HomeMy WebLinkAbout2Budget Overview
SARATOGA CITY COUNCIL
MEETING DATE: January 29, 2010 AGENDA ITEM:
DEPARTMENT: Finance & Administrative Services CITY MANAGER: Dave Anderson
PREPARED BY: Mary Furey DIRECTOR: Mary Furey
SUBJECT: FY 2009/10 Mid-Year Budget Status Report and Budget Adjustment Resolution
RECOMMENDED ACTION:
Review FY 2009/10 budget status report and proposed budget adjustments, and adopt resolution
approving the City’s FY 2009/10 Operating Budget amendments.
REPORT SUMMARY:
As the current economic downturn has developed into the longest and deepest contraction in many, many
decades, the City’s revenues declined much further than we had anticipated last spring. For example, at
budget adoption, our revenue projections reflected a 37% decline in development revenues from the prior
year’s adopted budget, whereas our revised projections reflect a 52% decline. To put the economic
impact into actual dollars, we are now expecting that we will see a $650,000 drop in planning and
building revenues this year, from the high of two years ago. Overall, General Fund Revenues are
expected to come in almost $758,000 (5%) less than last year, and $1,487,000 (9%) less than two years
ago. While economic downturns are common cyclical events, and are expected to occur from time to
time, this one has been described as the most severe in the post-war era and is impacting City revenues
far more than we anticipated or have experienced in the past. The magnitude of the revenue shortfalls
requires that the City’s adopted budget be revised to reflect the overall projected decrease.
For the current year, we are projecting a shortfall of $50,000 in planning revenues, and $240,000 in
building revenues from budgeted revenues. Engineering’s development revenues are suffering the same
economic hits with an expected $50,000 shortfall from budgeted revenues. Recreation, while making
cost recovery headway from last year, is feeling the impact of the economic recession with fewer classes
and camps offerings due to lower enrollment. The revised recreation class revenues show a drop of
$60,000 from budget, and another $10,000 reduction in camp fees.
While Sales Tax was projected at reduced levels due to the anticipation of falling retail and restaurant
activity, the revenue is taking a further hit as a result of the State overpaying the City in the prior year
based on pre-recession levels of estimated payments. This has resulted in the prior year’s overpayment
being charged against current year revenues. Staff is recommending reducing the Sales Tax revenue
appropriation by $25,000. Prop 172 Sales Tax is also coming in lower than anticipated, but it is unclear
if this is due to lower sales tax receipts, or increases in State fees for administering the Prop 172
allocation program. We are also seeing increased State administration fees in the VLF program, so these
tax receipts too have been reduced. We are recommending a reduction in Prop 172 Sales Tax revenues
of $25,000, and in VLF fees of $15,000.
Transient Occupancy Tax earnings are also reflecting lower than anticipated receipts, and staff is
recommending a $10,000 budget reduction. Construction Tax is charged as a percentage of building
permits. This revenue shortfall is directly related to the reduction in building activity, and staff is
recommending a budget decrease of $15,000.
Of particular note, is the impact this economic downturn has had on interest earnings. In FY 2006/07,
the City earned $715,000 in interest when rates hovered around 5.1%. In FY 2007/08, the City earned
$616,000 as rates dropped to an average of 4.4%, and in FY 2008/09, interest earnings dropped to
$341,000 as rates continued to drop further to an average of 2.2%. For this year, we are now expecting
approximately $170,000 in earnings as interest rates have dropped to an average of .75% as of mid-year.
This extreme reduction in interest earnings is due in part to historic low rates, but it is also due to the
reduction in revenue receipts, the delays in state and county payments, and ongoing operating and capital
expenditures, which all contribute to decreasing fund balances.
