57% 1,277,300 8.75%
Engineering 1,659,800 17.38% 3,012,200 3.01%
Maintenance 595,600 22.00% 3,914,585 0.07%
Water 1,031,000 1.98% 1,031,000 1.98%
Sewer 2,711,400 12.31% 2,711,400 12.31%
Meter Reading 56,700 14.55% 423,900 -17.98%
Water Treatment 4,605,600 4.25% 4,605,600 3.87%
Waste Water Treatment 4,179,800 3.70% 4,359,400 0.07%
General Operations 11,063,000 11.78% 12,820,300 8.92%Subtotal 26,385,600 -6.53% 34,155,685 5.30%
Depreciation (noncash item) 13,200,000 10.00% 13,200,000 10.00%
Addition to Net Position 0 - 3,239,315 362.79%
Payments Other Debt 0 - 192,500 100%
Bond Principal 4,030,000 3.33% 4,030,000 3.33%
Total Expenditures 43,808,100 8.9% 54,817,500 10.72%
REVENUESProjected
EXPENDITURESSame Service
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
25/52
SOLID WASTE AND RECYCLING
2015Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Total Revenues 1,948,600 13.03%
Department/Office
2015
Operating
Expenditures Only
% Incr/Decr from
2014
Operating
Expenditures Only
2015
Preliminary Budget
Total
% Incr/Decr from
2014
Budget Total
Solid Waste 261,900 2.11% 1,325,100 -23.13%
Transfer to General Fund 0 - 500,000 0.00%
Addition to Net Position 0 - 123,500 -24.55%
Total Expenditures 261,900 2.11% 1,948,600 13.03%
REVENUESProjected
EXPENDITURESSame Service
201
5B
udgetPresentation
25
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
26/52
201
5B
udgetPresentation
26
2015
Preliminary Budget Total
Taxes** $ 7,734,334
Charges for services (215,100)
Other Revenues 34,655
Use of Bond Fund Balance 2,000,869
Total Revenues $ 10,235,454
BONDS*
2015
Preliminary Budget Total
Total Expenditure Budget $ 10,235,454
REVENUESProjected
EXPENDITURESRequested
*Debt Service for 2008, 2012 & 2013 Bonds
**Current Millage Rate with estimated 2014 Tax Digest
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
27/52
2015 Preliminary Budget
201
5B
udgetPresentation
27
CAPITAL
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
28/52
CAPITALGENERAL FUND
(Same Service)
201
5B
udgetPresentation
28
DEPARTMENTOPTION/
PURPOSETYPE TOTAL CAPITAL ITEMS
Juvenile CourtReplace (2) Desktops, (2) VIQ
Continuum SoftwareComputer Equipment and Software
35,751
IS&TReplace Microsoft Exchange
ServerComputer Equipment and Software
133,200
GISrdc PROGRAM FOR Lidar
informationComputer Equipment
70,000
GIS (2) Lieca GPS Equipment Computer Equipment34,000
GIS Replace (2) Desktop, (2) Laptop Computer Equipment7,734
Public Facilities Building Renovation Buildings300,000
Tax AssessorReplace Unit #8020 with 2015
Ford F150'Vehicles
17,000
Sheriff Admin. Replace (142) Desktops Computer Software148,390
Sheriff Admin. Replace (56) Vehicles Vehicles 2,340,328
CAPITAL
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
29/52
CAPITALGENERAL FUND
(Same Service)
201
5B
udgetPresentation
29
DEPARTMENTOPTION/
PURPOSE TYPE TOTAL CAPITAL ITEMS
Parks & Rec.
Maintenance
Replace (2) Units #710,713, 2015
Ford F150sVehicles
$34,000
Parks & Rec.
Maintenance
Replace (Unit #725 with a 2015
New Holland TC 45Machinery and Equipment
20,000
Parks & Rec.
Maintenance
Replace (3) Units #743, 744, 789
with a 2015 Zero-Turn Mower 72"Machinery and Equipment
27,000
Parks & Rec.
Maintenance
Replace (2) Units #793, #7108
with a 2015 John Deere Utility
Vehicle
Machinery and Equipment14,000
Parks & Rec.
