Agenda - City of Santa Monica
Agenda - City of Santa Monica
Agenda - City of Santa Monica
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
AGENDA<br />
CITY OF SANTA MONICA<br />
SPECIAL CITY COUNCIL MEETING AGENDA<br />
CITY HALL COUNCIL CHAMBERS - 1685 MAIN STREET<br />
WEDNESDAY, MAY 29, 2013<br />
MEETING BEGINS AT 5:30 P.M.<br />
CALL TO ORDER<br />
PLEDGE OF ALLEGIANCE<br />
ROLL CALL<br />
(This is a special Council meeting. Public comment is permitted only on items listed<br />
on the agenda.)<br />
4. STUDY SESSION:<br />
2013-2015 Biennial Budget Study Session Presentations:<br />
Community and Cultural Services<br />
Planning and Community Development<br />
Police<br />
Fire<br />
Big Blue Bus<br />
Housing & Economic Development<br />
Public Works<br />
Capital Improvement Program<br />
13. COUNCILMEMBER DISCUSSION ITEMS:<br />
13-A: Request <strong>of</strong> Councilmembers Davis, Winterer and Vazquez that the Council<br />
allocate $6000 <strong>of</strong> discretionary funds to the <strong>Santa</strong> <strong>Monica</strong> Science Center<br />
at John Adams Middle School (a 501(c)3 non-pr<strong>of</strong>it) to help defray the<br />
costs <strong>of</strong> sending students to Kizugawa, Japan this summer as part <strong>of</strong> an<br />
ongoing cultural exchange program.<br />
1<br />
May 29, 2013
13-B: Request <strong>of</strong> Councilmember Winterer that the Council authorize staff to<br />
return with an emergency ordinance amending SMMC Section 8.08.070(d))<br />
to allow a fourth extension <strong>of</strong> time for building permits for development<br />
projects that retain designated <strong>City</strong> Landmarks.<br />
ADJOURNMENT.<br />
Any documents produced by the <strong>City</strong> and distributed to a majority <strong>of</strong> the <strong>City</strong> Council<br />
regarding any item on this agenda will be made available at the <strong>City</strong> Clerk's Counter<br />
located at <strong>City</strong> Hall, 1685 Main Street, <strong>Santa</strong> <strong>Monica</strong>, and at the <strong>City</strong>’s public libraries<br />
during normal business hours. Documents are also available at<br />
http://www.smgov.net/departments/clerk/agendas.aspx.<br />
For a free subscription to <strong>City</strong> Council <strong>Agenda</strong>s sign up at http://www01.smgov.net/win<br />
or call the <strong>City</strong> Clerk’s Office at (310) 458-8211.<br />
Any member <strong>of</strong> the public unable to attend a meeting but wishing to comment on an<br />
item(s) listed on the agenda may submit written comments prior to the meeting by<br />
mailing them to: <strong>City</strong> Clerk, 1685 Main Street, <strong>Santa</strong> <strong>Monica</strong>, CA 90401. Comments<br />
may also be e-mailed to: clerk@smgov.net<br />
Si desea comunicarse con alguien en español, llame a nuestra <strong>of</strong>icina al (310) 458-8211 y<br />
pida hablar con Esterlina Lugo.<br />
<strong>City</strong> Hall and the Council Chamber is wheelchair accessible. If you require any special<br />
disability related accommodations (i.e. sign language interpreting, access to an<br />
amplified sound system, etc.), please contact the <strong>City</strong> Clerk’s Office at (310) 458-8211<br />
or TDD: (310) 917-6626 at least 3 days prior to the scheduled meeting. This agenda is<br />
available in alternate format upon request by calling the <strong>City</strong> Clerk’s Office.<br />
Parking is available in front <strong>of</strong> <strong>City</strong> Hall and on Olympic Drive and in the Civic Center<br />
Parking Structure (validation free).<br />
2<br />
May 29, 2013
<strong>City</strong> Council Report<br />
To:<br />
From:<br />
Subject:<br />
<strong>City</strong> Council Meeting: May 28, 2013<br />
<strong>Agenda</strong> Item: 4-A<br />
Mayor and <strong>City</strong> Council<br />
Gigi Decavalles-Hughes, Director <strong>of</strong> Finance<br />
Financial Status Update and Proposed FY 2013-15 Biennial Budget<br />
Recommended Actions<br />
Staff recommends that the <strong>City</strong> Council:<br />
1) Receive the FY 2013-14 through FY 2017-18 Financial Status Update;<br />
2) Receive <strong>City</strong> departments’ presentations on the Proposed FY 2013-15 Biennial<br />
Budget;<br />
3) Review and provide direction to staff on the Proposed FY 2013-15 Biennial<br />
Budget (Attachment A);<br />
4) Review and provide direction to staff on Decision Packages (Attachment C);<br />
5) Review and provide direction to staff on the Fee Study Report (Attachment D);<br />
and<br />
6) Direct staff to proceed with setting the FY 2013-15 Budget Adoption hearing on<br />
June 25, 2013.<br />
Executive Summary<br />
This report presents the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>’s Proposed FY 2013-15 Biennial Budget<br />
and Capital Improvement Program Budget for FY 2013-14, as well as the May 2013<br />
Financial Status Update for the General Fund for Fiscal Years 2013-14 through<br />
2017-18. The financial status update includes the numbers set forth in the Proposed<br />
Budget as well as new information received since the Five Year Financial Forecast was<br />
presented to Council on January 22, 2013.<br />
In January, staff projected a potential General Fund structural deficit beginning in<br />
FY 2013-14 in the worst case, and in FY 2014-15 in the best case. At the time, Council<br />
directed staff to implement strategies to develop a balanced FY 2013-15 Biennial<br />
Budget that would avert such deficits.<br />
The Proposed FY 2013-15 Biennial Budget is balanced and maintains core municipal<br />
services. Responding to Council direction, <strong>City</strong> staff identified expenditure savings and<br />
cost recovery proposals resulting from a comprehensive fee study when developing<br />
1
their department budgets. The Proposed Biennial Budget is $520.9 million in<br />
FY 2013-14 and $527.7 million in FY 2014-15.<br />
The May 2013 Financial Status Update shows positive balances in the first two years.<br />
However, structural deficits starting at $3.9 million begin in FY 2015-16 due to projected<br />
extraordinary increases in the <strong>City</strong>’s pension contributions, and increase to $9.2 million<br />
in FY 2017-18. Applying best and worst scenarios to the forecast results in varying<br />
degrees <strong>of</strong> deficits over the latter three and four years <strong>of</strong> the forecast, respectively.<br />
Changes in other funds since the January 2013 forecast are resulting in healthier fund<br />
balances.<br />
Background<br />
On January 22, 2013, <strong>City</strong> Council reviewed and commented on the FY 2013-14<br />
through FY 2017-18 Five-Year Financial Forecast. The Forecast included a range <strong>of</strong><br />
scenarios noting best to worst cases. In the best case, the General Fund would have a<br />
budget shortfall <strong>of</strong> $9 million in FY 2014-15, increasing to approximately $15 million in<br />
FY 2017-18. Under the worst case scenario, State takeaways related to Redevelopment<br />
dissolution and higher expenditures related to labor costs resulted in a deficit <strong>of</strong><br />
$4 million beginning in FY 2013-14, increasing to almost $29 million in FY 2017-18. To<br />
achieve fiscal sustainability despite the pressures <strong>of</strong> rising costs and the threat <strong>of</strong><br />
redevelopment claw backs, Council directed staff to implement various budget<br />
strategies in the development <strong>of</strong> the Proposed FY 2013-15 Biennial Budget. These<br />
budget strategies include controlling total compensation costs through negotiations with<br />
bargaining units; achieving efficiencies and increasing cost recovery to lower the<br />
General Fund net expenditure baseline by 5%; and maintaining the <strong>City</strong>’s healthy<br />
reserves.<br />
Discussion<br />
Economic Update<br />
The national economy is recovering slowly. After annual growth <strong>of</strong> 2% in the last three<br />
years, many experts are projecting growth approaching 3% annually in 2014 and 2015.<br />
Unemployment, while slowly improving, at 7.5%, is still not expected to drop below 7%<br />
until possibly 2015, based on recent economic forecasts. The housing market is<br />
2
ebounding and home prices and sales are anticipated to continue to grow over the next<br />
two years.<br />
Like the national economy, the State economy is expected to show modest<br />
improvement over the next few years. Unemployment continues to fall, housing sales<br />
and median prices have been strong, and the commercial real estate market is also<br />
showing signs <strong>of</strong> recovery, with lower vacancy rates and higher asking rents. The<br />
Governor’s May Revision to the proposed FY 2013-14 budget is balanced due to<br />
spending reductions and new revenues from Proposition 30. The May Revision also<br />
increased FY 2012-13 revenue estimates by $2.8 billion, reflecting increased income<br />
tax revenues, due partially to the recovering economy and to wealthy individuals taking<br />
capital gains before higher tax rates kicked in for 2013. However, revenue estimates for<br />
FY 2013-14 were revised downward by $1.3 billion (1.3%), reflecting lowered personal<br />
income growth estimates, primarily due to the uncertain global economy and the end <strong>of</strong><br />
the payroll tax holiday.<br />
<strong>Santa</strong> <strong>Monica</strong>’s diversified tax base and geographic locations has led to a typical strong<br />
recovery from the most recent economic downturn. The <strong>City</strong>’s economically driven tax<br />
sources have recovered significantly to reach or exceed their pre-recession levels. This<br />
strong recovery will moderate in the future as the <strong>City</strong> transitions out <strong>of</strong> its recovery<br />
period.<br />
Property values in the <strong>City</strong> remain the third highest in Los Angeles County and are<br />
expected to continue to increase about 3% annually. Sales tax receipts, which declined<br />
for two consecutive years due to the economy and the temporary closure and remodel<br />
<strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> Place, have also turned around and, like property taxes, are projected<br />
to show modest growth in the near future. Tourism continues to exhibit strength, but<br />
growth is expected to moderate to about 3.5% per year after three consecutive years <strong>of</strong><br />
near double digit gains coming out <strong>of</strong> the recession. Business license taxes are also<br />
expected to grow slowly, following the general course <strong>of</strong> the local economy, while Utility<br />
3
Users Tax revenues projected to remain flat.<br />
General Fund Financial Status Update<br />
The financial status update includes updated revenue projections and the most recent<br />
information related to growth rates for both revenues and expenditures. Operating<br />
expenditures are anticipated to increase at an average rate <strong>of</strong> 3.7% over the five years<br />
<strong>of</strong> the financial update, while revenues are anticipated to increase at an average rate <strong>of</strong><br />
2.4%. The primary reason for the difference is a 4% average annual increase in total<br />
staff compensation (salaries and benefits), which represents 72% <strong>of</strong> the General Fund<br />
operating budget. The high rate <strong>of</strong> expenditure growth is due primarily to new<br />
developments in PERS contribution rates that will start in FY 2015-16. Non-salary<br />
expenditures increase at the rate <strong>of</strong> the consumer price index, which is 2.0% in<br />
FY 2013-14, increasing to 2.5% for the remainder <strong>of</strong> the forecast period.<br />
Scenarios<br />
The financial status update includes three scenarios.<br />
• The probable scenario reflects the Proposed Budget assumptions as well as<br />
increases in retirement and healthcare. Also incorporated in the probable<br />
scenario are known impacts from the dissolution <strong>of</strong> redevelopment.<br />
• The best case scenario reflects slightly higher revenues than are projected in the<br />
Proposed Budget.<br />
• The worst case scenario reflects the effects <strong>of</strong> additional State takeaways <strong>of</strong><br />
former redevelopment assets and loss <strong>of</strong> additional revenues.<br />
The factors noted in the scenarios are explained in more detail below.<br />
4
Proposed FY 2013-15 Biennial Budget<br />
The proposed two-year budget, presented as Attachment A, is balanced and maintains<br />
core municipal services; addresses continuing and emerging community needs; sets<br />
forth a reduced budget baseline; funds high priority capital projects and maintenance;<br />
and promotes sustainability, livability, education, human capital, economic development,<br />
mobility, and fiscal stability. New revenues anticipated from the fee study and the<br />
decision packages are included in the proposed budget. The overall Proposed Budget<br />
for the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> is $520.9 million in FY 2013-14 and $527.7 million in<br />
FY 2014-15.<br />
The largest component <strong>of</strong> the budget is the General Fund. Much <strong>of</strong> the budget<br />
balancing work has centered on the General Fund, where most municipal services are<br />
funded. The proposed General Fund budget is $306.1 million in FY 2013-14 and<br />
$311.3 million in FY 2014-15.<br />
Retirement Costs<br />
In Spring 2013, CalPERS staff announced a number <strong>of</strong> upcoming adjustments to the<br />
PERS actuarial methodology used to determine retirement contribution rates paid by<br />
employers and employees beginning in FY 2015-16. These adjustments include a<br />
change in the amortization methodology, updated mortality assumptions, and a lowering<br />
<strong>of</strong> the portfolio’s 7.5% discount rate to 7.25%.<br />
In April 2013, the CalPERS Board approved the amortization change, and it is likely that<br />
the Board will approve the mortality and discount rate changes in the next year. Early<br />
estimates indicate as much as 50% increases in contribution rates over five years. This<br />
is an unprecedented increase that has the ability to cripple municipalities that have<br />
already suffered severe losses due to the recession and the dissolution <strong>of</strong><br />
redevelopment.<br />
5
In <strong>Santa</strong> <strong>Monica</strong>, staff estimates a $5.8 million annual increase to the General Fund<br />
contribution rate in FY 2015-16, that will ultimately reach an $18.1 million annual<br />
contribution in FY 2019-20. <strong>City</strong>wide, the contribution increase begins at $7.4 million<br />
and reaches $22.7 million in FY 2019-20. Discussions and analysis on this change are<br />
in the early stages and therefore estimates are subject to change. However, staff will<br />
be forced to look at General Fund priorities over the next two years to find ways to<br />
absorb these costs.<br />
Healthcare Costs<br />
January 1, 2014 marks the full implementation <strong>of</strong> the Patient Protection and Affordable<br />
Care Act (PPACA). At this point, the <strong>City</strong>’s health insurance consultants have advised<br />
that new taxes will be levied on employers (the <strong>City</strong>) and health insurance companies.<br />
These taxes, the latter <strong>of</strong> which will be passed on to the <strong>City</strong>, are anticipated to total at<br />
least $1 million annually. These costs were not included in the January 2013 forecast<br />
but have been incorporated in the Proposed Budget. Alongside these new costs will be<br />
the continued escalation <strong>of</strong> healthcare premiums, which are anticipated to increase by<br />
at least 14% per year over the next two years. In addition, current healthcare premiums<br />
are subject to change pending new agreements with insurers.<br />
Redevelopment<br />
The General Fund has absorbed approximately $2 million in costs previously funded by<br />
Redevelopment. This is due to the State’s disallowance <strong>of</strong> redevelopment loan and<br />
note repayments to the General Fund, including debt service payments on the Civic<br />
Center Parking Structure, as well as senior housing voucher costs and compliance<br />
monitoring <strong>of</strong> affordability covenants for housing. These costs were included in the<br />
January Forecast. In addition to the operating costs are ongoing impacts related to<br />
potential State clawbacks <strong>of</strong> former redevelopment assets and revenues, which are<br />
shown in the worst case scenario.<br />
6
Probable Scenario (as budgeted)<br />
FIVE YEAR PROJECTIONS<br />
General Fund Operating and Capital Budget FY 2013-14 FY 2014-15 FY 2015-16 FY 2016-17 FY 2017-18<br />
REVENUES* $ 303.6 $ 312.4 $ 321.0 $ 328.7 $ 337.2<br />
EXPENDITURES<br />
Operating** $ (283.7) $ (292.4) $ (306.6) $ (316.8) $ (328.2)<br />
Capital $ (22.2) $ (18.2) $ (18.2) $ (18.2) $ (18.2)<br />
USE OF CAPITAL RESERVES $ 10.9 $ - $ - $ - $ -<br />
NET REVENUES OVER EXPENDITURES $ 8.6 $ 1.8 $ (3.9) $ (6.4) $ (9.2)<br />
* Does not include $2.4 million in annual restricted revenues.<br />
** Includes 15 percent contingency.<br />
Staff estimates that the first two years <strong>of</strong> the forecast will yield a positive fund balance,<br />
which will strengthen the <strong>City</strong>’s reserves. This is due in large part to the cost<br />
efficiencies and enhanced cost recovery efforts that the <strong>City</strong> has incorporated into the<br />
Proposed Budget per Council direction.<br />
However, the third year <strong>of</strong> the forecast, FY 2015-16, shows a potential budget shortfall<br />
<strong>of</strong> $3.9 million due to increased retirement costs, increasing to $9.2 million in<br />
FY 2017-18. The worst case shows a potential deficit <strong>of</strong> approximately $2.2 million as<br />
early as FY 2014-15, increasing to $13.2 million in FY 2017-18, depending upon the<br />
outcome <strong>of</strong> disputes between the <strong>City</strong> and the State regarding former redevelopment<br />
assets. A best case scenario, where revenues could increase slightly, shows the<br />
7
FY 2015-16 deficit decreasing to $0.7 million, increasing to $5.8 million in FY 2017-18.<br />
Expenditure Reductions and Cost Recovery & Compliance Proposals – General Fund<br />
As part <strong>of</strong> the budget development process, <strong>City</strong> departments were asked to find ways<br />
to <strong>of</strong>fset their current budgets by 5%. By focusing on core services, departments<br />
identified expenditure savings <strong>of</strong> $5.5 million in FY 2013-14, increasing to $6.2 million in<br />
FY 2014-15. Enhanced cost recovery efforts are anticipated to yield $4 million in<br />
FY 2013-14, increasing to $5.6 million in FY 2014-15. A portion <strong>of</strong> the cost recovery<br />
increases were identified in the fee study, discussed below. Finally, $3 million in<br />
FY 2014-15 projects previously included in the CIP plan were rescheduled to reflect<br />
updated project timing. In combination, these changes achieve the 5% target in<br />
FY 2014-15.<br />
To achieve expenditure savings, staff first reduced operating budgets to eliminate<br />
recurrent savings. Staff also established more efficient staffing structures by eliminating<br />
positions that are vacant and reducing overtime budgets. Streamlining operations and<br />
new methods <strong>of</strong> providing services also resulted in savings.<br />
To ensure that <strong>City</strong> staff are able to provide the highest level <strong>of</strong> services to the public,<br />
community members must contribute their fair share, be it through taxes, fees or<br />
permits, for services ranging from the general to those providing individualized benefits<br />
that are fee-supported. In the next year, Finance staff will be strengthening the<br />
compliance, audit and collections program to ensure taxes and fees owed to the <strong>City</strong><br />
are identified and collected.<br />
Several departments have identified new areas where cost recovery is warranted, such<br />
as park trainer fees, filming fees from interim use <strong>of</strong> the Civic Auditorium, and new nonresident<br />
Library access fees. By leveraging <strong>City</strong> resources more effectively, such as<br />
auctioning used computer equipment and providing a new passport processing service,<br />
the <strong>City</strong> is also able to increase cost recovery.<br />
8
A number <strong>of</strong> return on investment programs are anticipated to increase revenues while<br />
also addressing key community needs. Additional parking meters and extended meter<br />
enforcement hours will increase turnover <strong>of</strong> on-street spaces and thereby make this<br />
limited resource available to more community members. Continued expansion <strong>of</strong> the<br />
<strong>City</strong>’s fiber optic network, <strong>City</strong>Net will increase revenues while also helping local<br />
businesses become stronger players in the global economy.<br />
<strong>City</strong> Departments’ Significant Expenditure Reductions and Cost Recovery Proposals are<br />
detailed in Attachment B.<br />
Other Funds<br />
Other major funds that are included in the Financial Status Update fall into two<br />
categories: 1) funds that operate with sufficient revenues to sustain necessary<br />
operation and capital needs, and 2) funds that have a structural deficit where ongoing<br />
revenues are not sufficient to cover ongoing expenditures.<br />
Self-Sustaining Enterprise Funds<br />
In the Proposed FY 2013-15 Biennial Budget, the Wastewater Fund forecast indicates<br />
there are adequate reserves for the next two years. The Big Blue Bus Fund is also<br />
showing a stable forecast as the department reduced overtime pay and materials and<br />
supplies budgets and increased cost recovery on contractual services.<br />
The Resource Recovery and Recycling Fund is anticipated to experience a structural<br />
deficit in FY 2014-15 unless a rate increase is implemented. Staff will complete a rate<br />
study upon the completion <strong>of</strong> the Zero Waste Master Plan and will return to Council in<br />
the second quarter for FY 2013-14 to present proposed rates.<br />
The Water Fund has sufficient revenue to cover current operations and a rate increase<br />
will not be necessary for FY 2013-14. A rate study will commence in FY 2013-14 after<br />
the Sustainable Water Master Plan is completed in order to include financial impacts<br />
identified in the Plan and ensure financial sustainability <strong>of</strong> the Fund.<br />
9
The Beach Fund will generate adequate revenues to sustain its operations throughout<br />
the next five years. The Proposed Biennial Budget shows the merging <strong>of</strong> the Beach<br />
House Fund into the Beach Fund for more efficient tracking.<br />
In the Airport Fund, a realignment <strong>of</strong> capital projects, streamlined expenditures and a<br />
greater focus on revenues, including updated landing fees approved by Council in<br />
April 2013, present a balanced fund picture going forward.<br />
Funds Requiring General Fund Subsidies<br />
The subsidies from the General Fund to the Cemetery and Pier Funds are anticipated to<br />
decrease by $400,000 in FY 2013-14 due to expenditure efficiencies, increased<br />
revenues and changes in capital project scheduling.<br />
The Housing Authority Fund will require General Fund subsidies <strong>of</strong> $120,000 and<br />
$290,000, respectively during each year <strong>of</strong> the biennial budget due to the loss <strong>of</strong><br />
Redevelopment funding and reduction in HUD funding.<br />
The Civic Auditorium will discontinue full operation on June 30, 2013. Council will be<br />
considering potential future uses <strong>of</strong> the facility in June 2013.<br />
Position Changes<br />
The <strong>City</strong>wide Proposed Budget includes a net increase <strong>of</strong> 6.1 Full Time Equivalent<br />
(FTE) positions in FY 2013-14. The General Fund includes a net increase <strong>of</strong> 0.5 FTE<br />
temporary position (decrease <strong>of</strong> 8.1 permanent FTE, <strong>of</strong>fset by increase <strong>of</strong> 8.6 temporary<br />
FTE). Non-General Funds include a net increase <strong>of</strong> 5.6 FTE temporary positions<br />
(decrease <strong>of</strong> 18.5 permanent FTE, <strong>of</strong>fset by increase <strong>of</strong> 24.1 temporary FTE). For<br />
FY 2014-15, the proposed budget includes a net increase <strong>of</strong> 1.6 FTE (increase <strong>of</strong> 0.5<br />
permanent FTE and 1.1 temporary FTE) in the General Fund. New positions are<br />
related to the opening <strong>of</strong> the Pico Library and Tongva Park (7.0 permanent FTE and 5.6<br />
temporary FTE), or are funded through overtime savings or increased revenues.<br />
10
Major Initiatives<br />
A number <strong>of</strong> initiatives that <strong>City</strong> staff will be supporting during the biennial budget period<br />
are reiterated throughout the proposed budget document, as they are among the<br />
highest priorities. These initiatives are noted in the <strong>City</strong> Manager’s Message, Emerging<br />
Themes as well as department goals and objectives.<br />
Decision Packages<br />
As part <strong>of</strong> the Proposed FY 2013-15 Biennial Budget, <strong>City</strong> staff has developed decision<br />
packages in four areas that require Council’s review and direction. These decision<br />
packages specify proposed projects, expected benefits, financial impact, as well as<br />
alternatives to the recommended policy decisions. The following decision packages are<br />
detailed in Attachment C:<br />
1) Records & Election Services – <strong>City</strong> Council <strong>Agenda</strong> Mailing Subscription and<br />
Election Filing and Translation Fees<br />
2) Finance – Adjust Preferential Parking Permit Rates<br />
3) Information Systems – Auctioning Decommissioned Computer Equipment<br />
4) Library – Charge Non-Residents for Library Cards and Charge for Library<br />
Internet Time<br />
<strong>City</strong>wide Fee Study<br />
Since 1988, Council has directed staff to periodically conduct studies to calculate the<br />
<strong>City</strong>’s cost <strong>of</strong> providing various services that benefit individual users <strong>of</strong> the service rather<br />
than members <strong>of</strong> the community, and to determine if the <strong>City</strong> is recovering an<br />
appropriate share <strong>of</strong> these costs through user fees. It is <strong>City</strong> policy to achieve full cost<br />
recovery for these services, with some exceptions. The Community & Cultural Services<br />
Department fees, which average 26% cost recovery, are based on a pricing policy that<br />
reflects Council priorities for community recreation and social services benefits. Animal<br />
Control fees are also less than cost covering as cities traditionally subsidize these<br />
11
services to encourage licensing spaying/neutering. Some other fees are recommended<br />
for less than full cost recovery due to previous Council direction or statutory limits.<br />
A recent study prepared by MGT <strong>of</strong> America analyzed the cost <strong>of</strong> services in the<br />
Planning and Community Development, Public Works, Police, Fire, Community and<br />
Cultural Services, and the Records and Election Services Departments. Zoning<br />
ordinance fees were not studied and will be presented to Council when the Zoning<br />
ordinance revisions are completed in FY 2013-14. This study was the most<br />
comprehensive fee study conducted in over 15 years as over 700 fees were studied.<br />
Based on the study, staff recommends creating 27 new user fees and one new penalty<br />
charge (16 <strong>of</strong> which are in the General Fund), increasing most fees to an appropriate<br />
level <strong>of</strong> cost recovery, reducing 71 fees, and eliminating 6 fees. Staff anticipates<br />
implementation <strong>of</strong> the fee study recommendations will result in approximately<br />
$1.45 million in additional annual revenue, $1.1 million <strong>of</strong> which is in the General Fund<br />
($0.9 million – user fees; $0.2 million – penalty charge).<br />
Attachment D (Fee Study Report) provides a summary <strong>of</strong> the results <strong>of</strong> the fee study, as<br />
well as the consultant’s report. Staff will return to Council with implementing ordinances<br />
and resolutions at the time <strong>of</strong> Budget Adoption.<br />
Capital Improvement Program (CIP) Budget<br />
Last year the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> developed its first biennial Capital Improvement<br />
Program (CIP) Budget. On June 12, 2012, Council approved and adopted funds for<br />
FY 2012-13 and approved funds for FY2013-14. This year, the CIP Committee was<br />
asked to consider a small number <strong>of</strong> new applications for FY 2013-14 as part <strong>of</strong> the CIP<br />
Exception Based Budgeting process. The loss <strong>of</strong> Redevelopment Funds, the possibility<br />
<strong>of</strong> additional Redevelopment Agency claw backs, and the escalating cost <strong>of</strong> total<br />
compensation have resulted in reduced commitments to capital spending. With no<br />
additional funding allocated to capital projects, only those projects that required<br />
immediate funding or that could be funded through return on investments (ROIs) or<br />
12
special revenue sources were considered. Additionally, staff reallocated funds from<br />
existing capital projects that could be postponed, terminated, or reduced in scope to<br />
fund immediate projects that have emerged as higher priorities.<br />
The CIP Committee’s recommendations placed an emphasis on safety. New projects<br />
include two critical public safety communication projects, traffic signal safety<br />
enhancements, emergency water distribution infrastructure, and water treatment<br />
technology testing. The <strong>City</strong>wide FY 2013-14 CIP Proposed Budget is $91.4 million.<br />
The General Fund portion is $22.2 million and is consistent with the FY 2013-14 budget<br />
approved by Council last year as part <strong>of</strong> the biennial CIP Budget process. The new<br />
projects recommended by the CIP Committee are described in more detail as follows:<br />
• The Portable Radios and Mobile Radios project would upgrade firmware,<br />
standardize the feature sets and add encryption capability on all radios used by<br />
the Fire Department to ensure that all Fire personnel can communicate with the<br />
<strong>Santa</strong> <strong>Monica</strong> Police Department in emergencies. The proposed funding is<br />
$213,000 and would be funded in the General Fund.<br />
• The Mobile Data Computer Replacement project would replace outdated and<br />
inadequate equipment on all fire apparatus to provide real time information to first<br />
responders, capture accurate response time data, and provide mapping and preincident<br />
plan information. The proposed funding is $360,000 and would be<br />
funded in the General Fund.<br />
• Funds deferred from Phase 5 <strong>of</strong> the ATMS project would be used to fund critical<br />
Traffic Signal Safety Enhancements. This project would construct a new traffic<br />
signal at Olympic Dr. and Avenida Mazatlan and identify and replace any aging<br />
concrete composite traffic signal poles. The proposed funding is $750,000 and<br />
would be funded in the General Fund.<br />
• The installation <strong>of</strong> 350 additional on-street single-space parking meters at various<br />
locations throughout the <strong>City</strong> is forecasted to generate over $500,000 annually in<br />
net revenue. The proposed funding is $323,000 and would be funded in the<br />
General Fund.<br />
• The proposed funding for the <strong>City</strong>TV Replacement Playback System is $130,000<br />
and is funded through rent savings. A minor tenant improvement that would<br />
create a new training facility in an existing unused space will be funded from<br />
$50,000 savings from deferred projects.<br />
13
• The Colorado Esplanade project is a multi-modal streetscape and circulation<br />
infrastructure project that fully integrates the downtown Light Rail station by<br />
providing optimal access for pedestrians, bicycles and vehicles in and around the<br />
station area. The proposed additional $710,000 in funding would be in the<br />
Water, Wastewater, and Special Revenue Source Funds, and added to the<br />
previously approved $9 million.<br />
• Community Development Block Grant (CDBG) will provide funds for the Park<br />
Restroom Renovations ($700,000), the Accessible Beach Walkway – South<br />
Beach Park Universally Accessible Playground ($154,000), alley renewal work<br />
($297,212), and Energy Upgrades to the Ken Edwards Center ($100,800).<br />
• The Big Blue Bus is purchasing 38 CNG 40 foot buses to replace the remaining<br />
diesel bus inventory. The proposed funding is $11 million and would be funded<br />
in the Big Blue Bus Fund.<br />
• The San Vicente Booster Station Standby Generator project requires an<br />
additional $1.85 million, for a project total <strong>of</strong> $3.85 million, to construct and install<br />
a new standby emergency generator to replace a diesel engine installed in the<br />
1930’s. This project is under design and provides the necessary infrastructure to<br />
ensure that water can be distributed in the case <strong>of</strong> catastrophic power failure.<br />
The new allocation would cover geotechnical and structural costs that are<br />
required as a result <strong>of</strong> the reconstruction <strong>of</strong> the vault. This project would be<br />
funded in the Water Fund.<br />
• The Water Treatment Technology Testing Pilot project would verify acceptability<br />
and suitability <strong>of</strong> an alternative membrane technology to increase water<br />
recoverability at the Arcadia and Olympic Water Treatment Plants. The Arcadia<br />
project budget would be $400,000 and funded in the Water Fund and the<br />
Olympic project budget would be $500,000 and utilizes remediation funds<br />
provided by the Gillette/Boeing settlement.<br />
While FY 2014-18 capital plan amounts are provided solely as a planning tool and<br />
projects are not guaranteed for funding, there are significant gaps between budget plan<br />
capital amounts and available funds beginning FY 2014-15. Although the <strong>City</strong> is<br />
considering issuing bonds for some projects, the CIP Committee will have to make<br />
decisions to both maintain the <strong>City</strong>’s infrastructure and proceed with new capital<br />
initiatives. As the <strong>City</strong>’s fund balance continues to decline, projects may be deferred,<br />
including the maintenance <strong>of</strong> infrastructure, to the extent that financial resources are<br />
available. Staff will continue to evaluate the deferral <strong>of</strong> maintenance to ensure that<br />
safety and the long term useful life <strong>of</strong> the assets are not compromised.<br />
14
Human Services Grants Program (HSGP) and Organizational Support Program (OSP)<br />
for <strong>Santa</strong> <strong>Monica</strong>’s Arts and Culture Non-Pr<strong>of</strong>its<br />
The <strong>City</strong> engages in a competitive process to allocate funds to non-pr<strong>of</strong>it organizations<br />
through the Human Services Grants Program (HSGP) and Cultural Arts Organizational<br />
Support Program (OSP). Funds are awarded to core agencies for a multi-year period<br />
and provide predictable resources for program operation and services to the<br />
community. On June 21, 2011, Council awarded two-year grants to 11 nonpr<strong>of</strong>it arts<br />
and cultural agencies through OSP and four-year grants to 24 human service<br />
organizations through HSGP. On January 22, 2013, Council renewed OSP grants for<br />
two years, which would align the program with the HSGP funding cycle, and postponed<br />
the next grant cycle to begin in FY 2015-16.<br />
FY 2013-14 represents the third year <strong>of</strong> the current four-year funding cycle. The<br />
Proposed FY 2013-15 Biennial Budget includes grant funding levels equivalent to<br />
FY 2012-13 funding levels to well performing agencies.<br />
Pursuant to the Council action on January 8, 2013, <strong>City</strong> staff issued a Request for<br />
Proposals (RFP) to serve disengaged youth ages 16 to 24 in <strong>Santa</strong> <strong>Monica</strong>. Funding<br />
recommendations to serve an unmet need among older (opportunity) youth will be<br />
presented to <strong>City</strong> Council on June 25, 2013.<br />
Next Steps<br />
Council will convene a public hearing on June 25, 2013 to consider, receive public<br />
comment, make revisions to, and adopt the first year and approve the second year <strong>of</strong><br />
the Biennial Budget.<br />
Members <strong>of</strong> the public can provide comments on the Proposed Budget by sending an<br />
email to council@smgov.net or by giving public testimony at the May 28 and May 29<br />
study sessions and Budget Adoption hearing on June 25, 2013.<br />
15
Financial Impacts & Budget Actions<br />
There is no immediate budget action necessary as a result <strong>of</strong> the recommended<br />
actions. Staff will return to Council on June 25, 2013 to recommend adoption <strong>of</strong> the first<br />
year and approval <strong>of</strong> the second year <strong>of</strong> the Proposed FY 2013-15 Biennial Budget.<br />
Prepared by: Susan Lai, Acting Budget Manager<br />
Approved:<br />
Forwarded to Council:<br />
Gigi Decavalles-Hughes<br />
Director <strong>of</strong> Finance<br />
Rod Gould<br />
<strong>City</strong> Manager<br />
Attachments:<br />
A: Proposed FY 2013-15 Biennial Budget<br />
B: <strong>City</strong> Departments’ Significant Expenditure Reductions and Cost Recovery<br />
Proposals<br />
C: Decision Packages<br />
D1: <strong>City</strong>wide Fee Study Summary<br />
D2: Fee Study Report<br />
16
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
FY 2013-15 Proposed Biennial Budget<br />
<strong>City</strong> Council<br />
Pam O’Connor<br />
Mayor<br />
Terry O’Day<br />
Mayor Pro Tempore<br />
Gleam Davis<br />
Robert Holbrook<br />
Kevin McKeown<br />
Tony Vasquez<br />
Ted Winterer<br />
Executive Management<br />
Rod Gould<br />
Elaine Polachek<br />
Kathryn Vernez<br />
<strong>City</strong> Manager<br />
Assistant <strong>City</strong> Manager<br />
Deputy <strong>City</strong> Manager<br />
Budget Preparation<br />
FINANCE STAFF<br />
Gigi Decavalles-Hughes<br />
Director <strong>of</strong> Finance<br />
Susan Lai<br />
Acting Budget Manager<br />
David Carr<br />
Assistant <strong>City</strong> Treasurer<br />
Oscar Santiago<br />
Principal Budget Analyst<br />
Stephanie Lazicki<br />
Senior Budget Analyst<br />
Michael Towler<br />
Senior Administrative Analyst<br />
Carolyn Connolly<br />
Assistant Administrative Analyst<br />
Jennifer Young<br />
Executive Administrative Assistant<br />
Danielle Noble<br />
Matthew Mornick<br />
CITY MANAGER’S STAFF<br />
Assistant to the <strong>City</strong> Manager<br />
Principal Administrative Analyst
Table <strong>of</strong> Contents<br />
FY 2013-15 Proposed Biennial Budget
Table <strong>of</strong> Contents<br />
User Guide .................................................................................................................................................... i<br />
<strong>City</strong> Manager’s Message<br />
<strong>City</strong> Manager’s Message .......................................................................................................................... 1<br />
<strong>Santa</strong> <strong>Monica</strong> at a Glance<br />
<strong>Santa</strong> <strong>Monica</strong> at a Glance ..................................................................................................................... 11<br />
Budget Overview<br />
Overall Economic Conditions ................................................................................................................. 15<br />
<strong>City</strong>wide Budget Overview ..................................................................................................................... 18<br />
Major General Fund Tax Base Projections ............................................................................................ 23<br />
Emerging Themes ..................................................................................................................................... 25<br />
Fund Balances<br />
Fund Balances .......................................................................................................................................... 29<br />
Fund Balance Projections for FY 2013-14 and FY 2014-15 .................................................................. 32<br />
Revenues<br />
Revenue Summary by Category ........................................................................................................... 37<br />
Five-Year Revenue Summary .................................................................................................................. 39<br />
Revenue Analysis, General Fund ........................................................................................................... 46<br />
Revenue Analysis, Other Funds .............................................................................................................. 55<br />
Expenditures<br />
Expenditure Summary by Fund .............................................................................................................. 67<br />
Five-Year Expenditure Summary ............................................................................................................ 69<br />
Departmental Summaries<br />
<strong>City</strong> Council ............................................................................................................................................... 81<br />
<strong>City</strong> Manager ............................................................................................................................................ 85<br />
Records and Election Services (<strong>City</strong> Clerk) .......................................................................................... 97<br />
Finance .................................................................................................................................................... 105<br />
<strong>City</strong> Attorney ........................................................................................................................................... 115<br />
Human Resources ................................................................................................................................... 121<br />
Information Systems ............................................................................................................................... 127<br />
Planning and Community Development ........................................................................................... 135<br />
Police ........................................................................................................................................................ 147<br />
Fire ............................................................................................................................................................. 157<br />
Community and Cultural Services ....................................................................................................... 165<br />
Library ....................................................................................................................................................... 175<br />
Public Works............................................................................................................................................. 185<br />
Big Blue Bus .............................................................................................................................................. 201<br />
Housing and Economic Development ............................................................................................... 211<br />
Personnel and Staffing<br />
Organizational Chart ............................................................................................................................. 219<br />
Summary <strong>of</strong> Personnel by Fund ............................................................................................................ 220<br />
Personnel by Department and Division .............................................................................................. 225
Table <strong>of</strong> Contents<br />
Capital Improvement Program<br />
Program Summary .................................................................................................................................. 261<br />
FY 2013-14 Project Descriptions ............................................................................................... 264<br />
Project Detail ........................................................................................................................................... 267<br />
CIP Summary—Appropriations by Fund .............................................................................................. 268<br />
Appendix<br />
Budget Planning Process ....................................................................................................................... 275<br />
Budget Calendar and Budget Cycle .................................................................................................. 277<br />
Fiscal Policies ........................................................................................................................................... 279<br />
Financial Framework for Budgeting ..................................................................................................... 283<br />
Summary <strong>of</strong> Long-term Indebtedness ................................................................................... 286<br />
Debt Service Schedule ............................................................................................................. 287<br />
GANN Appropriations Limit ...................................................................................................... 289<br />
Youth Budget .......................................................................................................................................... 291<br />
Glossary .................................................................................................................................................... 293<br />
Acronyms ................................................................................................................................................. 305<br />
GFOA Award ........................................................................................................................................... 309<br />
Photo Credits: Photos courtesy <strong>of</strong> Kristen Beinke; Ed Burns; Robert Landau; Kirk M. Rogers; Nik Wheeler and <strong>City</strong> Staff.
User Guide<br />
Each May, the <strong>City</strong>’s Proposed Budget is available in executive summary format for presentation to <strong>City</strong><br />
Council and the public at public counters and online at www.smgov.net. Following adoption in June, the<br />
Adopted Budget is made available at the same sites. Also available with the Adopted Budget is a<br />
supplemental document detailing revenue and expenditure line item budgets for each department.<br />
The Budget Process<br />
In June 2011, the <strong>City</strong> Council adopted <strong>Santa</strong> <strong>Monica</strong>’s first Biennial Budget, covering fiscal years 2011-13. The<br />
new, longer-range budget planning tool has made the overall budget process more efficient. Staff continues<br />
to return to Council semi-annually to present financial status updates on the <strong>City</strong>’s general and other funds, to<br />
make adjustments at midyear and year-end, and to adopt an exception-based budget in the second year.<br />
The FY 2013-15 Biennial Budget includes the following budgeting and planning components:<br />
Expenditure Efficiencies and Updated Cost Recovery and Tax Compliance—The <strong>City</strong>’s five year forecast<br />
highlighted that rising compensation costs and the loss <strong>of</strong> revenue due to the dissolution <strong>of</strong> redevelopment<br />
are requiring the <strong>City</strong> to adjust its budget in order to achieve long range stability. To effect this change,<br />
Departments presented proposals for expenditure savings, increased cost recovery, a greater focus on tax<br />
compliance, and returns on investment along with their budget submissions. Recommended changes are<br />
included in this Proposed Budget.<br />
Expenditure control budgeting—Expenditure control budgeting is an approach that promotes sound fiscal<br />
management and <strong>of</strong>fers flexibility and resources to respond to emerging or changing needs. Year-end<br />
departmental savings will be split between the department (1/3) and the General Fund (2/3).<br />
Departments may use the funds for one-time needs, or bank the savings over multiple years. This practice,<br />
begun in <strong>Santa</strong> <strong>Monica</strong> in 2011, has produced increased savings in the great majority <strong>of</strong> the <strong>City</strong>’s<br />
departments.<br />
A streamlined budget document reduces duplicative information and improves readability. The line item<br />
detail is not provided with the Proposed Budget but will be available online with the Adopted Budget.<br />
Goals, objectives and service benchmarks are limited to the few items that best describe department<br />
core services.<br />
“Emerging Themes” identify the areas <strong>of</strong> special emphasis for the upcoming budget. Emerging themes<br />
are discussed later in this report.<br />
Proposed Budget<br />
The budget document provides background information relevant to the development <strong>of</strong> the annual budget<br />
along with a presentation <strong>of</strong> the actual budget information in proposed form. The budget sections include:<br />
<strong>City</strong> Manager’s Message<br />
This section transmits the budget document to <strong>City</strong> Council and the citizens <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> in a transmittal<br />
letter.<br />
<strong>Santa</strong> <strong>Monica</strong> at a Glance<br />
Included in the <strong>Santa</strong> <strong>Monica</strong> at a Glance section is an overview <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, including history, general<br />
information, and demographics.<br />
i
User Guide<br />
Budget Overview<br />
The amount <strong>of</strong> funding recommended for programs and services is driven by available resources. Economic<br />
conditions at the national, state and local levels affect the level <strong>of</strong> revenue available to the <strong>City</strong> each year.<br />
This section identifies the existing economic conditions that influenced the development <strong>of</strong> the annual<br />
budget. The section includes summary charts for <strong>City</strong>wide budgeted revenues and expenditures, including<br />
an overview <strong>of</strong> retirement expenditures and employee contributions. The section also presents summary<br />
information regarding the major tax revenues and their impact on the General Fund revenue forecasting, and<br />
revenue analysis for each fund.<br />
Fund Balances<br />
This section includes a description <strong>of</strong> the funds and their fund balance projections for the two budget years.<br />
Revenues<br />
This section presents Revenue Analysis for all funds and a Five-Year Revenue Summary.<br />
Expenditure Summaries<br />
This section includes a description <strong>of</strong> the funds and their fund balance projections for the two budget years. It<br />
also presents a Five-Year Expenditure Summary, which covers two prior years, the current year, and two<br />
budget years. It is important to note that in some cases, total expenditures exceed revenues. With very few<br />
exceptions, this discrepancy is due to the timing <strong>of</strong> capital expenditures, which are funded from prior year<br />
revenues, and is not indicative <strong>of</strong> a structural operating deficit.<br />
Department Summaries<br />
This section presents a description <strong>of</strong> each department, its mission and the services provided by its divisions.<br />
The section also identifies the department goals, objectives, and benchmarks for the upcoming budget cycle.<br />
It also identifies the divisional expenditure budget and related positions and identifies any significant changes<br />
presented in the budget.<br />
Personnel & Staffing<br />
This section presents the <strong>City</strong>’s organization chart and displays positions by fund and department as proposed<br />
or adopted in the budget.<br />
Capital Improvement Program<br />
The annual Capital Improvement Program (CIP) budget is presented in this section, along with the proposed<br />
CIP plan for the next four years.<br />
Reference<br />
The reference section includes a description <strong>of</strong> the budget planning process and budget framework, budget<br />
calendar and budget cycle, fiscal policies, summary <strong>of</strong> long-term indebtedness, debt service schedule, GANN<br />
appropriations limit, the Youth Budget, a glossary <strong>of</strong> terms, and a listing <strong>of</strong> acronyms.<br />
ii
<strong>City</strong> Manager’s Message<br />
FY 2013-15 Proposed Biennial Budget
<strong>City</strong> Manager’s Message<br />
I am pleased to <strong>of</strong>fer a balanced and strategic two-year budget for the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>.<br />
After five years <strong>of</strong> turmoil in the housing and stock markets, accompanied by high unemployment, indications<br />
are that the economy is making a slow recovery. However, cities are still struggling to cope with great losses<br />
in property and sales tax income, as well as state and federal program funding. At the same time, they must<br />
shoulder the burden <strong>of</strong> steep increases in pension and health care costs. The elimination <strong>of</strong> redevelopment<br />
agencies (RDA) in California has wiped out a major source <strong>of</strong> revenue that cities relied upon to rehabilitate<br />
blighted areas and aging infrastructure, and to fund affordable housing. Cities have been forced to cut<br />
services, infrastructure maintenance, and staffing, and to draw down precious reserves to sustain core<br />
services and pay debts. A number <strong>of</strong> California cities were forced to declare bankruptcy in this environment.<br />
<strong>Santa</strong> <strong>Monica</strong> is very fortunate to have emerged from the economic downturn with renewed vigor and<br />
promise. Our location, and our enterprising and diverse commercial base, afford us the opportunity to<br />
weather economic downturns better than others, and to rebound earlier. However, <strong>Santa</strong> <strong>Monica</strong> shares the<br />
challenges <strong>of</strong> lost Redevelopment funding and rising healthcare and pension costs. These challenges require<br />
us to be frugal and regularly revisit our priorities in order to properly fund the wide range <strong>of</strong> services and<br />
projects that help define our community.<br />
This two-year budget proposal:<br />
Maintains core municipal services, despite the additional costs we will be required to shoulder due to the<br />
dissolution <strong>of</strong> redevelopment<br />
Addresses continuing and emerging community needs<br />
Sets forth a more sustainable, reduced budget baseline<br />
Funds high priority capital projects and maintenance<br />
Promotes sustainability, livability, education, human capital, economic development, mobility, and fiscal<br />
stability<br />
In recent years, forecasting has taken on a vital role in <strong>Santa</strong> <strong>Monica</strong>’s budget planning, prompting us to<br />
make budget mid-course adjustments to successfully meet challenges. Regular updates <strong>of</strong> our five year<br />
financial plan have highlighted the prospect <strong>of</strong> a structural deficit in the General Fund in the future due to<br />
expenditures increasing at a faster pace than revenues. Most recently, this has been exacerbated by the loss<br />
<strong>of</strong> redevelopment revenue and assets.<br />
During the previous biennial budget period, the <strong>City</strong> Council endorsed a multi-pronged strategy to address<br />
the projected deficits in the General Fund while maintaining services, staffing, and infrastructure. The strategy<br />
involved:<br />
Negotiated changes in employee compensation, including health care and retirement cost sharing, a<br />
second tier retirement plan, and elimination <strong>of</strong> performance bonuses<br />
Two significant paydowns <strong>of</strong> pension liabilities as well as continued discounted prepayment <strong>of</strong> annual<br />
pension costs<br />
Greater cost recovery through updated fees and charges for individual benefit services<br />
Strengthening <strong>of</strong> the <strong>City</strong>’s economic uncertainty and contingency reserves<br />
A zero-based budgeting approach for the <strong>City</strong>’s Capital Improvement Program (CIP)<br />
This combination <strong>of</strong> actions improved the <strong>City</strong>’s financial outlook, yet the loss <strong>of</strong> Redevelopment and the<br />
threat <strong>of</strong> State clawback <strong>of</strong> Redevelopment assets, as well as continuing increases in health care, pension,<br />
and workers’ compensation costs, have added new obstacles to achieving a balanced General Fund<br />
budget over the next five years. These concerns, as well as the lessons learned during the recent recession,<br />
point to the importance <strong>of</strong> maintaining healthy reserves to weather challenges ahead.<br />
1
<strong>City</strong> Manager’s Message<br />
In January 2013, as we began planning for the new biennial budget, Council directed staff to implement the<br />
following budget strategies:<br />
Limit the growth <strong>of</strong> total compensation costs<br />
Find efficiencies and increase cost recovery to lower the General Fund net expenditure baseline by 5%<br />
Maintain our healthy reserves<br />
Using these strategies, and barring any new shock losses, the current five-year forecast gives us a path<br />
towards increased stability. Future developments related to the disposition <strong>of</strong> former RDA assets and pension<br />
and healthcare costs will require revisiting the forecast and make further budget adjustments as necessary.<br />
The overall proposed budget for the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> is $520.9 million in FY 2013-14 and $527.7 million in<br />
FY 2014-15. The size <strong>of</strong> these budgets is indicative <strong>of</strong> the breadth, depth, and diversity <strong>of</strong> services, projects,<br />
and activities undertaken by the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> for public safety, quality <strong>of</strong> life, infrastructure<br />
maintenance, transportation and development-related services. In many ways, <strong>Santa</strong> <strong>Monica</strong> operates<br />
similarly to a small county despite its compact 8.3 square mile land area.<br />
The largest component <strong>of</strong> the budget is the General Fund. Much <strong>of</strong> the budget balancing work has<br />
centered on the General Fund where most municipal services are funded. The proposed General Fund<br />
budget is $306.1 million in FY 2013-14 and $311.3 million in FY 2014-15.<br />
Significant Budget Issues<br />
While we weigh a number <strong>of</strong> factors in developing the budget, the following items represent the greatest<br />
hurdles to a balanced budget.<br />
The dissolution <strong>of</strong> Redevelopment will result in an annual loss <strong>of</strong> at least $20 million in revenue to the <strong>City</strong>, with<br />
another $22 million up for renewed negotiation each year, in addition to threatening redevelopment assets.<br />
After the California Supreme Court upheld AB1x26, the legislation dissolving redevelopment agencies, the<br />
<strong>City</strong> Council elected to become the Successor Agency to the Redevelopment Agency <strong>of</strong> the <strong>City</strong> <strong>of</strong> <strong>Santa</strong><br />
<strong>Monica</strong> in order to satisfy obligations <strong>of</strong> the former agency. Legislation signed on June 27, 2012 (AB1484)<br />
sought to clarify the process that Successor Agencies would follow in the administration and gradual<br />
dissolution <strong>of</strong> the redevelopment program. However, the process has been inconsistent and unclear, and a<br />
great amount <strong>of</strong> time and effort has been spent by cities, counties, and the State to determine the validity <strong>of</strong><br />
each and every contractual obligation, and to release funds to pay down these obligations.<br />
Agencies are in the process <strong>of</strong> completing a series <strong>of</strong> audits administered on behalf <strong>of</strong> the State Department<br />
<strong>of</strong> Finance and the State Controller’s Office to determine disposition <strong>of</strong> agency assets. These assets are<br />
subject to clawback, with the added threat that those cities not complying with the clawback demands will<br />
have their sales and property taxes withheld.<br />
To date, more than 100 lawsuits have been filed against the State by cities and agencies protesting these<br />
terms; <strong>Santa</strong> <strong>Monica</strong> is among these complainants.<br />
While <strong>Santa</strong> <strong>Monica</strong> seeks recognition and agreement by the State <strong>of</strong> its redevelopment cash flow needed<br />
to pay debt service obligations, in addition to protecting the former assets <strong>of</strong> the Redevelopment Agency,<br />
our budgeting strategy is to anticipate the worst until we have confirmation that our funding streams and<br />
assets are safe.<br />
In the meantime, the known effects <strong>of</strong> the dissolution <strong>of</strong> redevelopment are many. Two major projects, the<br />
Civic Center Joint Use Program with the <strong>Santa</strong> <strong>Monica</strong>-Malibu Unified School District (SMMUSD) and the<br />
rehabilitation <strong>of</strong> the Civic Auditorium, were suspended. Without seismic retr<strong>of</strong>itting, the Civic Auditorium<br />
cannot continue to function, and so it is necessary to close the facility and eliminate 20 permanent positions<br />
2
<strong>City</strong> Manager’s Message<br />
as <strong>of</strong> July 1, 2013. While we have worked hard to place 18 staff in other positions, it is anticipated that as<br />
many as 13 employees (10 permanent and 3 as-needed) will not find an alternative placement within the<br />
<strong>City</strong>. Another 11 positions funded by redevelopment funds are also deleted as <strong>of</strong> July 1, 2013, requiring staff<br />
to transfer to funded vacant positions. While staff has attempted to transition all personnel whose positions<br />
are eliminated to other openings in the <strong>City</strong>, the <strong>City</strong> will not be able to accommodate all personnel from the<br />
Civic Auditorium.<br />
The State’s disallowance <strong>of</strong> redevelopment loan and note repayments to the General Fund, including debt<br />
service payments on the Civic Center Parking Structure, as well as senior housing voucher costs and<br />
compliance monitoring <strong>of</strong> affordability covenants for housing, will have a net impact <strong>of</strong> approximately<br />
$2 million on the General Fund. And finally, staff reprioritized its General Fund capital project programming to<br />
accommodate the funding <strong>of</strong> high impact projects that could no longer be funded with redevelopment<br />
funds, including the Pico Branch Library, the Early Childhood Education Center, and the Colorado Esplanade.<br />
It will be necessary for the <strong>City</strong> to seek financing for other critical projects, such as Fire Station I and the<br />
Corporation Yards, and to secure new funding streams to support the continuation <strong>of</strong> the affordable housing<br />
production program.<br />
Employee compensation<br />
Total compensation, which includes employee salaries, pension contributions, health care and workers’<br />
compensation costs, makes up 58% <strong>of</strong> the <strong>City</strong>’s overall budget, and 72% <strong>of</strong> the General Fund operating<br />
budget. The rising cost <strong>of</strong> healthcare, and the need to supplement CalPERS pension portfolios with higher<br />
contributions, drive our total compensation cost growth rate to a level that is approximately double our<br />
revenue growth rate. To accommodate healthcare, pension, and worker’s compensation increases, the cost<br />
<strong>of</strong> living adjustment (COLA) for employees must consider the total compensation package and not just<br />
salaries.<br />
Significant new healthcare costs and continued increases<br />
January 1, 2014 marks the full implementation <strong>of</strong> the Patient Protection and Affordable Care Act (PPACA).<br />
While this measure has the very necessary but difficult goal <strong>of</strong> bringing affordable healthcare to all<br />
Americans, the positive effects <strong>of</strong> lower health care costs are in the long term, and the short term brings<br />
higher costs related to program administration and funding. At this point, experts have advised us that our<br />
added citywide costs will be at least $1 million annually. Alongside these new costs will be the continued<br />
escalation <strong>of</strong> healthcare premiums, which are anticipated to increase by at least 14% per year over the next<br />
two years.<br />
Steep retirement rate increases in the future<br />
Pension plans have taken center stage during the years after the market downturn <strong>of</strong> 2008, as CalPERS<br />
investment portfolio returns fell to a level that left many overly generous plans underfunded. Here I should<br />
note that <strong>Santa</strong> <strong>Monica</strong> has historically exercised prudence in its plan <strong>of</strong>fering, and requires employee<br />
contributions to pay for benefit costs. The total cost <strong>of</strong> pension benefits, <strong>of</strong>fset by employee contributions, is<br />
detailed for your information on page 22 <strong>of</strong> this document.<br />
California took steps to stem the further growth <strong>of</strong> pension costs in 2012 with the passage <strong>of</strong> the Public<br />
Employee Pension Reform Act (PEPRA). Among the changes included in the measure is the requirement that<br />
employees entering the CalPERS system after December 31, 2012 will receive a smaller retirement benefit<br />
package. This will serve to lower pension costs in the long term, but is not anticipated to provide relief in the<br />
near future.<br />
In April 2013, the CalPERS Board approved adjustments related to the methodology used to amortize pension<br />
costs over time in order to fully fund the plan in 30 years. At the same time, CalPERS staff announced that<br />
3
<strong>City</strong> Manager’s Message<br />
additional adjustments would very likely be made to actuarial assumptions relating to mortality and the<br />
discount rate <strong>of</strong> the PERS portfolio. While this is a solid and prudent plan, the cost is high. Early estimates<br />
indicate as much as 50% increases in contribution rates over five years. These increases will not take effect<br />
until the next biennial budget period, in FY 2015-16, yet potential citywide annual increases reaching as much<br />
as $22 million in five years must be considered as we prepare this year’s budget.<br />
Continued increases in workers’ compensation costs<br />
Workers’ compensation costs are also increasing at a faster pace than revenues, growing up to 7.5% from<br />
year to year. Workers’ compensation is a difficult cost to control, as it is highly regulated at the state and<br />
federal level. Ironically, the State’s passage <strong>of</strong> the Workers’ Compensation Reform Act in 2012 served to<br />
increase the costs <strong>of</strong> certain benefits without the advantage <strong>of</strong> <strong>of</strong>fsetting savings. It is essential that we do<br />
everything in our power to limit employee absences and prevent new claims.<br />
On that score, we have a strong Return to Work program that places injured employees in modified duty jobs.<br />
Further, we regularly monitor the progress <strong>of</strong> all injured employees and evaluate injury trends to determine if<br />
training or process improvements can prevent future occurrences. The <strong>City</strong> recently implemented a<br />
strengthened pre-placement physical testing program and is making more wellness opportunities available to<br />
employees. These efforts, coupled with a commitment to create a safe work environment, represent best<br />
practices for managing workers’ compensation costs.<br />