In summary of the above discussion, General Fund budgeted revenue are proposed to be reduced in the
following categories:
Revenue Shortfalls:
Planning Design Review 50,000
Building Permits 240,000
Engineering Review 10,000
Engineering Subdivision Plan Check 20,000
Recreation Classes 60,000
Recreation Camps 10,000
Prop 172 Sales Tax 25,000
Sales Tax 25,000
TOT 10,000
Construction Tax 15,000
VLF Fees 15,000
Interest Income 150,000
Total General Fund Revenue Budget Reductions 630,000
To align budgeted expenditures with the reduction in budgeted revenues, staff assessed the current year’s
departmental budgets to find appropriate areas in which cuts could be made that would not significantly
affect current operations, or where expenditures could be delayed. Budget cuts include General Fund
reductions in supplies, materials, fees, and services, the elimination of budgeted salary and
unemployment costs that will not be used, and an overall tightening of the belt across all departments.
Internal Service Fund appropriations were reduced where available to reduce the charge-back fees to the
General Fund. For example, the budget cuts will delay vehicle replacements, and reduce funding for
some building maintenance services. The $480,000 of budget cuts are shown by category groups in the
schedule on the following page.
The recommended budget adjustment also includes a $50,000 transfer from the IT Equipment
Replacement Fund to the General Fund as a result of the telephone upgrade project costing significantly
less than the funding that was available for the project. These funds were originally transferred into the
IT Equipment Replacement Fund from the General Fund several years ago for the IT upgrade project,
therefore it is recommended they be transferred back into the General Fund. Additionally, the FY
2009/10 budget was adopted in June with budgeted revenues appropriations exceeding budgeted
expenditure appropriations by $150,000 as a buffer to offset the revenue instability we were
experiencing. The recommended budget adjustment utilizes $100,000 of the budgeted offset, with
$50,000 of the offset remaining as a buffer through year-end.
Expenditure Cuts:
General Fund
Salary / Temp 43,900
General Materials & Supplies 68,375
Maintenance Materials & Supplies 3,000
Services Fees – bank fees, legal publications 7,200
Dues & Memberships 2,270
EDD Unemployment Charges 10,000
Records Management Services 18,000
GIS Services 5,500
Street Sweeping, Tree & Trail Maintenance, Turf Top 54,000
Environmental Services 2,000
Financial and Audit Services 12,400
Legal Services 5,000
Engineering Consultants 20,500
Meetings & Events 12,450
Training & Conferences 26,995
Other Miscellaneous 18,410
Total General Fund Budget Cuts 310,000
Internal Service Funds
Offices Stores 17,000
Equipment Maintenance 17,000
Building Maintenance 46,000
Vehicle & Equipment Replacement 90,000
Total Internal Service Fund Budget Cuts 170,000
TOTAL Expenditure Cuts 480,000
Transfer to General Fund: IT Equip Repl Fund Balance 50,000
Reduce General Fund Budget Offset: Rev > Exp 100,000
NET BUDGET ADJUSTMENT 630,000
FISCAL IMPACTS:
Upon Council approval, revenue and expenditure operating budget appropriations will be amended.
CONSEQUENCES OF NOT FOLLOWING RECOMMENDED ACTION:
Revenue and expenditure budget appropriations will not be amended as recommended
ALTERNATIVE ACTION:
Council could provide alternative direction
FOLLOW UP ACTION:
Staff will post budget adjustment
ADVERTISING, NOTICING AND PUBLIC CONTACT:
N/A
ATTACHMENTS:
Attachment A – Resolution
Attachment B – Budget Appropriation Details
ATTACHMENT - A
RESOLUTION NO. 2010-___
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF SARATOGA
AMENDING THE ANNUAL BUDGET FOR FISCAL YEAR 2009/10
TO ADJUST REVENUE, EXPENDITURE, AND TRANSFER APPROPRIATIONS
TO REVISED LEVELS
WHEREAS, the City of Saratoga FY 2009/10 General Fund revenues were reviewed at mid-year
and projected through year-end to determine estimated revenues for the fiscal year, and;
WHEREAS, it was determined that a number of the revenues receipts would not be sufficient to
meet budgeted revenue estimates, and;
WHEREAS, the City Council desires to adopt revenue, expenditure, and transfer budget
appropriations at the revised projection levels, and;
WHEREAS, it is necessary to amend the City of Saratoga FY 2009/10 budget to reduce revenue
and expenditure appropriations and to increase transfer appropriations to be in alignment with the revised
projections;
NOW THEREFORE, BE IT RESOLVED, that the City Council of the City of Saratoga hereby
amends the Fiscal Year 2009/10 Operating & Capital Budget as shown in the following attached
appropriation adjustments in the Mid-Year Budget Status Report – Attachment B;
AND BE IT FURTHER RESOLVED, that the Finance and Administrative Services Director is
directed to record these changes into the City’s accounting records in accordance with appropriate
accounting practices.