Maintenance
Replace (2) Unit #7168 and #799
with a 2015 John Deere Field DragMachinery and Equipment
28,000
Parks & Rec. Outdoor
Division
Replace (5) Desktop, Platter
PrinterComputer Software
4,050
Parks & Rec. Lake
Division
Replace (1) Unit #754 with a 2015
John Deere GatorVehicles
6,836
Total General Fund Capital Items $3,220,289
CAPITAL n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
30/52
CAPITALSPECIAL REVENUE FUNDS
(Same Service)
201
5B
udgetPresentation
30
DEPARTMENTOPTION/
PURPOSETYPE TOTAL CAPITAL ITEMS
Engineering - Roads &
Bridges
Replace (1) Unit #2657 with a
2015 Ford F-150 Crew CabVehicles 28,000
Engineering - Roads &
Bridges
Replace (1) Unit #2664 with a
2015 Ford F-250 Crew CabVehicles 32,000
Engineering - Roads &
Bridges
Replace (1) Bushog Unit #26763
with an Alamo RX72 Heavy Duty Vehicles 5,495
Engineering - Roads &
Bridges
Replace (1) Bushhog Unit #26512
with an Alamo RX72 Heavy DutyVehicles 5,495
Engineering - Roads &
Bridges
Replace (1) Mowing Tractor Unit
#26205 with a New Holland
TS6.125 4WD with 22' Alamo
Machete
Vehicles 120,000
Engineering - Roads &
Bridges
Replace (1) Tractor Unit #26203
with a Kubota L5240HST-3
Compact Tractor 44PTO HP
Vehicles 30,000
Engineering - Gen.
Engineering
Replace (1) unit #2511 with a Ford
F-150 4x4Vehicles 24,800
Subtotal Engineering 245,790
CAPITAL n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
31/52
CAPITALSPECIAL REVENUE FUNDS
(Same Service)
201
5B
udgetPresentation
31
DEPARTMENT
OPTION/
PURPOSE TYPE TOTAL CAPITAL ITEMS
Fire Replace Fit Test Machine Machinery and Equipment 8,500
FireReplace (1) Unit #9044 with a
2015 Ford ExpeditionVehicles 35,000
FireReplace (1) Unit #9045 with a
2015 Ford Expedition
Vehicles 35,000
Fire Desktop, (4) Laptop, (4) Printer Computer Equipment 6,837
Subtotal Fire 85,337
Total Special Revenue Fund Capital
Items331,127
n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
32/52
CAPITALENTERPRISE FUNDS
(Same Service)
201
5B
udgetPresentation
32
DEPARTMENTOPTION/
PURPOSETYPE TOTAL CAPITAL ITEMS
Commercial Services Cogsdale/W&S Software Computer Software 15,000
Water Maintenance Sewer Camera System Machinery and Equipment 89,098
Water MaintenanceReplace (4) Units #24115,
24117, 24119, 24112Vehicles 176,751
Water MaintenanceReplace (3) Units #24107,
24110, 2416
Vehicles 63,884
Water Maintenance Replace (1) Unit # 24102 Vehicles 24,350
Water - General Operations
New Connections for Water
and Sewer System, Meter
Replacement Program
Site Improvement 1,000,000
Subtotal Water & Sewer 1,459,942
Solid Waste & RecyclingReplace motor oil collection
containersMachinery and Equipment 9,000
Solid Waste & Recycling Replace Desktop Computer Equipment 1,050
Subtotal Solid Waste &
Recycling10,050
Total Enterprise Fund Capital
Items 1,379,133
n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
33/52
2015 Preliminary Budget
201
5B
udgetPresentation
33
NEW BUDGET ITEMS n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
34/52
NEW BUDGET ITEMSGENERAL FUND
(Requested)
201
5B
udgetPresentation
34
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
Superior Court(3) Increase Superior Court
Judge SupplementSalaries and Benefits 40,369
-40,369
Court Administration(1) Court Technology Program
Coordinator
Salaries and Benefits and
Operating Expenses93,756
-93,756
State Court Judge (2) State Court Judges Salaries and Benefits 28,124-
28,124
Solicitor-General (1) Solicitor-General Salaries and Benefits 10,355
-
10,355
Juvenile Court (1) Juvenile Court Judge Salaries and Benefits 13,322-
13,322
