Budget - FY 2006-2007 TOWN OF PROSPER,TEXAS ORDINANCE NO. 06-98
AN ORDINANCE OF THE TOWN OF PROSPER,TEXAS ADOPTING A BUDGET
AND APPROPRIATING RESOURCES FOR THE TOWN OF PROSPER,TEXAS FOR
THE FISCAL YEAR BUDGET BEGINNING OCTOBER 1, 2006 AND ENDING
SEPTEMBER 30, 2007; PROVIDING FOR REPEALING, SAVINGS AND
SEVERABILITY CLAUSES; PROVIDING FOR AN EFFECTIVE DATE OF THIS
ORDINANCE; AND PROVIDING FOR THE PUBLICATION OF THE CAPTION
HEREOF.
WHEREAS,pursuant to the laws of the State of Texas,the Mayor has submitted to the Town Council of
the Town of Prosper, Texas ("Town Council") the proposed budget of the revenues and expenditures for
conducting the affairs of Prosper and providing a complete financial plan for the fiscal year beginning October 1,
2006 and ending September 30,2007 and has filed the same with the Town Secretary(the"budget").A copy of
the budget is attached hereto as Exhibit"A"and incorporated herein for all purposes; and
WHEREAS,a public hearing was held by the Town Council on said budget on August 22,2006 at which
time said budget was fully considered, and interested taxpayers were given the opportunity to be heard by the
Town Council; and
WHEREAS,the Town Council has studied the budget and listened to the comments of the taxpayers at
the public hearing and has investigated and determined that adoption of the budget is in the best interest of the
Town; and
WHEREAS, the Town Council finds that all legal notices, hearings, procedures and publishing
requirements for the adoption of the budget have been performed or completed in the manner and form set forth
by law.
NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE TOWN OF
PROSPER, TEXAS;
SECTION 1: Findia 5.1ncoap tAaLed. The findings set forth above are incorporated into the body of
this Ordinance as if fully set forth herein.
SECTIONww2: A �11�t,ion mm�leu�e�t,. The proposed budget estimate of revenues and expenditures for
Prosper,attachedheretoas Exhibit"A",as submitted by the Mayor and appropriated by the Town Council for the
fiscal year beginning October 1,2006 and ending September 30,2007, is hereby approved and adopted.
SECTION 3: Al �l-%:L iiation of Funds. The sums below are hereby appropriated from the respective
funds for the payment of expenditures on behalf of Prosper as established in the approved budget:
General Fund $ 4,300,959
..............................._��...�_.. .. .-....._..._.................... ...a.a.a.a. ..
Water& Sewer Fund $ 3,046,653
Capital Projects Fund $19,422,738
............_..-.. ._.... _... ._...-..........................._.............
Interest& Sinking Fund $ 1,706,683
_. .....__ . _........_.. ................... .. ...
Special Revenues Fund $ 1,090,188
Page 1 of 2
E010N 4: Author ty.of mTown Administrator. Specific authority is hereby given to the Town
Administrator to transfer appropriations budgeted from one account classification or activity to another within
any individual department or activity; and, to transfer appropriations from designated appropriations to any
individual department or activity.
SECTION 5: nonIsl ejjeal ng Clatgs . All provisions of any ordinance in conflict with this
Ordinance are hereby repealed; but such repeal shall not abate any pending prosecution for violation of the
repealed Ordinance,nor shall the repeal prevent prosecution from being commenced for any violation if occurring
prior to the repeal of the Ordinance. Any remaining portions of conflicting ordinances shall remain in full force
and effect.
SECTION 6,: Sevcrabil'rty. Should any section, subsection, sentence, clause or phrase of this
Ordinance be declared unconstitutional or invalid by a court of competent jurisdiction,it is expressly provided
that any and all remaining portions of this Ordinance shall remain in full force and effect.Prosper hereby declares
that it would have passed this Ordinance, and each section, subsection, sentence, clause, or phrase thereof
irrespective of the fact that any one or more sections, subsections, sentences, clauses, or phrases be declared
unconstitutional or invalid.
SECTION 7: Effective Date. This Ordinance shall become effective from and after its adoption and
publication as required by law.
DULY PASSED AND APPROVED BY THE TOWN COUNCIL OF THE TOWN OF
PROSPER,TEXAS ON THIS 12th DAY OF SEPTEMBER,2006.
M,
IA 1S NISW, ,Mayor
ATTEST""0: "�.. * %1101ll
'V10
ATTHEW D. DENTON Town Secretary 1—;
�`0
40 a
�� o2l 20
Date o� Po�r�s�rtohlors Dallas Morning News—f ollin County FdtPrav
�....
Page 2 of 2
EXHIBIT A
s,
flwwwru¢uu,vvmwrrwau�w ,rfum, ,��i �/ l iJ��i//�i��fJ
r
r
N
r
P
F--.e
ADOPTED BUDGET
FY 200 2007
October 1, 2006 - September 30, 2007
r 1�
FY 2006-2007
PlTOWN OF , Budget
� S P E R
General Information on the Town of Prosper
The Town of Prosper is located on the northern edge of the Dallas Metroplex and is bordered by
U.S. 380 and the City of Frisco to the south, F.M. 1461 and the City of Celina to the north, F.M.
2478 (Custer Road) and the City of McKinney to the east, and F.M. 1385 and unincorporated
areas of Denton County to the west. Two major Dallas area north-south thoroughfares, S.H. 289
(Preston Road) and the future extension of the Dallas North Tollway, bisect the Town. Evidenced
by the neighboring cities of Frisco and McKinney, two of the fastest growing cities in the United
States, the Town of Prosper is on the verge of dramatic physical changes.
In 1975, the population of the Town of Prosper was 501. In January 2006, the North Central
Texas Council of Governments estimated the Town's population to be 5,235, an increase of 28%
from their January 2005 estimate of 4,098. The 28% growth rate makes Prosper the fastest
growing municipality (by percentage) in the four county region of Collin, Denton, Dallas, and
Tarrant counties. Using residential water connections, the Town estimates its population as of
August 1 to be approximately 5,800. With an inventory of lots within recently developed single-
family subdivisions available and a significant amount of additional single-family subdivisions
under construction, the Town's rapid population is expected continue.
At present, the Town of Prosper's water supply is provided by several water wells that produce up
to 1,160 gallons of water per minute or 1,670,400 gallons per day. The Town supplements its
well water with approximately 1,000,000 gallons per day of surface water purchased from the
North Texas Municipal Water District(NTMWD)and transported to the Town by the City of Frisco.
The primary water source of the NTMWD is Lake Lavon, located approximately 30 miles
southeast of the Town. The Town's water supply is stored in several ground storage and
elevated storage tanks comprising approximately 1,175,000 gallons of storage. The Town's
storage capacity will increase significantly with the completion of a 3,000,000 gallon ground
storage tank located near the northwest corner of the intersection of U.S. 380 and Custer Road
(F.M. 2478) in the spring of 2007. The approximate $8,500,000 cost of designing and
constructing the ground storage tank and associated pump station and water lines is being
absorbed by the Town's 2004 Bond. The cost of purchasing surface water in FY 2006-2007 is
projected to approach $500,000.
The Town of Prosper owns and operates a wastewater (sewer) treatment plant. While the
capacity of the plant is adequate for the Town and some additional population growth, the Town
has taken measures to plan for the additional capacity needed to serve the future population of
the Town by executing contracts with the NTMWD to provide wastewater services to the Town.
In accordance with the contracts, the NTMWD will construct a wastewater interceptor pipeline as
their next phase of the Upper East Fork Interceptor System. The line will extend from the Wilson
Creek Wastewater Treatment Plant south of U.S. 380 in McKinney to the Town. The pipeline will
provide wastewater service to the eastern one-third of the Town by allowing the Town to
discharge wastewater into the Wilson Creek plant. The annual cost to the Town over the next ten
years will range from $270,000 to $583,000 or an approximate average of $429,500 per year.
With the pipeline scheduled for completion in spring 2007, the Town will begin to incur
construction costs and treatment costs in the latter half of FY 2006-2007.
Town of Prosper FY 2006-2007 Budget
Page 1 of 8
The Town Council and Staff
The Town of Prosper is a general law municipality and operates under an Aldermanic (or Mayor-
Council)form of government. The mayor and five aldermen (Council members)of the Town are:
Charles Niswanger Mayor
Dave Turley Town Council— Place 1
Lisa Dritschler Town Council— Place 2
Kevin Drown Town Council — Place 3
Mike Wadsworth Town Council —Place 4
David Bristol Town Council—Place 5 and Mayor Pro Tem
The Mayor is the chief executive officer and budget officer of the Town, and is responsible for
ensuring that the laws and ordinances of the Town are properly enforced. The Town employs a
Town Administrator to assist the Mayor with his/her duties by managing the daily activities of the
Town and to implement the policies established by the Town Council.
Due to the continued increase in the Town's population and the associated demand for and
expectation of services offered in other Dallas area municipalities, the Town's FY 2006-2007
proposed budget includes six new positions. The Town's current staff and the new positions are
categorized in the following eight areas. The new positions are listed in italics. Once the
positions are filled, the Town staff will consist of 46 positions.
Administration (5) Police(9)
Town Administrator Police Chief
Town Secretary Captain
Business/Finance Manager Four(4) Police Officers
Finance/Human Resources Clerk Two(2)Additional Police Officers
Assistant to the Town Administrator School Resources Officer
Public Works (9) Develooment Services (10)
Director of Public Works Dir of Dev Services/Town Engineer
Sewer Operator Town Planner
Water Operator Planner I
Utility/Construction Inspector Building Official
Streets Superintendent Senior Building Inspector
Maintenance Worker(Streets) Two (2) Building Inspectors
Maintenance Worker(Water/Sewer) One (1)Additional Building Inspector
Maintenance Worker(Water/Sewer) Code Enforcement Officer
Utility Billing Clerk Permit Technician
Fire(11) Parks (1)
Fire Chief Maintenance Worker
Three (3) Fire Captains
Six(6) Firefighters/ EMTs
Fire Marshal
Munici al Court (1)
Municipal Court Clerk
Town of Prosper FY 2006-2007 Budget
Page 2 of 8
The Budget Process and Schedule
Town staff began the process of preparing the FY 2006-2007 budget in May. Department Heads
submitted their proposed budgets for their departments to the Town Administrator in June.
Following review and revision of the proposed budgets by the Town Administrator, the Town
Council held budget work sessions on July 5 and 19. From these work sessions, the Town
Administrator derived the necessary information to prepare the final draft of the budget.
In accordance with State law, the Mayor filed the final draft of the budget with the Town Secretary
to allow the public the ability to review the budget prior to the required public hearing on the
budget held on Tuesday, August 22. The Town Council is scheduled to take final action on the
budget and tax rate on Tuesday, September 12.
The FY 2006-2007 Proposed Budget
The Town's budget is organized into funds. The following is information regarding the revenues
and expenditures of each fund:
Interest and Sinking Fund
The Interest and Sinking (I & S or Debt Service) Fund is financed by property taxes and is used to
pay the principal, interest, and related costs on the Town's long-term liabilities. Debt to be
financed by property tax collections includes:
Debt Type Original Debt Purpose
Amount
Series 1996 $805,000 Elevated storage tank and water line
Certificates of Obliqation
Series 1998 $800,000 Sewer plant improvements and
Certificates of Obligation construction and replacement of sewer
lines
Series 2001 $2,510,000 Water and sewer improvements and new
Certificates of Obligation" Central Fire Station
Series 2002 $217,260 Ambulance
Tax Notes
Series 2003 $325,000 Fire truck
Tax Notes
Series 2004 $10,500,000 Water and sewer improvements, Town
Certificates of Obligation facilities, and land acquisition
Series 2006 $12,000,000 Water, sewer, and street improvements;
Certificates of Obliqation Town facilities; and land acquisition
*A portion of the Series 2001 Certificates of Obligation is financed by the Water and Sewer Fund
To support the Town's debt, the I&S portion of the Town's FY 2006-2007 tax rate is proposed to
be 31.4268 cents per $100 of assessed value of taxable property. Using this I&S rate, the
Town's overall tax rate becomes 49.8817 cents per $100 of assessed value of taxable property
as the Town's M&O rate of 18.4549 cents per $100 of assessed value of taxable property
remains constant. In comparison, the Town's 2004 tax rate was 47.97 following the issuance of
the Series 2004 Certificates of Obligation. Last year, the Town Council reduced the tax rate to
40.5385. The Town's Tax Assessor/Collector has calculated the Town's 2006 effective tax rate to
Town of Prosper FY 2006-2007 Budget
Page 3 of 8
be 34.2241 cents and the adjusted rollback rate to be 51.9958 cents per $100 of assessed value
of taxable property.
General Fund
The General Fund is the operating fund of the Town. All general tax revenues and other receipts
that are not restricted by law or contractual agreement to some other fund are accounted for in
this fund. Departments operating in the General Fund include Administration/Communications,
Building Inspections, Fire, Municipal Court, Parks and Recreation, Planning, Police, and Streets.
Revenues
The following revenue sources of the General Fund should be noted:
Sales Tax — Although it is anticipated that new retail and commercial development will
contribute to a modest increase in the Town's sales tax revenues, revenue from sales tax is
being projected for FY 2006-2007 at a rate equal to the monthly average of the last 12
months. Since a sizeable percentage of the Town's tax base in derived from the building
industry (batch plants, lumber, and landscaping), this conservative projection is made to
protect the Town from an unfortunate scenario in which activity in the building industry were
to decline.