The above and foregoing resolution was passed and adopted at a regular meeting of the Saratoga City
Council held on the 29th day of January, 2010 by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
______________________________
Kathleen King, Mayor
ATTEST:
_____________________________
Ann Sullivan, City Clerk
ATTACHMENT - B
PROGRAM ACCOUNT ACCOUNT TITLE
BUDGET
REDUCTION
GENERAL FUND REVENUE PROJECTED SHORTFALL
1114101 44443 DESIGN REVIEW 50,000
1114201 43471 BUILDING PERMITS 240,000
1115101 44511 ENGINEERING REVIEW 10,000
1115101 44515 ENGINEERING SUBDIVISION PLAN CHECK 20,000
1116101 44611 CLASSES & SPECIAL PROGRAMS 60,000
1116101 44612 CAMP FEES 10,000
1117101 42431 PROP 172 SALES TAX 25,000
1118101 41211 SALES TAX 25,000
1118101 41311 TOT 10,000
1118101 41511 CONSTRUCTION TAX 15,000
1118101 42411 VLF FEES 15,000
1118101 46111 INTEREST INCOME 150,000
TOTAL GENERAL FUND REVENUE REDUCTIONS 630,000
GENERAL FUND BUDGET CUTS
CITY COUNCIL
1111101 61111 OFFICE SUPPLIES 500
1111101 62212 SILICON VALLEY JOINT VENT 500
1111101 66112 COUNCIL MTG EXPENSES 4,000
1111101 66211 TRAINING & CONFERENCES 3,195
1111101 66212 TRAVEL & LODGING 1,000
1111101 66213 MILEAGE REIMBURSEMENT 500
CITY COMMISSIONS
1111201 61162 TRAFFIC SAFETY COMMITTEE 350
1111201 61164 HPC COMMITTEE 2,200
1111201 61165 YOUTH COMMITTEE 500
1111201 66131 COMM RECOGNITION DINNER 600
CITY MANAGER'S OFFICE
1112101 51112 TEMP HOURS 1,900
1112101 51200 VACATION BUY-BACK 17,000
1112101 61111 OFFICE SUPPLIES 500
1112101 66111 MEETING EXPENSES 2,500
1112101 66211 TRAINING & CONFERENCES 2,550
1112101 66212 TRAVEL & LODGING 4,000
CITY CLERK
1112201 61111 OFFICE SUPPLIES 1,000
1112201 64112 RECORDS MANAGEMENT SVCS 18,000
1112201 64141 CODIFICATION SERVICES 1,500
HUMAN RESOURCES
1112301 62162 REPORT/STUDY FEES 200
1112301 64161 FINGERPRINTING SERVICES 350
1112301 64162 SALARY SURVEY SERVICES 600
1112301 66111 MEETING EXPENSES 300
1112301 66121 EMPLOYEE RECOGNITION PGM 2,500
1112301 66122 EMPLOYEE EVENTS 2,200
1112301 66212 TRAVEL & LODGING 2,000
1112301 66213 MILEAGE REIMBURSEMENT 250
1112301 66311 RECRUITMENT ADVERTISING 2,850
1112301 66321 ORAL BOARD EXPENSES 300
1112301 66322 TESTING MATERIALS 100
ATTACHMENT - B
PROGRAM ACCOUNT ACCOUNT TITLE
BUDGET
REDUCTION
FINANCIAL SERVICES
1113101 61111 OFFICE SUPPLIES 1,000
1113101 61123 PRINT STOCK-LH/FORMS/CHKS 2,500
1113101 61172 OFFICE FURNITURE < $10K 10,000
1113101 62111 BANK FEES & CHARGES 3,000
1113101 65131 FINANCIAL AUDIT SERVICES 2,400
1113101 65133 OTHER AUDIT SERVICES 10,000
1113101 66211 TRAINING & CONFERENCES 2,500
1113101 66212 TRAVEL & LODGING 1,250
1113101 66214 TUITION REIMBURSEMENT 1,500
DEVELOPMENT REVIEW
1114101 61112 POSTAGE 4,000
1114101 61113 SUBSCRIPTION/PUBLICATIONS 1,000