Budget Strategy<br />
The <strong>City</strong>’s overall budget strategy centers on controlling total compensation costs through negotiations with<br />
bargaining units, a combination <strong>of</strong> ongoing expenditure decreases and cost recovery, and the commitment<br />
to maintain reserves into the future. Departments were asked to undertake a thoughtful review <strong>of</strong> their<br />
current operations and refocus attention and funding on core and priority programs. Departments were able<br />
to shift our reliance on General Fund revenues by 3.7% in FY 2013-14 and 5.0% in FY 2014-15. The following are<br />
some <strong>of</strong> the changes reflected in this budget document:<br />
Expenditure savings<br />
By focusing on core services, departments were able to identify expenditure savings totaling $5.5 million in<br />
FY 2013-14, increasing to $6.2 million in FY 2014-15. Human Services grant funding levels are recommended to<br />
remain constant given the economic conditions and reduced federal and State support for these services.<br />
Using FY 2013-14 amounts, changes include:<br />
$3.0 million in efficiencies. This includes an overall decrease <strong>of</strong> 8 permanent and as-needed General<br />
Fund FTE positions (without lay<strong>of</strong>fs) and approximately $1 million in reduced overtime. Also included are<br />
decreased costs resulting from streamlining contractual costs, more efficient use <strong>of</strong> supplies, restructured<br />
canine and mounted units in the Police Department, and more cost-effective methods <strong>of</strong> handling<br />
uniform costs. These reductions will have minimal impact on services.<br />
$1.5 million in reductions related to doing things differently. Reductions result from reorganization <strong>of</strong><br />
processes and priorities at the Cemetery and the Pier, which lower the subsidy from the General Fund to<br />
these funds by approximately $400,000, more restricted use <strong>of</strong> <strong>City</strong> vehicles, changes in emergency<br />
vehicle procurement practices, streamlining fleet maintenance operations and in-house construction<br />
management costs for capital projects, which together will provide almost $600,000 in savings, transferring<br />
selected parks maintenance tasks from contractors to existing staff, and changing the service model for<br />
Household Hazardous Waste disposal. These changes will also have minimal or no impact on services.<br />
$1.0 million in recurrent savings that have been available in past years for new initiatives or one-time<br />
projects.<br />
4
<strong>City</strong> Manager’s Message<br />
While there are no significant changes in capital improvement projects in FY 2013-14, the second year <strong>of</strong> the<br />
Biennial Budget forces a reduction <strong>of</strong> $3 million in FY 2014-15. While this change may not have a great impact<br />
initially due to updated project scheduling, continued contraction <strong>of</strong> our capital project program will result in<br />
deferral <strong>of</strong> maintenance over time. We expect to address this potential in FY 2014-15, when we have greater<br />
clarity over the effects <strong>of</strong> the redevelopment loss.<br />
Cost Recovery and Tax Compliance<br />
To ensure that we are able to provide the highest level <strong>of</strong> services to the public, we must make sure that<br />
members <strong>of</strong> our community contribute their fair share, be it through taxes, fees or permits, for services ranging<br />
from the general to those providing individualized benefits that are fee-supported.<br />
For those revenues we already have in place, we are strengthening our compliance, audit and collections<br />
program, ensuring that the public understands its responsibility for paying the relevant local taxes, licenses,<br />
fees that in turn pay for essential services to <strong>City</strong> residents and businesses. We anticipate our initial efforts in<br />
the business license and parking facility tax area to increase collections by approximately $570,000 on an<br />
ongoing basis.<br />
The <strong>City</strong> completed a comprehensive fee study leading up to the development <strong>of</strong> the FY 2013-15 Biennial<br />
Budget. Working with a consultant, staff identified total program costs in order to enhance cost recovery in<br />
cases where individuals benefit from a specific service provided by <strong>City</strong> staff. Cost recovery levels vary based<br />
on policies, and therefore cost recovery ranges from 26% to 100%. Staff has budgeted $1.1 million in the<br />
General Fund in new revenue from adjustments to existing fees, new fees, and new penalties<br />
In addition, several departments have identified areas where greater cost recovery is warranted. This<br />
includes park trainer fees, filming fees from interim use <strong>of</strong> the Civic Auditorium, auctioning used computer<br />
equipment, a new passport processing service, and new non-resident Library access fees, totaling<br />
approximately $1 million.<br />
We are also proposing to expand our capacity to collect revenues while also addressing key community<br />
needs through a number <strong>of</strong> return on investment programs. These include:<br />
Installing 350 meters in various areas <strong>of</strong> the <strong>City</strong> that would benefit from increased sharing <strong>of</strong> parking<br />
resources, and an adjustment to our preferential parking rates overall. We expect these initiatives to<br />
ultimately yield $1.3 million in new revenues to the <strong>City</strong> on an ongoing basis.<br />
Extending parking meter enforcement hours in high traffic areas will ultimately increase revenues by<br />
$1.5 million.<br />
Continued expansion <strong>of</strong> the <strong>City</strong>’s fiber optic network, <strong>City</strong>Net, is on track to generate approximately<br />
$350,000 in additional annual revenues by FY 2014-15. Not only is this entrepreneurial effort anticipated to<br />
gross $1.6 million in annual revenue by the end <strong>of</strong> the next biennial budget, but it is also helping local<br />
businesses compete in the global economy with cutting edge network solutions.<br />
Adjustments<br />
Certain adjustments were necessary to reflect actual costs. The FY 2013-15 budget includes an additional<br />
$600,000 for credit card processing fees in the General Fund reflecting a significant increase in the public’s<br />
use <strong>of</strong> credit cards over the past year. As the <strong>City</strong> provides greater access to automated services and<br />
remote connections, and in particular automated payments, costs for credit card and communications fees<br />
will continue to rise. Other adjustments relate to position classification changes and reorganizations, as well<br />
as previous redevelopment costs that must now be absorbed by the General Fund.<br />
Other Funds<br />
The <strong>City</strong>wide budget includes a number <strong>of</strong> funds that fall into two categories: (1) funds that operate with<br />
sufficient revenues to sustain necessary operating and capital needs; and (2) funds that have a structural<br />
5
<strong>City</strong> Manager’s Message<br />
deficit where ongoing revenues are not sufficient to cover ongoing expenditures. For the most part, we are<br />
reporting good news on these latter funds, with some adjustments required to keep our Resource Recovery<br />
and Recycling (RRR) and Water funds operating at a healthy level.<br />
Self-Supporting Funds<br />
Enterprise funds that historically rely on sufficient revenues to support necessary operations include the RRR,<br />
Water, Wastewater, and Big Blue Bus (BBB) funds.<br />
At this time, results <strong>of</strong> the forecast indicate that the RRR Fund will experience an operating deficit beginning in<br />
FY 2014-15 unless fee increases are implemented. Staff will complete a rate study upon the completion <strong>of</strong> the<br />
Zero Waste Master Plan and will return to Council in the second quarter <strong>of</strong> FY 2013-14 to present proposed<br />
rates. The FY 2013-14 budget includes efficiencies in the RRR fund achieved by expanding the life <strong>of</strong><br />
containers and various vehicles and cancelling two projects.<br />
The Water Fund has sufficient revenue to cover current operations and a rate increase will not be necessary<br />
for FY 2013-14. A rate study will commence in FY 2013-14 after the Sustainable Water Master Plan is<br />
completed in order to include financial impacts identified in the Plan and ensure financial sustainability <strong>of</strong> the<br />
fund.<br />
The Wastewater Fund forecast indicates that there are adequate reserves for the next two years. Staff will<br />
evaluate the health <strong>of</strong> the fund in relation to needed capital investments in advance <strong>of</strong> the next biennial<br />
budget cycle.<br />
Through a series <strong>of</strong> efficiencies that have reduced the overtime, materials and supplies budgets, as well as<br />
contract restructuring, the BBB Fund is now poised to avoid a structural deficit and maintain its reserve levels<br />
through the next five years. Staff is refining strategies to decrease expenditures, such as further reductions in<br />
the use <strong>of</strong> overtime, more efficient scheduling <strong>of</strong> service hours, automation <strong>of</strong> certain operations, and<br />
acquisition <strong>of</strong> new buses, which will allow the BBB to reduce its maintenance and fuel budget.<br />
The Beach Fund will also generate adequate revenues to sustain its operations throughout the next five years.<br />
The Biennial Budget shows the merging <strong>of</strong> the Beach House Fund into the Beach Fund for more efficient<br />
tracking. The Beach House has lowered its subsidy from the Beach Fund considerably, from $2.7 million when<br />
it first opened in 2009 to $0.7 million in FY 2013-14.<br />
Until recently, the Airport Fund has required General Fund loans to cover operating deficits. However, a<br />
realignment <strong>of</strong> capital projects, streamlined expenditures and a greater focus on revenues, including<br />
updated landing fees approved by Council in April 2013, present a balanced fund picture for the Airport<br />
Fund going forward.<br />
Funds Requiring General Fund Subsidies<br />
As I noted above, the General Fund subsidies to the Cemetery and Pier Funds are anticipated to decrease by<br />
$400,000 in FY 2013-14, due to increased expenditure efficiencies, increased revenues, and in the case <strong>of</strong> the<br />
Pier fund, updated scheduling <strong>of</strong> capital projects.<br />
The Civic Auditorium will cease full operation on June 30, 2013. Mothballing the Auditorium will require a small<br />
amount <strong>of</strong> maintenance costs, which will be incorporated into the General Fund budget. Council will be<br />
considering potential interim uses <strong>of</strong> the facility in June 2013.<br />
The Housing Authority Fund has a projected operating structural deficit <strong>of</strong> approximately $120,000 in<br />
FY 2013-14 and $290,000 in FY 2014-15 due to the loss <strong>of</strong> Redevelopment funding for the administration <strong>of</strong> the<br />
senior voucher program, and the reduction <strong>of</strong> U.S. Department <strong>of</strong> Housing and Urban Development (HUD)<br />
allocations. Efforts to increase revenues include applying for grants and optimizing the <strong>City</strong>’s ability to claim<br />
6
<strong>City</strong> Manager’s Message<br />
additional administrative reimbursement. Efforts to decrease expenditures include implementing electronic<br />
procedures both internally and with clients to reduce administrative costs.<br />
Major Initiatives<br />
A number <strong>of</strong> initiatives that staff will be supporting during the biennial budget period, listed below, are<br />
reiterated throughout the budget document, as they are among our highest priorities. These initiatives are<br />
noted in our emerging themes as well as department goals and objectives.<br />
Support for Youth and Education<br />
The <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> has long recognized that the community benefits from strong local schools. To that<br />
end, the <strong>City</strong> entered into a joint facilities use agreement some years ago that commits the <strong>City</strong> to providing<br />
significant funding to the School District in exchange for community access to school facilities. That<br />
agreement calls for $8.2 million in <strong>City</strong> funding for school facility use next year. By way <strong>of</strong> a separate<br />
agreement, the <strong>City</strong> shares one-half <strong>of</strong> the proceeds <strong>of</strong> a half-cent transactions and use tax, or<br />
approximately $6.8 million with the School District, as recommended in a voter-approved advisory measure.<br />
In addition, the budget supports a wide range <strong>of</strong> recreation and cultural <strong>of</strong>ferings that benefit pre-school and<br />
school-aged children in <strong>Santa</strong> <strong>Monica</strong>, as shown in the <strong>City</strong>’s Youth Budget in the Cradle to Career initiative<br />
further discussed on page 291 <strong>of</strong> this document.<br />
EXPO Light Rail<br />
The <strong>City</strong> will engage with Metro, Expo and the community to ensure that the EXPO light rail project is well<br />
integrated into the <strong>City</strong> by its opening in 2016.<br />
Implementation <strong>of</strong> the Land Use and Circulation Element (LUCE)<br />
The next major steps in realizing the vision <strong>of</strong> the LUCE will include the adoption <strong>of</strong> the Downtown Specific<br />
Plan and the Bergamot Area Plan, both <strong>of</strong> which will be completed during the biennial budget period. The<br />
new zoning code will bring greater specificity to the LUCE by the close <strong>of</strong> 2013. In addition, the Pedestrian<br />
Action Plan and several components <strong>of</strong> the Bike Action Plan, including a bikeshare system, bicycle lanes and<br />
bike parking spaces will also take form.<br />
Parking and Traffic and Circulation<br />
To respond to the community’s concern about parking, traffic and circulation, we will reposition and better<br />
align the <strong>City</strong>’s transportation, parking, and enforcement functions and services within the Planning and<br />
Community Development Department. At the same time, we will continue to incorporate transportation<br />
improvements on roadways, including the resurfacing <strong>of</strong> Lincoln Boulevard in the short term and the<br />
conceptual design <strong>of</strong> a safe, pedestrian and transit-oriented roadway in the future, expansion <strong>of</strong> traffic<br />
control technologies such as the advanced traffic management system to synchronize signals, and new<br />
pedestrian crosswalk signage. The installation <strong>of</strong> 350 new meters in previously unmetered spaces throughout<br />
the <strong>City</strong> will increase turnover in parking spaces, making this resource available to more people.<br />
Wellbeing Index<br />
As one <strong>of</strong> five winning cities named by Bloomberg Philanthropies, we will use our $1 million prize to develop a<br />
Wellbeing Index that will define, measure and improve conditions needed for optimal human development in<br />
our fair <strong>City</strong>. We are among the first in the country to undertake such a challenge and feel confident that this<br />
innovative tool will serve both the <strong>City</strong> and its residents well.<br />
Airport<br />
We will carry out the <strong>City</strong> Council’s direction to reduce the noise, emissions and dangers associated with the<br />
<strong>Santa</strong> <strong>Monica</strong> Airport through restructuring, partial or full closure after July 2015.<br />
7
<strong>City</strong> Manager’s Message<br />
Water Self-Sufficiency Plan; Zero-Waste Strategic Plan<br />
Adopt the Zero Waste Plan and work towards 100% water self-sufficiency through the implementation <strong>of</strong> the<br />
Water Master Plan.<br />
Quality <strong>of</strong> Life<br />
Open the world-class Tongva Park, as well as Ken Genser Park, in the Civic Center in the fall <strong>of</strong> 2013, and the<br />
Pico Branch Library in December 2013.<br />
Civic Auditorium<br />
Develop an interim use for the Civic Auditorium as well as a plan for its future.<br />
Infrastructure and Facilities<br />
Upgrade critical infrastructure, including Fire Station 1, which will require financing, as well as the Pier and Pier<br />
Bridge.<br />
Joint Fire and Police Communications Center<br />
Consolidate the Fire and Police dispatch functions for better service to the public.<br />
Affordable Housing<br />
Develop a strategy to continue providing a comprehensive affordable housing production and preservation<br />
program without the assistance <strong>of</strong> redevelopment funding.<br />
Budget Process<br />
We strive to make this budget more readable, understandable, useful, and effective as much more than<br />
simply a spending plan. As you read the document, you will understand how the targeted allocation <strong>of</strong><br />
resources will generate services, activities, and projects that will benefit the <strong>Santa</strong> <strong>Monica</strong> community for<br />
years to come.<br />
The Biennial Budget<br />
The proposed FY 2013-15 budget represents the <strong>City</strong>’s second biennial financial plan. This budgeting<br />
technique improves efficiency <strong>of</strong> budget development by reducing amount <strong>of</strong> staff time needed to produce<br />
the budget in the second year. This allows greater focus on such initiatives as the Capital Improvement<br />
Program (CIP) process and specialized studies in the second year.<br />
Furthermore, by budgeting over a 24-month period, we improve long range planning and provide better<br />
program evaluation. The two-year focus enhances integration <strong>of</strong> financial and strategic planning for better<br />
resource allocation.<br />
Staff will provide the Council with mid-year and year-end reports, including opportunities every six months to<br />
make adjustments to the biennial budget. These periodic adjustments will allow us to fully comply with the<br />
<strong>City</strong>’s Charter requirement <strong>of</strong> adopting an annual <strong>City</strong> budget and gain the benefits <strong>of</strong> two-year budgeting.<br />
Improve the <strong>City</strong>’s Management System<br />
The proposed budget focuses on goals, objectives, and service benchmarks that are <strong>of</strong> greatest interest to<br />
the overall community. As <strong>City</strong> Manager, I will hold departments accountable for the progress in achieving<br />
these goals as well as items on internal work plans. The enhanced and focused two-year budget is a critical<br />
piece <strong>of</strong> the <strong>City</strong>’s overall management system.<br />
Expenditure-Control Budgeting<br />
The FY 2013-15 budget includes expenditure-control budgeting – an approach that promotes greater<br />
efficiency and cost-effectiveness. It provides incentives for departments to save budget allotments where<br />
possible, avoiding the “use it or lose it” approach common to many agencies. Year-end departmental<br />
8
<strong>City</strong> Manager’s Message<br />
savings are split between the department (1/3) and the General Fund (2/3). Departments may use the funds<br />
for one-time needs or bank the savings over multiple years for a rainy day.<br />
Community Input<br />
Each year the <strong>City</strong> takes great pains to connect with residents and businesses as well as boards, commissions,<br />
and neighborhood groups to receive thoughts on budget building for the coming year. Such input is<br />
received through numerous community and neighborhood meetings, the <strong>City</strong>’s website, biennial resident<br />
satisfaction survey, regular mail, and constituent comments to the <strong>City</strong> Council.<br />
Continuing work on community priorities is incorporated into every department’s core services and is<br />
reflected in the key goals, objectives, and service benchmarks that appear in the department summary<br />
section. Our list <strong>of</strong> “emerging themes” represents what we have heard from our residents as additional<br />
community needs that must be addressed. These include public safety and crime reduction, land use,<br />
shared streets, parking and traffic circulation, homelessness, water self sufficiency, sustainability and the<br />
environment, and wellbeing. This budget includes resources and strategies to address these emerging issues,<br />
while maintaining valued <strong>City</strong> services and infrastructure maintenance.<br />
Conclusion<br />
This biennial budget will guide and ensure <strong>Santa</strong> <strong>Monica</strong>’s continued progress in times <strong>of</strong> economic<br />
uncertainty. This is no small feat. It encapsulates the needs, expectations, hopes, and dreams <strong>of</strong> residents<br />
and businesses we serve in a fiscally sound manner.<br />
I am indebted to the <strong>City</strong> Council for its leadership and overall direction in the development <strong>of</strong> this budget.<br />
The many residents, neighborhood associations, businesses and non-pr<strong>of</strong>it organizations that have<br />
participated in the budget process are to be commended for their time, passion and involvement. The<br />
Finance Department, under the highly capable leadership <strong>of</strong> Gigi Decavalles-Hughes and her crack budget<br />
unit, deserves special praise. Moreover, I am very impressed with the high degree <strong>of</strong> pr<strong>of</strong>essionalism,<br />
commitment, and effort by <strong>City</strong> staff in budget development and execution to ensure this promise <strong>of</strong> civic<br />
enhancement and renewal.<br />
The resulting budget is key to the <strong>City</strong>’s continued safety, vitality, inclusiveness, and sustainability.<br />
Thank you,<br />
Rod Gould<br />
<strong>City</strong> Manager<br />
9
<strong>Santa</strong> <strong>Monica</strong> at a Glance<br />
FY 2013-15 Proposed Biennial Budget
<strong>Santa</strong> <strong>Monica</strong> at a Glance<br />
According to legend, the name “<strong>Santa</strong> <strong>Monica</strong>” was given to the spot where soldiers camped at an Indian<br />
village near two springs (probably the present day location <strong>of</strong> the Veterans Administration at Wilshire and<br />
Sawtelle) because a padre accompanying the expedition said the waters <strong>of</strong> the springs reminded him <strong>of</strong> the<br />
tears shed by St. <strong>Monica</strong> over her wayward son, St. Augustine, before his conversion. Although no one knows<br />
the truth <strong>of</strong> this legend, it is generally cited as the origin <strong>of</strong> the <strong>City</strong>’s name.<br />
The 8.3 square mile city is situated on the west side <strong>of</strong> Los Angeles<br />
County, about 16 miles from downtown Los Angeles, where the Pacific<br />
Coast Highway and Interstate Highway 10 meet. It is bordered by the<br />
<strong>City</strong> <strong>of</strong> Los Angeles on three sides and the Pacific Ocean on the west.<br />
The area is served by two freeways, <strong>Santa</strong> <strong>Monica</strong> (Interstate 10) and<br />
San Diego (405), and by four major east-west thoroughfares: <strong>Santa</strong><br />
<strong>Monica</strong> (Route 66), Wilshire, Olympic and Pico Boulevards, and is<br />
located approximately six miles from Los Angeles International Airport.<br />
<strong>Santa</strong> <strong>Monica</strong> is home to a mix <strong>of</strong> commercial districts, residential communities,<br />
recreational and art venues, three miles <strong>of</strong> wide beaches, high-pr<strong>of</strong>ile corporate<br />
headquarters, hi-tech and entertainment companies, small entrepreneurial<br />
start-ups, and retail businesses. <strong>Santa</strong> <strong>Monica</strong> is also a full-service city. <strong>City</strong><br />
departments provide police, fire, transit (a regional bus system and general<br />
aviation airport), water, wastewater, refuse, streets, parking, planning, building,<br />
engineering, free public Wi-Fi, a high speed fiber optic network, parks, affordable<br />
housing, economic development, sustainability, library, rent control, recreational,<br />
social, cultural, and educational services to the community. A generally mild climate and consistently good<br />
air quality are hallmarks <strong>of</strong> the coastal district that surrounds <strong>Santa</strong> <strong>Monica</strong>.<br />
Historic Timeline<br />
Juan Rodriguez<br />
Cabrillo drops<br />
anchor in <strong>Santa</strong><br />
<strong>Monica</strong> Bay.<br />
Area divided into<br />
Rancho San Vicente y<br />
<strong>Santa</strong> <strong>Monica</strong>,<br />
Rancho Boca de<br />
<strong>Santa</strong> <strong>Monica</strong>, and<br />
Rancho La Ballona<br />
land grants.<br />
Col. Robert S. Baker<br />
and Senator John P.<br />
Jones record a map<br />
for the town <strong>of</strong><br />
<strong>Santa</strong> <strong>Monica</strong>.<br />
A mile-long wharf is<br />
built. The <strong>City</strong><br />
serves as the major<br />
port <strong>of</strong> call for Los<br />
Angeles until 1903.<br />
Muscle Beach ignites<br />
an international fitness<br />
craze on <strong>Santa</strong><br />
<strong>Monica</strong> State Beach.<br />
Third Street<br />
Promenade<br />
opens.<br />
The <strong>Santa</strong> <strong>Monica</strong><br />
Pier celebrates its<br />
centennial.<br />
1542 1769 1828 1850s 1875 1886 1893 1924 1934 1940s 1989 1996 2009 2013<br />
<strong>City</strong> named<br />
“<strong>Santa</strong> <strong>Monica</strong>”.<br />
Commercial and<br />
tourism opportunities<br />
boom.<br />
The <strong>City</strong> <strong>of</strong> <strong>Santa</strong><br />
<strong>Monica</strong> is<br />
incorporated.<br />
The first pilots to<br />
fly around the<br />
world take <strong>of</strong>f<br />
from Clover Field.<br />
Douglas Aircraft<br />
builds military<br />
aircraft at the<br />
<strong>Santa</strong> <strong>Monica</strong><br />
Airport.<br />
Pacific Park opens,<br />
bringing back the first<br />
full-scale amusement<br />
park on the Pier since<br />
the 1930’s.<br />
Ken Genser<br />
Square and<br />
Tongva Park<br />
open.<br />
11
<strong>Santa</strong> <strong>Monica</strong> at a Glance<br />
Government and Administration<br />
The <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> was incorporated on November 30, 1886 and subsequently adopted a <strong>City</strong> Charter<br />
in 1945. In 1947, a Council-Manager form <strong>of</strong> government was established following a vote <strong>of</strong> the <strong>City</strong>’s<br />
residents and approval by the California legislature.<br />
The <strong>City</strong> Council consists <strong>of</strong> seven members elected by the community at large to four year terms. Elections<br />
are held every two years, at which time either three or four Council members are elected. The Council selects<br />
from its members the Mayor, and appoints a <strong>City</strong> Manager to administer the affairs <strong>of</strong> the <strong>City</strong>, as well as a<br />
<strong>City</strong> Attorney and a <strong>City</strong> Clerk. The <strong>City</strong> Council also serves as the governing bodies for the <strong>Santa</strong> <strong>Monica</strong><br />
Redevelopment Successor Agency and the Housing and Parking Authorities.<br />
Quick Facts<br />
Census Year<br />
Source: U.S. Census Bureau, Census 2010<br />
Educational Attainment: 64% bachelor’s degree or higher Median Family Income: $107,660<br />
Percentage <strong>of</strong> Homeowners: 27.9% Percentage <strong>of</strong> Renters: 72.1%<br />
Percentage <strong>of</strong> Family Households: 37.2% Percentage <strong>of</strong> Nonfamily Households: 62.8%<br />
Source: U.S. Census Bureau, Census 2010.—American Community Survey<br />
The Local Economy<br />
<strong>Santa</strong> <strong>Monica</strong> has a strong, diverse economy. Known as “Silicon Beach”, local businesses are at the leading<br />
edge <strong>of</strong> the nation’s creative economy and Internet technology-related startup companies. <strong>Santa</strong> <strong>Monica</strong><br />
<strong>of</strong>fers Class A <strong>of</strong>fice space with access to a nationally recognized high speed fiber optic network to global<br />
financial, marketing, entertainment, Internet, and s<strong>of</strong>tware development companies. Principal local<br />
employers are in the fields <strong>of</strong> education, municipal government, technology, health care, policy and<br />
research.<br />
12
<strong>Santa</strong> <strong>Monica</strong> at a Glance<br />
Employers and employees are drawn to the area’s cultural, artistic, and<br />
recreational amenities. Tourism is a key piece <strong>of</strong> the local economy. <strong>Santa</strong><br />
<strong>Monica</strong> attracts visitors from around the world as well as millions <strong>of</strong><br />
day-trippers. Over six and a half million people visit the <strong>City</strong> each year from<br />
outside Los Angeles County for pleasure, vacation, or business.<br />
These visitors spend over $1.3 billion annually, generating retail sales and<br />
transient occupancy taxes for the <strong>City</strong>. Nearly 12,000 jobs within the <strong>City</strong> are<br />
supported by the tourist industry. The <strong>City</strong>'s 36 hotels, with more than<br />
3,800 rooms, typically operate with occupancy rates above the 80% range on<br />
an annual basis. Room rates are among some <strong>of</strong> the highest in Los Angeles<br />
County.<br />
Retail plays a major role in <strong>Santa</strong> <strong>Monica</strong>’s economy. <strong>Santa</strong> <strong>Monica</strong> is home to<br />
a number <strong>of</strong> distinctive shopping districts. In the heart <strong>of</strong> Downtown, the<br />
open-air Third Street Promenade and <strong>Santa</strong> <strong>Monica</strong> Place draw locals and<br />
visitors. South <strong>of</strong> the Civic Center are the Main Street and Pico Boulevard<br />
districts, with eclectic shops, art, antiques, exotic cuisines, performance venues,<br />
and fine dining. On the north end <strong>of</strong> town, numerous boutiques and trendy<br />
restaurants line Montana Avenue.<br />
Tourists, shoppers, and employees significantly boost the daytime population to<br />
an estimated 250,000 people.<br />
Schools and Health Care<br />
The highly-rated <strong>Santa</strong> <strong>Monica</strong>-Malibu Unified School District serves both <strong>Santa</strong> <strong>Monica</strong> and Malibu residents.<br />
The district’s 2012 Growth Academic Performance Index (API) score was 859, well above the state target.<br />
There are ten elementary schools, two middle schools, three high schools and an alternative K-8 school in the<br />
district.<br />
<strong>Santa</strong> <strong>Monica</strong> College (SMC), a two-year community college, serves 34,000 full-time and part-time students on<br />
several campuses and <strong>of</strong>fers more than 90 fields <strong>of</strong> study. The college is the leader among the state's<br />
112 community colleges in transferring students to the University <strong>of</strong> California, University <strong>of</strong> Southern California,<br />
and other four-year campuses.<br />
Sana <strong>Monica</strong> is also home to two renowned and respected health facilities, Saint John’s Health Center and<br />
<strong>Santa</strong> <strong>Monica</strong>-UCLA Medical Center.<br />
13
Budget Overview<br />
FY 2013-15 Proposed Biennial Budget
Overall Economic Conditions<br />
The assumptions used in preparing the FY 2013-15 revenue budget are based on a review <strong>of</strong> information<br />
concerning the national, state, regional, and local economies. A wide range <strong>of</strong> data was used from<br />
respected sources, including the UCLA Anderson Forecast, the Los Angeles Economic Development<br />
Corporation (LAEDC), Bloomberg News, and economic analyses from various other respected sources.<br />
National Economy<br />
The U.S. economy emerged from the recession<br />
Real GDP Growth vs. Unemployment<br />
several years ago, but the recovery has been one<br />
<strong>of</strong> the slowest on record. Economic growth has 12.0%<br />
Real GDP Unemployment<br />
been hovering around 2% annually for the last<br />
three years, well below the 4%-6% growth rates<br />
typical <strong>of</strong> prior recoveries. Growth is expected to<br />
ramp up slowly over the next two years. A recent<br />
survey <strong>of</strong> economists conducted by Bloomberg<br />
8.0%<br />
4.0%<br />
0.0%<br />
-4.0%<br />
-8.0%<br />
projects growth at 2.7% in 2014 and 3% in 2015.<br />
However, the impacts <strong>of</strong> the Federal budget<br />
2007 2008 2009 2010 2011 2012 2013<br />
(f)<br />
2014<br />
(f)<br />
2015<br />
(f)<br />
sequestration, higher payroll taxes and taxes on<br />
Source: Bloomberg/UCLA Anderson Forecast<br />
upper income households, the weak European<br />
economy, and implementation <strong>of</strong> the Affordable Care Act, will all keep growth from accelerating faster in the<br />
short term. Consumer spending is showing signs <strong>of</strong> slowing after several strong quarters, but is expected to<br />
pick up again, reflecting strength in the housing and automobile sectors. The employment situation is also<br />
slowly improving. The April 2013 unemployment rate was 7.5% as the economy added an average <strong>of</strong> 181,000<br />
jobs per month in 2012. A similar increase is expected in 2014. However, even with this level <strong>of</strong> job creation,<br />
the unemployment rate is not expected to fall below 7% until 2015.<br />
The housing market is showing a rebound. The most recent S&P/Case-Shiller index <strong>of</strong> home prices in 20 cities<br />
reported an 8.1% year over year gain for the period ending January 31, 2013. Data from the National<br />
Association <strong>of</strong> Realtors (NAR) showed that February existing home sales were up 10.2% from a year earlier and<br />
median prices rose 11.6% over the same time period. Further increases are projected for at least the next two<br />
years.<br />
8.0<br />
6.0<br />
4.0<br />
2.0<br />
0.0<br />
U.S. Existing Home Sales<br />
Home Sales in Millions Median Price in Thousands<br />
$250<br />
$200<br />
$150<br />
$100<br />
$50<br />
$0<br />
2006 2007 2008 2009 2010 2011 2012 2013 2014<br />
(f) (f)<br />
Source: National Association <strong>of</strong> Realtors<br />
There is some uncertainty regarding future<br />
inflation rates. The Bloomberg forecast projects<br />
continuing low inflation rates <strong>of</strong> 1.9% in 2013,<br />
2.1% in 2014, and 2.2% in 2015. However, the<br />
UCLA Anderson School Forecast projects a bit<br />
higher inflation by 2015 due to increased<br />
housing prices, the impact <strong>of</strong> Fed monetary<br />
policy, and some wage pressure resulting from<br />
a shortage <strong>of</strong> skilled labor. While the effect <strong>of</strong><br />
oil price increases on the U.S. economy has<br />
been minor so far, the continued uncertainty<br />
and unrest overseas could eventually dampen<br />
economic growth. Additionally, Federal<br />
stimulus polices which have helped spur the<br />
economic recovery have also significantly<br />
15
Overall Economic Conditions<br />
increased the Federal budget deficit and national debt, which could lead to a contraction in the economy if<br />
not dealt with in the next few years. State and local government deficits may also be a drag on the economy<br />
over the next several years.<br />
In summary, the economy continues its mild expansion. Consumer spending continues to be strong, although<br />
business investment is still somewhat erratic. Sustained job growth is continuing, but at a slow pace. The stock<br />
market surpassed its high points prior to the recession and has reached record levels. However, the pace <strong>of</strong><br />
economic growth is still relatively slow, unemployment is still high despite job creation, inflation has the<br />
potential to increase, and the national debt looms as a potential roadblock to sustained economic recovery.<br />
State Economy<br />
The California economy, like the nation’s, has begun to<br />
grow at a slow, but steady pace, and further<br />
acceleration is expected over the next two years. The<br />
UCLA Forecast projects economic growth (as<br />
measured by employment increases) will be 1.6% in<br />
2013 and then 2.3% and 2.4% in 2014 and 2015<br />
respectively. Unemployment fell to 9.0% in April 2013<br />
and is expected to decrease to 8.4% in 2014 and 7.2%<br />
in 2015, still above the national average. Real personal<br />
income is projected to grow by 1.4% in 2013 followed<br />
by higher growth rates <strong>of</strong> 3.6% in 2014 and 3.3% in 2015.<br />
The housing market is also in recovery. The median<br />
California Housing Market<br />
sales price <strong>of</strong> existing family homes in March was 13.7% higher than one year earlier. The California<br />
Association <strong>of</strong> Realtors (CAR) predicts that the number <strong>of</strong> home sales in the state will increase by 1.3% for the<br />
entire year after a 5.1% increase in 2012. Median sales prices will increase by about 5.7% in 2013 on top <strong>of</strong> a<br />
10.9% increase in 2012. However, the projected 2013 median price <strong>of</strong> $335,000 is still 40% below the peak <strong>of</strong><br />
$560,300 in 2007. It will likely be years before that level is seen again. The worst also seems to be over for the<br />
commercial real estate market as vacancy rates are decreasing and asking rents appear to be on the rise.<br />
800<br />
600<br />
400<br />
200<br />
0<br />
Single Family Home Resales in Thousands<br />
Median Price in Thousands<br />
2005 2006 2007 2008 2009 2010 2011 2012 2013<br />
Source: California Association <strong>of</strong> Realtors<br />
(f)<br />
$600<br />
$400<br />
$200<br />
$0<br />
9%<br />
5%<br />
1%<br />
-3%<br />
-7%<br />
-11%<br />
-15%<br />
California Taxable Sales &<br />
Personal Income<br />
Taxable Sales<br />
Real Personal Income<br />
2006 2007 2008 2009 2010 2011 2012 2013<br />
(f)<br />
Source: UCLA Anderson Forecast<br />
2014<br />
(f)<br />
2015<br />
(f)<br />
Tourism has experienced a strong recovery and<br />
statewide sales taxes have also rebounded sharply in<br />
the last three years to pre-recession levels with fourth<br />
quarter figures up 6.1% from the prior year after adjusting<br />
for anomalies. Increases over the next three years are<br />
projected to be moderate, ranging from 3% to 4% per<br />
year. Personal income is projected to increase over the<br />
next two years by the highest rates since 2006. Taxable<br />
sales have exceeded pre-recession levels.<br />
One <strong>of</strong> the biggest threats to the California economy in the last decade has been huge State budget deficits.<br />
However, the Governor’s proposed FY 2013-14 budget provides a balanced budget primarily due to spending<br />
reductions and new revenues from Proposition 30. While many local governments are still experiencing<br />
hardships, the worst appears to be over due to the improved economy. However, pension and health care<br />
costs still pose significant threats in the future.<br />
16
Overall Economic Conditions<br />
Local Economy<br />
<strong>Santa</strong> <strong>Monica</strong> benefits from a more<br />
diversified tax base than many cities.<br />
For example, the <strong>City</strong>’s five major tax<br />
sources, Transient Occupancy (TOT),<br />
Sales, Property, Utility Users, and Business<br />
License, each make up between 9%<br />
and 16% <strong>of</strong> General Fund revenues. In<br />
many cities, sales and property taxes<br />
alone account for up to 60% <strong>of</strong><br />
revenues. Most <strong>of</strong> these tax sources are<br />
economically driven and were<br />
significantly impacted by the recession.<br />
However, all have recovered to some<br />
extent over the last three years.<br />
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> Property Transfers<br />
# <strong>of</strong> Transfers Average Tax/Transfer<br />
2,000<br />
$6,000<br />
1,50 0<br />
$4,000<br />
1,0 0 0<br />
$2,000<br />
500<br />
0<br />
$0<br />
2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12<br />
Number <strong>of</strong> Transfers Average Tax Per Transfer<br />
Source: County <strong>of</strong> Los Angeles Registrar Recorder<br />
The real estate market was impacted by the recession, but <strong>Santa</strong> <strong>Monica</strong> did not see the same level <strong>of</strong> price<br />
depreciation as other areas. The number <strong>of</strong> property transfers did decrease significantly over a five year<br />
period beginning in FY 2003-04 and reached the bottom in FY 2008-09 at the lowest level for which records are<br />
available. However, the rate <strong>of</strong> transfers has stabilized in the last three years and the average transfer amount<br />
has moved up sharply, resulting in assessed value increases, which eventually translate into property tax gains.<br />
Sales tax receipts, which declined for two consecutive years due to the recession and the temporary closure<br />
<strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> Place, also recovered sharply, growing nearly 25% over the last three fiscal years. Growth is<br />
expected to be moderate going forward. Additionally, <strong>Santa</strong> <strong>Monica</strong> voters approved Measures Y and YY,<br />
implementing a one-half cent local sales tax in November 2010, which has generated nearly $13 million per<br />
year in new revenues since implemented, half <strong>of</strong> which is paid to the school district for the use <strong>of</strong> certain<br />
school facilities.<br />
Tourism, which provides a strong stimulus to the local economy by creating jobs and producing revenues, has<br />
rebounded sharply from recession declines with FY 2012-13 expected to be the third straight year <strong>of</strong> near<br />
double digit growth.<br />
The improvements to the local economy have pushed tax revenues above pre-recession levels. However,<br />
long term growth rates for General Fund revenues are projected to grow rather modestly, averaging about<br />
2.5% annual growth over the next five years. A discussion <strong>of</strong> local taxes follows the <strong>City</strong>wide Budget overview.<br />
17
<strong>City</strong>wide Budget Overview<br />
Total FY 2013-14 <strong>City</strong> Revenues — $522.5 million<br />
Total FY 2014-15 <strong>City</strong> Revenues — $503.3 million<br />
Total projected <strong>City</strong> revenues for FY 2013-14 are $522.5 million, a 3.9% decrease from the FY 2012-13<br />
estimated actual. The $21.2 million decrease reflects one-time revenues received in the prior year.<br />
Intergov<br />
ernmental<br />
$35.5<br />
7%<br />
Licenses &<br />
Permits<br />
$34.1<br />
7%<br />
Charges for<br />
Serv ices<br />
$123.3<br />
24%<br />
Fines and<br />
Forfeits<br />
$15.1<br />
3%<br />
Inv estments &<br />
Rents<br />
$11.5<br />
2%<br />
Grants<br />
$33.1<br />
6%<br />
Other Taxes<br />
$122.2<br />
23%<br />
Sales Taxes<br />
$89.6<br />
17%<br />
Other<br />
$15.5<br />
3%<br />
Property<br />
Taxes<br />
$42.6<br />
8%<br />
FY 2013-14 <strong>City</strong>wide Revenues by Category (in millions)<br />
Revenues in FY 2014-15 are projected to be $503.3 million, $19.2 million or 3.7% less than in FY 2013-14. The<br />
decrease reflects less Big Blue Bus capital grant revenues and Miscellaneous Grants revenue.<br />
Intergov<br />
ernmental<br />
$33.0<br />
7% Charges for<br />
Serv ices<br />
$125.1<br />
25%<br />
Licenses & Permits<br />
$35.6<br />
7%<br />
Fines and Forfeits<br />
$15.1<br />
3%<br />
Inv estments &<br />
Rents<br />
$12.2<br />
2%<br />
Other Taxes<br />
$124.6<br />
25%<br />
Other<br />
$14.1<br />
3%<br />
Grants<br />
$6.6<br />
1%<br />
Sales Taxes<br />
$92.7<br />
18%<br />
Property<br />
Taxes<br />
$44.3<br />
9%<br />
FY 2014-15 <strong>City</strong>wide Revenues by Category (in millions)<br />
18
<strong>City</strong>wide Budget Overview<br />
Total FY 2013-14 Proposed <strong>City</strong> Budget — $520.9 million<br />
Total FY 2014-15 Proposed <strong>City</strong> Budget — $527.7 million<br />
The FY 2013-14 proposed budget includes<br />
$520.9 million in expenditures, net <strong>of</strong> transfers and<br />
reimbursements, for all funds. This amount<br />
represents a 5.6% decrease over the revised<br />
budget for FY 2012-13, primarily due to decreased<br />
capital spending and dissolution <strong>of</strong><br />
redevelopment.<br />
FY 2013-14 <strong>City</strong>wide Expenditures by Fund<br />
Other<br />
$35.3<br />
7%<br />
Enterprise<br />
Funds<br />
$179.5<br />
34%<br />
General<br />
Fund<br />
$306.1<br />
59%<br />
The FY 2014-15 proposed budget includes<br />
$527.7 million in expenditures, net <strong>of</strong> transfers and<br />
reimbursements, for all funds. This amount represents<br />
an increase <strong>of</strong> 1.3% from FY 2013-14, primarily due to<br />
increased General Fund expenses, primarily from<br />
salaries and wages.<br />
Other<br />
$33.7<br />
6%<br />
FY 2014-15 <strong>City</strong>wide Expenditures by Fund<br />
Enterprise<br />
Funds<br />
$182.7<br />
35%<br />
General<br />
Fund<br />
$311.3<br />
59%<br />
The difference between <strong>City</strong>wide revenues and expenditures is due to disparities in timing between<br />
revenues and expenditures for capital projects. Other reserves and assignments are also used to fund the<br />
Capital Projects.<br />
As in previous years, <strong>City</strong> revenues are subject to changes in economic conditions, State budget actions,<br />
and legislative changes.<br />
19
<strong>City</strong>wide Budget Overview<br />
General Fund Budget<br />
FY 2013-14 Proposed General Fund Revenues — $306.0 million; Expenditures $306.1 million<br />
Total FY 2013-14 total General Fund revenues are projected to be $306 million, which is $17.3 million, or 5.4%<br />
less than the FY 2012-13 estimated actual, reflecting one-time funds received in FY 2012-13. The General Fund<br />
Operating Budget for FY 2013-14 is $283.9 million and Capital Improvement Projects add an additional $22.2<br />
million, for a total General Fund budget <strong>of</strong> $306.1 million. Operating expenditures increase $9.9 million or<br />
3.6%, over the FY 2012-13 revised budget. For FY 2013-14, prior year revenue surplus will fund the difference<br />
between expenditures and revenues.<br />
Where does the General Fund money come<br />
from in FY 2013-14 (in millions)<br />
All Othe r<br />
$5.4<br />
2%<br />
Fines/<br />
Licenses/<br />
Permits<br />
$49.3<br />
16%<br />
Charges<br />
for<br />
Services<br />
$34.4<br />
11%<br />
Local<br />
Taxes<br />
$206.8<br />
68%<br />
Inv est./<br />
Rents<br />
$10.1<br />
3%<br />
Where does the General Fund money go in<br />
FY 2013-14 (in millions)<br />
Capital<br />
$22.2<br />
7%<br />
All Other<br />
$21.2<br />
7%<br />
Public<br />
Safety (Fire<br />
/ Police)<br />
$108.0<br />
35%<br />
Planning &<br />
Development<br />
$59.7<br />
20%<br />
Support<br />
Serv ices*<br />
$58.7<br />
19%<br />
Recreation<br />
$36.3<br />
12%<br />
FY 2014-15 Proposed General Fund Revenues — $314.8 million; Expenditures $311.3 million<br />
Total FY 2014-15 General Fund revenues are projected to be $8.8 million, or 2.9% more than in FY 2013-14,<br />
primarily due to increased local tax revenues ($5.9 million), revenues from licenses and permits ($1.5 million),<br />
charges for services ($0.6 million), rentals ($0.4 million), and investment income ($0.4 million). The General<br />
Fund Operating Budget for FY 2014-15 is $293.1 million and Capital Improvement Projects add an additional<br />
$18.2 million, for a total General Fund budget <strong>of</strong> $311.3 million. Operating expenditures increase $9.1 million,<br />
3.2% over the FY 2013-14 Proposed Budget.<br />
Where does the General Fund money come<br />
from in FY 2014-15 (in millions)<br />
All Other<br />
$5.3<br />
2%<br />
Fines/<br />
Licenses/<br />
Permits<br />
$51.0<br />
16%<br />
Charges for<br />
Services<br />
$35.1<br />
11%<br />
Local Taxes<br />
$212.7<br />
68%<br />
Invest./<br />
Rents<br />
$10.7<br />
3%<br />
Capital<br />
$18.2<br />
6%<br />
All Other<br />
$24.2<br />
8%<br />
*Support Services consist <strong>of</strong> the following departments:<br />
<strong>City</strong> Council, <strong>City</strong> Manager, Records & Election Services, Finance,<br />
<strong>City</strong> Attorney, Human Resources, and Information Systems.<br />
20<br />
Where does the General Fund money go in<br />
FY 2014-15 (in millions)<br />
Public<br />
Safety<br />
(Fire /<br />
Police)<br />
$110.4<br />
35%<br />
Support<br />
Services*<br />
$60.5<br />
19%<br />
Planning &<br />
Development<br />
$61.3<br />
20%<br />
Recreation<br />
$36.7<br />
12%
<strong>City</strong>wide Budget Overview<br />
Budget Strategy<br />
The <strong>City</strong>’s Biennial Budget is informed by a five year forecast completed for each <strong>of</strong> the <strong>City</strong>’s funds. The<br />
General Fund forecast essentially acts as a risk assessment tool that contemplates the impact <strong>of</strong> best case,<br />
probable, and worst case scenarios on the <strong>City</strong>’s budget; the budget is based on the probable case. The<br />
three scenarios show the effects <strong>of</strong> slightly higher revenues in the best case, to impacts <strong>of</strong> potential<br />
redevelopment clawbacks in the worst case. Included in all the scenarios are increases in healthcare,<br />
pension and workers’ compensation costs, and the need for the General Fund to assume costs previously<br />
funded by Redevelopment. In January 2013, Council directed staff to implement a budgeting strategy that<br />
would allow our fund balance to withstand these risks and maintain its healthy reserves, as follows:<br />
Limit the growth <strong>of</strong> total compensation costs<br />
Find efficiencies and increase cost recovery to lower the General Fund net expenditure baseline by 5%<br />
This budget document achieves a combination <strong>of</strong> increased cost recovery and expenditure savings totaling<br />
3.7% <strong>of</strong> the General Fund budget in FY 2013-14 and 5% in FY 2014-15. This is done through a combination <strong>of</strong><br />
changes in the way we do business, elimination <strong>of</strong> vacant positions and reductions in overtime, return on<br />
investment projects, enhanced tax compliance, and updated fees based on a recently-completed<br />
comprehensive fee study.<br />
The growth rate for total compensation in the Biennial Budget reflects the rate <strong>of</strong> the consumer price index,<br />
which is also similar to the average rate <strong>of</strong> projected revenue growth (approximately 2.5%). Labor<br />
negotiations were ongoing as <strong>of</strong> the publication <strong>of</strong> this document.<br />
Other Funds<br />
In addition to the General Fund, the <strong>City</strong> budget includes a number <strong>of</strong> funds that are either self sustaining or<br />
subsidized. In the FY 2013-15 Biennial Budget, the Wastewater Fund forecast indicates that there are<br />
adequate reserves for the next two years.<br />
The Big Blue Bus Fund is also showing a stable forecast as the department has reduced overtime and materials<br />
and supplies budgets and increased cost recovery on contractual services.<br />
The Resource Recovery and Recycling Fund is anticipated to experience a structural deficit in FY 2014-15<br />
unless a rate increase is implemented. Staff will complete a rate study upon the completion <strong>of</strong> the Zero Waste<br />
Master Plan and will return to Council in the second quarter for FY 2013-14 to present proposed rates.<br />
The Water Fund has sufficient revenue to cover current operations and a rate increase will not be necessary<br />
for FY 2013-14. A rate study will commence in FY 2013-14 after the Sustainable Water Master Plan is completed<br />
in order to include financial impacts identified in the Plan and ensure financial sustainability <strong>of</strong> the Fund.<br />
The subsidies from the General Fund to the Cemetery and Pier Funds, is anticipated to decrease by $400,000<br />
in FY 2013-14 due to expenditure efficiencies, increased revenues and changes in capital project scheduling.<br />
The Civic Auditorium will discontinue full operation on June 30, 2013. Council will be considering potential<br />
interim uses <strong>of</strong> the facility in June 2013.<br />
The Housing Authority Fund will require General Fund subsidies <strong>of</strong> $120,000 and $290,000, respectively during<br />
each year <strong>of</strong> the biennial budget due to the loss <strong>of</strong> Redevelopment funding and reduction in HUD funding.<br />
21
<strong>City</strong>wide Budget Overview<br />
<strong>City</strong>wide Total Compensation<br />
Total compensation, which includes employee salaries, pension contributions, health care and workers’<br />
compensation costs, makes up 55% <strong>of</strong> the <strong>City</strong>’s overall budget, and 72% <strong>of</strong> the General Fund operating<br />
budget. The rising cost <strong>of</strong> healthcare, and the need to supplement low-performing CalPERS pension portfolios<br />
with higher contributions, drive our total compensation cost growth rate to a level that is approximately<br />
double our revenue growth rate. To accommodate healthcare, pension, and workers’ compensation<br />
increases, the cost <strong>of</strong> living adjustment (COLA) for employees must consider the total compensation package<br />
and not just salary. The table below details these increases by component.<br />
% Annual Increase FY 2013-14 FY 2014-15<br />
Health Insurance 1 14.0% 14.0%<br />
Retirement 2 4.09% 1.83%<br />
Workers’ Compensation 7.5% 7.5%<br />
1 Does not reflect increases associated with the implementation <strong>of</strong> the Patient Protection and Affordable Care Act. Amount is subject<br />
to change pending new agreements with insurers.<br />
2 Does not reflect increases associated with recent CalPERS Board-approved actuarial adjustments which begin in 2015.<br />
Pension Contributions<br />
The <strong>City</strong>’s defined benefit pension plan, <strong>Santa</strong><br />
<strong>Monica</strong> Public Employees’ Retirement Plan,<br />
provides retirement and disability benefits,<br />
annual cost <strong>of</strong> living adjustments, and death<br />
benefits to plan members and beneficiaries.<br />
The plan is part <strong>of</strong> the Public Agency portion <strong>of</strong><br />
the California Public Employees Retirement<br />
System (CalPERS), which acts as a common<br />
investment and administrative agent for<br />
participating public employers within the State<br />
<strong>of</strong> California. Active full time employees in the<br />
plan reimburse the <strong>City</strong> for a portion <strong>of</strong> the<br />
costs. Detail <strong>of</strong> gross projected pension plan<br />
costs for FYs 2013-15, <strong>of</strong>fset by employee<br />
reimbursements, is outlined to the right.<br />
FY 2013-14 FY 2014-15<br />
General Fund<br />
Gross Pension Cost $ 43,941,413 $ 45,254,083<br />
Employee Contributions 10,466,373 10,696,892<br />
Net Pension Cost to the <strong>City</strong> $ 33,475,040 $ 34,557,191<br />
All Other Funds<br />
Gross Pension Cost $ 12,574,344 $ 12,909,047<br />
Employee Contributions 4,040,324 4,101,898<br />
Net Pension Cost to the <strong>City</strong> $ 8,534,020 $ 8,807,149<br />
Total Gross Pension Cost $ 56,515,757 $ 58,163,130<br />
Total Employee Contributions 14,506,697 14,798,790<br />
Total Net Pension Cost to the <strong>City</strong> $ 42,009,060 $ 43,364,340<br />
22
Major General Fund Tax Base Projections<br />
Local Taxes represent approximately<br />
two-thirds <strong>of</strong> projected General Fund<br />
revenues. Five <strong>of</strong> these tax sources,<br />
Transient Occupancy Taxes (TOT),<br />
Sales Taxes, Property Taxes, Utility<br />
Users Taxes (UUT), and Business<br />
L icense T a x e s , a c c ount for<br />
$191.9 million out <strong>of</strong> the $212.7 million<br />
in local taxes projected to be<br />
received in the next fiscal year. The<br />
remaining tax revenues are from<br />
Parking Facilities Taxes, Real Property<br />
Transfer Taxes, Vehicle License Fees,<br />
and Condominium Taxes. The<br />
projections reflect a prudent<br />
approach to forecasting using<br />
standard methodologies such as<br />
trend analysis, known extraordinary<br />
Real Property<br />
Transfer Taxes<br />
2%<br />
Parking Facility<br />
Taxes<br />
3%<br />
Business License<br />
Taxes<br />
9%<br />
Utility Users<br />
Taxes<br />
10%<br />
Transient<br />
Occupancy<br />
Taxes<br />
14%<br />
circumstances, fiscal impacts <strong>of</strong> legislative changes, outside consultant forecasts, and pr<strong>of</strong>essional judgment,<br />
to arrive at the revenue projections. Overall, the projections assume mild economic growth resulting in<br />
revenues trending up, but at lower rates than during the recession recovery period <strong>of</strong> the last three years.<br />
Listed below are the basic assumptions used to develop the revenue forecast for the major tax accounts<br />
based on information known at this time. Many unknown variables, including economic shifts and unforeseen<br />
state legislative changes, could affect the ultimate amount <strong>of</strong> monies actually received.<br />
Property Taxes — 14% <strong>of</strong> General Fund Revenues<br />
The housing market has rebounded and is showing growth. The number <strong>of</strong> transfers in FY 2012-13 is expected<br />
to be the highest in seven years and may approach long-term historical averages during this budget cycle.<br />
The commercial real estate market appears to have also begun a recovery resulting in decreased <strong>of</strong>fice<br />
vacancy rates and stabilized rental rates. However, it is expected to be some time before property value<br />
growth approaches historical levels. It is anticipated that the assessed value growth in <strong>Santa</strong> <strong>Monica</strong> will be<br />
3% in both FY 2013-14 and FY 2014-15.<br />
Revenue from unsecured property taxes (such as airplanes) is projected to remain relatively flat throughout<br />
the forecast period. The stabilizing real estate market has also resulted in a decline in delinquent tax receipts.<br />
Additionally, in FY 2012-13 the <strong>City</strong> began receiving residual and pass-through payments from Redevelopment<br />
Property Tax Trust Funds (RPTTF) due to the dissolution <strong>of</strong> Redevelopment. Projected residual revenues in<br />
FY 2013-14 and FY 2014-15 do not include the impact from future <strong>City</strong> paybacks.<br />
Sales Taxes — 16% <strong>of</strong> General Fund Revenues<br />
General Fund Revenues<br />
Diversified Tax Base<br />
All Other Non-<br />
Tax<br />
32%<br />
Property Taxes<br />
14%<br />
Sales and Use<br />
Taxes<br />
16%<br />
Sales taxes have returned to pre-recession levels, reflecting the recovering economy and the impact <strong>of</strong> the<br />
renovated <strong>Santa</strong> <strong>Monica</strong> Place Mall. Additionally, revenues from the voter-approved one-half cent<br />
Transaction and Use Tax have been higher than originally projected. Growth rates are expected to grow<br />
moderately, by 2.4% in FY 2013-14, reflecting the loss <strong>of</strong> several large tax generators, and then by 3.7% in<br />
FY 2014-15.<br />
23
Major General Fund Tax Base Projections<br />
Transient Occupancy Taxes — 14% <strong>of</strong> General Fund Revenues<br />
Tourism has recovered strongly from the recessionary declines. Transient Occupancy Tax (TOT) revenues in<br />
FY 2011-12 finally reached the pre-recession peak <strong>of</strong> FY 2007-08, reflecting annual growth rates averaging<br />
nearly 11% over the last three fiscal years. Occupancy rates have reached what is considered “full<br />
occupancy” and average room rental rates have risen sharply. Based on information provided by<br />
PKF Consulting and the <strong>Santa</strong> <strong>Monica</strong> Convention and Visitors Bureau, the rate <strong>of</strong> growth is expected to<br />
moderate significantly over the next two years, to 3.5% in FY 2013-14 and 3% in FY 2014-15. No new properties<br />
are anticipated to come on-line in the next two fiscal years.<br />
Utility Users Taxes — 10% <strong>of</strong> General Fund Revenues<br />
Utility Users Taxes are projected to continue their trend <strong>of</strong> the last few years and remain relatively flat over the<br />
next two years. Modest increases from electrical, natural gas, and cable television services are projected to<br />
be <strong>of</strong>fset by decreases in taxes from telecommunications services, reflecting a shift <strong>of</strong> consumer use to more<br />
internet based, non-taxable services. Taxes from electric, gas, and cable television utilities are primarily driven<br />
by rate changes by Southern California Edison, Southern California Gas Company, and Time Warner Cable,<br />
respectively. Taxes from water and wastewater services reflect Council-approved utility rate increases in<br />
these areas.<br />
Business License Taxes — 9% <strong>of</strong> General Fund Revenues<br />
As with most other local taxes, business license taxes recovered in FY 2011-12, growing 3% after two years <strong>of</strong><br />
decreases. FY 2012-13 revenues are expected to approach the pre-recession peak. Continued growth <strong>of</strong><br />
2.4% per year is expected in FY 2013-14 and FY 2014-15. This is less than historical averages as the overall local<br />
economy is expected to show tempered growth. Additionally, several large taxpayers have left the <strong>City</strong>.<br />
There is a potential for revenue increases reflecting the impact <strong>of</strong> an amnesty program conducted in<br />
FY 2012-13 and from compliance actions, such as business license discovery and audits.<br />
Parking Facility Taxes — 3% <strong>of</strong> General Fund Revenues<br />
Parking Facility taxes were also impacted by the recession as FY 2009-10 revenues decreased by 1.0% from<br />
FY 2008-09, the first decrease since the tax was implemented. Revenues recovered significantly in FY 2010-11<br />
and FY 2011-12, as a result <strong>of</strong> pricing revisions in the <strong>City</strong>-owned structures. As with other <strong>City</strong> taxes, growth is<br />
expected to slow slightly, resulting in annual revenue increases <strong>of</strong> 2% in FY 2013-14 and FY 2014-15.<br />
Real Property Transfer Taxes — 2% <strong>of</strong> General Fund Revenues<br />
Recessionary economic conditions significantly reduced property turnover in the <strong>City</strong>. The number <strong>of</strong> transfers<br />
in FY 2008-09 was the lowest since the <strong>City</strong> implemented its own tax in FY 1992-93, and 60% less than the peak<br />
year. Activity slowly increased in FY 2009-10 and has picked up sharply in FY 2012-13 as year-to-date transfers<br />
through February are 40% more than for the same period in the previous year. FY 2012-13 revenues are<br />
expected to be the highest since FY 2006-07. However, the number <strong>of</strong> transfers is still low compared to past<br />
peak periods, and a good portion <strong>of</strong> this year’s increase can be contributed to pent up demand built up over<br />
the last few years. Also, FY 2012-13 revenues have been skewed upward by sale <strong>of</strong> several very large<br />
properties. Based on this, revenues are expected to drop by $1.0 million in FY 2013-14 before beginning a<br />
period <strong>of</strong> mild increases beginning in FY 2014-15 as the real estate market continues its slow recovery.<br />
24
Emerging Themes<br />
Boards, Commissions, neighborhood organizations, special interest groups, and individual constituents provide<br />
regular feedback about what is going on in <strong>Santa</strong> <strong>Monica</strong>. Individuals communicate during Council<br />
meetings, through the Government Outreach system, and the <strong>City</strong>’s website, and at the annual community<br />
meeting series <strong>Santa</strong> <strong>Monica</strong> Talks (SM Talks). The Community’s input, including responses captured in the<br />
biennial resident survey, Council’s direction, and staff’s ongoing assessment <strong>of</strong> community needs have led to<br />
the development <strong>of</strong> eight Emerging Themes. These items represent quality <strong>of</strong> life matters that the <strong>City</strong> will<br />
address in each year <strong>of</strong> the 2013-2015 biennial budget.<br />
Public Safety and Crime Reduction<br />
Protecting public safety, reducing crime and the fear <strong>of</strong> crime is a core <strong>City</strong> service. Compared to calendar<br />
year 2011, there was an 11% increase in crime in 2012. Even with this increase, the overall crime rate is<br />
consistent with levels not seen since the 1950s. Still, the Police Department will continue to strengthen its patrol<br />
force with an “All-Hands” strategy. Officers, including managers and supervisors throughout the department,<br />
are now assigned field duties. A crime impact team has been and will continue to be employed on a full-time<br />
basis. With new leadership, the Police Department is focusing to reduce crime, increase pedestrian and traffic<br />
safety and decrease homelessness with greater efficiency and effectiveness.<br />
Although gang and youth violence has decreased in recent years, the Police Department, other <strong>City</strong><br />
departments and community partners are working to safeguard these gains by continuing focus on youth<br />
intervention, education and, when needed, enforcement.<br />
Land Use<br />
What, where and how <strong>Santa</strong> <strong>Monica</strong> will allow new growth and development in the future is a concern<br />
shared by many. When asked directly in the 2013 survey, 43% <strong>of</strong> residents said they consider the amount <strong>of</strong><br />
growth and development to be a serious problem facing the <strong>City</strong>.<br />
A number <strong>of</strong> plans and a new regulatory system will be completed in FY 2013-15. A new zoning ordinance as<br />
well as specific and area plans will ensure new development reflects priorities established by Council and<br />
community benefits identified in the Land Use and Circulation Element (LUCE). Council addressed the issue <strong>of</strong><br />
processing the Development Agreement applications in early 2013 and identified the following priorities:<br />
projects that generate less traffic and relatively more revenue for the <strong>City</strong>, such as hotels and auto dealers,<br />
projects that produce a higher level <strong>of</strong> affordable housing, projects that provide a mix <strong>of</strong> unit types,<br />
educational institutions, and projects by the same developer where sites are combined for a more<br />
comprehensive approach.<br />
A revised zoning ordinance, which will refine the implementation <strong>of</strong> the LUCE and clarify expectations for<br />
development, will be before Council for adoption in December 2013. Transition <strong>of</strong> a former industrial area into<br />
an arts and transit-focused mixed-use neighborhood will be guided by the Bergamot Area Plan, which will be<br />
presented to Council in July 2013. The specific plan required by the LUCE to guide the vision <strong>of</strong> the downtown<br />
district will be complete in March 2014. The Planning and Community Development Department will process<br />
approximately 35 pending Development Agreements.<br />
Shared Streets<br />
The <strong>City</strong> will increase safety for pedestrians, bicyclists and motorists as well as improve multimodal<br />
transportation on shared streets. Staff and residents are working together to complete the Pedestrian Action<br />
Plan by June 2014. It will identify improvements now and in the future to help make streets and sidewalks safer<br />
for visitors and members <strong>of</strong> the community.<br />
25
Emerging Themes<br />
In the same month the first phase <strong>of</strong> a bike share system will be installed in the <strong>City</strong>. Over 250 bicycles will be<br />
able to be picked up and dropped <strong>of</strong>f at any <strong>of</strong> the 25 station locations. Bike sharing will link major resident<br />
and visitor destinations. An additional 150 new bike parking spaces will be completed by December 2015.<br />
Five new miles <strong>of</strong> bicycle lanes, routes, sharrows and <strong>of</strong>f-street recreational paths will fill gaps in the current<br />
bicycle network.<br />
Parking and Traffic Circulation<br />
Mobility, parking and traffic circulation, including concerns about the effects <strong>of</strong> construction and<br />
development, are top-<strong>of</strong>-mind for many residents and business owners in <strong>Santa</strong> <strong>Monica</strong>. In response to<br />