Permit Fees — Revenues projected from permit fees are based on FY 2005-2006 end of year
revenue projections. In addition, the fees of pending projects were also considered.
Property Tax — The Town's maintenance and operations (M & O) portion of the tax rate is
proposed to be 18.4549 cents per $100 of assessed value of taxable property, the same
M&O rate as last year.
The following chart provides a comparison of Collin County cities and their FY 2005-2006 tax
rates.
Tax2005 2006 2005 f
Jurisdiction M &O II &S 'Total
ALLEN 0 376240 0.182760 0.559000
ANN..,, I,
A n....... .. ......n 0.525000 .._.. ,.M.
0.525000
UE RIDGE 0.569974 0.569974 `
CELINA0.450355 0.289645 0.740000
! DALLAS 0.741700
...
FAIRVIEW 0.151310 0.193690 0.345000
FARMERSVILE 0.448390 0.097615 0.546005
FRISCO .,... 0.2211721 0.223172 0.4"4"
444893
JOSEPHINE 447184 0 44718... ... �.0 . . ,...., . .
.. 4
LAV ON 0.414500 0.414500
LOWRY CROSSING 10.229777 0.229777
LUCAS 0'.243510"[0.13309'0 J 0'."376600
0
.....� ..._ �. .., J
Town of Prosper FY 2006-2007 Budget
Page 4 of 8
0. 89 8 0.588000
PROSPER �'O'.'184549 10220836 0,405385
SACHSE 0.481157 10.077162 �0.558319
WYLIE 0.561947 0.695000
One should note that three ofthe five largest cities in Collin County, /Uhm (55.9). Frisco
(44.4893). McKinney(58.8), Plano (4N5.35). and Richardson (52.516). had 2005 tax rates that
exceeded SO cents per $100 of assessed value of taxable property. The two cities with the
largest retail and commercial tax bases, Plano and Frisco, had 2005 tax rates inthe 46cent
range. The neighboring city of Celina (74.0) and the fast growing cities of Anna (52.5) and
Melissa (52.U) also had tax rates that exceeded SOcents in20O5.
The Collin County Central Appraisal District indicated that the average single family home
price in Prosper for the 2005 year was $355.321. Using Prooper'o tax rate of 0.405385. last
year's taxes on an average priced home in Prosper were $1.035.03. In 2004. taxes on an
average priced home ($242.3O4) inProsper were $1.1G2.33. When atax rate ofO.4Q8O17io
applied to the current average home price of$280,800, taxes calculate to be $1.400.08.
Expenditures
The following are some of the expenditures proposed to be financed by the General Fund:
° Building |nopector — VVith the continued residential growth of the Tovvn, an additional
Building Inspector will benecessary.
* Police Officer — National averages for cities for the number of police officers per 1.000
inhabitants range from just over 1.5 to just over 3.0 with the average in some
geographical areas being as low ao 1.2. Having six police officers and a population of
approximately 5,800, Prosper has approximately 1.1 officers per 1.800 persons. Two
additional officers will raise the average to between 1.3 and 1.4 and increase the number
of hours during which more than one officer would be patrolling the community. The
budget includes the addition of two police officers — one to be added in October and one
tobeadded inApril.
� P|anner — The number of meetings with persons interested in developing in Pruope,, the
number ofzoning and development plans submitted to the Tnwn, and the number of
special projects has generated the need for additional personnel in the Planning area.
Town ofProsper Fvu000'uoo7Budget
• Finance Clerk — The work associated with general accounting, payroll, budget
administration, and accounts payable has created the need to add personnel in the
Finance area. By having another person on staff in the Finance area, the
Finance/Business Manager will be afforded with additional time to implement improved
internal controls. It should be noted that the Town's auditor recommended the additional
of Finance personnel in his last report to the Town.
• Fire Marshal — A Fire Marshal would be employed by the Town on Monday through
Friday during regular working hours. The Fire Marshal would be responsible for making
routine fire inspections and would review fire sprinkler plans which are currently reviewed
by a third party. The Fire Marshal would also be charged with coordinating the Town's
emergency management efforts.
The City of Frisco currently provides dispatch services to the Town of Prosper. However, the City
of Frisco wishes to discontinue this service for Prosper to allow Frisco to focus on providing the
service exclusively to their citizens. With the need to transition away from the City of Frisco's
dispatch services, one of the very few options available to the Town is for the Town to provide
dispatch services internally. While the Town Council has not authorized the hiring of a Dispatch
Manager, the General Fund does include funds to allow for the hiring of a Dispatch Manager in
mid-2007. However, the hiring of the position will require the Town Council to approve a budget
amendment.
Capital Project Fund
The Capital Project Fund is used to account for the acquisition or construction of capital facilities
being financed from General Obligation or Certificate of Obligation Bond proceeds or transfers
from other funds. The Capital Project Fund finances improvements to Town facilities, streets,
water, sewer, and parks improvements through the Series 2004 and Series 2006 Bond Funds.
The Town is in various stages of several projects funded by the Series 2004 Certificates of
Obligation. A sewer project involving a series of lift stations, gravity lines, and force mains has
been completed. The design of a three million gallon ground water storage tank, a pump station,
and water lines to receive and distribute water from the NTMWD was completed last year and
construction commenced earlier this summer. Through the purchase of the existing building
located at 121 West Broadway Street, the Town was able to defer the construction of a municipal
building. The remaining 2004 Bond Funds are planned to be used for a number of pending
expenditures, including potential facility improvements, site acquisition for elevated water towers,
and contributions towards upsizing several development driven water or sewer lines.
The 2006 Bond Fund will be used to;
• Construct and improve the Town's water system, including the construction of an
elevated water storage tank and water distribution lines;
• Acquire, construct and equip municipal park improvements and open space;
• Construct and improve roads and streets in the Town and related infrastructure;
• Extend, construct and improve the Town's sewer system;
• Acquire land and interests in land as may be required in connection with the purposes
described above; and/or
• Pay legal, fiscal, engineering and architectural fees in connection with these projects.
More specifically, it is anticipated that the projects funded by the bond will include the design and
construction of a 1.5 million gallon elevated storage tank and associated water lines with an
estimated cost of$6,173,000 and land acquisition for a large community park at the approximate
cost of$3,041,500. Another infrastructure project that the Town Council may wish to consider is
the improvement of Prosper Trail to a four lane divided thoroughfare from Preston Road to
Coleman Street to complete an improved linkage from Preston Road to the Dallas North Tollway
extension. The estimated cost of this project is $2,800,000.
Town of Prosper FY 2006-2007 Budget
Page 6 of 8
Water and Sewer Fund
The Water and Sewer Fund is used to finance water and sewer system operations and the
collection and disposal of solid waste. These services to the general public are funded on a user-
charge basis.
Revenues
The following revenue sources of the Water and Sewer Fund include:
• Water and Sewer Initiation Fees
• Water, Sewer, and Solid Waste Fees
Expenditures
The following are some of the expenditures proposed to be financed by the Water and Sewer
Fund:
• NTMWD Water Fees and Sewer Fees — With the anticipated completion of the ground
storage tank and pump station near Custer Road and US 380 and the completion of the
NTMWD's Prosper/McKinney sewer line in the spring of 2007, the Town will begin to
pay the NTMWD for treated water and wastewater treatment. Although the Town will be
purchasing additional water from the NTMWD, the cost for water purchases is projected
to decrease slightly because the Town will no longer be paying the City of Frisco for
water transportation fees.
• AMR (automatic meter reading) System — Funds are included in the Water and Sewer
Fund to begin implementation of the AMR system. Anticipating the implementation of
an AMR system and that the AMR system will reduce the amount of time that the Public
Works employees spend reading meters, no new personnel were included in the budget
of the Public Works department.
Special Revenues (Impact Fees and Park Fees) Fund
The Special Revenues Fund includes water, sewer, and thoroughfare impact fees and park
improvement and dedication fees. Based on local and State legislation, the Town is restricted on
how the fees and revenue may be utilized. The water, sewer, and thoroughfare impact fees and
park improvement and dedication fees are to be used for the specific improvement that the fees
were collected and are not to be used for any other use. Revenue from these fees is difficult to
project for several reasons. First, park fees are tied directly to the final acceptance of projects
and it is somewhat difficult to predict when projects that generate these fees will be commence
and when they will be completed. Next, impact fees are not collected with all building permits
because some fees were previously waived as compensation for infrastructure that was
constructed by the developer or the fees are collected and then reimbursed for the same reason.
Finally, some fees that are projected to be collected may actually be waived and applied as
compensation towards the construction of infrastructure, acquisition of a park, or completion of
park improvements by a developer. Because these fees are so variable, the Town does not
heavily rely on funding projects by fees not already collected. However, it is certainly appropriate
to use fees that have already been collected. Should projections hold true, water and sewer
impact fees will be used to participate in the upsizing of water and sewer lines constructed with
pending development projects. In addition, the Town has secured a commitment from Collin
County to participate in the cost of improving East First Street (C.R. 79)from Coit Road to Custer
Road. This project will be funded by thoroughfare impact fees.
Town of Prosper FY 2006-2007 Budget
Page 7 of 8
Economic Development Corporation Fund
The Economic Development Corporation Fund is financed by a '/2 cent State sales tax. The use
of these funds is restricted by State law to specific economic development purposes.
Revenues
As mentioned above, the Economic Development Corporation Fund derives its revenues from a
'/2 cent State sales tax. Revenues for the FY 2006-2007 budget are based on collections of
$41,000 per month resulting in projected receipts of$500,000 for the new budget year, exclusive
of estimated interest revenue of$20,000.
Expenditures
Projected expenditures for FY 2006-2007 total $324,834 compared to $279,290 in the FY 2005-
2006 budget. The FY 2006-2007 budget does not reflect any specific 4A-authorized projects for
land, buildings, equipment or targeted infrastructure improvements. The Economic Development
Corporation will request budget amendments as individual projects are identified or incentive
requests are considered.
Summary
As a rapidly growing community, Prosper must extend its infrastructure of water, sewer, and
streets to underserved commercial areas in order to attract and service retail, commercial and
office developments that will diversify the Town' s tax base. In addition, the Town must employ a
staff that can continue to provide existing services while striving to meet the demand for new and
enhanced services. Currently, Prosper is in the process of transitioning its water and wastewater
services from self-sufficient delivery and treatment systems to the NTMWD, a regional source of
surface water and wastewater treatment. These changes are expensive, but necessary. Just as
past Town Councils have faced the challenges of a growing community, future Councils and
Town and EDC staff will continue to strive to meet the demand for new and enhanced services for
the Town's residents.
Questions regarding the FY 2006-2007 budget may be directed to Town Hall at(972) 346-2640.
Town of Prosper FY 2006-2007 Budget
Page 8 of 8
up
CD F
PV
TOWN ORGANIZATIONAL C T
Citizens of Prosper
Mayor and Town Council
Boards and Committees Town Administrator
Economic Development
Comoralio Administration Dept.
Parks and Recreation TownSecretary/
C rrp�Yktee C imrrrta Yceions
Planning&Zoning
Cop��ntYss����� Finance/Business
Board of Ady Constr Board Fire Department
of,Aooeals
Youth Advisory Board Police Department
Municipal Court
Development Services
Planning(Parks
Building Inspections
Town Engineer
Public Works Department
Town Attorney Municipal Judge
1007
P4
F
F'Y 2006 2007
ADOPTED BUDGET
SUMMARIES
e
� ro
�Mwm-wl .
October 1, 2006 - September 30, 2007
IISPER
Town of Prosper
Fiscal Year 2006 - 2007
Adopted Budget
CONSOLIDATED STATEMENT
A B C D
Projected Adopted
Actual 2004 Budgeted Year End Budget
2005 2005-2006 2005-2006 2006-2007
GENERAL FUND
REVENUES 3,617,125 3,497,306 3,687,653 4,358,791
EXPENDITURES 2,977„586 3,424,393 3,551,447 4,300,959
NET REVENUES OVER (UNDER) EXPENDI5391 77,9131 1376,206 7,832
WATER/SEWER FUND
REVENUES 2,266,330 2,445,397 3,035,625 3,265,665
EXPENDITURES 1,97'5,444 2,198,872 2,031,988 3,046,653
NET REVENUES OVER (UNDER) EXPENDITOREq 20,996 246,5231 1,303,6371 219,012
DEBT SERVICE FUND
REVENUES 955,092 902,126 915,926 1,791,055
EXPENDITURES 1,301,050 835,321 1,065,321 1,706,683
ET REVENUES OVER(UNDER EXPENDITURE (345,958)1 66,805 (149,095) 84,372
CAPITAL PROJECTS FUND
REVENUES 254,853 230,000 12,320,000 165,500
EXPENDITURES 40,172 9,130,400 1,273,940 19,422,738
NET REVER099 OVER ('IJMER) EXPENDITUREq 214,681 1 (8,9()0,400)1 11,U46,0601 (19,257,238)
SPECIAL REVENUE FUND
REVENUES 1,140,030 1,396,900 998,765 1,815,744
EXPENDITURES 101„754 851,350 816,579 1,090,188
NET REVENUES O ER (UNDER) EXE DITURE 1,039',276 545,555 182,186 7 25,556
ECONOMIC DEVELOPMENT CORP.
