HomeMy WebLinkAboutAgenda Report - June 2, 2010 J-01J- \
CITY OF LODI
COUNCIL COMMUNICATION
TM
AGENDA TITLE: Receive Budget Presentation, Invite Public Comments and Adopt Resolutions
Approving the City of Lodi Financial Plan and Budgetfor the Fiscal Year Beginning
July 1, 2010 and Ending June 30, 2011, Approving the Fiscal Year 2010111
Appropriation Spending Limit, Amending the Fiscal Year 2009110 Financial Plan
and Budget and Approving a General Fund Reserve Policy
MEETING DATE:
PREPARED BY
June 2,2010
Deputy City Manager
RECOMMENDED ACTION: Receive Budget presentation, invite public comments and adopt
Resolutions:
• Approving the City of Lodi Financial Plan and Budget for the Fiscal Year beginning July 1,
2010 and ending June 30,2011;
• Approving the Fiscal Year 2010111 Appropriation Spending Limit;
• Amending the Fiscal Year 2009110 Financial Plan and Budget; and
• Approving a General Fund Reserve Policy.
BACKGROUND INFORMATION: The City Council will receive a summary budget presentation and
the public is invited to comment on the Fiscal Year 2010111
budget. Council received information on this budget at a Special
Council meeting of April 6th, regular Council meetings of May 5th and 191h, and Shirtsleeve meetings on
May 18th and May 25". Due to scheduling difficulties, the Budget and Finance Committee was not able
to complete their review of the budget document. Therefore, no recommendations are brought forward
from the Committee.
The General Fund Budget for Fiscal Year 2010111 is balanced without the use of reserves. Actions taken
during FY 2009110 restored the unreserved fund balance to a $3.8 million level.
Improvements have been made to the budget document itself. Summaries of full department budgets
are provided versus a collection of division budgets. Narratives are clearer and more concise. Additional
supplemental information is included. This budget continues the use of footnotes to explain variances
and key items.
Although not required, the public has been invited to make comments through an advertisement in the
Lodi News -Sentinel.
A resolution adopting the financial plan and budget is attached. Included in the budget resolution is the
adoption of the Appropriation Spending Limit for the 2010111 fiscal year. This limit represents the
maximum spending authority for the City based upon population and inflation changes over the last year.
A a 0
radt Bartlam, Interim City Manager
The 2010111 Appropriation Limit is $75,523,822, a decrease of $1,498,463 from the prior year. Details of
the calculations are attached as Attachment 1 and ExhibitsA through G.
Also attached is a resolution amending the Fiscal Year 2009110 Financial Plan and Budget that allows for
the transfer of up to $504,000 of one-time revenue from the General Fund to the Capital Outlay Fund.
This revenue is derived from the sale of a conservation easement related to the Lodi Energy Center. The
actual amount of the transfer will be determined once all General Fund revenues and expenditures are
known for the year and unrestricted fund balance is calculated. The amount retained in the General
Fund will bring the unrestricted fund balance to the amount of $3,831,962. Any funding in excess of this
balance will be transferred to the Capital Outlay Fund.
Finally, attached is a resolution approving a new General Fund Reserve Policy. This policy was
presented at the May 25, 2010 Shirtsleeve Meeting and has been drafted to provide guidance regarding
the appropriate level of reserve in the General Fund. Staff has worked with the Budget and Finance
Committee in drafting this policy. The policy has been approved by the Committee and has been drafted
to conform to the upcoming reporting requirements of GASB 54.
FISCAL IMPACT The 2010111 budget provides an expenditure plan for all funds. The all funds
budget is $179,333,640, an increase of $9.1 million, or about 5.4 percent over the previous year. The
General Fund Budget is $41,321,750, which includes one-time funding of approximately $1.2 million.
Absent the one-time funding, the General Fund reflects a growth of $266,000 over the prior year.