community concerns, staff is evaluating strategies to reposition and better align the <strong>City</strong>’s transportation,<br />
parking, and enforcement functions and services within the Planning and Community Development<br />
Department.<br />
Development and transit strategies will achieve the long-term goal outlined in the LUCE <strong>of</strong> no net new<br />
evening peak period vehicle trips. By September 2013, <strong>City</strong> staff will begin a pilot public car sharing program.<br />
Conceptual planning to enhance pedestrian and transit connections, and balance use <strong>of</strong> the roadway and<br />
improve safety on Lincoln Boulevard will be complete by June 2015. The Public Works Department will repair<br />
seven miles <strong>of</strong> streets and roughly 45,000 sq. ft. <strong>of</strong> sidewalks each year <strong>of</strong> the two-year budget. The Police<br />
Department will produce quarterly articles to increase awareness about traffic safety and energetically<br />
enforce ordinances and traffic laws that have a direct connection to pedestrian, bicyclist and motorist safety.<br />
Construction <strong>of</strong> a $20 million five-phase Advanced Traffic Management System project is underway to<br />
upgrade traffic signals. Upon completion <strong>of</strong> Phase four <strong>of</strong> the project in 2013, 95% <strong>of</strong> <strong>City</strong>’s signal system will<br />
be upgraded. The resulting infrastructure and technology will allow the <strong>City</strong> to monitor real-time traffic and<br />
thereby to smooth congestion and traffic flow.<br />
Staff will carefully manage parking in town. Additional spaces are being built in downtown Parking Structure 6<br />
and have been proposed as part <strong>of</strong> private development projects. A real-time way finding system will be<br />
<strong>of</strong>fered in 2013 to serve the downtown gateways and coastal parking lots, with changeable message signs at<br />
the 4th/5th Street freeway exit and at the entrance to each beach lot.<br />
The Big Blue Bus will incorporate a new fare collection system in February 2014 to improve service delivery and<br />
make paying for bus service easier. Fifty-eight new compressed natural gas buses will go into service by<br />
January 2014. Staff will begin to meet with the community in September 2013 to discuss ways to integrate bus<br />
service with the arrival <strong>of</strong> Expo light rail.<br />
An interdepartmental team is refining access options for the three Expo light rail stations, focusing attention on<br />
first-and-last mile connectivity for <strong>Santa</strong> <strong>Monica</strong> residents and people traveling to <strong>Santa</strong> <strong>Monica</strong>. By June 2015<br />
water, waste water, electrical and gas utilities on Colorado Avenue will be relocated. New sidewalks, curbs,<br />
gutters, street lights and traffic signal construction will be underway and train tracks will be installed.<br />
Construction <strong>of</strong> the three <strong>Santa</strong> <strong>Monica</strong> Stations – Olympic/26th Street, Colorado/17th Street, and<br />
Colorado/4th Street – will be nearing completion.<br />
With the arrival <strong>of</strong> the Expo light rail line in early 2016, staff will increase safety, connectivity and circulation on<br />
the <strong>City</strong>’s multimodal transportation network. Throughout the construction period and beyond, residents will<br />
receive regular weekly updates about traffic control for construction activities in the public right-<strong>of</strong>-way<br />
through SM Alerts! – the <strong>City</strong>’s notification system that communicates important community information and<br />
emergency messages.<br />
26
Emerging Themes<br />
Homelessness<br />
The <strong>City</strong>’s response to homelessness is guided by the Action Plan to Address Homelessness in <strong>Santa</strong> <strong>Monica</strong>. In<br />
the upcoming two-year budget, the <strong>City</strong> and local non-pr<strong>of</strong>it service providers will refocus efforts to identify<br />
and house individuals known to have been in <strong>Santa</strong> <strong>Monica</strong> the longest, while re-directing individuals who are<br />
new to the community back to resources in their hometowns. Specific measures are being coordinated<br />
through the interdepartmental partnership <strong>of</strong> Community and Cultural Services, the Police Department, the<br />
<strong>City</strong> Attorney’s Office and the Housing and Economic Development Department in coordination with local<br />
service providers to address new “hot spots’’ identified in the January 2013 Homeless Count, and to reduce<br />
the impact <strong>of</strong> homelessness in the downtown area.<br />
Water Self Sufficiency<br />
<strong>Santa</strong> <strong>Monica</strong> is fortunate to be able to meet the majority <strong>of</strong> its current water needs through the local<br />
pumping <strong>of</strong> groundwater from <strong>City</strong> wells. However, achieving 100% water self-sufficiency from local sources<br />
would ensure a sustainable water supply to support the <strong>City</strong>’s residents, businesses, and the local economy<br />
and have regional benefits, as every drop <strong>of</strong> imported water conserved by <strong>Santa</strong> <strong>Monica</strong> reduces the<br />
regional demand. Staff will implement its water master plan in 2013, promote conservation and greater use <strong>of</strong><br />
recycled water, increase local groundwater production and complete a siting analysis for the Olympic Water<br />
Treatment Facility by June 2014. Outreach, education and, when necessary, enforcement, will be<br />
implemented to reduce annual <strong>City</strong>wide water demand by 1.0% in each year <strong>of</strong> the two-year budget to<br />
bring <strong>Santa</strong> <strong>Monica</strong> closer to water independence.<br />
Sustainability and the Environment<br />
<strong>Santa</strong> <strong>Monica</strong> remains at the frontier <strong>of</strong> innovative waste reduction, recycling and natural resource<br />
management. Under existing policies, the <strong>City</strong> diverts 77% <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> trash – one <strong>of</strong> the highest diversion<br />
rates in the country. The Zero Waste Strategic Plan will guide work to strengthen current waste diversion<br />
operations while adding new opportunities and emerging technologies. When finalized in June 2014, the Plan<br />
will guide efforts to prevent 95% <strong>of</strong> the things the <strong>City</strong> disposes from going to the landfill by 2030.<br />
To do this, the <strong>City</strong> will incrementally divert food waste from landfills. Plastic water bottles, cardboard, yard<br />
trimmings and disposal <strong>of</strong> construction debris that can be recycled or reused will be mandatory. New disposal<br />
programs will reduce commercial sector waste. Programs like bulky item pickup and options to recycle new<br />
materials like carpets, mattresses and other textiles, will bring the <strong>City</strong> closer to zero waste generation.<br />
The Office <strong>of</strong> Sustainability and the Environment will build upon programs to increase solar energy production.<br />
Of the municipal fleet, 71% <strong>of</strong> the vehicles use alternative fuels. The <strong>City</strong> will look for additional fleet<br />
enhancements while working to advance the community-wide goal to reduce greenhouse gas emissions by<br />
15% below 1990 levels by June 2015.<br />
Civic Engagement<br />
Civic engagement is about individual and collective action to identify and address issues <strong>of</strong> public concern.<br />
Residents and businesses’ input in ongoing conversations about the <strong>City</strong> drive the democratic process. In<br />
Spring 2014, the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> will launch the first <strong>of</strong>fering <strong>of</strong> a citizens academy to educate residents<br />
about their local government and encourage participation in local public policy making. Residents <strong>of</strong> all<br />
ages and backgrounds who are curious as to how the <strong>City</strong> and its partners make decisions, allocate<br />
resources, and get things done will be encouraged to participate.<br />
27
Emerging Themes<br />
The citizens academy is one <strong>of</strong> many efforts to inform and educate residents about what is going on in the<br />
city. <strong>City</strong> TV — the <strong>City</strong>’s community cable channel — provides programs about news, activities and events in<br />
<strong>Santa</strong> <strong>Monica</strong> from their new state-<strong>of</strong>-the-art production facility. Revamped <strong>City</strong> websites make it easier to<br />
get information online. An outreach campaign called Be Excited Be Prepared! <strong>Santa</strong> <strong>Monica</strong> Constructs Its<br />
Future provides a single place for up-to-date information on all capital projects in the city. Six issues <strong>of</strong> the<br />
SeaScape newsletter are published in the <strong>City</strong> each year. During the Fall annual community meeting series<br />
<strong>Santa</strong> <strong>Monica</strong> Talks - residents meet face to face with <strong>City</strong> staff to share ideas and have questions answered<br />
about what is going on in their <strong>City</strong>. For immediate connection with their local government, residents send<br />
comments, complaints and service requests 24 hours a day, seven days a week to the Government Outreach<br />
(GO) system. Requests go directly to staff members, who respond to residents on average within five days.<br />
Taken together, these resources support residents and business to be informed and active community<br />
members.<br />
Wellbeing<br />
In Spring 2013, Bloomberg Philanthropies named the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> as one <strong>of</strong> five winning cities in its<br />
Mayors Challenge, a contest to foster innovation in local government. The $1,000,000 prize will be used to<br />
implement The Wellbeing Project, an effort to define, measure, and improve conditions needed for optimal<br />
human development. The Wellbeing Project will provide the <strong>City</strong> new ways to evaluate how public goods<br />
and services impact quality <strong>of</strong> life issues.<br />
28
Fund Balances<br />
FY 2013-15 Proposed Biennial Budget
Fund Balances<br />
Classification <strong>of</strong> Funds<br />
The financial operations <strong>of</strong> the <strong>City</strong> are organized into funds for which budgets are prepared. These funds are<br />
grouped into three major categories: General, Special Revenue, and Proprietary.<br />
The General Fund is used to account for all financial resources necessary to carry out basic governmental<br />
activities <strong>of</strong> the <strong>City</strong> that are not accounted for in another fund. The General Fund supports essential <strong>City</strong><br />
services such as police and fire protection, street maintenance, libraries, parks, and open space<br />
management. Most <strong>of</strong> the General Fund is financed from tax revenues.<br />
Special Revenue Funds are used to account for specific revenues that are legally restricted to expenditures for<br />
specified purposes.<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(04) Special Revenue Source Fund — To account for various mitigation funds from developers’<br />
agreements primarily on housing, traffic and parking areas.<br />
(05) Charnock Fund — To account for the settlement funds received from various oil companies for<br />
water and environmental remediation at the Charnock well field. For CAFR reporting purpose, this<br />
fund is combined with the Special Revenue Source (04) Fund. In FY 2013-14, the Charnock(05) and<br />
Water(25) Funds will be consolidated into one fund.<br />
(06) Clean Beaches and Ocean Parcel Tax Fund — To account for activity related to implementation<br />
<strong>of</strong> Watershed Management Plan and the passage <strong>of</strong> Measure V in November 2006.<br />
(11) Beach Recreation Fund — To account for beach parking and concession revenues and<br />
expenditures related to beach maintenance and recreation activities. In FY 2013-14, the Beach<br />
Recreation(11) and Beach House(24) Funds will be consolidated into one Beach fund.<br />
(12) Housing Authority Fund — To account for the receipt and expenditure <strong>of</strong> federal funds related to<br />
housing programs.<br />
(13) Disaster Relief Fund — To account for Federal and State disaster relief grants and the <strong>City</strong>‘s<br />
recovery expenditures related to the January 17, 1994 Northridge Earthquake.<br />
(14) Tenant Ownership Rights Charter Amendment Fund — To account for filing fee and conversion tax<br />
revenues and expenditures related to various housing programs authorized by Chapter XX <strong>of</strong> the <strong>City</strong><br />
Charter.<br />
(15) Housing Projects Fund — To account for the former assets <strong>of</strong> the Redevelopment low- and<br />
moderate-income housing fund.<br />
(19) Community Development Block Grant Fund — To account for Federal entitlements under the<br />
Housing and Community Development Act <strong>of</strong> 1974, as amended. The <strong>City</strong> Council annually allocates<br />
CDBG funds to various programs.<br />
(20) Miscellaneous Grants Fund — To account for the receipt and expenditure <strong>of</strong> miscellaneous<br />
Federal, State and County awarded grants and special allocations provided to the <strong>City</strong>.<br />
(21) Asset Seizure Fund — To account for the receipt and expenditure <strong>of</strong> federal and state asset<br />
forfeiture funds from equitable sharing programs. The federal guideline disallows a grantee to<br />
supplant its budget with asset seizure funds. No expenditures are proposed during the budget<br />
process. Instead, appropriations are recommended to the Council by a separate staff report when<br />
eligible expenses are identified by the Police Department.<br />
(22) Citizens Option for Public Safety — To account for the receipt and expenditure <strong>of</strong> the Citizens<br />
Option for Public Safety program established by AB3229 <strong>of</strong> 1996. In addition to disallowing a grantee<br />
to use the funds to supplant its budget, the State guideline requires a public hearing for the proposed<br />
use <strong>of</strong> funds. Appropriations are recommended to the Council by a separate staff report after the<br />
hearing is conducted.<br />
(24) Beach House Fund — To account for revenue and expenditures for operations <strong>of</strong> the Annenberg<br />
Community Beach House. In FY 2013-14, the Beach Recreation (11) and Beach House (24) Funds will<br />
29
Fund Balances<br />
<br />
<br />
<br />
<br />
be consolidated into one Beach fund.<br />
(29) Rent Control Fund — To account for revenues and expenditures <strong>of</strong> the Rent Control Board.<br />
Though included in the Comprehensive Annual Financial Report (CAFR), the fund is not discussed in<br />
this document, as the budget is prepared separately for the Rent Control Board’s adoption.<br />
(43) Gas Tax Fund — To account for State and County gasoline tax allocations and any Federal funds<br />
provided to the <strong>City</strong> for street-related purposes.<br />
(44) South Coast Air Quality Management District (SCAQMD) Fund — To account for the receipt <strong>of</strong> Air<br />
Quality Management District funds and eligible expenditures.<br />
(53) Parks and Recreation Facilities Fund — To account for funds collected under the <strong>City</strong>'s Unit<br />
Dwelling Tax. These funds are to be used for the acquisition, improvement, and expansion <strong>of</strong> public<br />
parks, playgrounds, and recreational facilities.<br />
Proprietary (Enterprise and Internal Service) Funds are used to account for operations that are financed and<br />
operated in a manner similar to private business enterprises where (a) the intent is that the costs (expenses,<br />
including depreciation) <strong>of</strong> providing goods or services to the general public or <strong>City</strong> departments on a<br />
continuing basis be financed or recovered primarily through user charges, or (b) the <strong>City</strong> has decided that<br />
periodic determination <strong>of</strong> revenues earned, expenses incurred and/or net income is appropriate for capital<br />
maintenance, public policy, management control, accountability, or other purposes.<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
(25) Water Fund — To account for revenues and expenses <strong>of</strong> providing water service to the citizens <strong>of</strong><br />
the <strong>City</strong>. In FY 2013-14, the Charnock(05) and Water(25) Funds will be consolidated into one Water<br />
fund.<br />
(27) Resource Recovery and Recycling Fund — To account for revenues and expenses <strong>of</strong> operating<br />
the <strong>City</strong>'s refuse collection, street sweeping and cleaning, and recycling programs.<br />
(30) Pier Fund — To account for revenues and expenses connected with management and<br />
development <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Pier.<br />
(31) Wastewater Fund — To account for revenues and expenses associated with maintaining the<br />
sanitary sewer and storm drain systems within the <strong>City</strong>.<br />
(32) Civic Auditorium Fund — To account for revenues and expenses connected with management<br />
<strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Civic Auditorium. Effective June 30, 2013, the Civic Auditorium will cease<br />
operations and the fund will no longer be used.<br />
(33/52) Airport/Special Aviation Funds — To account for revenues and expenses connected with<br />
management <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Municipal Airport.<br />
(34) Stormwater Management Fund — To account for revenues and expenses associated with storm<br />
water management.<br />
(37) Cemetery Fund — To account for revenues and expenses associated with operation <strong>of</strong><br />
Woodlawn Cemetery.<br />
(41) Big Blue Bus Fund — To account for revenues and expenses related to operation <strong>of</strong> the <strong>City</strong>'s<br />
municipal bus lines.<br />
(54) Vehicle Management Fund — To account for user charges from other funds and expenses<br />
related to replacement, maintenance and fueling <strong>of</strong> <strong>City</strong> owned vehicles, including specialized<br />
mechanical equipment.<br />
(55) Information Technology Replacement and Services Fund — To account for user charges from<br />
other funds and expenses related to replacement <strong>of</strong> computer and telecommunication equipment.<br />
(56) General/Auto Liability Self-insurance Fund — To account for excessive insurance premiums for<br />
general liability and automobile insurance programs; includes funds associated with defending<br />
lawsuits and funds to pay general liability/auto claims.<br />
(57) Bus Self-insurance Fund — To account for contributions from the Big Blue Bus Fund and expenses<br />
30
Fund Balances<br />
<br />
<br />
<br />
related to the administration and payment <strong>of</strong> bus-related liability claims.<br />
(58) Risk Management Administration Fund — To account for expenses related to the administration <strong>of</strong><br />
Risk Management programs and the <strong>City</strong>’s deductible insurance programs.<br />
(59) Workers’ Compensation Self-insurance Fund — To account for contributions from <strong>City</strong><br />
Departments for administration <strong>of</strong> the payment <strong>of</strong> workers' compensation claims.<br />
(77) Parking Authority Fund — The Parking Authority is a financing authority for the <strong>City</strong>'s parking<br />
structures. The fund provides capital funding for new and improved parking facilities primarily in<br />
downtown <strong>Santa</strong> <strong>Monica</strong>.<br />
Three other fund types that are included in the <strong>City</strong>’s Comprehensive Annual Financial Report are not<br />
budgeted for various reasons:<br />
Fiduciary Funds, are used to account for resources held for the benefit <strong>of</strong> parties outside the <strong>City</strong>. The fund<br />
resources are not available to support <strong>City</strong> programs and therefore they are not budgeted.<br />
(77) Private Purpose Trust Fund — To account for the distribution <strong>of</strong> assets <strong>of</strong> the dissolved<br />
Redevelopment Agency <strong>of</strong> the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>.<br />
(80) General Trust Fund — To account for payroll withholding due state and federal agencies, EIR<br />
monies deposited by developers and other resources held in trust for the benefit <strong>of</strong> parties outside the<br />
<strong>City</strong>.<br />
(801) Street Light Fund — To account for collected payments <strong>of</strong> street assessments.<br />
Permanent Funds, which consist <strong>of</strong> Cemetery Perpetual Care (82) Fund and Mausoleum Perpetual Care (89)<br />
Fund, are used to report resources that reflect only earnings, not principal, to be used for <strong>City</strong> programs.<br />
Earnings from these two funds are transferred to the Cemetery Fund to support the cemetery operations.<br />
While the two perpetual care funds are not budgeted, the Cemetery Fund budgets the transfer amounts.<br />
Debt Service Fund is used to account for the accumulation <strong>of</strong> resources for, and the payment <strong>of</strong>, general<br />
long-term debt principal and interest.<br />
Fund Balance Projections<br />
The following section shows fund balance projections for each year <strong>of</strong> the biennial budget in the three major<br />
categories: General Fund, Special Revenue funds, and Proprietary (Enterprise and Internal Service) funds.<br />
Funds are budgeted to maintain a positive balance on a yearly basis. In the cases where budgeted<br />
expenditures exceed revenues, this indicates one-time capital projects where expenditures are funded from<br />
prior years revenue held in reserve for this purpose, except in the case <strong>of</strong> the Housing Authority and Cemetery<br />
funds, which require General Fund operating subsidies.<br />
31
Fund Category/Type<br />
FUND BALANCE PROJECTIONS FY 2013-14<br />
Projected<br />
Ending<br />
Fund<br />
Balance<br />
FY 2013-14<br />
Budgeted<br />
Revenues<br />
FY 2013-14<br />
Budgeted<br />
Expenditures<br />
6/30/2014<br />
Projected<br />
Operating Fund<br />
Transfers g Balance Change $ Change %<br />
GENERAL FUND<br />
(01) General a 14,317,925 305,997,497 (306,014,598) (121,090) 14,179,734 (138,191) -1.0%<br />
SPECIAL REVENUE FUNDS -<br />
(04) Special Revenue Source 10,642,864 3,562,835 (3,461,644) - 10,744,055 101,191 1.0%<br />
(05) Charnock b - - - - - - N/A<br />
(06) Clean Beaches / Ocean Parcel Tax 3,860,348 2,994,600 (4,358,323) (856,724) 1,639,901 (2,220,447) -57.5%<br />
(11) Beach Recreation c 7,006,745 12,483,419 (13,183,431) - 6,306,733 (700,012) -10.0%<br />
(12) Housing Authority 117,072 17,606,670 (17,844,832) 121,090 - (117,072) -100.0%<br />
(14) TORCA 1,057,187 107,000 (1,014,580) - 149,607 (907,580) -85.8%<br />
(15) Housing Projects d 6,736,978 2,200 (450,000) - 6,289,178 (447,800) -6.6%<br />
(19) CDBG 151,801 1,984,644 (2,136,445) - - (151,801) -100.0%<br />
(20) Miscellaneous Grants (2,637,844) 16,552,377 (10,495,763) - 3,418,770 6,056,614 N/A<br />
(22) Citizens' Option for Public Safety - 122,100 (100,000) - 22,100 22,100 N/A<br />
(24) Beach House c - - - - - - N/A<br />
(43) Gas Tax 431,103 2,403,940 (2,751,240) - 83,803 (347,300) -80.6%<br />
(44) SCAQMD AB2766 632,192 114,000 - - 746,192 114,000 18.0%<br />
(53) Parks and Recreation Facilities 78,000 26,000 - - 104,000 26,000 33.3%<br />
ENTERPRISE FUNDS -<br />
(25) Water b 34,881,783 22,280,397 (32,177,230) - 24,984,950 (9,896,833) -28.4%<br />
(27) Resource Recovery and Recycling e 1,316,107 23,705,236 (25,616,377) - (595,034) (1,911,141) -145.2%<br />
(30) Pier 5,875,878 5,522,255 (9,647,123) - 1,751,010 (4,124,868) -70.2%<br />
(31) Wastewater 27,433,470 20,241,704 (19,159,243) - 28,515,931 1,082,461 3.9%<br />
(32) Civic Auditorium f - - - - - - N/A<br />
(33) Airport / Special Aviation 1,018,153 5,681,701 (5,097,174) - 1,602,680 584,527 57.4%<br />
(34) Stormwater Management 2,645,354 2,063,262 (2,513,056) 856,724 3,052,284 406,930 15.4%<br />
(37) Cemetery 215,693 1,421,700 (1,470,151) - 167,242 (48,451) -22.5%<br />
(41) Big Blue Bus - 95,878,084 (84,678,985) - 11,199,099 11,199,099 N/A<br />
(77) Parking Authority 3,528,304 25,000 - - 3,553,304 25,000 0.7%<br />
32
Fund Category/Type<br />
INTERNAL SERVICE FUNDS<br />
FUND BALANCE PROJECTIONS FY 2013-14<br />
Projected<br />
Ending<br />
Fund<br />
Balance<br />
FY 2013-14<br />
Budgeted<br />
Revenues<br />
FY 2013-14<br />
Budgeted<br />
Expenditures<br />
6/30/2014<br />
Projected<br />
Operating Fund<br />
Transfers g Balance Change $ Change %<br />
(54) Vehicle Management 23,874,543 11,595,567 (8,562,376) - 26,907,734 3,033,191 12.7%<br />
(55) Info Tech Replacement and Services 4,153,786 2,094,874 (1,981,874) - 4,266,786 113,000 2.7%<br />
(56) General / Auto Liability Self-Insurance 14,421,998 3,085,000 (3,988,908) - 13,518,090 (903,908) -6.3%<br />
(57) Bus Self-Insurance 2,657,315 2,530,000 (2,500,000) - 2,687,315 30,000 1.1%<br />
(58) Risk Management Admin 448,304 2,448,322 (2,462,396) - 434,230 (14,074) -3.1%<br />
(59) Workers' Comp. Self-Insurance 4,157,666 9,340,000 (8,581,196) - 4,916,470 758,804 18.3%<br />
TOTAL ALL FUNDS 169,022,724 571,870,384 (570,246,945) - 170,646,162 1,623,439 1.0%<br />
a. Includes the unassigned portion <strong>of</strong> the General Fund balance; net <strong>of</strong> reserves and other assignments.<br />
b. Beginning in FY 2013-14, the Charnock Fund (05) combines with the Water Resources Fund (25).<br />
c. Beginning in FY 2013-14, the Beach Fund (11) combines with the Beach House Fund (24).<br />
d. Following RDA dissolution in February 2012, Redevelopment Agency (RDA) funds 16,17, and 18 converted to private purpose trust funds, and Low/Moderate Income Housing Funds transferred<br />
to the Housing Projects Fund (15).<br />
e. Resource Recovery and Recycling Fund (27) balance is pending rate increase, which is not included in revenue projection.<br />
f. Beginning in FY 2013-14, the <strong>City</strong> is closing the Civic Auditorium Fund (32).<br />
g. Includes transfers between funds and transfers from fund reserves to support operations.<br />
33
Fund Category/Type<br />
FUND BALANCE PROJECTIONS FY 2014-15<br />
Projected<br />
Ending<br />
Fund<br />
Balance<br />
6/30/2014<br />
FY 2014-15<br />
Budgeted<br />
Revenues<br />
FY 2014-15<br />
Budgeted<br />
Expenditures<br />
6/30/2015<br />
Projected<br />
Operating Fund<br />
Transfers g Balance Change $ Change %<br />
GENERAL FUND<br />
(01) General a 13,537,372 314,768,814 (311,025,029) (291,009) 16,990,148 3,452,776 25.5%<br />
SPECIAL REVENUE FUNDS - N/A<br />
(04) Special Revenue Source 10,744,055 4,704,047 (437,045) - 15,011,057 4,267,002 39.7%<br />
(05) Charnock b - - - - - - N/A<br />
(06) Clean Beaches / Ocean Parcel Tax 1,639,901 3,078,040 (2,193,209) (915,434) 1,609,298 (30,603) -1.9%<br />
(11) Beach Recreation c 6,306,733 11,909,270 (12,504,540) - 5,711,463 (595,270) -9.4%<br />
(12) Housing Authority - 17,608,170 (17,899,179) 291,009 - - N/A<br />
(14) TORCA 149,607 111,000 (102,910) - 157,697 8,090 5.4%<br />
(15) Housing Projects d 6,289,178 2,500 (450,000) - 5,841,678 (447,500) -7.1%<br />
(19) CDBG - 1,457,705 (673,700) - 784,005 784,005 N/A<br />
(20) Miscellaneous Grants 3,418,770 13,481,596 (12,808,089) - 4,092,277 673,507 19.7%<br />
(22) Citizens' Option for Public Safety 22,100 122,300 (100,000) - 44,400 22,300 100.9%<br />
(24) Beach House c - - - - - - N/A<br />
(43) Gas Tax 83,803 2,404,940 (2,401,240) - 87,503 3,700 4.4%<br />
(44) SCAQMD AB2766 746,192 114,000 - - 860,192 114,000 15.3%<br />
(53) Parks and Recreation Facilities 104,000 26,000 (130,000) - - (104,000) -100.0%<br />
ENTERPRISE FUNDS<br />
N/A/<br />
(25) Water 2 24,984,950 22,449,848 (29,416,575) - 18,018,223 (6,966,727) -27.9%<br />
(27) Resource Recovery and Recycling e - 24,325,776 (25,148,201) - (822,425) (822,425) N/A<br />
(30) Pier 1,751,010 5,570,846 (7,069,731) - 252,125 (1,498,885) -85.6%<br />
(31) Wastewater 28,515,931 20,727,443 (18,875,624) - 30,367,750 1,851,819 6.5%<br />
(32) Civic Auditorium f - - - - - - N/A<br />
(33) Airport / Special Aviation 1,602,680 5,941,287 (5,097,104) - 2,446,863 844,183 52.7%<br />
(34) Stormwater Management 3,052,284 2,067,087 (2,565,765) 915,434 3,469,040 416,756 13.7%<br />
(37) Cemetery 167,242 1,457,245 (1,531,610) - 92,877 (74,365) -44.5%<br />
(41) Big Blue Bus h 11,199,099 69,594,801 (93,923,541) 13,129,641 - (11,199,099) -100%<br />
(77) Parking Authority 3,553,304 27,000 - - 3,580,304 27,000 0.8%<br />
/<br />
34
Fund Category/Type<br />
INTERNAL SERVICE FUNDS<br />
FUND BALANCE PROJECTIONS FY 2014-15<br />
Projected<br />
Ending<br />
Fund<br />
Balance<br />
6/30/2014<br />
FY 2014-15<br />
Budgeted<br />
Revenues<br />
FY 2014-15<br />
Budgeted<br />
Expenditures<br />
6/30/2015<br />
Projected<br />
Operating Fund<br />
Transfers g Balance Change $ Change %<br />
(54) Vehicle Management 26,907,734 11,571,284 (14,326,452) - 24,152,566 (2,755,168) -10.2%<br />
(55) Info Tech Replacement and Services 4,266,786 2,134,815 (1,994,865) - 4,406,736 139,950 3.3%<br />
(56) General / Auto Liability Self-Insurance 13,518,090 3,100,000 (3,810,903) - 12,807,187 (710,903) -5.3%<br />
(57) Bus Self-Insurance 2,687,315 2,535,000 (2,500,000) - 2,722,315 35,000 1.3%<br />
(58) Risk Management Admin 434,230 2,705,078 (2,717,764) - 421,544 (12,686) -2.9%<br />
(59) Workers' Comp. Self-Insurance 4,916,470 10,050,500 (8,768,673) - 6,198,297 1,281,827 26.1%<br />
TOTAL ALL FUNDS 170,598,834 554,046,392 (578,471,749) 13,129,641 159,303,119 (11,295,716) -6.6%<br />
a. Includes the unassigned portion <strong>of</strong> the General Fund balance; net <strong>of</strong> reserves and other assignments.<br />
b. Beginning in FY 2013-14, the Charnock Fund (05) combines with the Water Resources Fund (25).<br />
c. Beginning in FY 2013-14, the Beach Fund (11) combines with the Beach House Fund (24).<br />
d. Following RDA dissolution in February 2012, Redevelopment Agency (RDA) funds 16,17, and 18 converted to private purpose trust funds, and Low/Moderate Income Housing Funds<br />
transferred to the Housing Projects Fund (15).<br />
e. Resource Recovery and Recycling Fund (27) balance is pending rate increase, which is not included in revenue projection.<br />
f. Beginning in FY 2013-14, the <strong>City</strong> is closing the Civic Auditorium Fund (32).<br />
g. Includes transfers between funds and transfers from fund reserves to support operations.<br />
h. Big Blue Bus transfer amount reflects use <strong>of</strong> available reserves to fund capital projects. This amount is unbudgeted; and does not appear in other expenditure summaries.<br />
35
Revenues<br />
FY 2013-15 Proposed Biennial Budget
Fund<br />
Property<br />
Taxes<br />
Sales Taxes<br />
Other Taxes<br />
Licenses &<br />
Permits<br />
Intergovernmental<br />
Charges for<br />
Services<br />
Fines and<br />
Forfeits<br />
Investment Rent Grants Other Budget Total<br />
General (01) 42,582,489 47,600,648 116,577,500 34,026,240 185,700 34,440,171 15,120,700 1,573,200 8,557,630 - 5,333,219 305,997,497<br />
Special Revenue Source (04) - - - - - 491,167 - - - - 3,071,668 3,562,835<br />
Charnock a (05) - - - - - - - - - - - -<br />
Clean Beaches & Ocean Parcel Tax (06) - - 2,937,600 - - - - 57,000 - - - 2,994,600<br />
Beach b (11) - - - 85,350 - 10,627,312 - 60,000 1,118,739 - 592,018 12,483,419<br />
Housing Authority (12) - - - - 17,578,670 - - 28,000 - - - 17,606,670<br />
TORCA (14) - - 80,000 - - - - 27,000 - - - 107,000<br />
Housing Projects (15) - - - - - - - 2,200 - - - 2,200<br />
CDBG (19) - - - - 1,983,644 - - 1,000 - - - 1,984,644<br />
Misc. Grants (20) - - 2,450,557 - 13,166,820 - - 56,000 - - 879,000 16,552,377<br />
COPS c (22) - - - - 120,000 - - 2,100 - - - 122,100<br />
Beach House b (24) - - - - - - - - - - - -<br />
Water a (25) - - - - - 21,409,269 - 100,000 - - 771,128 22,280,397<br />
Resources Recovery and Recycling (27) - - - - - 23,094,036 - 77,000 - - 534,200 23,705,236<br />
Pier (30) - - - - - 5,399,492 - 58,000 - - 64,763 5,522,255<br />
Wastewater (31) - - - - - 19,489,596 5,000 466,108 - - 281,000 20,241,704<br />
Civic Auditorium d (32) - - - - - - - - - - - -<br />
Airport e (33 and 52) - - - - - 5,574,851 - 21,500 - - 85,350 5,681,701<br />
Stormwater (34) - - - - - 1,501,600 - - - - 561,662 2,063,262<br />
Cemetery (37) - - - - - 1,396,200 - - - - 25,500 1,421,700<br />
Big Blue Bus (41) - 41,978,269 - - - 17,377,040 - 268,750 - 33,142,610 3,111,415 95,878,084<br />
Gas Tax (43) - - - - 2,395,940 - - 8,000 - - - 2,403,940<br />
SCAQMD (44) - - - - 110,000 - - 4,000 - - - 114,000<br />
Parks and Recreation (53) - - 25,000 - - - - 1,000 - - - 26,000<br />
Vehicle Management (54) - - - - - 11,047,617 - 321,015 - - 226,935 11,595,567<br />
Information Technology (55) - - - - - 1,981,874 - 113,000 - - - 2,094,874<br />
Self-Insurance, General Liab/Auto (56) - - - - - 3,000,000 - 85,000 - - - 3,085,000<br />
Self-insurance, Bus (57) - - - - - 2,500,000 - 30,000 - - - 2,530,000<br />
Self-insurance, Auto (58) - - - - - 2,448,322 - - - - - 2,448,322<br />
Self-insurance, Workers' Comp (59) - - - - - 9,190,000 - 150,000 - - - 9,340,000<br />
Parking Authority (77) - - - - - - - 25,000 - - - 25,000<br />
SUBTOTAL $ 42,582,489 $ 89,578,917 $ 122,070,657 $ 34,111,590 $ 35,540,774 $ 170,968,547 $ 15,125,700 $ 3,534,873 $ 9,676,369 $ 33,142,610 $ 15,537,858 $ 571,870,384<br />
Reimbursements and Transfers - - - - - (47,627,588) - - (1,701,593) - - (49,329,181)<br />
TOTAL $ 42,582,489 $ 89,578,917 $ 122,070,657 $ 34,111,590 $ 35,540,774 $ 123,340,959 $ 15,125,700 $ 3,534,873 $ 7,974,776 $ 33,142,610 $ 15,537,858 $ 522,541,203<br />
a<br />
In FY 2013-14, the Charnock(05) and Water(25) Funds will be consolidated into one fund.<br />
b<br />
In FY 2013-14, the Beach Recreation(11) and Beach House(24) Funds will be consolidated into one Beach fund.<br />
c Citizens' Option for Public Safety (COPS) fund.<br />
d<br />
Effective June 30, 2013, the Civic Auditorium will cease operations.<br />
e Includes Airport and Special Aviation funds.<br />
FY2013-14 REVENUE SUMMARY BY CATEGORY & FUND<br />
8.1% 17.1% 23.4% 6.5% 6.8% 23.6% 2.9% 0.7% 1.5% 6.3% 3.0% 100.0%<br />
37
Fund<br />
Property<br />
Taxes<br />
Sales Taxes<br />
Other Taxes<br />
Licenses &<br />
Permits<br />
Intergovernmental<br />
Charges for<br />
Services<br />
Fines and<br />
Forfeits<br />
Investment Rent Grants Other Budget Total<br />
General (01) 44,300,864 49,339,865 119,048,010 35,502,929 389,653 35,062,484 15,121,414 1,736,200 8,924,403 - 5,342,992 314,768,814<br />
Special Revenue Source (04) - - - - - 501,167 - - - - 4,202,880 4,704,047<br />
Charnock a (05) - - - - - - - - - - - -<br />
Clean Beaches & Ocean Parcel Tax (06) - - 3,011,040 - - - - 67,000 - - - 3,078,040<br />
Beach b (11) - - - 87,911 - 10,042,352 - 68,250 1,118,739 - 592,018 11,909,270<br />
Housing Authority (12) - - - - 17,578,670 - - 29,500 - - - 17,608,170<br />
TORCA (14) - - 80,000 - - - - 31,000 - - - 111,000<br />
Housing Projects (15) - - - - - - - 2,500 - - - 2,500<br />
CDBG (19) - - - - 1,456,705 - - 1,000 - - - 1,457,705<br />
Misc. Grants (20) - - 2,451,182 - 10,964,414 - - 66,000 - - - 13,481,596<br />
COPS c (22) - - - - 120,000 - - 2,300 - - - 122,300<br />
Beach House b (24) - - - - - - - - - - - -<br />
Water a (25) - - - - - 21,991,542 - 115,000 - - 343,306 22,449,848<br />
Resources Recovery and Recycling (27) - - - - - 23,692,976 - 90,000 - - 542,800 24,325,776<br />
Pier (30) - - - - - 5,437,640 - 68,000 - - 65,206 5,570,846<br />
Wastewater (31) - - - - - 19,957,335 5,000 484,108 - - 281,000 20,727,443<br />
Civic Auditorium d (32) - - - - - - - - - - - -<br />
Airport e (33 and 52) - - - - - 5,829,237 - 26,700 - - 85,350 5,941,287<br />
Stormwater (34) - - - - - 1,505,425 - - - - 561,662 2,067,087<br />
Cemetery (37) - - - - - 1,431,107 - - - - 26,138 1,457,245<br />
Big Blue Bus (41) - 43,319,863 - - - 17,625,044 - 271,439 - 6,593,504 1,784,951 69,594,801<br />
Gas Tax (43) - - - - 2,395,940 - - 9,000 - - - 2,404,940<br />
SCAQMD (44) - - - - 110,000 - - 4,000 - - - 114,000<br />
Parks and Recreation (53) - - 25,000 - - - - 1,000 - - - 26,000<br />
Vehicle Management (54) - - - - - 10,993,090 - 349,539 - - 228,655 11,571,284<br />
Information Technology (55) - - - - - 2,016,815 - 118,000 - - - 2,134,815<br />
Self-Insurance, General Liab/Auto (56) - - - - - 3,000,000 - 100,000 - - - 3,100,000<br />
Self-insurance, Bus (57) - - - - - 2,500,000 - 35,000 - - - 2,535,000<br />
Self-insurance, Auto (58) - - - - - 2,705,078 - - - - - 2,705,078<br />
Self-insurance, Workers' Comp (59) - - - - - 9,875,500 - 175,000 - - - 10,050,500<br />
Parking Authority (77) - - - - - - - 27,000 - - - 27,000<br />
SUBTOTAL $ 44,300,864 $ 92,659,728 $ 124,615,232 $ 35,590,840 $ 33,015,382 $ 174,166,792 $ 15,126,414 $ 3,877,536 $ 10,043,142 $ 6,593,504 $ 14,056,958 $ 554,046,392<br />
Reimbursements and Transfers - - - - - (49,043,941) - - (1,709,650) - - (50,753,591)<br />
TOTAL $ 44,300,864 $ 92,659,728 $ 124,615,232 $ 35,590,840 $ 33,015,382 $ 125,122,851 $ 15,126,414 $ 3,877,536 $ 8,333,492 $ 6,593,504 $ 14,056,958 $ 503,292,801<br />
a<br />
In FY 2013-14, the Charnock(05) and Water(25) Funds will be consolidated into one fund.<br />
b<br />
In FY 2013-14, the Beach Recreation(11) and Beach House(24) Funds will be consolidated into one Beach fund.<br />
c Citizens' Option for Public Safety (COPS) fund.<br />
d<br />
Effective June 30, 2013, the Civic Auditorium will cease operations.<br />
e Includes Airport and Special Aviation funds.<br />
FY2014-15 REVENUE SUMMARY BY CATEGORY & FUND<br />
8.8% 18.4% 24.8% 7.1% 6.6% 24.9% 3.0% 0.8% 1.7% 1.3% 2.8% 100.0%<br />
38
FY2012-13 FY2012-13<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
GENERAL FUND<br />
Property Taxes $ 36,048,258 $ 40,226,123 $ 41,172,117 $ 41,720,714 $ 42,582,489 $ 861,775 2.1 % $ 44,300,864<br />
Sales Taxes 31,689,532 45,831,961 46,612,122 46,468,718 47,600,648 1,131,930 2.4 49,339,865<br />
Other Local Taxes 103,104,849 108,433,055 113,627,000 114,502,521 116,577,500 2,074,979 1.8 119,048,010<br />
Licenses and Permits 27,467,866 30,521,543 31,522,902 31,756,901 34,026,240 2,269,339 7.1 35,502,929<br />
Intergovernmental 639,034 404,209 465,020 332,600 185,700 (146,900) a (44.2) 389,653<br />
Charges for Service 32,361,824 37,563,529 35,338,112 33,820,312 34,440,171 619,859 1.8 35,062,484<br />
Fines and Forfeitures 15,952,958 15,651,820 15,054,100 15,045,000 15,120,700 75,700 0.5 15,121,414<br />
Interest 6,481,618 3,555,401 2,004,000 2,400,200 1,573,200 (827,000) (34.5) 1,736,200<br />
Rentals 7,497,867 8,350,990 7,916,129 8,248,635 8,557,630 308,995 3.7 8,924,403<br />
Other 5,080,787 144,262,485 3,490,074 29,006,482 b 5,333,219 (23,673,263) b (81.6) 5,342,992<br />
TOTAL GENERAL FUND $ 266,324,593 $ 434,801,117 $ 297,201,576 $ 323,302,083 $ 305,997,497 $ (17,304,586) (5.4) % $ 314,768,814<br />
a. Decrease relates to bi-annual reimbursement <strong>of</strong> election costs from LA County, Rent Control Board, and SMMUSD. No elections are scheduled in FY 2013-14.<br />
b. FY 2012-13 revenues reflect receipt <strong>of</strong> legal settlement funds from Boeing ($21 million) and Gillette ($2.4 million), as well as the sale <strong>of</strong> <strong>City</strong>-owned properties ($1.9 million). No payments from Boeing or<br />
property sales are anticipated in FY 2013-14.<br />
SPECIAL REVENUE SOURCE FUND<br />
Five-Year Revenue Summary<br />
FY2012-13 to FY2013-14<br />
Intergovernmental $ - $ - $ - $ - $ - $ - N/A $ -<br />
Charges for Services 403,137 681,042 400,000 625,000 491,167 (133,833) (21.4) 501,167<br />
Interest 36,116 4,868 35,000 - - - N/A -<br />
Other 1,434,955 1,900,311 14,255,625 14,723,469 3,071,668 (11,651,801) c (79.1) 4,202,880<br />
TOTAL SPECIAL REV. SOURCE FUND $ 1,874,208 $ 2,586,222 $ 14,690,625 $ 15,348,469 $ 3,562,835 $ (11,785,634) (76.8) % $ 4,704,047<br />
c. Decrease is due to one-time property sale (Ocean Avenue lot).<br />
CHARNOCK FUND<br />
Interest $ 394,091 $ 254,425 $ 50,000 $ - $ - $ - N/A % $ -<br />
Other - 4,356,698 5,154,213 28,854,225 - (28,854,225) (100.0) -<br />
TOTAL CHARNOCK FUND* $ 394,091 $ 4,611,123 $ 5,204,213 $ 28,854,225 $ - $ (28,854,225) (100.0) % $ -<br />
*Beginning in FY 2013-14, all remaining revenues will be recorded in the Water (25) Fund.<br />
CLEAN BEACHES & OCEAN FUND<br />
Other Local Taxes $ 2,726,907 $ 2,783,722 $ 2,880,000 $ 2,880,000 $ 2,937,600 $ 57,600 2.0 % $ 3,011,040<br />
Interest 70,876 79,772 89,000 89,000 57,000 (32,000) (36.0) % 67,000<br />
TOTAL CLEAN BCHS & OCEAN $ 2,797,782 $ 2,863,494 $ 2,969,000 $ 2,969,000 $ 2,994,600 $ 25,600 0.9 % $ 3,078,040<br />
39
Five-Year Revenue Summary<br />
FY2012-13 FY2012-13<br />
FY2012-13 to FY2013-14<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
BEACH RECREATION FUND<br />
Licenses & Permits $ 96,800 $ 89,992 $ 77,250 $ 77,250 $ 85,350 $ 8,100 10.5 % $ 87,911<br />
Charges for Services 7,346,455 9,544,379 9,299,990 9,299,990 10,627,312 1,327,322 de 14.3 10,042,352<br />
Interest 84,699 57,782 139,000 70,000 60,000 (10,000) (14.3) 68,250<br />
Rent 278,239 278,239 278,239 278,239 1,118,739 840,500 d 302.1 1,118,739<br />
Other 522,635 540,520 492,872 492,872 592,018 99,146 20.1 592,018<br />
TOTAL BEACH RECREATION FUND d $ 8,328,828 $ 10,510,912 $ 10,287,351 $ 10,218,351 $ 12,483,419 $ 2,265,068 22.2 % $ 11,909,270<br />
d. Increases reflect the merging <strong>of</strong> the Beach House and Beach Recreation Funds in FY 2013-14.<br />
e. Increase in FY 2013-14 and decrease in FY 2014-15 primarily reflect Cirque du Soleil, which is anticipated to appear in <strong>Santa</strong> <strong>Monica</strong> in alternate years.<br />
HOUSING AUTHORITY FUND<br />
Intergovernmental $ 16,629,811 $ 16,266,746 $ 16,337,026 $ 16,496,691 $ 17,578,670 $ 1,081,979 6.6 % $ 17,578,670<br />
Interest 33,266 19,026 45,000 30,550 28,000 (2,550) (8.3) 29,500<br />
Other 37,895 - - - - - N/A -<br />
TOTAL HOUSING AUTHORITY FUND $ 16,700,971 $ 16,285,772 $ 16,382,026 $ 16,527,241 $ 17,606,670 $ 1,079,429 6.5 % $ 17,608,170<br />
TORCA FUND<br />
Other Local Taxes $ 132,576 $ 89,508 $ 100,000 $ 95,000 $ 80,000 $ (15,000) (15.8) % $ 80,000<br />
Interest 121,567 89,937 106,000 112,000 27,000 (85,000) (75.9) 31,000<br />
Other 161,609 85,200 - - - - N/A -<br />
TOTAL TORCA FUND $ 415,752 $ 264,645 $ 206,000 $ 207,000 $ 107,000 $ (100,000) (48.3) % $ 111,000<br />
HOUSING PROJECTS FUND<br />
Interest - 41,060 - 3,000 2,200 (800) (26.7) 2,500<br />
TOTAL HOUSING PROJECTS FUND $ - $ 41,060 $ - $ 3,000 $ 2,200 $ (800) (26.7) % $ 2,500<br />
REDEVELOPMENT FUNDS<br />
Property Taxes $ 73,735,954 $ 29,944,702 $ 0 $ - $ - $ - N/A % $ -<br />
Interest 330,634 (14,706) 0 - - - N/A -<br />
Rent - - - - - - N/A -<br />
Other 2,951,397 (9,281,219) 0 - - - N/A -<br />
TOTAL REDEVELOPMENT FUNDS* $ 77,017,986 $ 20,648,777 $ 0 $ - $ - $ - N/A % $ -<br />
* Redevelopment Funds became private purpose trust funds, which are not included in the budget, upon dissolution <strong>of</strong> the RDA on February 1, 2012.<br />
40
Five-Year Revenue Summary<br />
FY2012-13 FY2012-13<br />
FY2012-13 to FY2013-14<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
COMMUNITY DEVELOPMENT BLOCK GRANT FUND<br />
Intergovernmental $ 2,750,805 $ 670,611 $ 2,266,939 $ 1,240,000 $ 1,983,644 $ 743,644 60.0 % $ 1,456,705<br />
Interest 21,510 22,665 1,000 2,000 1,000 (1,000) (50.0) 1,000<br />
TOTAL CDBG FUND f $ 2,772,316 $ 693,276 $ 2,267,939 $ 1,242,000 $ 1,984,644 $ 742,644 59.8 % $ 1,457,705<br />
f. Variances primarily reflect timing <strong>of</strong> draw down <strong>of</strong> prior year allocations for use on eligible projects.<br />
MISC. GRANTS FUND<br />
Other Taxes $ 1,299,856 $ 2,149,131 $ 2,095,970 $ 2,095,970 $ 2,450,557 $ 354,587 16.9 % $ 2,451,182<br />
Intergovernmental 6,961,174 4,393,939 12,226,216 5,209,892 13,166,820 7,956,928 152.7 10,964,414<br />
Interest 211,944 125,407 202,000 218,000 56,000 (162,000) (74.3) 66,000<br />
Other - 34,982 1,190,768 526,888 879,000 352,112 66.8 -<br />
TOTAL MISC. GRANTS FUND g $ 8,472,974 $ 6,703,458 $ 15,714,954 $ 8,050,750 $ 16,552,377 $ 8,501,627 105.6 % $ 13,481,596<br />
g. Variances primarily reflect the net result <strong>of</strong> timing changes in the receipt <strong>of</strong> awarded grant funds.<br />
COPS FUND<br />
Intergovernmental $ 120,544 $ 211,178 $ 120,000 $ 120,000 $ 120,000 $ - N/A % $ 120,000<br />
Interest 3,269 2,735 1,000 3,984 2,100 (1,884) (47.3) 2,300<br />
TOTAL COPS FUND $ 123,812 $ 213,914 $ 121,000 $ 123,984 $ 122,100 $ (1,884) (1.5) % $ 122,300<br />
BEACH HOUSE FUND<br />
Charges for Services $ 810,761 $ 1,051,570 $ 716,550 $ 833,000 $ - $ (833,000) (100.0) % $ -<br />
Interest 12,741 18,991 10,000 20,000 - (20,000) (100.0) -<br />
Rent 765,596 989,696 504,300 600,000 - (600,000) (100.0) -<br />
Other 2,390 7,451 - - - - N/A % -<br />
TOTAL BEACH HOUSE FUND* $ 1,591,488 $ 2,067,708 $ 1,230,850 $ 1,453,000 $ - $ (1,453,000) (100.0) % $ -<br />
* Beach House Fund will merge with Beach Recreation Fund in FY 2013-14.<br />
WATER FUND<br />
Charges for Services $ 17,507,315 $ 19,897,464 $ 20,874,902 $ 20,874,902 $ 21,409,269 $ 534,367 2.6 % $ 21,991,542<br />
Interest 200,555 156,939 304,000 150,000 100,000 (50,000) (33.3) 115,000<br />
Other 356,558 400,332 321,100 321,100 771,128 450,028 140.2 343,306<br />
TOTAL WATER FUND* $ 18,064,428 $ 20,454,735 $ 21,500,002 $ 21,346,002 $ 22,280,397 $ 934,395 4.4 % $ 22,449,848<br />
*Beginning in FY 2013-14, all remaining Charnock Fund revenues will be recorded in the Water (25) Fund.<br />
41
Five-Year Revenue Summary<br />
FY2012-13 FY2012-13<br />
FY2012-13 to FY2013-14<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
RESOURCE RECOVERY AND RECYCLING (RRR) FUND<br />
Charges for Services $ 21,870,554 $ 22,258,738 $ 22,287,418 $ 22,665,340 $ 23,094,036 $ 428,696 1.9 % $ 23,692,976<br />
Interest 132,490 119,485 190,000 150,000 77,000 (73,000) (48.7) 90,000<br />
Other 428,867 579,615 439,550 545,900 534,200 (11,700) (2.1) 542,800<br />
TOTAL RRR FUND $ 22,431,911 $ 22,957,838 $ 22,916,968 $ 23,361,240 $ 23,705,236 $ 343,996 1.5 % $ 24,325,776<br />
PIER FUND<br />
Charges for Services $ 4,729,725 $ 6,004,005 $ 5,238,113 $ 5,393,526 $ 5,399,492 $ 5,966 0.1 % $ 5,437,640<br />
Interest 112,676 85,922 - 90,000 58,000 (32,000) (35.6) 68,000<br />
Other 1,677,992 318,745 45,054 51,705 64,763 13,058 25.3 65,206<br />
TOTAL PIER FUND $ 6,520,393 $ 6,408,672 $ 5,283,167 $ 5,535,231 $ 5,522,255 $ (12,976) (0.2) % $ 5,570,846<br />
WASTEWATER FUND<br />
Fines and Forfeitures $ 6,368 $ 500 $ 5,000 $ 5,000 $ 5,000 $ - N/A % $ 5,000<br />
Charges for Services 17,814,437 20,006,719 18,988,577 18,988,577 19,489,596 501,019 2.6 19,957,335<br />
Interest 253,588 252,807 378,000 678,000 466,108 (211,892) (31.3) 484,108<br />
Other 482,129 767,355 281,000 281,000 281,000 - N/A 281,000<br />
TOTAL WASTEWATER FUND $ 18,556,522 $ 21,027,382 $ 19,652,577 $ 19,952,577 $ 20,241,704 $ 289,127 1.4 % $ 20,727,443<br />
CIVIC AUDITORIUM FUND<br />
Charges for Services $ 2,603,146 $ 1,667,171 $ 1,368,020 $ 1,111,497 $ - $ (1,111,497) (100.0) % $ -<br />
Interest 21,227 20,498 - 22,000 - (22,000) (100.0) -<br />
Other 5,030 11,310 - - - - N/A -<br />
TOTAL CIVIC AUDITORIUM FUND* $ 2,629,403 $ 1,698,979 $ 1,368,020 $ 1,133,497 $ - $ (1,133,497) (100.0) % $ -<br />
* Civic Auditorium will close full operations on June 30, 2013, and the fund will no longer be used.<br />
AIRPORT FUND<br />
Charges for Services $ 3,748,673 $ 3,891,716 $ 4,064,885 $ 4,223,374 $ 5,574,851 $ 1,351,477 h 32.0 % $ 5,829,237<br />
Interest 25,018 5,603 43,000 58,676 21,500 (37,176) (63.4) 26,700<br />
Other 117,825 145,927 102,420 170,317 85,350 (84,967) (49.9) 85,350<br />
TOTAL AIRPORT FUND* $ 3,891,516 $ 4,043,246 $ 4,210,305 $ 4,452,367 $ 5,681,701 $ 1,229,334 27.6 % $ 5,941,287<br />
* Represents both Airport and Special Aviation Funds<br />
h. Increase primarily reflects impact <strong>of</strong> revised landing fee rates.<br />
42
Five-Year Revenue Summary<br />
FY2012-13 FY2012-13<br />
FY2012-13 to FY2013-14<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
STORMWATER MGMT. FUND<br />
Charges for Services $ 1,185,722 $ 1,438,517 $ 1,455,000 $ 1,498,600 $ 1,501,600 $ 3,000 0.2 % $ 1,505,425<br />
Interest 1,071 - 1,000 - - - N/A -<br />
Other 59,966 476,746 261,662 1,461,662 i 561,662 (900,000) (61.6) 561,662<br />
TOTAL STORMWATER MGMT FUND $ 1,246,759 $ 1,915,263 $ 1,717,662 $ 2,960,262 $ 2,063,262 $ (897,000) (30.3) % $ 2,067,087<br />
i. FY 2012-13 estimated actual revenues include receipt <strong>of</strong> one-time developer in-lieu fees.<br />
CEMETERY FUND<br />
Charges for Services $ 856,141 $ 1,133,990 $ 1,203,332 $ 1,358,185 $ 1,396,200 $ 38,015 2.8 % $ 1,431,107<br />
Interest (36) (1,147) 1,000 913 - (913) (100.0) -<br />
Other 11,265 114,826 - 25,000 25,500 500 2.0 26,138<br />
TOTAL CEMETERY FUND $ 867,369 $ 1,247,669 $ 1,204,332 $ 1,384,098 $ 1,421,700 $ 37,602 2.7 % $ 1,457,245<br />
BIG BLUE BUS FUND<br />
Charges for Services $ 16,370,290 $ 16,614,711 $ 17,224,945 $ 17,039,783 $ 17,377,040 $ 337,257 2.0 % $ 17,625,044<br />
Capital Grants 32,046,976 25,609,158 15,942,808 8,681,766 33,142,610 24,460,844 281.7 6,593,504<br />
State Sales Tax Proceeds 35,834,031 38,397,690 41,908,269 41,817,896 41,978,269 160,373 0.4 43,319,863<br />
Interest 217,220 181,808 250,000 185,957 268,750 82,793 44.5 271,439<br />
Other 3,616,069 2,528,101 1,789,530 2,908,989 3,111,415 202,426 7.0 1,784,951<br />
TOTAL BIG BLUE BUS FUND j $ 88,084,585 $ 83,331,469 $ 77,115,552 $ 70,634,391 $ 95,878,084 $ 25,243,693 35.7 % $ 69,594,801<br />
j. Variances primarily reflect timing <strong>of</strong> capital grants for bus purchases and other eligible projects.<br />
GAS TAX FUND<br />
Intergovernmental $ 2,145,206 $ 2,574,179 $ 2,395,940 $ 2,395,940 $ 2,395,940 $ - N/A % $ 2,395,940<br />
Interest 9,503 9,062 13,000 13,000 8,000 (5,000) (38.5) 9,000<br />
Rent - - - - - - N/A -<br />
TOTAL GAS TAX FUND $ 2,154,709 $ 2,583,242 $ 2,408,940 $ 2,408,940 $ 2,403,940 $ (5,000) (0.2) % $ 2,404,940<br />
SCAQMD AB 2766 FUND<br />
Intergovernmental $ 282,871 $ 109,370 $ 110,000 $ 109,370 $ 110,000 $ 630 0.6 % $ 110,000<br />
Interest 6,442 5,804 7,000 7,000 4,000 (3,000) (42.9) 4,000<br />
TOTAL SCAQMD AB 2766 FUND $ 289,314 $ 115,173 $ 117,000 $ 116,370 $ 114,000 $ (2,370) (2.0) % $ 114,000<br />
43
Five-Year Revenue Summary<br />
FY2012-13 FY2012-13<br />
FY2012-13 to FY2013-14<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
PARKS & REC FACILITIES FUND<br />
Other Taxes $ 25,400 $ 43,960 $ 16,000 $ 25,000 $ 25,000 $ - N/A % $ 25,000<br />
Interest 1,246 1,525 2,000 2,000 1,000 (1,000) (50.0) 1,000<br />
TOTAL PARKS & RECREATION $ 26,646 $ 45,485 $ 18,000 $ 27,000 $ 26,000 $ (1,000) (3.7) % $ 26,000<br />
FACILITIES FUND<br />
VEHICLE MANAGEMENT FUND<br />
Charges for Services $ 10,746,229 $ 8,916,773 $ 10,778,822 $ 10,823,822 $ 11,047,617 $ 223,795 2.1 % $ 10,993,090<br />
Interest 264,552 203,612 434,000 385,752 321,015 (64,737) (16.8) 349,539<br />
Other 354,001 102,548 140,000 383,150 226,935 (156,215) (40.8) 228,655<br />
TOTAL VEHICLE MANAGEMENT FUND $ 11,364,783 $ 9,222,933 $ 11,352,822 $ 11,592,724 $ 11,595,567 $ 2,843 0.0 % $ 11,571,284<br />
INFORMATION TECHNOLOGY FUND<br />
Charges for Services $ 2,142,689 $ 2,156,488 $ 2,072,071 $ 1,966,469 $ 1,981,874 $ 15,405 0.8 % $ 2,016,815<br />
Interest 48,278 48,608 78,000 156,000 113,000 (43,000) (27.6) 118,000<br />
Other - - - - - - N/A -<br />
TOTAL INFORMATION TECHNOLOGY $ 2,190,967 $ 2,205,096 $ 2,150,071 $ 2,122,469 $ 2,094,874 $ (27,595) (1.3) % $ 2,134,815<br />
REPLACEMENT AND SERVICES FUND<br />
GEN LIABILITY/AUTO SELF-INSURANCE FUND<br />
Charges for Services $ 5,921,374 $ 3,230,298 $ 3,056,821 $ 3,116,821 $ 3,000,000 $ (116,821) (3.7) % $ 3,000,000<br />
Interest 148,954 119,879 202,000 130,000 85,000 (45,000) (34.6) 100,000<br />
Other - - - 1,000,870 - (1,000,870) (100.0) -<br />
TOTAL GEN LIBILITY/AUTO $ 6,070,329 $ 3,350,177 $ 3,258,821 $ 4,247,691 $ 3,085,000 $ (1,162,691) (27.4) % $ 3,100,000<br />
SELF-INSURANCE FUND<br />
BUS SELF-INSURANCE FUND<br />
Charges for Services $ 2,922,675 $ 860,000 $ 2,664,919 $ 2,664,919 $ 2,500,000 $ (164,919) (6.2) % $ 2,500,000<br />
Interest 53,168 57,087 58,000 58,000 30,000 (28,000) (48.3) 35,000<br />
TOTAL BUS SELF-INSURANCE FUND $ 2,975,843 $ 917,087 $ 2,722,919 $ 2,722,919 $ 2,530,000 $ (192,919) (7.1) % $ 2,535,000<br />
44
Five-Year Revenue Summary<br />
FY2012-13 FY2012-13<br />
FY2012-13 to FY2013-14<br />
FY2010-11 FY2011-12 Revised Estimated FY2013-14 Change Change FY2014-15<br />
FUND/REVENUE CATEGORY Actual Actual Budget Actual Budget Amount Percent Budget<br />
RISK MANAGEMENT-ADMIN SELF-INSURANCE FUND<br />
Charges for Services $ 824,989 $ 1,916,028 $ 2,001,727 $ 2,001,727 $ 2,448,322 $ 446,595 22.3 % $ 2,705,078<br />
Interest 33,947 9,268 46,000 500 - (500) (100.0) -<br />
TOTAL RISK MANAGEMENT- $ 858,936 $ 1,925,296 $ 2,047,727 $ 2,002,227 $ 2,448,322 $ 446,095 22.3 % $ 2,705,078<br />
ADMIN<br />
WORKERS' COMP SELF-INSURANCE FUND<br />
Charges for Services $ 8,499,811 $ 8,734,179 $ 8,550,000 $ 8,590,000 $ 9,190,000 $ 600,000 7.0 % $ 9,875,500<br />
Interest 360,302 244,404 525,000 250,000 150,000 (100,000) (40.0) 175,000<br />
Other 9,516 12,088 - - - - N/A -<br />
TOTAL WORKERS' COMP $ 8,869,630 $ 8,990,671 $ 9,075,000 $ 8,840,000 $ 9,340,000 $ 500,000 5.7 % $ 10,050,500<br />
SELF-INSURANCE FUND<br />
PARKING AUTHORITY FUND<br />
Charges for Services $ 152,200 $ 161,504 $ 166,349 $ - $ - $ - N/A % $ -<br />
Interest 72,250 42,627 120,000 40,000 25,000 (15,000) (37.5) 27,000<br />
TOTAL PARKING AUTHORITY FUND $ 224,450 $ 204,131 $ 286,349 $ 40,000 $ 25,000 $ (15,000) (37.5) % $ 27,000<br />
TOTAL ALL FUNDS $ 584,133,295 $ 694,936,020 $ 554,681,768 $ 593,179,108 $ 571,870,384 $ (21,308,724) (3.6) % $ 554,046,392<br />
LESS REIMBURSEMENTS<br />
AND TRANSFERS (50,226,923) (48,520,039) (49,370,572) (49,459,189) (49,329,181) 130,008 (0.3) (50,753,591)<br />
GRAND TOTAL $ 533,906,372 $ 646,415,981 $ 505,311,196 $ 543,719,919 $ 522,541,203 $ (21,178,716) (3.9) % $ 503,292,801<br />
DISASTER RELIEF FUND<br />
Intergovernmental $ 997,313 $ 944,310 $ - $ 5,580,133 $ - $ (5,580,133) (100.0) $ -<br />
Interest 23,902 7,644 - - - - N/A -<br />
Other - - - - - - N/A -<br />
TOTAL DISASTER RELIEF FUND* $ 1,021,215 $ 951,953 $ - $ 5,580,133 $ - $ (5,580,133) (100.0) % $ -<br />
* Reimbursements from the Federal Emergency Management Agency (FEMA) and the California State Office <strong>of</strong> Emergency Services for projects related to the Northridge earthquake. No reimbursements<br />
are anticipated in FY 2013-14, or FY 2014-15.<br />
45
Revenues<br />
Overview<br />
Departmental staff works in concert with Finance Department staff to develop revenue projections. The<br />
projections reflect a somewhat conservative, yet prudent and consistent, approach using established budget<br />
practices that reflect the economic impacts described in the “Overall Economic Conditions” section <strong>of</strong> the<br />
budget. Staff considers qualitative and quantitative methods <strong>of</strong> forecasting and uses techniques such as<br />
trend analysis, economic indicators, and pr<strong>of</strong>essional judgment, to arrive at the revenue projections. Revenue<br />
forecasting is one <strong>of</strong> the most challenging aspects in the budget process, as many unknown variables,<br />
including economic changes over which the <strong>City</strong> has no control, affect the ultimate amount <strong>of</strong> monies going<br />
into the <strong>City</strong>’s c<strong>of</strong>fers. These variables also include the impact <strong>of</strong> fluctuations in the local, regional, statewide,<br />
and national economy; consumer habits and demands; and the fiscal impacts <strong>of</strong> legislative changes.<br />
Total <strong>City</strong> Revenues<br />
(net <strong>of</strong> reimbursements and transfers)<br />
In Millions<br />
$750<br />
Total <strong>City</strong> revised budgeted revenues for FY 2012-13, after<br />
adjustments for reimbursements and transfers and exclusive<br />
<strong>of</strong> Disaster Relief Fund and RDA Successor Agency revenues,<br />
$500<br />
are $505.3 million. Estimated actual total <strong>City</strong> revenues for<br />
FY 2012-13 are $543.7 million, $38.4 million or 7.6% more than<br />
$250<br />
$0<br />
the revised budget. The main components <strong>of</strong> the increase<br />
are General Fund revenues ($26.1 million), primarily due to<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
one-time legal settlement revenues, property sales, and<br />
Charnock Fund revenues ($23.7 million) as all remaining<br />
settlement funds were recorded as revenue. Partially<br />
<strong>of</strong>fsetting increases are decreased Miscellaneous Grants Fund revenue (-$7.6 million) reflecting project timing,<br />
and less Big Bus revenues ($7.5 million) primarily due to the timing <strong>of</strong> receipt <strong>of</strong> capital grants. All other funds<br />
show a net increase <strong>of</strong> $3.7 million from budget.<br />
Total projected <strong>City</strong> revenues for FY 2013-14 are $522.5 million, a 3.9% decrease from the FY 2012-13 estimated<br />
actual. The $21.2 million decrease reflects less General Fund revenue (-$17.3 million) primarily due to one-time<br />
revenues received in the prior year; less Charnock revenues (-$28.9 million) as all settlement revenues have<br />
now been recognized and all future revenues will be recorded in the Water Fund; and a $11.8 decrease in<br />
revenues in the Special Revenue Source Fund as a large property sale occurred in the prior year. Partially<br />
<strong>of</strong>fsetting these decreases are increased Big Blue Bus revenues ($25.3 million ), primarily reflecting the timing <strong>of</strong><br />
capital grant reimbursements; increased funding for Miscellaneous Grants reflecting the timing <strong>of</strong> projects<br />
($8.5 million), and a net $3 million increase in revenues from all other funds.<br />
Revenues in FY 2014-15 are projected to be $503.3 million, $19.2 million or 3.7% less than in FY 2013-14. The<br />
decrease reflects less Big Blue Bus revenues (-$26.3 million) as most planned bus purchases will have been<br />
completed in the prior fiscal year and less Miscellaneous Grants revenue (-$3.1 million) based on known grant<br />
awards at this time. Partially <strong>of</strong>fsetting these decreases are increased General Fund revenues ($8.8 million)<br />
primarily from local taxes and parking. All other funds are expected to show net revenue growth <strong>of</strong><br />
$1.4 million.<br />
Fund Details<br />
Revenue projections for the next two fiscal years for all <strong>City</strong> funds are detailed in the section that follows.<br />
46
Revenues<br />
General Fund<br />
The local economic recovery moved into its third year in In Millions<br />
FY 2012-13. Supported by a strong rebound in tourism, the $500<br />
voter approved half-cent sales tax, the reopening <strong>of</strong> <strong>Santa</strong> $400<br />
<strong>Monica</strong> Place, and the recovery in both residential and<br />
$300<br />
commercial real estate markets, local tax revenues have<br />
$200<br />
finally exceeded pre-recession levels.<br />
$100<br />
FY 2012-13 total estimated actual revenues are $323.3 million,<br />
$0<br />
$26.1 million (8.8%) greater than the FY 2012-13 revised<br />
10-11 11-12 12-13 13-14 14-15<br />
revenue budget. Much <strong>of</strong> this difference is due to the receipt<br />
Actual Actual Est. Budget Budget<br />
<strong>of</strong> one-time ($21 million) and on-going ($2.4 million) water<br />
remediation settlement payments and one-time property sales ($1.9 million). Local tax revenues are<br />
projected to be $1.3 million more than the revised budget, primarily from property taxes ($0.5 million) and<br />
transient occupancy taxes ($0.8 million).<br />
FY 2013-14 total General Fund revenues are projected to be $306 million, which is $17.3 million (5.4%) less<br />
than the FY 2012-13 estimated actual, primarily reflecting the one-time funds received in FY 2012-13 . The<br />
non-recurrence <strong>of</strong> the one-time revenues is partially <strong>of</strong>fset by a modest increase in local taxes ($4.1 million)<br />
as growth rates are expected to moderate; increased revenue from licenses and permits ($2.3 million),<br />
primarily from increased parking revenues; and more revenues from charges for services ($0.6 million),<br />
reflecting $1.1 million resulting from the comprehensive <strong>City</strong>-wide fee study, partially <strong>of</strong>fset by a decrease in<br />
overhead charges to other <strong>City</strong> Funds.<br />
FY 2014-15 revenues are forecast to be $8.8 million (2.9%) more than in FY 2013-14, primarily due to increased<br />
local tax revenues ($5.9 million), revenues from licenses and permits ($1.5 million), charges for services<br />
($0.6 million), rentals ($0.4 million), and investment income ($0.2 million).<br />
General Fund revenues are grouped into the following major revenue categories. An in-depth review <strong>of</strong><br />
each <strong>of</strong> these major revenue categories follows:<br />
Property Taxes Licenses & Permits<br />
Sales Taxes Intergovernmental<br />
Other Taxes Charges for Services<br />
Utility Users Taxes Fines/Forfeitures<br />
Transient Occupancy Taxes Investment Income (Interest)<br />
Business Licenses Taxes Rent<br />
Other Local Taxes Other<br />
47
Revenues<br />
Property Taxes<br />
Property tax revenues result from a 1% levy on the assessed<br />
value <strong>of</strong> all real property in the <strong>City</strong>. Proposition 13, passed by<br />
California voters in 1979, specifies that assessed value <strong>of</strong><br />
properties will change at the rate <strong>of</strong> the Consumer Price Index,<br />
not to exceed 2% per year, unless the property is improved or<br />
sold, thus establishing a new market value.<br />
In Millions<br />
$40<br />
$30<br />
$20<br />
The 1% property tax levy is collected by the County Tax<br />
Collector and is distributed to various public agencies located<br />
in the County, including cities, school districts, and special<br />
districts. <strong>Santa</strong> <strong>Monica</strong>’s share <strong>of</strong> the 1% levy is approximately<br />
14% to 17%, depending on the area <strong>of</strong> the <strong>City</strong> where the<br />
property is located.<br />
$10<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
The primary component <strong>of</strong> property taxes is taxes secured by real property. The <strong>City</strong> also receives unsecured<br />
property taxes, a reimbursement <strong>of</strong> homeowner’s exemptions, pass through and residual tax payments<br />
related to the former Redevelopment Agency, and an additional levy over the 1% rate used to pay debt<br />
service on voter approved debt. Beginning in FY 2004-05, this category also includes property taxes received<br />
in exchange for lost Vehicle License Fee (VLF) revenue resulting from the decrease in the VLF rate per the<br />
FY 2004-05 State budget (VLF Swap).<br />
FY 2012-13 estimated actual property tax revenues <strong>of</strong> $41.7 million are $0.5 million (1.3%) more than the<br />
revised budget based on year-to-date receipts and expected receipts for the remainder <strong>of</strong> the fiscal year.<br />
FY 2013-14 property taxes are projected to be $42.6 million, $0.9 million more than in FY 2012-13. The primary<br />
reason for the decrease is that the budget does not assume any further demands for payment from the<br />
State Department <strong>of</strong> Finance, primarily due to a 3% increase in secured assessed valuation.<br />
Revenues are anticipated to increase by another $1.7 million (4%) in FY 2014-15 to $44.3 million, primarily from<br />
an additional 3% increase in assessed valuation and increased supplemental taxes as the real estate market<br />
continues its modest recovery.<br />
48
Revenues<br />
Sales Taxes<br />
The total sales tax rate in <strong>Santa</strong> <strong>Monica</strong> is 9.5%. The rate is<br />
allocated as follows:<br />
State* 6.5%<br />
$50<br />
$40<br />
In Millions<br />
Local<br />
0.75% <strong>City</strong> General Fund*<br />
0.25% To Counties for Transportation Uses<br />
$30<br />
$20<br />
Prop A 0.5%<br />
Voter approved debt allocated to local<br />
$10<br />
Prop C 0.5%<br />
Measure R 0.5%<br />
agencies from the Los Angeles County<br />
Metropolitan Transit Authority (LACMTA).<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
Measure Y 0.5% Approved by <strong>Santa</strong> <strong>Monica</strong> voters in<br />
November 2010<br />
In March 2004, California voters approved Proposition 57, which authorized the issuance <strong>of</strong> $15 billion in bonds to<br />
finance a portion <strong>of</strong> the State’s budget deficit and a swap <strong>of</strong> one-quarter <strong>of</strong> local sales taxes for an equal<br />
amount <strong>of</strong> “in-lieu” sales taxes to be funded from property tax revenues, specifically, the ERAF (Triple Flip).<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $46.5 million are slightly (0.3%) less than the revised budget based<br />
on year-to-date receipts and anticipated 4th quarter activity. Also, several large taxpayers left the <strong>City</strong><br />
during FY 2012-13.<br />
The FY 2013-14 forecast <strong>of</strong> $47.6 million reflects a modest 2.4% growth rate reflecting the slow pace <strong>of</strong><br />
economic recovery and the loss <strong>of</strong> major taxpayers the previous year. Approximately 29% <strong>of</strong> sales tax<br />
revenue is generated from the one-half cent Transaction and Use Tax, (approved by <strong>Santa</strong> <strong>Monica</strong> voters in<br />
November 2010 and implemented in April 2011), half <strong>of</strong> which is paid to the <strong>Santa</strong> <strong>Monica</strong>-Malibu Unified<br />
School District for use <strong>of</strong> certain school district facilities.<br />
Total revenues are projected to grow by another $1.7 million (3.7%) in FY 2014-15, reflecting continued, but<br />
modest, economic growth.<br />
Utility Users Tax<br />
The <strong>City</strong>’s 10% Utility Users Tax (UUT) is applied to electricity,<br />
natural gas, telephone (both hardwire and wireless), cable,<br />
and water/wastewater services.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $31.1 million are equal<br />
to the revised budget.<br />
In Millions<br />
$40<br />
$30<br />
$20<br />
Utility Users Taxes are projected to remain relatively flat over the<br />
next two years. Increases from electrical, natural gas, and<br />
cable television services, primarily from rate increases, are<br />
projected to be <strong>of</strong>fset by decreasing taxes from<br />
telecommunications services reflecting a continuing shift <strong>of</strong><br />
consumer use from traditional taxable services to non-taxable<br />
$10<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Internet based services such as texting and voice over internet protocol (VoIP).<br />
49
Revenues<br />
Transient Occupancy Tax<br />
The <strong>City</strong> levies a 14% tax on transient room rentals.<br />
In Millions<br />
$50<br />
The economic recession had a significant impact on local<br />
tourism. Transient Occupancy Taxes decreased by 14% over a $40<br />
two year period after peaking in FY 2007-08. However, tourist<br />
$30<br />
activity began to rebound sharply in the second half <strong>of</strong><br />
FY 2009-10 and healthy growth averaging 10% annually has $20<br />
been experienced over the last three fiscal years. FY 2012-13 $10<br />
estimated actual revenues <strong>of</strong> $40.7 million are $0.8 million (2.1%)<br />
$0<br />
more than the revised budget.<br />
10-11 11-12 12-13 13-14 14-15<br />
Growth rates are expected to moderate over the two year<br />
Actual Actual Est.Act. Budget Budget<br />
budget cycle. FY 2013-14 revenues are projected to be<br />
$42.1 million, $1.4 million (3.5%) greater than the FY 2012-13 estimated actual amount. Revenues are<br />
projected to increase by another $1.3 million (3%) in FY 2014-15 to $43.3 million. No new lodging<br />
establishments are anticipated to open for business during this budget cycle.<br />
Business License Taxes<br />
Businesses operating in the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> are required<br />
to obtain a business license annually and pay a tax. In most<br />
cases, the amount <strong>of</strong> the tax is based on prior calendar year<br />
gross business receipts. There are three major tax categories:<br />
Pr<strong>of</strong>essional: $5.00 for each $1,000 in gross receipts<br />
Services: $3.00 for each $1,000 in gross receipts<br />
Other: $1.25 for each $1,000 in gross receipts<br />
In Millions<br />
$30<br />
$20<br />
$10<br />
Certain other small categories pay a flat fee. Businesses with<br />
gross receipts between $40,000 and $60,000 annually pay the<br />
minimum tax <strong>of</strong> $75. Businesses with worldwide gross receipts<br />
less than $40,000 annually may ask for an exemption.<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $27.1 million equal the revised budget.<br />