REVENUES 481,764 436,150 490,000 520,000
EXPENDITURES 162,381 279,290 279,292 324,944
NET R "VENUES OVER (UNDER) E PENDIT-1'R31 156,860 210,7081 195,056
Town of Prosper
u a r OF' Fiscal Year 2006-2007
111) S 1 R Summary of Revenues
- By Department
Adopted
Account FY 04/05 FY 05/06 FY 05/06 FY 06/07
Description Actual Budget Projected Budget
General Fund
Administration $ 2,450,903 $ 2,518,320 $ 2,565,302 $ 3,237,121
Police $ 204,479 $ 46,175 $ 46,300 $ 50,700
Court $ 93,075 $ 95,450 $ 95,450 $ 105,200
Fire $ 266,221 $ 272,354 $ 272,354 $ 157,000
Streets $ - $ $ - $ -
Parks/Recreation $ $ $ $
Communication $ - $ - $ - $ -
Inspections $ 517,809 $ 532,907 $ 679,547 $ 742,740
Planning $ 84,528 $ 60,100 $ 57,000 $ 66,000
General Fund Totals $ 3,617,016 $ 3,525,306 $ 3,715,953 $ 4,358,761
Water&Sewer Fund $ 2,266,330 $ 2,445,397 $ 3,035,625 $ 3,265,665
Interest&Sinking Fund $ 955,092 $ 902,126 $ 915,926 $ 1,791,055
Special Revenue Fund
Park Dedication Fees $ 115,112 $ 300,000 $ - $ 255,000
Park Improvement Fees $ 211,550 $ 294,200 $ 155 $ 352,000
Water Impact Fees $ 345,272 $ 289,800 $ 415,000 $ 419,696
Wastewater Impact Fees $ 248,945 $ 250,050 $ 311,460 $ 363,648
Thoroughfare Impact Fees $ 219,151 $ 262,850 $ 272,150 $ 425,400
Special Revenue Fund Totals $ 1,140,030 $ 1,396,900 $ 998,765 $ 1,815,744
Capital Projects Fund
Series 2004 Bond $ 254,853 $ 230,000 $ 320,000 $ 100,000
Series 2006 Bond $ - $ - $ 12,000,000 $ 65,500
Capital Projects Fund Totals $ 254,853 $ 230,000 $ 12,320,000 $ 165,500
Totals $ 8,233,321 $ 8,499,729 $ 20,986,269 $ 11,396,724
EDC Fund $ 481,764 $ 436,150 $ 490,000 $ 520,000
Totals $ 8,715,085 $ 8,935,879 $ 21,476,269 $ 11,916,724
Town of Prosper
FY 2006 - 2007 Budget
Consolidated Fund Revenue Summary
Special Revenue
15%
Interest&Sinking
15% �,„ Capital Projects
1% EDC
4%
Water&Sewer
27% General Fund
38%
I' SPER,
Town ofProsper
TO N OF Fiscal Year 2006-2007
Summary of Expenditures
By Department
Adopted
Account FY 04/05 FY 05/06 FY 05/06 FY 06/07
Description Actual Budget Projected Budget
General Fund
Administration $ 821,555 $ 636,260 $ 656,981 $ 776,744
Police $ 750,021 $ 817,438 $ 758,190 $ 992,987
Court $ 46,650 $ 100,709 $ 115,557 $ 111,467
Fire $ 814,313 $ 1,040,282 $ 1,053,515 $ 1,264,264
Streets $ 174,193 $ 285,033 $ 360,948 $ 339,341
Parks/Recreation $ 26,259 $ 44,773 $ 51,473 $ 86,418
Communication $ 11,060 $ 24,861 $ 24,861 $ 22,016
Inspections $ 213,378 $ 305,783 $ 340,982 $ 494,213
Planning $ 120,158 $ 169,253 $ 188,940 $ 213,509
General Fund Totals $ 2,977,587 $ 3,424,393 $ 3,551,447 $ 4,300,959
Water&Sewer Fund $ 1,975,444 $ 2,198,872 $ 2,031,988 $ 3,046,653
Interest&Sinking Fund $ 1,301,050 $ 835,321 $ 1,065,321 $ 1,706,683
Special Revenue Fund
Park Dedication Fees $ 6,738 $ $ - $
Park Improvement Fees $ $ 81,000 $ 20,700 $ -
Water Impact Fees $ - $ 275,000 $ 256,840 $ 796,888
Wastewater Impact Fees $ 47,508 $ 75,000 $ 269,520 $ -
Thoroughfare Impact Fees $ 47,508 $ 420,350 $ 269,519 $ 293,300
Special Revenue Fund Totals $ 101,754 $ 851,350 $ 816,579 $ 1,090,188
Capital Projects Fund
Series 2004 Bond $ 40,172 $ 9,130,400 $ 1,273,940 $ 7,357,238
Series 2006 Bond $ - $ $ - $ 12,065,500
Capital Projects Fund Totals $ 40,172 $ 9,130,400 $ 1,273,940 $ 19,422,738
Totals $ 6,396,007 $ 16,440,336 $ 8,739,274 $ 29,567,221
EDC Fund $ 162,381 $ 279.290 $ 279,292 $ 324,944
Totals $ 6,558,388 $ 16,719,626 $ 9,018,566 $ 29,892,165
Town of Prosper
FY 2006 - 2007 Budget
Consolidated Fund Expenditure Summary
Capital Projects
65%
EDC
1%
Special Revenue I Water&Sewer General Fund
4% Interest &Sinking 10 /°
° 14
6% /°
..... iii\
ADOPTEDI opF -f> F.,
F:Y 2006 - 2007
GENERALFUND
y
elm 0 Is
i
j
October 1, 2006 - September 30, 2007
Town of Prosper
FY 2006 - 2007 Budget
General Fund
Revenue Sources
Fines,warrants and
Charges for services seizures
4% 2%
Contributions
y Inv Inc
f /
Licenses,fees,and % Miscellaneous/r ,---- �%
permits Property Tax
26% r
4Y
Franchise Fees ,,
5% ","—Sales Tax
37%
Town of Prosper
FY 2006 - 2007 Budget
General Fund Revenues
by
Department
Administration
74%
Police
......... 1%
Court
Planning Inspections Fire 2%
2% 17% 4%
Town of Prosper
FY 2006 - 2007 Budget
General Fund Expenditure
Communication
1% Inspections
11% Planning
Parks/Recreation % Administration
2% 5� 18%
Streets
r
Fire Police
29% 23%
Court
3%
Town of Prosper
w C.,) T FY 2006-2007 Town Budget
General Fund Summary
Fund Balance/Reserves
Adopted
Account FY 04/05 FY 05/016 FY 05/06 FY 06/07
Description Actual Budget Projected Budget
GENERAL FUND
REVENUES
Taxes:
Property $ 620,846 $ 756,795 $ 756,995 $1,050,041
Sales $1,407,444 $ 1,362,125 $ 1,362,125 $1,603,800
Franchise $ 206,493 $ 139,500 $ 148,882 $ 202,980
Licenses,fees,and permits $ 738,810 $ 840,582 $ 928,847 $1,148,740
Charges for services $ 244,695 $ 259,754 $ 259,754 $ 172,000
Grants $ 101,364 $ $ $
Investment Income $ 27,383 $ 14,550 $ 40,150 $ 43,200
Fines,warrants and seizures $ 92,889 $ 95,300 $ 95,300 $ 105,000
Contributions $ 69,279 $ 26,600 $ 26,600 $ 30,000
Miscellaneous $ 62,922 $ 2,100 $ 69,000 $ 3,000
Total Revenues $3,572,125 $ 3,497,306 $ 3,687,653 $4,358,761
EXPENDITURES
Current:
General Government $ 524,433 $ 661,121 $ 681,842 $ 796,780
Police Department $ 622,915 $ 837,704 $ 793,303 $1,005,119
Fire Department $ 719,799 $ 986,069 $ 999,302 $1,178,914
Streets $ 164,643 $ 274,283 $ 350,198 $ 339,341
Parks and Recreation $ 26,259 $ 44,773 $ 51,473 $ 86,418
Inspections $ 177,652 $ 287,798 $ 307,148 $ 476,149
Planning $ 115,868 $ 169,253 $ 188,440 $ 211,709
Capital Outlay $ 525,149 $ 163,392 $ 179,741 $ 206,529
Total Expenses $2,876,718 $ 3,424,393 $ 3,551,447 $4,300,959
Excess/(If..)of c.A) $ 695,407 $ 72,913 $ 136,206 $ 57,802
OTHER FINANCING SOURCES(USES)
Capital Leases $ 45,000 $ - $ _ $
Transfers(out) $ (100,366) $ $ $
Transfer Out for Debt Service $ - $ $
Total Other Financing Sources(uses) $ (55,869) $ - $ $
Net change in fund balances $ 639,538 $ 72,913 $ 136,206 $ 57,802
Fund Balance,beginning(as stated) $1,181,170 $ 1,820,708 $ 1,820,708 $1,956,914
Fund Balance,ending $1,820,708 $ 1,893,621 $ 1,956,914 $2,014,717
16%Reserve Calculation:
Less Restricted Funds-Contributions
Police&Fire Donations-Utility (59,562) $ (64,000) $ (64,000) $ (70,500)
Escrow for sideways, etc (57,044) $ (224,.000) $ (224,000) $ (224,000)
Court Security Fund-May,2005 (3,114) $ (4x744) $ (4,744) $ (2,944)
Balance of Unrestricted Funds $1,700,989 $ 1,600,878 $ 1,664,171 $1,717,273
16% Reserve $ 460,275 $ 547,903 $ 568,231 $ 688,153
Amount over/(under) Reserve $1,240,714 $ 1,052,975 $ 1,095,939 $1,029,119
Actual Reserve% 59.13% 46.75% 46.86% 39.93%
Ad Valorem Taxes
General Fund Debt Service
Total Market Value $ 551,363,655 $ 551,363,655
Tax Rate Per$100 0.184549 0.314268
Tax Collections $ 1,017,536 $ 1,732,760
Tax Collections-Freeze $ 26,305 $ 44,795
Total Tax Collections $ 1,043,841 $ 1,777,555
One Cent Equals $ 56,562 $ 56,562
37% 63%
Tax Rate Distribution
FY 2006-2007
Debt Service General Fund
63% ago! 37%
PER $100 VALUATION
2005/2006 2005/2006
General Fund Tax Rate (M &O) 0.184549 0.184549
Debt Serice Tax Rate ( I & S) 0.220836 0.314268
Total Tax Rate 0.405385 0.498817
ADMINISTRATION/COMMUNICATION
�,
y
to
p�"'�17��r1p� ��f�ir �Y �U � � � � � ✓ %y�� "fir � � '�;;a�j/j
.,,,i�,��i��r���r���r0
Town Administrator
Douulas Mousel
Assistant to the Town Administrator'
Sara Thetford
Town Secretary
Communications Finance/Business Manager
Matthew Deuton Ron Sutler
Accounts Payable/Finance Clerk
Karen Gill
Utility Billing Clerk
Revenue & Expense Summar
rojecte op e
Actual 2004- Budgeted Year End Budget
2005 1 2005-2006 2005-2006 2006-2007
I'Revenues 2,460,913 2,518„320 2,656,302 3,237,1 1
Expenditures 832,615 66 ,121 681,842 798,760
Town of Prosper
Departmental Budget
O W N 0�° Fiscal Year, 2006-2007
�` 7
Summary of Revenue
Fund: GENERAL FUND 10 Department: ADMINISTRATION 10
A B C D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4030 Miscellaneous $ 284 $ - $ $ -
4035 3%Construction Insp Fees 122,551 204,000 150,000 295,000
4060 NSF Fees - - 300 300
4105 Tax Revenue- Delinquent 3,224 2,000 2,000 2,000
4110 Tax Revenue- Current 611,286 750,795 750,795 1,043,841
4115 Penalty & Interest 6,336 4,000 4,200 4,200
4120 Sales Tax- Gen. Fund 1,407,444 1,360,585 1,360,585 1,602,000
4130 Mixed Beverage Sales Tax - 1,540 1,540 1,800
4140 Franchise Fee- Electric 135,841 104,500 104,500 143,200
4150 Franchise Fee-Telephone 16,765 14,800 14,800 24,180
4160 Franchise Fee- Gas 19,459 18,000 26,682 30,000
4180 Franchise Fee- Other 34,428 100 - -
4190 Franchise Fee-Cable - 2,100 2,900 5,600
4200 T-Mobile -$1500/month x 12 - 18,000 18,000 18,000
4205 Panaband -$1500/month x 12 - 18,000 18,000 18,000
4215 Annexation Fees 3,560 2,000 2,500 2,500
4218 Administrative Fees-EDC - 1,500 1,500 1,500
4610 Interest Income 27,087 14,400 40,000 43,000
4910 Other Revenues 14,489 2,000 67,000 2,000
4915 Escrow 48,149 - - -
4995 Transferin
Totals $ 2,450,903 $ 2,518,320 $ 2,565,302 $ 3,237,121
Town of Prosper
Departmental Budget
)WN OF Fiscal Year, 2006-2007
• ° s Summary of Expenditures
Fund: GENERAL FUND 10 Department: AI0N 41STRATI,ON 10
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5110 Salaries &Wages $ 167,327 $ 230,106 $ 230,106 $ 275,201
5115 Salaries-Overtime 87 400 400 400
5120 Salaries- Leave Time - - 4,242
5140 Salaries - Longevity 925 1,725 1,725 1,875
5145 Social Security Expense 10,305 14,374 14,679 17,204
5150 Medicare Expense 2,441 3,362 3,433 4,023
5155 SUTA Expense 503 1,080 1,080 1,350
5160 Health Insurance 12,462 16,001 16,001 22,167
5165 Dental - 1,462 1,462 1,996
5170 Life Insurance/A D & D - 135 562 225
5173 AD & D - 27 100
5175 TML Expense(Insurance) 56,257 75,300 97,055 115,700
5180 TMRS Expense 8,794 13,921 14,548 17,367
5185 Short/Long Term Disability 1,866 3,052 3,052 3,781
5190 Contract Labor 3,620 3,900 3,900 5,200
5191 Hiring Cost - 79 80
5193 Record Retention - 15,000 15,000 15,000
5210 Supplies 19,771 10,928 10,928 12,060
5212 Building Supplies - 1,800 1,800 2,100
5220 Office Equipment - 600 600 2,720
5230 Dues School Subscriptions 7,488 3,654 3,000 4,770