Jordan Ayers, Deputy City anager
Attachments
RESOLUTION NO. 2010-84
A RESOLUTION OF THE LODI CITY COUNCIL
ADOPTING THE CITY OF LODI FINANCIAL PLAN AND
BUDGET FOR THE FISCAL YEAR BEGINNING JULY 1,
2010 AND ENDING JUNE 30,2011, AND APPROVING
THE 2010/11 APPROPRIATIONS SPENDING LIMIT
WHEREAS, the City Manager submitted the 2010/1I balanced Financial Plan
and Budget to the City Council on May 19,2010;and
WHEREAS, the 2010/11 Financial Plan and Budget was prepared in accordance
with the City Council's goals, budget assumptions, and policies; and
WHEREAS, the City Council conducted public budget meetings on April 6, May
5, May 18, May 19, May 25, and June 2, 2010, at the Carnegie Forum; and
WHEREAS, the City Council is required to adopt the Appropriations Spending
Limit for 2010/11; and
WHEREAS, the Appropriations Spending Limit and the annual adjustment factors
selected to calculate the Limit are part of the Financial Plan and Budget.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Lodi as
follows:
1. That the 2010/11 Financial Plan and Budget, as proposed by the City
Manager, be approved as follows:
Budget
General Fund
Police
$15,970,480
Fire
9,125,280
Public Works
1,709,690
Parks
2,292,770
City Clerk
City Manager
606,100
564,600
City Attorney
468,150
Internal Services
3,411,600
Economic Development
583,050
Non -Departmental
_
6,590,030
Total General Fund
$41,321,750
Other Funds
Electric Utilit
$76,618,920
Water Utilit
_ 11,528,790
Wastewater Utility_
14,194,540
Transit
6,113,210
Streets
5,903,360
Community Development
1,065,500
Recreation
2,004,790
Community Center
1,850,570
Library
1,427,930
Transportation Development Act
50,000
Community Dev Block Grant
1,065,500
Public Safety Special Revenue
119,000
Capital Outla
1,727,000
Equip & Vehicle Replacement
198,500
Debt Service
1,673,820
Benefits
6,999,300
Self Insurance
2,803,000
Trust and Agency
520,280
Fit Servim
Total Other Funds
2,062,770
$138,011,890
Total
$179,333,640
2. That the funds for the 2010111 Financial Plan and Budget are appropriated as
summarized in the document on file in the City Clerk's Office; and
3. That the Appropriations Spending Limit be decreased by $1,498,463 from the
2009110 level of $77,022,286 to the 2010111 level of $75,523,822.
Dated: June 2, 2010
-------
I hereby certify that Resolution No. 2010-84 as passed and adopted by the City
Council of the City of Lodi in a regular meeting held June 2, 2010, by the following votes:
AYES: COUNCIL MEMBERS — Hitchcock, Hansen, Johnson, Mounce,
and Mayor Katzakian
NOES: COUNCIL MEMBERS — None
ABSENT: COUNCIL MEMBERS — None
ABSTAIN: COUNCIL MEMBERS — None
RA OHL
2010-84
2010-11 FINANCIAL PLAN AND BUDGET
APPROPRIATIONS SPENDING LIMIT
2010-11 APPROPRIATIONS SPENDING LIMIT
AMOUNT
rast Year's Limit 77,022,286
kdjustment factors
I Population "A 1.0061
2 Inflation % 0.9746
Total Adjustment % 0.9805
Annual Adjustment (1,498,463
Adjustments None
Iota[ Adjustments (1,498,463
1010-11 APPROPRIATIONS SPENDING LIMIT 75,523,822
2010-11 APPROPRIATIONS SUBJECT TO LIMITATION
AMOUNT - -�
PROCEEDS OF TAXES 31,809,427
EXCLUSIONS
APPROPRIATIONS SUBJECT TO ,IMIT TION 31,809,427
CURRENT YEAR LIMIT 75,523,821
WER(UNDER) LIMIT (43,714,395
EXHIBIT A
City of Lodi
Appropriations Spending Limit
Fiscal Year 2010-11