1114101 61114 COMPUTER SUPPLIES 200
1114101 62132 LEGAL PUBLIC NOTICES 2,000
1114101 64341 GIS SYSTEM SERVICES 500
1114101 65254 LEGAL- APPLICANT SERVICES 5,000
1114101 65511 TRAFFIC ENGINEERS 500
1114101 66211 TRAINING & CONFERENCES 1,000
1114101 66214 TUITION REIMBURSEMENT 2,000
CODE COMPLIANCE
1114103 61111 OFFICE SUPPLIES 500
BUILDING & INSPECTION
1114201 61112 POSTAGE 400
1114201 61113 SUBSCRIPTION/PUBLICATIONS 1,275
1114201 66211 TRAINING & CONFERENCES 1,000
1114201 66212 TRAVEL & LODGING 500
GENERAL ENGINEERING
1115101 61112 POSTAGE 1,000
1115101 62233 VTA CONGESTION MGMT DUES 1,520
1115101 62251 PROFESSIONAL ASSOC DUES 250
1115101 64341 GIS SYSTEM SERVICES 2,500
1115101 65511 TRAFFIC ENGINEERS 20,000
1115101 66111 MEETING EXPENSES 250
1115101 66211 TRAINING & CONFERENCES 1,000
1115101 66212 TRAVEL & LODGING 50
ENGINEERING DEVELOPMENT
1115102 64341 GIS SYSTEM SERVICES 2,500
ENVIRONMENTAL
1115103 64531 STREET SWEEPING SERVICES 10,000
1115103 64733 STORM WATER TESTING 2,000
STREETS & STORM DRAINS
1115201 64544 TREE MAINTENANCE SERVICES 12,000
1115201 64545 PEST & WEED ABATEMENT 4,500
PARK & LANDSCAPE SERVICES
1115301 61341 LANDSCAPE SUPPLIES 3,000
1115301 62611 EQUIPMENT RENTALS 400
1115301 64532 REFUSE CONTAINER SERVICES 2,000
1115301 64542 N. CAMPUS LANDSCAPE SERV 2,000
1115301 64553 TURF TOP DRESSING SERV.15,000
1115301 64555 TRAIL MAINT. SERVICES 8,500
1115301 66212 TRAVEL & LODGING 100
ATTACHMENT - B
PROGRAM ACCOUNT ACCOUNT TITLE
BUDGET
REDUCTION
RECREATION
1116101 61111 OFFICE SUPPLIES 2,000
1116101 61171 OFFICE TOOLS & EQUIP < $10K 1,750
1116101 62112 CREDIT CARD FEES 2,000
1116101 62461 ASCAP FEES 160
1116101 62621 OFF-SITE FACILITY RENTAL 500
1116101 64121 PRINTING/BINDING SERVICES 2,000
1116101 64134 GRAPHIC/LAYOUT SERVICES 300
1116101 64161 FINGERPRINTING SERVICES 450
1116101 66111 MEETING EXPENSES 100
1116101 66214 TUITION REIMBURSEMENT 1,000
TEEN SERVICES
1116102 61111 OFFICE SUPPLIES 250
1116102 61112 POSTAGE 50
1116102 66211 TRAINING & CONFERENCES 300
FACILITY RENTALS
1116201 61111 OFFICE SUPPLIES 200
1116201 61112 POSTAGE 100
1116201 61133 FACILITY SUPPLIES 100
1116201 64121 PRINTING/BINDING SERVICES 200
1116201 66211 TRAINING & CONFERENCES 200
1116201 66213 MILEAGE REIMBURSEMENT 100
1116201 66214 TUITION REIMBURSEMENT 1,000
GENERAL ADMINISTRATION
1118101 51000 VACATION BUY-BACK 25,000
1118101 61111 OFFICE SUPPLIES 2,000
1118101 61115 CM GENERAL SUPPLIES 25,000
1118101 61172 OFFICE FURNITURE <$10K 10,000
1118101 62311 EDD UNEMPLOYMENT CHARGES 10,000
1118101 64121 PRINTING/BINDING SERVICES 3,000
COMMUNITY BUILDING EVENTS
1118302 68512 TASTE OF SARATOGA 700
1118302 68521 COMMUNITY EVENTS - GENL 3,800
1118302 68525 SISTER CITY CELEBRATION 1,200