5240 Postage& Delivery 2,025 1,982 1,200 2,916
5250 Publications 7,647 870 870 875
5260 Advertising - - -
5270 Bank Charges 134 - 30 270
5280 Printing & Reproduction 4,836 2,708 1,800 2,380
5290 Miscellaneous 7,206 6,810 6,810 -
5310 Rental Expense 29,896 - 1,003 1,200
5312 Equipment Lease - - - -
5320 Repair& Maintenance 544 - - -
5325 Copier Lease - 9,220 6,000 7,200
5330 Copier Expense 100 100 300
5335 Radio/Vedio Repairs - - -
5340 Building Repairs - 1,000 500 5,000
5350 Vehicle Expense 3,750 6,750 6,750 6,750
5410 Professional Services 46,357 - - 20,000
5412 Audit Fees - 19,000 21,000 23,000
5414 Tax Fees - 13,485 13,485 15,860
5416 Engineering Fees - 41,000 41,000 21,000
Fund: GENERAL FUND 10 Department: ADMINISTRATION 10
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5418 IT Fees - 10,100 15,000 20,870
5430 Legal Fees 36,859 50,000 45,000 45,000
5435 Legal Notices/Filings - 7,500 5,000 7,200
5460 Election Expense 7,226 10,000 10,000 10,000
5480 Contracted Services 49,325 21,420 21,420 21,540
5520 Telephone 20,287 4,320 10,000 9,920
5521 Cell Phones - 3,600 2,500 3,600
5522 Pagers - 120 200 -
5524 Gas - 1,560 - -
5525 Electricity - 6,000 12,000 11,520
5530 Travel/Meals/Lodging Expense 5,826 2,860 2,860 6,710
5532 Entertainment - 200 200 5,000
5533 Mileage Expense - 2,334 2,000 4,100
5536 Training/Seminars - 11,935 5,000 9,060
5538 Training/Seminars- Council - 4,560 1,500 4,600
5600 Special Events - - - 5,675
6110 Capital Expenditures 200,371 - -
6140 Capital Expenditures-Equip 6,552 - 1,980
6160 Capital Expenditures-Vehicles - - - -
7142 Transfers to W/S $ 100,868
Totals $ 821,555 $ 636,260 $ 656,981 $ 776,744
Town of Prosper
Departmental Budget
5"N, t
Fiscal Year, 2006-2007 Summary of Expenditures
P11 'Fund: GENERAL FUND 10 Department: Communication 95
A B C D
Expenditures
Actual Budgeted Projected Adopted Budget
Account Expense FY Current Fiscal Expense Current for
Code Title of Account 2004-2005 Year 2005-2006 FY 2005-2006 FY 2006-2007
5190 Contract Labor $ - $ 4,800 $ 4,800 $ 4,800
5210 Supplies 2,251 1,916 1,916 1,916
5230 Dues School Subscriptions 920 415 415 -
5240 Postage& Delivery 250 1,500 1,500 1,250
5250 Publications 100 420 420 40
5265 Promotional Expense - 2,500 2,500 2,500
5280 Printing & Reproduction 6,325 11,360 11,360 10,170
5290 Miscellaneous - 310 310 -
5530 Travel/Meals/Lodging Expense 823 945 945 845
5536 Training/Seminars - 695 695 495
6140 Capital Expenditures-Equip 390 - - -
Totals $ 11,060 $ 24,861 $ 24,861 $ 22,016
P'OL C JCO1 T
Poli7ar
Kirk
CoDLIgh�oot
Am
Police Captain
Gary McHone
School Resources
Police Officer Police Officer Police Officer ED �Ijl Officer
Robert Golden Paul Norris Michael Goodman Jason Baxter
Revenue & Expense Summary
rojec a opte
Actual Budgeted Year End Budget
2004-2005 2005-2006 2005-2006 2006-2007
Revenues 297,5541 141,625 141,750 1 155,000
B peinditulres 706„671 1 916„147 ""''873,,747,1 1,104„454
. .., Town of Prosper
�" Departmental Budget
F 0.'" 1 �F, Fiscal Year, 2006-2007
°, Summary of Revenue
Fund: GENERAL FUND 10 Department: Police 20
A B C D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4030 Miscellaneous $ - $ - $ - $ -
4230 Other Permits 5,900 - - -
4440 Accident Reports 200 100 200 200
4450 Alarm Permits - 4,075 4,100 5,500
4510 Grants 100,000 - - -
4520 Resource Officer Reimb. - 28,000 28,000 30,000
4530 Contributions 53,379 14,000 14,000 15,000
4910 Other Revenues - - - -
4920 Lease/Purchase Proceeds 45,000 -
Totals $ 204,479 $ 46,175 $ 46,300 $ 50,700
Town of Prosper
Departmental Budget
° Fiscal Year, 2006-2007
" !" - Summary of Expenditures
Fund: GENERAL FUND 10 Department: Police 20
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5110 Salaries &Wages $ 306,368 $ 315,602 $ 310,560 $ 422,970
5115 Salaries -Overtime 24,698 20,000 25,950 17,500
5120 Salaries- Leave - 1,450 -
5140 Salaries - Longevity 5,000 5,475 5,475 5,750
5145 Social Security Expense 20,830 21,147 20,924 27,666
5150 Medicare Expense 4,871 4,946 4,894 6,470
5155 SUTA Expense 1,378 1,890 398 2,430
5160 Health Insurance 29,763 29,869 27,176 37,684
5165 Dental - 2,729 2,432 3,394
5170 Life Insurance 6,914 252 1,348 383
5171 Life Insurance Supplemental - 13,800 8,229 9,819
5173 AD & D - 50 244
5180 TMRS Expense 17,466 20,056 22,848 27,894
5185 Short/Long Term Disability 3,334 4,502 2,092 5,673
5190 Contract Labor 1,160 1,920 1,920 5,520
5191 Hiring Cost - 250 1,580
5192 Physical & Psychological - - 850 3,400
5205 Contribution Expense 8,365 12,500 19,000 15,000
5210 Supplies 29,651 8,150 8,150 9,300
5212 Building Supplies - 2,500 2,100 2,525
5214 Tactical Supplies - 2,350 2,350 800
5215 Ammunition - 3,500 3,500 5,500
5220 Office Equipment - - - 800
5230 Dues and Subscriptions 8,105 1,500 1,300 2,500
5240 Postage & Delivery 326 750 400 750
5250 Publications 900 700 700 1,225
5260 Advertising - - - 850
5265 Promotional Expense 2,250
5280 Printing & Reproduction 2,155 - 1,200 2,300
5290 Miscellaneous 1,236 4,100 4,100 -
5310 Rental Expense 4,342 7,900 8,650 9,620
5320 Repair & Maintenance 9,076 6,500 4,800 5,900
5325 Copier Lease - 2,100 1,900 3,000
5330 Copier Expense - 500 -
5340 Building Repairs - 500 500 1,000
Fund: GENERAL FUND 10 Department: P01'ice20
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code I Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5350 Vehicle Expense 27,851 18,795 18,000 20,000
5353 Gas/Grease/Oil/Inspections - 48,155 25,000 35,000
5400 Uniform Expense - 7,900 7,900 7,300
5410 Professional Services 8,007 750 950 1,500
5418 IT Fees - 6,000 6,000 10,750
5430 Legal Fees 2,166 2,500 2,500 3,500
5450 Dispatch Expense 37,332 92,000 64,000 92,750
5480 Contracted Services - 24,706 24,706 29,900
5520 Telephone 12,793 8,700 6,500 9,800
5521 Cell Phones - 6,000 3,500 5,000
5522 Pagers - 600 450 -
5524 Gas _ 900 450 900
5525 Electricity - 3,600 3,000 3,000
5530 Travel Expense 2,179 3,600 3,600 4,000
5533 Mileage Expense - 1,500 1,250 1,000
5335 Radio/Video Repairs - 3,250 3,250 6,250
5536 Training/Seminars 12,250 11,000 14,500
5600 Special Events - - 3,950
5630 Safety Equipment - - - 1,350
5640 Signs & Hardware - - - 1,750
6110 Capital Expenditures 17,710 18,500 18,500 3,725
6140 Capital Expenditures-Equip 28,574 14,000 14,000 18,200
6160 Capital Expenditures-Vehicles 127,472 47,944 47,944 77,410
Totals $ 750,021 $ 817,438 $ 758,190 $ 992,987
°° ti Town of Prosper
Departmental Budget
Fiscal Year, 2006-2007
Summary of Revenue
Fund: GENERAL FUND 10 Department: Court 70
A B C D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 1 2005-2006 FY 2006-2007
4410 Fines $ 92,889 $ 95,300 $ 95,300 $ 105,000
Security Fee
4610 Interest Income 186 150 150 200
4910 Other Revenues
4995 Transfer In
Totals $ 93,075 $ 95,450 $ 95,450 $ 105,200
Town of Prosper
Departmental Budget
"W N � Fiscal Year, 2006-2007
Summary of Expenditures
Fund: GENERAL FUND 10 Department: Court 70
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5110 Salaries &Wages $ - $ 35,671 $ 35,971 $ 38,930
5115 Salaries - Overtime - 3,500 5,028 800.00
5140 Salaries - Longevity 1,000 1,000 1,000
5145 Social Security Expense - 2,491 3,050 2,525
5150 Medicare Expense _ 582 714 591
5155 SUTA Expense - 270 100 270
5160 Health Insurance - 4,267 4,267 4,433
5165 Dental - 390 390 399
5170 Life Insurance - 36 122 45
5173 AD&D - 7 22 -
5180 TMRS Expense - 2,370 2,792 2,540
5185 Short/Long Term Disability - 526 526 133
5210 Supplies _ 5,000 5,000 3,000
5212 Building Supplies _ 550 550 600
5230 Due and Subscriptions - 150 150 350
5240 Postage & Delivery - 250 325 1,100
5250 Publications - 150 150 150
5270 Bank Charges 5 200 100 -
5280 Printing & Reproduction _ 2,500 2,500 1,500
5290 Miscellaneous - 250 250 -
5310 Rental Expense - - - -
5353 Gas/Oil/Inspections - -
5400 Uniform Expense - 300 300 300
5418 IT Fees - 1,200 1,200 1,500
5420 Municipal Court/Judge Fees 6,600 9,500 9,500 9,500
5425 State Fine Expense 40,045 25,000 37,000 38,000
5430 Legal Fees 1,500 1,500 1,000
5520 Telephone - 550 550 200
5530 Travel/Meals/Lodging Expense - 1,000 1,000 1,000
5533 Mileage Expense - 500 500 600
5536 Training/Seminars 1,000 1,000 1,000
6140 Capital Expenditures-Equip - - -
Totals $ 46,650 $ 100,709 $ 115,557 $ 111,467
F'IR'E
j
uP
Fire Chief
Ronnie Tucker
A ShIR B Shift C Shift
Fire Captain Fire Captain- Fire Captain
Technology Fire Operations EMS
Todd Stone Stuart Curtis Smith
Blasingame
Flreflghter/ Firefighter/ Firefighter/ "
Paramedic Paramedic Flreflghter/ Paramedic Flreflghter/ Flreflghter/
Dwayne Nowell Paramedic Scott Dlllberto Paramedic Paramedic
Jason Graham Y
Heath Harris '.:Eric Morgan Scott Himes
Revenue & Expense Summary
rojece op e
Actual Budgeted Year End Budget
2004-2005 2005-2006 1 2005-2006 1 2006-2007
Revenues 11266,224 1 272,3541 272„054 157,000
Ex endit.ures 814,313 1 1,040,282 1 1,053,515 1 1,264,264
Town of Prosper
" Departmental Budget
� ` 0 P Fiscal Year, 2006-2007
Summary of Revenue
Fund: GENERAL FUND 10 Department: Fire 30
A B C D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4030 Miscellaneous $ - $ - $ $
4230 Other Permits 4,462 - - -
4310 Charges for Services 243,595 251,754 251,754 134,000
4315 Fire Inspections 850 4,000 4,000 4,000
4410 Fines - - -
4425 Collin Co. Fire Association - 4,000 4,000 4,000
4440 Accident Reports 50 - - -
4510 Grants 1,364 - - -
4530 Contributions 15,900 12,600 12,600 15,000
4610 Interest Income - -
4910 Other Revenues - _ -
Totals $ 266,221 $ 272,354 $ 272,354 $ 157,000
ISPERTown of Prosper
Departmental Budget
9 YV N 0 F Fiscal Year, 2006-2007
Summary of Expenditures
Fund: GENERAL FUND 10 Department: Fire 30
A B C D
Expenditures
Actual Budgeted Projected Adopted Budget
Account Expense FY Current Fiscal Expense Current for
Code Title of Account 2004-2005 Year 2005-2006 FY 2005-2006 FY 2006-2007
5110 Salaries&Wages $ 329,598 $ 461,584 $ 461,584 $ 539,732
5115 Salaries-Overtime 85,187 112,908 112,908 112,908
5120 Salaries- Leve Time - - 2,533 -
5140 Salaries -Longevity 5,800 7,300 7,300 6,975
5145 Social Security Expense 25,955 36,071 36,071 40,896
5150 Medicare Expense 6,070 8,436 8,436 9,564