Slow growth is expected over the two year budget cycle. In FY 2013-14, tax receipts are projected to be<br />
$28.2 million, $1.1 million (4.2%) more than in FY 2012-13. The increase reflects a 2.4% baseline increase plus<br />
the impact <strong>of</strong> increased efforts to locate non-paying and/or underpaying businesses. FY 2014-15 revenues<br />
are projected to increase by another $0.7 million (2.3% million).<br />
50
Revenues<br />
Other Taxes<br />
Other Taxes include:<br />
<br />
<br />
<br />
<br />
Real Property Transfer Tax - The Real Property Transfer Tax<br />
is assessed on the sale <strong>of</strong> real property in the <strong>City</strong> at a<br />
rate <strong>of</strong> $3.00 per $1,000 <strong>of</strong> transfer value.<br />
Vehicle License Fees - The <strong>City</strong> receives a per capita<br />
share <strong>of</strong> all Vehicle License Fees collected in the State.<br />
Parking Facility Tax - 10% is assessed on private and<br />
public parking fees collected in the <strong>City</strong>.<br />
Condominium Tax - The Condominium Tax <strong>of</strong> $1,000 is<br />
assessed on all new condominium construction and<br />
condominium conversions in the <strong>City</strong>.<br />
In M illions Parking Real Property Transfer<br />
$18<br />
$12<br />
Motor Vehicle<br />
Other<br />
$6<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Based on year-to-date receipts and anticipated revenues for<br />
the remainder <strong>of</strong> the fiscal year, estimated actual revenue from Other Taxes are anticipated to be essentially<br />
equal to the revised budget.<br />
The projected FY 2013-14 decrease <strong>of</strong> $0.8 million primarily reflects a $1 million decrease in Real Property<br />
Transfer Taxes as revenues from several extraordinarily large transfers are not anticipated to recur. Partially<br />
<strong>of</strong>fsetting the decrease is a $0.3 million increase in Parking Facility Taxes.<br />
FY 2014-15 revenues are estimated to be $0.3 million more than in FY 2013-14, reflecting greater Real Property<br />
Transfer Taxes as the housing market continues to recover ($0.1 million), as well as increased Parking Facility<br />
Taxes ($0.2 million).<br />
Licenses and Permits<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $31.8 million are<br />
$0.2 million (0.7%) greater than revised budget primarily due to<br />
greater than anticipated cable franchise fees and parking<br />
revenues from newly opened lots.<br />
In Millions<br />
$40<br />
$35<br />
$30<br />
$25<br />
FY 2013-14 revenues are projected to increase by $2.3 million<br />
(7.1%) to $34 million, primarily reflecting increased on-street<br />
parking meter rate increases, installation <strong>of</strong> new meters and<br />
extension <strong>of</strong> meter hours <strong>of</strong> operation in certain areas<br />
($3.3 million), and increased revenue from the sale <strong>of</strong> parking<br />
permits ($0.9 million). Partially <strong>of</strong>fsetting is decreased revenue<br />
from downtown parking structures ($2.1 million).<br />
$20<br />
$15<br />
$10<br />
$5<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
FY 2014-15 revenues are anticipated to increase by $1.5 million (4.3%) to $35.5 million, due to the full year<br />
impact <strong>of</strong> the meter installations and hours extensions ($1.1 million) implemented during the prior fiscal year<br />
and preferential parking permit rate increases ($0.3 million).<br />
51
Revenues<br />
Intergovernmental<br />
Revenues and reimbursements from other government<br />
agencies tend to fluctuate from year to year, <strong>of</strong>ten due to<br />
bi-annual reimbursement <strong>of</strong> election-related costs. FY 2012-13<br />
estimated actual revenues are 28.5% less than the revised<br />
budget, reflecting less than anticipated election cost<br />
reimbursements and the end <strong>of</strong> the Firefighter In-Service training<br />
program.<br />
In Thousands<br />
$1,000<br />
$800<br />
$600<br />
$400<br />
FY 2013-14 revenues are projected to be $146,900 (44.2%) less<br />
than in FY 2012-13 as no elections are scheduled.<br />
$200<br />
FY 2014-15 revenues are projected to be $202,953 (109.8%) more<br />
than in FY 2013-14, primarily due to election cost reimbursements<br />
from the <strong>Santa</strong> <strong>Monica</strong>-Malibu Unified School District, the <strong>Santa</strong><br />
<strong>Monica</strong> Community College District, and the Rent Control Board.<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Charges for Services<br />
FY 2012-13 estimated actual revenues from charges for services<br />
are $33.8 million, $1.5 million (4.3%) less than the revised budget,<br />
primarily due to a change in categorization <strong>of</strong> reimbursements<br />
for Redevelopment Successor Agency administrative costs from<br />
revenue to Interfund Transfer (-$0.7 million); less than<br />
anticipated revenues from Fire Department commercial<br />
building inspections (-$0.4 million) and responses to traffic<br />
accidents with Haz-Mat spills ($-0.2 million).<br />
In Millions<br />
$40<br />
$30<br />
$20<br />
$10<br />
FY 2013-14 revenues <strong>of</strong> $34.4 million are $0.6 million (1.8%) more<br />
$0<br />
than received in FY 2012-13. The increase reflects the impact <strong>of</strong><br />
a comprehensive <strong>City</strong>-wide fee study ($1.3 million) and new<br />
Library non-resident fees ($0.4 million). Partially <strong>of</strong>fsetting is a<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
decrease in contributions from other <strong>City</strong> funds to pay for indirect overhead costs, primarily reflecting closure<br />
<strong>of</strong> the Civic Auditorium as well as reductions in charges to certain other funds.<br />
Revenues in FY 2014-15 are projected to increase by another $0.6 million, primarily reflecting increased<br />
payments from other <strong>City</strong> funds to pay for overhead costs and direct services ($0.3 million) and a net<br />
increase <strong>of</strong> $0.3 million from other charges for services, primarily due to scheduled CPI fee rate revisions.<br />
52
Revenues<br />
Fines and Forfeitures<br />
The major components <strong>of</strong> fines and forfeitures are parking<br />
citation fines and reimbursements from the State for vehicle<br />
code violations. Revenues are anticipated to be $15.1 million<br />
annually in both FY 2013-14 and FY 2014-15, essentially<br />
unchanged from FY 2012-13 levels.<br />
In Millions<br />
$20<br />
$15<br />
$10<br />
$5<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
Investment Income<br />
This account represents earnings from the <strong>City</strong>’s pooled<br />
investment portfolio and bond/loan proceeds.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $2.4 million are<br />
$0.4 million greater than the revised budget due to<br />
unanticipated interest on Wells Fargo loan proceeds reflecting<br />
the timing <strong>of</strong> the use <strong>of</strong> the proceeds for eligible capital<br />
projects.<br />
In Millions<br />
$8<br />
$6<br />
$4<br />
$2<br />
The historically low interest rate environment continues to<br />
$0<br />
impact investment income. FY 2013-14 revenues are projected<br />
10-11 11-12 12-13 13-14 14-15<br />
to be $0.8 million less than in FY 2012-13 reflecting the lower<br />
Actual Actual Est.Act. Budget Budget<br />
rates and a lower investable fund balance due to payments<br />
related to RDA dissolution. However, rates are expected to begin to increase by the second year <strong>of</strong> the<br />
budget cycle, resulting in increased investment earnings <strong>of</strong> $0.2 million in FY 2014-15.<br />
Rent<br />
FY 2012-13 estimated actual lease revenue from <strong>City</strong>-owned<br />
properties is $0.3 million (4.2%) greater than budget. Revenues<br />
are projected to increase by another $0.3 million (3.7%) in<br />
FY 2013-14 and another $0.4 million in FY 2014-15, based on<br />
current rent schedules and additional revenues from dark fiber<br />
leases.<br />
In Millions<br />
$10<br />
$8<br />
$6<br />
$4<br />
$2<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
53
Revenues<br />
Other Revenues<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $29 million are In Millions<br />
$25.5 million greater than the revised budget, reflecting receipt $160<br />
<strong>of</strong> legal settlement funds from Boeing ($21 million) and Gillette $140<br />
($2.4) million, as well as the sale <strong>of</strong> <strong>City</strong>-owned properties $120<br />
$100<br />
($1.9 million). FY 2013-14 revenues are projected to be<br />
$80<br />
$23.7 million less than in FY 2012-13 as no additional payments<br />
$60<br />
are due from Boeing for several years and no property sales are<br />
$40<br />
included in the forecast. Revenues in FY 2014-15 are expected $20<br />
to be essentially unchanged from FY 2013-14. $0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
54
Revenues<br />
Special Revenue Source Fund (04)<br />
This is a fund established in FY 2000-01 in accordance with<br />
Government Accounting Standards Board Statement 33, to<br />
record revenues restricted for use on certain eligible projects.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $15.3 million are<br />
$0.7 million (4.5%) more than the revised budget, primarily due<br />
to the greater than anticipated receipt <strong>of</strong> developer fee<br />
revenues. FY 2013-14 projected revenues <strong>of</strong> $3.6 million are<br />
$11.8 million less than in FY 2012-13 due to a one-time property<br />
sale in the prior year. FY 2014-15 revenues are projected to<br />
increase by $1.1 million, primarily due to increases in<br />
transportation impact fees.<br />
In Millions<br />
$20<br />
$15<br />
$10<br />
$5<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Charnock Fund (05)<br />
This fund was established in FY 2003-04 to record activity related<br />
to two settlements with oil companies concerning the<br />
contamination <strong>of</strong> the <strong>City</strong>-owned Charnock water wells. Per<br />
terms <strong>of</strong> the December 2006 settlement, funds were deposited<br />
in an escrow account to pay the costs to design, construct,<br />
and operate a new water treatment facility. Until FY 2011-12,<br />
those funds were recorded as deferred revenue, and<br />
recognized as revenue when they are expended. In<br />
FY 2012-13, all remaining deferred revenues <strong>of</strong> $28.8 million<br />
were recognized, resulting in a $23.7 million increase from<br />
budget.<br />
In Millions<br />
$50<br />
$40<br />
$30<br />
$20<br />
$10<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
The plant is now fully operational and operating permits have<br />
been obtained from the State. Therefore, beginning in FY 2013-14, this fund, including all revenues, is being<br />
incorporated into the Water (25) Fund.<br />
Clean Beaches and Ocean Parcel Tax Fund (06)<br />
This fund was established in FY 2006-07 to record activity related<br />
to implementation <strong>of</strong> the Watershed Management Plan and the<br />
passage <strong>of</strong> Measure V, Clean Beaches and Ocean Parcel Tax, in<br />
November 2006.<br />
In Millions<br />
$4<br />
$3<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $3 million are equal to<br />
budget. Revenues are projected to increase to $3 million in<br />
FY 2013-14 and to $3.1 million in FY 2014-15 primarily due to<br />
annual CPI increases in the parcel tax assessment.<br />
$2<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
55
Revenues<br />
Beach Recreation Fund (11)<br />
This fund accounts for beach parking, recreation activities, and<br />
concession revenues and expenditures related to beach<br />
maintenance and recreation activities. Beach parking<br />
revenues account for about 70% <strong>of</strong> total revenues and can be<br />
highly dependent on weather conditions and other factors.<br />
In Millions<br />
$14<br />
$12<br />
$10<br />
$8<br />
$6<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $10.2 million are slightly<br />
$4<br />
(0.7%) less than budget. FY 2013-14 projected revenues <strong>of</strong><br />
$2<br />
$12.5 million are $2.3 million (22.2%) greater than the FY 2012-13<br />
$0<br />
estimated actual, primarily reflecting the incorporation <strong>of</strong> the<br />
10-11 11-12 12-13 13-14 14-15<br />
Beach House (24) Fund into this fund. Also impacting revenues<br />
Actual Actual Est.Act. Budget Budget<br />
is the bi-annual return <strong>of</strong> the Cirque du Soleil ($1 million).<br />
FY 2014-15 projected revenues <strong>of</strong> $11.9 million are $0.6 million (4.6%) less than in FY 2013-14 as the Cirque du<br />
Soleil will not be performing (-$1 million), partially <strong>of</strong>fset by increased beach parking revenues (+$0.4 million).<br />
Housing Authority Fund (12)<br />
The Housing Authority Fund accounts for the receipt and<br />
expenditure <strong>of</strong> Federal and State funds related to housing<br />
programs.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $16.5 million reflects an<br />
increase <strong>of</strong> $0.1 million (0.9%) from the revised budget due to<br />
greater than anticipated Section 8 program revenues.<br />
Revenues are projected to increase by $1.1 million in<br />
In Millions<br />
$20<br />
$15<br />
$10<br />
$5<br />
FY 2013-14, primarily from increased funding for Section 8<br />
administrative costs. FY 2014-15 revenues are projected to be<br />
essentially the same as in FY 2013-14.<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Tenant Ownership Rights Charter Amendment (TORCA) Fund (14)<br />
The TORCA Fund accounts for TORCA Conversion Tax revenues<br />
and expenditures related to various housing programs as<br />
authorized by Article XX—Tenant Ownership Rights <strong>of</strong> the <strong>City</strong><br />
Charter.<br />
Revenue estimates <strong>of</strong> $0.1 million in FY 2013-14 and FY 2014-15<br />
reflect the use <strong>of</strong> TORCA tax revenues for eligible projects and<br />
interest earnings on available fund balances.<br />
In Millions<br />
$0.5<br />
$0.4<br />
$0.3<br />
$0.2<br />
$0.1<br />
$0.0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
56
Revenues<br />
Housing Projects Fund (15)<br />
On February 1, 2012, the Redevelopment Agency <strong>of</strong> the <strong>City</strong> <strong>of</strong><br />
<strong>Santa</strong> <strong>Monica</strong> was dissolved and its assets transferred to the<br />
<strong>City</strong> as Successor Agency. The <strong>City</strong> in turn assigned housing<br />
assets and functions to the Housing Authority, which now<br />
maintains prior Redevelopment Low Moderate Income Housing<br />
Fund assets in the Housing Projects Fund. Revenues reflect<br />
interest earnings.<br />
In Thousands<br />
$80<br />
$60<br />
$40<br />
$20<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
Redevelopment Funds (15, 16, 17, 18)<br />
(Low/Moderate Income Housing, Downtown, Earthquake and Ocean Park)<br />
With the dissolution <strong>of</strong> redevelopment per State law, the last<br />
RDA revenues were received in January 2012. Revenues from<br />
the Redevelopment Property Tax Trust Fund to pay for debt<br />
service obligations will be received in a private purpose trust<br />
fund.<br />
In Millions<br />
$80<br />
$60<br />
$40<br />
$20<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
Community Development Block Grant (CDBG) Fund (19)<br />
The Community Development Block Grant (CBDG) Fund<br />
accounts for Federal entitlements under the Housing and<br />
Community Development Act <strong>of</strong> 1974 (as amended). The <strong>City</strong><br />
Council annually allocates CDBG funds to various programs.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $1.2 million are<br />
$1 million (45.2%) less than the revised budget. This decrease<br />
$1<br />
reflects a lower draw down <strong>of</strong> current year and prior year block<br />
grant funds.<br />
$0<br />
In FY 2013-14, the projected increase <strong>of</strong> $0.7 million (59.8%)<br />
10-11 11-12 12-13<br />
reflects an increase in expenditure reimbursements <strong>of</strong> prior year<br />
Actual Actual Est.Act.<br />
and current year CDBG allocations. FY 2014-15 revenues are<br />
projected to decrease by $0.5 million (26.6%), reflecting a decrease in prior year grant funds.<br />
$3<br />
$2<br />
In Millions<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
57
Revenues<br />
Miscellaneous Grants Fund (20)<br />
This fund accounts for the receipt and expenditure <strong>of</strong><br />
miscellaneous federal, state and county awarded grants and<br />
special allocations provided to the <strong>City</strong>.<br />
FY 2012-13 estimated actual <strong>of</strong> $8.1 million is $7.7 million less<br />
than the revised budget. The decrease reflects the net result <strong>of</strong><br />
timing changes in the receipt <strong>of</strong> grants and new grants<br />
received during the year.<br />
In Millions<br />
$18<br />
$14<br />
$10<br />
$6<br />
The FY 2013-14 and FY 2014-15 revenue projections <strong>of</strong><br />
$16.6 million and $13.5 million, respectively, reflect the assumed<br />
timing in the receipt <strong>of</strong> awarded grant funds.<br />
$2<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Citizens’ Option for Public Safety (COPS) Fund (22)<br />
This fund accounts for State-funded revenues and associated<br />
expenditures for the Citizens Option for Public Safety (COPS)<br />
program established per AB3229 <strong>of</strong> 1996.<br />
FY 2012-13 estimated actual revenues are on budget. No<br />
change is currently projected for FY 2013-14 or FY 2014-15.<br />
In Thousands<br />
$200<br />
$150<br />
$100<br />
$50<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
Beach House Fund (24)<br />
These revenues reflect operating revenues from the Annenberg<br />
Community Beach House located at 415 Pacific Coast Highway<br />
(PCH). The facility opened in April 2009. Beginning in<br />
FY 2013-14, Beach House revenues are incorporated into the<br />
Beach Recreation (11) Fund. FY 2012-13 estimated actual<br />
revenues are $222,150 (18.1%) more than budget.<br />
$2<br />
$1<br />
In Millions<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
58
Revenues<br />
Water Fund (25)<br />
This enterprise fund accounts for revenues and expenses <strong>of</strong><br />
providing water service to the citizens <strong>of</strong> the <strong>City</strong>.<br />
$25<br />
In Millions<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $21.3 million are<br />
$0.2 million (0.7%) less than the revised budget due to less than<br />
anticipated interest earnings. A $0.9 million increase is<br />
projected for FY 2013-14 due to the transfer <strong>of</strong> Windward School<br />
Well relocation reimbursements from the Charnock Fund<br />
($0.4 million) and CPI water rate increases ($0.5 million).<br />
FY 2014-15 revenues are projected to increase by $0.2 million,<br />
primarily reflecting CPI rate increases partially <strong>of</strong>fset by the<br />
ending <strong>of</strong> Windward School Well relocation reimbursements in<br />
the prior fiscal year.<br />
$20<br />
$15<br />
$10<br />
$5<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
The current rate schedule approved by Council in July 2008 ends at the end <strong>of</strong> FY 2012-13. The Public Works<br />
Department is conducting a rate study during FY 2012-13, the results <strong>of</strong> which will impact future years’<br />
revenues.<br />
Resource Recovery and Recycling (27)<br />
This enterprise fund accounts for revenues and expenses <strong>of</strong><br />
operating the <strong>City</strong>'s refuse collection, street sweeping and<br />
cleaning, and recycling programs.<br />
$25<br />
$20<br />
In Millions<br />
FY 2012-13 estimated actual revenue <strong>of</strong> $23.4 million is $15<br />
$0.4 million (1.9%) more than budget due to greater than<br />
$10<br />
anticipated construction and demolition revenue and transfer<br />
station charges to other <strong>City</strong> departments. Revenues are $5<br />
anticipated to increase by $0.3 million (1.5%) in FY 2013-14 to<br />
$0<br />
$23.7 million, primarily due to increased garbage/refuse<br />
10-11 11-12 12-13 13-14 14-15<br />
collection fees. In FY 2014-15, revenues are projected to<br />
Actual Actual Est.Act. Budget Budget<br />
increase by $0.6 million (2.6%), again primarily due to increased<br />
garbage/refuse collection fees. Revenues do not include the impact <strong>of</strong> any potential rate increase resulting<br />
from a rate study being conducted during FY 2012-13.<br />
59
Revenues<br />
Pier Fund (30)<br />
This enterprise fund accounts for revenues and expenses<br />
connected with management, operation, and development <strong>of</strong><br />
the <strong>Santa</strong> <strong>Monica</strong> Pier.<br />
$6<br />
In Millions<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $5.5 million are<br />
$0.3 million (4.8%) greater than the revised budget. The<br />
$4<br />
increase is mostly due to increased common area<br />
maintenance (CAM) fees ($0.3 million) and interest earnings<br />
$2<br />
($0.1 million), partially <strong>of</strong>fset by less rental revenues<br />
(-$0.1 million). FY 2013-14 revenues are slightly (0.2%) less than<br />
the FY 2012-13 estimated actual. Revenues in FY 2014-15 are<br />
projected to increase by 0.9%, reflecting small increases in<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
rentals, CAM fees, and interest earnings.<br />
Wastewater Fund (31)<br />
This enterprise fund accounts for revenues and expenses<br />
associated with maintaining the sanitary sewer and storm drain<br />
systems within the <strong>City</strong>.<br />
In Millions<br />
$20<br />
FY 2012-13 estimated actual revenues are 1.5% greater than the<br />
revised budget. In FY 2013-14, revenues are projected to<br />
increase by $0.3 million to $20.2 million, primarily due to<br />
scheduled CPI sewer service charges previously approved by<br />
Council, partially <strong>of</strong>fset by less interest earnings (-$0.2).<br />
Revenues are projected to increase by another $0.5 million<br />
(2.4%) to $20.7 million due to CPI sewer service charge rate<br />
increases and more interest earnings.<br />
$15<br />
$10<br />
$5<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
The current rate schedule approved by Council in July 2008, like the water rate schedule, ends at the end <strong>of</strong><br />
FY 2012-13. The Public Works Department is conducting a rate study during FY 2012-13, the results <strong>of</strong> which<br />
will impact future years’ revenues.<br />
Civic Auditorium Fund (32)<br />
This enterprise fund accounts for revenues and expenses<br />
connected with management <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Civic<br />
Auditorium.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $1.1 million are<br />
$0.2 million (17.1%) below the revised budget due to less than<br />
anticipated facility rentals.<br />
The Auditorium will be closed after June 30, 2013.<br />
In Millions<br />
$4<br />
$3<br />
$2<br />
$1<br />
$0<br />
10-11<br />
11-12<br />
12-13<br />
13-14<br />
14-15<br />
Actual<br />
Actual<br />
Est.Act.<br />
Budget<br />
Budget<br />
60
Revenues<br />
Airport/Special Aviation Funds (33/52)<br />
These funds account for revenues and expenses connected<br />
with management <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Municipal Airport.<br />
$5<br />
In Millions<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $4.5 million are<br />
$4<br />
$0.2 million (5.8%) more than the revised budget, primarily<br />
resulting from increases in hangar rentals and land leases.<br />
Revenues are projected to increase by $1.2 million in<br />
$3<br />
$2<br />
FY 2013-14 , primarily due to the impact revised landing fee<br />
rates. Revenues are projected to increase by another<br />
$0.3 million (4.6%) in FY 2014-15 due to increases in landing fees<br />
and revenues from hangar, <strong>of</strong>fice/shop, and land leases.<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Stormwater Management Fund (34)<br />
This fund accounts for revenues and expenses associated with<br />
storm water management. The primary source <strong>of</strong> revenue is<br />
the stormwater management parcel fee. Additional revenues<br />
include the sale <strong>of</strong> recycled water, operating and capital cost<br />
reimbursements from the <strong>City</strong> <strong>of</strong> Los Angeles related to the<br />
SMURRF facility, and developer payments.<br />
$3<br />
$2<br />
In Millions<br />
FY 2012-13 estimated actual revenues are $1.2 million more<br />
than budget reflecting unanticipated developer in-lieu fees.<br />
The $0.9 million decrease expected in FY 2013-14 reflects lower<br />
in-lieu revenue. FY 2014-15 revenues are projected to be<br />
essentially the same as in FY 2013-14.<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Additionally, Stormwater Fund operations costs will be funded<br />
from subsidies from the Ocean Beaches and Ocean Parcel Tax Fund during FY 2013-14 and FY 2014-15.<br />
Cemetery Fund (37)<br />
This fund accounts for revenues and expenses associated with<br />
the operation <strong>of</strong> the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> Woodlawn<br />
Cemetery, Mausoleum, and Mortuary.<br />
$2<br />
In Millions<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $1.4 million are<br />
$0.2 million more than budget, reflecting increased revenues<br />
from mortuary services and other miscellaneous sales and<br />
services, partially <strong>of</strong>fset by less than anticipated lot and<br />
mausoleum sales. Revenues are projected to increase by 2.7%<br />
in FY 2013-14 and another 2.7% in FY 2014-15, primarily due to<br />
fee and rate increases.<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
61
Revenues<br />
Big Blue Bus Fund (41)<br />
This fund accounts for revenues and expenses related to<br />
operation <strong>of</strong> the <strong>City</strong>'s municipal bus lines.<br />
$120<br />
In Millions<br />
FY 2012-13 estimated actual revenue <strong>of</strong> $70.6 million are<br />
$6.5 million (8.4%) less than the revised budget, primarily due to<br />
less than anticipated capital expense reimbursements for bus<br />
purchases and capital projects.<br />
In FY 2013-14, anticipated operating and capital funding<br />
allocations are projected to be $25.2 million (35.7%) more than<br />
in FY 2012-13, reflecting increased capital expense<br />
reimbursements for bus purchases and capital projects.<br />
FY 2014-15 anticipated operating and capital funding<br />
allocations are projected to be $26.3 million (27.4%) less than in FY 2013-14 primarily due to most planned bus<br />
purchases being completed in the prior fiscal year.<br />
$80<br />
$40<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Gas Tax Fund (43)<br />
This fund accounts for State gasoline tax allocations provided to<br />
the <strong>City</strong> for street-related purposes. Beginning in FY 2010-11,<br />
State budget actions ended Proposition 42 allocations to cities,<br />
but the loss was backfilled by increasing cities’ share <strong>of</strong> gas tax<br />
revenues. The tax is a per gallon flat tax and apportioned to<br />
cities on a per capita basis.<br />
$3<br />
$2<br />
In Millions<br />
State gas tax apportionments in FY 2013-14 and FY 2014-15 are<br />
projected to be essentially equal to the FY 2012-13 funding level<br />
<strong>of</strong> $2.4 million based on State-provided estimates. Rising fuel<br />
prices could lower statewide gasoline consumption, which<br />
could affect the tax receipts.<br />
$1<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
South Coast Air Quality Management District (SCAQMD) Fund (44)<br />
This fund accounts for the receipt <strong>of</strong> Air Quality Management<br />
District funds and eligible expenditures.<br />
The <strong>City</strong>’s annual allocation for these revenues is expected to<br />
remain constant at about $110,000 per year over the two year<br />
budget horizon.<br />
In Thousands<br />
$300<br />
$250<br />
$200<br />
$150<br />
$100<br />
$50<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
62
Revenues<br />
Parks and Recreation Facilities Fund (53)<br />
This fund accounts for funds collected under the <strong>City</strong>’s Unit<br />
Dwelling Tax, which is $200 for each dwelling unit constructed in<br />
the <strong>City</strong> ($1,000 for single family residence). The funds are used<br />
for the acquisition, improvement, and expansion <strong>of</strong> public<br />
parks, playgrounds, and recreational facilities.<br />
Tax revenues are projected to be $25,000 annually over the two<br />
year budget horizon.<br />
In Thousands<br />
$50<br />
$40<br />
$30<br />
$20<br />
$10<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Vehicle Management Fund (54)<br />
This fund receives allocations from <strong>City</strong> departments to finance<br />
the <strong>City</strong>’s annual scheduled costs for vehicle maintenance,<br />
fuel, the scheduled replacement <strong>of</strong> vehicles, and the operating<br />
costs and future replacement <strong>of</strong> the <strong>City</strong>’s compressed natural<br />
gas (CNG) facility.<br />
$15<br />
$10<br />
In Millions<br />
FY 2012-13 estimated actual revenues are projected to be<br />
$0.2 million (2.1%) more than budget, primarily due to sales<br />
proceeds from surplus vehicles. Revenues in FY 2013-14 and<br />
FY 2014-15 are anticipated to be essentially the same as in<br />
FY 2012-13.<br />
$5<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Information Technology Services and Replacement Fund (55)<br />
This fund receives allocations from <strong>City</strong> departments to finance<br />
the <strong>City</strong>’s annual scheduled costs for replacement <strong>of</strong><br />
computer equipment and telephone-related services.<br />
Revenues are projected to be approximately $2.1 million per<br />
year over the two year budget horizon.<br />
In Millions<br />
$3<br />
$2<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
63
Revenues<br />
Self-Insurance General Liability/Auto Fund (56)<br />
In FY 2011-12, this fund was being combined with the Auto (58)<br />
Fund to account for contributions from other funds and expenses<br />
related to the administration and payment <strong>of</strong> general liability<br />
and automobile liability claims.<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $1.0 million more than<br />
budget reflecting unanticipated claims recovery.<br />
The FY 2013-14 budget <strong>of</strong> $3.2 million reflects a $1.1 million<br />
decrease reflecting the one-time revenues received in the prior<br />
year. FY 2014-15 revenues are expected to be essentially the<br />
same as in FY 2013-14.<br />
In Millions<br />
$6<br />
$4<br />
$2<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Bus Self-Insurance Fund (57)<br />
This fund accounts for contributions from the Big Blue Bus Fund<br />
and expenses related to the administration and payment <strong>of</strong><br />
bus-related liability claims.<br />
In Millions<br />
$3<br />
FY 2012-13 estimated actual revenues are equal to budget.<br />
FY 2013-14 revenues are expected to decrease by $0.2 million in<br />
FY 2013-14 and then then remain essentially flat in FY 2014-15<br />
based on contribution levels needed from the Big Blue Bus Fund<br />
to meet operating needs and reserves.<br />
$2<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Risk Management Administration Fund (58)<br />
Prior to FY 2011-12, this fund accounted for contributions from<br />
other funds and expenses related to the administration and<br />
payment <strong>of</strong> automobile-related liability claims. This fund now<br />
represents contributions from other funds for property and other<br />
special insurance.<br />
$3<br />
$2<br />
In Millions<br />
FY 2012-13 estimated actual revenues are 2.2% less than budget<br />
due to decreased interest earnings. Revenues are projected to<br />
increase by $0.5 million in FY 2013-14 and another $0.3 million in<br />
FY 2014-15 due to an increase in required contributions for<br />
property insurance.<br />
$1<br />
$0<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
64
Revenues<br />
Workers’ Compensation Self-Insurance Fund (59)<br />
This fund accounts for contributions from <strong>City</strong> Departments and<br />
expenses related to the administration and payment <strong>of</strong> workers'<br />
compensation claims.<br />
$10<br />
In Millions<br />
FY 2012-13 estimated actual revenues <strong>of</strong> $8.8 million are<br />
$0.2 million less budget primarily due to less interest earnings.<br />
FY 2013-14 revenues <strong>of</strong> $9.3 million are $0.5 million (5.7%) greater<br />
than the FY 2012-13 estimated actual, primarily due to an<br />
increase in contributions required from all <strong>City</strong> funds to meet<br />
operating and reserve requirements. FY 2014-15 revenues are<br />
projected to increase by another $0.7 million, again due to<br />
increased contributions from departments.<br />
$8<br />
$6<br />
$4<br />
$2<br />
10-11<br />
Actual<br />
11-12<br />
Actual<br />
12-13<br />
Est.Act.<br />
13-14<br />
Budget<br />
14-15<br />
Budget<br />
Parking Authority Fund (77)<br />
The Parking Authority is a financing authority for the <strong>City</strong>'s<br />
parking structures. The fund provides capital funding for new<br />
and improved parking facilities primarily in downtown <strong>Santa</strong><br />
<strong>Monica</strong>.<br />
FY 2012-13 estimated actual revenues are $246,349 less budget<br />
reflecting the discontinuation <strong>of</strong> lease payments from the<br />
Redevelopment Agency and less interest earnings. FY 2013-14<br />
and FY 2014-15 revenues reflect anticipated interest earnings.<br />
In Thousands<br />
$300<br />
$250<br />
$200<br />
$150<br />
$100<br />
$50<br />
$0<br />
10- 11<br />
Actual<br />
11- 12<br />
Actual<br />
12- 13<br />
Est.Act.<br />
13- 14<br />
Budget<br />
14 - 15<br />
Budget<br />
Reimbursements and Transfers<br />
These are technical changes to eliminate double counting <strong>of</strong><br />
certain revenues appearing in two funds and revenues paid by<br />
one fund to another due to accounting procedures.<br />
$60<br />
In Millions<br />
FY 2012-13 estimated actual reimbursements and transfers <strong>of</strong><br />
$49.5 million are projected to be 0.2% less than budget.<br />
Reimbursements and transfers are projected to decrease<br />
slightly in FY 2013-14 and then increase by $1.4 million in<br />
FY 2014-15 primarily due to more required self-insurance<br />
contributions.<br />
$40<br />
$20<br />
$0<br />
10 - 11<br />
Actual<br />
11- 12<br />
Actual<br />
12 - 13<br />
Est.Act.<br />
13 - 14<br />
Budget<br />
14- 15<br />
Budget<br />
Disaster Relief Fund (13)<br />
Reimbursements from the Federal Emergency Management Agency (FEMA) and the California State Office<br />
<strong>of</strong> Emergency Services for projects related to the Northridge earthquake. No reimbursements are<br />
anticipated in FY 2013-14, or FY 2014-15.<br />
65
Expenditures<br />
FY 2013-15 Proposed Biennial Budget
FY 2013-14 Expenditure Summary by Fund<br />
Fund Salaries and Wages Supplies and Expenses Operating Total Capital Improvements Budget Total<br />
(01) General $ 204,926,293 $ 79,050,578 $ 283,976,871 $ 22,158,817 $ 306,135,688<br />
(04) Special Revenue Source - 511,681 511,681 2,949,963 3,461,644<br />
(06) Clean Beaches/Ocean Parcel Tax 20,400 1,676,647 1,697,047 3,518,000 5,215,047<br />
(11) Beach 3,650,491 7,826,888 11,477,379 1,706,052 13,183,431<br />
(12) Housing Authority 1,439,617 16,271,754 17,711,371 12,371 17,723,742<br />
(14) TORCA - 102,910 102,910 911,670 1,014,580<br />
(15) Housing Projects Fund - 450,000 450,000 - 450,000<br />
(19) CDBG - 883,700 883,700 1,252,745 2,136,445<br />
(20) Misc. Grants - 2,822,216 2,822,216 7,673,547 10,495,763<br />
(22) Citizens Op for Public Safety - 100,000 100,000 - 100,000<br />
(25) Water 5,607,210 16,335,347 21,942,557 10,234,673 32,177,230<br />
(27) Resource Recovery & Recycling 8,976,991 13,612,575 22,589,566 3,026,811 25,616,377<br />
(30) Pier 1,911,929 3,574,714 5,486,643 4,160,480 9,647,123<br />
(31) Wastewater 2,297,459 10,019,458 12,316,917 6,842,326 19,159,243<br />
(33) Airport 1,403,108 2,833,035 4,236,143 861,031 5,097,174<br />
(34) Stormwater - 1,656,332 1,656,332 - 1,656,332<br />
(37) Cemetery 665,429 765,796 1,431,225 38,926 1,470,151<br />
(41) Big Blue Bus 44,349,262 19,441,384 63,790,646 20,888,339 84,678,985<br />
(43) Gas Tax - 2,401,240 2,401,240 350,000 2,751,240<br />
(54) Vehicle Management 3,118,338 2,931,535 6,049,873 2,512,503 8,562,376<br />
(55) Info Tech Replacement and Services - - - 1,981,874 1,981,874<br />
(56) Self-Insurance, Comprehensive - 3,738,908 3,738,908 250,000 3,988,908<br />
(57) Self-Insurance, Bus - 2,500,000 2,500,000 - 2,500,000<br />
(58) Self-Insurance, Risk Management Admin 1,478,521 983,875 2,462,396 - 2,462,396<br />
(59) Self-Insurance, Workers' Comp - 8,552,839 8,552,839 28,357 8,581,196<br />
SUBTOTAL $ 279,845,048 $ 199,043,412 $ 478,888,460 $ 91,358,485 $ 570,246,945<br />
Reimbursements and Transfers: - - (42,603,396) (6,725,785) (49,329,181)<br />
GRAND TOTAL $ 279,845,048 $ 199,043,412 $ 436,285,064 $ 84,632,700 $ 520,917,764<br />
67
FY 2014-15 Expenditure Summary by Fund<br />
Fund Salaries and Wages Supplies and Expenses Operating Total Capital Improvements Budget Total<br />
(01) General $ 211,967,310 $ 81,153,728 $ 293,121,038 $ 18,195,000 $ 311,316,038<br />
(04) Special Revenue Source - 437,045 437,045 - 437,045<br />
(06) Clean Beaches/Ocean Parcel Tax 20,400 1,764,243 1,784,643 1,324,000 3,108,643<br />
(11) Beach 3,753,178 8,141,574 11,894,752 609,788 12,504,540<br />
(12) Housing Authority 1,485,178 16,110,101 17,595,279 12,891 17,608,170<br />
(14) TORCA - 102,910 102,910 - 102,910<br />
(15) Housing Projects Fund - 450,000 450,000 - 450,000<br />
(19) CDBG - 673,700 673,700 - 673,700<br />
(20) Misc. Grants - 2,132,243 2,132,243 10,675,846 12,808,089<br />
(22) Citizens Op for Public Safety - 100,000 100,000 - 100,000<br />
(25) Water 5,733,672 17,020,537 22,754,209 6,662,366 29,416,575<br />
(27) Resource Recovery & Recycling 9,297,739 13,523,385 22,821,124 2,327,077 25,148,201<br />
(30) Pier 1,957,434 3,684,128 5,641,562 1,428,169 7,069,731<br />
(31) Wastewater 2,355,368 10,381,685 12,737,053 6,138,571 18,875,624<br />
(33) Airport 1,446,606 2,917,261 4,363,867 733,237 5,097,104<br />
(34) Stormwater - 1,650,331 1,650,331 - 1,650,331<br />
(37) Cemetery 701,625 790,931 1,492,556 39,054 1,531,610<br />
(41) Big Blue Bus 45,979,893 19,989,613 65,969,506 27,954,035 93,923,541<br />
(43) Gas Tax - 2,401,240 2,401,240 - 2,401,240<br />
Parks and Recreation (53) - - - 130,000 130,000<br />
(54) Vehicle Management 3,220,753 3,010,276 6,231,029 8,095,423 14,326,452<br />
(55) Info Tech Replacement and Services - - - 1,994,865 1,994,865<br />
(56) Self-Insurance, Comprehensive - 3,810,903 3,810,903 - 3,810,903<br />
(57) Self-Insurance, Bus - 2,500,000 2,500,000 - 2,500,000<br />
(58) Self-Insurance, Risk Management Admin 1,544,991 1,172,773 2,717,764 - 2,717,764<br />
(59) Self-Insurance, Workers' Comp - 8,739,142 8,739,142 29,531 8,768,673<br />
SUBTOTAL $ 289,464,147 $ 202,657,749 $ 492,121,896 $ 86,349,853 $ 578,471,749<br />
Reimbursements and Transfers: - - (44,230,207) (6,523,384) (50,753,591)<br />
GRAND TOTAL $ 289,464,147 $ 202,657,749 $ 447,891,689 $ 79,826,469 $ 527,718,158<br />
68
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(01) General Fund<br />
Operating Budget<br />
<strong>City</strong> Council $ 634,654 $ 563,537 $ 996,310 $ 880,057 $ (116,253) -11.7% $ 906,492<br />
<strong>City</strong> Manager 7,459,782 8,189,375 9,535,999 9,705,701 169,702 1.8% 9,859,282<br />
Records & Election Services 2,286,234 2,148,328 2,755,331 2,117,183 (638,148) -23.2% 2,664,644<br />
<strong>City</strong> Attorney 8,476,555 8,931,186 8,975,905 9,597,429 621,524 6.9% 9,923,738<br />
Finance 18,497,961 20,008,370 22,607,972 24,691,045 2,083,073 9.2% 24,989,673<br />
Human Resources 3,114,638 3,442,006 4,029,000 4,039,520 10,520 0.3% 4,151,953<br />
Information Systems 5,659,725 5,667,716 7,597,070 7,639,435 42,365 0.6% 7,993,942<br />
Planning & Comm. Development 14,336,983 14,982,415 16,308,975 16,361,262 52,287 0.3% 16,679,393<br />
Police 66,941,541 71,452,560 73,644,046 75,663,023 2,018,977 2.7% 77,298,910<br />
Fire 28,349,854 29,342,699 31,488,227 32,324,400 836,173 2.7% 33,090,369<br />
Community & Cultural Services 34,071,661 33,042,105 35,844,827 24,227,721 (11,617,106) -32.4% 24,334,841<br />
Library 10,116,248 10,406,904 11,454,656 12,046,500 591,844 5.2% 12,328,180<br />
Housing & Economic Development 7,330,028 5,975,497 7,001,264 4,925,120 (2,076,144) -29.7% 4,993,400<br />
Public Works 24,288,537 25,748,032 26,767,763 38,438,064 11,670,301 43.6% 39,643,678<br />
Operating Budget $ 231,564,401 $ 239,900,730 $ 259,007,345 $ 262,656,460 $ 3,649,115 1.4% $ 268,858,495<br />
Non-Departmental<br />
All Other Transactions 27,421,968 33,636,034 26,485,830 30,574,432 4,088,602 15.4% 33,349,428<br />
Non-Departmental $ 27,421,968 $ 33,636,034 $ 26,485,830 $ 30,574,432 $ 4,088,602 15.4% $ 33,349,428<br />
Operating Budget Subtotal 258,986,369 273,536,764 285,493,175 293,230,892 7,737,717 2.7% 302,207,923<br />
Interfund Transfers (92,205,714) 6,186,594 (11,459,813) (9,254,021) 2,205,792 -19.2% (9,086,885)<br />
Operating Budget Total 166,780,655 279,723,358 274,033,362 283,976,871 9,943,509 3.6% 293,121,038<br />
Capital Budget 17,375,953 75,097,283 226,225,129 22,158,817 (204,066,312) -90.2% 18,195,000<br />
Sub-Total $ 184,156,608 $ 354,820,641 $ 500,258,491 $ 306,135,688 ($ 194,122,803) -38.8% $ 311,316,038<br />
Less Appropriated Capital b - - 191,016,192 - (191,016,192) -100% -<br />
General Fund Total $ 184,156,608 $ 354,820,641 $ 309,242,299 $ 306,135,688 ($ 3,106,611) -1.0% $ 311,316,038<br />
a. The FY 2012-13 Revised Budget differs from amounts presented in the Adopted FY 2011-13 <strong>City</strong> Budget due to Council-approved budget changes.<br />
b. Appropriated Capital represents capital projects fully budgeted in prior fiscal years that are still underway; these are financed by through the associated fund reserves.<br />
69
FUND/DEPARTMENT BUDGET UNIT<br />
(04) Special Revenue Source Fund<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
Interfund Transfers $ 630,493 $ 583,985 $ 421,341 $ 449,939 $ 28,598 6.8% $ 415,589<br />
Operating Budget 10,554 20,547 64,531 61,742 (2,789) -4.3% 21,456<br />
Capital Budget 2,616,475 16,407,234 35,932,379 2,949,963 (32,982,416) -91.8% -<br />
Sub-Total $ 3,257,522 $ 17,011,766 $ 36,418,251 $ 3,461,644 $ (32,956,607) -90.5% $ 437,045<br />
Less Appropriated Capital - - 24,031,478 - (24,031,478) -100% -<br />
Special Revenue Source Fund Total $ 3,257,522 $ 17,011,766 $ 12,386,773 $ 3,461,644 ($ 8,925,129) -72.1% $ 437,045<br />
(05) Charnock Fund c<br />
Interfund Transfers $ 250,600 $ 158,439 $ 166,859 $ - $ (166,859) -100.0% $<br />
-<br />
Operating Budget 7,579,034 2,348,728 4,679,338 - (4,679,338) -100.0% -<br />
Capital Budget (9,935,563) 667,427 4,400,022 - (4,400,022) -100.0% -<br />
Sub-Total $ (2,105,929) $ 3,174,594 $ 9,246,219<br />
- $ (9,246,219) -100.0% $<br />
-<br />
Less Appropriated Capital - - 3,500,147 - (3,500,147) -100% -<br />
Charnock Fund Total ($ 2,105,929) $ 3,174,594 $ 5,746,072 $ - ($ 5,746,072) -100.0% $<br />
-<br />
c. Effective FY 2013-14, the Charnock Fund and Water Fund are consolidated into one fund.<br />
(06) Clean Beaches & Ocean Prcl Tx Fund<br />
Interfund Transfers $ 0 $ 0 $ 2,327,418 $ 1,083,349 $ (1,244,069) -53.5% $ 1,147,725<br />
Operating Budget 22,571 54,915 466,078 613,698 147,620 31.7% 636,918<br />
Capital Budget 203,476 330,695 6,581,031 3,518,000 (3,063,031) -46.5% 1,324,000<br />
Sub-Total $ 226,047 $ 385,610 $ 9,374,527 $ 5,215,047 $ (4,159,480) -44.4% $ 3,108,643<br />
Less Appropriated Capital - - 2,106,031 - (2,106,031) -100% -<br />
Clean Beaches & Ocean Prcl Tx Fund Total $ 226,047 $ 385,610 $ 7,268,496 $ 5,215,047 ($ 2,053,449) -28.3% $ 3,108,643<br />
70
FUND/DEPARTMENT BUDGET UNIT<br />
(11) Beach Recreation Fund d<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
All Others $ 49,676 $ 48,611 $ (2,870) $ - $ 2,870 -100.0% $<br />
-<br />
Interfund Transfers 2,332,274 2,164,542 594,335 - (594,335) -100.0% -<br />
Operating Budget 6,734,553 7,200,888 7,604,660 11,477,379 3,872,719 50.9% 11,894,752<br />
Capital Budget 794,180 568,399 1,687,438 1,706,052 18,614 1.1% 609,788<br />
Sub-Total $ 9,910,683 $ 9,982,440 $ 9,883,563 $ 13,183,431 $ 3,299,868 33.4% $ 12,504,540<br />
Less Appropriated Capital - - 779,748 - (779,748) -100% -<br />
Beach Recreation Fund Total $ 9,910,683 $ 9,982,440 $ 9,103,815 $ 13,183,431 $ 4,079,616 44.8% $ 12,504,540<br />
d. Effective FY 2013-14, the Beach and Beach House Funds are consolidated into one fund; as a result, the Beach Fund will no longer subsidize Beach House operations.<br />
(12) Housing Authority Fund<br />
All Others $ 16,286,713 $ 112 $ (3,345) $ - $ 3,345 -100.0% $<br />
-<br />
Interfund Transfers 199,124 (141,000) (141,000) (121,090) 19,910 -14.1% (291,009)<br />
Operating Budget 3,356 17,741,895 17,311,128 17,832,461 521,333 3.0% 17,886,288<br />
Capital Budget 8,220 12,270 12,270 12,371 101 0.8% 12,891<br />
Sub-Total $ 16,497,413 $ 17,613,277 $ 17,179,053 $ 17,723,742 $ 544,689 3.2% $ 17,608,170<br />
Less Appropriated Capital - - - - - N/A -<br />
Housing Authority Fund Total $ 16,497,413 $ 17,613,277 $ 17,179,053 $ 17,723,742 $ 544,689 3.2% $ 17,608,170<br />
(14) TORCA Fund<br />
All Others $ 126,157 $ 24,860 $ 23,783 $ 4,000 $ (19,783) -83.2% $<br />
4,000<br />
Interfund Transfers 36,165 47,936 53,516 98,910 45,394 84.8% 98,910<br />
Operating Budget - - - - - N/A -<br />
Capital Budget 2,018,285 254,721 3,982,094 911,670 (3,070,424) -77.1% -<br />
Sub-Total $ 2,180,607 $ 327,517 $ 4,059,393 $ 1,014,580 $ (3,044,813) -75.0% $ 102,910<br />
Less Appropriated Capital - - - - - N/A -<br />
TORCA Fund Total $ 2,180,607 $ 327,517 $ 4,059,393 $ 1,014,580 ($ 3,044,813) -75.0% $ 102,910<br />
71
FUND/DEPARTMENT BUDGET UNIT<br />
(15) Low/Mod Income Housing Asset Fd e<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
All Others $ 1,214,413 $ 855,044 $ - $ - $ -<br />
$<br />
-<br />
Interfund Transfers 17,540,344 (13,859,871) - - - -<br />
Operating Budget - - - - - -<br />
Capital Budget 13,039,724 32,342,931 - - - -<br />
Sub-Total $ 31,794,481 $ 19,338,104 $ - $ - $ - N/A $<br />
-<br />
Less Appropriated Capital - - - - - -<br />
Low/Mod Income Housing Asset Fd Total $ 31,794,481 $ 19,338,104 $ - $ - $ - N/A $<br />
-<br />
(15) Housing Projects Fund e<br />
All Others $ - $ 678,543 $ - $ 450,000 $ 450,000<br />
$ 450,000<br />
Interfund Transfers - 6,060,526 - - - -<br />
Operating Budget - - - - -<br />
Capital Budget - 5,931,457 - - - -<br />
Sub-Total $ - $ 12,670,526 $ - $ 450,000 $ 450,000 N/A $ 450,000<br />
Less Appropriated Capital - - - - - -<br />
Housing Projects Fund Total $ - $ 12,670,526 $ - $ 450,000 $ 450,000 N/A $ 450,000<br />
(16) S/A Downtown Project Area e<br />
All Others $ 1,666,102 $ 1,360,355 $ - $ - $ -<br />
$<br />
-<br />
Interfund Transfers 605,789 1,923,000 - - - -<br />
Operating Budget - - - - - -<br />
Capital Budget 154,813 801,303 - - - -<br />
Sub-Total $ 2,426,704 $ 4,084,658 $ - $ - $ - N/A $<br />
-<br />
Less Appropriated Capital - - - - - -<br />
S/A Downtown Project Area Total $ 2,426,704 $ 4,084,658 $ - $ - $ - N/A $<br />
-<br />
72
FUND/DEPARTMENT BUDGET UNIT<br />
(17) S/A Earthquake Project Area e<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
All Others $ 28,285,001 $ 18,515,037 $ - $ - $ -<br />
$<br />
-<br />
Interfund Transfers 62,636,524 6,497,232 - - - -<br />
Operating Budget - - - - - -<br />
Capital Budget 16,566,140 73,722,174 - - - -<br />
Sub-Total $ 107,487,665 $ 98,734,443 $ - $ - $ - N/A $<br />
-<br />
Less Appropriated Capital - - - - - -<br />
S/A Earthquake Project Area Total $ 107,487,665 $ 98,734,443 $ - $ - $ - N/A $<br />
-<br />
(18) Ocean Park Project Area e<br />
All Others $ 2,317,860<br />
795,817 $ - $ - $ -<br />
$<br />
-<br />
Interfund Transfers 2,336,147 2,556,012 - - - -<br />
Operating Budget - - - - - -<br />
Capital Budget 134,368 4,188,523 - - - -<br />
Sub-Total $ 4,788,375 $ 7,540,352 $ - $ - $ - N/A $<br />
-<br />
Less Appropriated Capital - - - - - -<br />
S/A Ocean Park Project Area Total $ 4,788,375 $ 7,540,352 $ - $ - $ - N/A $<br />
-<br />
e. Redevelopment Agency (RDA) funds 16,17, and 18 converted to private purpose trust funds, and Low/Moderate Income Housing Funds transferred to the Housing Projects Fund (15)<br />
following RDA dissolution in February 2012.<br />
(19) CDBG Fund<br />
All Others $ 79,186 $ 27,484 $ 467,167 $ 510,000 $ 42,833 9.2% $ 300,000<br />
Interfund Transfers 620,075 233,356 182,621 180,500 (2,121) -1.2% 180,500<br />
Operating Budget - 237,982 349,773 193,200 (156,573) -44.8% 193,200<br />
Capital Budget 2,221,932 261,582 1,038,015 1,252,745 214,730 20.7% -<br />
Sub-Total $ 2,921,193 $ 760,404 $ 2,037,576 $ 2,136,445 $ 98,869 4.9% $ 673,700<br />
Less Appropriated Capital - - 157,015 - (157,015) -100.0% -<br />
CDBG Fund Total $ 2,921,193 $ 760,404 $ 1,880,561 $ 2,136,445 $ 255,884 13.6% $ 673,700<br />
73
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(20) Miscellaneous Grants Fund<br />
All Others $ - $ - $ 37,994 $ - $ (37,994) -100.0% $<br />
-<br />
Interfund Transfers 5,931,520 1,421,905 1,386,140 904,000 (482,140) -34.8% 917,000<br />
Operating budget 1,125,024 2,162,234 2,782,288 1,918,216 (864,072) -31.1% 1,215,243<br />
Capital Budget 3,989,470 5,472,062 30,971,949 7,673,547 (23,298,402) -75.2% 10,675,846<br />
Sub-Total $ 11,046,014 $ 9,056,201 $ 35,178,371 $ 10,495,763 $ (24,682,608) -70.2% $ 12,808,089<br />
Less Appropriated Capital - - 10,145,229 - (10,145,229) -100.0% -<br />
Miscellaneous Grants Fund Total $ 11,046,014 $ 9,056,201 $ 25,033,142 $ 10,495,763 ($ 14,537,379) -58.1% $ 12,808,089<br />
(22) COPS Fund<br />
Operating Budget $ - $ 22,651 $ 315,075 $ 100,000 $ (215,075) -68.3% $ 100,000<br />
Capital Budget 70,107 354,319 - - - N/A -<br />
Sub-Total $ 70,107 $ 376,970 $ 315,075 $ 100,000 $ (215,075) -68.3% $ 100,000<br />
Less Appropriated Capital - - - - - N/A -<br />
COPS Fund Total $ 70,107 $ 376,970 $ 315,075 $ 100,000 ($ 215,075) -68.3% $ 100,000<br />
(24) Beach House Fund d<br />
All Others $ 53,208 $ 60,697 $ (3,259) $ - $ 3,259 -100.0% $<br />
-<br />
Interfund Transfers (2,332,274) (2,364,542) (594,335) - 594,335 -100.0% -<br />
Operating Budget 3,100,516 3,193,444 3,749,562 - (3,749,562) -100.0% -<br />
Capital Budget 17,581 15,575 286,135 - (286,135) -100.0% -<br />
Sub-Total $ 839,031 $ 905,174 $ 3,438,103 $ - $ (3,438,103) -100.0% $<br />
-<br />
Less Appropriated Capital - - - - - N/A -<br />
Beach House Fund Total $ 839,031 $ 905,174 $ 3,438,103 $ - ($ 3,438,103) -100.0% $<br />
-<br />
d. Effective FY 2013-14, the Beach and Beach House Funds are consolidated into one fund; as a result, the Beach Fund will no longer subsidize Beach House operations.<br />
74
FUND/DEPARTMENT BUDGET UNIT<br />
(25) Water Fund c<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
All Others $ 215,612 $ 205,189 $ (13,977) $ 44,350 $ 58,327 -417.3% $ 44,459<br />
Interfund Transfers 1,222,596 1,271,600 1,271,910 1,421,944 150,034 11.8% 1,460,624<br />
Operating Budget 13,889,399 16,571,542 17,908,093 20,476,263 2,568,170 14.3% 21,249,126<br />
Capital Budget 1,798,685 5,557,301 11,258,635 10,234,673 (1,023,962) -9.1% 6,662,366<br />
Sub-Total $ 17,126,292 $ 23,605,632 $ 30,424,661 $ 32,177,230 $ 1,752,569 5.8% $ 29,416,575<br />
Less Appropriated Capital - - 3,045,340 - (3,045,340) -100.0% -<br />
Water Fund Total $ 17,126,292 $ 23,605,632 $ 27,379,321 $ 32,177,230 $ 4,797,909 17.5% $ 29,416,575<br />
c. Effective FY 2013-14, the Charnock Fund and Water Fund are consolidated into one fund.<br />
(27) Resource Recovery & Recyc Fund<br />
All Others $ 302,547 $ 316,154 $ (18,155) $ - $ 18,155 -100.0% $<br />
-<br />
Interfund Transfers 786,522 807,636 817,857 855,603 37,746 4.6% 869,545<br />
Operating Budget 18,787,513 20,497,058 21,690,342 21,733,963 43,621 0.2% 21,951,579<br />
Capital Budget 2,446,406 3,008,105 3,769,757 3,026,811 (742,946) -19.7% 2,327,077<br />
Sub-Total $ 22,322,988 $ 24,628,953 $ 26,259,801 $ 25,616,377 $ (643,424) -2.5% $ 25,148,201<br />
Less Appropriated Capital - - 658,273 - (658,273) -100.0% -<br />
Resource Recovery & Recyc Fund Total $ 22,322,988 $ 24,628,953 $ 25,601,528 $ 25,616,377 $ 14,849 0.1% $ 25,148,201<br />
(30) Pier Fund<br />
All Others $ 61,317 $ 64,790 $ (4,217) $ - $ 4,217 -100.0% $<br />
-<br />
Interfund Transfers 7,700 7,680 - 186,529 186,529 N/A 192,038<br />
Operating Budget 4,760,894 4,985,168 5,620,543 5,300,114 (320,429) -5.7% 5,449,524<br />
Capital Budget 540,476 257,236 4,752,258 4,160,480 (591,778) -12.5% 1,428,169<br />
Sub-Total $ 5,370,387 $ 5,314,874 $ 10,368,584 $ 9,647,123 $ (721,461) -7.0% $ 7,069,731<br />
Less Appropriated Capital - - 305,635 - (305,635) -100.0% -<br />
Pier Fund Total $ 5,370,387 $ 5,314,874 $ 10,062,949 $ 9,647,123 ($ 415,826) -4.1% $ 7,069,731<br />
75
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(31) Wastewater Fund<br />
All Others $ 76,985 $ 80,270 $ (5,510) $ 34,846 $ 40,356 -732.4% $ 34,932<br />
Interfund Transfers (329,907) (165,938) (491,520) (540,560) (49,040) 10.0% (551,352)<br />
Operating Budget 9,607,293 10,987,022 12,335,748 12,822,631 486,883 3.9% 13,253,473<br />
Capital Budget 3,243,534 3,806,985 10,659,169 6,842,326 (3,816,843) -35.8% 6,138,571<br />
Sub-Total $ 12,597,905 $ 14,708,339 $ 22,497,887 $ 19,159,243 $ (3,338,644) -14.8% $ 18,875,624<br />
Less Appropriated Capital - - 1,247,184 - (1,247,184) -100.0% -<br />
Wastewater Fund Total $ 12,597,905 $ 14,708,339 $ 21,250,703 $ 19,159,243 ($ 2,091,460) -9.8% $ 18,875,624<br />
(32) Civic Auditorium Fund f<br />
All Others $ 111,977 $ 91,261 $ (3,558) $ - $ 3,558 -100.0% $<br />
-<br />
Interfund Transfers (712,770) (2,084,912) - - - -<br />
Operating Budget 3,290,272 2,789,713 2,925,041 - (2,925,041) -100.0% -<br />
Capital Budget 36,798 38,638 24,518 - (24,518) -100.0% -<br />
Sub-Total $ 2,726,277 $ 834,700 $ 2,946,001<br />
- $ (2,946,001) -100.0% $<br />
-<br />
Less Appropriated Capital - - 4,428 - (4,428) -100.0% -<br />
Civic Auditorium Fund Total $ 2,726,277 $ 834,700 $ 2,941,573 $ - ($ 2,941,573) -100.0% $<br />
-<br />
f. The Civic Auditorium will cease full operations on June 30, 2013. Staff will develop an interim use for the Civic Auditorium and a renovation for by June 30, 2014.<br />
(33) Airport Fund<br />
All Others $ 59,564 $ 55,416 $ (3,720) $ 375 $ 4,095 -110.1% $<br />
375<br />
Interfund Transfers (30,511) (28,429) (29,140) (29,868) (728) 2.5% (30,764)<br />
Operating Budget 4,232,489 4,334,027 4,753,785 4,265,636 (488,149) -10.3% 4,394,256<br />
Capital Budget 1,324,378 390,582 1,955,298 861,031 (1,094,267) -56.0% 733,237<br />
Sub-Total $ 5,585,920 $ 4,751,596 $ 6,676,223 $ 5,097,174 $ (1,579,049) -23.7% $ 5,097,104<br />
Less Appropriated Capital - - 174,041 - (174,041) -100.0% -<br />
Airport Fund Total $ 5,585,920 $ 4,751,596 $ 6,502,182 $ 5,097,174 ($ 1,405,008) -21.6% $ 5,097,104<br />
76
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(34) Stormwater Management Fund<br />
All Others $ 119,927 $ 110,168 $ 112,691 $ 109,012 $ (3,679) -3.3% $ 111,483<br />
Interfund Transfers 1,977,793 2,007,314 252,320 1,547,320 1,295,000 513.2% 1,538,848<br />
Operating Budget - - - - - -<br />
Sub-Total $ 2,097,720 $ 2,117,482 $ 365,011 $ 1,656,332 $ 1,291,321 353.8% $ 1,650,331<br />
Less Appropriated Capital - - - - - N/A -<br />
Stormwater Management Fund Total $ 2,097,720 $ 2,117,482 $ 365,011 $ 1,656,332 $ 1,291,321 353.8% $ 1,650,331<br />
(37) Cemetery Fund<br />
All Others $ 32,863 $ 18,909 $ (2,555) $ - $ 2,555 -100.0% $<br />
-<br />
Interfund Transfers (293,332) (6,568,264) (513,471) (344,318) 169,153 -32.9% (344,318)<br />
Operating Budget 2,247,213 1,560,424 1,648,767 1,775,543 126,776 7.7% 1,836,874<br />
Capital Budget 528,580 247,285 38,851 38,926 75 0.2% 39,054<br />
Sub-Total $ 2,515,324 $ (4,741,646) $ 1,171,592 $ 1,470,151 $ 298,559 25.5% $ 1,531,610<br />
Less Appropriated Capital - - - - - N/A -<br />
Cemetery Fund Total $ 2,515,324 ($ 4,741,646) $ 1,171,592 $ 1,470,151 $ 298,559 25.5% $ 1,531,610<br />
(41) Big Blue Bus Fund<br />
All Others $ 1,410,110 $ 1,410,177 $ (96,814) $ - $ 96,814 -100.0% $<br />
-<br />
Interfund Transfers (301,713) (710,958) (661,261) (529,379) 131,882 -19.9% (549,744)<br />
Operating Budget 57,120,693 56,631,318 65,722,667 64,320,025 (1,402,642) -2.1% 66,519,250<br />
Capital Budget 33,444,145 25,234,672 100,016,692 20,888,339 (79,128,353) -79.1% 27,954,035<br />
Sub-Total $ 91,673,235 $ 82,565,209 $ 164,981,284 $ 84,678,985 $ (80,302,299) -48.7% $ 93,923,541<br />
Less Appropriated Capital - - 69,670,979 - (69,670,979) -100.0% -<br />
Big Blue Bus Fund Total $ 91,673,235 $ 82,565,209 $ 95,310,305 $ 84,678,985 ($ 10,631,320) -11.2% $ 93,923,541<br />
77
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(43) Gas Tax Fund<br />
All Others $ 1,964 $ 6,670 $ 5,300 $ 5,300 $ - 0.0% $<br />
5,300<br />
Interfund Transfers 2,145,206 2,574,179 2,395,940 2,395,940 - 0.0% 2,395,940<br />
Operating Budget - - - - - N/A -<br />
Capital Budget - - 350,000 350,000 - 0.0% -<br />
Sub-Total $ 2,147,170 $ 2,580,849 $ 2,751,240 $ 2,751,240 $ - 0.0% $ 2,401,240<br />
Less Appropriated Capital - - - - - N/A -<br />
Gas Tax Fund Total $ 2,147,170 $ 2,580,849 $ 2,751,240 $ 2,751,240 $ - 0.0% $ 2,401,240<br />
(44) SCAQMD AB 2766 Fund<br />
All Others $ 1,750 $ 390 $ 2,400 $ - $ (2,400) -100.0% $<br />
-<br />
Capital Budget 114,263 20,043 192,361 - (192,361) -100.0% -<br />
Sub-Total $ 116,013 $ 20,433 $ 194,761 $ - $ (194,761) -100.0% $<br />
-<br />
Less Appropriated Capital - - 192,361 - (192,361) -100.0% -<br />
SCAQMD AB 2766 Fund Total $ 116,013 $ 20,433 $ 2,400 $ - ($ 2,400) -100.0% $<br />
-<br />
(53) Parks and Recreation Fund<br />
Capital Budget $ 7,548 $ 7,980 $ 152,855 $ - $ (152,855) -100.0% $ 130,000<br />
Sub-Total $ 7,548 $ 7,980 $ 152,855 $ - $ (152,855) -100.0% $ 130,000<br />
Less Appropriated Capital - - 855 - (855) -100.0% -<br />
Parks and Recreation Fund Total $ 7,548 $ 7,980 $ 152,000 $ - ($ 152,000) -100.0% $ 130,000<br />
(54) Vehicle Management Fund g<br />
All Others $ 116,161 $ 114,102 $ (7,466) $ - $ 7,466 -100.0% $<br />
-<br />
Operating Budget 6,150,047 5,858,426 6,107,199 6,049,873 (57,326) -0.9% 6,231,029<br />
Capital Budget 6,316,563 4,173,902 7,477,598 2,512,503 (4,965,095) -66.4% 8,095,423<br />
Sub-Total $ 12,582,771 $ 10,146,430 $ 13,577,331 $ 8,562,376 $ (5,014,955) -36.9% $ 14,326,452<br />
Less Appropriated Capital - - 5,485,917 - (5,485,917) -100.0% -<br />
Vehicle Management Fund Total $ 12,582,771 $ 10,146,430 $ 8,091,414 $ 8,562,376 $ 470,962 5.8% $ 14,326,452<br />
g. The FY 2014-15 expenditure increase reflects replacement need according to an established schedule, and is funded by prior year contributions from other funds.<br />
78
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(55) Info Tech Rplcmnt & Svcs Fund<br />
Capital Budget $ 1,913,935 $ 1,043,703 $ 4,407,305 $ 1,981,874 $ (2,425,431) -55.0% $ 1,994,865<br />
Sub-Total $ 1,913,935 $ 1,043,703 $ 4,407,305 $ 1,981,874 $ (2,425,431) -55.0% $ 1,994,865<br />
Less Appropriated Capital - - 2,401,909 - (2,401,909) -100.0% -<br />
Info Tech Rplcmnt & Svcs Fund Total $ 1,913,935 $ 1,043,703 $ 2,005,396 $ 1,981,874 ($ 23,522) -1.2% $ 1,994,865<br />
(56) Self-Insur, General Liab/Auto<br />
Interfund Transfers $ 333,040 $ (2,178,397) $ 477,892 $ 394,358 $ (83,534) -17.5% $ 415,381<br />
Operating Budget 3,873,983 2,108,929 3,702,022 3,344,550 (357,472) -9.7% 3,395,522<br />
Capital Budget - - - 250,000 250,000 N/A -<br />
Sub-Total $ 4,207,023 $ (69,468) $ 4,179,914 $ 3,988,908 $ (191,006) -4.6% $ 3,810,903<br />
Less Appropriated Capital - - - - - N/A -<br />
Self-insur, General Liab/Auto Total $ 4,207,023 ($ 69,468) $ 4,179,914 $ 3,988,908 ($ 191,006) -4.6% $ 3,810,903<br />
(57) Self-Insurance, Bus Fund<br />
Interfund Transfers $ 288,900 $ 243,823 $ 255,086 $ 257,504 $ 2,418 0.9% $ 268,735<br />
Operating Budget 1,081,370 1,544,304 2,263,961 2,242,496 (21,465) -0.9% 2,231,265<br />
Sub-Total $ 1,370,270 $ 1,788,127 $ 2,519,047 $ 2,500,000 $ (19,047) -0.8% $ 2,500,000<br />
Less Appropriated Capital - - - - - N/A -<br />
Self-insurance, Bus Fund Total $ 1,370,270 $ 1,788,127 $ 2,519,047 $ 2,500,000 ($ 19,047) -0.8% $ 2,500,000<br />
(58) Self-Insurance Automobile Fund<br />
All Others $ - $ 54,637 $ (4,555) $ - $ 4,555 -100.0% $<br />
-<br />
Interfund Transfers 104,800 841,522 (1,880,466) (1,912,697) (32,231) 1.7% (1,988,462)<br />
Operating Budget 299,966 3,249,591 3,855,640 4,375,093 519,453 13.5% 4,706,226<br />
Sub-Total $ 404,766 $ 4,145,750 $ 1,970,619 $ 2,462,396 $ 491,777 25.0% $ 2,717,764<br />
Less Appropriated Capital - - - - - N/A -<br />
Self-Insurance Automobile Fund Total $ 404,766 $ 4,145,750 $ 1,970,619 $ 2,462,396 $ 491,777 25.0% $ 2,717,764<br />
79
FUND/DEPARTMENT BUDGET UNIT<br />
Five-Year Expenditure Summary<br />
(1) (2) (3) (4) (5) (6) (7)<br />
2012-13<br />
Change Change<br />
2010-11 2011-12 Revised Budget 2013-14 Amount Percent 2014-15<br />
Actual Actual<br />
a<br />
Budget (4) - (3) (5) / (3) Budget<br />
(59) Self-Insur, Workers' Comp Fund<br />
All Others $ 65,833 $ - $ - $ - $ - N/A $<br />
-<br />
Interfund Transfers (726,740) 1,220,689 1,285,789 1,397,689 111,900 8.7% 1,450,992<br />
Operating Budget 9,165,444 7,046,753 6,815,143 7,155,150 340,007 5.0% 7,288,150<br />
Capital Budget 30,200 28,200 28,200 28,357 157 0.6% 29,531<br />
Sub-Total $ 8,534,737 $ 8,295,642 $ 8,129,132 $ 8,581,196 $ 452,064 5.6% $ 8,768,673<br />
Less Appropriated Capital - - - - - N/A -<br />
Self-insur, Workers' Comp Fund Total $ 8,534,737 $ 8,295,642 $ 8,129,132 $ 8,581,196 $ 452,064 5.6% $ 8,768,673<br />
(77) Parking Authority Fund<br />
Interfund Transfers $ (1,083,570) $ (1,120,600) $ (1,118,820) $ - $ 1,118,820 -100.0% $<br />
-<br />
Operating Budget 850 900 1,577 - (1,577) -100.0% -<br />
Capital Budget 2,734,176 2,647,081 2,305,540 - (2,305,540) -100.0% -<br />
Sub-Total $ 1,651,456 $ 1,527,381 $ 1,188,297 $ - $ (1,188,297) -100.0% $<br />
-<br />
Less Appropriated Capital - - 2,305,540 - (2,305,540) -100.0% -<br />
Parking Authority Fund Total $ 1,651,456 $ 1,527,381 ($ 1,117,243) $ - $ 1,117,243 -100.0% $<br />
-<br />
All Funds<br />
All Other Transactions $ 80,076,894 $ 58,530,727 $ 26,965,164 $ 31,732,315 $ 4,767,151 17.7% $ 34,299,977<br />
Interfund Transfers 1,969,081 7,585,059 (5,000,802) (1,558,348) 3,442,454 -68.8% (1,490,707)<br />
Operating Budget 384,647,435 411,049,189 451,680,306 448,714,493 (2,965,813) -0.7% 459,312,626<br />
Capital Budget 103,754,848 262,889,668 458,505,499 91,358,485 (367,147,014) -80.1% 86,349,853<br />
Sub-Total $ 570,448,258 $ 740,054,643 $ 932,150,167 $ 570,246,945 $ (361,903,222) -38.8% $ 578,471,749<br />
Less Appropriated Capital - - 317,228,302 - (317,228,302) -100.0% -<br />
Total All Funds $ 570,448,258 $ 740,054,643 $ 614,921,865 $ 570,246,945 $ (44,674,920) -7.3% $ 578,471,749<br />
Less Reimbursements and Transfers<br />
Operating (43,409,694) (43,333,783) (42,782,869) (42,603,396) $ 179,473 -0.4% (44,230,207)<br />
Capital (6,817,229) (5,186,256) (6,587,703) (6,725,785) (138,082) 2.1% (6,523,384)<br />
Grand Total $ 520,221,335 $ 691,534,604 $ 565,551,293 $ 520,917,764 $ (44,633,529) -5.6% $ 527,718,158<br />
Disaster Relief Fund (13) $ 1,108,647 $ 991,643 $ 974,592 $ - $ (974,592) -100.0% $<br />
-<br />
80
Departmental Summaries<br />
FY 2013-15 Proposed Biennial Budget
<strong>City</strong> Council<br />
FY 2013-15 Proposed Biennial Budget<br />
81
<strong>City</strong> Council<br />
The mission <strong>of</strong> the <strong>City</strong> Council is to adopt legislation<br />
and provide direction to the administration <strong>of</strong> the<br />
<strong>City</strong> and to promote the best interests <strong>of</strong> the<br />
community locally and with other governmental<br />
agencies.<br />
82
<strong>City</strong> Council<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
Salaries &<br />
Wages<br />
Supplies &<br />
Expenses<br />
FY 2013-14 FY 2014-15<br />
$385,469 $407,037<br />
494,588 499,455<br />
Goal: Support Mayor and Council in their work as<br />
policy makers.<br />
TOTAL $880,057 $906,492<br />
FTE Positions 1.0 1.0<br />
Service by Division<br />
<strong>City</strong> Council<br />
Operating Budget: FY 2013-14: $0.9 million FY 2014-15: $0.9 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 1.0 FTE FY 2014-15: 1.0 FTE<br />
The <strong>City</strong> Council provides leadership in<br />
establishing policies for the conduct <strong>of</strong><br />
municipal affairs while acting as the<br />
principal policymakers for the <strong>City</strong>;<br />
oversees the delivery <strong>of</strong> basic <strong>City</strong><br />
services; formulates community priorities<br />
for allocation <strong>of</strong> <strong>City</strong> resources; holds<br />
regularly scheduled meetings, hearings,<br />
and study sessions to receive citizens'<br />
input and conduct <strong>City</strong> business in a<br />
public forum. Council staff manages<br />
constituent services and provides Council<br />
members with scheduling, communications<br />
and other administrative support.<br />
83
<strong>City</strong> Council<br />
Budget Summary<br />
GENERAL FUND<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
<strong>City</strong> Council a $ 634,653 $ 563,540 $ 996,310 $ 880,057 $ 906,492<br />
Total Department $ 634,653 $ 563,540 $ 996,310 $ 880,057 $ 906,492<br />
MAJOR ACCOUNT GROUPS<br />
01 General Fund<br />
Salaries and Wages $ 423,327 $ 443,418 $ 448,782 $ 385,469 $ 407,037<br />
Supplies and Expenses 211,325 120,121 547,528 494,588 499,455<br />
Total Department $ 634,653 $ 563,540 $ 996,310 $ 880,057 $ 906,492<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund a<br />
Permanent Positions 1.6 1.6 1.6 1.0 1.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Total Department 1.6 1.6 1.6 1.0 1.0<br />
Footnotes<br />
a. General fund (01) staffing and accompanying budget decrease represents transfer to the <strong>City</strong> Manager’s Office to<br />
align with changing roles.<br />
84
<strong>City</strong> Manager<br />
FY 2013-15 Proposed Biennial Budget<br />
85
<strong>City</strong> Manager<br />
The mission <strong>of</strong> the <strong>City</strong> Manager is to provide<br />
leadership and direction in the implementation <strong>of</strong><br />
<strong>City</strong> Council policy objectives and administration <strong>of</strong><br />
<strong>City</strong> services and programs, ensuring accountability,<br />
community responsiveness and customer service<br />
excellence.<br />
86
<strong>City</strong> Manager<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$6,377,023 $6,507,380<br />
Supplies &<br />
Expenses<br />
5,564,327 5,643,925<br />
TOTAL $11,941,350 $12,151,305<br />
FTE Positions 43.9 44.2<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Protect Public Safety.<br />
Objectives:<br />
Reduce Part 1 crimes by 4.0% compared to<br />
FY 2012-13 by June 2014.<br />
Complete the pedestrian safety action plan by<br />
June 2014.<br />
Conduct 13 traffic safety operations, implement a<br />
targeted traffic safety violation campaign and<br />
produce four articles about traffic safety by<br />
June 2015.<br />
Increase street homelessness training with field<br />
personnel by June 2014.<br />
Consolidate Police and Fire dispatch by June 2015.<br />
Goal: Maintain the <strong>City</strong>’s fiscal health and<br />
stability.<br />
Objectives:<br />
Maintain balanced budgets, adequate reserves<br />
and the <strong>City</strong>’s AAA bond rating.<br />
Administer the disposition <strong>of</strong> Successor Agency<br />
assets as part <strong>of</strong> the dissolution <strong>of</strong> redevelopment<br />
through June 2015.<br />
Monitor the implementation <strong>of</strong> FY 2013-15 budget<br />
strategies to achieve a more sustainable spending<br />
baseline and report on progress every six months.<br />
Implement measures to manage benefit cost<br />
increases, including pension and health care<br />
expenses by June 2015.<br />
Goal: Finance and build new capital investments<br />
and maintain existing facilities and infrastructure.<br />
Objectives:<br />
Provide efficient and effective maintenance <strong>of</strong><br />
city’s infrastructure and ongoing service delivery to<br />
residents and visitors through June 2015.<br />
Complete construction <strong>of</strong> 30 capital projects in<br />
FY 2013-14 and 11 capital projects in FY 2014-15.<br />
87
<strong>City</strong> Manager<br />
Determine funding for Fire Station 1,<br />
Corporation Yards renovation and Public<br />
Safety radio system by June 2015.<br />
Goal: Provide a comprehensive housing<br />
program that allows <strong>Santa</strong> <strong>Monica</strong>’s<br />
diverse community to thrive in face <strong>of</strong> the<br />
loss <strong>of</strong> redevelopment.<br />
Objectives:<br />
Increase the number <strong>of</strong> new permanent<br />
affordable residences in <strong>Santa</strong> <strong>Monica</strong> by<br />
completing construction <strong>of</strong> 205 affordable<br />
apartments by June 2015.<br />
Explore new funding options and policies<br />
for affordable housing production and<br />
preservation through June 2015.<br />
Goal: Ensure new development reflects<br />
priorities established by Council and the<br />
community benefits identified in the Land<br />
Use and Circulation Element (LUCE).<br />
