city of pinole budget workshop april 29, 2014 1. fy 2013-14 budget performance update-quarter 3 ...
TRANSCRIPT
![Page 1: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/1.jpg)
City of PinoleBudget Workshop
April 29, 2014
1
![Page 2: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/3.jpg)
FY 2013-14 Budget Performance
3
![Page 4: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/12.jpg)
12
![Page 13: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/13.jpg)
Proposed FY 2014-15 Budget
13
![Page 14: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/14.jpg)
14
![Page 15: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/15.jpg)
15
![Page 16: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/16.jpg)
16
![Page 17: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/17.jpg)
17
![Page 18: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/18.jpg)
18
![Page 19: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/19.jpg)
19
![Page 20: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/20.jpg)
Revenues $13,293,226
Expenditures $13,081,493
Total $ 211,733
20
![Page 21: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/26.jpg)
26
![Page 27: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/30.jpg)
Plus Unknown(s):
▪ PERB
▪ Verizon Wireless
30
![Page 31: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/38.jpg)
Public Works Department Additions:
▪ Contract Traffic Signal
Maintenance (CCC & CalTrans) $27,500
38
![Page 39: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/41.jpg)
41
![Page 42: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/45.jpg)
Expenditures $27,230,013
▪ Plant Operations $3,331,747▪ Collection System $ 961,440▪ Capital Equipment $ 103,000
45
![Page 46: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/47.jpg)
47
![Page 48: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/48.jpg)
Wastewater Treatment and Collection
48
![Page 49: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/51.jpg)
Attorney Support Charges $ 12,000
Oversight Board CATV
Public Broadcasting $ 2,000
Expenditure Total$249,748
51
![Page 52: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/52.jpg)
Revenues $ 65,111
Includes: PALC Ground Lease $ 56,111 Loan Repayments $ 9,000
Total Revenues $ 65,111
52
![Page 53: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/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: City of Pinole Budget Workshop April 29, 2014 1. FY 2013-14 Budget Performance Update-Quarter 3 Overview of Proposed FY 2014-15 Budget City Council](https://reader031.vdocument.in/reader031/viewer/2022032312/56649e015503460f94aeb6b6/html5/thumbnails/54.jpg)
54