5155 SUTA Expense 1,546 3,780 3,780 4,320
5160 Health Insurance 28,035 38,403 38,403 44,334
5165 Dental - 3,509 3,509 3,992
5170 Life Insurance 5,815 324 324 450
5171 Life Insurance Supplement - 7,566 7,566 7,566
5173 AD&D 65 65
5180 TMRS Expense 18,802 34,757 34,757 41,253
5185 Short/Long Term Disability 3,604 6,547 6,547 6,022
5190 Contract Labor 2,177 2,220 2,220 2,320
5191 Hiring Cost - 200 200 200
5193 Record Retention 240 240 240
5194 Fire Dept Annual Phy&Health Screening - 11,823 11,823 16,200
5205 Contribution Expenses 3,826 6,500 6,500 8,500
5210 Supplies 38,704 8,000 8,000 11,000
5212 Building Supplies 4,200 4,200 4,700
5220 Office Equipment - 1,500 1,500 1,500
5230 Dues and Subscriptions 16,665 1,315 1,315 1,790
5240 Postage&Delivery 151 500 500 500
5250 Publications - 250 250 250
5260 Advertising - - 500
5280 Printing &Reproduction - 500 500 500
5290 Miscellaneous 26,393 2,750 2,750
5291 Volunteer Firemen Expense - - -
5320 Repair& Maintenance 14,456 12,400 12,400 18,400
5325 Copier Lease - - -
5330 Copier Expense 250 250 250
5335 Radio/Video Repairs 11,700 11,700 21,450
5340 Building Repairs - 3,000 3,000 13,750
5350 Vehicle Expense 13,315 6,000 6,000 9,650
5353 Gas/Grease/Oil/Inspections - 18,245 18,245 20,350
5400 Uniform Expense - 5,500 5,500 8,000
5410 Professional Services 5,259 - 15,000
5430 Legal Fees - - - -
5440 EMS Expense 49,819 63,508 63,508 75,610
5450 Dispatch Expense 7,408 11,238 11,238 11,140
Fund: GENERAL FUND 10 Department: Fire 30
A B C D
Expenditures
Actual Budgeted Projected Adopted Budget
Account Expense FY Current Fiscal Expense Current for
Code Title of Account 2004-2005 Year 2005-2006 FY 2005-2006 FY 2006-2007
5465 Public Relations -
5480 Contracted Services 39 17,730 17,730 28,660
5520 Telephone 29,877 3,300 5,400 5,720
5521 Cell Phones - 4,500 4,500 4,500
5522 Pagers - 1,800 1,800 1,800
5523 Water -
5524 Gas - 6,000 6,000 6,000
5525 Electricity - 14,400 23,000 24,000
5530 Travel Expense 197 1,000 1,000 1,000
5533 Mileage Expense 55 1,500 1,500 1,500
5536 Training/Seminars - 9,000 9,000 9,000
5555 Fire Insurance Expense 1,045 - -
5610 Fire Fighting Equipment 11,500 11,500 12,670
5630 Safety Equipment 22,250 22,250 24,250
6110 Capital Expenditures - -
6140 Capital Expenditures-Equip 94,514 54,213 54,213 17,250
6160 Capital Expenditures-Vehicles - - µ 68,100
Totals $ 814,313 $ 1,040,282 $ 1,053,515 $ 1,264,264
STREETS
Public Works Manager
h
IV VV �� III III
- wq •µ Street Superintentlent ou .
.. Manuel Para
qui moumm�oo�
i'!6i8 i1u�fRP1Vi Vii ViM hRN.R II III
' I
m
MsIOW066o,Wdiker
Revenue & Expense Summary
r03ec d Adopted
Actual Budgeted Year EndBudget
2004-2005 2005-2006 20305-2006 2006-2007
Revenues -
Expenditures 174,193 1 265,033 1 360,048 330,341
Town of Prosper
Departmental Budget
�� If
c ��. �� Fiscal Year, 2006-2007
Summary of Expenditures
Fund: GENERAL FUND 10 Department: Streets 40
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 1 2005-2006 1 FY 2006-2007
5110 Salaries &Wages $ 55,005 $ 67,897 $ 67,897 $ 57,373
5115 Salaries-Overtime 6,761 5,800 5,800 5,000
5120 Salaries- Leave Time 1,531 -
5140 Salaries - Longevity 1,550 1,863 1,863 2,000
5145 Social Security Expense 3,921 4,325 4,325 3,991
5150 Medicare Expense 917 1,012 1,012 933
5155 SUTA Expense 286 675 675 540
5160 Health Insurance 8,494 10,667 10,667 8,867
5165 Dental - 975 975 798
5170 Life Insurance/AD & D - 90 210 90
5173 AD & D - 18 60 -
5180 TMRS Expense 3,216 4,108 4,108 4,009
5185 Short/Long Term Disability 653 911 911 788
5190 Contract Labor - - -
5191 Hiring Cost - 39 39 40
5210 Supplies 15,065 2,400 2,400 7,000
5290 Miscellaneous _ - - -
5320 Repair& Maintenance 43,277 - - 6,000
5350 Vehicle Expense 2,025 4,000 6,200 6,000
5353 Gas/Grease/Oil/Inspections _ 8,000 8,000 8,000
5400 Uniform Expense _ 1,000 1,000 1,400
5480 Contracted Services 102,250 150,000 128,000
5520 Telephone 23,474 - - 510
5521 Cell Phones - 2,828 600 2,000
5522 Pagers -
5525 Electricity - 20,000 40,000 40,000
5620 Tools & Equipment - 3,025 3,025 6,000
5630 Safety Equipment - 900 900 2,000
5640 Signs & Hardware 3,000 8,000 8,000
5650 Maintenance Materials _ 28,500 30,000 40,000
6110 Capital Expenditures 8,050 3,000 3,000
6140 Capital Expenditures-Equip 1,500 7,750 7,750 W.
6160 Capital Expenditures-Vehicles - - _ -
Totals $ 174,193 $ 285,033 $ 360,948 $ 339,341
PARKS & RECREATION
r,
° Public Works Manager
Parks Maintenance
Worker
Saul Benitez
i iul � i
9
� II
Expense Summary
Projected Adopted
Actual Budgeted Year End Budget
2004-2005 2005-2006 2005-2006 2006-2007
Revenues - I - I -
E pensditures 2.6,259 44,7731 51,4731 86,413
Town of Prosper
Departmental Budget
W,PO F Fiscal Year, 2006-2007
- D�� P E• . µ Summary of Expenditures
Fund: GENERAL FUND 10 Department: Parks 60
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5110 Salaries & Wages $ - $ 12,688 $ 12,688 $ 25,690
5115 Salaries - Overtime _ - - 3,000
5140 Salaries - Longevity _ 38 38 75
5145 Social Security Expense 789 789 1,783
5150 Medicare Expense - 185 185 417
5155 SUTA Expense 135 135 270
5160 Health Insurance _ 2,133 2,133 4,433
5165 Dental - 195 195 399
5170 Life Insurance/AD & D - 18 18 45
5173 AD&D - 4 4 -
5180 TMRS Expense 768 468 1,802
5185 Short/Long Term Disability - 170 170 353
5190 Contract Labor - - -
5210 Supplies - 150 150 150
5240 Postage & Delivery - - -
5280 Printing & Reproduction - 500 500 500
5290 Miscellaneous - - -
5320 Repair & Maintenance 3,433 8,000 8,000 9,000
5353 Gas/Oil/Grease/Inspection - - 3,000
5400 Uniforms 300
5480 Contracted Services 11,559 4,000 4,000 4,000
5520 Telephone - - - 900
5523 Water - - -
5525 Electricity 11,268 15,000 22,000 30,000
5630 Safety Equipment 300
6110 Capital Expenditures - - -
6140 Capital Expenditures-Equip - - - -
6160 Capital Expenditures-Vehicles - - - -
Totals $ 26,259 $ 44,773 $ 51,473 $ 86,418
INSPECTIONSMODE, ENFORCEMENT
tl
Director of Development
Services
E
Building Official
Bryan Ausenbaugh
ti
Assistant to the
Building Official Permit Technlcatlon
Trudy Lingren
rrrrrwrrrwrwwwp�ww
xxwwwwwxxxxxxwwwwrwwwwwwwwuuuuuumrwwrwr
Senior Building Inspector Code Enforcement Officer
Steve Freeman David Ledwitz
�rrrirrrrrr�srnwl
Building Inspector
Calvin Owens
Revenue & Expense Summary
Projected Adopted
Actual Budgeted Year End Budget
2004-2005 2005-2006 2005-2006 2006-2007
Revenues 517,809 532,007 679,547 ,1 742,740
Expenditure; 213,378 305,783 340,082 1 484,213
Town of Prosper
Departmental Budget
G`�� �N c,F Fiscal Year, 2006-2007
S.. VE R Summary of Revenues
Fund: GENERAL FUND 10 Department: Inspections Code Enforcement 80
A B C D
Revenue Projected
Budgeted Revenue Adopted
Account Actual Revenue Current Fiscal Current FY Budget for
Code Title of Account FY 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4030 Miscellaneous $ - $ - $ $
4210 Building Permits 506,349 501,807 554,000 606,630
4230 Other Permits 11,461 12,500 102,547 112,290
4240 Plumb/Elect/Mech. Permits - 6,000 6,500 7,120
4242 Re-inspection Fees 10,000 15,000 15,000
4245 Health Inspection Fees - 2,600 1,500 1,700
4910 Other Revenues - -
Totals $ 517,809 $ 532,907 $ 679,547 $ 742,740
Town of Prosper
Departmental Budget
I(' N `' Fiscal Year, 2006-2007
SPER Summary of Expenditures
Fund: GENERAL FUND 10 Department: Inspections 80
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005- 2005-2006 FY 2006-2007
5110 Salaries &Wages 113,853 177,961 193,562 290,968
5115 Salaries - Overtime 2,745 3,700 3,700 10,000
5140 Salaries - Longevity 425 1,250 1,075 2,325
5145 Social Security Expense 7,255 11,111 12,330 18,804
5150 Medicare Expense 1,697 2,599 2,884 4,398
5155 SUTA Expense 448 1,215 1,485 2,160
5160 Health Insurance 9,915 18,135 18,135 26,600
5165 Dental - 1,657 1,557 2,395
5170 Life Insurance/AD&D - 153 153 270
5173 AD & D - 31 31 -
5180 TMRS Expense 6,413 10,767 11,329 17,317
5185 Short/Long Term Disability 1,184 2,388 2,512 3,633
5190 Contract Labor 2,360 2,815 1,630 2,300
5191 Hiring Cost - 78 39 160
5210 Supplies 6,167 6,099 6,249 7,200
5212 Building Supplies - 480 480 480
5220 Office Equipment - 300 508 5,300
5230 Dues &Subscriptions 4,293 2,155 2,155 4,527
5240 Postage & Delivery 122 500 500 400
5250 Publications 100 300 300 550
5260 Advertising - 500 500 500
5270 Bank Charges - 200 200 200
5280 Printing & Reproduction 3,532 3,500 3,500 5,255
5290 Miscellaneous 844 250 250 -
5320 Repair & Maintenance 769 1,500 1,500 1,500
5340 Building Repairs - 1,410 1,720 5,000
5350 Vehicle Expense 4,258 2,000 2,000 1,500
5353 Gas/Grease/Oil/Inspections - 6,735 6,735 10,000
5400 Uniform Expense - 1,836 2,236 3,000
5410 Professional Services 1,700 2,300 3,959 4,500
5416 Engineering Fees - 1,500 1,500 1,000
5418 IT Fees -- 3,500 3,500 4,000
5430 Legal Fees 1,274 2,000 2,000 2,000
5465 Public Relations - 400 400 500
5480 Contracted Services 39 14,190
Fund: GENERAL FUND 10 Department: Inspections 80
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005- 2005-2006 FY 2006-2007
5520 Telephone 8,259 6,643 6,643 5,280
5521 Cell Phones - 2,801 4,164 5,200
5525 Electricity - 500 500 500
5524 Gas (Building)
5530 Travel/Lodging/Meals Expense 1,500 700 1,500
5533 Mileage Expense - 500 - 250
5536 Training/Seminars - 3,650 3,650 3,850
5620 Tools & Equipment - 379 379 5,686
5630 Safety Equipment - 500 500 950
6110 Capital Expenditures 3,181 1,121 1,121 1,200
6140 Capital Expenditures-Equip 3,656 - -
6160 Capital Expenditures-Vehicles 28,889 16,864 32,713 16,864
Totals 213,378 305,783 340,982 494,213
PLANNING
ROMP
Director of Development
Services
Hulon Webb
Town PlannerFHulon
n Engineer
Claude Thompson Webb
VIIII�I '
II
IIIIIIIIIIII SIIMal
u�
����� 9!!I�9V49iU III!!!!!!q!!IIIIIIIIIIIIIIII�IIIVI�IIII�IVIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIIII
�����������uuullllilluldlll�li�i Yu��l ��llljjlill�IIIIIIIIIII VVVVVVVVVVVVVVVVVVVVVVVVVVVV
Revenue & Expense Summary
rotec a Ado ted
Actual Budgeted Year End Budget
2004-200512005-200612005-200612006-2007
Revenues 54„525 1 90,1571 '7„000 155 000
Exper>rditt�res120,1581'',..,1,,69,253,,1,,,,, 188,940 2l „509
Town of Prosper
Departmental Budget
ISPER,