TOTAL GENERAL FUND BUDGET CUTS 310,000
INTERNAL SERVICE FUND BUDGET CUTS
OFFICE STORES PROGRAM
6213102 61111 OFFICE SUPPLIES 2,000
6213102 61112 POSTAGE 1,000
6213102 62613 POSTAGE MACHINE LEASE 14,000
EQUIPMENT MAINTENANCE
6235202 61362 FUEL 15,000
6235202 64611 VEHICLE REPAIR & MAINT 2,000
BUILDING MAINTENANCE
6246202 61111 OFFICE SUPPLIES 600
6246202 61133 FACILITY SUPPLIES 5,000
6246202 62614 DRINKING WATER EQUIP RENT 1,000
6246202 63111 GAS & ELECTRIC 2,000
6246202 63112 WATER 3,000
6246202 63113 REFUSE COLLECTION 3,000
6246202 63211 TELEPHONE 500
6246202 63212 CELL PHONES 400
ATTACHMENT - B
PROGRAM ACCOUNT ACCOUNT TITLE
BUDGET
REDUCTION
6246202 64511 JANITORIAL/CLEANING SERV 5,000
6246202 64514 HVAC MAINTENANCE 2,000
6246202 64522 ROOF REPAIR SERVICES 4,000
6246202 64523 ELECTRICAL SERVICES 4,000
6246202 64524 PLUMBING SERVICES 3,000
6246202 64525 PAINTING SERVICES 5,000
6246202 64529 MISC BLDG REPAIR SERVICES 4,000
6246202 64545 PEST & WEED ABATEMENT 1,500
6246202 66111 MEETING EXPENSES 1,000
6246202 66214 TUITION REIMBURSEMENT 1,000
VEHICLE & EQUIPMENT REPLACEMENT
6315203 77111 AUTOMOBILES 90,000
TOTAL INTERNAL SERVICE FUND BUDGET CUTS 170,000
BUDGET TRANSFERS
6323202 99999 TRANSFER OUT - IT EQUIP REPLACEMENT 50,000
1118101 49999 TRANSFER IN - GENERAL FUND 50,000
BUDGET TRANSFERS IN 50,000
City of Saratoga
Quarterly Revenue Report
(After Budget Reduction)
Page 1 of 2
Original Proposed Adjusted Receipts at Receipts at Receipts at Receipts at % of Actual
Budget Budget Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Outstanding To
FY 2009/10 Reduction FY 2009/10 (as of 9/30/09)(as of 12/31/09)(as of 3/31/10)(as of 6/30/10)Balance Adj Budget
Taxes
4110 Property Tax 8,175,500 - 8,175,500 72,291 2,424,890 - - 5,678,319 30.54%
4120 Sales Tax 935,000 25,000 910,000 116,233 185,052 - - 608,715 33.11%
4130 Transient Occupancy Tax 150,000 10,000 140,000 21,307 34,871 - - 83,822 40.13%
4140 Business License Tax 325,000 - 325,000 72,546 67,490 - - 184,965 43.09%
4150 Construction Tax 180,000 15,000 165,000 29,058 34,610 - - 101,332 38.59%
4160 Franchise Fee Tax 1,675,000 1,675,000 180,500 276,175 - - 1,218,326 27.26%
Total Taxes 11,440,500 50,000 11,390,500 491,934 3,023,087 - - 7,875,479 30.86%
Intergovernmental
Federal Intergovernmental
4210 Revenue - - - - - - - - 0.00%
4220 Grants - - - - - - - - 0.00%
State Intergovernmental - - - - 0.00%
4240 Public Safety Tax / VLF / SB90 185,000 40,000 145,000 33,690 21,397 - - 89,913 37.99%
4250 Grants - COPS/SLESF 100,000 - 100,000 - 69,175 - - 30,825 69.17%
Local Intergovernmental - - - - - 0.00%
4270 Vehicle Abatement/Refuse 23,500 - 23,500 3,382 8,574 - - 11,544 50.88%
4280 Grants - - - - - - - - 0.00%