Juvenile Court(1) Juvenile Court Counselor, (1)
Cell Phone
Salaries and Benefits and
Operating Expenses55,991
-55,991
Juvenile Court
FivePoint Solutions Software
(prorated between 6 courts) Operating Expenses 1,500 - 1,500
NEW BUDGET ITEMS n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
35/52
NEW BUDGET ITEMSGENERAL FUND
(Requested)
201
5B
udgetPresentation
35
DEPARTMENT OPTION/PURPOSE
TYPE TOTAL NEWBUDGET ITEMS
SAVINGS/DECREASE
NET EFFECT TOGENERAL FUND
Magistrate Court (2) PT Magistrate JudgeSalaries and Benefits and
Operating Expenses76,742
-76,742
Indigent Defense
Reclass (1) Administrative
Specialist Senior toAdministrative Assistant
Salaries and Benefits 5,519 - 5,519
Indigent Defense
Reclass (1) Indigent Defense
Assistant PT to Indigent Defense
Assistant FT
Salaries and Benefits 19,658-
19,658
Probate Court(1) Deputy Clerk, (1) Desk Phone,
Data drop, (1) DesktopSalaries and Benefits 23,052
-23,052
Probate CourtProbate Courtroom Facility
ModificationsCapital 150,000
-150,000
Probate Court
(7) Desktop, (4) Barcode Printer,
(9) Laser Printer, (7) Desk Phone,
Receptionist Phone, (2) Scanner
Operating Expenses 15,175-
15,175
Probate Court (3) Copier Lease Operating Expenses 2,300-
2,300
NEW BUDGET ITEMS n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
36/52
NEW BUDGET ITEMSGENERAL FUND
(Requested)
201
5B
udgetPresentation
36
DEPARTMENTOPTION/
PURPOSE
TYPETOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
Voter Registration(2) Board of Registrations and
Elections Board MembersSalaries and Benefits 1,722
-1,722
Voter Registration
Increase pay for (2) Board of
Registrations and Elections
Board Members
Salaries and Benefits 3,014-
3,014
IS&T (1) Systems Administrator Salaries and Benefits 68,210-
68,210
IS&T Additional Network Storage Capital 60,212-
60,212
IS&T Electronic Agendas Capital 30,000-
30,000
IS&T
DR/Back Site Expansion -
Required
(4 - VMWARE License, 4 -VMSRM License, Enterasys
Core Switch, 4 - Qlogic Cards,
4 - Dell R815 Servers,
VMWARE vSphere
Implementation, VMWARE
SRM Update, Veeam
Implementation)
Capital 300,000-
300,000
GIS
Reclass (1) GIS analyst to GIS
Specialist (Public Safety) Salaries and Benefits 5,518 - 5,518
NEW BUDGET ITEMS n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
37/52
NEW BUDGET ITEMSGENERAL FUND
(Requested)
2015B
udgetPresentatio
37
DEPARTMENT OPTION/PURPOSE
TYPE TOTAL NEWBUDGET ITEMS
SAVINGS/DECREASE
NET EFFECT TOGENERAL FUND
Tax Assessor
Software Maintenance
Agreement, Software
Maintenance, (16) Tablet
Operating Expenses and
Capital136,000
-136,000
Tax Assessor
(1) Personal Property Auditor
II, Desktop, Data Drop, Desk
Phone
Salaries and Benefits and
Operating Expenses52,637
-52,637
Tax Assessor
(1) Property Appraiser II, New
Ford F150, Desktop, Data
Drop, Desk Phone, Tablet
Salaries and Benefits,
Operating Expenses, and
Capital
72,137-
72,137
Tax Assessor
(1) Administrative Specialist,
Desktop, Data Drop, Desk
Phone
Salaries and Benefits, and
Operating Expenses46,118
-46,118
Communications Multi-function Copy unit Operating Expenses 3,600-
3,600
Communications 24/7 Streaming TV Forsyth Operating Expenses 2,500 - 2,500
NEW BUDGET ITEMS n
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
38/52
NEW BUDGET ITEMSGENERAL FUND
(Requested)
2015B
udgetPresentatio
38
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
Public FacilitiesCompliant with ADA
RequirementsCapital 10,000
-10,000
Public Facilities (1) Tradesworker Salaries and Benefits 46,132-
46,132
Public Facilities (1) Tradesworker Salaries and Benefits 46,132-
46,132
Plan. & Dev. Admin.