,W" : Fiscal Year, 2006-2007
Summary of Revenue
Fund: GENERAL FUND Department: Planning 90
A B C D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4030 Miscellaneous $ $ 100 $ 2,000 $ 1,000
4220 Zoning Fees 48,474 25,000 20,000 25,000
4225 Plat Fees 36,054 35,000 35,000 40,000
4230 Other Permits - - - -
4910 Other Revenues - - - -
Totals $ 84,528 $ 60,100 $ 57,000 $ 66,000
Town of Prosper
Departmental Budget
Fiscal Year, 2006-2007
;",R Summary of Expenditures
Fund: GENERAL FUND 10 Department: Planning 90
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005- J 2005-2006 1 FY 2006-2007
5110 Salaries & Wages $ 75,204 $ 78,667 $ 99,700 $ 106,100
5115 Salaries- Overtime 122 - - -
5120 Salaries- Leave Time - - 4,930
5140 Salaries - Longevity 400 825 650 275
5145 Social Security Expense 4,695 4,929 5,100 6,595
5150 Medicare Expense 1,098 1,153 1,253 1,542
5155 SUTA Expense 261 405 705 540
5160 Health Insurance 4,251 6,400 6,700 8,867
5165 Dental - 585 985 798
5170 Life Insurance - 54 250 90
5173 AD & D - 11 15 -
5180 TMRS Expense 4,067 4,759 5,359 6,664
5185 Short/Long Term Disability 790 1,055 1,055 1,458
5190 Contract Labor 1,525 1,950 1,950 1,950
5191 Hiring Cost - - 78 40
5210 Supplies 6,250 2,000 2,300 2,400
5212 Building Supplies - 300 300 300
5220 Office Equipment - - - 2,500
5230 Dues/Subscriptions 2,357 600 600
5240 Postage & Delivery 41 200 200 200
5250 Publications - - -
5260 Advertising - - -
5280 Printing & Reproduction 823 1,500 1,500 1,000
5290 Miscellaneous 499 - - --
5310 Rental Expense - -
5320 Repair& Maintenance 410 - _ -
5325 Copier Lease w 2,400 2,400 2,400
5330 Copier Expense - - - -
5340 Building Repairs - 2,000 2,000 3,000
5350 Vehicle Expense - - - -
5410 Professional Services - 40,000 30,000 38,000
5416 Engineering Fees - - -
5418 IT Fees - - 6,470
5430 Legal Fees 6,569 10,000 10,000 8,000
5435 Legal Notices/Filings - - - 2,000
Fund: GENERAL FUND 10 Department: l tannin 90
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005- 1 2005-2006 FY 2006-2007
5480 Contracted Services - - -
5520 Telephone 6,164 3,000 5,000 5,380
5521 Cell Phones - 960 960 1,440
5522 Pagers - 50 -
5523 Water - mm
5524 Gas - 500 -
5525 Electricity 2,400 2,400 500
5530 Meals/Lodging Expense 341 1,000 1,000 1,000
5533 Mileage Expense - 600 600 600
5536 Training/Seminars 1,000 1,000 1,000
6110 Capital Expenditures 1,194 - 500
6140 Capital Expenditures-Equip 3,096 - - 1,800
6160 Capital Expenditures-Vehicles _ - -
Totals $ 120,158 $ 169,253 $ 188,940 $ 213,509
m�
... C3 CD F
_
PI
w „
FY 2006 2007
ADOPTED BUDGET
WATER / SEWER FUND
.. III ii
L.
October 1, 2006 - September 30, 2007
PUBLIC WORKS
s
� r
Public Works Director
Public Works
Wastewater Operator Construction Inspector' star Operator
Sherman Brown Michael Smith Devon Kennedy
Maintenance Worker Maintenance Worker
James Burnitt Tony Acevedo
Revenue & Expense Summery
Projected dopted
Actual 2004 Budgeted Year End Budget
2005 2005-2006 2005-2006 2006-2007
Revenues 2,266,631 377626 ,265,665
Bx enditure 1,976,444 2a1 96872 2,031„96'6 1, 3,046,653
Town of Prosper
t" 1 'VV N 0 F1 FY 2006-2007 Town Budget
n
14,
R
, Public Works Fund Summary
Net Assets/Reserves
Adopted
Account FY 04/05 FY 05/06 FY 05/06 FY 06/07
Description Actual Budget Projected Budqet
WATER /SEWER FUND
OPERATING REVENUES
Water and Sewer charges $ 1,888,204 $ 2„174,537 $ 2,706,525 $ 2,928,165
Water and Sewer connections $ 345,820 $ 250,000 $ 265,000 $ 300,000
Service initiation fees $ 9,265 $ 10,000 $ 17,900 $ 12,000
Miscellaneous $ 88 $ 200 $ 21,200 $ 500
Total Operating Revenues $ 2,243,377 $ 2,434,737 $ 3,010,625 $ 3,240,665
NON-OPERATING REVENUES
Interest Income $ 22,954 $ 10,660 $ 25,000 $ 25,000
TRANSFERS IN
Operating transfers $ 609,027 $ - $ $ -
Transfers in from other funds $ - $ $
Total transfers in $ 609,027 $ $ -
Total Revenues $ 2,875,358 $ 2,445,397 $ 3,035,625 $ 3,265,665
OPERATING EXPENSES
Personnel services $ 190,939 $ 291,195 $ 299,351 $ 449,163
Materials and supplies $ 285,884 $ 410,625 $ 424,535 $ 762,850
Contractual services $ 1,358,260 $ 1,265,862 $ 1,076,912 $ 1,574,000
Depreciation $ 149,242 $ 140,000 $ 140,000 $ 168,000
Total Operating Expenses $ 1,984,325 $ 2,107,682 $ 1,940,798 $ 2,954,013
NON-OPERATING EXPENSES
Interest expense and fiscal charges $ 396,807 $ 91,190 $ 91,190 $ 92,640
TRANSFERS OUT
Transfers(out)to other funds $ 203,340 $ $ - $
Total Expenses $ 2,584,472 $ 2,198,872 $ 2,031,988 $ 3,046,653
INCOME(L...OSS) $ 290,886 $ 246,525 $ 1,003,637 $ 219,012
Change in Net Assets $ 290,8.86 $ 246,525 $ 1,003,637 $ 219,012
Net Assets, beginning(as stated) $ 3,706,077 $ 3,996,963 $ 3,996,963 $ 5,000,600
Net Assets, ending $ 3,996,963 $ 4,243,489 $ 5,000,600 $ 5,219,613
16%Reserve $ 413,516 $ 351,820 $ 325,118 $ 487,464
Town of Prosper
Departmental Budget
TOWNS
O WN Fiscal Year, 2006-2007
Summary of Revenue
Fund: WATER FUND CPUBLIC WORKS) Department: Public Works 50
A B C D
Projected
Revenue Budgeted Revenue Adopted Budget
Account Actual Revenue Current Fiscal Year Current FY for
Code Title of Account FY 2004-2005 2005-2006 2005-2006 FY 2006-2007
4000 Water/Sewer Initiation Fee $ 9,265 $ 10,000 $ 17,900 $ 12,000
4005 Water 1,888,204 1,407,041 1,900,000 2,000,000
4006 Sewer - 535,971 540,000 643,165
4007 Sanitation - 231,525 231,525 240,000
4009 Late Fees - - 35,000 45,000
4010 Tap/ Meter Fees 345,820 250,000 265,000 300,000
4030 Miscellaneous 48 - -
4060 NSF Fees 40 200 200 500
4610 Interest Income 22,954 10,660 25,000 25,000
4910 Other Revenues - - 21,000 -
Totals $ 2,266,330 $ 2,445,397 $ 3,035,625 $ 3,265,665
Town of Prosper
Departmental Budget
)W N OF Fiscal Year, 2006-2007
PISPER Summary of Expenditures
Fund: WATER FUND 11PUBM WORKS Department: Public Works 50
A B C D
Expenditures Projected
Budgeted Expense Adopted Budget
Account Actual Expense Current Fiscal Current FY for
Code Title of Account FY 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5110 Salaries &Wages $ 143,666 $ 212,298 $ 212,298 $ 337,879
5115 Salaries-Overtime 6,668 7,989 13,000 10,000
5120 Salaries- Leave Time - - 3,000 -
5125 Salaries-Sick - - 90 -
5140 Salaries -Longevity 2,650 2,700 1,300 3,375
5145 Social Security Expense 9,211 13,825 13,825 21,778
5150 Medicare Expense 2,154 3,233 3,400 5,093
5155 SUTA Expense 674 1,890 1,890 405
5160 Health Insurance 16,332 29,869 29,869 39,901
5165 Dental - 2,729 2,729 3,593
5170 Life Insurance/AD& D - 252 700 405
5173 AD& D - 50 150 -
5175 TML Expense(Insurance) - - mm -
5180 TMRS Expense 7,478 13,327 14,000 21,972
5185 Short/Long Term Disability 1,479 2,955 2,900 4,642
5189 Administrative Fees - - - -
5190 Contract Labor 627 - -
5191 Hiring Cost - 78 200 120
5193 Record Retention - - 5,000
5210 Supplies 64,616 5,000 5,000 6,000
5212 Building Supplies - 1,000 1,000 1,200
5220 Office Equipment - 2,000 2,000 5,450
5230 Dues&Subscriptions 1,753 1,575 1,575 2,850
5240 Postage& Delivery 4,253 5,000 6,000 8,500
5250 Publications 843 - -
5260 Advertising - 700 700 700
5270 Bank Charges 92 500 500 500
5280 Printing &Reproduction 457 1,150 2,000 2,550
5290 Miscellaneous 1,384 3,500 3,500 -
5310 Rental Expense - 2,000 4,000 2,500
5320 Repair&Maintenance 169,445 - 200 3,000
5321 Signal Lights Repairs - - 200 500
5325 Copier Lease - - -
5330 Copier Expense - 60 500
5335 Radio/Video Repairs -
5340 Building Repairs - 4,000 4,000 8,000
5350 Vehicle Expense 14,174 3,000 4,000 7,000
5353 Gas/Grease/Oil/Inspections 11,000 15,000 20,000
5400 Uniform Expense - 3,000 3,000 3,000
5410 Professional Services 86,899 20,500 20,500 25,000
5412 Audit Fees - 500 500 600
Fund: WATER FUND PUBLIC WORKS Department: Public Work 50
A B C D
Expenditures Projected
Budgeted Expense Adopted Budget'
Account Actual Expense Current Fiscal Current FY for
Code Title of Account FY 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5416 Engineering Fees 40,000 50,000 25,000
5418 IT Fees - - 14,300
5430 Legal Fees 107,400 30,000 30,000 20,000
5470 Trash Collection 210,361 237,912 237,912 283,300
5480 Contracted Services 3,381 5,000 5,000 6,000
5520 Telephone 272,343 2,800 2,800 3,200
5521 Cell Phones 5,200 5,200 5,400
5522 Pagers - - -
5524 Gas- Building - 3,300 2,000 4,300
5525 Electricity - 205,800 220,000 400,000
5530 Travel Expense 150 600 - 900
5533 Mileage Expense - 500 100 500
5536 Training/Seminars - 3,450 3,000 6,500
5540 Water Testing 19,479 8,600 10,000 15,000
5545 Meter Purchases - 25,000 40,000 50,000
5550 Water Purchases 394,286 497,200 400,000 489,500
5560 Sewer Management Fees 263,962 180,000 50,000 225,000
5590 Interest Expense 360,542 - - -
5620 Tools&Equipment - 4,500 4,500 5,200
5630 Safety Equipment - 2,000 2,000 2,500
5640 Signs & Hardware 2,000 2,000 2,400
5650 Maintenance Materials 36,000 36,000 40,000
5660 Chemical Supplies 31,000 31,000 31,000
5670 System Improvements - 75,000 80,000 80,000
5680 Lift Stations - - - -
5910 Depreciation 149,242 140,000 140,000 168,000
5911 Amortization 5,046 6,000 6,000 7,200
6110 Capital Expenditures 9,037 130,000 130,000 400,000
6140 Capital Expenditures-Equip 19,832 6,200 6,200 38,000
6160 Capital Expenditures-Vehicles - 80,000 80,000 86,000
6175 1999 Bond Payment 1,403 17,283 17,283 17,283
6180 2001 Bond Payment 29,816 67,907 67,907 68,157
6185 1996 Bond Payment
6190 1998 Bond Payment - - -
6195 2002 Tax Note Payment -
9196 2003 Tax Note Payment -
9197 2004 Bond Payment -
6200 Bond Administrative Fees - -
7145 Transfer from I &S (523,900) - -
7146 Transfer from Bond Fund 161,651
7147 Transfer to GF (85,127)
7148 Transfer to IM Fees Water 41,689 - -
Totals $ 1,975,444 $ 2,198,872 $ 2,031,988 $ 3,046,653
m
P
P IFE0
W .._,
ECONOMICFY 2006 - 20,07
ADOPTED BUDGET
'"'"'" SIT CORP
n
,1
y
i
October 1, 2006 - September 30, 2007
Town of Prosper
:: °" FY 2005-2006 Town Budget
R
P S P
� . Economic Development Corporation
Net Assets/Reserves
Adopted
Account FY 04/05 FY 05/06 FY 05/06 FY 06/07
Description Actual Budget Projected Budget
ECONOMIC DEVELOPMENT,
OPERATING REVENUES
Sales Tax $ 468,659 $ 424,000 $ 470,000 $ 500,000
Unrestricted investment earnings $ 1,720 $ 12,150 $ 20,000 $ 20,000
Miscellaneous $ 11;385 $ $ _ $ -