A. Last Year's Limit 1 77,022,286
B. Adjustments Factors
1 Population % (Exhibit B)
2 Inflation % 0,974 (State Finance)
Total Adjustment % 0.00.5(BI-By)
C. Annual Adjustment iI AGR d61 (B*A)
D. Other Adjustments
E. Total Adjustments (1,498,463) (C+D)
F. This Year's Limit
City of Lodi BX111BIT A
Appropriations Spending Limit
Growth Factors/Calculations
GROWTH
87-88
3.47
5.72
3.33
88-89
4.66
4.96
3.32
89-90
5.19
2.52
2.20
90-91
4.21
2.26
2.23
91-92
4.14
1.19
264
92-93
-0.64
0.97
2.41
93-94
2.72
0.73
2.13
94-95
0.71
0.51
1.57
95-96
4.12
1.31
1.59
96-97
4.67
1.68
1.85
97-98
4.67
0.70
121
98-99
4.15
1.16
1.47
99-00
4.53
1.94
1.44
00-01
4.91
1.29
1.78
01-02
7.82
LSA
2.71
02-03
-1.27
Z,14
3.07
03-04
2.31
1.69
2.86
04-05
3.28
0.75
2.54
05-06
5.26
0.96
2.65
06-07
3.96
0.30
2.00
07.08
4.42
0.90
1.73
08-09
4.29
0.68
1.59
09-10
0.62
0.42
1.07
10-11
-2,54
0.61
0.97
87-88 1.0347x 1.0572- 1.0939
1.0939x$22,554,787 _
$24,782,072
88-89 1,0OW,0496=1,0985
1,085 x $24,782,072 _
$27,223,106
89-90 1,0519 x 1.0252= 1.0784
1.0784 x $27,223,106
$29,357,398
90-91
].0421 x 1.0226 =1.0657
1.0657 x $29,357,398 =
$31,286,179
91-91
1.0414 3:1.0264 =1.U689
1.0699 x $31,286,179 -
$33,441,797
92-93
.9936 x 1.0291 -1.0175
1.0175x 33,441,797 =
$34,027,028
93-94
1.0272x 1.0713 = 1.0491
1.0491x 34,027,028
$35,697,755
94-95
1.0071 x 1.0157 = 1.0229
1.0719 x 35,697,755
936,515,234
95-96
1.0472 x 1.0131=1.0609
1.0609x 36,515,234
$38,739,012
96.97
1.0467x1.0168=1.0643
1.0643x 38739012 -
$41,229,332
97-98
1.0467x1.0070=1.0540
1.0540x 41,229,332
$43,456,825
98-99
1.0415x1.01160"1.0536
1.0536x 43,456,825
$45,785,303
99.00
1.0453x1.0194=1.0656
1.0656x45,785,343
$48,787,849
00-01
1.0491x1.0129=1.0626
1.0626x48,787,849
$51,843,597
01-02
1.07824.0190=1,0987
556,959,824
1.0986858
02-03
.9873x],0214=1,00843
557,439,894
1.00842822
03-04
1,02310.01694.0404
559,759,913
1.04039039
04.05
1,0328x1.0075=1.040546
$52,182,939
1.040546
0546
1.0526x1.0096=1.06270496
961,082,118
1.06270496
06-07
1.0396x1.0030=1.0427188
568,905,066
1.0427188
07-08
1.0442x1.0090=1.0535978
$72,598,226
1.0535978
08-09
1.0429x1.0068=1.0499917
$76,227,535
1.0499917
09.10
1.00624.0042=1.01042604
577,022,286
1.01042604
10-11
.9746x1.0061=.98054506
$75,523,822
0.98054506
10-11 Appropriations Subject to Limit:
$31,809,427
42.12%
$75,523,822
APPROPRIATIONS SUBJECT TO LIMITATION
City of Lodi
Fiscal Year 2010-11
A. PROCEEDS OI+ TA.XI✓S
B. EXCLUSIONS
G, APPROPRIATIONS SUBJECT TO LIMITATION
D. CURRENT YEAR LIMIT
EXHIBIT C
(Exhibit F)
(Exhibit D)
(A -Ii)
(E, xhibit A)
E, O'VFR(UNDER)LIMIT (as,7ra,sn�t (C -D)
3x,809.427 = 42.12%
15,523,822
EXCLUDED APPROPRIATIONS
City of Lodi
Fiscal Year 2010-11
IaXHrBIT U
COURT ORDERS
Subtotal Noue
FEDERAL MANDATES
Subtotal None
QUALIFIED CAPITAL OUTLAYS
Subtotal No
QUALIFIED DEBT SERVICE
Subtotal None
TOTAL EXCLUDABLE
(Copy to Lo Aiibit C & G)
City of Lodi
Schedule to Match User Fees to Costs
Fiscal Year 2010-11
EXHIBIT E
Public Safety Fees
308,750
25,145,760
Parks and Recreation Fees
1,458,810
4,297,560
Community Center Fees
428,000
1,850,570
Community Development Fees
328,820
1,065,500
PW Engineering Fees
280,620
717,770
LibraryFees
45,000
1,427,930
Total
2,850,000
34,505,090
0
0
0
0
0
0
Q
Calculation -Proceeds of TRUS
City of Lodi
fiscal Ycflr 2010.11
EXUIBIT F
Property Taxes.
