Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000...
Transcript of Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000...
![Page 1: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/1.jpg)
Budget Graphs
Budget Graphs| Page-B1
OVERVIEW
This section provides summary graphs that emphasize key financial relationships and summarize the overall budget document. Graphic summaries include:
General Fund Revenues by Source General Fund Revenue Comparison General Fund Appropriations by Category General Fund Appropriations by Operation General Fund Expenditure Comparison Total Appropriations by Category
![Page 2: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/2.jpg)
THIS PAGE INTENTIONALLY LEFT BLANK
![Page 3: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/3.jpg)
General Fund Revenue By Source
Fiscal Year 2018-19
Total $42,322,049
Budget Graphs
Tax & Franchise Revenues 79%
License & Permits2%
Fines & Forfeitures1%
Investment and Property Revenues
1%
Intergovernment 2%
Service Charges14%
Other Revenue 1% Tax & FranchiseRevenues
License & Permits
Fines & Forfeitures
Investment and PropertyRevenues
Intergovernmental -State
Service Charges
Other Revenue
Budget Graphs|Page -B2
![Page 4: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/4.jpg)
Budget Graphs
General Fund Revenue Comparison FY 2015-18
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
35,000,0002014-15
2015-16
2016-17
2017-18
2018-19
Budget Graphs|Page -B3
![Page 5: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/5.jpg)
Budget Graphs
General Fund Appropriations
By Category FY 2018-19
Personnel, 31,571,246 ,
76%
Materials & Supplies, 9,035,187 , 22%
Capital Outlay, 114,000 , 0%
Capital Improvement, 807,500 , 2%
Debt Service, 0 , 0%
Personnel $31,571,246
Materials/Supplies 9,035,187
Capital Outlay 114,000
Capital Improvement 807,500
Debt Service 0
General Fund Total $41,527,933
Budget Graphs|Page -B4
![Page 6: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/6.jpg)
Budget Graphs
General Government, 14,058,923
Public Safety, 25,594,920
Park, Recreation and Community
Services, 5,672,615 Public Utilities,
604,250
Transportation, 99,725
General Fund by Operation FY18-19$46,030,433
General Government
Public Safety
Park, Recreation andCommunity Services
Public Utilities
Transportation
Budget Graphs|Page -B5
![Page 7: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/7.jpg)
Budget Graphs
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
35,000,000
ActualExpenditure
2015-16
ActualExpenditure
2016-17
ProjectedExpenditure
2017-18
ProposedBudget2018-19
Personnel 24,156,745 26,464,802 28,856,799 31,571,246
Materials & Supplies 6,868,795 7,722,575 9,153,715 9,035,187
Capital Outlay 341,340 178,715 874,130 114,000
Capital Improvement 0 38,332 1,421,770 807,500
Debt Service 0 0 0 0
Transfer Out 1,778,013 1,147,459 634,005 4,502,500
General Fund Expenditure Comparison FY2016-2019
Budget Graphs|Page -B6
![Page 8: Budget Graphs - Manteca · Budget Graphs 0 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 Actual Expenditure 2015-16 Actual Expenditure 2016-17 Projected](https://reader034.fdocuments.us/reader034/viewer/2022051604/5ffd98759c7361713b59ece4/html5/thumbnails/8.jpg)
Budget Graphs
Personnel, 42.7%
Materials & Supplies, 30.2%
Capital Outlay, 0.3%
Capital Improvement, 22.7%
Debt Service, 4.1%
Total AppropriationsBy Category FY 2019
Personnel Materials & Supplies Capital Outlay Capital Improvement Debt Service
Personnel $ 64,926,320
Materials/Supplies 45,858,477
Capital Outlay 429,685
Capital Improvement 34,549,430
Debt Service 6,191,235
Total Appropriation $ 151,955,147
Budget Graphs|Page -B7