Total Operating Revenues $ 481,764 $ 436,150 $ 490,000 $ 520,000
OPERATING EXPENSES
Total Operating Expenses $ 162,381 $ 279,290 $ 279,292 $ 324,944
Total Expenses $ 162,381 $ 279,290 $ 279,292 $ 324,944
INCOME(I OSS) $ 319,383 $ 156,860 $ 210,708 $ 195,056
Change in Net Assets $ 319,383 $ 156,860 $ 210,708 $ 195,056
Net Assets, beginning (as stated) $ 442,075 $ 761,458 $ 761,458 $ 972,166
Net Assets, ending $ 761,458 $ 918,318 $ 972,166 $ 1,167,222
Town of Prosper
Departmental Budget
` O W11 F Fiscal Year, 2006-2007
Summary of Revenue
Fund: Economic Development Department: EDC
A B C D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4030 Miscellaneous $ - $ - $ $ -
4060 NSF Fees -
4120 Sales Tax- EDC 468,659 424,000 470,000 500,000
4530 Contributions - - - -
4610 Interest Income - EDC 1,720 12,150 20,000 20,000
4910 Other Revenues 11,385 - - -
Totals $ 481,764 436,150 490,000 520,000
Town of Prosper
IvS )
Departmental Budget
0 ° °' Fiscal Year, 2006-2007
PER Summary of Expenditures
Fund: Economic Development Department: EDC 65
A B C D
Expenditures Projected
Actual Budgeted Current Expense
Account Expense FY Fiscal Year 2005- Current FY Adopted Budget for
Code Title of Account 2004-2005 2006 2005-2006 FY 2006-2007
5001 Master Plan - Other 7,524
5110 Salaries&Wages $ 84,257 $ 100,991 $ 100,991 $ 105,042
5115 Salaries- Overtime - - -
5140 Salaries - Longevity 300 300 850
5145 Social Security Expense 6,299 6,299 6,565
5150 Medicare Expense - 1,473 1,473 1,535
5155 SUTA Expense - 540 540 540
5160 Health Insurance - 8,534 8,534 8,867
5165 Dental 780 780 798
5170 Life Insurance - 72 72 90
5173 AD&D - 14 16
5180 TMRS Expense - 6,129 6,129 6,626
5185 Short/Long Term Disability - 1,359 1,359 1,443
5189 Administrative Fee - 1,500 1,500 1,500
5190 Contract Labor 1,300 1,300 1,300
5191 Hiring Cost - 117 117 117
5193 Record Retention - 200 200 200
5210 Supplies 896 3,300 3,300 3,700
5212 Building Supplies - 300 300 300
5220 Office Equipment 3,050 3,050 3,200
5230 Dues School Subscriptions 1,118 450 450 1,825
5240 Postage& Delivery - 2,000 2,000 1,500
5250 Publications - 667 667 425
5260 Advertising - 300 300 300
5265 Promotional Expenses _ 50,350 50,350 50,000
5270 Bank Charges 15 200 200 200
5280 Printing & Reproduction - 1,150 1,150 1,200
5290 Miscellaneous 12,211 -
5310 Rental Expense 1,927 60 60 75
5312 Equipment Lease - -
5320 Repair& Maintenance 2,796 - -
5325 Copier Lease 906 1,900 1,900 -
5330 Copier Expense - 800 800 4,000
5340 Building Repairs - 1,000 1,000 1,000
5350 Vehicle Expense 153 - -
5410 Professional Services 42,120 44,000 44,000 30,000
5412 Audit Fees - 500 500 500
5416 Engineering Fees - 10,000 10,000 10,000
5418 IT Fees -- 500 500 500
Fund: Economic Development Department: EDC 65
A B C D
Expenditures Projected
Actual Budgeted Current Expense
Account Expense FY Fiscal Year 2005- Current FY Adopted Budget for
Code Title of Account 2004-2005 2006 2005-2006 FY 2006-2007
5430 Legal Fees - 14,000 14,000 8,400
5435 Legal Notices/Filings - 700 700 700
5480 Contracted Services 7,011 - - -
5520 Telephone - 3,300 3,300 3,300
5521 Cell Phones - 900 900 900
5524 Gas - 500 500 500
5525 Electricity - 2,400 2,400 2,400
5530 Travel Expense 1,252 3,000 3,000 5,500
5533 Mileage Expense - 1,920 1,920 5,045
5536 Training/Seminars 195 2,435 2,435 4,000
6015 Leverage Fund Principal - - - 50,000
6140 Capital Expenditures-Equip -
Totals $ 162,381 $ 279,290 $ 279,292 $ 324,944
aF
a
-Y C�
P ]E.W
C�" 1�' '
FY 2006 2007
ADOPTED BUDGET
INTEREST & SINKING
»� r,W%
rox
w,
r
his
mo- W
October 1, 2006 - September 30, 2007
Iii
DEBT SERVICE
2003 Tax Note
2002 Tax Note
L
2001 - CO 2004 - CO
1998 - CO
d °
1996 - CO
2006 - CO
Revenue & Expense Summary
Projected Adopted
Actual 2004 Budgeted Year End Budget
2005 12005-20061 2005-2006 2006-2007
Revenues 955,,092 1 902.,126 915,925 1,791,055
Expenditures 1 1,301,05011 835,321 1,065„021 1„705,653
I
Town of Prosper
T Oy N- OF Fiscal Year 2006-2007
) SPER
Debt Service Summary
Adopted
Account FY 04/05 FY 05/06 FY 05/06 FY 06/07
Description Actual Budget Projected Budget
DEBT SERVICE FUND
REVENUES
Taxes:
Property $ 951,507 $ 901,126 $ 907,426 $ 1,783,055
Investment Income (Interest) $ 31585 $ 17000 $ 8,500 $ 8,000
Total Revenues $ 955,092 $ 902,126 $ 915,926 $ 1,791,055
EXPENDITURES
Debt Service:
Principal $ 167,211 $ 247,027 $ 247,027 $ 611,106
Interest $ 332,663 $ 585,514 $ 585,514 $ 1,088,677
Total Expenditures $ 499,874 $ 832,541 $ 832,541 $ 1,699,783
Excess of revenues over expenditures $ 455,218 $ 69,586 $ 83,385 $ 91,271
OTHER FINANCING SOURCES(USES)
Administrative Fees $ (1,337) $ (2,780) $ (232,780) $ (6,900)
Transfers in for debt service $ 161,651 $ - $ - $
Transfers out for debt service
..................
Total other financing sources $ (363„587) $ (2,780) $ (232,780) $ (6,900)
Net change in fund balances $ 91,631 $ 66,806 $ (149,395) $ 84,371
Fund Balance, beginning (as stated) $ 131,176 $ 222,807 $ 222,807 $ 73,412
Fund Balance, ending $ 222,807 $ 289,613 $ 73,412 $ 157,784
Town of Prosper
Departmental Budget Request Form
Fiscal Year, 2006-2007
SE R Summary of Revenue
Fund: DEBT SERVICE FUND 30 Department: Int. & Sinking 10
A B C D
Revenue Projected
Budgeted Revenue Adopted Budget
Account Actual Revenue Current Fiscal Current FY for
Code Title of Account I FY 2004-2005 Year 2005-2006 2005-2006 1 FY 2006-2007
4105 Tax Revenue - Delinquent $ 45,910 $ 2,500 $ 4,000 $ 2,500
4110 Tax Revenue - Current 895,686 898,426 898,426 1,777,555
4115 Penalty & Interest 9,910 200 5,000 3,000
4610 Interest Income 3,585 1,000 8,500 8,000
4910 Other Revenues -- - -
Transfer In - - - -
Totals $ 955,092 $ 902,126 $ 915,926 $ 1,791,055
Town of Prosper
Oil
Departmental Budget
Fiscal Year, 2006-2007
Summary of Expenditures
Fund: DEBT SERVICE FUND 30 Department: Int. &Sinking 10
A B C D
Expenditures Projected
Budgeted Expense Adopted Budget
Account Actual Expense Current Fiscal Current FY for
Code Title of Account FY 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
5270 Bank Charges $ 5 $ - $ $ 500
6180 2001 Bond Payment 135,861 135,833 135,833 136,333
6185 1996 Bond Payment 69,888 69,888 72,693
6190 1998 Bond Payment - 61,898 61,898 65,550
6195 2002 Tax Note Payment 50,656 50,656 50,656 50,656
6196 2003 Tax Note Payment 75,067 75,066 75,066 75,066
6197 2004 Bond Payment 675,880 439,200 439,200 594,200
6198 2006 Bond Payment - - - 705,285
6200 Bond Administrative Fees 1,332 2,780 232,780 6,400
7142 Transfer to W/S 523,900
7149 Transfer to Debt Service Fund (161,651)
Totals $ 1,301,050 $ 835,321 $ 1,065,321 $ 1,706,683
..._ F
i
ADOPTEDFY 2006 - 2007
CAPITAL PROJECTS
r
m t
p �� '0 � �Illlli��I'�fii 11�INNIII 111 p
r
1
October 1, 2006 - September 30, 2007
CAPITAL P POJ CTS
/
/
a% rr/��s � � u II'� ���V {�w.��// ,�/ A / ,/ � / r///i,/r'✓�o s/ !i///i�/r��r/i,ri/ia
,
3MG Storage Elevated Water
Tank Storage
Road limnprovements Large Community
Park
Revenue & Expense Summary
Projected Adopted
Actual Budgeted Year End Budget
2004-2005 2005-2006 2005-2006 2006-2007
Revenues 254, 353 200„000 1 12,320,000 165,500
far enditures 40,172 1 9,130„400 1 1,273,9401'3,422,738
Town of Prosper
Departmental Budget Request Form
, , ,, ,, Fiscal Year, 2006-2007
.rv.
Capital Projects
Fund Balance/Reserves
Adopted
Account FY 04/05 Fy 05/06 Projected FY 06/07
Description Actual Budgeted FY 05/06 Budget
CAPITAL PROJECTS
REVENUES
Proceeds From Bond Issuance
Miscellaneous $ - $ - $ - $
Investment Income (Interest) $ 2541938 $ 30;,000 $ 320,000 $ 165,500
Total Revenues $ 254,938 $ 30.,000 $ 320,000 $ 165,500
EXPENDITURES
Current:
General Government $ - $ 773,162 $ 441,000 $ -
Capital Outlay $ 27,923 $ 8,357,238 $ 833,940 $ 19,422,738
Total Expenditures $ 27,923 $ 9,130,400 $ 1,274,940 $ 19,422,738
Excess of revenues over expenditures $ 227,015 $ (9,10 ,400) $ (954,940) $ (19,257,238)
OTHER FINANCING SOURCES (USES)
Bonds Issue $ - $ $ 12,000,000 $
Bond issuance cost $ $ $
Due From Water Sewer $ 6,497,000 $ - $ $ -
Transfers In - Impact fees $ - $ 200,000 $ - $
Transfers Out $ 2,249 $ - $ - $
Total other financing sources $ 6,484,751 $ 200,000 $ 12,000,000 $ -
Net change in fund balances $ 6,711,766 $ (8,900,400) $ 11,045,060 $ ('19,257,238)
Fund Balance, beginning (as stated) $ 3,603,936 $ 10,315,702 $ 10,315,702 $ 21,360,762
Fund Balance, ending $ 10,315,702 $ 1,415,302 $ 21,360,762 $ 2,103,524
Town of Prosper
Departmental Budget Request Form
T(r)W N OF Fiscal Year, 2006-2007
JI )SPERSummary of Revenue
Fund: Capital Projects 95 Department: 2004 Bond 10
A B C D
Revenue
Actual Budgeted Projected Adopted Budget
Account Revenue FY Current Fiscal Revenue Current for
Code Title of Account 1 2004-2005 1 Year 2005-2006 FY 2005-2006 FY 2006-2007
4610 Interest Income $ 254,853 $ 30,000 $ 320,000 $ 100,000
4910 Other Revenues - - -
4995 Transfers In - 200,000 -
Totals $ 254,853 $ 230,000 $ 320,000 $ 100,000
Town of Prosper
Departmental Budget Request Form
ISP
s Fiscal Year, 2006-2007
� E Summary of Expenditures
Fund: Capital Pro`ects 95 Department: 2004 Bond 10
A B C D
Actual Expenditures
Expense Budgeted Projected Adopted Budget
Account FY 2004- Current Fiscal Expense Current for
Code Title of Account 2005 �Year2005-20061FY 2005-2006 FY 2006-2007
5410 Professional Services $ - $ 773,162 $ 440,000 $ -
6110 Capital Expenditures 27,923 8,357,238 833,940 7,357,238
6140 Capital Expenditures-Equip _ -
6160 Capital Expenditures-Vehicles
7150 Transfer to General Fund 12,249 - - -
Totals $ 40,172 $ 9,130,400 $ 1,273,940 $ 7,357,238
Town of Prosper
l
Departmental Budget Request Form
TO 01Fiscal Year, 2006-2007
f ) � . ,� , Summary of Revenue
Fund: Capital Proiects 95 Department: 2006 Bond 10
A B C D
Revenue
Actual Budgeted Projected Adopted Budget
Account Revenue FY Current Fiscal Revenue Current for
Code Title of Account 1 2004-2005 1 Year 2005-2006 FY 2005-2006 FY 2006-2007
4610 Interest Income $ $ _- $ $ 65,500
4910 Other Revenues - _ - -
4995 Transfers In - -
4999 Bond Proceeds - - 12,000,000 -
Totals $ - $ - $ 12,000,000 $ 65,500
Town of Prosper
Departmental Budget Request Form
Fiscal Year, 2006-2007
I.