4,335,000
8,308,480
8,308,48(
Sales & Use Tax
1,002,460
8,797,140
266,000 9,063,14(
Business License Tax
1,586,S70
1,180,000
1,180,00(
Ba nchise Tax
0
1,665,800
1,665,80(
I m nsicnt Occupancy Tau
60,000
400,000
400,00(
Rea] Property -Documentary Tar
0
104,410
104,41(
In -lieu Franchise Tax
0
6,976,670
6,976,67(
FROM STATE
Motor Vehicle In Lien
Stale H -way Mai menance
Gar MK
CigaretEe tax
Transportation Development Act
'IDA -Pedestrian/Bike, l'atli
SB 300 Transportationl'arincr hip
Measure K Fonds
State Reimbursements -POST
Public U brary emmrs
PERS Rebate
SB90 Reimbursements
Asset Seizure FundgAufo Theft
Drug Suppression Grant
State special grants
Traffic Congestion RcIkf
State STIP reimbursement
LOCALLY RAISED
Fines, Forreiwres, Penalties
LiGcnscs andp'rrniis
Rent of Cily Property
Development Fees
USER FEES
;front Exhibit El
OTHER MISCELLANEOUS
Sale of Property
Restilution-Dania Be to Property
0(herrevenue,
interfund Transfers
4,335,000
4,335,000
11,400
11,400
1,002,460
1,002,460
712,270
0
1,586,570
1,586,S70
33,600
33,600
0
0
1,427,750
1,427 750
60,000
60,000
57,000
57,000
0
0
45,000 1
45,000
0
0
238,000
238,000
111) AAA
1,270,000
i,270,m
556,550
556,550
793,200
793,200
712,270
712270
3,500
3,500
400
400
884,420
884.420
(from Exhibit 3)
8,432,990
5,432,990
SUBTOTAL
31,767,500 1 17,982,420 1 49,749,920
(f6rZ0ibit 0)
INTEREST EARNINGS
(from Exhibit 3)
TOTAL REVENUE
31,809,427
,use for Exhibit C)
RESERVE WITUDItAWALS
0
(Including appropriated Fund Valance)
TOTAL OF THESE FUNDS FX9,5
i 5,58U
OTHER FUNDS NOT INCLUDED
121,854,78011
GRAND TOTALBUDG 1'
171,670,360
Interest Earnings
Produced by Taxer
City of Lodi
Fiscal Year 2010-11
A. NON-INI'ERESTTAX PROCEEDS
B. MINUS EXCLUSIONS
C. NET INVESTED TAXES
D. TOTAL NON-INTEREST BUDGET
E. TAX PROCEEDS AS PERCENT
OFBUDGET
F. INTEREST EARNINGS
G. AMOUNT OF INTEREST EAKNEU
FROM TAXES
If. AMOUNT OF INTEREST EARNEU
ON NON -TAXES
I. Take the result of s(cps NG & II
Copy all to Extobit F
EXHIBIT G
[ 31,767,500 I
"(Exhibit F)
0]
(Exhibit D)
31,767,500
[ 49,749,920
� �z Qgoti (CID)
1
15,6101
I 41,927 a (E*F)
23,7331 W -G)
RESOLUTION NO. 2010-85
A RESOLUTION OF THE LODI CITY COUNCIL
APPROVING THE TRANSFER OF FUNDS FROM THE
GENERAL FUND TO THE CAPITAL OUTLAY FUND
WHEREAS, the City has received funding in the amount of $504,000 from the
sale of a conservation easement; and
WHEREAS, the above funding has been deposited into the General Fund; and
WHEREAS, the City desires to use a portion of the above funding to replenish
General Fund unreserved fund balance to the level estimated in the original budget
adoption of $3,831,962; and
WHEREAS, the City desires to use any residual balance of the above funding to
address deferred capital maintenance needs.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Lodi
that the City Manager is authorized to adjust the Fiscal Year 2009110 budget to:
Use one-time funding from the sale of the conservation easement to
replenish General Fund unrestricted fund balance to a level of $3,831,962;
and
2. Once the funding threshold of $3,831,962 is reached, transfer up to $504,000
from the General Fund to the Capital Outlay Fund.
