By state law, the City of Prescott is
required to adopt an annual budget for each fund. Before
adopting the annual budget, a public hearing on the proposed budget
is held to allow citizen comment. A notice is published in
the Prescott Journal at least 15 days before the public
hearing.
2011 General Fund Budget summary:
| Revenues |
2009
Actual |
2010
Actual |
2011
Budget |
| Property Taxes |
$1,225,774 |
$1,208,496 |
$1,166,080 |
| Taxes other than Property |
$26,125 |
$24,939 |
$120,800 |
| Special Assessments |
$91,499 |
$36,028 |
$28,700 |
| Intergovernmental Revenue |
$628,446 |
$607,464 |
$645,099 |
| Licenses and Permits |
$23,266 |
$26,529 |
$23,530 |
| Fines and Forfeitures |
$51,310 |
$63,022 |
$65,000 |
| Public Charges for Service |
$310,391 |
$308,208 |
$275,400 |
| Miscellaneous Revenue |
$51,517 |
$92,364 |
$49,623 |
| Total Revenue |
$2,408,328 |
$2,367,050 |
$2,374,232 |
| Expenses |
| General Government |
$459,709 |
$470,455 |
$555,122 |
| Police |
$783,481 |
$809,055 |
$839,795 |
| Public Works |
$664,329 |
$664,826 |
$653,159 |
| Cemeteray |
$6.016 |
$5,988 |
$6,000 |
| Animal Control |
$5,474 |
$3,848 |
$5,500 |
| Parks |
$72.108 |
$71,747 |
$75,055 |
| Economic Development |
$271 |
$771 |
$2,800 |
| Emergency Medical Services |
$86,323 |
$84,065 |
$84,065 |
| Fire |
$85,268 |
$88,785 |
$81,036 |
| Other financing uses |
|
|
$71,700 |
| Total Expenses |
$2,162,979 |
$2,199,540 |
$2,374,232 |
2011 Budget for all funds:
| |
Revenues |
Expenses |
2010 tax levy |
2011 tax
levy |
%
change |
| General |
$2,374,232 |
$2,374,232 |
$1,208,496 |
$1,166,080 |
-3.51% |
| Capital Projects |
$389,790 |
$548,200 |
$118,020 |
$160,831 |
36.27% |
| Impact Fees |
$10,950 |
$10,950 |
$0 |
$0 |
|
| Freedom Park |
$28,007 |
$28,007 |
$21,707 |
$28,007 |
29.02% |
| Cable TV |
$42,000 |
$45,748 |
$0 |
$0 |
|
| Library |
$218,298 |
$218,298 |
$158,512 |
$162,672 |
2.6% |
| Water |
$583,495 |
$574,360 |
$0 |
$0 |
|
| Sewer |
$846,650 |
$1,017,639 |
$0 |
$0 |
|
| Storm water |
$81,000 |
$57,085 |
$0 |
$0 |
|
| TIF District 3 |
$119,900 |
$119,310 |
$0 |
$0 |
| TIF District 4 |
$715,000 |
$837,885 |
$0 |
$0 |
|
| TIF District 5 |
$569,915 |
$905,980 |
$170,255 |
$0 |
-100% |
| Debt Service |
$540,145 |
$540,145 |
$387,000 |
$525,760 |
35.86% |
| Total |
$6,519,382 |
$7,277,839 |
$2,063,990 |
$2,043,350 |
-1.00% |