Total Intergovernmental 308,500 40,000 268,500 37,072 99,145 - - 132,282 50.73%
Fees, Licenses & Permits
4310 Administrative Fees 43,200 - 43,200 10,705 9,292 - - 23,202 46.29%
4320 Business License Fees 45,200 - 45,200 15,843 11,616 - - 17,741 60.75%
4340 Development & Building Permits 1,149,700 290,000 859,700 214,494 220,288 - - 424,917 50.57%
4350 Engineering - Permits 76,500 - 76,500 6,534 49,044 - - 20,922 72.65%
4360 Recreation - Advertising Fees 9,150 - 9,150 4,300 1,550 - - 3,300 63.93%
Total Fees, Licenses & Permits 1,323,750 290,000 1,033,750 251,877 291,790 - - 490,083 52.59%
Charge for Services
4440 Development & Bldg Plan Reviews 760,080 - 760,080 210,737 147,661 - - 401,682 47.15%
4450 Engineering Review & L&L Fees 284,558 30,000 254,558 88,420 47,187 - - 118,951 53.27%
4460 Recreation Class/Camp/Excursions 636,893 70,000 566,893 122,952 76,638 - - 367,303 35.21%
4470 Public Safety - Animal Control 20,000 - 20,000 - - - - 20,000 0.00%
Total Charge for Services 1,701,531 100,000 1,601,531 422,109 271,486 - - 907,936 43.31%
Fines & Forfeitures
4510 Penalties & Fines 285,000 - 285,000 44,310 99,523 - - 141,166 50.47%
4520 Forfeitures - - - - - - - - 0.00%
Total Fines & Forfeitures 285,000 - 285,000 44,310 99,523 - - 141,166 50.47%
Other Income
4610 Interest Income 320,000 150,000 170,000 42,460 16,656 - - 110,883 34.77%
4620 Rental Income 364,342 - 364,342 69,042 114,242 - - 181,058 50.31%
4630 Proceeds from Sales 1,000 - 1,000 711 105 - - 184 81.61%
4640 Refunds & Reimbursements - - - 5,051 1,609 - - (6,660) 0.00%
4650 Contributions & Donations 2,000 - 2,000 15 13 - - 1,972 1.40%
City of Saratoga
Quarterly Revenue Report
(After Budget Reduction)
Page 2 of 2
Original Proposed Adjusted Receipts at Receipts at Receipts at Receipts at % of Actual
Budget Budget Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Outstanding To
FY 2009/10 Reduction FY 2009/10 (as of 9/30/09)(as of 12/31/09)(as of 3/31/10)(as of 6/30/10)Balance Adj Budget
4660 Misc & Other Income - - 40 - (40) 0.00%
Total Other Income 687,342 150,000 537,342 117,318 132,625 - - 287,398 46.51%
Total Revenues 15,746,623 630,000 15,116,623 1,364,621 3,917,657 - - 9,834,345 34.94%
Fund Transfers In 148,859 - 148,859 - 148,859 - - - 100.00%
Total Revenues & Transfers In 15,895,482 630,000 15,265,482 1,364,621 4,066,516 - - 9,834,345 34.17%
City of Saratoga
Quarterly Expenditure Report
(After Budget Reduction)
Page 1 of 2
Original Proposed Adjusted Receipts at Receipts at Receipts at Receipts at % of Actual
Budget Budget Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Outstanding To
FY 2009/10 Reduction FY 2009/10 (as of 9/30/09)(as of 12/31/09)(as of 3/31/10)(as of 6/30/10)Balance Adj Budget
Salary & Benefits
