FY 2014-15 Proposed Budget
description
Transcript of FY 2014-15 Proposed Budget
![Page 1: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/1.jpg)
City of PinoleBudget Workshop
April 29, 2014
1
![Page 2: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/2.jpg)
FY 2013-14 Budget Performance Update-Quarter 3
Overview of Proposed FY 2014-15 Budget City Council Questions Public Testimony Council Discussion
2
![Page 3: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/3.jpg)
FY 2013-14 Budget Performance
3
![Page 4: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/4.jpg)
Revenues Greater than Forecasted: Sales Taxes +
$66,572 Measure S Taxes +
$80,739 Development Services Fees + $63,967
Revenues Less that Forecasted: Cable Television - $(4,616)
4
![Page 5: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/5.jpg)
Expenditures Less than Budgeted: Administrative Departments $35,857 Police Department $87,382 Fire Department $53,027 Public Works Department $22,685 Recreation
Overall Performing to Budget $ -0-
5
![Page 6: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/6.jpg)
Year-over-Year Performance is Positive Reflecting: Full-year collections from new and renovated
restaurants Continued growth in collections from vehicle fuel
sales New businesses at Regional Shopping Centers Recovery of consumer spending for discount
store consumables and personal electronics (General Consumer Goods reporting category)
6
![Page 7: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/7.jpg)
Prospects for Next Budget Year Continued Growth from new Businesses such
as:
▪ TJ Maxx ▪ Ulta ▪ Krispy Kreme Donuts▪ Dickey’s Barbeque
7
![Page 8: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/8.jpg)
General Fund: Increase Sales Tax Forecast $66,572
▪ Allocate additional Taxes to General Reserve
Measure S Fund: Increase Sales Tax Forecast $80,739
▪ Appropriate additional to Fire Overtime For unanticipated
Labor Code 4850 Workers Compensation Coverage
8
![Page 9: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/9.jpg)
Overall Revenue Performance 78.4% (including Accounts Receivable)
Combined Expenditure Performance 73.1%
Possible favorable Year End $681,185 “net results” of 5.3%
Anticipated General Reserve $836,234 Balance at June 30, 2014
(approx. 9% of Appropriations)
9
![Page 10: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/10.jpg)
Outstanding Accounts Receivable $1,531,562as of March 31, 2014
Primary Dry Period July – December
General Fund
▪ Local Property Taxes $ 800,000▪ Redevelopment
Surplus Allocation $ 700,000▪ Vehicle Licensing Fees $ 600,000
Total $2,100,00010
![Page 11: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/11.jpg)
Sewer Fund $2.5 million▪ Use Fees $2,300,000▪ Hercules
Reimbursement $ 250,000
30-day Accounts Payable funding required for Operations:
Payroll (including benefit charges $1.1 million Vendor Payments $ 500,000
11
![Page 12: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/12.jpg)
12
![Page 13: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/13.jpg)
Proposed FY 2014-15 Budget
13
![Page 14: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/14.jpg)
14
![Page 15: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/15.jpg)
15
![Page 16: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/16.jpg)
16
![Page 17: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/17.jpg)
17
![Page 18: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/18.jpg)
18
![Page 19: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/19.jpg)
19
![Page 20: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/20.jpg)
Revenues $13,293,226
Expenditures $13,081,493
Total $ 211,733
20
![Page 21: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/21.jpg)
Revenues $13,293,226 Including:
▪ Property Tax Revenues Increased 3.8% to $2.1 million
▪ Sales Tax Revenues Increased 3.0% to
$3.5 million▪ Measure S (Use Tax) Increased 1.6% to
$1.8 million
21
![Page 22: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/22.jpg)
Excluding (prior year collections for):▪ Con Fire Service Agreement
Tara Hills Area ($150,000)▪ 22.5% Loss in Police Dispatch
Reimbursement - Hercules ($100,000)▪ Federal DOJ COPS Grant
Patrol Officers ($223, 214)▪ Fire SAFER Grant
Battalion Chief Funding ($125,692)22
![Page 23: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/23.jpg)
Expenditures $13,081,493 Including:
▪ 2.5% One Time Pay Adjustments
(excluding PPEA & IAFF)
▪ Continuation of Employee Health and Retirement Cost Sharing
23
![Page 24: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/24.jpg)
New For FY 2014-15:
▪ City Clerk
Part Time Administrative
Secretary (un-benefited) $ 21,860
▪ Fire
Part Time Administrative $ 40,215
Analyst (un-benefited)
24
![Page 25: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/25.jpg)
Also Including:
▪ Fire Equipment Lease $70,433
▪ Replacement of 2 Police Vehicles $75,000
▪ L&LD Business Assistance Grants $ 5,000
25
![Page 26: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/26.jpg)
26
![Page 27: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/27.jpg)
Redevelopment “Surplus”
Allocations $600,000 Property Tax Administration
Lawsuit Refund $125,000 Unanticipated FY 2012-13
Tax Revenues $ 44,662 Unanticipated FY 2013-14
Tax Revenues $ 66,572
Reserve Balance $836,234
27
![Page 28: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/28.jpg)
Projected Reserve Balance $836,234
Plus▪ Excess Redevelopment
January 2015 Allocation (est.) $170,000
Projected June 30, 2015 Balance $1,006,234
28
![Page 29: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/29.jpg)
Conversion - Fire Station 74 ($350,000)
Chevron Property Tax
Assessment Appeal ($100,000)
Stege Firing Range Lawsuit ($ 50,000)
MPA Liability Deductible
(pending case) ($ 25,000)