Objectives:<br />
Adopt a revised Zoning Ordinance by<br />
December 2013.<br />
Complete the Downtown Specific Plan by<br />
March 2014.<br />
Adopt a new building code by December<br />
2013.<br />
Incorporate transportation improvements<br />
in new development to reduce the<br />
impact <strong>of</strong> new vehicle trips.<br />
Goal: Engage with Metro, Expo, and the<br />
community in strategies to ensure that the<br />
Expo light rail project is integrated into the<br />
<strong>City</strong>.<br />
Objectives:<br />
Centralize, align and coordinate the <strong>City</strong>’s<br />
parking and transportation functions by<br />
July 2014.<br />
Secure completion <strong>of</strong> Buffer Park design,<br />
associated community outreach, and<br />
interface between maintenance facility<br />
and Buffer Park by December 2014.<br />
Assist with Expo Bike Path license<br />
agreement negotiation and design by<br />
December 2014.<br />
Assist in keeping the Expo Light Rail project<br />
on schedule, finalize terminus station<br />
real estate transactions, and secure<br />
<strong>City</strong>-funded station upgrades by June<br />
2015.<br />
Complete study to redesign BBB bus routes<br />
to connect with city Expo Light Rail stations<br />
by June 2015.<br />
Goal: Advance cutting edge sustainable<br />
practices.<br />
Objectives:<br />
Adopt the Zero Waste Plan by June 2014.<br />
Reduce annual citywide water demand<br />
by 1.0% for FY 2013-14 and FY 2014-15.<br />
88
<strong>City</strong> Manager<br />
Goal: Ensure a positive Pier experience for<br />
residents and visitors.<br />
Objectives:<br />
Assist the Pier Corporation in developing a<br />
mission as well as guidelines for<br />
sponsorships, marketing, events and<br />
leasing by June 2015.<br />
Complete Phase IV Pier Infrastructure<br />
Improvements by Spring 2014.<br />
Increase fall, winter, and spring events and<br />
activities by at least 15% each year <strong>of</strong> the<br />
two-year budget.<br />
Increase solar installations in the <strong>City</strong> by<br />
500 kilowatts annually for FY 2013-14 and<br />
FY 2014-15.<br />
Achieve a 3.0% reduction in communitywide<br />
greenhouse gas emissions (for a total<br />
<strong>of</strong> 15% below 1990 levels) by June 2015.<br />
Develop a program to increase the<br />
number <strong>of</strong> new and existing municipal<br />
buildings and spaces achieving LEED Silver<br />
certification or better by June 2014.<br />
Goal: Strengthen <strong>City</strong> staff’s ability to<br />
mitigate, prepare for, respond to, and<br />
recover from disasters, emergencies or<br />
large scale planned events.<br />
Objectives:<br />
Implement annual emergency<br />
preparedness training and regular<br />
exercises for all <strong>City</strong> staff through<br />
June 2015.<br />
Conduct three Community Emergency<br />
Response Team (CERT) classes each year<br />
<strong>of</strong> the two-year budget.<br />
Hold at least 12 emergency preparedness<br />
presentations for resident and business<br />
organizations each year <strong>of</strong> the two-year<br />
budget.<br />
Goal: Develop and refine programs that<br />
encourage civic engagement.<br />
Objectives:<br />
Offer a citizen academy with focus on<br />
education and public information to<br />
interested community members by<br />
June 2014.<br />
Goal: Support the successful<br />
implementation <strong>of</strong> The Wellbeing Project<br />
through development <strong>of</strong> the Local<br />
Wellbeing Index and strategies for its use.<br />
Objectives:<br />
Facilitate the launch and ongoing project<br />
implementation among <strong>City</strong> leadership by<br />
June 30, 2015.<br />
Integrate the goals, objectives and<br />
messages <strong>of</strong> the Wellbeing Project into<br />
citywide communication and workplans<br />
by June 30, 2015.<br />
Assist with project replication through<br />
cross-promotion <strong>of</strong> project goals among<br />
local community partners, leadership in<br />
other cities, and pr<strong>of</strong>essional networks by<br />
June 30, 2015.<br />
89
<strong>City</strong> Manager<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $2.2 million FY 2014-15: $2.2 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 9.2 FTE FY 2014-15: 9.2 FTE<br />
The Administration Division provides direction to<br />
operating departments, oversight <strong>of</strong> major<br />
<strong>City</strong>-initiated projects, guidance on the annual<br />
budget process, coordination <strong>of</strong> <strong>City</strong> Council<br />
agendas, development <strong>of</strong> civic engagement<br />
programs, and is responsible for the efficient and<br />
cost-effective administration <strong>of</strong> <strong>City</strong> programs.<br />
Community and Government Relations<br />
Operating Budget: FY 2013-14: $2.2 million FY 2014-15: $2.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 13.4 FTE FY 2014-15: 13.7 FTE<br />
The Community and Government Relations Division is<br />
responsible for federal, state, and regional advocacy <strong>of</strong><br />
<strong>City</strong> priorities and programs, strategic communications<br />
planning, production <strong>of</strong> print materials and web content,<br />
media relations, cable television programming and<br />
franchise enforcement, public outreach and surveying,<br />
neighborhood organization support, and public<br />
information assistance.<br />
90
<strong>City</strong> Manager<br />
Office <strong>of</strong> Sustainability and the Environment<br />
Operating Budget: FY 2013-14: $4.5 million FY 2014-15: $4.6 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 16.3 FTE FY 2014-15: 16.3 FTE<br />
The Office <strong>of</strong> Sustainability and the Environment is<br />
responsible for policy initiatives and practices that<br />
promote environmental, economic, and social<br />
sustainability, resource management, and<br />
conservation. The Office oversees integrating energy<br />
efficiency and solar in most <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>’s<br />
buildings, <strong>of</strong>fers water efficiency programs to<br />
residents and businesses, provides assistance to the<br />
public with all aspects <strong>of</strong> green building, and<br />
provides sustainability training to residents, students<br />
and businesses. It has a regulatory role in hazardous<br />
materials and waste site cleanup and provides<br />
education and outreach regarding consumer<br />
awareness, water conservation, urban run<strong>of</strong>f management, and bans <strong>of</strong> leaf blowers,<br />
plastic bags and non-recyclable food service containers. Additionally, the Office manages<br />
the Household and Small Business Hazardous Waste program for the safe recycling and<br />
disposal <strong>of</strong> hazardous wastes.<br />
Office <strong>of</strong> Emergency Management<br />
Operating Budget: FY 2013-14: $0.8 million FY 2014-15: $0.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 3.0 FTE FY 2014-15: 3.0 FTE<br />
The Office <strong>of</strong> Emergency Management is<br />
responsible for the <strong>City</strong>’s emergency response<br />
and planning efforts to include mitigation,<br />
preparedness, response, and recovery to any<br />
community-wide hazard or disaster. The Office<br />
implements disaster planning, training, and<br />
proactive community-based disaster<br />
preparedness programs to ensure that the <strong>City</strong> <strong>of</strong><br />
<strong>Santa</strong> <strong>Monica</strong> is a disaster resilient community.<br />
91
<strong>City</strong> Manager<br />
Office <strong>of</strong> Pier Management<br />
Operating Budget: FY 2013-14: $2.2 million FY 2014-15: $2.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 2.0 FTE FY 2014-15: 2.0 FTE<br />
The Office <strong>of</strong> Pier Management is<br />
responsible for the coordination <strong>of</strong> all<br />
<strong>City</strong> activities, services, leasing and<br />
maintenance at the <strong>Santa</strong> <strong>Monica</strong> Pier<br />
to ensure its safe operation in a manner<br />
both consistent with <strong>City</strong> policies and<br />
which enhances the visitor experience at<br />
the Pier. The Office <strong>of</strong> Pier Management<br />
also supervises the service agreement<br />
with the Pier Corporation and its activities<br />
with <strong>City</strong> programs and operations.<br />
92
<strong>City</strong> Manager<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Airport $ 3,528,114 $ - $ - $ - $ -<br />
Administration 1,597,852 1,703,808 1,878,586 2,173,039 2,188,203<br />
Community &<br />
Government Relations 2,293,561 2,233,966 2,473,675 2,211,130 2,247,714<br />
Office <strong>of</strong> Sustainability &<br />
the Environment 3,593,467 3,587,791 4,733,055 4,522,268 4,581,913<br />
Office <strong>of</strong> Emergency<br />
Management 376 718,403 793,120 824,860 841,452<br />
Office <strong>of</strong> Pier<br />
Management - 1,844,047 2,162,860 2,210,053 2,292,023<br />
Total Department $ 11,013,370 $ 10,088,014 $ 12,041,297 $ 11,941,350 $ 12,151,305<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund a<br />
Salaries and Wages $ 4,396,372 $ 5,274,303 $ 5,801,862 $ 6,093,708 $ 6,211,559<br />
Supplies and Expenses 3,063,409 2,915,072 3,734,138 3,611,993 3,647,723<br />
Subtotal $ 7,459,782 $ 8,189,374 $ 9,536,000 $ 9,705,701 $ 9,859,282<br />
20 Miscellaneous Grants<br />
Fund<br />
Salaries and Wages $ - $ - $ - $ - $ -<br />
Supplies and Expenses 25,474 54,593 342,437 25,596 -<br />
Subtotal $ 25,474 $ 54,593 $ 342,437 $ 25,596 $ -<br />
30 Pier Fund b<br />
Salaries and Wages $ - $ 144,504 $ 260,779 $ 283,315 $ 295,821<br />
Supplies and Expenses - 1,699,543 1,902,081 1,926,738 1,996,202<br />
Subtotal $ - $ 1,844,047 $ 2,162,860 $ 2,210,053 $ 2,292,023<br />
93
<strong>City</strong> Manager<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
33 Airport Fund b<br />
Salaries and Wages $ 960,867 $ - $ - $ - $ -<br />
Supplies and Expenses 2,567,248 - - - -<br />
Subtotal $ 3,528,114 $ - $ - $ - $ -<br />
Total All Funds<br />
Salaries and Wages $ 5,357,239 $ 5,418,806 $ 6,062,641 $ 6,377,023 $ 6,507,380<br />
Supplies and Expenses 5,656,131 4,669,208 5,978,656 5,564,327 5,643,925<br />
Total Department $ 11,013,370 $ 10,088,014 $ 12,041,297 $ 11,941,350 $ 12,151,305<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund a<br />
Permanent Positions 33.0 36.0 36.0 37.0 37.0<br />
Temporary Positions 5.2 4.9 5.2 4.9 5.2<br />
Subtotal 38.2 40.9 41.2 41.9 42.2<br />
30 Pier Fund b<br />
Permanent Positions 0.0 0.0 2.0 2.0 2.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Subtotal 0.0 0.0 2.0 2.0 2.0<br />
94
<strong>City</strong> Manager<br />
Budget Summary<br />
VARIOUS FUNDS<br />
PERSONNEL<br />
(FULL-TIME EQUIVALENTS)<br />
BY FUND<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
33 Airport Fund b<br />
Permanent Positions<br />
8.0 8.0 0.0 0.0 0.0<br />
Temporary Positions 0.2 0.2 0.0 0.0 0.0<br />
Subtotal 8.2 8.2 0.0 0.0 0.0<br />
Total All Funds<br />
Permanent Positions 41.0 44.0 38.0 39.0 39.0<br />
Temporary Positions 5.4 5.1 5.2 4.9 5.2<br />
Total Department 46.4 49.1 43.2 43.9 44.2<br />
Footnotes<br />
a. General fund (01) staffing and accompanying budget increase reflects an addition <strong>of</strong> 1.0 FTE Administrative Staff<br />
Assistant, transfers from other departments, including 0.6 FTE from <strong>City</strong> Council, 1.0 FTE from Finance, and a transfer out<br />
<strong>of</strong> 1.0 FTE to Planning and Community Development, and 0.3 FTE as-needed variation is tied to election year work,<br />
representing a net 0.7 FTE department increase in FY 2013-14. These changes align staffing with changing roles<br />
between departments.<br />
b. Beginning in FY 2011-12, Pier management (30 fund) moved from Public Works to the <strong>City</strong> Manager’s Office; and<br />
Airport management (33 fund) moved from the <strong>City</strong> Manager’s Office to Public Works.<br />
95
Records & Election Services (<strong>City</strong> Clerk)<br />
FY 2013-15 Proposed Biennial Budget<br />
97
Records & Election Services (<strong>City</strong> Clerk)<br />
The mission <strong>of</strong> the <strong>City</strong> Clerk is to provide prompt,<br />
accurate and excellent customer service; to provide<br />
easy and friendly access to the <strong>City</strong>'s <strong>of</strong>ficial records;<br />
to conduct all elections in the <strong>City</strong> according to <strong>City</strong><br />
and State codes; to increase public awareness<br />
about <strong>City</strong> government and the election process; to<br />
provide efficient and timely records management,<br />
printing, and mail service to all <strong>City</strong> Departments;<br />
and to carry out all programs <strong>of</strong> this <strong>of</strong>fice efficiently<br />
and cost-effectively.<br />
98
Records & Election Services (<strong>City</strong> Clerk)<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$1,443,138 $1,504,345<br />
Supplies &<br />
Expenses<br />
674,045 1,160,299<br />
TOTAL $2,117,183 $2,664,644<br />
FTE Positions 13.0 13.0<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Streamline the <strong>City</strong> Council <strong>Agenda</strong><br />
Management Process.<br />
Objectives:<br />
Research and purchase <strong>Agenda</strong> Management<br />
S<strong>of</strong>tware by December 2013.<br />
Implement a new <strong>City</strong> Council agenda<br />
preparation process by June 30, 2014.<br />
Post the <strong>City</strong> Council meeting agenda, prepare<br />
and deliver the meeting packets to the Council,<br />
and post documents online prior to each meeting.<br />
Service Benchmarks:<br />
Post 100% <strong>of</strong> <strong>City</strong> Council agendas on time<br />
according to the Ralph M. Brown Act.<br />
Deliver meeting packets to the <strong>City</strong> Council, by<br />
the Wednesday preceding a meeting, 90% <strong>of</strong><br />
the time as per the Rules <strong>of</strong> Conduct for <strong>City</strong><br />
Council Meetings.<br />
Goal: Objectively administer municipal and<br />
special elections, including the <strong>City</strong>, Rent Control<br />
Board, School District and College District<br />
elections.<br />
Objectives:<br />
Ensure that elections are conducted in<br />
compliance with all applicable legislation.<br />
Promote participation <strong>of</strong> voters in the election<br />
process through voter registration events.<br />
Disseminate and distribute all relevant election<br />
information as required by election laws.<br />
Assist all persons interested in running for <strong>of</strong>fice.<br />
Service Benchmarks:<br />
Register an average <strong>of</strong> 100 new voters among<br />
the <strong>City</strong>’s residents and high schools annually.<br />
Process election forms for an average <strong>of</strong> 22<br />
candidates per election.<br />
99
Records & Election Services (<strong>City</strong> Clerk)<br />
Goal: Maintain <strong>City</strong> documents and<br />
distribute legislative and historical<br />
information, as required by law.<br />
Objectives:<br />
Implement a department-wide public<br />
records tracking process, including<br />
researching and purchasing relevant<br />
s<strong>of</strong>tware by June 30, 2014.<br />
Analyze, classify and reorganize the <strong>City</strong>’s<br />
Deeds Archive and create an<br />
electronically searchable log/database<br />
by June 30, 2014.<br />
Conduct an annual review <strong>of</strong><br />
Departments’ records to assure that <strong>City</strong><br />
staff adhere to the <strong>City</strong>’s Records<br />
Management Program and Retention<br />
Schedule in maintaining and destroying<br />
documents, and return to Council for<br />
approval <strong>of</strong> the schedule.<br />
Goal: Provide new services consisting <strong>of</strong><br />
accepting United States passport<br />
applications and notary public services.<br />
Objectives:<br />
Establish the Administration Division’s<br />
Office as a United States Passport<br />
Acceptance Facility, to process passport<br />
applications and sell passport photos on<br />
an appointment-only basis.<br />
Establish notary publics in the<br />
Administration Division to provide internal<br />
services to departments by June 30, 2014.<br />
Goal: Stay abreast <strong>of</strong> and disseminate<br />
information about changing local and<br />
State policy and legislation including the<br />
Brown Act, the State Elections Code,<br />
Federal Voting Rights Act, Public Records<br />
Act, Federal Post Office Rules, the Political<br />
Reform Act, and any other applicable<br />
laws.<br />
Objectives:<br />
Publish ordinance summaries in the locally<br />
adjudicated paper within 15 days <strong>of</strong> the<br />
effective date 100% <strong>of</strong> the time.<br />
Provide <strong>City</strong> staff and Board and<br />
Commission members with information on<br />
changing laws and policies through<br />
training seminars.<br />
Goal: Provide quality and timely mail<br />
retrieval and delivery services to <strong>City</strong><br />
departments, as well as printing services in<br />
compliance with the <strong>City</strong>’s sustainability<br />
policies.<br />
Objectives:<br />
Relocate the Mail Room/Print Shop Facility<br />
to the <strong>City</strong>’s former Warehouse by<br />
FY 2013-14, ultimately saving $140,000<br />
annually in rent.<br />
100
Records & Election Services (<strong>City</strong> Clerk)<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $1.2 million FY 2014-15: $1.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 8.0 FTE FY 2014-15: 8.0 FTE<br />
The Administration Division carries out the <strong>of</strong>ficial<br />
duties <strong>of</strong> the <strong>City</strong> Clerk as required by local and state<br />
law. The Division prepares the <strong>City</strong> Council agenda<br />
and Council packets, maintains the <strong>of</strong>ficial,<br />
historical, and legislative records <strong>of</strong> the Council<br />
proceedings, and conducts records management<br />
services, which include the retention, retrieval and<br />
destruction <strong>of</strong> <strong>City</strong> records. It also maintains the<br />
board and commission appointive lists as required by<br />
State law.<br />
101
Records & Election Services (<strong>City</strong> Clerk)<br />
Elections<br />
Operating Budget: FY 2013-14: $5,715 FY 2014-15: $0.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 0.0 FTE FY 2014-15: 0.0 FTE<br />
The <strong>City</strong> Clerk carries out the <strong>of</strong>ficial duties <strong>of</strong> the <strong>City</strong>’s<br />
Elections Official as required by local and state law. The<br />
Division conducts all municipal elections under the <strong>City</strong>’s<br />
Election Code and coordinates consolidated elections with<br />
the County <strong>of</strong> Los Angeles, prepares Voter Information<br />
Pamphlets, and maintains the <strong>of</strong>ficial records <strong>of</strong> <strong>City</strong><br />
elections. The <strong>City</strong> Clerk is also the filing <strong>of</strong>ficer for the<br />
purposes <strong>of</strong> the California Political Reform Act.<br />
Support Services<br />
Operating Budget: FY 2013-14: $0.9 million FY 2014-15: $0.9 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 5.0 FTE FY 2014-15: 5.0 FTE<br />
The Support Services Division provides internal<br />
support to <strong>City</strong> Staff. It provides all <strong>City</strong> departments<br />
with high quality reprographic services and efficient<br />
mail service internally and externally.<br />
102
Records & Election Services (<strong>City</strong> Clerk)<br />
Budget Summary<br />
GENERAL FUND<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration $ 1,190,150 $ 1,183,144 $ 1,351,173 $ 1,220,805 $ 1,276,871<br />
Elections 257,213 24,019 483,755 5,715 474,588<br />
Support Services 838,872 941,166 920,403 890,663 913,185<br />
Total Department $ 2,286,235 $ 2,148,330 $ 2,755,331 $ 2,117,183 $ 2,664,644<br />
MAJOR ACCOUNT GROUPS<br />
01 General Fund<br />
Salaries and Wages $ 1,363,125 $ 1,338,240 $ 1,546,359 $ 1,443,138 $ 1,504,345<br />
Supplies and Expenses 923,110 810,089 1,208,972 a 674,045 1,160,299<br />
Total Department $ 2,286,235 $ 2,148,330 $ 2,755,331 $ 2,117,183 $ 2,664,644<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund<br />
Permanent Positions 13.0 13.0 13.0 13.0 13.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Total Department 13.0 13.0 13.0 13.0 13.0<br />
Footnotes<br />
a. Department budget reflects increased consultant costs in General Election years (FY 2012-13 and FY 2014-15).<br />
103
104
Finance<br />
FY 2013-15 Proposed Biennial Budget<br />
105
Finance<br />
The mission <strong>of</strong> the Finance Department is to provide<br />
sound business, financial, and risk management<br />
support to internal and external customers, ensuring<br />
continuation <strong>of</strong> public services to residents, visitors,<br />
and businesses <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> through protection<br />
<strong>of</strong> financial resources.<br />
106
Finance<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
Salaries &<br />
Wages<br />
Supplies &<br />
Expenses<br />
FY 2013-14 FY 2014-15<br />
$9,854,934 $10,166,084<br />
19,211,204 19,529,815<br />
TOTAL $29,066,138 $29,695,899<br />
FTE Positions 83.3 83.3<br />
Goal: Protect & Preserve the <strong>City</strong>’s Assets.<br />
Objectives:<br />
Implement measures and training to reduce<br />
workers’ compensation and general liability costs<br />
by June 30, 2015.<br />
Assess and provide guidance on use <strong>of</strong> internal<br />
controls citywide by updating current<br />
Administrative Instruction on collections to include<br />
new methods <strong>of</strong> collections, cash handling,<br />
refunds and audits by June 30, 2015.<br />
Formalize the <strong>City</strong>’s collections program to include<br />
a standard process that incorporates discovery by<br />
June 30, 2014.<br />
Continue to manage parking resource investments<br />
throughout the <strong>City</strong> and install new or upgraded<br />
revenue control systems in all <strong>City</strong> owned parking<br />
structures, the Pier and Civic lots by<br />
December 31, 2013.<br />
Service Benchmarks:<br />
Lost days per 100 employees<br />
Collection rate on outstanding debt<br />
Goal: Adapt to the Loss <strong>of</strong> Redevelopment.<br />
Objectives:<br />
Administer the disposition <strong>of</strong> Successor Agency<br />
assets as part <strong>of</strong> the dissolution <strong>of</strong> redevelopment<br />
through FY 2014-15.<br />
Implement financial strategies for new project<br />
funding by December 31, 2014.<br />
Monitor the implementation <strong>of</strong> FY 2013-15 budget<br />
strategies to achieve a more sustainable spending<br />
baseline and report on progress by<br />
October 31, 2014.<br />
107
Finance<br />
Goal: Enhance Financial Sustainability<br />
Objectives:<br />
<br />
<br />
<br />
<br />
Select new Enterprise Resource Planning<br />
(ERP) system that will streamline processes<br />
by December 31, 2013 and begin phase-in<br />
implementation by June 30, 2014.<br />
Implement new purchasing policies &<br />
procedures that will focus on maximizing<br />
buying opportunities by June 30, 2014.<br />
Implement measures to manage fixed<br />
cost increases, including pension and<br />
other post-employment retirement<br />
liabilities, by June 30, 2015.<br />
Implement a centralized citywide billing<br />
system by June 30, 2015.<br />
Goal: Provide excellent service to internal<br />
and external customers.<br />
Objectives:<br />
Develop and administer a citywide<br />
comprehensive financial training program<br />
on systems and policies and procedures<br />
by June 30, 2015.<br />
Increase automated online payments<br />
from 8% to 50% by June 30, 2015 by<br />
improving online renewal interfaces for the<br />
public.<br />
Update department website to provide<br />
more user-friendly interfaces by<br />
June 30, 2014.<br />
<br />
Establish mini call center for Business<br />
License & Parking Operations by<br />
June 30, 2014.<br />
Service Benchmarks:<br />
Number <strong>of</strong> training opportunities<br />
available to staff<br />
108
Finance<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $17.8 million FY 2014-15: $18.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 22.5 FTE FY 2014-15: 22.5 FTE<br />
The Administration Division is responsible for managing<br />
the <strong>City</strong>’s investment portfolio; providing overall<br />
long-range financial projections; managing debt<br />
issuance; and managing purchasing and the <strong>City</strong>’s<br />
parking operations.<br />
Budget<br />
Operating Budget: FY 2013-14: $0.8 million FY 2014-15: $0.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 5.0 FTE FY 2014-15: 5.0 FTE<br />
The Budget Division is responsible for developing and monitoring the<br />
<strong>City</strong>’s multi‐year budget, preparing the five-year financial forecast<br />
and six-month financial status updates, developing and<br />
implementing budget policies, systems and procedures; and<br />
providing budgetary guidance and support to <strong>City</strong> departments.<br />
Financial Operations<br />
Operating Budget: FY 2013-14: $3.1 million FY 2014-15: $3.1 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 21.0 FTE FY 2014-15: 21.0 FTE<br />
The Financial Operations Division is responsible for<br />
financial reporting, payroll, and accounts payable.<br />
Division staff works with the <strong>City</strong>’s independent<br />
auditors to complete an annual audit and prepare a<br />
Comprehensive Annual Financial Report.<br />
109
Finance<br />
Business and Revenue Operations<br />
Operating Budget: FY 2013-14: $3.0 million FY 2014-15: $3.1 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 22.8 FTE FY 2014-15: 22.8 FTE<br />
The Business and Revenue Operations<br />
Division is responsible for administering and<br />
collecting the business license tax and other<br />
related <strong>City</strong> business permits; collecting<br />
business improvement district assessment<br />
fees; billing and collecting utility payments<br />
from all <strong>City</strong> residents and businesses;<br />
counting and processing daily cash deposits<br />
for all <strong>City</strong> parking meter and transit fare-box revenue; ensuring that delinquent debts are<br />
collected; and overseeing the franchised-based system for the regulation <strong>of</strong> taxi cab<br />
operations within the <strong>City</strong>.<br />
Risk Management Administration<br />
Operating Budget: FY 2013-14: $4.4 million FY 2014-15: $4.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 12.0 FTE FY 2014-15: 12.0 FTE<br />
The Risk Management Division is responsible for ensuring<br />
the <strong>City</strong> has sufficient insurance in place to cover all<br />
liability, workers’ compensation, and property losses;<br />
adjusting all liability and workers’ compensation claims<br />
filed against the <strong>City</strong>; implementing policies and<br />
procedures across the organization to reduce the <strong>City</strong>’s<br />
exposure to unnecessary liability, workers’ compensation<br />
and property losses; and ensuring all <strong>City</strong> operations are<br />
carried out in compliance with local, state and federal<br />
safety regulations.<br />
110
Finance<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration $ 2,116,078 $ 2,055,947 $ 2,311,445 $ 4,348,472 $ 4,451,097<br />
Budget a - 236,165 804,862 758,189 792,517<br />
Business & Revenue<br />
Operations 3,942,847 4,176,912 4,436,502 3,002,934 3,051,970<br />
Financial Operations 2,337,565 2,521,026 2,965,083 3,083,063 3,148,559<br />
Internal Audit b 289,552 333,188 308,771 - -<br />
Parking Authority c - 900 1,577 - -<br />
Parking Operations 9,821,750 10,695,727 11,791,064 13,498,387 13,545,530<br />
Risk Management<br />
Administration d 1,560,342 3,249,591 3,855,639 4,375,093 4,706,226<br />
Total Department f $ 20,068,135 $ 23,269,456 $ 26,474,944 $ 29,066,138 $ 29,695,899<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund<br />
Salaries and Wages $ 6,839,598 $ 7,602,742 $ 8,736,271 $ 8,376,413 $ 8,621,093<br />
Supplies and Expenses 11,658,364 12,405,628 13,871,701 16,314,632 16,368,580<br />
Subtotal $ 18,497,962 $ 20,008,370 $ 22,607,972 $ 24,691,045 $ 24,989,673<br />
13 Disaster Relief Fund<br />
Supplies and<br />
Expenses e 9,831 10,596 9,756 - -<br />
Subtotal $ 9,831 $ 10,596 $ 9,756 $ - $ -<br />
58 Risk Management-Admin Fund<br />
Salaries and Wages $ - $ 1,243,183 $ 1,510,579 $ 1,478,521 $ 1,544,991<br />
Supplies and Expenses 19 2,006,408 2,345,060 2,896,572 3,161,235<br />
Subtotal $ 19 $ 3,249,591 $ 3,855,639 $ 4,375,093 $ 4,706,226<br />
111
Finance<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
59 Self-insurance, Workers' Comp Fund d<br />
Salaries and Wages $ 1,411,030 $ - $ - $ - $ -<br />
Supplies and Expenses 149,294 - - - -<br />
Subtotal $ 1,560,324 $ - $ - $ - $ -<br />
77 Parking Authority Fund<br />
Salaries and Wages e $ - $ 900 $ 1,577 $ - $ -<br />
Subtotal $ - $ 900 $ 1,577 $ - $ -<br />
Total All Funds<br />
Salaries and Wages $ 8,250,627 $ 8,846,825 $ 10,248,427 $ 9,854,934 $ 10,166,084<br />
Supplies and Expenses f 11,817,508 14,422,631 16,226,517 19,211,204 19,529,815<br />
Total Department $ 20,068,135 $ 23,269,456 $ 26,474,944 $ 29,066,138 $ 29,695,899<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund<br />
Permanent Positions 69.0 71.0 71.0 68.5 68.5<br />
Temporary Positions 2.0 1.0 1.0 2.8 2.8<br />
Subtotal 71.0 72.0 72.0 71.3 71.3<br />
58 Risk Management-Admin Fund<br />
Permanent Positions 0.0<br />
14.0 12.0 12.0 12.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Subtotal 0.0 14.0 12.0 12.0 12.0<br />
112
Finance<br />
Budget Summary<br />
VARIOUS FUNDS<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
59 Self-insurance, Workers' Comp Fund<br />
Permanent Positions<br />
14.0 0.0 0.0 0.0 0.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Subtotal 14.0 0.0 0.0 0.0 0.0<br />
Total All Funds g<br />
Permanent Positions 83.0 85.0 83.0 80.5 80.5<br />
Temporary Positions 2.0 1.0 1.0 2.8 2.8<br />
Total Department 85.0 86.0 84.0 83.3 83.3<br />
Footnotes<br />
a. In FY 2011-12, the Budget Division was created as part <strong>of</strong> an internal reorganization <strong>of</strong> the Administration Division.<br />
b. Effective FY 2013-14, the Internal Audit function will be transferred to and managed by the <strong>City</strong> Manager’s Office,<br />
reflecting best practices.<br />
c. Effective FY 2013-14, the Parking Authority Fund has no anticipated expenditures. Prior year expenditures were related<br />
to special meeting costs for Council members holding meetings as the Parking Authority.<br />
d. Effective FY 2011-12, the Risk Management & Administration staffing and administration expenses were transferred from<br />
the Workers’ Compensation Fund to a newly created Risk Management Administration Fund.<br />
e. Effective FY 2013-14, the Disaster Relief Fund has no anticipated expenditures. All projects funded by the Federal<br />
Emergency Management Agency and the California Office <strong>of</strong> Emergency Services subsequent to the 1994 Northridge<br />
Earthquake were completed in FY 2012-13.<br />
f. The FY 2013-15 biennial budget includes the increased costs associated with providing the members <strong>of</strong> the public the<br />
option to pay for a broader variety <strong>of</strong> fees and services via credit card, as well as the increased cost associated with<br />
parking meter communications, operations, and maintenance.<br />
g. The net reduction in FTE in FY 2013-14 is a result <strong>of</strong> identifying efficiencies, streamlining operations, and eliminating 1.5 FTE<br />
vacant Revenue Collections Assistant positions in the Business & Revenue Operations division. A portion <strong>of</strong> the savings<br />
from eliminating the 1.5 FTE will be used to cover the cost <strong>of</strong> adding 1.8 as-needed FTE.<br />
113
114
<strong>City</strong> Attorney<br />
FY 2013-15 Proposed Biennial Budget<br />
115
<strong>City</strong> Attorney<br />
The mission <strong>of</strong> the <strong>City</strong> Attorney is to do excellent<br />
legal work, efficiently and cost-effectively. As<br />
advisors to <strong>City</strong> <strong>of</strong>ficials and staff, to provide timely<br />
and complete assistance. As advocates, to<br />
represent the <strong>City</strong> and its employees vigorously and<br />
fairly. As prosecutors, to diligently and justly enforce<br />
the law on behalf <strong>of</strong> the People <strong>of</strong> the State <strong>of</strong><br />
California.<br />
116
<strong>City</strong> Attorney<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$9,214,233 $9,529,543<br />
Supplies &<br />
Expenses<br />
383,196 394,195<br />
TOTAL $9,597,429 $9,923,738<br />
FTE Positions 41.1 41.1<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Support comprehensive efforts relating to<br />
the future <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Airport.<br />
Objectives:<br />
Identify and begin implementing lawful changes<br />
to Airport operations and configuration that will<br />
reduce neighborhood impacts by March 31, 2014.<br />
Complete, by September 30, 2013, contingency<br />
legal strategy for possible full or partial Airport<br />
closure.<br />
Goal: Assist with preparing zoning ordinances,<br />
specific plans and development agreements.<br />
Objectives:<br />
Help complete Downtown and Bergamot Station<br />
Art Center with specific plans by<br />
December 30, 2013.<br />
Assist with preparation <strong>of</strong> permanent zoning<br />
ordinance by December 31, 2013.<br />
Work on development agreements with focus on<br />
community benefits by June 30, 2014.<br />
Goal: Protect <strong>City</strong> assets and the <strong>City</strong>'s fiscal<br />
health post redevelopment.<br />
Objectives:<br />
Improve Business License Tax enforcement<br />
program through the initiation <strong>of</strong> <strong>of</strong>fice<br />
conference process by September 30, 2013.<br />
Assist in implementing an integrated and<br />
interdepartmental Business License Tax<br />
enforcement program by December 30, 2013.<br />
Work with <strong>City</strong> Staff to protect <strong>City</strong> assets<br />
t h reat ened b y RDA dissolution by<br />
December 30, 2013.<br />
117
<strong>City</strong> Attorney<br />
Service by Division<br />
<strong>City</strong> Attorney<br />
Operating Budget: FY 2013-14: $9.6 million FY 2014-15: $9.9 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 41.1 FTE FY 2014-15: 41.1 FTE<br />
The Administrative Unit oversees and coordinates all<br />
<strong>of</strong> the work <strong>of</strong> the Office, which includes advising the<br />
Council, boards, commissions and <strong>City</strong> staff, drafting<br />
ordinances and resolutions, reviewing contracts and<br />
leases, representing the <strong>City</strong> in legal proceedings,<br />
and enforcing consumers' rights. The unit also<br />
prepares the <strong>of</strong>fice budget and handles all aspects<br />
<strong>of</strong> <strong>of</strong>fice operations, including Human Resources.<br />
The Municipal Law Division handles a wide<br />
range <strong>of</strong> civil litigation, including cases<br />
involving planning and land use, constitutional<br />
claims, and environmental issues. The division<br />
also drafts ordinances, resolutions, legal<br />
opinions, construction contracts, leases and<br />
licenses, reviews documents prepared by<br />
various <strong>City</strong> departments, and processes public<br />
records requests. Finally, the division provides<br />
ongoing advice to <strong>City</strong> staff and routinely staffs the Planning Commission, Personnel Board,<br />
and Landmarks Commission, as well as staffs other boards and commissions, such as the<br />
Airport Commission, on an as-needed basis.<br />
118
<strong>City</strong> Attorney<br />
The Criminal Division prosecutes thousands <strong>of</strong><br />
misdemeanor cases annually, ranging from serious<br />
crimes, such as domestic violence, driving under the<br />
influence <strong>of</strong> alcohol, and assault with a deadly<br />
weapon, to minor infractions. These cases arise not<br />
only from arrests by the <strong>Santa</strong> <strong>Monica</strong> Police<br />
Department but also from case referrals by other <strong>City</strong><br />
departments and county and state law enforcement<br />
agencies, such as the Highway Patrol. The division also handles all criminal appeals,<br />
processes restitution payments for victims, handles code enforcement matters, and staffs<br />
the <strong>City</strong>’s Homeless Community Court, which addresses the underlying causes <strong>of</strong><br />
defendants’ homelessness. Finally, the division works with other <strong>City</strong> Departments to ensure<br />
a concerted, consistent, fair and balanced approach to law enforcement in the<br />
community.<br />
The Civil Liability Division defends the <strong>City</strong> against<br />
lawsuits. The division's work load includes personal<br />
injury cases, personnel claims, Civil Rights suits,<br />
contract disputes and processing subpoena<br />
requests. The attorneys in this division are full-time<br />
litigators who are constantly involved in<br />
depositions, pre-trial hearings and conferences,<br />
arbitrations, and trials. In addition, this division<br />
advises the Risk Manager and various <strong>City</strong> departments on risk management issues.<br />
The Consumer/Fair Housing Unit handles<br />
complaints from the public about violations <strong>of</strong><br />
consumer protection and fair housing laws. The<br />
Unit enforces federal, state and local laws<br />
prohibiting housing discrimination, <strong>Santa</strong><br />
<strong>Monica</strong>'s prohibition against tenant harassment,<br />
the state law prohibiting smoking in the<br />
workplace, and various laws which protect<br />
consumers against fraud. The Unit also provides information and education to the<br />
community, including information about consumers’ and tenants’ rights.<br />
119
<strong>City</strong> Attorney<br />
Budget Summary<br />
GENERAL FUND<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
<strong>City</strong> Attorney $ 8,476,553 $ 8,931,187 $ 8,975,905 $ 9,597,429 $ 9,923,738<br />
Total Department $ 8,476,553 $ 8,931,187 $ 8,975,905 $ 9,597,429 $ 9,923,738<br />
MAJOR ACCOUNT GROUPS<br />
01 General Fund a<br />
Salaries and Wages $ 8,030,152 $ 8,489,254 $ 8,697,002 $ 9,214,233 $ 9,529,543<br />
Supplies and Expenses 446,402 441,933 278,903 383,196 394,195<br />
Total Department $ 8,476,553 $ 8,931,187 $ 8,975,905 $ 9,597,429 a $ 9,923,738<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund<br />
Permanent Positions 41.5 41.5 41.5 41.0 41.0<br />
Temporary Positions 0.1 0.1 0.1 0.1 0.1<br />
Total Department 41.6 41.6 41.6 41.1 41.1<br />
Footnotes<br />
a. FY 2013-14 and 2014-15 Budget increases reflect Deputy <strong>City</strong> Attorney promotions from level I to levels II and III, and<br />
adjustment to correctly budget for legal expenses and research costs, <strong>of</strong>fset by decrease <strong>of</strong> 0.5 FTE legal secretary.<br />
120
Human Resources<br />
FY 2013-15 Proposed Biennial Budget<br />
121
Human Resources<br />
The mission <strong>of</strong> the Human Resources Department is to<br />
Provide exceptional service to the public,<br />
employees and <strong>City</strong> departments.<br />
<br />
<br />
Support the mission <strong>of</strong> each <strong>City</strong> department by<br />
attracting, developing and retaining a progressive<br />
and effective workforce that will deliver premier<br />
municipal services to the community.<br />
Promote career development, personal well-being<br />
and pr<strong>of</strong>essionalism in employee conduct.<br />
122
Human Resources<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$3,292,686 $3,385,153<br />
Supplies &<br />
Expenses<br />
746,834 766,800<br />
TOTAL $4,039,520 $4,151,953<br />
FTE Positions 23.2 23.2<br />
Goal: Further develop the <strong>Santa</strong> <strong>Monica</strong> Institute<br />
as a comprehensive employee engagement<br />
program.<br />
Objectives:<br />
By June 30, 2015, provide 5 – 7 training courses per<br />
quarter (minimum <strong>of</strong> 40) through the <strong>Santa</strong> <strong>Monica</strong><br />
Institute.<br />
By December 31, 2014, provide 2 series <strong>of</strong> classes<br />
for supervisors through the Supervisors’ Academy.<br />
By June 30, 2015, provide 6 – 8 employee events<br />
through the Employee Events Team to increase<br />
employee engagement.<br />
Service Benchmarks:<br />
Increase employees’ first time participation in<br />
optional <strong>City</strong>wide training/pr<strong>of</strong>essional<br />
development by 25%.<br />
Increase current supervisors’ knowledge <strong>of</strong><br />
supervisory skills and application <strong>of</strong> knowledge<br />
by 30%.<br />
Increase employees’ first time participation at<br />
an Employee Event Team sponsored event by<br />
15%.<br />
Goal: Manage rising compensation costs.<br />
Objectives:<br />
Successfully negotiate at least 7 employee<br />
bargaining unit contracts by June 30, 2015, with an<br />
emphasis on cost containment.<br />
Successfully negotiate annual renewal <strong>of</strong> health<br />
benefit contracts that minimize premium increases<br />
and are kept aligned with budget projections<br />
indicated in the five-year forecast.<br />
123
Human Resources<br />
Goal: Engage employees with wellness<br />
programs that broaden and inspire the<br />
awareness <strong>of</strong> healthy living.<br />
Objectives:<br />
By December 31, 2014, present 2 – 4<br />
wellness programs that encourage<br />
physical activity and educate employees<br />
on healthy living.<br />
Provide annual biometric screening.<br />
Provide monthly “lunch and learns” on<br />
topics <strong>of</strong> health and well-being.<br />
Service Benchmarks:<br />
Increase employee participation in<br />
the <strong>City</strong>’s wellness program by 25%.<br />
Service by Division<br />
Administrative Services<br />
Operating Budget: FY 2013-14: $0.7 million FY 2014-15: $0.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 3.2 FTE FY 2014-15: 3.2 FTE<br />
The Administrative Services Division provides<br />
administrative oversight and leadership to<br />
all the divisions <strong>of</strong> the Human Resources<br />
Department. The Division establishes<br />
organizational human resource policy and<br />
ensures <strong>City</strong> compliance with all Federal<br />
and State employment laws. Functions<br />
include departmental budget preparation<br />
and fiscal tracking; staff report preparation;<br />
management <strong>of</strong> the department’s records<br />
retention and the facilitation <strong>of</strong> the <strong>Santa</strong><br />
<strong>Monica</strong> Personnel Board.<br />
124
Human Resources<br />
Employment and Organizational Development<br />
Operating Budget: FY 2013-14: $1.6 million FY 2014-15: $1.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 10.0 FTE FY 2014-15: 10.0 FTE<br />
The Employment and Organizational Development<br />
Division manages the recruitment, selection and<br />
certification <strong>of</strong> qualified candidates for employment<br />
opportunities with the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>. Staff<br />
provides a consultative approach to <strong>City</strong><br />
departments when delivering these services to assist<br />
them in meeting their staffing needs as well as serving<br />
the public in their search for employment with the <strong>City</strong><br />
<strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>. The division also manages the<br />
classification and compensation systems to ensure classifications are up to date and that<br />
positions are appropriately compensated. The division facilitates training and<br />
organizational development opportunities within the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> to provide<br />
pr<strong>of</strong>essional development for employees and enhance the organizational structure.<br />
Employee Relations and Benefits<br />
Operating Budget: FY 2013-14: $1.7 million FY 2014-15: $1.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 10.0 FTE FY 2014-15: 10.0 FTE<br />
The Employee Relations and Benefits Division<br />
negotiates and administers labor agreements with<br />
the <strong>City</strong>’s various employee associations; provides<br />
assistance to departments regarding employee<br />
performance issues and disciplinary matters; and<br />
investigates employee complaints. The Division<br />
also coordinates, administers, and provides<br />
information related to employee health benefits,<br />
deferred compensation, retirement, new<br />
employee orientation, the employee recognition<br />
program, and the rideshare program. Additionally, the Division maintains the operation <strong>of</strong><br />
the HR/Payroll information systems; administers the interactive/reasonable accommodation<br />
process and monitors compliance <strong>of</strong> various leave programs such as Family and Medical<br />
Leave and California Family Rights Act.<br />
125
Human Resources<br />
Budget Summary<br />
GENERAL FUND<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administrative Services $ 832,350 $ 872,058 $ 936,308 $ 691,321 $ 709,170<br />
Employment and<br />
Organizational<br />
Development 1,133,789 1,234,875 1,513,362 1,618,830 1,669,575<br />
Employee Relations and<br />
Benefits 1,148,502 1,335,072 1,579,330 1,729,369 1,773,208<br />
Total Department $ 3,114,641 $ 3,442,005 $ 4,029,000 $ 4,039,520 $ 4,151,953<br />
MAJOR ACCOUNT GROUPS<br />
01 General Fund a<br />
Salaries and Wages $ 2,552,977 $ 2,831,705 $ 3,181,030 $ 3,292,686 $ 3,385,153<br />
Supplies and Expenses 561,664 610,300 847,970 746,834 766,800<br />
Total Department $ 3,114,641 $ 3,442,005 $ 4,029,000 $ 4,039,520 $ 4,151,953<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund a<br />
Permanent Positions 20.5 21.0 22.0 23.0 23.0<br />
Temporary Positions 0.3 0.3 0.3 0.2 0.2<br />
Total Department 20.8 21.3 22.3 23.2 23.2<br />
Footnotes<br />
a. General fund (01) 1.0 FTE staffing and accompanying budget increase in FY 2013-14 reflects need to address<br />
increasingly complex benefits administration.<br />
126
Information Systems<br />
FY 2013-15 Proposed Biennial Budget<br />
127
Information Systems<br />
The mission <strong>of</strong> the Information Systems Department is<br />
to implement and maintain secure, reliable, and<br />
customer-oriented information technology solutions<br />
to support the delivery <strong>of</strong> government information<br />
and services.<br />
128
Information Systems<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$6,286,872 $6,624,054<br />
Supplies &<br />
Expenses<br />
1,352,563 1,369,888<br />
TOTAL $7,639,435 $7,993,942<br />
FTE Positions 41.5 43.0<br />
Goal: Support and enhance broadband and<br />
wireless communications in the community.<br />
Objectives:<br />
Develop partnerships with at least 2 local public<br />
agencies to expand the <strong>City</strong>'s fiber services by<br />
June 30, 2014.<br />
Increase lease revenues by 20% by June 30, 2014<br />
and by 10% by June 30, 2015.<br />
Extend fiber to the Bergamot Area by<br />
June 30, 2015.<br />
Expand the <strong>City</strong>'s fiber network to major new<br />
development zones and properties by<br />
June 30, 2015.<br />
Expand free public internet access by adding free<br />
internet Wi-Fi hot zones in the downtown and<br />
along major commercial and transit corridors by<br />
30% by June 30, 2015.<br />
Service Benchmarks:<br />
5 Wi-Fi hot zones in strategic locations<br />
6 Wi-Fi corridors on commercial and transit<br />
streets<br />
Goal: Facilitate citizen engagement and the<br />
delivery <strong>of</strong> government information and services<br />
through mobile and web technologies.<br />
Objectives:<br />
Implement a new service-oriented <strong>City</strong> Intranet by<br />
June 30, 2014.<br />
Develop 3 applications and websites to make key<br />
<strong>City</strong> information available to mobile users by<br />
June 30, 2015.<br />
Make <strong>City</strong> information more widely available<br />
through the development <strong>of</strong> 3 interactive maps by<br />
June 30, 2015.<br />
129
Information Systems<br />
Goal: Implement automated business<br />
systems to enhance and modernize<br />
business practices.<br />
Objectives:<br />
New payroll and financial management<br />
systems by June 30, 2017.<br />
Automate 5 high value workflows for<br />
internal processes within the <strong>City</strong> by<br />
June 30, 2015.<br />
Upgrade the <strong>City</strong>’s permitting system by<br />
June 30, 2014.<br />
Goal: Enhance public safety, mobility,<br />
livability through state-<strong>of</strong>-the-art<br />
technologies.<br />
Objectives:<br />
Provide improvements to systems and<br />
networks to ensure timely and quality<br />
service by the Big Blue Bus by<br />
June 30, 2015.<br />
Goal: Engage in development and longrange<br />
sustainability <strong>of</strong> the Local Wellbeing<br />
Index and strategies for its use.<br />
Objectives:<br />
Assign Department liaisons to the<br />
Wellbeing Project as requested by the<br />
September 30, 2014.<br />
Cross-promote goals, objectives and<br />
messages related to The Wellbeing Project<br />
to ensure broad awareness <strong>of</strong> and<br />
participation in the project among the<br />
general public, community stakeholders,<br />
and <strong>City</strong> staff by June 30, 2015.<br />
Assist Wellbeing Project team in evaluation<br />
<strong>of</strong> new and existing <strong>City</strong> sets, and<br />
development <strong>of</strong> integrated solutions for<br />
data management and communication<br />
that make use <strong>of</strong> emerging technology,<br />
meet standards & best practices, and will<br />
be sustainable over the long-term by June<br />
30, 2015.<br />
Service Benchmarks:<br />
26 advisory shelters<br />
Mobile trip planner<br />
Farebox replacements and mobile<br />
ticketing<br />
Goal: Provide support, training and<br />
outreach to ensure customer service<br />
excellence.<br />
Objectives:<br />
Upgrade 50% <strong>of</strong> <strong>City</strong> desktop computers<br />
by June 30, 2015.<br />
Implement a new technology training<br />
program including both online and<br />
in-person training by June 30, 2014.<br />
130
Information Systems<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $1.0 million FY 2014-15: $1.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 4.0 FTE FY 2014-15: 4.0 FTE<br />
The Administration Division manages the business<br />
operations and provides administrative support to the<br />
Information Systems Department. Major activities include:<br />
strategic planning and organizational development,<br />
budget development and oversight, contract<br />
management, inter-departmental and inter-agency<br />
communications, development and implementation <strong>of</strong><br />
technology policies and procedures, specialized research<br />
and analysis, evaluation and implementation <strong>of</strong> innovative business solutions, and the<br />
regular replacement and enhancement <strong>of</strong> technology (computers, printers, servers and<br />
other network components).<br />
Systems and Networks<br />
Operating Budget: FY 2013-14: $1.8 million FY 2014-15: $1.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 11.0 FTE FY 2014-15: 11.0 FTE<br />
The Systems and Networks Division provides for the design,<br />
installation and maintenance <strong>of</strong> the <strong>City</strong>'s technology<br />
infrastructure and services and is responsible for all aspects<br />
<strong>of</strong> network and system security. The <strong>City</strong>'s technology<br />
infrastructure includes telecommunications systems, servers<br />
and business data, fiber and telecommunication networks,<br />
and a growing number <strong>of</strong> Wi-Fi "hot zones" throughout<br />
<strong>Santa</strong> <strong>Monica</strong>. The Division insures compliance with regulatory and industry-based security<br />
requirements and provides threat assessment and mitigation to prevent breaches to<br />
network security. The Division also oversees the operation <strong>of</strong> data centers and<br />
communications facilities throughout the <strong>City</strong>, including an out-<strong>of</strong>-state co-location facility<br />
supporting the <strong>City</strong>’s Disaster Recovery and Business Continuity Plan. The Division continues<br />
to develop and operate a Municipal Fiber-Optic Network supporting five hub sites; 41 <strong>City</strong>,<br />
13 school district, 6 college facilities including 156 traffic signals and a growing number <strong>of</strong><br />
<strong>City</strong>Net customer sites.<br />
131
Information Systems<br />
S<strong>of</strong>tware Systems<br />
Operating Budget: FY 2013-14: $1.7 million FY 2014-15: $1.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 10.0 FTE FY 2014-15: 10.0 FTE<br />
The S<strong>of</strong>tware Systems Division provides technical<br />
consulting services to <strong>City</strong> departments and<br />
implements computer-based systems and<br />
applications to support the delivery <strong>of</strong> <strong>City</strong> services<br />
and information to the public. The Division performs<br />
systems analysis and provides contract negotiation<br />
and project management services for all technical<br />
system procurements. The Division develops and<br />
implements s<strong>of</strong>tware standards, manages system<br />
implementations and upgrades, and conducts modifications to s<strong>of</strong>tware systems and<br />
applications to support <strong>City</strong> services for the public. In addition, the Division is responsible for<br />
managing and maintaining over 300 applications and s<strong>of</strong>tware systems for all <strong>City</strong><br />
departments.<br />
Support Services<br />
Operating Budget: FY 2013-14: $0.8 million FY 2014-15: $0.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 6.5 FTE FY 2014-15: 7.0 FTE<br />
The Support Services Division is responsible for supporting <strong>City</strong> staff on<br />
the use <strong>of</strong> technology that helps fulfill the <strong>City</strong>’s mission. In<br />
accordance with established service level agreements, the Division<br />
fulfills hardware and s<strong>of</strong>tware service requests in-person and by<br />
telephone and purchases, installs and supports hardware and<br />
enterprise and departmental s<strong>of</strong>tware. The Division supports<br />
telecommunication devices, including IP telephones and smart<br />
phones. The Division also manages the ISD Customer Service program, which includes<br />
technology training, annual customer service surveys, and <strong>City</strong>-wide technology<br />
challenges. The Division supports other groups in ISD by assisting with the deployment and<br />
enhancement <strong>of</strong> major technology improvement projects including computer refreshes,<br />
video conferencing, and desktop collaboration.<br />
132
Information Systems<br />
Web Development<br />
Operating Budget: FY 2013-14: $1.1 million FY 2014-15: $1.2 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 7.0 FTE FY 2014-15: 7.0 FTE<br />
The Web Development Division is responsible for<br />
developing and maintaining the <strong>City</strong>’s portfolio <strong>of</strong> webenabled<br />
applications for public and internal use. The<br />
Division manages websites for public outreach efforts and<br />
develops custom solutions to meet the needs <strong>of</strong> internal<br />
customers via Intranet applications. The Division also<br />
plans and coordinates the <strong>City</strong>’s GIS program, which<br />
collects, organizes and reports GIS-related data for<br />
government and public services. The <strong>City</strong>’s GIS<br />
capabilities enable other business applications to take<br />
advantage <strong>of</strong> geographic data and services for analysis<br />
and decision-making by all <strong>City</strong> departments.<br />
Community Broadband<br />
Operating Budget: FY 2013-14: $1.3 million FY 2014-15: $1.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 3.0 FTE FY 2014-15: 4.0 FTE<br />
The Community Broadband Division is<br />
responsible for overall strategy, program<br />
development, operations, and management<br />
<strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> <strong>City</strong> Net, the <strong>City</strong>’s 10 Gigabit<br />
advanced broadband initiative. <strong>City</strong> Net<br />
provides broadband services to a growing<br />
number <strong>of</strong> tech, entertainment, healthcare,<br />
and data-centric businesses within <strong>Santa</strong><br />
<strong>Monica</strong>. The Division conducts broadband research and analysis, product development,<br />
technical analysis, community outreach, project management, and manages customer<br />
support and operations for the growing program. The Division also coordinates and<br />
oversees special program launches with other <strong>City</strong> departments and community<br />
stakeholder groups including <strong>Santa</strong> <strong>Monica</strong>’s new Youth Technology Workforce<br />
Development Program, and US Ignite, a national initiative launched by the National<br />
Science Foundation and White House to create next generation internet applications that<br />
provide transformative public benefit.<br />
133
Information Systems<br />
Budget Summary<br />
GENERAL FUND<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration $ 849,063 $ 890,017 $ 785,721 $ 982,462 $ 1,009,151<br />
Community Broadband - - 1,160,569 1,281,670 1,446,572<br />
S<strong>of</strong>tware Systems 2,270,505 1,646,747 1,727,684 1,696,091 1,721,299<br />
Support Services 487,930 862,934 1,013,109 756,907 810,041<br />
Systems and Networks 2,040,795 1,656,159 1,775,437 1,784,931 1,827,686<br />
Web Development 11,431 611,858 1,134,552 1,137,374 1,179,193<br />
Total Department $ 5,659,724 $ 5,667,714 $ 7,597,071 $ 7,639,435 $ 7,993,942<br />
MAJOR ACCOUNT GROUPS<br />
01 General Fund a<br />
Salaries and Wages $ 5,137,994 $ 5,215,713 $ 6,150,611 $ 6,286,872 $ 6,624,054<br />
Supplies and Expenses 521,730 452,001 1,446,460 1,352,563 1,369,888<br />
Total Department $ 5,659,724 $ 5,667,714 $ 7,597,071 $ 7,639,435 $ 7,993,942<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund a<br />
Permanent Positions 38.0 40.0 41.0 41.5 43.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Total Department 38.0 40.0 41.0 41.5 43.0<br />
Footnotes<br />
a. Staffing and accompanying budget increase reflects a 0.5 FTE increase in FY 2013-14 for the helpdesk and technology<br />
support services; in FY 2014-15, a 0.5 FTE increase for technology support services related to the opening <strong>of</strong> the Pico<br />
Library and a 1.0 FTE increase associated with the continued growth <strong>of</strong> the <strong>City</strong>Net program.<br />
134
Planning & Community Development<br />
FY 2013-15 Proposed Biennial Budget<br />
135
Planning & Community Development<br />
The mission <strong>of</strong> the Planning and Community<br />
Development Department is to create a common<br />
vision for the future <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> through a<br />
proactive community planning effort that involves all<br />
stakeholders in a consensus building process, and to<br />
ensure that all land use and transportation decisions<br />
reflect the community’s vision.<br />
136
Planning & Community Development<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$14,937,484 $15,217,734<br />
Supplies &<br />
Expenses<br />
1,423,778 1,461,659<br />
TOTAL $16,361,262 $16,679,393<br />
FTE Positions 105.0 104.0<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Implement the LUCE to enhance the<br />
character <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, conserve<br />
neighborhoods, enhance public facilities and<br />
expand mobility options.<br />
Objectives:<br />
Create a draft Housing Element by<br />
December 30, 2013, as required for the 2013-2021<br />
planning period.<br />
Adopt the revised Zoning Ordinance by<br />
December 30, 2013.<br />
Complete the Downtown Specific Plan by<br />
March 31, 2014.<br />
Implement first phase <strong>of</strong> the Bergamot Area Plan<br />
with projects such as the shared parking strategy,<br />
TMA formation, Pennsylvania 2-way, and Bike Plan<br />
infrastructure by June, 2015 (pursuant to funding).<br />
Create a strategic plan for a new neighborhood<br />
surrounding Memorial Park by December 31, 2015<br />
funded by a State <strong>of</strong> California Proposition 84<br />
grant.<br />
Complete first LUCE monitoring cycle, including<br />
preparation <strong>of</strong> monitoring criteria, establishing<br />
baselines and creating a streamlined process<br />
coordinated with the Sustainable <strong>City</strong> Plan<br />
monitoring by September 30, 2014.<br />
Complete conceptual planning for Michigan<br />
Avenue Neighborhood Greenway by<br />
June 30, 2014.<br />
Goal: Ensure new development reflects the<br />
priorities established by Council and the<br />
community benefits identified in the LUCE.<br />
Objectives:<br />
Complete conceptual planning and outreach for<br />
joint transit-oriented development <strong>of</strong> the publiclyowned<br />
Downtown Station by September 30, 2014<br />
(pursuant to funding).<br />
137
Planning & Community Development<br />
Provide Development Agreement<br />
monitoring reports annually to Council by<br />
January 31, 2014, and January 31, 2015.<br />
Incorporate transportation improvements<br />
in new development to reduce the<br />
impact <strong>of</strong> new vehicle trips throughout<br />
fiscal years 2013-14 and 2014-15.<br />
Adopt a new Building Code by<br />
December, 2013.<br />
Goal: Provide excellent customer service<br />
for development review and building plan<br />
check and inspections, to ensure<br />
coordination, consistency and efficiency.<br />
Objectives:<br />
Continue outreach to the business<br />
community by partnering with the<br />
Chamber <strong>of</strong> Commerce and meeting<br />
directly with the individual Business<br />
Improvement Districts (BIDs) to address<br />
concerns specific to each district.<br />
Complete Website Business Portal by<br />
June 30, 2014 to provide information to the<br />
business community, including detail on<br />
the <strong>City</strong>’s Ombudsman Program,<br />
Pre-construction meeting process, and<br />
“How to” instructional videos on the permit<br />
process and business license process.<br />
Implement the new centralized cashiering<br />
system by July 31, 2013.<br />
Service Benchmarks:<br />
Meet with four BIDs by June 2014<br />
Goal: Support achievement <strong>of</strong> No Net<br />
New PM Peak trips by implementing<br />
physical and programmatic<br />
improvements that make the most<br />
efficient modes <strong>of</strong> transportation –<br />
walking, biking, transit and carpooling –<br />
more attractive.<br />
Objectives:<br />
Complete Lincoln Blvd. conceptual design<br />
that enhances pedestrian and transit<br />
connections, improves pedestrian safety,<br />
and optimizes the balance <strong>of</strong> roadway<br />
users. Concept design complete by<br />
June 30, 2015.<br />
Provide continued support and on-time<br />
review <strong>of</strong> Expo plans, and ensure the line’s<br />
ability to serve the surrounding community<br />
by its scheduled completion date <strong>of</strong><br />
June 30, 2016.<br />
Deploy a bike share system with over 250<br />
bicycles and 25 station locations<br />
throughout <strong>Santa</strong> <strong>Monica</strong>, to improve<br />
transit station access and link major<br />
resident and visitor destinations.<br />
Complete installation <strong>of</strong> first phase <strong>of</strong><br />
system by June 30, 2014.<br />
Continue coordination with Public Works<br />
staff to ensure new infrastructure and<br />
capital improvements include necessary<br />
transportation system enhancements,<br />
when feasible and within budgetary<br />
constraints. Incorporate pedestrian and<br />
bicycle enhancements in the next annual<br />
resurfacing program, and in capital<br />
projects such as the Pier Bridge, Early<br />
Childhood Education Center (ECEC), etc.<br />
Continue to refine traffic control and<br />
safety device tool kit. Test new flashing<br />
LED pedestrian warning signs and report to<br />
the State; install and evaluate<br />
grant-funded bike intersection treatments<br />
and detection throughout FY 2013-14.<br />
Monitor ongoing construction activities<br />
and proactively manage traffic impacts<br />
through FY 2014-15.<br />
Install or enhance five miles <strong>of</strong> bicycle<br />
lanes, routes, sharrows, or recreational <strong>of</strong>fstreet<br />
paths to fill gaps in the <strong>City</strong>’s bicycle<br />
138
Planning & Community Development<br />
network by June 30, 2014 and<br />
June 30, 2015.<br />
Install 150 new bike parking spaces<br />
annually (racks, corrals, centers) by<br />
June 30, 2014 and June 30, 2015.<br />
Complete the Pedestrian Action Plan by<br />
June 30, 2014.<br />
Provide support and advice on the<br />
Colorado Esplanade construction<br />
drawings, bidding and physical<br />
construction through December 30, 2015.<br />
Goal: Ensure neighborhood quality <strong>of</strong> life<br />
and economic health including the<br />
health <strong>of</strong> small businesses and<br />
neighborhood commercial districts.<br />
Objectives:<br />
Continue to implement, at residents’<br />
requests, preferential parking in residential<br />
areas with attention to changes necessary<br />
in residential areas around future<br />
Exposition Light Rail stations.<br />
Analyze and identify prioritized actions for<br />
updating the <strong>City</strong>’s Preferential Parking<br />
program by May 30, 2014.<br />
Implement a pilot public car share<br />
program by September 30, 2013.<br />
Implement the Vacant Property Program<br />
by December 31, 2013.<br />
Provide Code Enforcement presence<br />
seven days a week beginning<br />
March, 2014.<br />
Goal: Provide monitoring, proactive<br />
investigation and enforcement for<br />
Municipal, Building and Zoning Code<br />
compliance.<br />
Objectives:<br />
Consolidate municipal enforcement<br />
efforts by July 31, 2013.<br />
Extend regular code enforcement service<br />
to the Pier, beach, and Palisades Park<br />
beginning in July, 2013.<br />
139
Planning & Community Development<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $1.3 million FY 2014-15: $1.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 5.0 FTE FY 2014-15: 5.0 FTE<br />
The Administration Division coordinates and manages<br />
the Department’s five other divisions: <strong>City</strong> Planning/<br />
Development Review, Strategic and Transportation<br />
Planning, Transportation Engineering and<br />
Management, Building and Safety, and Code<br />
Compliance. Responsibilities include providing<br />
direction and leadership to the Department, setting<br />
standards and accountability for timely permit,<br />
inspection, and code compliance processes, monitoring staff report preparation, reviewing<br />
and coordinating responses to <strong>City</strong> Council and citizen inquiries, budget preparation and<br />
fiscal tracking, coordinating the inter-departmental collaborative objectives, coordinating<br />
responses to regional planning and transportation planning initiatives, and researching and<br />
analyzing data for inclusion in reports and special studies.<br />
<strong>City</strong> Planning / Development Review<br />
Operating Budget: FY 2013-14: $3.3 million FY 2014-15: $3.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 21.0 FTE FY 2014-15: 21.0 FTE<br />
The <strong>City</strong> Planning Division administers and implements <strong>City</strong><br />
land use and development policies, urban design policies,<br />
and the historic preservation program. The Division has a key<br />
responsibility for timely permit processing as Planning staff<br />
serves as project managers to move customer projects<br />
through interdepartmental reviews and the permit process. A<br />
broad range <strong>of</strong> permits and development applications are<br />
reviewed by Division staff, who also lead negotiations on Development Agreements. The<br />
Division works closely with the Planning Commission and Architectural Review Board to<br />
ensure new development reflects <strong>City</strong> land use policy and enhances the built environment.<br />
The Division also prepares and processes amendments to the Zoning Ordinance as needed<br />
in relation to development permits, monitors adopted Development Agreements for<br />
compliance with requirements, and supports the Landmarks Commission in furthering<br />
community historic preservation through landmark and historic district designations, design<br />
140
Planning & Community Development<br />
review in compliance with the Secretary <strong>of</strong> Interior Standards for Rehabilitation, and<br />
administering the Mills Act Program.<br />
The Division staffs the Planning Commission,<br />
Architectural Review Board, Landmarks Commission, Zoning Administrator hearings,<br />