5100 Salaries 4,886,610 43,900 4,842,710 1,054,077 1,237,917 - - 2,550,715 47.33%
5210 Retirement 838,641 - 838,641 186,812 218,727 - - 433,102 48.36%
5220 Payroll Taxes 91,795 - 91,795 17,115 18,280 - - 56,400 38.56%
5230 Insurance 714,883 - 714,883 143,905 149,222 - - 421,755 41.00%
5240 Uniform Pays/Benefits 17,274 - 17,274 3,180 3,555 - - 10,539 38.99%
Total Salary & Benefits 6,549,203 43,900 6,505,303 1,405,089 1,627,702 - - 3,472,512 46.62%
Materials & Supplies
6110 General Materials & Supplies 189,600 68,375 121,225 20,257 29,429 - - 71,539 40.99%
6130 Maintenance Materials & Supplies 67,300 3,000 64,300 10,062 22,230 - - 32,007 50.22%
Total Materials & Supplies 256,900 71,375 185,525 30,319 51,660 - - 103,546 44.19%
Fees & Charges
6210 Administration Fees 89,125 7,200 81,925 20,997 17,841 - - 43,086 47.41%
6220 Dues & Memberships 307,130 2,270 304,860 36,303 25,035 - - 243,522 20.12%
6230 Intergovernmental Fees 31,300 10,000 21,300 390 2,624 - - 18,286 14.15%
6240 Operational Fees & Charges 76,085 160 75,925 200 5,411 - - 70,314 7.39%
6260 Rental / Lease Expenses 47,020 900 46,120 3,251 24,589 - - 18,281 60.36%
Total Fees & Charges 550,660 20,530 530,130 61,141 75,500 - - 393,490 25.77%
Utilities & Communications
6310 Utilities 148,000 - 148,000 39,210 52,770 - - 56,020 62.15%
6320 Communications 19,950 - 19,950 2,303 5,473 - - 12,174 38.98%
Total Utilities & Communications 167,950 - 167,950 41,513 58,243 - - 68,194 59.40%
Contract Services
6410 City Administration Services 130,050 26,400 103,650 14,255 33,841 - - 55,555 46.40%
6420 City Operation Services 322,240 - 322,240 94,654 55,949 - - 171,638 46.74%
6430 Technical Services 50,880 5,500 45,380 11,334 334 - - 33,712 25.71%
6440 Departmental IT Services 4,500 - 4,500 3,887 399 - - 214 95.24%
6450 Facilities & Public Work Services 576,460 54,000 522,460 40,677 144,151 - - 337,632 35.38%
6470 Environmental Services 60,000 2,000 58,000 - 37,693 - - 20,307 64.99%
6480 Public Safety Services 4,306,997 - 4,306,997 1,047,897 1,090,425 - - 2,168,675 49.65%
Total Contract Services 5,451,127 87,900 5,363,227 1,212,703 1,362,791 - - 2,787,732 48.02%
Consultant Services
6510 City Administrative Services 57,200 12,400 44,800 1,298 30,011 - - 13,492 69.89%
6520 Legal Services 339,263 5,000 334,263 3,317 74,849 - - 256,097 23.38%
6540 Development Consultants - - - - 5,877 - - (5,877) 0.00%
6550 Engineering Consultants 91,000 20,500 70,500 - 24,109 - - 46,391 34.20%
Total Consultant Services 487,463 37,900 449,563 4,615 134,846 - - 310,102 31.02%
Meeting, Training & Recruitment
6610 Meetings & Events 38,460 12,450 26,010 2,602 14,776 - - 8,632 66.81%
6620 Training & Conferences 56,100 26,995 29,105 6,807 8,747 - - 13,551 53.44%
6630 Recruitment 3,400 3,250 150 - 128 - - 22 85.33%