(1) Administrative Specialist,
Furniture and Fixtures,Desktop, Printer, Scanner, Desk
Phone, Data Drop
Salaries and Benefits andOperating Expenses
46,818-
46,818
Plan. & Dev. Admin. Replace Govern Software Capital 400,000-
400,000
Plan. & Dev. Inspections(1) Administrative Specialist,
Desktop, Telephone
Salaries and Benefits,
Operating Expenses, and
Capital
49,088-
49,088
Plan. & Dev. Inspections
(2) Building Inspector,
Furniture and Fixtures, (2) Ford
F150, (2) Data Drop, (2)
Laptop, (2) Desk Phone,
Cellphone, Air Card
Salaries and Benefits,
Operating Expenses, and
Capital
163,462-
163,462
Plan. & Dev. Business
Licenses
Reclass (1) Administrative
Technician to AdministrativeSpecialist
Salaries and Benefits 1,380 - 1,380
NEW BUDGET ITEMS on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
39/52
NEW BUDGET ITEMSGENERAL FUND
(Requested)
2015B
udgetPresentatio
39
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
Senior Services
(2) Reclass Senior
Services Specialist PT to
FT, (1) Senior Services
Specialist, (2) Senior
Services Team Leader, (2)
Van Driver, (6) Cubicles,
(6) Desk Chairs, Gasoline
Salaries and Benefits and
Operating Expenses302,475
-302,475
Parks & Rec. Administration
Reclass (1) Administrative
Supervisor toRecreation/Athletic/Outd
oor/ Administrative
Manager
Salaries and Benefits and
Operating Expenses17,419
-17,419
Parks & Rec. Maintenance (1) Crew Leader Salaries and Benefits 48,892-
48,892
Parks & Rec. MaintenanceMaintenance Shop,
Storage BinCapital 220,000
-220,000
Parks & Rec. Outdoor Division(1) 2015 John Deere
Gator Capital 6,800 - 6,800
Parks & Rec. Lake Division
Reclass (1) Parks
Maintenance Worker to
Crew Leader
Salaries and Benefits 6,899-
6,899
LibraryRestoration of Service
HoursOperating Expenses 85,900
-85,900
Library (1) IT Trainer Operating Expenses 50,900-
50,900
Total General Fund NewBudget Items
2,819,828-
2,819,828
NEW BUDGET ITEMS on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
40/52
NEW BUDGET ITEMSSPECIAL REVENUE FUNDS
(Requested)
2015B
udgetPresentatio
40
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
Engineering - Roads & Bridges (3) Equipment OperatorIII
Salaries and Benefits, andOperating Expenses
139,595 - 139,595
Engineering - Roads & Bridges
(1) Case HP40 Cold
Planer, (1) Case 84" Pick-
up Broom, (1) US Jetting
USJ 4025-600 Gallon
Platform Series, (1)
Wacker Neuson RT82
Trench Roller
Capital 115,477 - 115,477
Engineering - Roads & Bridges
Reclass (1) Right of Way
Coordinator to Right of
Way Supervisor
Salaries and Benefits 6,900 - 6,900
Engineering - Storm WaterStream Restoration - GA
DNR Section 319h GrantCapital 470,000 (282,000) 188,000
Juvenile Court Juvenile Drug Court Grant Grant 50,225 (50,225) -
Juvenile Court SMART Program Grant Operating Expenses 125,000 (125,000) -
Victim/Witness Assistance
(2) Phone, (2) Data Drop,
Television, Comcast Cable
Subscription
Operating Expenses 1,090 - 1,090
NEW BUDGET ITEMS on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
41/52
NEW BUDGET ITEMSSPECIAL REVENUE FUNDS
(Requested)
2015B
udgetPresentatio
41
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
D.A.T.E. Fund(1) Accountability Courts
Assistant
Salaries and Benefits, and
Operating Expenses 66,574 - 66,574
District Attorney(1) Assistant District
Attorney
Salaries and Benefits, and
Operating Expenses 74,340- 74,340
Fire Dept. Admin.