community and neighborhood workshops and citizen task forces. In addition to providing<br />
direct services to the public by staffing a public counter, preparing information handouts,<br />
and responding to citizen inquiries, the Division works with applicants to coordinate<br />
community outreach on development projects. This ensures early community awareness<br />
and input on development applications with the goal that new development reflects the<br />
community’s long range vision for <strong>Santa</strong> <strong>Monica</strong>.<br />
Strategic and Transportation Planning<br />
Operating Budget: FY 2013-14: $2.6 million FY 2014-15: $2.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 15.0 FTE FY 2014-15: 15.0 FTE<br />
This Division is responsible for planning the land<br />
use and circulation network in the <strong>City</strong>, including<br />
long-range planning, design, and policy<br />
development. The Division updates, monitors,<br />
and maintains the <strong>City</strong>’s General Plan and Zoning<br />
Ordinance, particularly the recently adopted<br />
Land Use and Circulation Element (LUCE).<br />
Multi-year strategic and transportation planning<br />
projects include update <strong>of</strong> the General Plan<br />
through a comprehensive Zoning Ordinance update, area plans for each <strong>of</strong> the Expo Light<br />
Rail stations, streetscape and corridor plans including improved pedestrian, bicycle and<br />
transit facilities, neighborhood plans and conservation strategies, and development<br />
standards and guidelines. The Division oversees the conceptual planning and initial<br />
feasibility for streetscape and urban design capital projects, and works with the Housing<br />
and Economic Development Department on strategic planning efforts including those in<br />
the Downtown and Civic Center areas. The Division manages the use <strong>of</strong> the existing<br />
roadway network, performs circulation review <strong>of</strong> development applications, integrates<br />
improvements to the walking, bicycling and transit environment and works extensively with<br />
residents and business representatives to develop balanced, safe and efficient solutions to<br />
circulation and parking problems. The Division also assists in streamlining the California<br />
Environmental Quality Act (CEQA) review, issues various permits for use <strong>of</strong> public right-<strong>of</strong>way,<br />
develops graphic communication tools, responds to regional planning and<br />
transportation initiatives, and coordinates inter-departmental projects.<br />
141
Planning & Community Development<br />
Building and Safety<br />
Operating Budget: FY 2013-14: $5.0 million FY 2014-15: $5.1 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 35.0 FTE FY 2014-15: 34.0 FTE<br />
The Building and Safety Division ensures the safety <strong>of</strong> the<br />
built environment, and that new construction is built<br />
according to approved planning entitlements and building<br />
plans. The Division administers state and municipal<br />
regulations regarding architectural compliance, structural<br />
stability and seismic safety, electrical, mechanical, and<br />
plumbing code safety, disabled access, energy<br />
conservation, green building, and sustainability. The<br />
Division includes the public counter permitting operations, plan check review, and<br />
inspection. In addition to staff review <strong>of</strong> construction drawings and inspection <strong>of</strong> ongoing<br />
construction projects, the Division provides public information on current construction<br />
standards, maintains permit and construction records, and administers appeals <strong>of</strong> the<br />
building codes. The Division also represents the <strong>City</strong> in pr<strong>of</strong>essional organizations and<br />
provides support to the Building and Fire-Life Safety Commission. The primary customer<br />
service goals <strong>of</strong> the Building and Safety Division are constant improvement <strong>of</strong> quality and<br />
efficiency, measured by wait times, service turnaround times to the customer, and<br />
customer satisfaction. Interdepartmental coordination is also a key aspect <strong>of</strong> the Division’s<br />
mission. The Building Official, Assistant Building Official, plan check engineers, and<br />
inspectors participate in various interdepartmental work groups to improve communication,<br />
consistency, and coordination throughout the <strong>City</strong>.<br />
Code Compliance<br />
Operating Budget: FY 2013-14: $1.9 million FY 2014-15: $2.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 16.0 FTE FY 2014-15: 16.0 FTE<br />
The Code Compliance Division ensures that both residents and<br />
businesses within the <strong>City</strong> adhere to Federal, State, and Municipal<br />
codes by responding to reported code violations, as well as<br />
conducting proactive enforcement. The Division responds to violations<br />
involving construction work and substandard housing. They also<br />
investigate planning and zoning violations, including conditional use<br />
permit requirements. If code violations are confirmed, the Division may<br />
implement various strategies, ranging from issuing compliance orders to<br />
scheduling legal hearings, in order to ensure compliance by the<br />
142
Planning & Community Development<br />
concerned party. The Code Compliance Division strives to form partnerships within the<br />
community and routinely holds educational sessions during local neighborhood meetings.<br />
Transportation Engineering and Management<br />
Operating Budget: FY 2013-14: $2.3 million FY 2014-15: $2.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 13.0 FTE FY 2014-15: 13.0 FTE<br />
The Transportation Engineering and<br />
Management Division designs,<br />
implements, and manages the <strong>City</strong>’s<br />
transportation network. Core functions<br />
include the design <strong>of</strong> signals, signage<br />
and roadway/curb markings, the<br />
operation and maintenance <strong>of</strong> signals<br />
and other traffic control devices, the<br />
daily monitoring and management <strong>of</strong><br />
construction-related activities within the public right-<strong>of</strong>-way, the management <strong>of</strong> traffic and<br />
circulation for special events and peak seasonal periods, and the implementation <strong>of</strong><br />
various congestion management tools including wayfinding and parking management.<br />
Multi-year projects include the design and construction <strong>of</strong> the <strong>City</strong>’s Advanced Traffic<br />
Management System (ATMS), the design and construction <strong>of</strong> the Real-Time Beach Parking<br />
(RTBP) system, the design and installation <strong>of</strong> new bicycle and pedestrian facilities, and the<br />
design and construction review <strong>of</strong> the Exposition Light Rail line. Additionally, the function <strong>of</strong><br />
Transportation Demand Management is within the Transportation Engineering and<br />
Management Division, and the Division is responsible for the regulation and enforcement <strong>of</strong><br />
the <strong>City</strong>’s Trip Reduction Ordinance for both employers and developments. The<br />
Transportation Demand Management function also works with local residents and<br />
businesses to pursue shared parking solutions, and works with stakeholders to implement<br />
solutions to further promote multi-modal transportation opportunities in order to achieve the<br />
LUCE goal <strong>of</strong> no net new PM peak hour trips.<br />
143
Planning & Community Development<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration $ 2,865,873 $ 2,695,379 $ 1,365,166 $ 1,308,619 $ 1,343,502<br />
Building and Safety 6,010,296 4,775,755 5,009,601 5,013,289 5,050,422<br />
<strong>City</strong> Planning /<br />
Development Review 2,669,408 2,965,712 3,340,011 3,256,583 3,327,842<br />
Code Compliance 1,420 1,316,107 1,629,132 1,911,559 1,974,084<br />
Parking Authority a 850 - - - -<br />
Strategic and<br />
Transportation Planning 2,076,394 2,467,821 2,608,953 2,607,183 2,668,480<br />
Transportation<br />
Engineering and<br />
Management b 713,591 761,638 2,476,113 2,264,029 2,315,063<br />
Total Department $ 14,337,833 $ 14,982,412 $ 16,428,975 $ 16,361,262 $ 16,679,393<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund<br />
Salaries and Wages $ 13,188,918 $ 13,720,321 $ 14,613,925 $ 14,937,484 $ 15,217,734<br />
Supplies and Expenses 1,148,065 1,262,091 1,695,050 1,423,778 1,461,659<br />
Subtotal $ 14,336,983 $ 14,982,412 $ 16,308,975 $ 16,361,262 $ 16,679,393<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses c - - 120,000 - -<br />
Subtotal $ - $ - $ 120,000 $ - $ -<br />
144
Planning & Community Development<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
77 Parking Authority Fund a<br />
Salaries and Wages $ 850 $ - $ - $ - $ -<br />
Subtotal $ 850 $ - $ - $ - $ -<br />
Total All Funds<br />
Salaries and Wages $ 13,188,918 $ 13,720,321 $ 14,613,925 $ 14,937,484 $ 15,217,734<br />
Supplies and Expenses 1,148,065 1,262,091 1,815,050 1,423,778 1,461,659<br />
Total Department $ 14,337,833 $ 14,982,412 $ 16,428,975 $ 16,361,262 $ 16,679,393<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund d<br />
Permanent Positions 104.0 103.0 104.0 105.0 104.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Total Department 104.0 103.0 104.0 105.0 104.0<br />
Footnotes<br />
a. Management <strong>of</strong> the Parking Authority was moved to the Finance Department in FY 2011-12.<br />
b. Increase in FY 2012-13 Revised Budget reflects department reorganization, in which responsibilities were transferred<br />
from the Administration Division to the Transportation and Engineering Division.<br />
c. FY 2012-13 expenditures were related to grant-funded school-based bicycle and pedestrian training for elementary<br />
and middle school students.<br />
d. The net 1.0 FTE increase in FY 2013-14 is a result <strong>of</strong> an addition <strong>of</strong> a limited term Staff Assistant II to help support the<br />
Building and Safety Division. This position will be funded in the first year with a newly-implemented building permits<br />
compliance fee. Staff will actively monitor the collection <strong>of</strong> the new fee, and will return to Council to request an<br />
extension <strong>of</strong> the limited-term position if the revenues from the new fee are projected to cover the full cost <strong>of</strong> the<br />
position.<br />
145
146
Police<br />
FY 2013-15 Proposed Biennial Budget<br />
147
Police<br />
The mission <strong>of</strong> the Police Department to provide<br />
safety and service:<br />
<br />
<br />
<br />
We are dedicated to the reduction <strong>of</strong> crime and<br />
improving quality <strong>of</strong> life.<br />
We are ethical, compassionate and respectful.<br />
We are visionary and work together to create<br />
adaptive solutions with the community and our<br />
public safety partners.<br />
As a premier leader in law enforcement, we are<br />
committed to this mission.<br />
148
Police<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$71,183,266 $72,704,350<br />
Supplies &<br />
Expenses<br />
6,110,178 5,969,912<br />
TOTAL $77,293,444 $78,674,262<br />
FTE Positions 442.7 443.7<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Reduce crime.<br />
Objectives:<br />
Reduce Part 1 crime by 4 % compared to CY2013.<br />
Increase the amount <strong>of</strong> crime reduction efforts<br />
(livability operations) in areas identified through<br />
crime analysis.<br />
Co-locate a LA County Probation Officer within<br />
the police facility to address early release prisoners<br />
by December 2013.<br />
Service Benchmarks:<br />
Reduce Part I crime 1% each quarter<br />
Goal: Increase Street Homelessness Training.<br />
Objectives:<br />
Incorporate the Homeless Liaison Program (HLP)<br />
team model into frontline patrol duties by<br />
June 2014.<br />
Achieve two mental health training sessions to<br />
department field personnel by June 2014.<br />
Collaborate with Social Service Provider Outreach<br />
Teams to increase homeless reduction efforts<br />
through June 2015.<br />
Goal: Improve Traffic Safety and Circulation.<br />
Objectives:<br />
Enhance traffic safety by conducting 13 directed<br />
traffic safety operations through June 2014.<br />
Implement targeted traffic safety violation<br />
campaign and produce four articles about traffic<br />
safety through June 2015.<br />
149
Police<br />
Goal: Reduce Gang and Youth Violence.<br />
Objectives:<br />
Collaborate with SMMUSD, Juvenile<br />
Courts, and LA County Probation for the<br />
implementation <strong>of</strong> a Teen Court by June<br />
2015.<br />
Implementation <strong>of</strong> the DARE Program in<br />
Middle School by June 2014.<br />
Gang unit <strong>of</strong>ficers partner with SROs to<br />
implement regular Middle and High<br />
School presentations educating students<br />
on the risks involved with gang<br />
participation through June 2015.<br />
Service Benchmarks:<br />
Put 250 middle school students through<br />
the D.A.R.E program by June 2015<br />
Complete 8 presentations to Middle<br />
and High School Students<br />
Goal: Fully integrate Communications<br />
Center.<br />
Objectives:<br />
Fully integrate the Police and Fire<br />
Department communications center using<br />
Association <strong>of</strong> Public Safety<br />
Communications Officials (APCO) and<br />
National Fire Protection Agency (NFPA)<br />
standards by June 30, 2014.<br />
Goal: Establish In-car automated external<br />
defibrillator program.<br />
Objectives:<br />
Establish a funding source for the<br />
purchase <strong>of</strong> AEDs and train staff to begin<br />
an in-car automated external defibrillator<br />
program by June 30, 2015.<br />
Goal: Enhance Police and Fire radio<br />
communication infrastructure.<br />
Objectives:<br />
Research and apply for, when applicable,<br />
grants and alternative resources to<br />
supplement funding for the replacement<br />
<strong>of</strong> the communication infrastructure by<br />
June 30, 2014.<br />
150
Police<br />
Service by Division<br />
Administrative Services<br />
Operating Budget: FY 2013-14: $18.5 million FY 2014-15: $18.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 75.0 FTE FY 2014-15: 75.0 FTE<br />
The Administrative Services Division (ASD)<br />
incorporates the Administrative Services Support Unit,<br />
Police Technology Unit, Budget & Procurement Unit,<br />
Resource Development Unit and Support Services<br />
Section. Functions within the Support Services<br />
Section includes: community outreach services, such<br />
as crime prevention awareness; property and<br />
evidence management; Jail Unit, which receives<br />
prisoners and assumes responsibility for them while in<br />
custody; the Records Unit, which is responsible for the management <strong>of</strong> public law<br />
enforcement records; and the Animal Control Unit, which maintains a shelter and enforces<br />
laws relating to animal care and control.<br />
Operations<br />
Operating Budget: FY 2013-14: $32.0 million FY 2014-15: $32.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 181.8 FTE FY 2014-15: 182.8 FTE<br />
The Operations Division (OD) provides the public with<br />
the following services:<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
Marketing, outreach and customer information<br />
Preservation <strong>of</strong> peace and protection <strong>of</strong> life and<br />
property<br />
24-hour-a-day <strong>City</strong> Patrol<br />
Response to call for service<br />
Event coordination<br />
Proactive policing<br />
Patrol centric approach to Community Oriented Policing<br />
As the primary unit responsible for the preservation <strong>of</strong> peace and protection <strong>of</strong> life and<br />
property, the Operations Division maintains a 24-hour-a-day <strong>City</strong> patrol. The Division<br />
enforces laws, conducts preliminary investigations <strong>of</strong> crimes, and apprehends <strong>of</strong>fenders.<br />
The primary patrol section includes three patrol watches: Day Watch Section, Night Watch<br />
Section, and Morning Watch Section. The various working hours <strong>of</strong> the watches provide the<br />
151
Police<br />
24 hour <strong>City</strong> patrols. Patrol is the primary first responder to calls for service and proactive<br />
policing. Special sections within the Division includes the Operations Administration Section,<br />
which incorporates the Event Planning Unit; and community problem solving by the<br />
Neighborhood Resource Program; the Directed Resources Section provides police services<br />
to the 3rd Street Promenade; park patrols by the Park Ranger Unit; pier and harbor safety by<br />
the Harbor Unit; and the Gang and Youth Intervention Unit. The Communications Center<br />
receives and dispatches calls for service through the 911 system and other non-emergency<br />
phone lines.<br />
Special Enforcement<br />
Operating Budget: FY 2013-14: $14.4 million FY 2014-15: $14.7 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 111.0 FTE FY 2014-15: 111.0 FTE<br />
The Special Enforcement Division (SED) provides the<br />
public with the following services:<br />
<br />
<br />
<strong>City</strong>wide enforcement and education <strong>of</strong> vehicle<br />
code violations<br />
Enforcement <strong>of</strong> state and local laws surrounding<br />
commercial vehicles<br />
Intersection traffic control and parking<br />
enforcement services<br />
Crossing guard service to improve pedestrian<br />
safety<br />
Response to crime problems on the public transit system and certain community crimes<br />
with specialized enforcement tactics such as Narcotics/Vice Unit and the Airport &<br />
Transit Services Unit<br />
Interaction with social service providers and <strong>City</strong> staff to provide long-term solutions to<br />
homeless problems while enforcing policies against quality <strong>of</strong> life crimes throughout the<br />
<strong>City</strong><br />
The Special Enforcement Division is organized into the Special Operations Section and the<br />
Traffic Services Section. The Special Operations Section consists <strong>of</strong> the Homeless Liaison<br />
Program Unit (HLP), which addresses quality <strong>of</strong> life problems associated with the homeless<br />
population, while providing long term solutions; the Narcotics/Vice Unit which addresses<br />
incidents <strong>of</strong> illegal narcotics and licensing; and the Airport & Transit Services Unit, which<br />
addresses security issues at the airport and suppresses crime problems on the <strong>City</strong>’s public<br />
transit system. Gang and Youth Intervention <strong>of</strong>ficers (GYIU) collaborate with other divisions<br />
<strong>of</strong> the police department, neighboring law enforcement agencies and the community at<br />
large with the goal reducing gang violence and its impact on public safety. The Traffic<br />
152
Police<br />
Enforcement Unit which provides <strong>City</strong>wide enforcement and education <strong>of</strong> vehicle code<br />
violations; the Commercial Enforcement Officer, who enforces state and local law<br />
surrounding commercial vehicles; the Accident Investigator; the Traffic Services Unit, which<br />
provides intersection traffic control and parking enforcement services throughout the <strong>City</strong>;<br />
and the Crossing Guard Unit which enhances pedestrian safety.<br />
Criminal Investigations<br />
Operating Budget: FY 2013-14: $9.7 million FY 2014-15: $9.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 53.6 FTE FY 2014-15: 53.6 FTE<br />
The Criminal Investigations Division (CID) provides the<br />
public with the following services:<br />
Investigation <strong>of</strong> unsolved crimes and the<br />
apprehension <strong>of</strong> those suspects when identified<br />
Criminal filing on misdemeanor and felony cases<br />
Preparation and presentation <strong>of</strong> evidence in<br />
criminal trials<br />
Identification, registration, and tracking <strong>of</strong> sex<br />
<strong>of</strong>fenders<br />
Juvenile <strong>of</strong>fender intervention, education and prosecution<br />
Youth and family counseling<br />
Processing <strong>of</strong> crime scenes for forensic evidence<br />
Fingerprinting services<br />
The Criminal Investigations Division is an impartial fact finding entity responsible for the<br />
apprehension <strong>of</strong> criminals through investigation, recovery <strong>of</strong> stolen property, and the<br />
preparation and presentation <strong>of</strong> evidence to the court system. Detectives also identify,<br />
register, and track previously convicted sex <strong>of</strong>fenders utilizing State mandated protocols.<br />
The Youth and Family Services Section consolidates a variety <strong>of</strong> resources formerly divided<br />
throughout the department. Those services include: youth and parental counseling;<br />
domestic violence counseling; and the Serious Habitual Offender (SHO) program, which<br />
identifies and tracks habitual juvenile <strong>of</strong>fenders in an attempt to intervene and prevent<br />
further delinquency through cooperative partnership with the <strong>Santa</strong> <strong>Monica</strong> Malibu Unified<br />
School District (SMMUSD).<br />
The Police Activities League (PAL) and Explorer program are resources made available to<br />
youth within the community forming an outreach, intervention, and prevention model while<br />
providing an introduction to the law enforcement pr<strong>of</strong>ession.<br />
153
Police<br />
Personnel in the Forensic Unit process crime scenes by photographing, collecting, and<br />
analyzing evidence and fingerprints. Forensic also provides fingerprint services for the<br />
public.<br />
Animal Control Unit<br />
Operating Budget: FY 2013-14: $1.5 million FY 2014-15: $1.5 million<br />
Number <strong>of</strong> FTEs: FY 2014-15: 12.0 FTE FY 2014-15: 12.0 FTE<br />
The Animal Control Unit enforces <strong>City</strong> ordinances and<br />
State laws regarding the care, custody, and control <strong>of</strong><br />
animals in the <strong>City</strong>. The unit maintains a shelter for stray<br />
and relinquished animals, reunites impounded animals<br />
with their rightful owners, places homeless pets up for<br />
adoption, and administers the dog licensing and rabies<br />
control program. Animal Control Officers investigate<br />
cases <strong>of</strong> animal cruelty and neglect, suspected vicious<br />
animals, and incidents <strong>of</strong> animal bites. The unit educates the public about proper care <strong>of</strong><br />
pets and living with urban wildlife, while also providing financial assistance for the spaying<br />
and neutering <strong>of</strong> dogs and cats. The unit is under the supervision <strong>of</strong> the Administrative<br />
Services Division.<br />
Harbor Unit<br />
Operating Budget: FY 2013-14: $1.2 million FY 2014-15: $1.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 9.3 FTE FY 2014-15: 9.3 FTE<br />
The Harbor Unit provides 24-hour security, rescue, and<br />
major first aid service to persons using the Pier, ocean<br />
and beach areas. The unit provides a continuous<br />
source <strong>of</strong> phone and over-the-counter public<br />
information on weather, tides, boating, fishing, and<br />
other marine matters. The Harbor Unit works closely<br />
with other municipal, county, and state agencies, and<br />
keeps watch for crimes and potential crimes on the<br />
Pier and adjacent beach area, reporting suspicious activity to Police Officers. Harbor Unit<br />
personnel also support the operations <strong>of</strong> the Municipal Pier by maintaining and protecting<br />
pier pilings, moorings, and related structures and equipment. The unit is under the<br />
supervision <strong>of</strong> the Operations Division.<br />
154
Police<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administrative Services $ 15,426,408 $ 17,027,353 $ 18,056,933 $ 18,466,764 $ 18,719,556<br />
Animal Control Unit 1,216,603 1,228,142 1,310,827 1,463,714 1,490,039<br />
Criminal Investigations 8,496,996 8,969,573 9,493,200 9,702,884 9,838,702<br />
Harbor Unit 1,185,874 1,218,411 1,211,458 1,223,723 1,251,396<br />
Operations 28,559,947 30,528,420 28,574,878 32,013,133 32,711,160<br />
Special Enforcement 13,681,398 14,444,563 17,048,624 14,423,226 14,663,409<br />
Total Department $ 68,567,226 $ 73,416,462 $ 75,695,920 $ 77,293,444 $ 78,674,262<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund<br />
Salaries and Wages $ 61,473,677 $ 65,947,433 $ 68,020,497 $ 70,119,746 $ 71,617,221<br />
Supplies and Expenses 5,467,864 5,505,130 5,623,549 5,543,277 5,681,689<br />
Subtotal $ 66,941,542 $ 71,452,562 $ 73,644,046 $ 75,663,023 $ 77,298,910<br />
04 Special Revenue Source Fund<br />
Supplies and Expenses - - 21,456 21,456 21,456<br />
Subtotal $ - $ - $ 21,456 $ 21,456 $ 21,456<br />
20 Miscellaneous Grants Fund<br />
Salaries and Wages $ 120,844 $ 139,972 $ 187,471 $ - $ -<br />
Supplies and Expenses 318,966 582,865 316,413 285,242 2,500<br />
Subtotal $ 439,810 $ 722,838 $ 503,885 $ 285,242 $ 2,500<br />
22 COPS Fund<br />
Supplies and Expenses - 22,651 315,075 100,000 100,000<br />
Subtotal $ - $ 22,651 $ 315,075 $ 100,000 $ 100,000<br />
155
Police<br />
Budget Summary<br />
VARIOUS FUNDS<br />
EXPENDITURE CATEGORIES<br />
2010-11<br />
Actual<br />
2011-12<br />
Actual<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
30 Pier Fund<br />
Salaries and Wages $ 1,011,413 $ 1,068,810 $ 1,060,782 $ 1,063,520 $ 1,087,129<br />
Supplies and Expenses 174,461 149,601 150,676 160,203 164,267<br />
Subtotal $ 1,185,874 $ 1,218,411 $ 1,211,458 $ 1,223,723 $ 1,251,396<br />
Total All Funds<br />
Salaries and Wages $ 62,605,934 $ 67,156,215 $ 69,268,750 $ 71,183,266 $ 72,704,350<br />
Supplies and Expenses 5,961,292 6,260,246 6,427,170 6,110,178 5,969,912<br />
Total Department $ 68,567,226 $ 73,416,462 $ 75,695,920 $ 77,293,444 $ 78,674,262<br />
PERSONNEL<br />
(FULL-TIME EQUIVALENTS)<br />
BY FUND<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
01 General Fund<br />
Permanent Positions 403.0 403.0 406.0 402.0 403.0<br />
Temporary Positions 31.4 31.4 31.4 31.4 31.4<br />
Subtotal 434.4 434.4 437.4 433.4 434.4<br />
30 Pier Fund<br />
Permanent Positions 6.0 7.0 7.0 7.0 7.0<br />
Temporary Positions 3.7 2.3 2.3 2.3 2.3<br />
Subtotal 9.7 9.3 9.3 9.3 9.3<br />
Total All Funds a<br />
Permanent Positions 409.0 410.0 413.0 409.0 410.0<br />
Temporary Positions 35.1 33.7 33.7 33.7 33.7<br />
Total Department 444.1 443.7 446.7 442.7 443.7<br />
Footnotes<br />
a. The 2013-14 net reduction <strong>of</strong> 4.0 FTE in the Police Department is a result <strong>of</strong> eliminating vacant positions; these<br />
reductions will have no net impact to Department operations. The 2014-15 net increase <strong>of</strong> 1.0 FTE is a result <strong>of</strong> an<br />
addition <strong>of</strong> a Park Ranger for the opening <strong>of</strong> Tongva Park.<br />
156
Fire<br />
FY 2013-15 Proposed Biennial Budget<br />
157
Fire<br />
The mission <strong>of</strong> the Fire Department is to prevent loss <strong>of</strong><br />
life and property, personal injury and environmental<br />
damage from fires, accidents, medical and<br />
hazardous material related emergencies by<br />
providing emergency response, public education,<br />
and the enforcement <strong>of</strong> laws.<br />
158
Fire<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
Salaries &<br />
Wages<br />
FY 2013-14 FY 2014-15<br />
$30,310,632 $31,023,795<br />
Goal: Use industry standards and best practices<br />
to prevent and respond to fire, rescue, and<br />
emergency medical calls for service.<br />
Supplies &<br />
Expenses<br />
2,419,602 2,066,574<br />
TOTAL $32,730,234 $33,090,369<br />
FTE Positions 129.0 129.0<br />
Objectives:<br />
Analyze and implement a best practices plan for<br />
managing emergency medical services (California<br />
Health and Safety Code, Title 22; LA County EMS<br />
Agency) and fire operations National Fire<br />
Protection Agency (NFPA) 1001 for the Pier by<br />
June 30, 2014.<br />
Fully integrate Fire and Police Department<br />
Communications Centers using NFPA 1201 and the<br />
Association <strong>of</strong> Public-Safety Communications<br />
Officials (APCO) standards by June 30, 2014.<br />
Upgrade mobile and handheld radios, and mobile<br />
data computers by June 30, 2015.<br />
Develop, with the support <strong>of</strong> the Police<br />
Department, an in-car automated external<br />
defibrillator program by June 30, 2015.<br />
Enter into an agreement with UCLA and the Local<br />
Emergency Medical Services Agency to develop<br />
a community paramedic pilot project by<br />
June 30, 2015.<br />
Develop and implement a multi-tier emergency<br />
medical services dispatching protocol (APCO/<br />
NFPA 1201) by June 30, 2014.<br />
Develop partnerships with local health care<br />
providers to focus on pre-hospital wellness,<br />
preventative care, rehabilitation and recovery<br />
that will enhance service delivery and reduce the<br />
impact on other <strong>City</strong> services and hospital<br />
emergency departments by June 30, 2015.<br />
Service Benchmarks:<br />
Train 500 (100% increase) members <strong>of</strong> the<br />
community in sidewalk CPR by June 30, 2014<br />
Install in-car automated external defibrillators in<br />
10% <strong>of</strong> Police Department patrol vehicles by<br />
June 30, 2015<br />
159
Fire<br />
<br />
Decrease the number <strong>of</strong> Advanced<br />
Life Support (ALS) responses to Basic<br />
Life Support (BLS) responses by 15% by<br />
June 30, 2015.<br />
Goal: Ensure workforce readiness and<br />
leadership development by providing<br />
innovative education and training<br />
programs.<br />
Objectives:<br />
Work with the Los Angeles Area Regional<br />
Training Group to integrate SMART<br />
classrooms into the training work plan by<br />
December 31, 2014.<br />
Develop a Battalion Chief (NFPA 1021)<br />
and Engineer Academy (California State<br />
Fire Marshal [CFSM] Driver/Operator<br />
Standards) and task book by June 30,<br />
2015.<br />
Goal: Safeguard the community through<br />
proactive prevention, enforcement,<br />
engineering, preparedness, and public<br />
education programs.<br />
Objectives:<br />
Using the NFPA Remember When<br />
program, target strategies to support<br />
senior, youth and public education<br />
programs by increasing outreach efforts<br />
by 5% by June 30, 2014.<br />
Partner with Community and Cultural<br />
Services to develop an afterschool<br />
program using the NFPA Learn not to Burn,<br />
Risk Watch, and Where There is Smoke<br />
There is Science curriculum by June 30,<br />
2015.<br />
<br />
Using the strategies developed by the<br />
National Traffic Safety Administration <strong>of</strong><br />
Emergency Medical Services, develop a<br />
program to educate the public on<br />
appropriate use <strong>of</strong> the 9-1-1 system by<br />
June 30, 2014.<br />
Goal: Provide for an enhanced wellness,<br />
fitness, and injury prevention program for<br />
all personnel.<br />
Objectives:<br />
Coordinate with Risk Management to<br />
develop an apparatus operator driver<br />
safety (CSFM) and data collection<br />
program by June 30, 2014.<br />
Coordinate with Human Resources and<br />
existing Employee Assistance Program<br />
providers to create a comprehensive<br />
mental health wellness plan by December<br />
31, 2014.<br />
Establish a Chaplaincy program using the<br />
best practices established by the Cal-Fire<br />
C h a p l a i n s A s s o c i a t i o n b y<br />
December 31, 2014.<br />
Goal: Provide for proper design,<br />
development, and maintenance <strong>of</strong> the<br />
Department’s equipment and facilities.<br />
Objectives:<br />
Using NFPA 10 as a guide, coordinate with<br />
the Fire Station One project design team<br />
to complete the construction documents<br />
by June 30, 2015.<br />
Conduct a development <strong>of</strong> a new fleet<br />
(NFPA 1901, Annex D) and fixed asset<br />
(NFPA 10) maintenance and replacement<br />
program by June 30, 2015.<br />
160
Fire<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $6.0 million FY 2014-15: $5.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 21.0 FTE FY 2014-15: 21.0 FTE<br />
The Fire Chief and administrative staff are responsible for<br />
establishing and implementing policy and procedures,<br />
evaluating operational effectiveness and implementing<br />
improvements, establishing goals and objectives, analyzing<br />
outcomes, and managing ongoing and one-time capital<br />
improvement projects. Additionally, the administrative staff<br />
is responsible for oversight <strong>of</strong> continuing education for<br />
Emergency Medical Services (EMS) personnel,<br />
communications and emergency dispatching, and<br />
computers and s<strong>of</strong>tware programs utilized for emergency response. Staff also provides <strong>City</strong><br />
employees with training in the use <strong>of</strong> Automatic External Defibrillators (AED), including the<br />
installation and maintenance <strong>of</strong> each unit, as well as the recertification <strong>of</strong> each employee.<br />
Administration works with the Big Blue Bus under a maintenance agreement to ensure that<br />
Fire apparatus and light duty vehicles are kept in excellent working condition through<br />
scheduled preventative maintenance, and timely repairs and service.<br />
Fire Suppression and Rescue<br />
Operating Budget: FY 2013-14: $23.3 million FY 2014-15: $23.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 93.0 FTE FY 2014-15: 93.0 FTE<br />
The Fire Suppression and Rescue Division is responsible for<br />
responding to and effectively mitigating fire, medical, urban<br />
search and rescue, aircraft rescue firefighting, accident, and<br />
hazardous materials-related emergencies. This Division also<br />
conducts extensive evaluation <strong>of</strong> its preparedness status; provides<br />
training and recertification <strong>of</strong> its personnel in the specialty fields <strong>of</strong><br />
hazardous materials and urban search and rescue; evaluates<br />
potential building hazards; and plans mitigation tactics. The<br />
Division conducts prevention inspections; provides public<br />
education; and maintains facilities, apparatus and equipment.<br />
161
Fire<br />
Fire Prevention<br />
Operating Budget: FY 2013-14: $2.7 million FY 2014-15: $2.7 million<br />
Number <strong>of</strong> FTEs: FY 2014-15: 13.0 FTE FY 2014-15: 13.0 FTE<br />
The Fire Prevention Division is responsible for<br />
developing and implementing programs that prevent<br />
or reduce the magnitude <strong>of</strong> emergencies, such as<br />
loss <strong>of</strong> life and property, personal injury, or<br />
environmental damage. The Division recommends<br />
and implements ordinances, reviews plans, processes<br />
complaints, and enforces codes, ordinances and<br />
laws through inspection <strong>of</strong> new construction and<br />
existing buildings. The Division works with other <strong>City</strong><br />
agencies, such as the Police Department and Building and Safety Division <strong>of</strong> the Planning<br />
and Community Development Department, to advocate for new or revised laws where<br />
appropriate. The division evaluates provisions for emergency access, building evacuation,<br />
confinement <strong>of</strong> fires, and potential for hazardous materials releases. Fire Prevention also<br />
enforces state laws regarding health care, penal, public assembly, high-rise facilities, and<br />
environmental regulations relating to hazardous materials.<br />
Training<br />
Operating Budget: FY 2013-14: $0.8 million FY 2014-15: $0.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 2.0 FTE FY 2014-15: 2.0 FTE<br />
The Training Division is responsible for providing and managing<br />
training for each Fire Department division, including recruitment<br />
programs and a recruit training academy for firefighters. The<br />
Division coordinates and controls the training calendar for all<br />
divisions. Training activities cover career development;<br />
evaluation for retention <strong>of</strong> job skills, knowledge, abilities and<br />
team effectiveness; specialized and new information or<br />
procedures; monitoring <strong>of</strong> cyclic training recertification<br />
programs; post stress incident debriefing; classroom and field<br />
training; physical fitness programs; and training outside the <strong>City</strong><br />
or Department. Additionally, the Training Division provides<br />
public safety education to the schools, community members,<br />
and <strong>City</strong> employees in fire safety and disaster assistance response training.<br />
162
Fire<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration $ 2,755,698 $ 5,836,966 $ 6,323,909 $ 5,997,500 $ 5,761,513<br />
Prevention 2,021,293 2,270,537 2,675,283 2,682,092 2,741,908<br />
Suppression and Rescue 20,331,491 20,809,451 22,419,155 23,274,851 23,797,761<br />
Support Services 2,470,274 - - - -<br />
Training 919,629 818,890 752,145 775,791 789,187<br />
Total Department $ 28,498,384 $ 29,735,844 $ 32,170,492 $ 32,730,234 $ 33,090,369<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund<br />
Salaries and Wages $ 26,670,051 $ 27,707,987 $ 29,420,907 $ 30,310,632 $ 31,023,795<br />
Supplies and Expenses 1,679,804 1,634,713 2,067,321 2,013,768 2,066,574<br />
Subtotal $ 28,349,855 $ 29,342,700 $ 31,488,228 $ 32,324,400 $ 33,090,369<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses 148,529 393,144 682,263 405,834 -<br />
Subtotal $ 148,529 $ 393,144 $ 682,263 $ 405,834 $ -<br />
Total All Funds<br />
Salaries and Wages $ 26,670,051 $ 27,707,987 $ 29,420,907 $ 30,310,632 $ 31,023,795<br />
Supplies and Expenses 1,828,333 2,027,857 2,749,584 2,419,602 2,066,574<br />
Total Department $ 28,498,384 $ 29,735,844 $ 32,170,492 $ 32,730,234 $ 33,090,369<br />
163
Fire<br />
Budget Summary<br />
GENERAL FUNDS<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund<br />
Permanent Positions 127.0 129.0 129.0 129.0 129.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Total Department 127.0 129.0 129.0 129.0 129.0<br />
164
Community & Cultural Services<br />
FY 2013-15 Proposed Biennial Budget<br />
165
Community & Cultural Services<br />
Strengthening community wellbeing and enriching<br />
the lives <strong>of</strong> residents and visitors through innovative<br />
programs, collaborative partnerships, and<br />
stewardship <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>’s social and cultural<br />
resources.<br />
166
Community & Cultural Services<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$15,252,764 $15,458,900<br />
Supplies &<br />
Expenses<br />
16,773,558 16,940,375<br />
TOTAL $32,026,322 $32,399,275<br />
FTE Positions 166.7 167.5<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Preserve and promote access to <strong>Santa</strong><br />
<strong>Monica</strong>’s parks, beach, open space and<br />
recreation programs.<br />
Objectives:<br />
Open two new parks in <strong>Santa</strong> <strong>Monica</strong>’s Civic<br />
Center by December 2013.<br />
Implement a regulatory and permit system for<br />
recreational trainers in parks and <strong>Santa</strong> <strong>Monica</strong><br />
State Beach by December 2013.<br />
Transition the Palisades Park “Senior Center” to<br />
expand program <strong>of</strong>ferings for adults to include an<br />
emphasis on cultural activities while still providing<br />
opportunities for unstructured socialization by<br />
June 2014.<br />
Assess existing recreational programming in<br />
relationship to best practices in the field, and<br />
current and anticipated community needs by<br />
June 2015.<br />
Service Benchmarks:<br />
1,300 hours <strong>of</strong> <strong>City</strong> and community use <strong>of</strong><br />
SAMOHI field<br />
Goal: Address the needs and well-being <strong>of</strong> the<br />
<strong>Santa</strong> <strong>Monica</strong> community through human service<br />
programs that promote self-sufficiency and<br />
quality <strong>of</strong> life.<br />
Objectives:<br />
Lead the community-based Cradle to Career<br />
Initiative through June 2015.<br />
In conjunction with the SMMUSD, develop<br />
implementation strategies to advance the<br />
recommendations set forth in RAND’s June 2013<br />
assessment report on <strong>Santa</strong> <strong>Monica</strong>’s early<br />
childhood/pre-school and out <strong>of</strong> school time<br />
programs by June 2014.<br />
Plan for development <strong>of</strong> a state-<strong>of</strong>-the-art Early<br />
Childhood Education Center through<br />
167
Community & Cultural Services<br />
<br />
<br />
collaboration with <strong>Santa</strong> <strong>Monica</strong> College<br />
regarding operations, design, issuance <strong>of</strong><br />
entitlements and construction<br />
coordination through June 2015.<br />
Advance the goals <strong>of</strong> the Action Plan to<br />
Address Homelessness through June 2015.<br />
Improve the delivery <strong>of</strong> services to seniors<br />
and people with disabilities through<br />
June 2015.<br />
Service Benchmarks:<br />
$750,000 in financial assistance to<br />
low-income youth in <strong>City</strong> programs<br />
5% reduction (36 people) in street<br />
homelessness as measured by the<br />
January 2015 Homeless Count<br />
compared to 2013 Homeless Count<br />
5% increase (100 individuals) placed in<br />
permanent housing each fiscal year<br />
1,500 door-through-door transportation<br />
trips annually for seniors and people<br />
with disabilities<br />
Goal: Sustain <strong>Santa</strong> <strong>Monica</strong>’s vital<br />
creative economy including small<br />
businesses, nonpr<strong>of</strong>its and arts<br />
pr<strong>of</strong>essionals.<br />
Objectives:<br />
Assist in the transition and preservation <strong>of</strong><br />
Bergamot Station as a vital arts destination<br />
and with the implementation <strong>of</strong> the<br />
Bergamot Area Plan by June 2014. (with<br />
Planning and HED).<br />
Develop an interim use for the Civic<br />
Auditorium by October 2013 as well as a<br />
plan and strategy for renovation by<br />
June 2014.<br />
P r o d u c e G L O W 2 0 1 3 o n<br />
September 28, 2013.<br />
Evaluate and develop priorities for cultural<br />
event delivery to promote increased<br />
access to community cultural events<br />
through April 2014.<br />
Service Benchmarks:<br />
150 community cultural events<br />
produced or sponsored annually<br />
60,000 <strong>City</strong>-supported visits by youth to<br />
cultural & arts events each year<br />
Goal: Ensure successful implementation <strong>of</strong><br />
The Wellbeing Project through<br />
development and broad application <strong>of</strong><br />
The Local Wellbeing Index.<br />
Objectives:<br />
Oversee project, including management<br />
<strong>of</strong> project team, workplan, index<br />
development, public awareness efforts,<br />
and use <strong>of</strong> findings by June 2015.<br />
Work with Cradle to Career Working<br />
Group on wellbeing initiatives specific to<br />
youth and families by June 2015.<br />
Manage grant agreement with Bloomberg<br />
Philanthropies, ensuring that reporting<br />
requirements and Mayors Challenge<br />
expectations are met by June 2015.<br />
Plan for the long-term sustainability <strong>of</strong> The<br />
Wellbeing Project by pursuing additional<br />
funding opportunities and project<br />
partnerships by June 2015.<br />
Develop toolkit and plan to assist other<br />
cities with replication <strong>of</strong> The Wellbeing<br />
Project by June 2015.<br />
168
Community & Cultural Services<br />
Service by Division<br />
Administration & Planning Services<br />
Operating Budget: FY 2013-14: $6.1 million FY 2014-15: $6.3 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 5.6 FTE FY 2014-15: 5.6 FTE<br />
Administration & Planning Services guides the Department’s<br />
work to support and enhance community wellbeing. The<br />
Division works to maximize user enjoyment <strong>of</strong> the <strong>City</strong>’s parks,<br />
beach, and recreation and cultural facilities, through<br />
coordination <strong>of</strong> capital improvements and development <strong>of</strong><br />
policies that preserve equal access and balanced use <strong>of</strong><br />
public spaces. Division staff works to coordinate public<br />
outreach efforts to promote a wide range <strong>of</strong> Department<br />
services and programs. The Division also leads development <strong>of</strong> the Department’s budget,<br />
fiscal oversight and progress reporting. Administration & Planning Services also supports the<br />
<strong>Santa</strong> <strong>Monica</strong> Recreation & Parks Commission.<br />
Community Recreation<br />
Operating Budget: FY 2013-14: $5.9 million FY 2014-15: $6.1 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 63.0 FTE FY 2014-15: 63.8 FTE<br />
The Community Recreation Division provides recreation<br />
and active living programs plus permit services at the<br />
<strong>City</strong>’s parks, beach and recreation facilities. The division<br />
manages the <strong>City</strong>’s award-winning Swim Center, <strong>of</strong>fering<br />
recreational and lap swimming, swim instruction, specialty<br />
classes, and competitive swimming opportunities; adult<br />
sports leagues; the Memorial Park Gym; The Cove<br />
Skatepark; and the Playground Partnership project. The<br />
Division oversees the Community Class program at a<br />
range <strong>of</strong> park and community locations and, on behalf <strong>of</strong><br />
a number <strong>of</strong> Westside cities, coordinates programming for people with disabilities through<br />
the SMARS (Adaptive Recreation & Sports) and Westside Special Olympics program. The<br />
Division develops policies and issues permits for use <strong>of</strong> facilities, BBQ picnic areas, fields,<br />
courts, and for community events. The Division manages three community garden<br />
locations and is also responsible for coordination <strong>of</strong> film permits in parks and at the beach.<br />
169
Community & Cultural Services<br />
Cultural Affairs<br />
Operating Budget: FY 2013-14: $4.7 million FY 2014-15: $4.6 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 22.5 FTE FY2014-15: 22.5 FTE<br />
<strong>Santa</strong> <strong>Monica</strong> is home to 1,763 arts-related businesses with<br />
10,579 employees. The <strong>City</strong>’s Cultural Affairs Division works<br />
to sustain <strong>Santa</strong> <strong>Monica</strong>’s creative economy and facilitates<br />
access to arts and cultural opportunities for residents. Along<br />
with the Arts Commission, the Division serves as an<br />
advocate for ongoing support for the arts and culture in the<br />
life <strong>of</strong> the community. The Division oversees four major grant<br />
programs totaling $400,000 that support local arts activities and produces a wide range <strong>of</strong><br />
cultural programs including Glow, the <strong>Santa</strong> <strong>Monica</strong> Festival, Beach=Culture, Jazz on the<br />
Lawn and the Teen Film Festival. It administers the <strong>City</strong>’s public art program along with the<br />
extensive collection <strong>of</strong> artworks exhibited in public buildings. The Division also manages the<br />
<strong>City</strong>’s cultural facilities, including the Civic Auditorium, Miles Memorial Playhouse and the<br />
Annenberg Community Beach House.<br />
Human Services<br />
Operating Budget: FY 2013-14: $15.3 million FY 2014-15: $15.4 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 75.7 FTE FY 2014-15: 75.7 FTE<br />
The Human Services Division works within the<br />
community to ensure that a broad spectrum <strong>of</strong><br />
supportive services is available to meet community<br />
needs. Working with other <strong>City</strong> departments and<br />
community partners, the Division oversees the <strong>City</strong>’s<br />
efforts to address homelessness, as well as coordination<br />
<strong>of</strong> a network <strong>of</strong> services for children, youth, families, the<br />
senior community, and people with disabilities. <strong>Santa</strong> <strong>Monica</strong>’s human service safety net is<br />
built on strong nonpr<strong>of</strong>it programs, over 50 <strong>of</strong> which are funded by the <strong>City</strong> through $7.4<br />
million in Human Services grants. These programs focus on improving the quality <strong>of</strong> life and<br />
overall wellbeing <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>’s low income community members <strong>of</strong> all ages. To further<br />
supplement services available through the nonpr<strong>of</strong>it sector, the Division operates school<br />
and neighborhood-based educational, fitness and cultural programs and communitybased<br />
events through Virginia Avenue Park, the Police Activities League, and the CREST<br />
Program. The Division’s work in the areas <strong>of</strong> community and school-based mental health,<br />
legal assistance, early education, family & parent support, violence prevention &<br />
intervention, senior community, people with disabilities, and health education is supported<br />
by the work <strong>of</strong> eight advisory boards, commissions and task forces.<br />
170
Community & Cultural Services<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration & Planning<br />
Services $ 959,995 $ 1,254,695 $ 1,312,693 $ 1,305,833 $ 1,302,597<br />
Beach Administration 4,131,274 4,688,199 4,840,002 4,759,117 5,002,641<br />
Beach House Operations 1,825,941 1,836,095 2,069,206 2,466,252 2,528,847<br />
Beach Maintenance 2,741,650 2,544,013 2,874,102 - -<br />
Civic Auditorium 3,290,270 2,789,714 2,925,041 - -<br />
Community Recreation 5,685,197 5,490,737 6,156,221 5,944,330 6,119,807<br />
Cultural Affairs 1,451,110 1,312,998 1,488,264 2,278,874 2,095,021<br />
Human Services 15,071,969 14,941,719 16,108,501 15,271,916 15,350,362<br />
Open Space<br />
Management 238,942 - - - -<br />
Public Landscape a 10,994,094 11,014,683 11,969,595 - -<br />
Total Department $ 46,390,442 $ 45,872,852 $ 49,743,625 $ 32,026,322 $ 32,399,275<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund<br />
Salaries and Wages $ 18,614,932 $ 19,258,462 $ 20,687,926 $ 13,993,606 $ 14,177,082<br />
Supplies and Expenses 15,456,727 13,783,643 15,156,903 10,234,115 10,157,759<br />
Subtotal $ 34,071,659 $ 33,042,105 $ 35,844,829 $ 24,227,721 $ 24,334,841<br />
04 Special Revenue Source Fund<br />
Supplies and Expenses 10,554 20,547 43,075 40,286 -<br />
Subtotal $ 10,554 $ 20,547 $ 43,075 $ 40,286 $ -<br />
11 Beach Fund b<br />
Salaries and Wages $ 1,345,356 $ 1,423,974 $ 1,597,103 $ 1,259,158 $ 1,281,818<br />
Supplies and Expenses 5,389,196 5,776,915 6,007,557 5,937,951 6,221,410<br />
Subtotal $ 6,734,551 $ 7,200,889 $ 7,604,660 $ 7,197,109 $ 7,503,228<br />
171
Community & Cultural Services<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
19 CDBG Fund<br />
Supplies and Expenses - 237,982 349,773 193,200 193,200<br />
Subtotal $ $ - $ 237,982 $ 349,773 $ 193,200 $ 193,200<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses 457,467 745,520 907,042 368,006 368,006<br />
Subtotal $ 457,467 $ 745,520 $ 907,042 $ 368,006 $ 368,006<br />
24 Beach House Fund b<br />
Salaries and Wages $ 931,065 $ 1,024,582 $ 966,822 $ - $ -<br />
Supplies and Expenses 894,876 811,513 1,102,384 - -<br />
Subtotal $ 1,825,941 $ 1,836,095 $ 2,069,206 $ - $ -<br />
32 Civic Auditorium Fund c<br />
Salaries and Wages $ 2,638,598 $ 2,250,657 $ 2,249,760 $ - $ -<br />
Supplies and Expenses 651,672 539,056 675,281 - -<br />
Subtotal $ 3,290,270 $ 2,789,714 $ 2,925,041 $ - $ -<br />
Total All Funds<br />
Salaries and Wages $ 23,529,951 $ 23,957,675 $ 25,501,611 $ 15,252,764 $ 15,458,900<br />
Supplies and Expenses 22,860,491 21,915,177 24,242,015 16,773,558 16,940,375<br />
Total Department $ 46,390,442 $ 45,872,852 $ 49,743,626 $ 32,026,322 $ 32,399,275<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund<br />
Permanent Positions 179.6 177.8 177.0 105.0 105.0<br />
Temporary Positions 53.1 53.3 49.1 46.9 47.7<br />
Subtotal 232.7 231.1 226.1 151.9 152.7<br />
172
Community & Cultural Services<br />
Budget Summary<br />
VARIOUS FUNDS<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
11 Beach Fund<br />
Permanent Positions 11.0 11.0 11.0 6.0 6.0<br />
Temporary Positions 12.1 12.1 12.1 8.9 8.9<br />
Subtotal 23.1 23.1 23.1 14.9 14.9<br />
24 Beach House Fund<br />
Permanent Positions 5.0 5.0 5.0 0.0 0.0<br />
Temporary Positions 6.5 6.5 6.5 0.0 0.0<br />
Subtotal 11.5 11.5 11.5 0.0 0.0<br />
32 Civic Auditorium Fund<br />
Permanent Positions<br />
26.0 25.0 20.0 0.0 0.0<br />
Temporary Positions 8.4 5.3 0.0 0.0 0.0<br />
Subtotal 34.4 30.3 20.0 0.0 0.0<br />
Total All Funds d<br />
Permanent Positions 221.6 218.8 213.0 111.0 111.0<br />
Temporary Positions 80.1 77.2 67.7 55.7 56.5<br />
Total Department 301.7 296.0 280.7 166.7 167.5<br />
Footnotes<br />
a. The Public Landscape Division was transferred to the Public Works Department to consolidate maintenance functions<br />
within one department and provide for better coordination among the various trades who maintain infrastructure for<br />
the <strong>City</strong>.<br />
b. In FY 2013-14, the Beach and Beach House Funds will be consolidated into one fund.<br />
c. The Civic Auditorium will cease full operations on June 30, 2013. Staff is developing an interim use for the Civic<br />
Auditorium as well as a plan and strategy for the future by June 2014.<br />
d. Staffing change reflects transfer <strong>of</strong> 97.5 FTE to the Public Works Department and elimination <strong>of</strong> 20 FTE Civic Auditorium<br />
positions, <strong>of</strong>fset by the increase <strong>of</strong> 1.0 FTE Cultural Affairs and 2.5 FTE Beach House positions, as well as the increase <strong>of</strong><br />
0.8 FTE Community Recreation positions to expand Playground Partnership to Edison Elementary School in FY 2014-15<br />
per the Lantana Development Agreement.<br />
173
174
Library<br />
FY 2013-15 Proposed Biennial Budget<br />
175
Library<br />
The mission <strong>of</strong> the Library is to provide resources,<br />
services and a place to encourage the community<br />
to Read, Connect, Relax and Learn.<br />
176
Library<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$9,587,172 $9,795,347<br />
Supplies &<br />
Expenses<br />
2,459,328 2,532,833<br />
TOTAL $12,046,500 $12,328,180<br />
FTE Positions 114.8 114.8<br />
Goal: Provide knowledgeable staff and relevant<br />
materials that meet the community’s needs for<br />
information, education and recreation.<br />
Objectives:<br />
Recruit and train 8.73 FTE staff for Pico Branch<br />
Library by projected opening in February 2014.<br />
Complete acquisition <strong>of</strong> 80% <strong>of</strong> Pico Branch’s<br />
opening day collection by December 2013.<br />
Reallocate FY 2014-15 materials budgets in<br />
June 2014 based on 24 months <strong>of</strong> Collection HQ<br />
data.<br />
Commence development <strong>of</strong> a staff intranet on<br />
the SharePoint platform starting with Information<br />
Management Division content by July 2013.<br />
Service Benchmarks:<br />
90% user satisfaction with overall Library Service<br />
by polling patrons in Spring 2013 and<br />
Spring 2014<br />
90% positive user ranking that Library materials<br />
meet their needs by polling patrons in<br />
Spring 2013 and Spring 2014<br />
40,000 Items added to collection annually<br />
1,400,000 materials used annually<br />
Goal: Develop revenue sources to <strong>of</strong>fset costs <strong>of</strong><br />
service to non-residents.<br />
Objectives:<br />
<br />
<br />
Promote the purchase <strong>of</strong> non-resident cards using<br />
publicity, social media and the Library website,<br />
and expiring all current non-resident cards during<br />
FY 2013-14.<br />
Enact a system to charge for public computer<br />
usage by those without <strong>Santa</strong> <strong>Monica</strong> Library<br />
cards by December 2013.<br />
Service Benchmarks:<br />
15,000 non-resident cards sold annually<br />
<br />
30,000 public computer usage sessions sold<br />
annually<br />
177
Library<br />
Goal: Engage the community with<br />
services and programs that inform, inspire<br />
and enhance Library resources.<br />
Objectives:<br />
Participate in three community events by<br />
June 2014 that would promote Share<br />
<strong>Santa</strong> <strong>Monica</strong> as a way to showcase the<br />
community’s history.<br />
Increase attendance in FY 2014 and 2015<br />
at library programs that feature the<br />
community’s interests in youth, lifelong<br />
learning, active living, sustainability and<br />
the environment .<br />
Service Benchmarks:<br />
By FY 2013-14 year-end increase by<br />
50% community postings to Share<br />
<strong>Santa</strong> <strong>Monica</strong><br />
15% increase in program count and<br />
attendance for FY 2013-14 compared<br />
to FY 2011-12<br />
5% increase in program count and<br />
attendance for FY 2014-15 compared<br />
to FY 2013-14<br />
Goal: Manage and maintain facilities,<br />
systems and equipment that allow users to<br />
access, use and share ideas.<br />
Objectives:<br />
Construction completion projected for<br />
December 2013; create and submit initial<br />
punch list within 60 days <strong>of</strong> occupancy<br />
permit issued for Pico Branch Library.<br />
Renovate Fairview Branch Library by<br />
June 2015.<br />
Identify and (if available) implement an<br />
online patron payment solution that uses<br />
TransFirst as the merchant processor and<br />
performs real-time updates to the Polaris<br />
I n t e g r ated L i b rary S ys t em b y<br />
November 2013.<br />
<br />
By January 2014, complete an analysis <strong>of</strong><br />
materials intake patterns and usage <strong>of</strong><br />
space in the Main Library’s Circulation<br />
workroom in preparation for the planning<br />
<strong>of</strong> an automated materials handling<br />
system.<br />
Service Benchmarks:<br />
12,000 Meeting and Study Room use<br />
annually<br />
205,000 Library Wi-Fi and Public Access<br />
Computer sessions annually<br />
178
Library<br />
Service by Division<br />
Administration and Facilities<br />
Operating Budget: FY 2013-14: $3.0 million FY 2014-15: $3.1 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 17.9 FTE FY 2014-15: 17.9 FTE<br />
Library Administration plans and oversees the<br />
operation <strong>of</strong> the department, develops the<br />
budget, and supports the successful<br />
accomplishment <strong>of</strong> all the divisions’ goals<br />
and objectives. Staff coordinates work with<br />
other departments, divisions and vendors to<br />
provide needed services. Library<br />
Administration coordinates the maintenance<br />
<strong>of</strong> Main and Branch Library facilities and<br />
oversees security and safety efforts. The<br />
Division manages publicity and community<br />
relations, staffs the Library Board, assists the<br />
Friends <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Public Library,<br />
and manages the use <strong>of</strong> all meeting rooms.<br />
Information Management<br />
Operating Budget: FY 2013-14: $3.0 million FY 2014-15: $3.1 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 30.7 FTE FY 2014-15: 30.7 FTE<br />
The Information Management Division is responsible for planning,<br />
implementing and managing all aspects <strong>of</strong> Library automation<br />
projects, including the automated library system, hardware/s<strong>of</strong>tware<br />
installation and maintenance, public access to the Internet and other<br />
remote electronic resources, and providing staff training in the use <strong>of</strong><br />
information technology. This division is also responsible for acquiring<br />
and cataloging library materials in all formats, maintaining<br />
bibliographic databases for public access, processing library materials<br />
for public use and preserving the collections in good physical<br />
condition.<br />
179
Library<br />
Reference Services<br />
Operating Budget: FY 2013-14: $2.5 million FY 2014-15: $2.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 26.8 FTE FY 2014-15: 26.8 FTE<br />
The Reference Services Division staff answers<br />
reference questions from customers in person,<br />
by phone, by email, text messaging and using<br />
Internet chat s<strong>of</strong>tware. The Division manages<br />
and develops the Library’s collections <strong>of</strong> print<br />
and non-print materials, micr<strong>of</strong>orms, and<br />
electronic resources in order to maintain their<br />
currency and depth. Reference staff assists<br />
the public in the access and use <strong>of</strong> the<br />
Library’s collections. The Division maintains<br />
the <strong>Santa</strong> <strong>Monica</strong> Collection - a local history<br />
room containing a special collection <strong>of</strong><br />
research materials; and Imagine <strong>Santa</strong> <strong>Monica</strong> - a web site containing local newspaper<br />
content and historical images. Staff educates the public in the use <strong>of</strong> Library computers by<br />
teaching classes on popular s<strong>of</strong>tware programs, databases, and online resources.<br />
Reference staff creates original content for the Library website. The Circulation Section,<br />
under the management <strong>of</strong> this division, coordinates the shelving and checkout <strong>of</strong> materials,<br />
processing <strong>of</strong> hold requests, patron account maintenance and fine and fee processing, as<br />
well as staffing the Library’s switchboard and providing telephone assistance for navigating<br />
the Library’s online catalog.<br />
180
Library<br />
Public and Branch Services<br />
Operating Budget: FY 2013-14: $3.5 million FY 2014-15: $3.6 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 39.4 FTE FY 2014-15: 39.4 FTE<br />
The Public and Branch Services Division has three<br />
components: Public, Youth, and Branch Services. Public<br />
Services produces a variety <strong>of</strong> free programs for adults;<br />
coordinates adult volunteers; promotes the library through<br />
community outreach; and provides customer assistance<br />
and readers’ advisory at the Main Library. Youth Services<br />
selects materials for youth system-wide; provides<br />
reference, readers’ advisory and online resources for<br />
children, teens, and parents; promotes library relations<br />
with schools and other youth service providers;<br />
coordinates teen programs and volunteers; and <strong>of</strong>fers<br />
youth and family programs at the Main Library. Branch<br />
Library Services encompass all the activities at the Fairview, Montana, and Ocean Park<br />
Branches, including providing customer assistance and programs for all ages and interests;<br />
promoting popular collections and resources; performing circulation functions; and<br />
coordinating reservations <strong>of</strong> their meeting rooms. Branch Libraries place special emphasis<br />
on service to youth and to the diverse populations within their neighborhoods, tailoring<br />
many <strong>of</strong> their programs to these constituencies.<br />
181
Library<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration and<br />
Facilities $ 2,728,290 $ 2,704,390 $ 2,926,205 $ 3,043,609 $ 3,121,940<br />
Information Management 3,246,214 3,182,121 3,041,045 3,042,552 3,103,669<br />
Reference Services 1,375,970 1,651,717 2,438,324 2,486,539 2,541,306<br />
Public and Branch<br />
Services 2,780,772 2,888,930 3,075,742 3,473,800 3,561,265<br />
Total Department $ 10,131,246 $ 10,427,158 $ 11,481,316 $ 12,046,500 $ 12,328,180<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund a<br />
Salaries and Wages $ 8,179,512 $ 8,470,980 $ 9,124,139 $ 9,587,172 $ 9,795,347<br />
Supplies and Expenses 1,936,734 1,935,927 2,330,516 2,459,328 2,532,833<br />
Subtotal $ 10,116,246 $ 10,406,906 $ 11,454,655 $ 12,046,500 $ 12,328,180<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses b 15,000 20,251 26,661 - -<br />
Subtotal $ 15,000 $ 20,251 $ 26,661 $ - $ -<br />
Total All Funds<br />
Salaries and Wages $ 8,179,512 $ 8,470,980 $ 9,124,139 $ 9,587,172 $ 9,797,347<br />
Supplies and Expenses 1,951,734 1,956,178 2,357,177 2,459,328 2,532,833<br />
Subtotal $ 10,131,246 $ 10,427,158 $ 11,481,316 $ 12,046,500 $ 12,328,180<br />
182
Library<br />
Budget Summary<br />
GENERAL FUND<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund a<br />
Permanent Positions 68.5 68.5 68.5 73.0 73.0<br />
Temporary Positions 37.6 37.6 37.6 41.8 41.8<br />
Subtotal 106.1 106.1 106.1 114.8 114.8<br />
Total All Funds<br />
Permanent Positions 68.5 68.5 68.5 73.0 73.0<br />
Temporary Positions 37.6 37.6 37.6 41.8 41.8<br />
Total Department 106.1 106.1 106.1 114.8 114.8<br />
Footnotes<br />
a. General fund (01) staffing and accompanying budget increase in FY 2013-14 reflects a 4.5 FTE permanent and 4.2 FTE<br />
temporary staff increase to support the Pico Library Branch, opening in FY 2013-14.<br />
b. Prior year expenditures were related to Federal and State grant-funded projects completed in FY 2012-13.<br />
183
184
Public Works<br />
FY 2013-15 Proposed Biennial Budget<br />
185
Public Works<br />
The mission <strong>of</strong> the Public Works Department is to<br />
protect and enrich the quality <strong>of</strong> life in the <strong>City</strong><br />
through the sustainable maintenance, management,<br />
and enhancement <strong>of</strong> resources and public<br />
infrastructure.<br />
186
Public Works<br />
FY 2013-15 Operating Budget<br />
Goals, Objectives and Service Benchmarks<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$51,386,145 $52,891,702<br />
Supplies &<br />
Expenses<br />
61,016,134 62,778,860<br />
TOTAL $112,402,279 $115,670,562<br />
FTE<br />
Positions<br />
498.9 498.9<br />
Goal: Implement Innovative Sustainable<br />
Programs.<br />
Objectives:<br />
Finalize the Zero Waste Initiative and identify a new<br />
rate structure by June 2014.<br />
Continue ongoing use <strong>of</strong> 90% Green Seal products<br />
to clean <strong>City</strong> facilities.<br />
Increase purchases <strong>of</strong> paint materials that meet<br />
low and zero VOC specifications from 70% to 75%.<br />
Complete an audit <strong>of</strong> the use <strong>of</strong> sustainable<br />
materials and products used in facility<br />
maintenance in order to maximize their use by<br />
June 2014.<br />
Update the <strong>City</strong>’s Reduced Emissions Fuel Policy<br />
by June 2015.<br />
Revise the current contract for urban forestry<br />
management by October 2013.<br />
Institute enhanced contract management<br />
practices in Public Landscape, including<br />
performance monitoring and compliance auditing<br />
by January 2014.<br />
Establish a performance management system for<br />
Urban Forestry, and acquire and implement an<br />
independent tree inventory system by June 2014.<br />
Service Benchmarks:<br />
Increase green food waste diversion by 10%<br />
Reduce the amount <strong>of</strong> printed material discard<br />
annually by 15% by increasing participation in<br />
"junk mail" opt-out program<br />
Reduce illegal dumping by 10% by<br />
implementing a donation program to<br />
redistribute goods and materials to local<br />
schools and non-pr<strong>of</strong>it agencies<br />
Maintain number <strong>of</strong> alternatively fueled<br />
vehicles at 71% <strong>of</strong> the fleet<br />
Goal: Maintain and Enhance Physical<br />
Infrastructure.<br />
187
Public Works<br />
Objectives:<br />
Implement the Annual Street and Sidewalk<br />
Repair Program in FY 2013-15.<br />
Implement the Annual Water and<br />
Wastewater Main Replacement Program<br />
in FY 2013-15.<br />
Implement $1,500,000 worth <strong>of</strong><br />
recommended projects from the <strong>City</strong>wide<br />
Facilities Condition Assessment by<br />
June 2014.<br />
Create a GIS inventory <strong>of</strong> street signs, curb<br />
markings, and roadway markings by<br />
June 2015.<br />
Complete Phase II <strong>of</strong> the Crosswalk<br />
Rehabilitation CIP plan by June 2014.<br />
Create a reporting mechanism for EV<br />
charger utilization by the public by<br />
June 2015.<br />
Complete an assessment <strong>of</strong> available<br />
cemetery property and update <strong>of</strong> all<br />
associated electronic records and maps<br />
by June 2015.<br />
Service Benchmarks:<br />
Repair 7 miles <strong>of</strong> streets per year<br />
Repair 40,000 to 50,000 sq. ft. <strong>of</strong><br />
sidewalks per year<br />
Apply 900 sidewalk patches and repair<br />
800 potholes per year<br />
Perform 28,000 sq. ft. <strong>of</strong> general asphalt<br />
repairs per year<br />
Replace 4,200 linear feet <strong>of</strong> water<br />
mains each year<br />
Replace 4,000 linear feet <strong>of</strong><br />
wastewater mains each year<br />
Goal: Effectively Manage <strong>City</strong>’s Capital<br />
Improvement Program (CIP) and Project<br />
Implementation.<br />
Objectives:<br />
Continue work on various infrastructure<br />
projects as identified in the Capital<br />
Improvement Program through FY 2013-14<br />
and FY 2014-15.<br />
Complete implementation <strong>of</strong> CIP s<strong>of</strong>tware<br />
by September 2013.<br />