Summary of Expenditures
Fund: Capital Projects 95 Department: 2006 Bond 10
A B C D
Expenditures
Budgeted Projected Adopted Budget
Account Actual Expense Current Fiscal Expense Current for
Code Title of Account FY 2004-2005 Year 2005-2006 FY 2005-2006 FY 2006-2007
5410 Professional Services $ - $ - $ - $
6110 Capital Expenditures - 12,065,500
6140 Capital Expenditures-Equip - - - --
6160 Capital Expenditures-Vehicles - - -
7150 Transfer to General Fund - -
Totals $ - $ - $ - $ 12,065,500
W�
BUDGETCr3 1%-J CD F
FY 2006 - 2007
ADOPTED
SPECIAL REVENUES
r
i
I
October 1, 2006 - September 30, 2007
SPECIAL REVENUE
a �q
6/c
I
ht
R
r
u Po �
Revenue & Expense Summary
Projected Adopted
Actual Budgeted Year End Budget
2004-2005 2005-2006 2005-2006 2006-2007'
Park Dedication
Revenues 115,112 300,000 - 255,000
Expenditures 6,736 - -
Park Im rcvernent
Revenues 211,550 234„200 155 352,000
Expenditures 61,000 20,700
Water Impact
Revenues 345,272 260,600 415,000 410,686
Expenditures - 275,000 256,640, 706„666
Wastewater impact
Revenues 248,045 250,050 ...... 311,460 363„646 11
Expenditures 47,5081 75,000 266,520 1Thoroughfare Im act
Revenues 216,151 262,650 272„150 425„400
Expenditures 47,506 420,350 269,5,1 91 273735-5- 11
Town of Prosper
'',µ�
Departmental Budget Request Form
Pl
w � � Fiscal Year, 2006-2007
Summary of Revenue
Park
Fund: Parks Dedication 61 Department: Dedication 60
A B C D
Revenue Projected
Budgeted Revenue Adopted Budget
AccountActual Revenue Current Fiscal Current FY for
Code Title of Account FY 2004-2005 1 Year 2005- 2005-2006 FY 2006-2007
4045 Park Fees -Dedication $ 115,112 $ 300,000 $ - $ 255,000
4610 Interest Income
Totals $ 115,112 $ 300,000 $ - $ 255,000
Town of Prosper
Departmental Budget Request Form
°�° Fiscal Year, 2006-2007
• r Summary of Expenditures
Park
Fund: Parks Dedication 61 Department: Dedication 60
A B C D
Expenditures Projected
Actual Budgeted Expense Adopted Budget
Account Expense FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 1 2005-2006 FY 2006-2007
5410 Professional Services $ - $ - $ - $
6110 Capital Expenditures - -
6140 Capital Expenditures-Equip - - - -
6160 Capital Expenditures-Vehicles -
7141 Transfer to Parks& Rec Fund 6,738
Totals $ 6,738 $ - $ - $
Town of Prosper
'1' 1'1 '-Al 111 0 i7 FY 2006-2007 Town Budget
P R
Park Improvement Summary
Fund Balance
Adopted
Account FY 04/05 Fy 05/06 Projected FY 06/07
Description Actual Budgeted FY 05/06 Budget
PARKIMPROVEMENT
REVENUES
Park Fees $ 211,469 $ 294,200 $ - $ 352,000
Investment income $ 81 $ - $ 155 $ -
Total Revenues $ 211,550 $ 294,200 $ 155 $ 352,000
EXPENDITURES
General Government $ - $ 75,000 $ 20,700 $
Capital Outlay $ - $ 6,000 $ - $ -
Total Expenses $ - $ 81,000 $ 20,700 $ -
Excess/(Il..)e;tuciit) $ 211,550 $ 213,200 (20,545) $ 352,000
Net change in fund balances $ 211,550 $ 213,200 (20,545) $ 352,000
Fund Balance,beginning(as stated) $ - $ 211,550 $ 211,550 $ 191,005
Fund Balance,ending $ 211,550 $ 424,750 $ 191,005 $ 543,005
Town of Prosper
Departmental Budget Request Form
' ° O Fiscal Year, 2006-2007
I)i S P E R Summary of Revenue
Park
Fund: Parks Improvement 62 Department: Improvement 60
A B C D
Revenue Projected
Budgeted Revenue Adopted Budget
Account Actual Revenue Current Fiscal Current FY for
Code Title of Account FY 2004-2005 Year 2005-2006 2005-2006 FY 2006-2007
4055 Park Fees- Improvements 211,469 294,200 - 352,000
4610 Interest Income 81.00 - 155 -
4910 Other Revenues - - -
Totals $ 211,550 $ 294,200 $ 155 $ 352,000
Town of Prosper
Departmental Budget Request Form
ISPER
aN O Fiscal Year, 2006-2007Summary of Expenditures
Park
Fund: Parks Improvement 62 Department: Improvement 60
A B C D
Projected
Actual Expenditures Expense Adopted Budget
Account Expense FY Budgeted Current Current FY for
Code Title of Account 2004-2005 Fiscal Year 2005-2006 2005-2006 FY 2006-2007
5270 Bank Charges $ - $ - $ - $
5410 Professional Services 75,000 20,700
6005 Soccer Field Expense - µ
6110 Capital Expenditures - 6,000
6140 Capital Expenditures-Equip - -
6160 Capital Expenditures-Vehicles - - -
Totals $ - $ 81,000 $ 20,700 $
Town of Prosper
w Departmental Budget Request Form
0 raw C' UFiscal Year, 2006-2007
` i - Impact Fees Summary
Adopted
Account FY 04/05 Fy 05/06 Projected FY 06/07
Description Actual Budgeted FY 05/06 Budget
IMPACT FEES
REVENUES
Impact Fees $ 1,612 $ - $ - $ -
Water $ 341,084 $ 289,100 $ 405,000 $ 409,696
Sewer $ 248,945 $ 249,550 $ 311,460 $ 353,648
Thoroughfare $ 219,151 $ 262,150 $ 262,150 $ 415,400
Investment income $ 2,576 $ 1,900 $ 20,000 $ 30,000
Total Revenues $ 813,368 $ 802,700 $ 998,610 $ 1,208,744
EXPENDITURES
General Government $ - $ - $ - $
General Government-water $ - $ 75,000 $ 75,000 $
General Government-sewer $ - $ 75,000 $ 75,000 $ -
General Government-thoroughfare $ - $ 75,000 $ 75,000 $
Capital Outlay-water $ - $ $ 181,840 $ 796,888
Capital Outlay-sewer $ $ - $ 194,520 $ -
Capital Outlay-thoroughfare $ 47,508 $ 345„350 $ 194,519 $ 293,300
Total Expenses $ 47,508 $ 570,350 $ 795,879 $ 1,090,188
Excess/(Deficit) $ 765,860 $ 232,350 $ 202,731 $ 118,556
OTHER FINANCING SOURCES(USES)
Transfers In $ 27,990
Transfers Out - $ _ 200,000
Total Other Financing Sources (uses) $ 27,990 $ (200,000) $ - $ -
Net change in fund balances $ 793,850 $ 32,350 $ 202,731 $ 118,556
Fund Balance, beginning (as stated) $ 479,918 $ 1,273,768 $ 1,273,768 $ 1,476,499
Fund Balance, ending $ 1,273,768 $ 1,306,118 $ 1,476,499 $ 1,595,055
µ Town of Prosper
a Departmental Budget Request Form
''`l)W N "� Fiscal Year, 2006-2007
Summary of Revenue
Fund: Impact Fee Fund 65 Department: Water Impact 99
A B C D
Revenue
Actual Budgeted Current Projected Adopted Budget
Account Revenue FY Fiscal Year 2005- Revenue Current for
Code Title of Account 2004-2005 2006 FY 2005-2006 FY 2006-2007
4015 Impact Fees -Water $ 341,084 $ 289,100 $ 405,000 $ 409,696
4030 Miscellaneous 1,612 - -
4610 Interest Income 2,576 700 10,000 10,000
4910 Other Revenues - - -
Totals $ 345,272 $ 289,800 $ 415,000 $ 419,696
r ."# Town of Prosper
`' Departmental Budget Request Form
" "°"° Fiscal Year, 2006-2007
I S " � Summary of Expenditures
Fund: Impact Fees Fund 65 Department: Water Impact 99
A B I C F D
Projected
Actual Revenue Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Year Current FY for
Code Title of Account 2004-2005 2005-2006 2005-2006 FY 2006-2007
5410 Professional Services-Water $ - $ 75,000 $ 75,000 $ -
6110 Capital Expenditures - - 181,840 796,888
6140 Capital Expenditures-Equip - -
6160 Capital Expenditures-Vehicles -
7144 Transfer to 2004 Bond - 200,000 -
Totals $ _ $ 275,000 $ 256,840 $ 796,888
Town of Prosper
Departmental Budget Request Form
TO W Fiscal Year, 2006-2007
p5 S . � R Summary of Revenue
Fund: Impact Fee Fund 65 Department: Sewer Impact 99
A B C D
Revenue
Actual Budgeted Current Projected Adopted Budget
Account Revenue FY Fiscal Year 2005- Revenue Current for
Code Title of Account 2004-2005 2006 FY 2005-2006 FY 2006-2007
4020 Impact Fees - Sewer $ 248,945 $ 249,550 $ 311,460 $ 353,648
4610 Interest Income - 500 - 10,000
4910 Other Revenues
4995 Transfer In
Totals $ 248,945 $ 250,050 $ 311,460 $ 363,648
r :.M Town of Prosper
Departmental Budget Request Form
p, JOWN (11�1 Fiscal Year, 2006-2007
SPER Summary of Expenditures
Fund: Impact Fees l=ure 65 Department: Sewer Impact 99
A B C D
Revenue
Actual Budgeted Projected Adopted Budget
Account Revenue FY Current Fiscal Revenue Current for
Code Title of Account 2004-2005 Year 2005-2006 l FY 2005-2006 FY 2006-2007
5410 Professional Services-Sewer $ $ 75,000 $ 75,000 $
6110 Capital Expenditures 47,508 - 194,520 -
6140 Capital Expenditures-Equip - -
6160 Capital Expenditures-Vehicles - -
Totals $ 47,508 $ 75,000 $ 269,520 $
Town of Prosper
lb
Departmental Budget Request Form
ll �����' Fiscal Year, 2006-2007
Summary of Revenue
Thoroughfare
Fund: Impact Fee Fuad 65 Department: Im act 99
A B C D
Revenue
Actual Budgeted Projected Adopted Budget
Account Revenue FY Current Fiscal Revenue Current for
Code Title of Account 2004-2005 Year 2005-2006 FY 2005-2006 FY 2006-2007
4040 Impact Fees-Thoroughfare $ 219,151 $ 262,150 $ 262,150 $ 415,400
4320 Impact Fees- Streets - - - -
4610 Interest Income -- 700 10,000 10,000
4910 Other Revenues - - -
Totals $ 219,151 $ 262,850 $ 272,150 $ 425,400
. Town of Prosper
' Departmental Budget Request Form
'' kv,N Fiscal Year, 2006-2007
I Summary of Expenditures
Thoroughfare
Fund: Im act Fees Fund 65 Department: Impact 99
A B C _D
Revenue Projected
Actual Budgeted Revenue Adopted Budget
Account Revenue FY Current Fiscal Current FY for
Code Title of Account 2004-2005 Year 2005-2006 2005-2006 1 FY 2006-2007
5410 Professional Services-Thorofare $ - $ 75,000 $ 75,000 $
6110 Capital Expenditures 47,508 345,350 194,519 293,300
6140 Capital Expenditures-Equip 0 -
6160 Capital Expenditures-Vehicles 0 - -
Totals $ 47,508 $ 420,350 $ 269,519 $ 293,300