Reclass (1) Administrative
Specialist to Administrative
Specialist Senior
Salaries and Benefits2,759
- 2,759
Fire Dept. Admin.Reclass (1) Administrative
Specialist Senior to
Administrative Assistant
Salaries and Benefits5,519
- 5,519
Fire Dept. Admin.
(1) Plans Reviewer, (1)
Desktop, (1) Data Drop, (1)
Desk Phone
Salaries and Benefits, and
Operating Expenses 57,656- 57,656
Fire Dept. Admin.
(1) Fire Instructor, (1) 2015
Ford SUV, (1) Desktop, (1)
Data Drop, (1) Desk Phone
Salaries and Benefits,
Operating Expenses, and
Capital102,315
- 102,315
Fire Dept. Admin.
(1) Fire Inspector, (1) 2015
Ford Truck Crew Cab, (1)
Desktop, (1) Data Drop, (1)
Desk Phone
Salaries and Benefits,
Operating Expenses, and
Capital91,276
- 91,276
Fire Dept. Admin. (1) Amkus Pump Capital5,800
- 5,800
Fire Dept. Admin. (4) Generator Capital240,000
- 240,000
Fire Dept. Admin. (9) Lucas CPR Machine Capital135,000
- 135,000
NEW BUDGET ITEMS on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
42/52
NEW BUDGET ITEMSSPECIAL REVENUE FUNDS (Requested)
2015B
udgetPresentatio
42
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
GENERAL FUND
Fire Dept. Admin.Rescue Jack Space Saver 4
SystemCapital 5,900 - 5,900
Fire Dept. Admin. Gas Amkus Mini Pump Capital 10,000 - 10,000
Fire Dept. Admin. (9) Thermal Camera Capital 76,500 - 76,500
Fire Dept. Admin.Forcible Entry Simulator
(Door)Capital 12,000 - 12,000
Fire Dept. Admin.(1) 2015 Pierce Arrow XT
Pumper,Station 6Capital 650,000 - 650,000
Fire Dept. Fire Fighting
(12) Firefighter/EMT, Station
6
Salaries and Benefits, and
Operating Expenses 685,931 - 685,931
Fire Dept. Fire Fighting(3) Fire Lieutenants , Station
6Salaries and Benefits 179,794 - 179,794
Fire Dept. Admin.(1) Desktop, (1) Data Drop,
(1) PhoneOperating Expenses 1,365 - 1,365
Fire Dept. Admin.
(11) Laptop, (11) Vehicle
Docking Stations, (11) Power
Adapter
Operating Expenses 31,834 - 31,834
Fire Dept. Admin. (1) 2015 Ford SUV Capital 35,000 - 35,000
Fire Dept. Fire Fighting
(51) Reclass Firefighter
EMT/Paramedic to Fire
Apparatus Operator
Salaries and Benefits 211,096 - 211,096
Subtotal Fire 2,539,745
Total Special Revenue New
Budget Items 3,449,351 (457,225) 2,992,126
NEW BUDGET ITEMS on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
43/52
NEW BUDGET ITEMSINTERNAL SERVICE FUNDS
(Requested)
2015B
udgetPresentatio
43
DEPARTMENTOPTION/
PURPOSE TYPETOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
INTERNALSERVICE FUND
Risk Management
(1) Training and Safety
Coordinator, Laptop, Cell
Phone, Desk Phone, Data
Drop
Salaries and Benefits, and
Operating Expenses57,231 - 57,231
Fleet Maintenance (1) Administrative SupervisorSalaries and Benefits, and
Operating Expenses56,291 - 56,291
Total Internal Service Fund
New Budget Items113,522 - 113,522
NEW BUDGET ITEMS on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
44/52
NEW BUDGET ITEMSENTERPRISE FUNDS (Requested)
2015B
udgetPresentatio
44
DEPARTMENTOPTION/
PURPOSETYPE
TOTAL NEW
BUDGET ITEMS
SAVINGS/
DECREASE
NET EFFECT TO
ENTERPRISE
FUND
W & S - Customer Service
(1) Accountant II, Office
Supplies, Desktop, Desk Phone,
Data Drop
Salaries and Benefits, and
Operating Expenses58,238 - 58,238
W & S - Customer Service Computer Software Capital 75,000 - 75,000