Goal: Provide Efficient and Effective<br />
Service Delivery.<br />
Objectives:<br />
Complete street light work orders within 5<br />
business days or less.<br />
Remove 25,000 incidences <strong>of</strong> graffiti per<br />
year. Respond within 1 business day.<br />
Respond to water main breaks in one hour<br />
or less.<br />
Respond to sanitary sewer overflows in<br />
one hour or less.<br />
Respond to pothole repair requests within<br />
3 business days.<br />
Respond to high priority sidewalk repair<br />
inspections within 5 business days.<br />
Respond to parking meter repair requests<br />
within 1 business day.<br />
Respond to sign and street marking repair<br />
requests within 3 business days.<br />
Serve 75% <strong>of</strong> Public Works customers at the<br />
counter within 15 minutes.<br />
Respond to 85% <strong>of</strong> missed refuse/recycling<br />
collections within 24 hours.<br />
Respond to 90% <strong>of</strong> illegal dumping reports<br />
within 48 hours.<br />
Goal: Implement Water Self-Sufficiency<br />
Strategies.<br />
Objectives:<br />
Begin implementation <strong>of</strong> Sustainable<br />
Water Master Plan strategies in FY 2013-14<br />
to achieve water self-sufficiency by 2020.<br />
Produce 9,500 acre feet from local<br />
groundwater annually.<br />
Complete siting analysis and pilot study for<br />
Olympic Treatment Facility by June 2014.<br />
188
Public Works<br />
Goal: Provide Safe, Secure and Community<br />
Compatible Operation <strong>of</strong> the Airport.<br />
Objectives:<br />
Participate in planning for the future <strong>of</strong> the<br />
Airport Campus through a staff report to <strong>City</strong><br />
Council for March 2014 that examines<br />
options for the Airport after June 30, 2015.<br />
Enhance communication to the community<br />
by providing regular updates through social<br />
media and website and posting relevant<br />
information, reports and data on the<br />
website within 5 working days <strong>of</strong> availability.<br />
Evaluate the continued financial sustainability <strong>of</strong> the Airport Fund to eliminate General Fund<br />
support for investment in the renewal <strong>of</strong> the Airport Campus infrastructure by April 2014.<br />
Service by Division<br />
Administrative Services<br />
Operating Budget: FY 2013-14: $1.0 million FY 2014-15: $1.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 5.0 FTE FY 2014-15: 5.0 FTE<br />
The Administrative Services Division provides<br />
administrative support to the Public Works<br />
Department. Support includes preparing<br />
the department operating budget,<br />
coordinating and managing the <strong>City</strong>’s<br />
Capital Improvement Program,<br />
coordinating <strong>City</strong> Council staff reports and<br />
information items, monitoring responses to<br />
constituent inquiries, and conducting<br />
research and analysis. The division is also responsible for inter-departmental and interagency<br />
coordination.<br />
189
Public Works<br />
Airport<br />
Operating Budget: FY 2013-14: $3.4 million FY 2014-15: $3.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 8.3 FTE FY 2014-15: 8.3 FTE<br />
The Airport Division manages the operation<br />
<strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> Municipal Airport, a<br />
general aviation airport (no commercial/<br />
scheduled services). This includes enforcing<br />
curfew and noise regulations; administering<br />
leases, fees, and user charges; acting as a<br />
liaison with the neighboring community and<br />
Airport Commission; and maintaining the<br />
runway, taxiways, tie-down areas, and a<br />
variety <strong>of</strong> aviation and non-aviation buildings. Two restaurants, Airport Park, the Douglas<br />
DC-3 Monument Plaza and Museum <strong>of</strong> Flying, the <strong>Santa</strong> <strong>Monica</strong> Art Studios and other artist<br />
studios and <strong>of</strong>fices, the Ruskin Theatre, and indoor and outdoor event spaces occupy<br />
non-aviation areas. The facility <strong>of</strong>fers emergency response agencies direct and immediate<br />
access to the <strong>City</strong> and the region as well as space for shelters, casualty collection and<br />
triage, emergency medical response and care facilities, and evacuation and emergency<br />
relief aircraft operations.<br />
Architecture Services<br />
Operating Budget: FY 2013-14: $2.2 million FY 2014-15: $2.4 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 15.0 FTE FY 2014-15: 15.0 FTE<br />
The Architecture Services Division is responsible<br />
for the design and construction <strong>of</strong> <strong>City</strong>-owned or<br />
leased facilities including capital improvement<br />
projects (CIP).<br />
CIPs managed by Architecture Services include<br />
libraries, parks, recreational facilities, parking<br />
structures, and <strong>City</strong> workplace improvements.<br />
The Division incorporates the <strong>City</strong>’s sustainable<br />
design directives, while maintaining a high<br />
standard <strong>of</strong> economy, utility, and aesthetics.<br />
190
Public Works<br />
Civil Engineering<br />
Operating Budget: FY 2013-14: $5.2 million FY 2014-15: $5.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 30.0 FTE FY 2014-15: 30.0 FTE<br />
The Civil Engineering Division provides various services related<br />
to the enhancement <strong>of</strong> public infrastructure and management<br />
<strong>of</strong> public right-<strong>of</strong>-way throughout the <strong>City</strong>. Services include:<br />
project development, design and technical support;<br />
construction management; watershed management; review<br />
<strong>of</strong> industrial, commercial and residential building projects, as<br />
well as subdivision maps, utility plans, and public infrastructure<br />
projects; and issuance <strong>of</strong> permits for various activities within public right-<strong>of</strong>-way including<br />
film permits.<br />
Facilities Maintenance<br />
Operating Budget: FY 2013-14: $19.8 million FY 2014-15: $20.4 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 129.3 FTE FY 2014-15: 129.3 FTE<br />
The Facilities Maintenance Division is comprised <strong>of</strong><br />
Custodial Services, Facilities Services, Pier, Airport, Beach<br />
House Maintenance, and Cemetery operations.<br />
Custodial Services is responsible for managing and<br />
delivering cleaning services for community facilities and<br />
<strong>City</strong> <strong>of</strong>fices provided by in-house and contract staff. Site<br />
responsibilities include <strong>City</strong> Hall, the <strong>Santa</strong> <strong>Monica</strong> Pier, the<br />
Public Safety Facility, park facilities, the Annenberg Beach<br />
House, and public restrooms that serve <strong>Santa</strong> <strong>Monica</strong> residents and visitors. The Custodial<br />
Services section coordinates with the Community and Cultural Services Department for<br />
meeting room set up and event permit staffing at community centers and park facilities.<br />
Facilities Services is responsible for the upkeep and maintenance <strong>of</strong> <strong>City</strong> buildings and<br />
properties by skilled trade staff including carpentry, electrical, heating-ventilation-and-airconditioning<br />
(HVAC), paint, and plumbing. Staff also oversees contractor services for<br />
facility renovations and maintenance <strong>of</strong> building automation/security systems, elevators,<br />
fire prevention systems, generators, and pumps. Facilities Services also performs graffiti<br />
removal, street light maintenance, radio equipment upkeep, and backflow prevention<br />
device testing/repairs, and works with Community and Cultural Services to administer the<br />
<strong>City</strong>’s Trades Intern program.<br />
191
Public Works<br />
Pier Maintenance maintains the <strong>City</strong>’s 9.5 acre <strong>Santa</strong> <strong>Monica</strong> Pier by performing deck<br />
board replacements, restroom facility cleaning and painting. Staff also provides logistical<br />
and technical support for special events and film productions at the Pier.<br />
Airport Maintenance is responsible for maintaining several areas <strong>of</strong> the Airport’s 227 acres<br />
including the runways, tie-down areas, landscape and irrigation systems, <strong>of</strong>fice space, and<br />
parking lots.<br />
Beach House Maintenance is responsible for the overall maintenance <strong>of</strong> the Annenberg<br />
Community Beach House and provides custodial services and staffing for private events.<br />
Woodlawn Cemetery, Mausoleum and Mortuary provides mortuary services including<br />
transport, sheltering, and preparation <strong>of</strong> human remains for burial or cremation; funeral<br />
service planning; filing <strong>of</strong> death certificates; cemetery services including sale <strong>of</strong> plots, crypts<br />
and niches; grave openings/closings; issuance <strong>of</strong> cemetery burial permits, installation <strong>of</strong><br />
grave tablets and monuments, and other memorials; and maintenance and preservation <strong>of</strong><br />
cemetery records. The section administers the Cemetery Fund that is financed by the sale<br />
<strong>of</strong> space and services, as well as arranges for pr<strong>of</strong>essional management <strong>of</strong> the Perpetual<br />
Care Funds in cooperation with the Finance Department.<br />
Public Landscape<br />
Operating Budget: FY 2013-14: $14.5 million FY 2014-15: $15.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 97.5 FTE FY 2014-15: 97.5 FTE<br />
As <strong>of</strong> the FY 2013-15 budget cycle, the Public<br />
Landscape Division resides in the Public Works<br />
department, transferred from the Community<br />
and Cultural Services Department. The Public<br />
Landscape Division maintains and improves<br />
the <strong>City</strong>’s parks, landscapes, urban forest, and<br />
the 30-squareblock downtown district. The<br />
Division’s Beach Maintenance staff maintains<br />
<strong>Santa</strong> <strong>Monica</strong> State Beach and its amenities.<br />
Encompassing over 700 acres, this mix <strong>of</strong><br />
seaside, downtown, and neighborhood assets<br />
are heavily used for recreation, leisure, commerce and events, and require constant<br />
upkeep and detailed planning. Specific responsibilities include maintaining tennis and<br />
basketball courts, athletic fields and park amenities; managing over 33,000 trees in <strong>Santa</strong><br />
<strong>Monica</strong>’s urban forest; and keeping the downtown area clean. With input from the Urban<br />
192
Public Works<br />
Forest Task Force, the Division also implements the Urban Forest Master Plan.<br />
Street and Fleet Services<br />
Operating Budget: FY 2013-14: $11.2 million FY 2014-15: $11.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 58.9 FTE FY 2014-15: 58.9 FTE<br />
The Street & Fleet Services Division consists <strong>of</strong> five sections. The Administrative section<br />
manages the maintenance functions <strong>of</strong> the division, provides administrative support, and<br />
administers the internet-based work order request system. The Street Maintenance section<br />
maintains over 257 miles <strong>of</strong> streets and alleys as well as sidewalks, curbs, and gutters. The<br />
Street Signs and Markings section maintains all street signs, crosswalks, and painted<br />
markings on curb and roadway surfaces. The Parking<br />
Meter Repair section maintains over 5,900 parking<br />
meters throughout the <strong>City</strong>. The Fleet Management<br />
section services over 800 pieces <strong>of</strong> equipment and<br />
vehicles and maintains the CNG, hydrogen,<br />
propane, and conventional fueling stations at the<br />
<strong>City</strong> Yard facility as well as the propane and<br />
conventional fueling stations at the Beach<br />
Maintenance facility.<br />
Resource Recovery and Recycling<br />
Operating Budget: FY 2013-14: $21.7 million FY 2014-15: $22.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 86.7 FTE FY 2014-15: 86.7 FTE<br />
The Resource Recovery & Recycling Division collects and processes over 96,500 tons <strong>of</strong><br />
refuse, green and food waste, and commingled recyclable materials generated by over<br />
16,423 residential and commercial customers. Current waste reduction strategies have<br />
netted an increase in the diversion rate <strong>of</strong> 7% (from 70% to 77%). Enhanced commingled<br />
material recycling, education, outreach, and diversion initiatives will be developed and<br />
implemented in an effort to increase the amount<br />
<strong>of</strong> materials that are diverted from the landfill, with<br />
the goal <strong>of</strong> zero waste by 2030. Collection crews<br />
also service pedestrian cans located throughout<br />
the city and provide bulky item pick-up. Over<br />
58,300 curb miles <strong>of</strong> streets and alleys are swept<br />
annually preventing debris from entering the storm<br />
193
Public Works<br />
drains and polluting the <strong>Santa</strong> <strong>Monica</strong> Bay.<br />
Water Resources<br />
Operating Budget: FY 2013-14: $33.3 million FY 2014-15: $34.5 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 68.2 FTE FY 2014-15: 68.2 FTE<br />
The Water Resources Division provides a safe and reliable water supply for residents and<br />
businesses. The division is responsible for water pollution prevention programs, wastewater<br />
collection and conveyance operations, recycled water operations, the Moss Avenue<br />
Pumping Station (MAPS), and the <strong>Santa</strong> <strong>Monica</strong> Urban Run<strong>of</strong>f Recycling Facility (SMURRF).<br />
The division is organized into the Water and Wastewater sections. The Water section<br />
operates and maintains the <strong>City</strong>’s water system<br />
serving over 86,000 residential and business<br />
customers. Fire protection is supported through a<br />
network <strong>of</strong> 1,300 fire hydrants and 1,070 fire sprinkler<br />
connections. To provide more than 12 million<br />
gallons <strong>of</strong> water per day, the Division operates and<br />
maintains three major pumping plants, twelve<br />
water wells, a s<strong>of</strong>tening and filtering plant, and four<br />
reservoirs that can store 40 million gallons <strong>of</strong> water.<br />
The Wastewater section maintains the sanitary<br />
sewer and storm drain systems thru continuous<br />
cleaning, inspection, maintenance, and repair <strong>of</strong> a<br />
pumping plant, 150 miles <strong>of</strong> sanitary sewers, 10<br />
miles <strong>of</strong> storm drains, and 824 catch basins.<br />
194
Public Works<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administrative Services $ 1,177,193 $ 1,129,407 $ 1,010,802 $ 1,030,877 $ 1,047,247<br />
Airport - 3,619,728 3,961,157 3,358,607 3,466,243<br />
Airport Maintenance 704,374 714,296 792,628 907,029 928,013<br />
Arcadia Treatment Plant 5,274,861 1,169,052 2,467,945 2,148,954 2,339,891<br />
Architecture Services 1,825,957 1,886,600 2,388,693 2,237,491 2,352,519<br />
Beach House<br />
Maintenance 1,274,579 1,357,349 1,680,356 1,671,969 1,716,586<br />
Beach Maintenance - - - 2,608,301 2,674,938<br />
Cemetery 2,247,213 1,560,425 1,648,767 1,775,543 1,836,874<br />
Charnock Treatment<br />
Plant 445,778 1,134,765 2,166,058 2,511,075 2,548,659<br />
Custodial Services 5,798,109 5,656,239 - - -<br />
Engineering 3,866,432 4,180,891 5,091,309 5,177,880 5,502,586<br />
Facilities Maintenance - - 13,630,145 13,588,742 14,008,329<br />
Facilities Management 5,665,239 6,748,227 - - -<br />
Fleet Management 6,150,048 5,858,427 6,107,199 6,049,873 6,231,029<br />
Maintenance<br />
Management 1,511,085 1,595,076 - - -<br />
Pier Maintenance 1,786,871 1,821,452 2,042,227 1,866,338 1,906,105<br />
Public Landscape - - - 11,921,888 12,289,336<br />
Resource Recovery and<br />
Recycling 18,787,512 20,497,057 21,690,342 21,733,963 21,951,579<br />
Street and Fleet Services 3,292,176 3,303,328 5,112,891 5,174,884 5,256,579<br />
Traffic Operations 1,174,924 1,303,178 - - -<br />
Waste Water 9,607,293 10,987,023 12,335,748 12,822,631 13,253,473<br />
Water 15,747,794 16,616,453 17,953,428 15,816,234 16,360,576<br />
Total Department $ 86,337,437 $ 91,138,971 $ 100,079,697 $ 112,402,279 $ 115,670,562<br />
195
Public Works<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund a<br />
Salaries and Wages $ 17,407,411 $ 18,403,740 $ 19,590,586 $ 26,341,158 $ 27,070,070<br />
Supplies and Expenses 6,881,132 7,344,292 7,177,177 12,096,906 12,573,608<br />
Subtotal $ 24,288,543 $ 25,748,032 $ 26,767,763 $ 38,438,064 $ 39,643,678<br />
05 Charnock Fund b<br />
Salaries and Wages $ - $ 127 $ - $ - $ -<br />
Supplies and Expenses 7,579,035 2,348,600 4,679,338 - -<br />
Subtotal $ 7,579,035 $ 2,348,727 $ 4,679,338 $ - $ -<br />
06 Clean Beaches and Ocean Parcel Tax Fund<br />
Salaries and Wages $ - $ - $ 20,400 $ 20,400 $ 20,400<br />
Supplies and Expenses 22,572 54,914 445,678 593,298 616,518<br />
Subtotal $ 22,572 $ 54,914 $ 466,078 $ 613,698 $ 636,918<br />
11 Beach Fund c<br />
Salaries and Wages $ - $ - $ - $ 2,391,333 $ 2,471,360<br />
Supplies and Expenses - - - 1,888,937 1,920,164<br />
Subtotal $ - $ - $ - $ 4,280,270 $ 4,391,524<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses - - - 80,000 176,000<br />
Subtotal $ - $ - $ - $ 80,000 $ 176,000<br />
24 Beach House Fund d<br />
Salaries and Wages $ 644,190 $ 650,739 $ 772,341 $ - $ -<br />
Supplies and Expenses 630,388 706,610 908,015 - -<br />
Subtotal $ 1,274,579 $ 1,357,349 $ 1,680,356 $ - $ -<br />
196
Public Works<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
25 Water Fund b<br />
Salaries and Wages $ 5,106,444 $ 5,033,211 $ 5,621,930 $ 5,607,210 $ 5,733,672<br />
Supplies and Expenses 8,782,954 11,538,332 12,286,163 14,869,053 15,515,454<br />
Subtotal $ 13,889,398 $ 16,571,542 $ 17,908,093 $ 20,476,263 $ 21,249,126<br />
27 Resource Recovery and Recycling Fund<br />
Salaries and Wages $ 7,911,002 $ 8,788,175 $ 8,792,339 $ 8,976,991 $ 9,297,739<br />
Supplies and Expenses 10,876,511 11,708,882 12,898,003 12,756,972 12,653,840<br />
Subtotal $ 18,787,512 $ 20,497,057 $ 21,690,342 $ 21,733,963 $ 21,951,579<br />
30 Pier Fund<br />
Salaries and Wages $ 567,973 $ 524,537 $ 599,762 $ 565,094 $ 574,484<br />
Supplies and Expenses 1,218,899 1,296,915 1,442,465 1,301,244 1,331,621<br />
Subtotal $ 1,786,871 $ 1,821,452 $ 2,042,227 $ 1,866,338 $ 1,906,105<br />
31 Wastewater Fund<br />
Salaries and Wages $ 1,812,679 $ 2,018,669 $ 2,268,540 $ 2,297,459 $ 2,355,368<br />
Supplies and Expenses 7,794,614 8,968,354 10,067,208 10,525,172 10,898,105<br />
Subtotal $ 9,607,293 $ 10,987,023 $ 12,335,748 $ 12,822,631 $ 13,253,473<br />
33 Airport Fund<br />
Salaries and Wages $ 353,064 $ 1,249,287 $ 1,386,372 $ 1,402,733 $ 1,446,231<br />
Supplies and Expenses 351,310 3,084,736 3,367,413 2,862,903 2,948,025<br />
Subtotal $ 704,374 $ 4,334,023 $ 4,753,785 $ 4,265,636 $ 4,394,256<br />
37 Cemetery Fund<br />
Salaries and Wages $ 791,217 $ 579,138 $ 495,370 $ 665,429 $ 701,625<br />
Supplies and Expenses 1,455,996 981,287 1,153,397 1,110,114 1,135,249<br />
Subtotal $ 2,247,213 $ 1,560,425 $ 1,648,767 $ 1,775,543 $ 1,836,874<br />
197
Public Works<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
54 Vehicle Management Fund<br />
Salaries and Wages $ 2,868,000 2,812,839 3,114,210 3,118,338 3,220,753<br />
Supplies and Expenses 3,282,049 3,045,588 2,992,989 2,931,535 3,010,276<br />
Subtotal $ 6,150,048 5,858,427 6,107,199 6,049,873 6,231,029<br />
Total All Funds<br />
Salaries and Wages $ 37,461,979 $ 40,060,462 $ 42,661,850 $ 51,386,145 $ 52,891,702<br />
Supplies and Expenses 48,875,458 51,078,508 57,417,847 61,016,134 62,778,860<br />
Total Department $ 86,337,437 $ 91,138,971 $ 100,079,697 $ 112,402,279 $ 115,670,562<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund a<br />
Permanent Positions 176.0 177.0 172.0 242.5 242.5<br />
Temporary Positions 4.1 7.3 7.3 12.6 12.6<br />
Subtotal 180.1 184.3 179.3 255.1 255.1<br />
11 Beach Fund c<br />
Permanent Positions 0.0 0.0 0.0 18.5 18.5<br />
Temporary Positions 0.0 0.0 0.0 16.5 16.5<br />
Subtotal 0.0 0.0 0.0 35.0 35.0<br />
24 Beach House Fund d<br />
Permanent Positions 8.0 8.0 8.0 0.0 0.0<br />
Temporary Positions 4.0 4.0 4.0 0.0 0.0<br />
Subtotal 12.0 12.0 12.0 0.0 0.0<br />
198
Public Works<br />
Budget Summary<br />
VARIOUS FUNDS<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
25 Water Fund<br />
Permanent Positions 46.0 46.0 46.0 46.0 46.0<br />
Temporary Positions 0.0 0.0 0.0 0.0 0.0<br />
Subtotal 46.0 46.0 46.0 46.0 46.0<br />
Permanent Positions 84.0 84.0 79.0 79.0 79.0<br />
Temporary Positions 0.2 0.2 0.2 7.7 7.7<br />
Subtotal 84.2 84.2 79.2 86.7 86.7<br />
27 Resource Recovery and Recycling Fund e 199<br />
30 Pier Fund<br />
Permanent Positions 6.0 6.0 6.0 6.0 6.0<br />
Temporary Positions 0.5 0.5 0.5 0.5 0.5<br />
Subtotal 6.5 6.5 6.5 6.5 6.5<br />
31 Wastewater Fund<br />
Permanent Positions 22.0 22.0 22.0 22.0 22.0<br />
Temporary Positions 0.2 0.2 0.2 0.2 0.2<br />
Subtotal 22.2 22.2 22.2 22.2 22.2<br />
33 Airport Fund<br />
Permanent Positions 4.0 4.0 12.0 12.0 12.0<br />
Temporary Positions 0.0 0.0 0.0 0.3 0.3<br />
Subtotal 4.0 4.0 12.0 12.3 12.3<br />
37 Cemetery Fund f<br />
Permanent Positions 11.0 11.0 6.0 6.0 6.0<br />
Temporary Positions 1.1 1.1 1.1 1.1 1.1<br />
Subtotal 12.1 12.1 7.1 7.1 7.1
Public Works<br />
Budget Summary<br />
VARIOUS FUNDS<br />
PERSONNEL<br />
(FULL-TIME EQUIVALENTS) 2010-11<br />
2011-12<br />
2012-13<br />
2013-14<br />
2014-15<br />
Revised<br />
Revised<br />
Revised<br />
Budget<br />
Budget<br />
54 Vehicle Management Fund<br />
Permanent Positions 28.0 28.0 28.0 28.0 28.0<br />
Temporary Positions - - - - -<br />
Subtotal 28.0 28.0 28.0 28.0 28.0<br />
Total All Funds<br />
Permanent Positions 385.0 386.0 379.0 460.0 460.0<br />
Temporary Positions 10.1 13.3 13.3 38.9 38.9<br />
Total Department 395.1 399.3 392.3 498.9 498.9<br />
Footnotes<br />
a. General Fund (01) staffing and accompanying budget increase beginning in FY 2013-14 reflects the transfer <strong>of</strong> Public<br />
Landscape to Public Works from Community and Cultural Services.<br />
b. Charnock Fund (05) budget decrease and the Water fund (25) budget increase beginning in FY 2013-14 reflects the<br />
Charnock Fund’s consolidation into the Water Fund.<br />
c. Beach Fund (11) staffing and accompanying budget increase beginning in FY 2013-14 reflects Beach Maintenance<br />
operations transfer to Public Works from Community and Cultural Services (under Public Landscape), and the<br />
consolidation <strong>of</strong> the Beach and Beach House (24) funds.<br />
d. Beach House (24) Fund staffing and accompanying budget decrease beginning in FY 2013-14 reflects the<br />
consolidation <strong>of</strong> the Beach (11) and Beach House Funds.<br />
e. Resource Recovery and Recycling Fund (27) staffing increase reflects the reallocation <strong>of</strong> overtime to as-needed staff<br />
to reflect the true cost <strong>of</strong> on-call positions. There is no net budget impact.<br />
f. In FY 2012-13, the Cemetery reduced staffing by 5.0 FTE to align staffing with operations.<br />
200
Big Blue Bus<br />
FY 2013-15 Proposed Biennial Budget<br />
201
Big Blue Bus<br />
Big Blue Bus provides transportation services that<br />
enhance and improve the quality <strong>of</strong> life for the <strong>City</strong>’s<br />
residents and visitors. The department provides safe,<br />
efficient, convenient and affordable transportation<br />
to the <strong>City</strong> and Westside <strong>of</strong> greater Los Angeles.<br />
202
Big Blue Bus<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$44,349,262 $45,979,893<br />
Supplies &<br />
Expenses<br />
20,414,301 20,898,094<br />
TOTAL $64,763,563 $66,877,987<br />
FTE Positions 437.5 437.5<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Deliver safe, reliable, customer focused<br />
and efficient transit services.<br />
Objectives:<br />
Achieve a 74% on-time performance rate on fixed<br />
routes system-wide by June 2015.<br />
Achieve a 90% on-time performance rate on<br />
Dial-a-Ride by June 2014.<br />
Develop Route Performance Standards and set<br />
benchmarks to evaluate the effectiveness and<br />
efficiency <strong>of</strong> all BBB routes by January 2014.<br />
Provide quarterly analysis to measure<br />
performance.<br />
Increase the miles between road calls to more<br />
than 10,000 by June 2014.<br />
Introduce 58 new buses into service by<br />
January 2014.<br />
Service Benchmarks:<br />
Passengers per revenue vehicle service hour<br />
will be 44 or greater<br />
System-wide subsidy per passenger trip will be<br />
less than $2.00<br />
Farebox recovery ratio will be greater than 23%<br />
Goal: Use BBB technology to enhance service<br />
delivery, improve customer communications and<br />
information about BBB services.<br />
Objectives:<br />
Introduce new fare collection system that will<br />
include Ticket Vending Machine (TVM), mobile<br />
ticketing (fare payment through mobile phone<br />
app) and Smartcards in 2014.<br />
Initiate construction phase <strong>of</strong> the Bus Stop<br />
Redevelopment Project and install the first five<br />
shelters (including Real Time Signs) by<br />
April 30, 2014.<br />
203
Big Blue Bus<br />
Goal: Maximize our resources.<br />
Objectives:<br />
Reduce reliance on unscheduled<br />
overtime through improved attendance<br />
and reduction in the number <strong>of</strong> lost work<br />
days by June 30, 2014.<br />
Service Benchmarks:<br />
Number <strong>of</strong> lost work days reduced by<br />
10%<br />
Increase number <strong>of</strong> modified duty<br />
hours by 20%<br />
Reduce unscheduled overtime by 15%<br />
Goal: Integrate BBB service with Expo<br />
Light Rail.<br />
Objectives:<br />
Develop a comprehensive community<br />
outreach process to introduce the vision<br />
for BBB fixed- route service interfacing with<br />
the Expo Light Rail line to the community<br />
to begin in September 2013 and end by<br />
the opening <strong>of</strong> Expo Light Rail.<br />
Analyze, revise and update plan to reflect<br />
community input and present to Council<br />
by October 2014.<br />
Goal: Ensure that the BBB system is safe for<br />
customers and employees.<br />
Objectives:<br />
Reduce total vehicle accident rate to no<br />
more than 8 per 100,000 miles by<br />
June 2014.<br />
Correct all safety hazards identified by<br />
Health and Safety Survey and Quarterly<br />
Safety Inspection within 60 days <strong>of</strong> the<br />
hazard being identified.<br />
Work with Human Resources Department<br />
to implement a Wellness Program for an<br />
8% reduction <strong>of</strong> total lost work days due to<br />
work related injuries by June 2014 .<br />
Service Benchmarks:<br />
Actual number <strong>of</strong> accidents by miles<br />
204
Big Blue Bus<br />
Service by Division<br />
Transit Executive<br />
Operating Budget: FY 2013-14: $8.8 million FY 2014-15: $9.2 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 6.0 FTE FY 2014-15: 6.0 FTE<br />
The Transit Executive Division manages the<br />
Department’s four other divisions: Transit Finance and<br />
Grants, Transit Maintenance, Transit Operations, and<br />
Transit Government and Community Relations.<br />
Responsibilities include: providing direction and<br />
leadership to the Department through strategic<br />
planning, ensuring stable regional funding sources,<br />
developing new services and ensuring operational<br />
efficiency in the delivery <strong>of</strong> service to BBB customers.<br />
Transit Finance and Grants<br />
Operating Budget: FY 2013-14: $1.5 million FY 2014-15: $1.4 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 8.0 FTE FY 2014-15: 8.0 FTE<br />
The Transit Finance and Grants Division is<br />
responsible for the development and<br />
management <strong>of</strong> the annual operating budget,<br />
multi-year financial plan, capital plan, funding<br />
strategies and grants administration. The Division<br />
also coordinates the completion <strong>of</strong> financial<br />
audits, compliance audits, operational and<br />
performance audits. The Division handles the<br />
development and submittal <strong>of</strong> required local,<br />
state and federal compliance documentation<br />
and reporting including Short Range Transit Plan (SRTP), Transportation Improvement<br />
Program (TIP), Transit Performance Measurement Program (TPM), Federal Title VI<br />
compliance and Disadvantaged Business Enterprise Program (DBE). The Division provides<br />
support to the Proposition A, C and Measure R Local Return Programs. Beginning in<br />
FY 2013-14, this division budget includes Proposition A Local Return funds for programs<br />
managed by other departments, budgeted in the Miscellaneous Grants fund. This results in<br />
more efficient Proposition A fund administration. The Division handles reporting <strong>of</strong> all<br />
205
Big Blue Bus<br />
financial information including the State Controller’s report and the Transportation<br />
Development Act (TDA) financial report. It also provides business services support to the<br />
department such as payroll-timekeeping, customer billing, accounts payables,<br />
procurement, petty cash, vault and fare inventory control.<br />
Transit Government and Community Relations<br />
Operating Budget: FY 2013-14: $2.3 million FY 2014-15: $2.4 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 14.0 FTE FY 2014-15: 14.0 FTE<br />
The Transit Customer Relations Division is<br />
responsible for:<br />
Marketing, outreach and customer<br />
information;<br />
Media and public relations;<br />
Customer Service and BLUE: The<br />
Transit Store;<br />
Advertising Sales; and<br />
Intergovernmental relationships with<br />
regional partners, funding agencies<br />
and stakeholders in the community.<br />
The Transit Government and Community Relations Division manages all customer service<br />
activities and operates BLUE: The Transit Store. Customer service representatives answer<br />
telephone calls, handle compliments and complaints, oversee lost and found items, sell<br />
merchandise and fare media, and make deliveries to stock information racks and kiosks<br />
across the 51 square mile service area. The Division manages bus advertising, production <strong>of</strong><br />
all public information, route maps, schedules, websites, and internal and external<br />
publications, as well as coordinating the implementation <strong>of</strong> the transit system’s annual<br />
marketing plan, including ongoing community outreach programs, public relations<br />
activities, advertising plans, and promotions. In addition, the Division manages all customer<br />
interfacing aspects <strong>of</strong> BBB’s bus stops and zones throughout the service area, including bus<br />
stop amenities and public information.<br />
206
Big Blue Bus<br />
Transit Maintenance<br />
Operating Budget: FY 2013-14: $11.4 million FY 2014-15: $12.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 86.1 FTE FY 2014-15: 86.1 FTE<br />
The Transit Maintenance Division is responsible for all fleet,<br />
facility and bus stop maintenance activities including the<br />
maintenance <strong>of</strong> the Big Blue Bus and Fire Department fleets,<br />
cleaning and fueling buses used in revenue service, inventory<br />
management/control, and the overall maintenance <strong>of</strong> Big<br />
Blue Bus infrastructure supporting these functions including the<br />
maintenance <strong>of</strong> 1,100 bus stops throughout the region.<br />
Transit Operations<br />
Operating Budget: FY 2013-14: $40.8 million FY 2014-15: $41.9 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 323.4 FTE FY 2014-15: 323.4 FTE<br />
The Transit Operations Division is responsible<br />
for service delivery on 20 routes that provide<br />
public transportation to over 75,000 boarding<br />
customers daily. Transit Operations Division is<br />
responsible for Big Blue Bus service planning,<br />
safety and training for all Big Blue Bus<br />
operations personnel, and support <strong>of</strong> on-street<br />
operations. The Division selects and trains<br />
motor coach operators and supervisors,<br />
provides on-going safety and certificate<br />
training for motor coach operators, and monitors on-street service effectiveness.<br />
The Transit Operations Division establishes all routes, service schedules, and driver bid<br />
assignments. It also recommends schedule or route adjustments to improve service to<br />
customers. The Transit Operations Division is responsible for program and operational<br />
planning activities including an analysis <strong>of</strong> system routes and preparation <strong>of</strong> the Service<br />
Efficiency and Improvement Program, coordination with other <strong>City</strong> departments on urban<br />
development standards and land use issues related to public transportation. The Division<br />
serves as the central repository <strong>of</strong> data for various analyses supporting performance metrics<br />
targeting operational efficiencies. The Division handles reporting <strong>of</strong> non-financial<br />
information including the federal National Transit Database (NTD).<br />
207
Big Blue Bus<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Transit Customer and<br />
Government Relations 2,318,123 2,011,488 2,317,152 2,285,761 2,352,565<br />
Transit Executive a 5,326,901 8,860,174 9,723,954 8,809,860 9,171,569<br />
Transit Finance and<br />
Grants b 1,316,945 1,134,126 1,285,748 1,465,358 1,439,923<br />
Transit Maintenance 10,451,810 9,445,269 12,271,694 11,356,878 11,984,285<br />
Transit Operations 37,706,914 35,379,641 40,324,120 40,845,706 41,929,645<br />
Total Department $ 57,120,693 $ 56,830,699 $ 65,922,668 $ 64,763,563 $ 66,877,987<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses - 200,000 200,000 443,538 a 358,737<br />
Subtotal $ - $ 200,000 $ 200,000 $ 443,538 $ 358,737<br />
41 Big Blue Bus Fund<br />
Salaries and Wages $ 36,903,368 $ 40,050,212 $ 44,434,262 $ 44,349,262 $ 45,979,893<br />
Supplies and Expenses 20,217,324 16,580,487 21,288,406 19,970,763 20,539,357<br />
Subtotal $ 57,120,693 $ 56,630,699 $ 65,722,668 $ 64,320,025 $ 66,519,250<br />
Total All Funds<br />
Salaries and Wages $ 36,903,368 $ 40,050,212 $ 44,434,262 $ 44,349,262 $ 45,979,893<br />
Supplies and Expenses 20,217,324 16,780,487 21,488,406 20,414,301 20,898,094<br />
Total Department $ 57,120,693 $ 56,830,699 $ 65,922,668 $ 64,763,563 $ 66,877,987<br />
208
Big Blue Bus<br />
Budget Summary<br />
BIG BLUE BUS FUND<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
41 Big Blue Bus Fund<br />
Permanent Positions 413.4 418.7 421.7 422.7 422.7<br />
Temporary Positions 0.3 1.3 1.3 14.8 14.8<br />
Total Department 413.7 420.0 423.0 437.5 c 437.5<br />
Footnotes<br />
a. Transit Executive division budget decrease in FY 2013-14 is due to lower citywide overhead charges, and to staffing<br />
composition changes.<br />
b. Total includes Miscellaneous Grants funds managed by division staff. Beginning in FY 2013-14, includes Proposition A<br />
Local Return funds for approved programs previously budgeted in other city departments.<br />
c. Total personnel increase <strong>of</strong> 14.5 in FY 2013-14 (1.0 permanent Transit Maintenance Supervisor, 12 As Needed Motor<br />
Coach Operators and 1.5 as needed administrative support) reflects resource alignment to more effectively support<br />
transportation operations. Temporary positions have no net budgetary impact, as they are funded by shifting resources<br />
from supplies and expenses savings.<br />
209
210
Housing & Economic Development<br />
FY 2013-15 Proposed Biennial Budget<br />
211
Housing & Economic Development<br />
The Housing and Economic Development<br />
Department creates affordable housing opportunities<br />
and a sustainable economy in <strong>Santa</strong> <strong>Monica</strong>. The<br />
Department is responsible for administering all<br />
affordable housing programs, including affordable<br />
housing development and preservation as well as<br />
rental subsidy programs for low-income households.<br />
The Department is also responsible for administering<br />
the Successor Agency and the wind down <strong>of</strong><br />
redevelopment programs and projects, operating<br />
the farmers’ markets, implementing <strong>City</strong> real estate<br />
transactions, promoting economic sustainability,<br />
serving as liaison to the business districts, and<br />
managing leasing and licensing <strong>of</strong> <strong>City</strong> property,<br />
including the Pier.<br />
212
Housing & Economic Development<br />
FY 2013-15 Operating Budget<br />
FY 2013-14 FY 2014-15<br />
Salaries &<br />
Wages<br />
$4,306,752 $4,363,169<br />
Supplies &<br />
Expenses<br />
18,760,829 18,826,519<br />
TOTAL $23,067,581 $23,189,688<br />
FTE Positions 33.8 32.8<br />
Goals, Objectives and Service Benchmarks<br />
Goal: Provide a comprehensive housing program<br />
that allows <strong>Santa</strong> <strong>Monica</strong>’s diverse community to<br />
thrive.<br />
Objectives:<br />
Increase the number <strong>of</strong> new permanent<br />
affordable residences in <strong>Santa</strong> <strong>Monica</strong> by<br />
completing construction <strong>of</strong> 100 affordable<br />
apartments prior to June 30, 2014.<br />
Increase the number <strong>of</strong> new permanent<br />
affordable residences in <strong>Santa</strong> <strong>Monica</strong> by<br />
completing construction <strong>of</strong> 105 additional<br />
affordable apartments prior to June 30, 2015.<br />
Monitor 100% <strong>of</strong> inclusionary housing units by<br />
July 1, 2013, and maintain 100% monitoring as new<br />
affordable residences are completed.<br />
Increase utilization <strong>of</strong> the Family Self-Sufficiency<br />
Program by enrolling 10 more families in the<br />
program by June 30, 2015.<br />
Goal: Complete disposition <strong>of</strong> <strong>City</strong>-owned<br />
residential properties while ensuring tenant<br />
protections and supporting future affordable<br />
housing activities.<br />
Objectives:<br />
Transition 1616 Ocean Ave by December 31, 2013.<br />
Transition 1122 22nd Street by December 31, 2013.<br />
T r a n s i t i o n 4 1 9 O c e a n A v e n u e b y<br />
December 31, 2014.<br />
Transition Mountain View Mobile Home Park by<br />
June 30, 2015.<br />
213
Housing & Economic Development<br />
Goal: Promote a sustainable local<br />
economy while enhancing <strong>Santa</strong><br />
<strong>Monica</strong>’s quality <strong>of</strong> life.<br />
Objectives:<br />
Strengthen the <strong>City</strong>’s support <strong>of</strong> its<br />
businesses by increasing the number <strong>of</strong><br />
organizations and businesses participating<br />
in the Buy Local program by 20% and<br />
increasing collaborative SM Alliance<br />
events and outreach by 10% by<br />
June 30, 2015.<br />
Service Benchmarks:<br />
The number <strong>of</strong> organizations and<br />
business that participate in Buy Local<br />
annually (from 580 currently to 696)<br />
The number <strong>of</strong> events completed in<br />
partnership with The Alliance annually<br />
(from 30 currently to 33)<br />
Goal: Implement the community’s vision<br />
for the development <strong>of</strong> key<br />
transit-oriented development sites and<br />
opportunity sites in the <strong>City</strong>.<br />
Objectives:<br />
Select a developer for the <strong>City</strong>-owned<br />
property at 4th Street/Arizona Avenue/5th<br />
Street and recommend <strong>City</strong> Council<br />
approval to enter into exclusive<br />
negotiations by June 30, 2014.<br />
Select a developer for the <strong>City</strong>-owned<br />
property at Bergamot Station Arts Center<br />
and recommend <strong>City</strong> Council approval to<br />
enter into exclusive negotiations by<br />
June 30, 2014.<br />
Select a developer for a contemporary<br />
cinema in the Downtown and negotiate<br />
business terms for <strong>City</strong> Council<br />
consideration by June 30, 2014.<br />
214
Housing & Economic Development<br />
Service by Division<br />
Administration<br />
Operating Budget: FY 2013-14: $0.8 million FY 2014-15: $0.8 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 3.1 FTE FY 2014-15: 3.1 FTE<br />
The Administration Division directs the activities <strong>of</strong><br />
the Housing and Economic Development<br />
Department. The Division assists other departments<br />
and divisions in reviewing, evaluating, and making<br />
recommendations on real estate, financing,<br />
planning, and development projects in the <strong>City</strong>.<br />
The Division is responsible for overseeing the wind<br />
down <strong>of</strong> the <strong>City</strong>’s redevelopment programs.<br />
Management <strong>of</strong> the various <strong>City</strong>, federal, and grant<br />
funds that finance the department’s operations<br />
and projects is also coordinated by this division.<br />
Housing<br />
Operating Budget: FY 2013-14: $20.3 million FY 2014-15: $20.4 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 20.1 FTE FY 2014-15: 19.1 FTE<br />
The Housing Division analyzes policy and<br />
administers programs which ensure that <strong>Santa</strong><br />
<strong>Monica</strong> preserves and expands housing<br />
opportunities for households with very low, low,<br />
and moderate incomes. The Division's work<br />
load is diverse, including administering tenantbased<br />
rental assistance programs, managing<br />
production and preservation <strong>of</strong> new affordable<br />
housing, and performing compliance<br />
monitoring <strong>of</strong> existing affordable housing. The<br />
Division attempts to maximize resources<br />
available to the <strong>City</strong> by working closely with public, private and non-pr<strong>of</strong>it partners who are<br />
involved in affordable housing as lenders, developers, service providers, or owners.<br />
215
Housing & Economic Development<br />
Economic Development<br />
Operating Budget: FY 2013-14: $2.0 million FY 2014-15: $2.0 million<br />
Number <strong>of</strong> FTEs: FY 2013-14: 10.6 FTE FY 2014-15: 10.6 FTE<br />
The Economic Development Division<br />
manages four Farmers' Markets, a <strong>City</strong>wide<br />
Buy Local program, and the <strong>City</strong>'s real<br />
estate assets. The Division also acts as<br />
liaison and provides technical support to a<br />
number <strong>of</strong> business organizations such as<br />
the <strong>Santa</strong> <strong>Monica</strong> Alliance, the <strong>Santa</strong><br />
<strong>Monica</strong> Convention and Visitors Bureau,<br />
and four business improvement districts.<br />
Additionally, the Division has leasehold<br />
management responsibility for a variety <strong>of</strong><br />
properties throughout the <strong>City</strong>, including the<br />
Pier. The Division provides technical assistance to <strong>City</strong> departments in lease negotiation,<br />
property management, and property reuse and development.<br />
216
Housing & Economic Development<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
DIVISION<br />
Direct Costs<br />
Administration a $ 1,750,491 $ 1,700,051 $ 2,232,223 $ 794,960 $ 819,825<br />
Economic Development 1,473,668 1,490,669 1,614,897 1,955,479 2,015,525<br />
Housing 4,147,968 20,552,558 20,465,273 20,317,142 20,354,338<br />
Pier b 1,788,147 101,260 203,998 - -<br />
Total Department $ 9,160,275 $ 23,844,537 $ 24,516,390 $ 23,067,581 $ 23,189,688<br />
MAJOR ACCOUNT GROUPS BY FUND<br />
01 General Fund a<br />
Salaries and Wages $ 4,483,992 $ 3,273,365 $ 3,722,942 $ 2,867,135 $ 2,877,991<br />
Supplies and Expenses 2,846,037 2,702,133 3,278,322 2,057,985 2,115,409<br />
Subtotal $ 7,330,029 $ 5,975,498 $ 7,001,264 $ 4,925,120 $ 4,993,400<br />
12 Housing Fund<br />
Salaries and Wages $ 3,355 $ 1,393,218 $ 1,438,726 $ 1,439,617 $ 1,485,178<br />
Supplies and Expenses - 16,348,675 15,872,402 16,392,844 16,401,110<br />
Subtotal $ 3,355 $ 17,741,893 $ 17,311,128 $ 17,832,461 $ 17,886,288<br />
20 Miscellaneous Grants Fund<br />
Supplies and Expenses 38,744 25,887 - 310,000 310,000<br />
Subtotal $ 38,744 $ 25,887 $ - $ 310,000 $ 310,000<br />
30 Pier Fund b<br />
Salaries and Wages $ 173,364 $ 101,260 $ 203,998 $ - $ -<br />
Supplies and Expenses 1,614,783 - - - -<br />
Subtotal $ 1,788,147 $ 101,260 $ 203,998 $ - $ -<br />
217
Housing & Economic Development<br />
Budget Summary<br />
VARIOUS FUNDS<br />
2012-13<br />
2010-11<br />
2011-12<br />
Revised<br />
2013-14<br />
2014-15<br />
EXPENDITURE CATEGORIES<br />
Actual<br />
Actual<br />
Budget<br />
Budget<br />
Budget<br />
MAJOR ACCOUNT GROUPS BY FUND (continued)<br />
Total All Funds<br />
Salaries and Wages $ 4,660,711 $ 4,767,843 $ 5,365,666 $ 4,306,752 $ 4,363,169<br />
Supplies and Expenses 4,499,564 19,076,694 19,150,724 18,760,829 18,826,519<br />
Total Department $ 9,160,275 $ 23,844,537 $ 24,516,390 $ 23,067,581 $ 23,189,688<br />
PERSONNEL<br />
2010-11<br />
2011-12<br />
2012-13<br />
(FULL-TIME EQUIVALENTS)<br />
Revised<br />
Revised<br />
Revised<br />
2013-14<br />
2014-15<br />
BY FUND<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
Budget<br />
01 General Fund<br />
Permanent Positions 40.0 27.0 27.0 20.0 19.0<br />
Temporary Positions 1.4 1.4 0.7 0.7 0.7<br />
Subtotal 41.4 28.4 27.7 20.7 19.7<br />
12 Housing Fund<br />
Permanent Positions 0.0 13.0 13.0 13.0 13.0<br />
Temporary Positions 0.0 0.0 0.1 0.1 0.1<br />
Subtotal 0.0 13.0 13.1 13.1 13.1<br />
Total All Funds<br />
Permanent Positions 40.0 40.0 40.0 33.0 32.0<br />
Temporary Positions 1.4 1.4 0.8 0.8 0.8<br />
Total Department c 41.4 41.4 40.8 33.8 32.8<br />
Footnotes<br />
a. Staffing and accompanying budget decrease in FY 2013-14 reflects changes related to the dissolution <strong>of</strong><br />
Redevelopment and represents the new post-Redevelopment baseline expenditure budget.<br />
b. The elimination <strong>of</strong> the Pier Fund salaries and wages budget for FY 2013-15 reflects a change in the methodology for<br />
charging the Pier Fund directly for staff costs associated with work performed for the Pier Division. These costs will now<br />
be budgeted in the General Fund and reimbursed via an interfund transfer from the Pier Fund to the General Fund.<br />
c. Staffing decrease reflects a total reduction <strong>of</strong> 8.0 FTE positions as a result <strong>of</strong> the dissolution <strong>of</strong> Redevelopment—7.0 FTE<br />
positions in FY 2013-14 and an additional 1.0 FTE position in FY 2014-15.<br />
218
Personnel & Staffing<br />
FY 2013-15 Proposed Biennial Budget
Organizational Structure<br />
219
Summary <strong>of</strong> Personnel by Fund<br />
Fund/Department/Employee Type<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2013-14<br />
Increase/<br />
(Decrease)<br />
2014-15<br />
Budget<br />
2014-15<br />
Increase/<br />
(Decrease)<br />
TOTAL CITY<br />
GENERAL FUND<br />
Permanent Employees 1,314.7 1,309.4 1,309.6 1,301.5 (8.1) 1,302.0 0.5<br />
Temporary Staffing 135.2 137.3 132.7 141.4 8.7 142.5 1.1<br />
GENERAL FUND Total 1,449.9 1,446.7 1,442.3 1,442.9 0.5 1,444.5 1.6<br />
NON-GENERAL FUND<br />
Permanent Employees 692.4 710.7 698.7 680.2 (18.5) 680.2 -<br />
Temporary Staffing 37.2 33.7 28.3 52.4 24.1 52.4 -<br />
NON-GENERAL FUND Total 729.6 744.4 727.0 732.6 5.6 732.6 -<br />
ALL FUNDS<br />
Permanent Employees 2,007.1 2,020.1 2,008.3 1,981.7 (26.6) 1,982.2 0.5<br />
Pemporary Staffing 172.4 171.0 161.0 193.7 32.7 194.8 1.1<br />
TOTAL PERSONNEL & STAFFING 2,179.5 2,191.1 2,169.3 2,175.4 6.1 2,177.0 1.6<br />
01 - GENERAL FUND<br />
CITY COUNCIL<br />
Permanent Employees 1.6 1.6 1.6 1.0 (0.6) 1.0 -<br />
Temporary Staffing - - - - - - -<br />
CITY MANAGER<br />
Permanent Employees 33.0 36.0 36.0 37.0 1.0 37.0 -<br />
Temporary Staffing 5.2 4.9 5.2 4.9 (0.3) 5.2 0.3<br />
RECORDS AND ELECTION SERVICES<br />
Permanent Employees 13.0 13.0 13.0 13.0 - 13.0 -<br />
Temporary Staffing - - - - - - -<br />
CITY ATTORNEY<br />
Permanent Employees 41.5 41.5 41.5 41.0 (0.5) 41.0 -<br />
Temporary Staffing 0.1 0.1 0.1 0.1 - 0.1 -<br />
FINANCE<br />
Permanent Employees 69.0 71.0 71.0 68.5 (2.5) 68.5 -<br />
Temporary Staffing 2.0 1.0 1.0 2.8 1.8 2.8 -<br />
HUMAN RESOURCES<br />
Permanent Employees 20.5 21.0 22.0 23.0 1.0 23.0 -<br />
Temporary Staffing 0.3 0.3 0.3 0.2 (0.1) 0.2 -<br />
INFORMATION SYSTEMS<br />
Permanent Employees 38.0 40.0 41.0 41.5 0.5 43.0 1.5<br />
Temporary Staffing - - - - - - -<br />
PLANNING AND COMMUNITY DEVELOPMENT<br />
Permanent Employees 104.0 103.0 104.0 105.0 1.0 104.0 (1.0)<br />
Temporary Staffing - - - - - - -<br />
POLICE<br />
Permanent Employees 403.0 403.0 406.0 402.0 (4.0) 403.0 1.0<br />
Temporary Staffing 31.4 31.4 31.4 31.4 - 31.4 -<br />
220
Summary <strong>of</strong> Personnel by Fund<br />
Fund/Department/Employee Type<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2013-14<br />
Increase/<br />
(Decrease)<br />
2014-15<br />
Budget<br />
2014-15<br />
Increase/<br />
(Decrease)<br />
FIRE<br />
Permanent Employees 127.0 129.0 129.0 129.0 - 129.0 -<br />
Temporary Staffing - - - - - - -<br />
COMMUNITY AND CULTURAL SERVICES<br />
Permanent Employees 179.6 177.8 177.0 105.0 (72.0) 105.0 -<br />
Temporary Staffing 53.1 53.3 49.1 46.9 (2.3) 47.7 0.8<br />
LIBRARY<br />
Permanent Employees 68.5 68.5 68.5 73.0 4.5 73.0 -<br />
Temporary Staffing 37.6 37.6 37.6 41.8 4.2 41.8 -<br />
PUBLIC WORKS<br />
Permanent Employees 176.0 177.0 172.0 242.5 70.5 242.5 -<br />
Temporary Staffing 4.1 7.3 7.3 12.6 5.3 12.6 -<br />
HOUSING AND ECONOMIC DEVELOPMENT<br />
Permanent Employees 40.0 27.0 27.0 20.0 (7.0) 19.0 (1.0)<br />
Temporary Staffing 1.4 1.4 0.7 0.7 - 0.7 -<br />
Fund Summary<br />
Permanent Employees 1314.7 1309.4 1309.6 1301.5 (8.1) 1302.0 0.5<br />
Temporary Staffing 135.2 137.3 132.7 141.4 8.7 142.5 1.1<br />
GENERAL FUND TOTAL 1,449.9 1,446.7 1,442.3 1,442.9 0.5 1,444.5 1.6<br />
11 - BEACH<br />
COMMUNITY AND CULTURAL SERVICES<br />
Permanent Employees 11.0 11.0 11.0 6.0 (5.0) 6.0 -<br />
Temporary Staffing 12.1 12.1 12.1 8.9 (3.3) 8.9 -<br />
PUBLIC WORKS<br />
Permanent Employees - - - 18.5 18.5 18.5 -<br />
Temporary Staffing - - - 16.5 16.5 16.5 -<br />
Fund Summary<br />
Permanent Employees 11.0 11.0 11.0 24.5 13.5 24.5 -<br />
Temporary Staffing 12.1 12.1 12.1 25.4 13.3 25.4 -<br />
11 - BEACH Total 23.1 23.1 23.1 49.9 26.8 49.9 -<br />
12 - HOUSING AUTHORITY<br />
HOUSING AND ECONOMIC DEVELOPMENT<br />
Permanent Employees - 13.0 13.0 13.0 - 13.0 -<br />
Temporary Staffing - - 0.1 0.1 - 0.1 -<br />
Fund Summary<br />
Permanent Employees - 13.0 13.0 13.0 - 13.0 -<br />
Temporary Staffing - - 0.1 0.1 - 0.1 -<br />
12 - HOUSING AUTHORITY Total - 13.0 13.1 13.1 - 13.1 -<br />
221
Summary <strong>of</strong> Personnel by Fund<br />
Fund/Department/Employee Type<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2013-14<br />
Increase/<br />
(Decrease)<br />
2014-15<br />
Budget<br />
2014-15<br />
Increase/<br />
(Decrease)<br />
24 - BEACH<br />
COMMUNITY AND CULTURAL SERVICES<br />
Permanent Employees 5.0 5.0 5.0 - (5.0) - -<br />
Temporary Staffing 6.5 6.5 6.5 - (6.5) - -<br />
PUBLIC WORKS<br />
Permanent Employees 8.0 8.0 8.0 - (8.0) - -<br />
Temporary Staffing 4.0 4.0 4.0 - (4.0) - -<br />
Fund Summary<br />
Permanent Employees 13.0 13.0 13.0 - (13.0) - -<br />
Temporary Staffing 10.5 10.5 10.5 - (10.5) - -<br />
24 - BEACH Total 23.5 23.5 23.5 - (23.5) - -<br />
25 - WATER<br />
PUBLIC WORKS<br />
Permanent Employees 46.0 46.0 46.0 46.0 - 46.0 -<br />
Temporary Staffing - - - - - - -<br />
Fund Summary<br />
Permanent Employees 46.0 46.0 46.0 46.0 - 46.0 -<br />
Temporary Staffing - - - - - - -<br />
25 - WATER Total 46.0 46.0 46.0 46.0 - 46.0 -<br />
27 - SOLID WASTE MANAGEMENT<br />
PUBLIC WORKS<br />
Permanent Employees 84.0 84.0 79.0 79.0 - 79.0 -<br />
Temporary Staffing 0.2 0.2 0.2 7.7 7.5 7.7 -<br />
Fund Summary<br />
Permanent Employees 84.0 84.0 79.0 79.0 - 79.0 -<br />
Temporary Staffing 0.2 0.2 0.2 7.7 7.5 7.7 -<br />
27 - SOLID WASTE MANAGEMENT Total 84.2 84.2 79.2 86.7 7.5 86.7 -<br />
30 - PIER<br />
CITY MANAGER<br />
Permanent Employees - - 2.0 2.0 - 2.0 -<br />
Temporary Staffing - - - - - - -<br />
POLICE<br />
Permanent Employees 6.0 7.0 7.0 7.0 - 7.0 -<br />
Temporary Staffing 3.7 2.3 2.3 2.3 - 2.3 -<br />
PUBLIC WORKS<br />
Permanent Employees 6.0 6.0 6.0 6.0 - 6.0 -<br />
Temporary Staffing 0.5 0.5 0.5 0.5 - 0.5 -<br />
Fund Summary<br />
Permanent Employees 12.0 13.0 15.0 15.0 - 15.0 -<br />
Temporary Staffing 4.2 2.8 2.8 2.8 - 2.8 -<br />
30 - PIER Total 16.2 15.8 17.8 17.8 - 17.8 -<br />
222
Summary <strong>of</strong> Personnel by Fund<br />
Fund/Department/Employee Type<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2013-14<br />
Increase/<br />
(Decrease)<br />
2014-15<br />
Budget<br />
2014-15<br />
Increase/<br />
(Decrease)<br />
31 - WASTEWATER<br />
PUBLIC WORKS<br />
Permanent Employees 22.0 22.0 22.0 22.0 - 22.0 -<br />
Temporary Staffing 0.2 0.2 0.2 0.2 - 0.2 -<br />
Fund Summary<br />
Permanent Employees 22.0 22.0 22.0 22.0 - 22.0 -<br />
Temporary Staffing 0.2 0.2 0.2 0.2 - 0.2 -<br />
31 - WASTEWATER Total 22.2 22.2 22.2 22.2 - 22.2 -<br />
32 - CIVIC AUDITORIUM<br />
COMMUNITY AND CULTURAL SERVICES<br />
Permanent Employees 26.0 25.0 20.0 - (20.0) - -<br />
Temporary Staffing 8.4 5.3 - - - - -<br />
Fund Summary<br />
Permanent Employees 26.0 25.0 20.0 - (20.0) - -<br />
Temporary Staffing 8.4 5.3 - - - - -<br />
32 - CIVIC AUDITORIUM Total 34.4 30.3 20.0 - (20.0) - -<br />
33 - AIRPORT<br />
CITY MANAGER<br />
Permanent Employees 8.0 8.0 - - - - -<br />
Temporary Staffing 0.2 0.2 - - - - -<br />
PUBLIC WORKS<br />
Permanent Employees 4.0 4.0 12.0 12.0 - 12.0 -<br />
Temporary Staffing - - - 0.3 0.3 0.3 -<br />
Fund Summary<br />
Permanent Employees 12.0 12.0 12.0 12.0 - 12.0 -<br />
Temporary Staffing 0.2 0.2 - 0.3 0.3 0.3 -<br />
33 - AIRPORT Total 12.2 12.2 12.0 12.3 0.3 12.3 -<br />
37 - CEMETERY<br />
PUBLIC WORKS<br />
Permanent Employees 11.0 11.0 6.0 6.0 - 6.0 -<br />
Temporary Staffing 1.1 1.1 1.1 1.1 - 1.1 -<br />
Fund Summary<br />
Permanent Employees 11.0 11.0 6.0 6.0 - 6.0 -<br />
Temporary Staffing 1.1 1.1 1.1 1.1 - 1.1 -<br />
37 - CEMETERY Total 12.1 12.1 7.1 7.1 - 7.1 -<br />
223
Summary <strong>of</strong> Personnel by Fund<br />
Fund/Department/Employee Type<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2013-14<br />
Increase/<br />
(Decrease)<br />
2014-15<br />
Budget<br />
2014-15<br />
Increase/<br />
(Decrease)<br />
41 - BIG BLUE BUS<br />
BIG BLUE BUS<br />
Permanent Employees 413.4 418.7 421.7 422.7 1.0 422.7 -<br />
Temporary Staffing 0.3 1.3 1.3 14.8 13.5 14.8 -<br />
Fund Summary<br />
Permanent Employees 413.4 418.7 421.7 422.7 1.0 422.7 -<br />
Temporary Staffing 0.3 1.3 1.3 14.8 13.5 14.8 -<br />
41 - BIG BLUE BUS Total 413.7 420.0 423.0 437.5 14.5 437.5 -<br />
54 - VEHICLE MANAGEMENT<br />
PUBLIC WORKS<br />
Permanent Employees 28.0 28.0 28.0 28.0 - 28.0 -<br />
Temporary Staffing - - - - - - -<br />
Fund Summary<br />
Permanent Employees 28.0 28.0 28.0 28.0 - 28.0 -<br />
Temporary Staffing - - - - - - -<br />
54 - VEHICLE MANAGEMENT Total 28.0 28.0 28.0 28.0 - 28.0 -<br />
58 - RISK MANAGEMENT ADMINISTRATION<br />
FINANCE<br />
Permanent Employees 14.0 14.0 12.0 12.0 - 12.0 -<br />
Temporary Staffing - - - - - - -<br />
Fund Summary<br />
Permanent Employees 14.0 14.0 12.0 12.0 - 12.0 -<br />
Temporary Staffing - - - - - - -<br />
58 - RISK MANAGEMENT ADMIN Total 14.0 14.0 12.0 12.0 - 12.0 -<br />
NON-GENERAL FUNDS SUMMARY<br />
Permanent Employees 692.4 710.7 698.7 680.2 (18.5) 680.2 -<br />
Temporary Staffing 37.2 33.7 28.3 52.4 24.1 52.4 -<br />
NON-GENERAL FUNDS TOTAL 729.6 744.4 727.0 732.6 5.6 732.6 -<br />
224
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
CITY COUNCIL<br />
<strong>City</strong> Council - 01201<br />
Council Office Administrator 1.0 1.0 1.0 1.0 1.0<br />
Executive Assistant 0.6 0.6 0.6 - -<br />
Division Summary<br />
Permanent Employees 1.6 1.6 1.6 1.0 1.0<br />
Temporary Staffing - - - - -<br />
<strong>City</strong> Council - 01201 Total 1.6 1.6 1.6 1.0 1.0<br />
Department Summary<br />
Permanent Employees 1.6 1.6 1.6 1.0 1.0<br />
Temporary Staffing - - - - -<br />
CITY COUNCIL Total 1.6 1.6 1.6 1.0 1.0<br />
CITY MANAGER<br />
Administration - 01202<br />
<strong>City</strong> Manager 1.0 1.0 1.0 1.0 1.0<br />
Assistant <strong>City</strong> Manager 1.0 1.0 1.0 1.0 1.0<br />
Internal Audit Manager - - - 1.0 1.0<br />
Assistant to the <strong>City</strong> Manager 2.0 2.0 2.0 1.0 1.0<br />
<strong>City</strong> Hall Receptionist 1.0 1.0 1.0 1.0 1.0<br />
Office Manager to the <strong>City</strong> Manager 1.0 1.0 1.0 1.0 1.0<br />
Pr Admin Analyst-<strong>City</strong> Mgr Off - - - 1.0 1.0<br />
Administrative Assistant - <strong>City</strong> Manager's Office 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant - <strong>City</strong> Manager's Office - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees 7.0 7.0 7.0 9.0 9.0<br />
Temporary Staffing 0.2 0.2 0.2 0.2 0.2<br />
Administration - 01202 Total 7.2 7.2 7.2 9.2 9.2<br />
Airport - 33203<br />
Airport Services Director 1.0 1.0 - - -<br />
Airport Administrator 1.0 1.0 - - -<br />
Airport Operations Administrator 1.0 1.0 - - -<br />
Airport Noise/Operations Specialist 2.0 2.0 - - -<br />
Business Assistant 2.0 2.0 - - -<br />
Staff Assistant III 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 8.0 8.0 - - -<br />
Temporary Staffing 0.2 0.2 - - -<br />
Airport - 33203 Total 8.2 8.2 - - -<br />
Community and Government Relations - 01207<br />
Deputy <strong>City</strong> Manager, Special Projects - - 1.0 1.0 1.0<br />
Assistant to the <strong>City</strong> Manager 1.0 1.0 - - -<br />
Cable TV and Public Information Manager 1.0 1.0 1.0 1.0 1.0<br />
225
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Cable TV Programming Specialist 1.0 1.0 1.0 1.0 1.0<br />
Community Relations Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Public Information Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Video Production Coordinator 3.0 3.0 3.0 3.0 3.0<br />
Division Summary<br />
Permanent Employees 9.0 9.0 9.0 9.0 9.0<br />
Temporary Staffing 4.7 4.4 4.7 4.4 4.7<br />
Community and Government Relations - 01207 Total 13.7 13.4 13.7 13.4 13.7<br />
Office <strong>of</strong> Pier Management - 30209<br />
Pier Manager - - 1.0 1.0 1.0<br />
Staff Assistant III - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees - - 2.0 2.0 2.0<br />
Temporary Staffing - - - - -<br />
Office <strong>of</strong> Pier Management - 30209 Total - - 2.0 2.0 2.0<br />
Office <strong>of</strong> Sustainability and the Environment - 01226<br />
Environmental Programs Manager 1.0 1.0 1.0 1.0 1.0<br />
Energy and Green Buildings Program Administrator 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant - Environmental Programs 1.0 1.0 1.0 1.0 1.0<br />
Energy Efficiency Engineer 1.0 1.0 1.0 1.0 1.0<br />
Environmental Outreach Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Environmental Programs Analyst-Sustainable <strong>City</strong> 2.0 2.0 2.0 2.0 2.0<br />
Green Buildings Program Advisor 1.0 1.0 1.0 1.0 1.0<br />
Hazardous Materials Specialist 1.0 1.0 - - -<br />
Hazardous Materials Technician 1.0 1.0 1.0 1.0 1.0<br />
Principal Environmental Analyst 1.0 1.0 1.0 1.0 1.0<br />
Project Support Assistant 1.0 1.0 1.0 1.0 1.0<br />
Recycling Assistant - - 1.0 1.0 1.0<br />
Senior Administrative Analyst - Urban Run<strong>of</strong>f 1.0 1.0 1.0 1.0 1.0<br />
Senior Environmental Analyst - Hazardous Materials 1.0 1.0 1.0 1.0 1.0<br />
Water Resources Specialist 3.0 3.0 3.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 17.0 17.0 17.0 16.0 16.0<br />
Temporary Staffing 0.3 0.3 0.3 0.3 0.3<br />
Office <strong>of</strong> Sustainability and the Environment - 01226 Total 17.3 17.3 17.3 16.3 16.3<br />
226
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Office <strong>of</strong> Emergency Management - 01227<br />
Emergency Services Manager - 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant - 1.0 1.0 1.0 1.0<br />
Emergency Services Coordinator - 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees - 3.0 3.0 3.0 3.0<br />
Temporary Staffing - - - - -<br />
Office <strong>of</strong> Emergency Management - 01227 Total - 3.0 3.0 3.0 3.0<br />
Department Summary<br />
Permanent Employees 41.0 44.0 38.0 39.0 39.0<br />
Temporary Staffing 5.4 5.1 5.2 4.9 5.2<br />
CITY MANAGER Total 46.4 49.1 43.2 43.9 44.2<br />
RECORDS AND ELECTION SERVICES<br />
Administration - 01211<br />
Director <strong>of</strong> Records and Election Services (<strong>City</strong> Clerk) 1.0 1.0 1.0 1.0 1.0<br />
Asst Director <strong>of</strong> Records and Elections (Asst. Clerk) 1.0 1.0 1.0 1.0 1.0<br />
Deputy <strong>City</strong> Clerk 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst 1.0 1.0 1.0 1.0 1.0<br />
Records Management Assistant 1.0 1.0 1.0 1.0 1.0<br />
Records Management Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III 2.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 8.0 8.0 8.0 8.0 8.0<br />
Temporary Staffing - - - - -<br />
Administration - 01211 Total 8.0 8.0 8.0 8.0 8.0<br />
Support Services - 01214<br />
Support Services Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Mail Courier 2.0 2.0 2.0 2.0 2.0<br />
Reprographic Specialist II 2.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 5.0 5.0 5.0 5.0 5.0<br />
Temporary Staffing - - - - -<br />
Support Services - 01214 Total 5.0 5.0 5.0 5.0 5.0<br />
Department Summary<br />
Permanent Employees 13.0 13.0 13.0 13.0 13.0<br />
Temporary Staffing - - - - -<br />
RECORDS AND ELECTION SERVICES Total 13.0 13.0 13.0 13.0 13.0<br />
CITY ATTORNEY<br />
<strong>City</strong> Attorney - 01231<br />
<strong>City</strong> Attorney 1.0 1.0 1.0 1.0 1.0<br />
Assistant <strong>City</strong> Attorney 1.0 1.0 1.0 1.0 1.0<br />
Deputy <strong>City</strong> Attorney 22.5 22.5 22.5 22.5 22.5<br />
227
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Administrative Analyst - CAO - - 1.0 1.0 1.0<br />
Consumer Affairs Specialist 1.0 1.0 1.0 1.0 1.0<br />
Investigator - Consumer Unit 1.0 1.0 1.0 1.0 1.0<br />
Investigator - Criminal Division 1.0 1.0 1.0 1.0 1.0<br />
Legal Administrative Staff Assistant 1.0 1.0 1.0 1.0 1.0<br />
Legal Assistant 4.0 4.0 4.0 4.0 4.0<br />
Legal Secretary 4.0 4.0 4.0 3.0 3.0<br />
Office Administrator 1.0 1.0 1.0 1.0 1.0<br />
Paralegal 1.0 1.0 1.0 1.0 1.0<br />
Receptionist 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant - CAO 2.0 2.0 1.0 1.5 1.5<br />
Division Summary<br />
Permanent Employees 41.5 41.5 41.5 41.0 41.0<br />
Temporary Staffing 0.1 0.1 0.1 0.1 0.1<br />
<strong>City</strong> Attorney - 01231 Total 41.6 41.6 41.6 41.1 41.1<br />
Department Summary<br />
Permanent Employees 41.5 41.5 41.5 41.0 41.0<br />
Temporary Staffing 0.1 0.1 0.1 0.1 0.1<br />
CITY ATTORNEY Total 41.6 41.6 41.6 41.1 41.1<br />
FINANCE<br />
Administration - 01221<br />
Director <strong>of</strong> Finance/<strong>City</strong> Treasurer 1.0 1.0 1.0 1.0 1.0<br />
Assistant <strong>City</strong> Treasurer - - 1.0 1.0 1.0<br />
Assistant Director <strong>of</strong> Finance 1.0 1.0 1.0 1.0 1.0<br />
Purchasing Services Manager - 1.0 1.0 1.0 1.0<br />
Budget Administrator 1.0 1.0 - - -<br />
Purchasing Administrator 1.0 - - - -<br />
Assistant Administrative Analyst - - 1.0 - -<br />
Buyer 1.0 1.0 1.0 1.0 1.0<br />
Contracts Coordinator - 1.0 1.0 1.0 1.0<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Fiscal Staff Assistant III - - - 1.0 1.0<br />
Principal Budget Analyst 2.0 2.0 - - -<br />
Revenue Operations Assistant II - - 1.0 2.5 2.5<br />
Senior Administrative Analyst - - - 1.0 1.0<br />
Senior Budget Analyst 1.0 2.0 - - -<br />
Senior Buyer 2.0 2.0 2.0 2.0 2.0<br />
Senior Revenue Operations Assistant - - 1.0 1.0 1.0<br />
Staff Assistant III 1.0 1.0 1.0 - -<br />
Division Summary<br />
Permanent Employees 12.0 14.0 13.0 14.5 14.5<br />
Temporary Staffing - - - - -<br />
Administration - 01221 Total 12.0 14.0 13.0 14.5 14.5<br />
228
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Budget - 01208<br />
Budget Manager - - 1.0 1.0 1.0<br />
Asst Admin Analyst - - - 1.0 1.0<br />
Principal Budget Analyst - - 1.0 1.0 1.0<br />
Senior Budget Analyst - - 3.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees - - 5.0 5.0 5.0<br />
Temporary Staffing - - - - -<br />
Budget - 01208 Total - - 5.0 5.0 5.0<br />
Financial Operations - 01222<br />
Financial Operations Manager 1.0 1.0 1.0 1.0 1.0<br />
Payroll Administrator - - 1.0 1.0 1.0<br />
Accounts Payable Supervisor - - - 1.0 1.0<br />
Disbursements Supervisor 1.0 1.0 1.0 - -<br />
Financial Reporting Supervisor 2.0 2.0 2.0 2.0 2.0<br />
Payroll Supervisor 1.0 1.0 - - -<br />
Accountant I 2.0 2.0 2.0 2.0 2.0<br />
Accountant II 3.0 3.0 3.0 3.0 3.0<br />
Financial Systems Analyst - - 1.0 1.0 1.0<br />
Financial Systems Development Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Fiscal Staff Assistant II 3.0 3.0 3.0 3.0 3.0<br />
Fiscal Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Payroll Analyst - - 1.0 1.0 1.0<br />
Payroll Specialist - - 2.0 2.0 2.0<br />
Payroll Technician 2.0 2.0 - - -<br />
Senior Accountant 2.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 19.0 19.0 21.0 21.0 21.0<br />
Temporary Staffing - - - - -<br />
Financial Operations - 01222 Total 19.0 19.0 21.0 21.0 21.0<br />
Business and Revenue Operations - 01224<br />
Business and Revenue Operations Manager 1.0 1.0 1.0 1.0 1.0<br />
Business License Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Revenue Collections Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Revenue Operations Supervisor 1.0 - - - -<br />
Treasury Supervisor 1.0 1.0 - - -<br />
Utilities Billing Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Accountant - Collections 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant 1.0 1.0 1.0 1.0 1.0<br />
Business License Inspector 1.0 1.0 - - -<br />
Revenue Collections Assistant 4.5 4.5 4.5 3.0 3.0<br />
Revenue Operations Analyst 1.0 1.0 1.0 1.0 1.0<br />
Revenue Operations Assistant II 6.5 6.5 5.5 4.0 4.0<br />
Senior Administrative Analyst - 1.0 1.0 1.0 1.0<br />
Senior Revenue Collections Assistant 1.0 1.0 1.0 1.0 1.0<br />
229
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Senior Revenue Operations Assistant 1.0 1.0 - - -<br />
Staff Assistant III - 1.0 1.0 1.0 1.0<br />
Taxi Franchise Program Coordinator 1.0 1.0 - - -<br />
Utilities Billing Specialist 3.0 3.0 3.0 3.0 3.0<br />
Division Summary<br />
Permanent Employees 27.0 28.0 23.0 20.0 20.0<br />
Temporary Staffing 2.0 1.0 1.0 2.8 2.8<br />
Business and Revenue Operations - 01224 Total 29.0 29.0 24.0 22.8 22.8<br />
Parking Operations - 01225<br />
Parking Administrator - - 1.0 1.0 1.0<br />
Administrative Analyst 1.0 1.0 1.0 1.0 1.0<br />
Fiscal Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Parking Coordinator 1.0 1.0 - - -<br />
Parking Operations Specialist 2.0 2.0 2.0 2.0 2.0<br />
Parking Permit Assistant 2.0 2.0 2.0 2.0 2.0<br />
Revenue Operations Assistant I 1.0 1.0 1.0 1.0 1.0<br />
Transportation Planning Associate 1.0 - - - -<br />
Division Summary<br />
Permanent Employees 9.0 8.0 8.0 8.0 8.0<br />
Temporary Staffing - - - - -<br />
Parking Operations - 01225 Total 9.0 8.0 8.0 8.0 8.0<br />
Internal Audit - 01228<br />
Internal Audit Manager 1.0 1.0 1.0 - -<br />
Senior Internal Auditor 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 2.0 2.0 1.0 - -<br />
Temporary Staffing - - - - -<br />
Internal Audit - 01228 Total 2.0 2.0 1.0 - -<br />
Risk Management - 58229<br />
Risk Manager 1.0 1.0 1.0 1.0 1.0<br />
Liability Claims Administrator 1.0 1.0 - - -<br />
Workers' Compensation Administrator 1.0 1.0 1.0 1.0 1.0<br />
Risk Control Officer 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant 1.0 1.0 1.0 1.0 1.0<br />
Liability Claims Adjuster 1.0 1.0 1.0 1.0 1.0<br />
Risk Management Claims Technician 1.0 1.0 1.0 1.0 1.0<br />
Senior Workers' Compensation Claims Examiner 1.0 1.0 - - -<br />
Staff Assistant II 2.0 2.0 - - -<br />
Staff Assistant III 1.0 1.0 2.0 2.0 2.0<br />
Supervising Workers' Compensation Claims Examiner - - 1.0 1.0 1.0<br />
Workers' Compensation Claims Examiner 1.0 1.0 2.0 2.0 2.0<br />
230
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Workers' Compensation Claims Specialist 1.0 1.0 - - -<br />
Workers' Compensation Claims Technician 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 14.0 14.0 12.0 12.0 12.0<br />
Temporary Staffing - - - - -<br />
Risk Management - 58229 Total 14.0 14.0 12.0 12.0 12.0<br />
Department Summary<br />
Permanent Employees 83.0 85.0 83.0 80.5 80.5<br />
Temporary Staffing 2.0 1.0 1.0 2.8 2.8<br />
FINANCE Total 85.0 86.0 84.0 83.3 83.3<br />
HUMAN RESOURCES<br />
Administrative Services - 01250<br />
Director <strong>of</strong> Human Resources 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - HR 1.0 1.0 1.0 - -<br />
Executive Admin Asst - - - 1.0 1.0<br />
Human Resources Staff Assistant 1.0 1.0 1.0 - -<br />
Human Resrcs Sys/Employer-Employee Rltns Analyst 1.0 1.0 - - -<br />
Staff Assistant II - - - 1.0 1.0<br />
Staff Assistant III 1.0 1.0 1.0 - -<br />
Division Summary<br />
Permanent Employees 5.0 5.0 4.0 3.0 3.0<br />
Temporary Staffing 0.3 0.3 0.3 0.2 0.2<br />
Administrative Services - 01250 Total 5.3 5.3 4.3 3.2 3.2<br />
Employment and Organizational Development - 01251<br />
Human Resources Manager 1.0 1.0 1.0 1.0 1.0<br />
Organizational Development and Training Administrator - - 1.0 1.0 1.0<br />
Human Resources Analyst 3.0 3.0 3.0 3.0 3.0<br />
Human Resources Specialist 1.0 1.0 1.0 1.0 1.0<br />
Human Resources Technician 2.0 2.0 2.0 2.0 2.0<br />
Senior Human Resources Analyst 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees 8.0 8.0 9.0 10.0 10.0<br />
Temporary Staffing - - - - -<br />
Employment and Organizational Development - 01251 Total 8.0 8.0 9.0 10.0 10.0<br />