Dated: June 2, 2010
I hereby certify that Resolution No. 2010-85 as passed and adopted by the City
Council of the City of Lodi in a regular meeting held June 2, 2010, by the following votes:
AYES: COUNCIL MEMBERS — Hitchcock, Hansen, Johnson, Mounce,
and Mayor Katzakian
NOES: COUNCIL MEMBERS — None
ABSENT: COUNCIL MEMBERS — None
ABSTAIN: COUNCIL MEMBERS — No
L
City Clerk
2010-85
RESOLUTION NO. 2010-86
A RESOLUTION OF THE LODI CITY COUNCIL
ADOPTING A GENERAL FUND RESERVE POLICY
WHEREAS, maintaining General Fund reserves is fiscally prudent; and
WHEREAS, reserves can mitigate the financial exposure of catastrophic events
and actions from outside entities that affect our revenue streams; and
WHEREAS, reserves reflect positively on the creditworthiness and prudent
management of the City; and
WHEREAS, the City of Lodi Budget and Finance Committee has drafted the
attached General Fund Reserve Policy for Council adoption.
NOW, THEREFORE, BE IT RESOLVED that the City Council of the City of Lodi
does hereby approve the General Fund Reserve Policy attached as Exhibit A.
Dated: June 2, 2010
---------------
I hereby certify that Resolution No. 2010-86 was passed and adopted by the City
Council of the City of Lodi in a regular meeting held June 2, 2010, by the following vote:
AYES: COUNCIL MEMBERS — Hansen, Hitchcock, Johnson, Mounce,
and Mayor Katzakian
NOES: COUNCIL MEMBERS — None
ABSENT: COUNCIL MEMBERS — None
ABSTAIN: COUNCIL MEMBERS — None
6* H L
2010-86
City of Lodi
General Fund Reserve Policy -
Purpose of Reserve Policv
Adequate designations of reserves --- fundsset aside for various legitimate
purposes ---are critical to the successful and stable, short- and long-term
operation of the City of Lodi. Adequate reserves in the General Fund ensure that
the City is able to respond to emergencies and continue providing services to the
citizens of Lodi. Adequate reserves ensure that the Citywill have sufficient
funding available to meet its operating, capital and debt service obligations.
Pursuantto Statement No. 54 of the Governmental Accounting Standards Board
(GASB) — Fund Balance Reporting and Governmental Fund Type Definitions,
unrestricted fund balance is composed of funds that may be classified as
committed, assigned or unassigned. Committed fund balance representsthose
funds that are constrained by a limitation imposed by the governing body of a
government upon itself as to the use of those funds. Assigned fund balance
representsthe City Council's intention to use funds for a specific purpose.
Unassigned fund balance represents the remainder of fund balance after
accounting for all reserved amounts. Provisionsof GASB Statement No. 54 are
effective for reporting periods beginning after June 15, 2010.
Beginning with the budgetfor Fiscal Year 2010111, the following General Fund
Reserves shall be funded, as funding is available.
Committed FundBalance
General Fund Reserve — Catastroahic Reserve
To maintain the ability of the City to meet operational expenses during
times of declared emergency or major catastrophe, the City shall
maintain a committed General Fund balance of a minimum of 8% of
annual General Fund revenues. It is recognized that during a time of
emergency, the City will need to expend more resources than normal
operations dictate to meet the community's needs. In addition to an
increased level of expenditure, the tax base of the City may be
impaired after a major catastrophic event. This reserve shall be
exclusive of all other reserves. This reserve may only be drawn upon
pursuant to an emergency as declared underthe Lodi Municipal Code.
If the General Fund — Catastrophic Reserve amount falls below 5% of
annual revenue, the City Manager shall prepare a plan within three
months of approval of the Comprehensive Annual Financial Report
(CAFR), commencing with the CAFR for FY 2009110, to restore the 5%
level within 12 months and the 8% level within 24 months.
This reserve is not intended for normal unanticipated expenditures and
shall be funded before all other committed General Fund reserves.
General Fund Reserve — Economic Reserve
To maintain the City's economic viability and to meet seasonal cash
flow shortfalls, the City shall maintain a committed General Fund
Reserve — Economic Reserve balance of a minimum of 8% of annual
General Fund revenues. Although 8% is the minimum, because this
reserve is intended to levelize economic cycles from year to year, the
reserve should have a higher amount to cushion the cyclical effects of
the economy. This reserve shall be exclusive of all other reserves.
Funding may only be disbursed based upon a resolution of the City
Council.
Funding of the General Fund Reserve — Economic Reserve will begin
in the fiscal year following full funding of the General Fund Reserve —
Catastrophic Reserve. Provisions below regarding action required if
the General Fund Reserve — Economic Reserve falls below 5% of
General Fund revenues shall only apply after the reserve has been
funded at the minimum 8% level.
Once fully funded, if the General Fund Reserve — Economic Reserve
falls below 5% of annual revenue, the City Manager shall prepare a
plan within three months of approval of the Comprehensive Annual
Financial Report, commencing with the CAFR for FY 2009/10, to
restore the 5% level within 24 months and 8% within 48 months.