W & S - Customer Service
AS7200 High Volume Scanner
with Integrated Mail Extraction
and MICR Reader and MavBridgeSoftware
Capital 195,000 - 195,000
W & S - Engineering
(1) Construction Inspector,
Travel/Training, Small Tools, 2015
Ford F-150, Desktop, Laptop,
Desk Phone, Cell Phone, Verizon
Salaries and Benefits,
Operating Expenses, and
Capital
81,437 - 81,437
W & S - Engineering
(1) Project Manager, 2015 Ford
F-150, Desktop, Desk Phone, Cell
Phone, Verizon
Salaries and Benefits,
Operating Expenses, and
Capital
92,201 - 92,201
W & S - Engineering
(1) Utility Locator, Small Tools,
2015 Ford F-150, Laptop, Desk
Phone, Cell Phone, Verizon
Salaries and Benefits,
Operating Expenses, and
Capital
80,285 - 80,285
W & S - Engineering
(1) Water System Engineer,
Travel/Training, Desktop, Desk
Phone, Cell Phone, Verizon
Salaries and Benefits, and
Operating Expenses
83,891 - 83,891
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
45/52
on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
46/52
2015 Preliminary Budget
2015B
udgetPresentatio
46
NET TAX DIGEST on
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
47/52
NET TAX DIGESTTotal taxable value of real & personal property of the county
Current Year and Five Year History of Levy
0.00
2.00
4.00
6.00
8.00
10.00
2009 2010 2011 2012 2013
8.9478.626 8.218 8.036 8.283
2015B
udgetPresentati
47
Billions
on
MILLAGE RATE
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
48/52
20
15B
udgetPresentati
48
MILLAGE RATEHistory for Forsyth County (Maintenance & Operations)
Year M&O
1990 3.300
1995 3.100
2000 2.000
2001 2.980
2002 2.980
2003 4.300
2004 4.184
2005 4.000
2006 3.834
2007 3.834
2008 3.834
2009 3.834
2010 4.734
2011 4.812*
2012 4.812
2013 4.812
0
0.5
1
1.5
2
2.5
3
3.5
4
4.5
5
*In 2011, the bond millage rate was lowered which offset M&O increase
ion
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
49/52
MILLAGE RATEFor
2014Budget
For
2015Budget
Net Maintenance & Operations (M&O) Millage 4.812 Mills -- Mills
Fire District 1.975 --
GO Bonds .869 --
Total County 7.656 Mills -- Mills
School M&O 16.300 --
School Bonds 2.418 --
Total School 18.718 Mills -- Mills
Total State (state decreased by .05 mills) .150 .100
Total Millage Rate 26.54 Mills -- Mills
20
15B
udgetPresentati
49
ion
REGIONAL MILLAGE RATES 2013
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
50/52
20
15B
udgetPresentat
50
REGIONAL MILLAGE RATES - 2013(M&O and Fire)
0
5
10
15
20
25
2013M&OandFire
ion
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
51/52
20
15B
udgetPresentat
51
NEXT STEPS AND SCHEDULEJune 2014 June 24
Discussions by the BOC on the preliminary budget at work session
July 2014 July 3
First and second public hearings on millage rate at 11 a.m. and 5 p.m.
July 17
Third public hearing on millage rate at 6 p.m.
BOC adopts millage rate at 7:00 p.m.
August 2014 August 1
Tax Digest due to Georgia Department of Revenue
September 2014 September 1-30
Continue work on Proposed BudgetOctober 2014 October 16
PublicHearing for the Proposed FY 2015 Budget at 6 p.m.
November 2014 November 6
Board of Commissioners adopt FY 2015 Budget
tion
8/12/2019 6.10.14 Work Session Presentation FY 2015 Preliminary Budget Presentation
52/52
20
15B
udgetPresentat
Top Related