City of Saratoga
Quarterly Expenditure Report
(After Budget Reduction)
Page 2 of 2
Original Proposed Adjusted Receipts at Receipts at Receipts at Receipts at % of Actual
Budget Budget Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Outstanding To
FY 2009/10 Reduction FY 2009/10 (as of 9/30/09)(as of 12/31/09)(as of 3/31/10)(as of 6/30/10)Balance Adj Budget
Total Meeting, Training & Recruitment 97,960 42,695 55,265 9,409 23,651 - - 22,205 59.82%
Grants
6810 Saratoga Service Grants 93,633 - 93,633 21,771 21,954 - - 49,908 46.70%
6820 Saratoga Special Interest Grants 20,288 - 20,288 10,163 3,375 - - 6,750 66.73%
6830 Community Service Grants 51,376 - 51,376 21,253 10,041 - - 20,082 60.91%
6850 Special Event Grants 20,550 5,700 14,850 723 4,886 - - 9,242 37.77%
6870 CDBG Public Service Grants 27,859 - 27,859 6,965 6,965 - - 13,929 50.00%
Total Grants 213,706 5,700 208,006 60,875 47,221 - - 99,911 51.97%
Internal Service Charges
7910 Internal Services 2,041,609 170,000 1,871,609 509,375 509,375 - - 852,859 54.43%
Total Internal Service Charges 2,041,609 170,000 1,871,609 509,375 509,375 - - 852,859 54.43%
Total Expenditures 15,816,578 480,000 15,336,578 3,335,039 3,890,988 - - 8,110,551 47.12%
Fund Transfers Out 650,000 650,000 250,000 - - - 400,000 38.46%
Total Expenditures & Transfers Out 16,466,578 480,000 15,986,578 3,585,039 3,890,988 - - 8,510,551 46.76%
FY 2009/10 MID-YEAR BUDGET - RECOMMENDED ADJUSTMENTS
ESTIMATED BUDGET SHORTFALL
Building 240,000
Planning 50,000
Engineering 30,000
Recreation 70,000
Sales Tax 25,000
TOT 10,000
Prop 172 Public Safety Tax 25,000
VLF 15,000
Construction Tax 15,000
Interest Income 150,000
NET REVENUE SHORTFALL 630,000
EXPENDITURE CUTS:
General Fund
Salary/Temp 43,900
General Materials & Supplies 68,375
Maintenance Material & Supplies 3,000
Service Fees: (Bank and Public Notice Fees)7,200
Dues & Memberships 2,270
EDD Unemployment Charges 10,000
Records Management Services 18,000
GIS Services 5,500
Street Sweeping, Tree & Trail Maintenance, Turf Top Dressing 54,000
Environmental Services 2,000
Financial and Audit Services 12,400
Legal Services 5,000
Engineering Consultants 20,500
Meeting & Events 12,450
Training & Conferences 26,995
Other Miscellaneous 18,410
Total General Fund Budget Cuts 310,000
Internal Service Funds
Office Stores 17,000
Equipment Maintenance 17,000
Building Maintenance 46,000
Vehicle & Equipment Maintenance 90,000
Total Internal Service Fund Budget Cuts 170,000
TOTAL Expendtiure Cuts 480,000
Transfer to General Fund: IT Equipment Replacement Fund Balance 50,000
Reduce General Fund Budget Offset: Revenue > Expenditures 100,000
NET EXPENDITURE & TRANSFER BUDGET ADJUSTMENTS 630,000
SHORTFALL REMAINING -