Once fully funded, in no case shall the General Fund Reserve -
Economic Reserve fall below 5% of annual General Fund revenue for
greater than a continuous 24 -month period.
Assigned Fund Balance
Once Committed Reserves are fully funded, the City Council may establish
Assigned Reserves for designated purposes. Assigned Reserves reflect
Council's intent as to the use of funds. Once assigned, funds may only be
released by resolution of the City Council.
Budget Presentation
FY 2010/11
City Council Meeting
June 2, 2010
All Funds Revenue
Electric Fund
73,269,270
General Fund
41,321,750
Wastewater Fund
17,054,390
Water Fund
12,741,980
Transit, Fleet, TDA Funds
817119130
Benefits Fund
61999,300
Street Fund
4,940,150
Self Insurance Fund
2,109,360
Recreation Fund
2,004,990
Community Center Fund
1,850,570
Debt Service Fund
1,673,820
Library Fund
1,452,700
CDBG Fund
1,1601610
Vehicle Replace., Capital Outlay Funds
1,121,450
Community Development Fund
1,102,990
Other Funds
323,230
Grand Total
177,837,690
2
All Funds Revenue
Recreation Fund
Self Insurance 1%
Fund 1%
Street Fund
Benefits Fund 3%
4%
Transit, Fleet, TDA
Funds 5%
Water Fund 7%
Wastewater Fund
10%
General Fund
23%
Community Center
Fund 1% Debt Service
1 / Fund <1%
Library Fund <1%
CDBG Fund <1%
Veh.Replace.,
Capital Outlay <1 %
Comm Dev Fund
<1%
Other Funds
<1%
Electric Fund
41%
3
All Funds Expenses
Electric Fund
76,6181920
General Fund
41,321,750
Wastewater Fund
14,194, 540
Water Fund
11,528,790
Fleet, Transit, TDA Funds
8,215,980
Benefits Fund
6,999,300
Street Fund
5,903,360
Self Insurance Fund
21803,000
Vehicle, Equip. Capital Outlay Funds
11925,500
Recreation Fund
2,0041790
Community Center Fund
1,850,570
Debt Service Fund
1,673,820
Library Fund
11427,930
CDBG Fund
1,1601610
Community Development Fund
11065,500
Trust and Agency Fund
520,280
Public Safety Fund
119,000
Grand Total
179,333,640
0
All Funds Expenses
Self Insurance
Street Fund Fund 2%
3%
Benefits Fund
4%
Fleet, Transit, TDA
Funds 5%
Water Fund
6%
Wastewater Fund
8%
General Fund
23%
Vehicle, Equip, Recreation Comm Center
Capital Outlay Fund 1% Fund 1%
� Funds 1% l 1
Debt Service Fund
1%
Library Fund
CDBG Fund
<1%
Comm Dev Fund
<1%
Other Funds
<1%
Electric Fund
43%
5
General Fund Revenue
Tax Revenues
27,698,700
Operating Transfers In
51432,990
Revenue from Others
51184,990
Operating Fees
11546,370
Investments, Licenses & Permits
511,200
Fines & Forfeitures
380,000
Other Revenue
316,800
Charges for Services
250,700
Grand Total
41,321,750
0
General Fund Revenue
Operating Fees
4%
Revenue from
Others
12%
Operating
Transfers In
13%
Investments,
Licenses &
Permits
1%
Fines &
Forfeitures
1%
Other Revenue
1%
Charges for
Services
1%
Tax Revenues
67%
7
General Fund Expenditures
m
Police Department
15,970,480 I
Fire Department
99125,280
Non -Departmental
6,590,030
Internal Services Department
3,411,600
Parks Department
2,292,770
Public Works Division
11709,690
City Clerk
606,100
Economic Development
583,050
City Manager
564,600
City Attorney
468,150
Grand Total
41,3211750
General Fund Expenditures
Public Works
Division
4%
Parks Division
6%
Internal Services
Department
8%
Non -Departmental
16%
City Clerk
2%
Economic
Development
1%
Fire Department
22%
City Manager
1%
City Attorney
1%
Police Department
39%
9
Action Requested
. Adopt budget resolution approving
appropriations (including appropriations
limit)
. Adopt
budge
resolution amendina FY 2009/10
t allowing for
funds from General
Outlay
transfer of one-time
Fund to Capital
. Adopt General Fund Reserve Policy
10