Unfunded Current Liabilities($525,000)
29
![Page 30: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/30.jpg)
Plus Unknown(s):
▪ PERB
▪ Verizon Wireless
30
![Page 31: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/31.jpg)
Police Department
Federal Cops Hiring Grant Expiring $223,214
Funds Will Be Expended by May 23, 2014 for 2-FTE (Patrol)
Funding for These Positions Will Be Reallocated to Measure S Fund
31
![Page 32: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/32.jpg)
Fire Department Measure S
▪ Add Part Time Administrative Analyst $ 40,215 Conversion Land Acquisition $350,000
Total $390,215
SAFER Grant $439,271Funding for 4 Full Time FirefightersRequires Minimum Staffing of 15- FT2-year funding authorization expires December 31, 2015
32
![Page 33: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/33.jpg)
General Fund Services & Supplies
(Re-open Fire Station 74) $ 36,620
PERB Labor Complaint Two Issues on Appeal
▪ Public Safety Employee Retirement Funding Contributions
▪ Retroactive Fire Department Overtime
33
![Page 34: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/34.jpg)
Administrative Departments
WCCTAC Fees (estimated) $11,193 Election Costs (November 2014) $16,000 Part Time Administrative Secretary $21,860 Retiree Health Insurance $15,327 Pension Obligation Bond Payment $15,000 City Attorney Fees
($92,251) External Recruiting Support $20,000
34
![Page 35: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/35.jpg)
Police Department
Additions:
▪ Police Computer Maintenance
(MDC’s) $18,000▪ Police Dispatch 911 System
Support (AT&T) $16,500▪ Additional Overtime Police
Dispatch $10,000
35
![Page 36: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/36.jpg)
Fire Department
Reductions:▪ Salary Savings (new hires) ($70,408)▪ Fire Safety Clothing
(Replacement) ($25,000) Fire Vehicle Maintenance ($19,205)
36
![Page 37: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/37.jpg)
Fire Department Additions:
▪ Fire Dispatch Charges/Fees
(Con Fire) $ 16,530▪ Part Time Admin. Analyst $ 40,215▪ Fire Chief Employment Benefits $ 51,737▪ Increase Fire Dept. Overtime$ 127,844
37
![Page 38: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/38.jpg)
Public Works Department Additions:
▪ Contract Traffic Signal
Maintenance (CCC & CalTrans) $27,500
38
![Page 39: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/39.jpg)
Revenues $1,115,770
Including Donations/Fundraising Targets:▪ Sr. Center / Senior Foundation $40,000
▪ Youth Center / Pinole Youth
Foundation $15,000▪ General Recreation / City
Sponsored Events $10,000
Total $65,000
39
![Page 40: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/40.jpg)
Revenues $1,115,770 Expenditures
$1,173,357 Current Period Shortfall $
57,587
▪ Swim Center (external allocation) $ 45,000▪ Recreation Fund Balance $ 12,587
$ 57,587
40
![Page 41: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/41.jpg)
41
![Page 42: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/42.jpg)
Revenues $219,068 Including:
▪ Fundraising ($25,000)
Expenditures $270,533Total Operating Deficit ($51,465)
Transfer-in General Fund Allocation $ 9,375 Carryover Funds Used $ 42,090
$ 51,465
42
![Page 43: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/43.jpg)
Revenues $403,867Expenditures $519,992
Total Operating Deficit ($116,125)
Carryover Funds Available $404,754
Temporary & One-time Expenditures General Plan Housing Element $ 30,000 Part Time Permit Technicians $ 71,715
Combined Temporary $101,715
43
![Page 44: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/44.jpg)
Revenues $28,273,801 Including:
▪ Hercules WPCP Reimburse $ 1,665,874▪ Hercules Facilities Upgrade $11,091,500▪ Pinole Facilities Upgrade $11,091,500▪ Pinole Ratepayers $ 4,409,657▪ Pinole – Other Revenues $ 15,270
44
![Page 45: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/45.jpg)
Expenditures $27,230,013
▪ Plant Operations $3,331,747▪ Collection System $ 961,440▪ Capital Equipment $ 103,000
45
![Page 46: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/46.jpg)
Expenditures $27,230,013
Also Includes for Pinole Only:▪ Depreciation $ 580,000 ▪ Debt Service $ 753,826▪ WPCP Upgrade $21,500,000
46
![Page 47: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/47.jpg)
47
![Page 48: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/48.jpg)
Wastewater Treatment and Collection
48
![Page 49: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/49.jpg)
Redevelopment Close-out Activity $250,000 Payment of Enforceable Obligations &
Disposition of Residual Property
Administrative Staff Support Charges:▪ City Manager –
▪ Administrative Oversight) $ 59,384▪ Assistant City Manager –
▪ (Property Disposal) $ 63,363
49
![Page 50: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/50.jpg)
▪ Finance Director –
Financial Mgmt/Reporting $ 59,390▪ City Clerk –
Administrative Support $ 53,611
Total Staffing Charges $235,748
50
![Page 51: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/51.jpg)
Attorney Support Charges $ 12,000
Oversight Board CATV
Public Broadcasting $ 2,000
Expenditure Total$249,748
51
![Page 52: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/52.jpg)
Revenues $ 65,111
Includes: PALC Ground Lease $ 56,111 Loan Repayments $ 9,000
Total Revenues $ 65,111
52
![Page 53: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/53.jpg)
Expenditures $ 64,547 Includes Staffing Allocations:
▪ City Manager $ 5,938▪ Assistant City Manager 10,561▪ Finance Director 9,898▪ Planning Manager 7,164▪ HR/Housing Specialist 5,066
Sub Total $38,627
Housing Certification $25,920 Total Housing $64,547
53
![Page 54: FY 2014-15 Proposed Budget](https://reader036.fdocuments.in/reader036/viewer/2022081504/568146b8550346895db3e1ba/html5/thumbnails/54.jpg)
54