Employee Relations and Benefits - 01252<br />
Human Resources Manager 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant - HR 1.5 1.0 1.0 - -<br />
Employee Benefits Technician 2.0 2.0 2.0 2.0 2.0<br />
Human Resources Analyst - 1.0 1.0 1.0 1.0<br />
Human Resources Assistant 1.0 1.0 1.0 1.0 1.0<br />
Human Resrcs Sys/Employer-Employee Rltns Analyst - - 1.0 1.0 1.0<br />
Senior Human Resources Analyst 1.0 1.0 1.0 2.0 2.0<br />
231
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Senior Human Resources Analyst-Labor/Empl Rltns 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees 7.5 8.0 9.0 10.0 10.0<br />
Temporary Staffing - - - - -<br />
Employee Relations and Benefits - 01252 Total 7.5 8.0 9.0 10.0 10.0<br />
Permanent Employees 20.5 21.0 22.0 23.0 23.0<br />
Temporary Staffing 0.3 0.3 0.3 0.2 0.2<br />
HUMAN RESOURCES Total 20.8 21.3 22.3 23.2 23.2<br />
INFORMATION SYSTEMS<br />
Administration - 01243<br />
Chief Information Officer 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - ISD - - - 1.0 1.0<br />
Administrative Staff Assistant - - - 1.0 1.0<br />
Principal Administrative Analyst - ISD - - - 1.0 1.0<br />
Senior Administrative Analyst - 1.0 1.0 - -<br />
Senior Administrative Analyst-Information Systems 2.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 3.0 3.0 2.0 4.0 4.0<br />
Temporary Staffing - - - - -<br />
Administration - 01243 Total 3.0 3.0 2.0 4.0 4.0<br />
Systems and Networks - 01244<br />
Systems and Network Manager 1.0 1.0 1.0 1.0 1.0<br />
Systems Administrator 3.0 3.0 3.0 3.0 3.0<br />
Communications Engineer 2.0 2.0 2.0 2.0 2.0<br />
Computer Services Specialist 5.0 - - - -<br />
Computer Support Specialist - - 1.0 1.0 1.0<br />
Lead Systems Analyst-Library Systems - - 1.0 1.0 1.0<br />
Network Architect - - - 1.0 1.0<br />
Network Engineer 2.0 2.0 2.0 1.0 1.0<br />
Systems Analyst-Library Systems 1.0 1.0 - - -<br />
Systems Policy Engineer - 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 14.0 10.0 11.0 11.0 11.0<br />
Temporary Staffing - - - - -<br />
Systems and Networks - 01244 Total 14.0 10.0 11.0 11.0 11.0<br />
S<strong>of</strong>tware Systems - 01245<br />
S<strong>of</strong>tware Systems Manager 1.0 1.0 1.0 1.0 1.0<br />
Database Administrator 2.0 2.0 - - -<br />
GIS Analyst 1.0 - - - -<br />
GIS Program Coordinator 1.0 - - - -<br />
GIS Technician 1.0 - - - -<br />
Internet Applications Analyst 1.0 - - - -<br />
232
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Internet Systems Coordinator 1.0 - - - -<br />
Lead Systems Analyst - ERP - - - 1.0 1.0<br />
Lead Systems Analyst - Public Safety 1.0 1.0 1.0 1.0 1.0<br />
Lead Systems Analyst - Water Resources - 1.0 1.0 1.0 1.0<br />
S<strong>of</strong>tware Systems Analyst - ERP - - 1.0 - -<br />
S<strong>of</strong>tware Systems Analyst - HR/Payroll 1.0 1.0 - - -<br />
S<strong>of</strong>tware Systems Analyst - Transit 1.0 1.0 1.0 - -<br />
S<strong>of</strong>tware Systems Analyst - Water Resources - 1.0 1.0 1.0 1.0<br />
Systems Analyst 1.0 1.0 1.0 1.0 1.0<br />
Systems Analyst - Permitting Systems 1.0 1.0 1.0 1.0 1.0<br />
Systems Analyst - Public Safety 1.0 1.0 1.0 1.0 1.0<br />
Systems Analyst - Share Point - - 1.0 - -<br />
Systems Analyst - Transit Systems 1.0 1.0 1.0 2.0 2.0<br />
Systems Analyst - Utilities 1.0 - - - -<br />
Systems Analyst-Library Systems - - 1.0 - -<br />
Division Summary<br />
Permanent Employees 16.0 12.0 12.0 10.0 10.0<br />
Temporary Staffing - - - - -<br />
S<strong>of</strong>tware Systems - 01245 Total 16.0 12.0 12.0 10.0 10.0<br />
Support Services - 01246<br />
Support Services Manager - 1.0 1.0 1.0 1.0<br />
Administrative Analyst - ISD - - 1.0 - -<br />
Administrative Staff Assistant - 1.0 1.0 - -<br />
Computer Services Specialist - 4.0 - - -<br />
Computer Support Specialist - - 4.0 2.0 2.0<br />
Computer Support Technician I - - - 2.0 2.0<br />
Computer Support Technician II - - - 0.5 1.0<br />
Helpdesk Coordinator 1.0 1.0 - - -<br />
Senior Computer Support Specialist 1.0 1.0 - - -<br />
Staff Assistant III 1.0 - - - -<br />
Support Services Analyst - - 1.0 1.0 1.0<br />
Support Services Coordinator 1.0 - - - -<br />
Support Services Technician 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 5.0 9.0 8.0 6.5 7.0<br />
Temporary Staffing - - - - -<br />
Support Services - 01246 Total 5.0 9.0 8.0 6.5 7.0<br />
Web Development - 01247<br />
Web Development Manager - 1.0 1.0 1.0 1.0<br />
GIS Systems Analyst - 1.0 1.0 1.0 1.0<br />
Internet Developer - 2.0 - - -<br />
Internet Developer - GIS - 1.0 - - -<br />
Internet Systems Analyst - 1.0 1.0 1.0 1.0<br />
233
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Systems Analyst - Share Point - - - 1.0 1.0<br />
Web Developer - - 3.0 3.0 3.0<br />
Division Summary<br />
Permanent Employees - 6.0 6.0 7.0 7.0<br />
Temporary Staffing - - - - -<br />
Web Development - 01247 Total - 6.0 6.0 7.0 7.0<br />
Community Broadband - 01248<br />
Broadband Program Administrator - - 1.0 1.0 -<br />
Broadband Program Analyst - - 1.0 1.0 1.0<br />
Broadband Program Manager - - - - 1.0<br />
Network Construction Assistant - - - - 1.0<br />
Network Engineer - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees - - 2.0 3.0 4.0<br />
Temporary Staffing - - - - -<br />
Community Broadband - 01248 Total - - 2.0 3.0 4.0<br />
Department Summary<br />
Permanent Employees 38.0 40.0 41.0 41.5 43.0<br />
Temporary Staffing - - - - -<br />
INFORMATION SYSTEMS Total 38.0 40.0 41.0 41.5 43.0<br />
PLANNING AND COMMUNITY DEVELOPMENT<br />
Administration - 01265<br />
Transportation Demand Program Manager 1.0 1.0 - - -<br />
Deputy Director - Special Projects 2.0 2.0 1.0 1.0 1.0<br />
Director <strong>of</strong> Planning and Community Development 1.0 1.0 1.0 1.0 1.0<br />
Assistant Director <strong>of</strong> Planning and Community Dvlpmt 1.0 1.0 1.0 1.0 1.0<br />
Special Projects Manager 1.0 1.0 - - -<br />
<strong>City</strong> Traffic Engineer - 1.0 - - -<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Pr Planning & Cmty Dev Analyst - - 1.0 1.0 1.0<br />
Principal Transportation Engineer 1.0 - - - -<br />
Senior Administrative Analyst 1.0 1.0 - - -<br />
Special Projects Engineer 1.0 1.0 - - -<br />
Transportation Engineer 2.0 2.0 - - -<br />
Transportation Management Coordinator 1.0 1.0 - - -<br />
Transportation Management Specialist 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 14.0 14.0 5.0 5.0 5.0<br />
Temporary Staffing - - - - -<br />
Administration - 01265 Total 14.0 14.0 5.0 5.0 5.0<br />
<strong>City</strong> Planning/Development Review - 01266<br />
Planning Manager 1.0 1.0 1.0 1.0 1.0<br />
Special Projects Manager - - 1.0 1.0 1.0<br />
234
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Assistant Planner 1.0 1.0 1.0 1.0 1.0<br />
Associate Planner 8.0 8.0 8.0 8.0 8.0<br />
<strong>City</strong> Planning Division Assistant 1.0 1.0 1.0 1.0 1.0<br />
<strong>City</strong> Planning Staff Assistant 2.0 2.0 1.0 1.0 1.0<br />
Principal Planner 2.0 2.0 2.0 2.0 2.0<br />
Principal Urban Designer 1.0 1.0 1.0 1.0 1.0<br />
Senior Planner 3.0 3.0 3.0 3.0 3.0<br />
Staff Assistant III 2.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 21.0 21.0 21.0 21.0 21.0<br />
Temporary Staffing - - - - -<br />
<strong>City</strong> Planning/Development Review - 01266 Total 21.0 21.0 21.0 21.0 21.0<br />
Strategic and Transportation Planning - 01267<br />
Deputy Director - Special Projects - - 1.0 1.0 1.0<br />
Community and Strategic Planning Manager 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - Transportation Mgmt 1.0 1.0 - - -<br />
Associate Planner 1.0 1.0 1.0 1.0 1.0<br />
Environmental Planner 1.0 1.0 1.0 1.0 1.0<br />
Principal Planner 1.0 1.0 1.0 1.0 1.0<br />
Principal Transportation Planner 1.0 1.0 1.0 1.0 1.0<br />
Senior Planner 3.0 3.0 3.0 3.0 3.0<br />
Senior Transportation Planner 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III 2.0 2.0 1.5 1.0 1.0<br />
Transportation Planning Assistant - - 1.0 1.0 1.0<br />
Transportation Planning Associate 2.0 2.0 2.0 2.0 2.0<br />
Transportation Planning Technician 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 16.0 16.0 15.5 15.0 15.0<br />
Temporary Staffing - - - - -<br />
Strategic and Transportation Planning - 01267 Total 16.0 16.0 15.5 15.0 15.0<br />
Building and Safety - 01321<br />
Building Officer 1.0 1.0 1.0 1.0 1.0<br />
Assistant Building Officer 1.0 1.0 1.0 1.0 1.0<br />
Code Compliance Administrator 1.0 - - - -<br />
Lead Code Compliance Officer 2.0 - - - -<br />
Code Compliance Officer I/II 8.0 - - - -<br />
Building and Safety Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Inspection Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Plan Check Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst 1.0 1.0 1.0 - -<br />
Administrative Staff Assistant 1.0 1.0 1.0 1.0 1.0<br />
Assistant Plan Check Engineer - 1.0 1.0 1.0 1.0<br />
Building and Safety Permit Specialist I/II 10.0 7.0 7.0 7.0 7.0<br />
Building Project Engineer - 1.0 1.0 1.0 1.0<br />
235
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Combination Building Inspector I/II/III 12.0 12.0 12.0 10.0 10.0<br />
Lead Building and Safety Permit Specialist 1.0 1.0 1.0 - -<br />
Lead Combination Building Inspector 1.0 1.0 1.0 1.0 1.0<br />
Plans Examiner I/II/III - Electrical 1.0 1.0 1.0 1.0 1.0<br />
Plans Examiner I/II/III - Mechanical/Plumbing 1.0 1.0 1.0 1.0 1.0<br />
Principal Plan Check Engineer 2.0 1.0 1.0 1.0 1.0<br />
Revenue Operations Assistant II - - 1.0 1.0 1.0<br />
Senior Admin Analyst - - - 1.0 1.0<br />
Senior Plan Check Engineer 3.0 3.0 3.0 3.0 3.0<br />
Staff Assistant II - - - 1.0 -<br />
Division Summary<br />
Permanent Employees 49.0 36.0 37.0 35.0 34.0<br />
Temporary Staffing - - - - -<br />
Building and Safety - 01321 Total 49.0 36.0 37.0 35.0 34.0<br />
Code Compliance - 01322<br />
Code Compliance Manager - 1.0 1.0 1.0 1.0<br />
Code Compliance Supervisor - - - 1.0 1.0<br />
Lead Code Compliance Officer - 2.0 2.0 2.0 2.0<br />
Code Compliance Officer I/II - 7.0 7.0 7.0 7.0<br />
Administrative Staff Assistant - - - 1.0 1.0<br />
Building and Safety Permit Specialist I/II - 2.0 2.0 2.0 2.0<br />
Business License Inspector - - 1.0 1.0 1.0<br />
Staff Assistant II - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees - 12.0 13.0 16.0 16.0<br />
Temporary Staffing - - - - -<br />
Code Compliance - 01322 Total - 12.0 13.0 16.0 16.0<br />
Transportation Engineering and Management - 01416<br />
Transportation Demand Program Manager - - 1.0 1.0 1.0<br />
Traffic Operations Supervisor 1.0 1.0 - - -<br />
Traffic Signal Supervisor - - 1.0 1.0 1.0<br />
<strong>City</strong> Traffic Engineer - - 1.0 1.0 1.0<br />
Lead Traffic Signal Technician 1.0 1.0 1.0 1.0 1.0<br />
Special Projects Engineer - - 1.0 1.0 1.0<br />
Staff Assistant III - - 0.5 1.0 1.0<br />
Traffic Signal Technician 2.0 2.0 2.0 2.0 2.0<br />
Transportation Engineer - - 2.0 2.0 2.0<br />
Transportation Management Coordinator - - 1.0 1.0 1.0<br />
236
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Transportation Management Specialist - - 1.0 1.0 1.0<br />
Transportation Planning Technician - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 4.0 4.0 12.5 13.0 13.0<br />
Temporary Staffing - - - - -<br />
Transportation Engineering and Management - 01416 Total 4.0 4.0 12.5 13.0 13.0<br />
Department Summary<br />
Permanent Employees 104.0 103.0 104.0 105.0 104.0<br />
Temporary Staffing - - - - -<br />
PLANNING AND COMMUNITY DEVELOPMENT Total 104.0 103.0 104.0 105.0 104.0<br />
POLICE<br />
Administrative Services - 01304<br />
Police Lieutenant 3.0 3.0 3.0 2.0 2.0<br />
Police Sergeant 5.0 5.0 5.0 5.0 5.0<br />
Police Officer 6.0 6.0 6.0 7.0 7.0<br />
Police Services Management Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Police Chief 1.0 1.0 1.0 1.0 1.0<br />
Deputy Police Chief 1.0 1.0 1.0 1.0 1.0<br />
CLETS Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Jail Management Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Police Records Supervisor 3.0 3.0 3.0 3.0 3.0<br />
Property/Evidence Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Assistant to the Chief <strong>of</strong> Police 1.0 1.0 1.0 - -<br />
Crime Prevention Coordinator 3.0 3.0 3.0 3.0 3.0<br />
Fiscal Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Jail Services Attendant 2.0 2.0 2.0 2.0 2.0<br />
Jailer 14.0 12.0 12.0 12.0 12.0<br />
Lead Crime Prevention Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Lead Jailer - 2.0 2.0 2.0 2.0<br />
Police Personnel Services Technician 2.0 2.0 2.0 2.0 2.0<br />
Police Property/Evidence Clerk 2.0 2.0 2.0 2.0 2.0<br />
Police Records Technician 16.0 16.0 16.0 15.0 15.0<br />
Senior Administrative Analyst 1.0 1.0 1.0 2.0 2.0<br />
Staff Assistant III 4.0 4.0 4.0 4.0 4.0<br />
Division Summary<br />
Permanent Employees 70.0 70.0 70.0 69.0 69.0<br />
Temporary Staffing 6.0 6.0 6.0 6.0 6.0<br />
Administrative Services - 01304 Total 76.0 76.0 76.0 75.0 75.0<br />
Animal Control Unit - 01302<br />
Police Sergeant - - - 1.0 1.0<br />
Animal Care and Control Administrator 1.0 - 1.0 1.0 1.0<br />
Animal Control Officer 6.0 6.0 6.0 6.0 6.0<br />
Senior Animal Control Officer 1.0 1.0 1.0 1.0 1.0<br />
Animal Care and Control Supervisor - 1.0 - - -<br />
237
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Animal Care Attendant 2.0 2.0 2.0 2.0 2.0<br />
Staff Assistant II 1.5 1.5 1.5 1.0 1.0<br />
Division Summary<br />
Permanent Employees 11.5 11.5 11.5 12.0 12.0<br />
Temporary Staffing - - - - -<br />
Animal Control Unit - 01302 Total 11.5 11.5 11.5 12.0 12.0<br />
Operations Division - 01305<br />
Police Captain 1.0 1.0 1.0 1.0 1.0<br />
Police Lieutenant 5.0 5.0 5.0 5.0 5.0<br />
Police Sergeant 16.0 16.0 16.0 18.0 18.0<br />
Police Officer 82.0 82.0 82.0 94.0 94.0<br />
Police Services Management Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Downtown Services Officer Supervisor - 1.0 1.0 1.0 1.0<br />
Communications Operator - Police 20.0 20.0 20.0 18.0 18.0<br />
Community Service Officer - - 8.0 8.0 8.0<br />
Community Service Officer I 8.0 - - - -<br />
Community Service Officer II 8.0 8.0 - - -<br />
Court Services Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Downtown Services Officer - 8.0 8.0 8.0 8.0<br />
Horse Attendant 0.5 0.5 0.5 - -<br />
Lead Community Service Officer I 1.0 - - - -<br />
Lead Community Service Officer II 1.0 1.0 1.0 1.0 1.0<br />
Lead Park Ranger 2.0 2.0 2.0 2.0 2.0<br />
Park Ranger 17.0 17.0 17.0 17.0 18.0<br />
Staff Assistant II 2.0 2.0 2.0 2.0 2.0<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 166.5 166.5 166.5 178.0 179.0<br />
Temporary Staffing 3.8 3.8 3.8 3.8 3.8<br />
Operations Division - 01305 Total 170.3 170.3 170.3 181.8 182.8<br />
Special Enforcement - 01306<br />
Police Captain 1.0 1.0 1.0 1.0 1.0<br />
Police Lieutenant 3.0 3.0 3.0 4.0 4.0<br />
Police Sergeant 5.0 5.0 5.0 3.0 3.0<br />
Police Officer 50.0 50.0 50.0 36.0 36.0<br />
Airport Services Officer Supervisor - 1.0 1.0 1.0 1.0<br />
Lead Airport Services Officer 1.0 - 1.0 1.0 1.0<br />
Airport Services Officer 4.0 4.0 5.0 5.0 5.0<br />
Crossing Guard Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Lead Crossing Guard 1.0 1.0 1.0 1.0 1.0<br />
Traffic Services Supervisor 2.0 2.0 3.0 3.0 3.0<br />
Lead Traffic Services Officer 3.0 3.0 2.0 2.0 2.0<br />
Traffic Services Officer 31.0 31.0 31.0 31.0 31.0<br />
Parking Citation Review Officer - - 1.0 1.0 1.0<br />
238
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Staff Assistant II 1.0 - - - -<br />
Staff Assistant III 1.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 104.0 104.0 107.0 92.0 92.0<br />
Temporary Staffing 19.0 19.0 19.0 19.0 19.0<br />
Special Enforcement - 01306 Total 123.0 123.0 126.0 111.0 111.0<br />
Criminal Investigations - 01307<br />
Police Captain 1.0 1.0 1.0 1.0 1.0<br />
Police Lieutenant 2.0 2.0 2.0 2.0 2.0<br />
Police Sergeant 5.0 5.0 5.0 4.0 4.0<br />
Police Officer 29.0 29.0 29.0 30.0 30.0<br />
Forensic Section Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Crime Analyst I 2.0 2.0 2.0 2.0 2.0<br />
Criminal Investigations Support Specialist 1.0 1.0 1.0 1.0 1.0<br />
Forensic Specialist 6.0 6.0 6.0 6.0 6.0<br />
Identification Technician 1.0 1.0 1.0 1.0 1.0<br />
Lead Forensic Specialist 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant II 1.0 1.0 1.0 1.0 1.0<br />
Youth Services Counselor 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 51.0 51.0 51.0 51.0 51.0<br />
Temporary Staffing 2.6 2.6 2.6 2.6 2.6<br />
Criminal Investigations - 01307 Total 53.6 53.6 53.6 53.6 53.6<br />
Harbor Unit - 30623<br />
Pier and Harbor Services Officer 6.0 7.0 7.0 7.0 7.0<br />
Division Summary<br />
Permanent Employees 6.0 7.0 7.0 7.0 7.0<br />
Temporary Staffing 3.7 2.3 2.3 2.3 2.3<br />
Harbor Unit - 30623 Total 9.7 9.3 9.3 9.3 9.3<br />
Department Summary<br />
Permanent Employees 409.0 410.0 413.0 409.0 410.0<br />
Temporary Staffing 35.1 33.7 33.7 33.7 33.7<br />
POLICE Total 444.1 443.7 446.7 442.7 443.7<br />
FIRE<br />
Administration - 01312<br />
Battalion Chief (Division Chief) - - - 1.0 1.0<br />
Fire Chief 1.0 1.0 1.0 1.0 1.0<br />
Deputy Fire Chief 1.0 2.0 2.0 2.0 2.0<br />
Fire Captain - 1.0 1.0 - -<br />
Fire Captain (Paramedic Coordinator) - - 1.0 - -<br />
Fire Captain (Vehicle Maintenance Coordinator) - - 1.0 1.0 1.0<br />
Communications Center Supervisor - Fire - - 1.0 1.0 1.0<br />
Communications Operator - Fire - - 8.0 8.0 8.0<br />
239
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
EMS Coordinator - - 1.0 1.0 1.0<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Fire Safety Coordinator - - 1.0 1.0 1.0<br />
Firefighter - - - 1.0 1.0<br />
Fiscal Staff Assistant II 1.0 1.0 1.0 1.0 1.0<br />
Principal Administrative Analyst - Fire - - 1.0 1.0 1.0<br />
Senior Administrative Analyst - Fire 1.0 1.0 - - -<br />
Staff Assistant III - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 5.0 7.0 21.0 21.0 21.0<br />
Temporary Staffing - - - - -<br />
Administration - 01312 Total 5.0 7.0 21.0 21.0 21.0<br />
Fire Suppression and Rescue - 01313<br />
Battalion Chief 3.0 3.0 3.0 3.0 3.0<br />
Fire Captain 21.0 21.0 21.0 21.0 21.0<br />
Fire Engineer 21.0 21.0 21.0 21.0 21.0<br />
Firefighter 48.0 48.0 48.0 48.0 48.0<br />
Division Summary<br />
Permanent Employees 93.0 93.0 93.0 93.0 93.0<br />
Temporary Staffing - - - - -<br />
Fire Suppression and Rescue - 01313 Total 93.0 93.0 93.0 93.0 93.0<br />
Fire Prevention - 01314<br />
Fire Marshal 1.0 1.0 1.0 1.0 1.0<br />
Assistant Fire Marshal 1.0 1.0 1.0 1.0 1.0<br />
Assistant Fire Marshal - Hazardous Materials 1.0 1.0 1.0 1.0 1.0<br />
Business Assistant 1.0 1.0 1.0 1.0 1.0<br />
Environmental Compliance Specialist 1.0 1.0 1.0 1.0 1.0<br />
Environmental Programs Analyst - Hazardous Materials 1.0 1.0 1.0 1.0 1.0<br />
Fire Code Enhancement Officer I/II - 3.0 3.0 3.0 3.0<br />
Fire Inspector 2.0 2.0 2.0 2.0 2.0<br />
Senior Fire Inspector 3.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 11.0 13.0 13.0 13.0 13.0<br />
Temporary Staffing - - - - -<br />
Fire Prevention - 01314 Total 11.0 13.0 13.0 13.0 13.0<br />
Training - 01315<br />
Battalion Chief (Division Chief) 1.0 1.0 1.0 1.0 1.0<br />
Fire Captain (Training) 1.0 1.0 1.0 1.0 1.0<br />
Fire Safety Coordinator 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 3.0 3.0 2.0 2.0 2.0<br />
Temporary Staffing - - - - -<br />
Training - 01315 Total 3.0 3.0 2.0 2.0 2.0<br />
240
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Support Services - 01316<br />
Battalion Chief (Division Chief) 1.0 - - - -<br />
Fire Captain (Paramedic Coordinator) 1.0 1.0 - - -<br />
Fire Captain (Vehicle Maintenance Coordinator) 1.0 1.0 - - -<br />
Communications Center Supervisor - Fire 1.0 1.0 - - -<br />
Communications Operator - Fire 8.0 8.0 - - -<br />
Emergency Services Coordinator 1.0 - - - -<br />
EMS Coordinator - 1.0 - - -<br />
EMS Educator 1.0 - - - -<br />
Staff Assistant III 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 15.0 13.0 - - -<br />
Temporary Staffing - - - - -<br />
Support Services - 01316 Total 15.0 13.0 - - -<br />
Department Summary<br />
Permanent Employees 127.0 129.0 129.0 129.0 129.0<br />
Temporary Staffing - - - - -<br />
FIRE Total 127.0 129.0 129.0 129.0 129.0<br />
COMMUNITY AND CULTURAL SERVICES<br />
Administration and Planning Services - 01501<br />
Director <strong>of</strong> Community and Cultural Services 1.0 1.0 1.0 1.0 1.0<br />
Assistant Director <strong>of</strong> Community and Cultural Services 1.0 1.0 1.0 1.0 1.0<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Sr. Admin. Analyst - Parks and Community Facility Planning 3.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 6.0 5.0 5.0 5.0 5.0<br />
Temporary Staffing - - - - -<br />
Administration and Planning Services - 01501 Total 6.0 5.0 5.0 5.0 5.0<br />
Human Services - 01262<br />
Human Services Manager 1.0 1.0 1.0 1.0 1.0<br />
Human Services Administrator 2.0 2.0 2.0 2.0 2.0<br />
Human Services Administrator-Youth and Family Prgm 1.0 1.0 1.0 1.0 1.0<br />
Human Services Admstr-Neighborhood and Park Initve 1.0 1.0 1.0 1.0 1.0<br />
Community Services Prog Spvsr - Youth/Fam Svcs 5.0 5.0 5.0 5.0 5.0<br />
Community Svcs Program Spvsr - Volunteer Prgm 0.5 0.5 0.5 0.5 0.5<br />
Principal Community Services Supervisor 2.0 2.0 2.0 2.0 2.0<br />
Administrative Analyst 3.0 3.0 3.0 3.0 3.0<br />
Administrative Analyst - Homeless Services 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant 2.0 2.0 2.0 2.0 2.0<br />
Community Services Program Coordinator 12.3 12.3 12.3 12.3 12.3<br />
Community Services Program Specialist 17.4 17.4 15.6 15.6 15.6<br />
Senior Administrative Analyst - - 1.0 1.0 1.0<br />
Senior Administrative Analyst - ADA/Disability Services 1.0 1.0 - - -<br />
Senior Administrative Analyst - Child and Family Rsrc 1.0 1.0 1.0 1.0 1.0<br />
241
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Senior Administrative Analyst - Homeless Services 2.0 2.0 2.0 2.0 2.0<br />
Senior Administrative Analyst - Human Svcs/Fiscal 1.0 1.0 1.0 1.0 1.0<br />
Senior Human Services Program Analyst 3.0 3.0 2.0 2.0 2.0<br />
Staff Assistant III 5.8 5.8 5.8 5.8 5.8<br />
Division Summary<br />
Permanent Employees 62.0 62.0 59.2 59.2 59.2<br />
Temporary Staffing 14.7 14.7 16.5 16.5 16.5<br />
Human Services - 01262 Total 76.7 76.7 75.7 75.7 75.7<br />
Beach Administration - 11522<br />
Division Summary<br />
Permanent Employees - - - - -<br />
Temporary Staffing 0.6 0.6 0.6 0.6 0.6<br />
Beach Administration - 11522 Total 0.6 0.6 0.6 0.6 0.6<br />
Beach House Operations - 11523<br />
Beach House Venue Manager - - - 1.0 1.0<br />
Beach Recreation Supervisor - - - 1.0 1.0<br />
Administrative Analyst - - - 1.0 1.0<br />
Event Coordinator - - - 1.0 1.0<br />
Guest Services Coordinator - - - 1.0 1.0<br />
Sales and Marketing Coordinator - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees - - - 6.0 6.0<br />
Temporary Staffing - - - 8.3 8.3<br />
Beach House Operations - 11523 Total - - - 14.3 14.3<br />
Beach House Operations - 24523<br />
Beach House Venue Manager 1.0 1.0 1.0 - -<br />
Beach Recreation Supervisor 1.0 1.0 1.0 - -<br />
Administrative Analyst 1.0 1.0 1.0 - -<br />
Guest Services Coordinator 1.0 1.0 1.0 - -<br />
Sales and Marketing Coordinator 1.0 1.0 1.0 - -<br />
Division Summary<br />
Permanent Employees 5.0 5.0 5.0 - -<br />
Temporary Staffing 6.5 6.5 6.5 - -<br />
Beach House Operations - 24523 Total 11.5 11.5 11.5 - -<br />
Community Recreation - 01544<br />
Community Recreation Manager 1.0 1.0 1.0 1.0 1.0<br />
Community Use Administrator 1.0 1.0 1.0 1.0 1.0<br />
Aquatics Site Supervisor 3.5 3.5 3.5 3.5 3.5<br />
Community Services Program Supervisor 3.0 3.0 3.0 3.0 3.0<br />
Community Svcs Program Spvsr - Community Sports 1.0 1.0 1.0 1.0 1.0<br />
Principal Community Services Supervisor 2.0 2.0 2.0 2.0 2.0<br />
Principal Community Services Supervisor - Aquatics 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant 1.0 1.0 1.0 1.0 1.0<br />
242
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Chief Pool Lifeguard 2.4 2.4 2.4 2.4 2.4<br />
Community Services Program Coordinator 3.0 3.0 3.0 3.0 3.0<br />
Community Services Program Specialist 3.4 3.4 3.4 3.4 3.4<br />
Community Services Systems Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Guest Services Assistant 1.0 1.0 1.0 1.0 1.0<br />
Senior Administrative Analyst 1.0 1.0 1.0 1.0 1.0<br />
Senior Administrative Analyst - Community Use 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant II 0.6 0.6 0.6 0.6 0.6<br />
Staff Assistant III 4.0 4.0 5.0 4.0 4.0<br />
Swim Instructor/Lifeguard 3.4 3.4 3.4 2.4 2.4<br />
Division Summary<br />
Permanent Employees 34.3 34.3 35.3 33.3 33.3<br />
Temporary Staffing 29.3 29.5 29.5 29.7 30.5<br />
Community Recreation - 01544 Total 63.6 63.8 64.8 63.0 63.8<br />
Public Landscape - 01555<br />
Public Landscape Manager 1.0 1.0 1.0 - -<br />
Community Forest and Public Landscape Sprndnt 1.0 1.0 1.0 - -<br />
Public Landscape Superintendent 1.0 1.0 1.0 - -<br />
Community Forest Supervisor 1.0 1.0 1.0 - -<br />
Parks Maintenance Supervisor - - 5.0 - -<br />
Parks Operations Supervisor 4.0 4.0 - - -<br />
Promenade Maintenance Supervisor 1.0 1.0 1.0 - -<br />
Public Landscape Supervisor 1.0 1.0 - - -<br />
Administrative Analyst 1.0 1.0 1.0 - -<br />
Custodian I 2.0 - - - -<br />
Equipment Operator - 1.0 - - -<br />
Equipment Operator I 12.0 12.0 13.0 - -<br />
Field Attendant 0.8 1.0 1.0 - -<br />
Grounds Maintenance Worker 3.0 - - - -<br />
Groundskeeper 19.0 19.0 21.0 - -<br />
Irrigation Crew Leader 1.0 1.0 1.0 - -<br />
Irrigation Technician 3.0 3.0 3.0 - -<br />
Maintenance Crew Leader 2.0 2.0 2.0 - -<br />
Maintenance Worker 4.0 9.0 9.0 - -<br />
Parks Equipment Technician 1.0 1.0 1.0 - -<br />
Parks Maintenance Crew Leader - - 4.0 - -<br />
Parks Operations Crew Leader 4.0 4.0 - - -<br />
Senior Administrative Analyst - Open Space Mgmt 1.0 1.0 1.0 - -<br />
Senior Tree Trimmer 1.0 1.0 - - -<br />
Staff Assistant II 1.0 1.0 1.0 - -<br />
Staff Assistant III 1.0 1.0 1.0 - -<br />
Storekeeper I 1.0 - - - -<br />
243
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Trades Intern (2yr limited term) - - 1.0 - -<br />
Tree Trimmer 4.0 3.0 2.0 - -<br />
Division Summary<br />
Permanent Employees 71.8 71.0 72.0 - -<br />
Temporary Staffing 9.0 9.0 3.0 - -<br />
Public Landscape - 01555 Total 80.8 80.0 75.0 - -<br />
Beach Maintenance - 11558<br />
Beach Maintenance Supervisor 1.0 1.0 1.0 - -<br />
Custodian II 1.0 1.0 1.0 - -<br />
Equipment Operator I 1.0 1.0 1.0 - -<br />
Equipment Operator II 4.0 4.0 4.0 - -<br />
Maintenance Worker 4.0 4.0 4.0 - -<br />
Division Summary<br />
Permanent Employees 11.0 11.0 11.0 - -<br />
Temporary Staffing 11.5 11.5 11.5 - -<br />
Beach Maintenance - 11558 Total 22.5 22.5 22.5 - -<br />
Cultural Affairs - 01560<br />
Cultural Affairs Manager 1.0 1.0 1.0 1.0 1.0<br />
Cultural Affairs Administrator 1.0 1.0 1.0 1.0 1.0<br />
Cultural Affairs Supervisor 2.0 2.0 3.0 3.0 3.0<br />
Cultural Affairs Coordinator 0.5 0.5 0.5 0.5 0.5<br />
Public Arts Coordinator 1.0 1.0 - - -<br />
Sr Admin Analyst - - - 1.0 1.0<br />
Staff Assistant III - - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees 5.5 5.5 5.5 7.5 7.5<br />
Temporary Staffing 0.1 0.1 0.1 0.7 0.7<br />
Cultural Affairs - 01560 Total 5.6 5.6 5.6 8.2 8.2<br />
Civic Auditorium - 32621<br />
Civic Auditorium Venue Manager 1.0 1.0 1.0 - -<br />
Civic Auditorium Business Administrator 1.0 1.0 1.0 - -<br />
Civic Auditorium Event Services Supervisor 1.0 - - - -<br />
Civic Auditorium Maintenance Supervisor 1.0 1.0 1.0 - -<br />
Civic Auditorium Facility Superintendent 1.0 1.0 1.0 - -<br />
Custodian I 1.0 1.0 - - -<br />
Event Attendant I 8.0 8.0 8.0 - -<br />
Event Attendant II 6.0 6.0 3.0 - -<br />
Event Attendant III 2.0 2.0 2.0 - -<br />
Event Coordinator 1.0 1.0 1.0 - -<br />
Fiscal Staff Assistant II 1.0 1.0 - - -<br />
244
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Senior Administrative Analyst 1.0 1.0 1.0 - -<br />
Staff Assistant III 1.0 1.0 1.0 - -<br />
Division Summary<br />
Permanent Employees 26.0 25.0 20.0 - -<br />
Temporary Staffing 8.4 5.3 - - -<br />
Civic Auditorium - 32621 Total 34.4 30.3 20.0 - -<br />
Department Summary<br />
Permanent Employees 221.6 218.8 213.0 111.0 111.0<br />
Temporary Staffing 80.1 77.2 67.7 55.7 56.5<br />
COMMUNITY AND CULTURAL SERVICES Total 301.7 296.0 280.7 166.7 167.5<br />
LIBRARY<br />
Administration and Facilities - 01613<br />
Director <strong>of</strong> Library Services/<strong>City</strong> Librarian 1.0 1.0 1.0 1.0 1.0<br />
Assistant <strong>City</strong> Librarian 1.0 1.0 1.0 1.0 1.0<br />
Lead Library Services Officer 1.0 1.0 - - -<br />
Library Services Officer 4.0 4.0 4.0 4.0 4.0<br />
Library Services Officer Supervisor - - 1.0 1.0 1.0<br />
Administrative Analyst - Library Administrative Services 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - Library Fiscal Services 1.0 1.0 1.0 1.0 1.0<br />
Building Systems Technician 2.0 2.0 2.0 2.0 2.0<br />
Library Assistant II - - 0.5 0.5 0.5<br />
Staff Assistant II 0.5 0.5 - - -<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 12.5 12.5 12.5 12.5 12.5<br />
Temporary Staffing 4.8 4.8 4.8 5.4 5.4<br />
Administration and Facilities - 01613 Total 17.3 17.3 17.3 17.9 17.9<br />
Information Management - 01614<br />
Principal Librarian - Information Management 1.0 1.0 1.0 1.0 1.0<br />
Circulation Supervisor 1.0 1.0 - - -<br />
Librarian I 2.0 2.0 2.0 2.0 2.0<br />
Librarian II 1.0 1.0 1.0 1.0 1.0<br />
Librarian III - Information Management 1.0 1.0 1.0 1.0 1.0<br />
Library Assistant 3.0 3.0 - - -<br />
Library Assistant II - - 3.5 3.5 3.5<br />
Library Assistant III - - 2.0 2.0 2.0<br />
Staff Assistant II 11.5 11.5 - - -<br />
Division Summary<br />
Permanent Employees 20.5 20.5 10.5 10.5 10.5<br />
Temporary Staffing 19.7 19.7 19.7 20.2 20.2<br />
Information Management - 01614 Total 40.2 40.2 30.2 30.7 30.7<br />
245
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Reference Services - 01615<br />
Principal Librarian - Reference Services 1.0 1.0 1.0 1.0 1.0<br />
Circulation Supervisor - - 1.0 1.0 1.0<br />
Librarian I 6.0 6.0 6.0 6.0 6.0<br />
Librarian II 2.0 2.0 2.0 2.0 2.0<br />
Librarian III - Reference Services 1.0 1.0 1.0 1.0 1.0<br />
Library Assistant II - - 9.5 9.5 9.5<br />
Library Assistant III - - 1.0 1.0 1.0<br />
Staff Assistant II 1.5 1.5 - - -<br />
Division Summary<br />
Permanent Employees 11.5 11.5 21.5 21.5 21.5<br />
Temporary Staffing 5.3 5.3 5.3 5.3 5.3<br />
Reference Services - 01615 Total 16.8 16.8 26.8 26.8 26.8<br />
Public and Branch Services - 01616<br />
Principal Librarian - Public Services 1.0 1.0 1.0 1.0 1.0<br />
Librarian I 9.0 7.0 7.0 8.5 8.5<br />
Librarian II 2.0 4.0 4.0 4.0 4.0<br />
Librarian III 1.0 1.0 1.0 2.0 2.0<br />
Librarian III - Branch Services 3.0 3.0 3.0 3.0 3.0<br />
Librarian III - Youth Services 1.0 1.0 1.0 1.0 1.0<br />
Library Assistant 1.0 1.0 - - -<br />
Library Assistant II - - 6.0 8.0 8.0<br />
Library Assistant III - - 1.0 1.0 1.0<br />
Staff Assistant II 6.0 6.0 - - -<br />
Division Summary<br />
Permanent Employees 24.0 24.0 24.0 28.5 28.5<br />
Temporary Staffing 7.8 7.8 7.8 10.9 10.9<br />
Public and Branch Services - 01616 Total 31.8 31.8 31.8 39.4 39.4<br />
Department Summary<br />
Permanent Employees 68.5 68.5 68.5 73.0 73.0<br />
Temporary Staffing 37.6 37.6 37.6 41.8 41.8<br />
LIBRARY Total 106.1 106.1 106.1 114.8 114.8<br />
PUBLIC WORKS<br />
Administrative Services - 01401<br />
Director <strong>of</strong> Public Works 1.0 1.0 1.0 1.0 1.0<br />
Assistant Director <strong>of</strong> Public Works 1.0 1.0 1.0 1.0 1.0<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Permit Specialist 2.0 2.0 - - -<br />
246
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Principal Administrative Analyst - - 1.0 1.0 1.0<br />
Senior Administrative Analyst - Public Works 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 6.0 6.0 5.0 5.0 5.0<br />
Temporary Staffing - - - - -<br />
Administrative Services - 01401 Total 6.0 6.0 5.0 5.0 5.0<br />
Civil Engineering - 01402<br />
Associate Project Manager 1.0 1.0 1.0 1.0 1.0<br />
CIP Project Manager 1.0 1.0 1.0 1.0 1.0<br />
Engineering Support Services Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Supervising Civil Engineer 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - Engineering 1.0 1.0 1.0 1.0 1.0<br />
<strong>City</strong> Engineer 1.0 1.0 1.0 1.0 1.0<br />
Civil Engineer 5.0 5.0 5.0 5.0 5.0<br />
Civil Engineering Assistant 2.0 2.0 2.0 2.0 2.0<br />
Civil Engineering Associate 3.0 3.0 3.0 3.0 3.0<br />
Drafting Technician (Civil Engineering and Architecture Tech) 1.0 1.0 - - -<br />
Engineering Project Specialist 1.0 1.0 1.0 1.0 1.0<br />
Engineering Technician - - 2.0 2.0 2.0<br />
Permit Specialist - - 1.0 1.0 1.0<br />
Principal Civil Engineer* 3.0 3.0 3.0 3.0 3.0<br />
Project Support Assistant 3.0 3.0 3.0 3.0 3.0<br />
Public Works Inspector 1.0 1.0 - - -<br />
Public Works Utility Inspector 1.0 1.0 1.0 1.0 1.0<br />
Senior Public Works Inspector 3.0 3.0 3.0 3.0 3.0<br />
Division Summary<br />
Permanent Employees 29.0 29.0 30.0 30.0 30.0<br />
Temporary Staffing - - - - -<br />
Civil Engineering - 01402 Total 29.0 29.0 30.0 30.0 30.0<br />
Architecture Services - 01403<br />
Architecture Services Manager 1.0 1.0 - - -<br />
CIP Project Manager 1.0 1.0 2.0 2.0 2.0<br />
Limited Term CIP Project Manager 1.0 1.0 - - -<br />
Project Manager 1.0 1.0 1.0 1.0 1.0<br />
Architect 3.0 2.0 2.0 2.0 2.0<br />
Architectural Associate 3.0 3.0 2.0 2.0 2.0<br />
<strong>City</strong> Architect - - 1.0 1.0 1.0<br />
Civil Engineer - - 1.0 1.0 1.0<br />
Project Support Assistant 2.0 3.0 3.0 3.0 3.0<br />
Senior Administrative Analyst - Architecture 1.0 1.0 1.0 1.0 1.0<br />
Senior Architect - 1.0 1.0 1.0 1.0<br />
247
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Senior Drafting Technician 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III 1.0 - - - -<br />
Division Summary<br />
Permanent Employees 15.0 15.0 15.0 15.0 15.0<br />
Temporary Staffing - - - - -<br />
Architecture Services - 01403 Total 15.0 15.0 15.0 15.0 15.0<br />
Street and Fleet Services - 01421<br />
Street and Fleet Services Manager - - 1.0 1.0 1.0<br />
Street Maintenance Superintendent - - 1.0 - -<br />
Street Maintenance Supervisor - - 1.0 - -<br />
Street Services Supv - - - 2.0 2.0<br />
Administrative Analyst - - 1.0 1.0 1.0<br />
Asphalt Crew Leader - - 1.0 - -<br />
Concrete Crew Leader - - 1.0 1.0 1.0<br />
Concrete Finisher - - 3.0 3.0 3.0<br />
Construction Worker - - 1.0 - -<br />
Equipment Operator II - - 4.0 - -<br />
Lead Parking Meter Technician - - 1.0 1.0 1.0<br />
Lead Traffic Painter - - 1.0 1.0 1.0<br />
Maintenance Worker I - Asphalt - - 2.0 - -<br />
Maintenance Worker II - Asphalt - - 2.0 - -<br />
Parking Meter Technician - - 2.0 2.0 2.0<br />
Public Works Inspector - - 1.0 - -<br />
Senior Administrative Analyst - - 1.0 1.0 1.0<br />
Staff Assistant II - - 1.0 1.0 1.0<br />
Street Services Crew Leader - - - 2.0 2.0<br />
Street Services Worker I - - - 5.0 5.0<br />
Traffic Painter - - 6.0 6.0 6.0<br />
Street Services Worker II - - - 3.0 3.0<br />
Division Summary<br />
Permanent Employees - - 31.0 30.0 30.0<br />
Temporary Staffing - - - 0.9 0.9<br />
Street and Fleet Services - 01421 Total - - 31.0 30.9 30.9<br />
Street Maintenance - 01421<br />
Street Maintenance Superintendent 1.0 1.0 - - -<br />
Street Maintenance Supervisor 1.0 1.0 - - -<br />
Administrative Analyst 1.0 1.0 - - -<br />
Asphalt Crew Leader 1.0 1.0 - - -<br />
Concrete Crew Leader 1.0 1.0 - - -<br />
Concrete Finisher 3.0 3.0 - - -<br />
Construction Worker 1.0 1.0 - - -<br />
Equipment Operator II 4.0 4.0 - - -<br />
Maintenance Worker I - Asphalt 2.0 2.0 - - -<br />
248
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Maintenance Worker II - Asphalt 2.0 2.0 - - -<br />
Staff Assistant II 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 18.0 18.0 - - -<br />
Temporary Staffing - - - - -<br />
Street Maintenance - 01421 Total 18.0 18.0 - - -<br />
Airport - 33431<br />
Airport Services Manager - - 1.0 1.0 1.0<br />
Airport Operations Administrator - - 1.0 1.0 1.0<br />
Administrative Analyst - - 1.0 1.0 1.0<br />
Airport Operations / Noise Specialist - - 2.0 2.0 2.0<br />
Business Assistant - - 2.0 2.0 2.0<br />
Staff Assistant II - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees - - 8.0 8.0 8.0<br />
Temporary Staffing - - - 0.3 0.3<br />
Airport - 33431 Total - - 8.0 8.3 8.3<br />
Resource Recovery and Recycling - 27441<br />
Resource Recovery and Recycling Manager 1.0 1.0 1.0 1.0 1.0<br />
Resource Recovery and Recycling Administrator 1.0 1.0 1.0 1.0 1.0<br />
Resource Recovery and Recycling Collection Supt 1.0 1.0 1.0 1.0 1.0<br />
Resource Recovery and Recycling Business Supv 1.0 1.0 1.0 1.0 1.0<br />
Resource Recovery and Recycling Supervisor 3.0 3.0 3.0 3.0 3.0<br />
Transfer Station Supervisor 1.0 1.0 - - -<br />
Administrative Analyst 1.0 1.0 1.0 1.0 1.0<br />
Business Assistant 1.0 1.0 - - -<br />
Customer Service Assistant 1.0 1.0 1.0 1.0 1.0<br />
Dispatcher 3.0 3.0 3.0 3.0 3.0<br />
Equipment Operator I 4.0 4.0 6.0 6.0 6.0<br />
Heavy Truck Driver 6.0 6.0 - - -<br />
Lead Customer Service Assistant 1.0 1.0 1.0 1.0 1.0<br />
Lead Resource Recovery and Recycling Billing Spc 1.0 1.0 1.0 1.0 1.0<br />
Maintenance Worker 8.0 8.0 10.0 10.0 10.0<br />
Motor Sweeper Operator 6.0 6.0 6.0 6.0 6.0<br />
Principal Public Works Analyst 1.0 1.0 1.0 1.0 1.0<br />
Recycling Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Resource Recovery and Recycling Billing Specialist 1.0 1.0 1.0 1.0 1.0<br />
Resource Recovery and Recycling Crew Leader 2.0 2.0 3.0 3.0 3.0<br />
Resource Recovery and Recycling Equipment Operator 35.0 35.0 35.0 35.0 35.0<br />
Senior Transfer Station Assistant 1.0 1.0 - - -<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
249
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Transfer Station Assistant 2.0 2.0 - - -<br />
Zero Waste Coordinator - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 84.0 84.0 79.0 79.0 79.0<br />
Temporary Staffing 0.2 0.2 0.2 7.7 7.7<br />
Resource Recovery and Recycling - 27441 Total 84.2 84.2 79.2 86.7 86.7<br />
Facilities Maintenance - 01452<br />
Facilities Maintenance Contracts Administrator - - 1.0 1.0 1.0<br />
Facilities Maintenance Manager - - 1.0 1.0 1.0<br />
Custodial Services Administrator - - 1.0 1.0 1.0<br />
Facilities Services Administrator - - 1.0 1.0 1.0<br />
Custodial Supervisor - - 6.0 6.0 6.0<br />
Facilities Supervisor - - 2.0 2.0 2.0<br />
Administrative Analyst - - 1.0 1.0 1.0<br />
Administrative Staff Assistant - - 1.0 - -<br />
Aquatics Maintenance Worker - - 1.0 1.5 1.5<br />
Carpenter - - 3.0 3.0 3.0<br />
Carpenter Crew Leader - - 1.0 1.0 1.0<br />
Custodian I - - 32.0 31.0 31.0<br />
Custodian II - - 8.0 8.0 8.0<br />
Electrical Crew Leader - - 1.0 1.0 1.0<br />
Electrician II - - 6.0 6.0 6.0<br />
Graffiti Removal Technician - - 3.0 3.0 3.0<br />
HVAC Crew Leader - - 1.0 1.0 1.0<br />
HVAC Technician - - 2.0 2.0 2.0<br />
Painter - - 2.0 2.0 2.0<br />
Painter Crew Leader - - 1.0 1.0 1.0<br />
Plumber - - 3.0 3.0 3.0<br />
Plumber Crew Leader - - 1.0 1.0 1.0<br />
Senior Administrative Analyst - - 1.0 1.0 1.0<br />
Staff Assistant II - - 1.0 1.0 1.0<br />
Staff Assistant III - - 1.0 2.0 2.0<br />
Trades Intern - - 9.0 9.0 9.0<br />
Division Summary<br />
Permanent Employees - - 91.0 90.5 90.5<br />
Temporary Staffing - - 7.3 9.7 9.7<br />
Facilities Maintenance - 01452 Total - - 98.3 100.2 100.2<br />
Pier Maintenance - 30455<br />
Maintenance Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Carpenter 1.0 1.0 1.0 1.0 1.0<br />
250
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Custodian I 2.0 2.0 2.0 2.0 2.0<br />
Pier Maintenance Worker 2.0 2.0 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 6.0 6.0 6.0 6.0 6.0<br />
Temporary Staffing 0.5 0.5 0.5 0.5 0.5<br />
Pier Maintenance - 30455 Total 6.5 6.5 6.5 6.5 6.5<br />
Airport Maintenance - 33457<br />
Airport Maintenance Crew Leader 1.0 1.0 1.0 1.0 1.0<br />
Airport Maintenance Worker 3.0 3.0 3.0 3.0 3.0<br />
Division Summary<br />
Permanent Employees 4.0 4.0 4.0 4.0 4.0<br />
Temporary Staffing - - - - -<br />
Airport Maintenance - 33457 Total 4.0 4.0 4.0 4.0 4.0<br />
Fleet Management - 54459<br />
Fleet Maintenance Superintendent 1.0 1.0 1.0 1.0 1.0<br />
Fleet Maintenance Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst 1.0 1.0 1.0 1.0 1.0<br />
Mechanic I/II 18.0 18.0 18.0 18.0 18.0<br />
Senior Mechanic 2.0 2.0 2.0 2.0 2.0<br />
Staff Assistant II 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Storekeeper I 1.0 1.0 1.0 1.0 1.0<br />
Storekeeper II 1.0 1.0 1.0 1.0 1.0<br />
Welder - Fabricator 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 28.0 28.0 28.0 28.0 28.0<br />
Temporary Staffing - - - - -<br />
Fleet Management - 54459 Total 28.0 28.0 28.0 28.0 28.0<br />
Maintenance Management - 01482<br />
Maintenance Manager 1.0 1.0 - - -<br />
Warehouse Operations Supervisor 1.0 1.0 - - -<br />
Administrative Staff Assistant - Maintenance Mgmt 1.0 1.0 - - -<br />
Building Services Engineer 1.0 - - - -<br />
Civil Engineer 1.0 1.0 - - -<br />
Senior Administrative Analyst-Maintenance Mgmt 1.0 1.0 - - -<br />
Storekeeper I 2.0 2.0 - - -<br />
Trades Intern 11.0 11.0 - - -<br />
Division Summary<br />
Permanent Employees 19.0 18.0 - - -<br />
Temporary Staffing - - - - -<br />
Maintenance Management - 01482 Total 19.0 18.0 - - -<br />
251
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Facilities Management - 01484<br />
Facilities Maintenance Superintendent 1.0 1.0 - - -<br />
Construction Project Supervisor 1.0 1.0 - - -<br />
Contracts Administrator - 1.0 - - -<br />
Administrative Analyst - Maintenance Management 1.0 1.0 - - -<br />
Carpenter 4.0 4.0 - - -<br />
Carpenter Crew Leader 1.0 1.0 - - -<br />
Electrical Crew Leader 1.0 1.0 - - -<br />
Electrician II 6.0 6.0 - - -<br />
Graffiti Removal Technician 3.0 3.0 - - -<br />
HVAC Crew Leader - 1.0 - - -<br />
HVAC Technician 2.0 2.0 - - -<br />
Painter 2.0 2.0 - - -<br />
Painter Crew Leader 1.0 1.0 - - -<br />
Plumber 3.0 3.0 - - -<br />
Plumber Crew Leader 1.0 1.0 - - -<br />
Staff Assistant II - 1.0 - - -<br />
Division Summary<br />
Permanent Employees 27.0 30.0 - - -<br />
Temporary Staffing 1.0 1.0 - - -<br />
Facilities Management - 01484 Total 28.0 31.0 - - -<br />
Traffic Operations - 01486<br />
Lead Parking Meter Technician 1.0 1.0 - - -<br />
Lead Traffic Painter 1.0 1.0 - - -<br />
Parking Meter Technician 2.0 2.0 - - -<br />
Traffic Painter 6.0 6.0 - - -<br />
Division Summary<br />
Permanent Employees 10.0 10.0 - - -<br />
Temporary Staffing - - - - -<br />
Traffic Operations - 01486 Total 10.0 10.0 - - -<br />
Custodian Services - 01488<br />
Custodial Contracts Administrator 1.0 - - - -<br />
Custodial Services Superintendent 1.0 1.0 - - -<br />
Custodial Supervisor 6.0 6.0 - - -<br />
Custodial Services Manager 1.0 1.0 - - -<br />
Aquatics Maintenance Worker 1.0 1.0 - - -<br />
Custodian I 32.0 32.0 - - -<br />
Custodian II 8.0 8.0 - - -<br />
Senior Administrative Analyst 1.0 1.0 - - -<br />
Staff Assistant III 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 52.0 51.0 - - -<br />
Temporary Staffing 3.1 6.3 - - -<br />
Custodian Services - 01488 Total 55.1 57.3 - - -<br />
252
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Beach House Maintenance - 11497<br />
Aquatics Maintenance Worker - - - 1.5 1.5<br />
Custodian I - - - 4.0 4.0<br />
Custodian II - - - 2.0 2.0<br />
Division Summary<br />
Permanent Employees - - - 7.5 7.5<br />
Temporary Staffing - - - 4.0 4.0<br />
Beach House Maintenance - 11497 Total - - - 11.5 11.5<br />
Beach House Maintenance - 24497<br />
Aquatics Maintenance Worker 2.0 2.0 2.0 - -<br />
Custodian I 4.0 4.0 4.0 - -<br />
Custodian II 2.0 2.0 2.0 - -<br />
Division Summary<br />
Permanent Employees 8.0 8.0 8.0 - -<br />
Temporary Staffing 4.0 4.0 4.0 - -<br />
Beach House Maintenance - 24497 Total 12.0 12.0 12.0 - -<br />
Public Landscape - 01498<br />
Public Landscape Manager - - - 1.0 1.0<br />
Community Forest and Public Landscape Sprndnt - - - 1.0 1.0<br />
Public Landscape Superintendent - - - 1.0 1.0<br />
Community Forest Supervisor - - - 1.0 1.0<br />
Parks Maintenance Supervisor - - - 5.0 5.0<br />
Promenade Maintenance Supervisor - - - 1.0 1.0<br />
Administrative Analyst - - - 1.0 1.0<br />
Equipment Operator I - - - 13.0 13.0<br />
Field Attendant - - - 1.0 1.0<br />
Groundskeeper - - - 21.0 21.0<br />
Irrigation Crew Leader - - - 1.0 1.0<br />
Irrigation Technician - - - 3.0 3.0<br />
Maintenance Crew Leader - - - 2.0 2.0<br />
Maintenance Worker - - - 9.0 9.0<br />
Parks Equipment Technician - - - 1.0 1.0<br />
Parks Maintenance Crew Leader - - - 4.0 4.0<br />
Senior Administrative Analyst - Open Space Mgmt - - - 1.0 1.0<br />
Staff Assistant II - - - 1.0 1.0<br />
Staff Assistant III - - - 1.0 1.0<br />
Trades Intern (2yr limited term) - - - 1.0 1.0<br />
Tree Trimmer - - - 2.0 2.0<br />
Division Summary<br />
Permanent Employees - - - 72.0 72.0<br />
Temporary Staffing - - - 2.0 2.0<br />
Public Landscape - 01498 Total - - - 74.0 74.0<br />
253
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Beach Maintenance - 11499<br />
Beach Maintenance Supervisor - - - 1.0 1.0<br />
Custodian II - - - 1.0 1.0<br />
Equipment Operator I - - - 1.0 1.0<br />
Equipment Operator II - - - 4.0 4.0<br />
Maintenance Worker - - - 4.0 4.0<br />
Division Summary<br />
Permanent Employees - - - 11.0 11.0<br />
Temporary Staffing - - - 12.5 12.5<br />
Beach Maintenance - 11499 Total - - - 23.5 23.5<br />
Cemetery - 37641<br />
Cemetery Administrator 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - Cemetery - - 1.0 1.0 1.0<br />
Cemetery Business Assistant 1.0 1.0 - - -<br />
Cemetery Crew Leader 1.0 1.0 - - -<br />
Cemetery Maintenance Worker 3.0 3.0 - - -<br />
Cemetery Services Representative 2.0 2.0 1.0 1.0 1.0<br />
Equipment Operator I 1.0 1.0 1.0 1.0 1.0<br />
Equipment Operator II 1.0 1.0 1.0 1.0 1.0<br />
Funeral Services Technician - - 1.0 1.0 1.0<br />
Irrigation Technician 1.0 1.0 - - -<br />
Division Summary<br />
Permanent Employees 11.0 11.0 6.0 6.0 6.0<br />
Temporary Staffing 1.1 1.1 1.1 1.1 1.1<br />
Cemetery - 37641 Total 12.1 12.1 7.1 7.1 7.1<br />
Wastewater - 31661<br />
Wastewater Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Environmental Inspector 2.0 2.0 - - -<br />
Industrial Waste Services Coordinator 1.0 1.0 - - -<br />
Senior Environmental Inspector 1.0 1.0 - - -<br />
Sewer Maintenance Worker I 8.0 8.0 8.0 8.0 8.0<br />
Sewer Maintenance Worker II 4.0 4.0 4.0 4.0 4.0<br />
Sr Water Resources Protect Spc - - 1.0 1.0 1.0<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Wastewater Crew Leader 2.0 2.0 2.0 2.0 2.0<br />
Wastewater Treatment Plant Operator 1.0 1.0 1.0 1.0 1.0<br />
Water Resource Protection Specialist - - 2.0 2.0 2.0<br />
Water Resources Outreach Assistant 1.0 1.0 1.0 1.0 1.0<br />
Water Resources Protect Pgm Cd - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 22.0 22.0 22.0 22.0 22.0<br />
Temporary Staffing 0.2 0.2 0.2 0.2 0.2<br />
Wastewater - 31661 Total 22.2 22.2 22.2 22.2 22.2<br />
254
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Water Resources - 25671<br />
Utilities Manager 1.0 1.0 - - -<br />
Water Resources Manager - - 1.0 1.0 1.0<br />
Water Production and Treatment Administrator 1.0 1.0 1.0 1.0 1.0<br />
Water/Wastewater Administrator 1.0 1.0 1.0 1.0 1.0<br />
Water Production and Treatment Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst - - 1.0 1.0 1.0<br />
Administrative Analyst - Water Resources 1.0 1.0 1.0 1.0 1.0<br />
Administrative Staff Assistant 1.0 1.0 - - -<br />
Civil Engineer 1.0 1.0 1.0 1.0 1.0<br />
Environmental Remediation Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Equipment Operator III 3.0 3.0 3.0 - -<br />
Field Inspector I 1.0 1.0 1.0 1.0 1.0<br />
Field Inspector II 1.0 1.0 1.0 1.0 1.0<br />
Groundskeeper 1.0 1.0 1.0 1.0 1.0<br />
Lead Water Chemist 1.0 1.0 1.0 1.0 1.0<br />
Pipe Fitter 2.0 2.0 2.0 2.0 2.0<br />
Principal Public Works Analyst - Water Resources 1.0 1.0 - - -<br />
Senior Administrative Analyst - Water Resources - - 1.0 1.0 1.0<br />
Staff Assistant III 3.0 3.0 3.0 3.0 3.0<br />
Underground Utilities Locator 1.0 1.0 1.0 1.0 1.0<br />
Water Chemist 2.0 2.0 2.0 2.0 2.0<br />
Water Construction Crew Leader 1.0 1.0 1.0 1.0 1.0<br />
Water Crew Leader - - 3.0 3.0 3.0<br />
Water Leader 3.0 3.0 - - -<br />
Water Maintenance Worker 5.0 5.0 5.0 5.0 5.0<br />
Water Production and Treatment Plant Operator 6.0 6.0 6.0 6.0 6.0<br />
Water Resources Technician 5.0 5.0 5.0 5.0 5.0<br />
Water Supervisor - Construction 1.0 1.0 1.0 1.0 1.0<br />
Water Supervisor - Meters 1.0 1.0 1.0 1.0 1.0<br />
Water System Equipment Operator - - - 3.0 3.0<br />
Division Summary<br />
Permanent Employees 46.0 46.0 46.0 46.0 46.0<br />
Temporary Staffing - - - - -<br />
Water Resources - 25671 Total 46.0 46.0 46.0 46.0 46.0<br />
Department Summary<br />
Permanent Employees 385.0 386.0 379.0 460.0 460.0<br />
Temporary Staffing 10.1 13.3 13.3 38.9 38.9<br />
PUBLIC WORKS Total 395.1 399.3 392.3 498.9 498.9<br />
BIG BLUE BUS<br />
Transit Executive - 41640<br />
Director <strong>of</strong> Transit Services 1.0 1.0 1.0 1.0 1.0<br />
Chief Administrative Officer 1.0 1.0 1.0 1.0 1.0<br />
Chief Operations Officer 1.0 1.0 1.0 1.0 1.0<br />
Administrative Services Officer - - 1.0 1.0 1.0<br />
255
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Transit Safety and Security Officer 1.0 - - - -<br />
Assistant to the Director <strong>of</strong> Transit Services 1.0 1.0 - - -<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 7.0 6.0 6.0 6.0 6.0<br />
Temporary Staffing - - - - -<br />
Transit Executive - 41640 Total 7.0 6.0 6.0 6.0 6.0<br />
Transit Finance and Grants - 41642<br />
Transit Finance and Grants Manager - - 1.0 1.0 1.0<br />
Transit Programs and Business Services Manager 1.0 1.0 - - -<br />
Fiscal Staff Assistant II 2.0 2.0 2.0 2.0 2.0<br />
Fiscal Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Senior Administrative Analyst 2.0 2.0 2.0 2.0 2.0<br />
Senior Administrative Analyst - Transit Grants 1.0 1.0 1.0 1.0 1.0<br />
Senior Transit Programs Analyst 2.0 2.0 - - -<br />
Staff Assistant II 1.0 2.0 - - -<br />
Staff Assistant III - 1.0 1.0 1.0 1.0<br />
Transit Systems Technician - 1.0 - - -<br />
Division Summary<br />
Permanent Employees 10.0 13.0 8.0 8.0 8.0<br />
Temporary Staffing 0.1 0.1 0.1 - -<br />
Transit Finance and Grants - 41642 Total 10.1 13.1 8.1 8.0 8.0<br />
Transit Government and Community Relations - 41643<br />
Transit Govt and Community Relations Manager - - 1.0 1.0 1.0<br />
Transit Customer Relations Administrator 1.0 1.0 - - -<br />
Transit Community Relations Officer - - 1.0 1.0 1.0<br />
Transit Government Relations Officer - - 1.0 1.0 1.0<br />
Customer Services Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Administrative Analyst-Transit Marketing 1.0 1.0 - - -<br />
Administrative Staff Assistant 1.0 1.0 1.0 1.0 1.0<br />
Advertising Coordinator 1.0 1.0 - - -<br />
Customer Services Assistant 6.0 5.3 5.3 5.3 5.3<br />
Marketing and Public Information Coordinator 1.0 1.0 - - -<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Transit Community Relations Coordinator - - 1.0 1.0 1.0<br />
Transit Marketing Coordinator - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 13.0 12.3 13.3 13.3 13.3<br />
Temporary Staffing 0.2 0.2 0.2 0.7 0.7<br />
Transit Government and Community Relations - 41643 Total 13.2 12.5 13.5 14.0 14.0<br />
Transit Maintenance - 41657<br />
Transit Maintenance Manager 1.0 1.0 1.0 1.0 1.0<br />
Transit Maintenance Officer 1.0 1.0 1.0 1.0 1.0<br />
256
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Transit Facilities Maintenance Superintendent 1.0 1.0 - - -<br />
Maintenance Supervisor - - - 1.0 1.0<br />
Motor Coach Services and Facilities Maint. Spvsr 1.0 1.0 - - -<br />
Procurement Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Transit Facilities Maintenance Supervisor - - 1.0 1.0 1.0<br />
Transit Mechanic Supervisor 5.0 5.0 5.0 5.0 5.0<br />
Administrative Analyst - 1.0 1.0 1.0 1.0<br />
Custodian I 1.0 1.0 1.0 1.0 1.0<br />
Electronic Communications/Farebox Technician 1.0 1.0 1.0 1.0 1.0<br />
Lead Motor Coach Cleaner 2.0 2.0 2.0 - -<br />
Motor Coach Cleaner 16.0 16.0 16.0 18.0 18.0<br />
Staff Assistant III 1.0 1.0 1.0 1.0 1.0<br />
Storekeeper II 2.0 2.0 2.0 2.0 2.0<br />
Technical Staff Assistant 1.0 - - - -<br />
Transit Maintenance Training Coordinator 1.0 1.0 1.0 1.0 1.0<br />
Transit Maintenance Worker 2.0 2.0 2.0 2.0 2.0<br />
Transit Mechanic I/II 41.0 41.0 44.0 44.0 44.0<br />
Warehouse Worker 2.0 3.0 3.0 3.0 3.0<br />
Division Summary<br />
Permanent Employees 80.0 81.0 83.0 84.0 84.0<br />
Temporary Staffing - 1.0 1.0 2.1 2.1<br />
Transit Maintenance - 41657 Total 80.0 82.0 84.0 86.1 86.1<br />
Transit Operations - 41658<br />
Transit Operations Manager - - 1.0 1.0 1.0<br />
Transit Services Manager - 1.0 - - -<br />
Transit Planning Administrator - - 1.0 1.0 1.0<br />
Transit Services Officer - 1.0 - - -<br />
Transit Operations Superintendent 1.0 - - - -<br />
Transit Services Superintendent 1.0 - - - -<br />
Motor Coach Operator Supervisor 14.0 16.0 17.0 17.0 17.0<br />
Admin Analyst - Transit Services - 1.0 - - -<br />
Motor Coach Operator 275.4 275.4 275.4 275.4 275.4<br />
Motor Coach Operator Training Coordinator 5.0 3.0 3.0 3.0 3.0<br />
Senior Admin Analyst - Transit Operations - - 1.0 1.0 1.0<br />
Senior Transit Program Analyst 1.0 1.0 - - -<br />
Staff Assistant III 3.0 3.0 3.0 3.0 3.0<br />
Transit Operations Assistant 3.0 3.0 3.0 3.0 3.0<br />
Transit Planner - - 1.0 1.0 1.0<br />
Transit Scheduler - - 2.0 2.0 2.0<br />
Division Summary<br />
Permanent Employees 303.4 304.4 307.4 307.4 307.4<br />
Temporary Staffing - - - 12.0 12.0<br />
Transit Operations - 41658 Total 303.4 304.4 307.4 319.4 319.4<br />
Transit Safety and Training - 41670<br />
Transit Safety and Training Manager - - - 1.0 1.0<br />
Transit Safety and Training Program Manager - - 1.0 - -<br />
257
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Transit Safety and Security Officer - 1.0 - - -<br />
Staff Assistant II - - 2.0 2.0 2.0<br />
Transit Safety and Security Coordinator - 1.0 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees - 2.0 4.0 4.0 4.0<br />
Temporary Staffing - - - - -<br />
Transit Safety and Training - 41670 Total - 2.0 4.0 4.0 4.0<br />
Department Summary<br />
Permanent Employees 413.4 418.7 421.7 422.7 422.7<br />
Temporary Staffing 0.3 1.3 1.3 14.8 14.8<br />
BIG BLUE BUS Total 413.7 420.0 423.0 437.5 437.5<br />
HOUSING AND ECONOMIC DEVELOPMENT<br />
Administration and Redevelopment - 01263<br />
Director <strong>of</strong> Housing and Economic Development 1.0 1.0 1.0 1.0 1.0<br />
Administrative Services Ofcr - Financial Admstr 1.0 1.0 1.0 - -<br />
Administrative Svcs Ofcr-Equake Recovery Admstr 1.0 1.0 1.0 - -<br />
Administrative Analyst 1.0 1.0 1.0 - -<br />
Executive Administrative Assistant 1.0 1.0 1.0 1.0 1.0<br />
Principal Administrative Analyst - - - 1.0 1.0<br />
Senior Development Analyst 2.0 2.0 2.0 - -<br />
Staff Assistant III 1.0 1.0 1.0 - -<br />
Division Summary<br />
Permanent Employees 8.0 8.0 8.0 3.0 3.0<br />
Temporary Staffing 0.1 0.1 0.1 0.1 0.1<br />
Administration and Redevelopment - 01263 Total 8.1 8.1 8.1 3.1 3.1<br />
Housing - 01264<br />
Housing Manager 1.0 1.0 1.0 1.0 1.0<br />
Housing Authority Administrator 1.0 - - - -<br />
Housing Administrator - Production and Preservation 1.0 1.0 1.0 1.0 1.0<br />
Successor Agency Administrator - - - 1.0 1.0<br />
Administrative Analyst 1.0 - - - -<br />
Administrative Analyst - Housing/Loan Portfolio Monitoring 1.0 1.0 1.0 1.0 1.0<br />
Construction Specialist 1.0 1.0 1.0 1.0 -<br />
Housing Applications Assistant 1.0 - - - -<br />
Housing Inspector 1.0 - - - -<br />
Housing Specialist 4.0 - - - -<br />
Senior Administrative Analyst - Financial Analyst 1.0 - - - -<br />
Senior Administrative Analyst - Housing Authority 1.0 - - - -<br />
Senior Development Analyst 3.0 3.0 3.0 1.0 1.0<br />
Senior Housing Specialist 1.0 - - - -<br />
258
Personnel by Department and Division<br />
Department/Division/Title<br />
2010-11<br />
Revised<br />
Budget<br />
2011-12<br />
Revised<br />
Budget<br />
2012-13<br />
Revised<br />
Budget<br />
2013-14<br />
Budget<br />
2014-15<br />
Budget<br />
Staff Assistant II 1.0 - - - -<br />
Staff Assistant III 3.0 2.0 2.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees 22.0 9.0 9.0 7.0 6.0<br />
Temporary Staffing 0.9 0.9 - - -<br />
Housing - 01264 Total 22.9 9.9 9.0 7.0 6.0<br />
Economic Development - 01268<br />
Economic Development Manager 1.0 1.0 1.0 1.0 1.0<br />
Economic Development Administrator - 1.0 1.0 1.0 1.0<br />
Farmers' Market Supervisor 1.0 1.0 1.0 1.0 1.0<br />
Business Assistant - 1.0 1.0 - -<br />
Farmers' Market Coordinator I 2.0 2.0 2.0 2.0 2.0<br />
Farmers' Market Coordinator II 1.0 1.0 1.0 1.0 1.0<br />
Senior Administrative Analyst 1.0 1.0 1.0 - -<br />
Senior Development Analyst 3.0 2.0 2.0 3.0 3.0<br />
Staff Assistant III 1.0 - - 1.0 1.0<br />
Division Summary<br />
Permanent Employees 10.0 10.0 10.0 10.0 10.0<br />
Temporary Staffing 0.4 0.4 0.6 0.6 0.6<br />
Economic Development - 01268 Total 10.4 10.4 10.6 10.6 10.6<br />
Housing Services - 12269<br />
Housing Authority Administrator - 1.0 1.0 1.0 1.0<br />
Administrative Analyst - 1.0 1.0 1.0 1.0<br />
Housing Applications Assistant - 1.0 - - -<br />
Housing Inspector - 1.0 1.0 1.0 1.0<br />
Housing Specialist - 4.0 5.0 5.0 5.0<br />
Senior Administrative Analyst - Financial Analyst - 1.0 1.0 1.0 1.0<br />
Senior Administrative Analyst - Housing Authority - 1.0 1.0 1.0 1.0<br />
Senior Housing Specialist - 1.0 - - -<br />
Staff Assistant II - 1.0 1.0 1.0 1.0<br />
Staff Assistant III - 1.0 1.0 1.0 1.0<br />
Technical Staff Assistant - - 1.0 1.0 1.0<br />
Division Summary<br />
Permanent Employees - 13.0 13.0 13.0 13.0<br />
Temporary Staffing - - 0.1 0.1 0.1<br />
Housing Services - 12269 Total - 13.0 13.1 13.1 13.1<br />
Department Summary<br />
Permanent Employees 40.0 40.0 40.0 33.0 32.0<br />
Temporary Staffing 1.4 1.4 0.8 0.8 0.8<br />
HOUSING AND ECONOMIC DEVELOPMENT Total 41.4 41.4 40.8 33.8 32.8<br />
259
260
Capital Improvement Program<br />
FY 2013-15 Proposed Biennial Budget
Program Summary<br />
FY 2013-14 through FY 2017-18 Capital Improvement Program<br />
Last year the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> developed its first biennial Capital Improvement Program (CIP) Budget. On<br />
June 12, 2012, Council approved and adopted funds for FY2012-13 and approved funds for FY 2013-14. As<br />
part <strong>of</strong> this year’s budget process, funds for the FY 2013-14 CIP budget will be approved and appropriated.<br />
FY 2014-18 budget plan amounts are included solely as a planning tool and are not guaranteed to be funded.<br />
All capital projects will be reevaluated as part <strong>of</strong> future biennial budget processes to ensure that the <strong>City</strong>’s<br />
highest priority projects are funded.<br />
Changes made to the FY 2013-14 CIP Proposed Budget as part <strong>of</strong> the CIP Exception Based Budgeting process<br />
include:<br />
Allocations <strong>of</strong> funds to new projects that require immediate funding.<br />
Decreases in allocations for projects that no longer require funding, have been postponed, or have<br />
revised scopes or estimates.<br />
Increases in allocations based on revised estimates.<br />
Definition <strong>of</strong> Capital Projects<br />
The Capital Improvement Program is a five-year financial plan for the acquisition, expansion or rehabilitation<br />
<strong>of</strong> land, buildings and other major infrastructure. Projects included in the CIP budget are those with costs in<br />
excess <strong>of</strong> $50,000 and a useful life <strong>of</strong> more than three years, and many projects involve public infrastructure<br />
construction.<br />
CIP Policies<br />
CIP policies provide a consistent framework for identifying and financing projects.<br />
General Policies<br />
The <strong>City</strong> will annually plan for capital improvements for a multi-year period <strong>of</strong> time. The Capital<br />
Improvement Program will incorporate <strong>City</strong> Council priorities, long-range community objectives, and<br />
projects which will improve efficiency <strong>of</strong> <strong>City</strong> operations.<br />
A current inventory <strong>of</strong> the <strong>City</strong>’s physical assets, their condition, and remaining useful life will be<br />
maintained.<br />
The <strong>City</strong> will maintain all assets at a sufficient level to protect the <strong>City</strong>’s capital investment and to<br />
minimize future maintenance and replacement costs.<br />
Budget Process<br />
The CIP budget process is a five-year planning cycle, updated biennially, and facilitated by a CIP Committee<br />
comprised <strong>of</strong> the <strong>City</strong>’s Department Heads and the Assistant <strong>City</strong> Manager. A five year CIP planning cycle is<br />
evaluated within the context <strong>of</strong> available funding limits to ensure that limited resources fund priority projects<br />
while maintaining the <strong>City</strong>’s existing infrastructure. Ongoing evaluations <strong>of</strong> existing capital project budgets<br />
identify unallocated amounts and projects not considered <strong>of</strong> highest priority may be postponed, terminated,<br />
or reduced in scope to reallocate funds to high priority projects and projects able to use the funds<br />
immediately. New capital project requests are submitted by application and each is evaluated by the CIP<br />
Committee. The CIP Committee is tasked with recommending those projects for funding that best reflect the<br />
261
Program Summary<br />
current priorities <strong>of</strong> the <strong>City</strong> as a whole.<br />
Manager, <strong>City</strong> Council and the community for consideration.<br />
Capital budget recommendations are presented to the <strong>City</strong><br />
Expenditure Trend<br />
The citywide CIP Proposed Budget for FY 2013-14 is $91.4 million. This represents a decrease <strong>of</strong> $27.4 million<br />
compared to the FY 2012-13 Adopted Budget <strong>of</strong> $118.8 million. This decrease is the result <strong>of</strong> a more cautious<br />
commitment to capital spending due to the loss <strong>of</strong> Redevelopment Agency funds, the possibility <strong>of</strong> additional<br />
Redevelopment Agency claw backs, and the increasing cost <strong>of</strong> total compensation. Of the total FY 2013-14<br />
Proposed CIP budget, the General Fund represents $22.2 million or 24%.<br />
FY 2013-14 Capital Improvement Program<br />
Appropriations by Fund $91.4 Million<br />
Big Blue Bus<br />
$20.9 / 23%<br />
General Fund<br />
$22.2 / 24%<br />
Special Revenue<br />
Source<br />
$2.9 / 3%<br />
Clean Beaches<br />
Parcel Tax<br />
3.5 / 4%<br />
Internal Service<br />
$4.8 / 5%<br />
Pier<br />
$4.2 / 5%<br />
All Others<br />
$5.1 / 6%<br />
Resource<br />
Recovery &<br />
Recycling<br />
$3.0 / 3%<br />
Misc Grants<br />
$7.7 / 8%<br />
Water /<br />
Wastewater<br />
$17.1 / 19%<br />
262
Program Summary<br />
In FY 2011-12, capital infrastructure projects formerly budgeted with Redevelopment funds were transferred to<br />
the General Fund. For comparative purposes these amounts are not reflected in the chart below. The<br />
significant increase in the FY 2012-13 Revised Budget reflects the General Fund funding projects formerly<br />
budgeted with Redevelopment funds. These projects include the construction <strong>of</strong> the Pico Branch Library,<br />
funding for the Early Childhood Development Center (ECEC), and the design <strong>of</strong> Fire Station 1. The FY 2013-14<br />
Proposed Budget returns the General Fund to a normal funding level.<br />
General Fund CIP Expenditures<br />
$40<br />
General Fund (in Millions)<br />
$35.2<br />
$30<br />
$20<br />
$25.5<br />
$23.1<br />
$21.7<br />
$17.4<br />
$24.0<br />
$22.2<br />
$10<br />
$0<br />
07-08<br />
Actuals<br />
08-09<br />
Actuals<br />
09-10<br />
Actuals<br />
10-11<br />
Actuals<br />
11-12<br />
Actuals<br />
12-13<br />
Revised<br />
Budget<br />
13-14<br />
Proposed<br />
Budget<br />
Impacts on Ongoing Operation<br />
Projects that increase the number <strong>of</strong> facilities or expand the existing facilities can<br />
impact ongoing operating costs for the <strong>City</strong>. The Pico Branch Library, Tongva<br />
Park, Colorado Esplanade and EXPO Buffer are all such projects. Additional<br />
ongoing annual operational costs will be approximately $1.8 million in FY 2013-14<br />
as the Pico Library and Tongva Park are completed, and $1.6 million in FY 2014-15<br />
as the EXPO Buffer and Colorado Esplanade projects are completed. These<br />
amounts have been incorporated into departmental operating budgets. The<br />
remaining capital projects funded in FY 2013-14 do not add materially to the cost<br />
<strong>of</strong> operations.<br />
263
Program Summary<br />
FY 2013-14 Major Capital Improvement Program Initiatives<br />
In FY 2012-13, significant progress was made on major capital projects including the Pico Branch Library,<br />
Parking Structure 6, Tongva Park, Ken Genser Square, and the Pier Renewal Project. The CIP Committee was<br />
asked to consider a small number <strong>of</strong> new applications as part <strong>of</strong> the FY 2013-14 CIP Exception Based Budget.<br />
With no additional funding available, staff was encouraged to request funds only for those projects that<br />
required immediate funding or that could be funded through return on investments (ROIs) or special revenue<br />
sources. As such, the CIP Committee recommended public safety projects, traffic signal safety<br />
enhancements, emergency water distribution infrastructure, and water treatment technology testing as<br />
highest priorities to receive funding. The citywide FY 2013-14 CIP Proposed Budget is $91.4 million. The<br />
$22.2 million General Fund budget is consistent with the FY 2013-14 budget approved by Council last year as<br />
part <strong>of</strong> the biennial CIP Budget process. No additional funds were allocated to the CIP program for the CIP<br />
Exception Based Budgeting process.<br />
Some significant capital initiatives scheduled to begin in FY 2013-14 are described in further detail below.<br />
These projects were all included in the FY 2012-14 Biennial CIP Budget approved by Council last year and are<br />
not a result <strong>of</strong> the CIP Exception Based Budgeting process. FY 2014-18 budget plan amounts are included,<br />
however funding and financing will be determined in a future budget process.<br />
California Incline—Bridge Replacement<br />
This project will reconstruct the California Incline roadway/structures with a new 750' long x 52' wide concrete<br />
bridge adjacent to the Palisades Bluffs. This project is partially funded by federal funds through the Highway<br />
Bridge Replacement and Rehabilitation program and the General Fund.<br />
FY 2013-14 Proposed Budget: $1.6 million<br />
Total Project Budget: $15.7 million<br />
Status: Design<br />
Scheduled completion date: 2015<br />
Pier Bridge Replacement<br />
The Pier Bridge will be replaced with a new structure providing improved multimodal access to the historic<br />
<strong>Santa</strong> <strong>Monica</strong> Pier and adjacent beach. The project includes environmental clearance phase, conceptual<br />
design and public process, final design and construction phases. This project is partially funded by a federal<br />
Highway Bridge Program grant and the General Fund.<br />
FY 2013-14 Proposed Budget: $1,025,000<br />
Total Project Budget: $8.4 million<br />
Status: Environmental Analysis / Concept Design<br />
Scheduled completion date: 2016<br />
264
Program Summary<br />
Colorado Avenue Esplanade<br />
The Colorado Esplanade is a multi-modal streetscape and circulation infrastructure project that fully integrates<br />
the downtown Light Rail station by providing optimal access for pedestrians, bicycles and vehicles in and<br />
around the station area. The project also implements the Civic Center Specific Plan circulation improvements<br />
for Main/Second Street. The improvements will integrate the Civic Center, Downtown, and Pier/Oceanfront<br />
districts, and create a gateway to Downtown <strong>Santa</strong> <strong>Monica</strong>. Funds will include improvements for vehicles,<br />
pedestrians, bikes and transit. $3,285,000 <strong>of</strong> the<br />
project was budgeted in FY 2012-13 and is funded<br />
through a Metro Pedestrian Improvement Grant. This<br />
project is also funded in the General Fund, Special<br />
Revenue Source, Water and Wastewater Funds.<br />
FY 2013-14 Proposed Budget: $6,425,000<br />
Total Project Budget: $13.5 million<br />
Reduced Footprint Core Project Budget: $10.7 million<br />
Status: Design Development Complete<br />
Scheduled completion date: 2015<br />
Park Restroom Renovations<br />
This project will allow for renovation <strong>of</strong> outdated, unsafe restroom buildings at Hotchkiss and Marine Parks and<br />
construction <strong>of</strong> new facilities at Clover Park. "Best practices" design model for safe use, good visibility and<br />
ease <strong>of</strong> maintenance will be used. Hotchkiss and Marine Parks will be renovated in FY 2012-14 and Clover<br />
Park will be renovated in FY 2014-16. $112,000 was budgeted in FY 2012-13. This project is partially funded by<br />
Community Development Block Grant (CDBG) funds and the General Fund.<br />
FY 2013-14 Proposed Budget: $936,250<br />
Total Project Budget: $2,701,464 inclusive <strong>of</strong> design and construction<br />
Status: Design <strong>of</strong> Marine and Hotchkiss Park restroom renovations is complete. Design <strong>of</strong> Clover Park<br />
Restrooms shall commence in FY 2014-15.<br />
Scheduled completion date: Completion <strong>of</strong> Marine and Hotchkiss Park restrooms renovations is expected in<br />
late spring 2014 with Clover Park completion anticipated for mid-summer 2017.<br />
Beach Restroom Replacement<br />
The <strong>City</strong> is required under a Consent Decree with State<br />
Parks to bring the beach restroom facilities into ADA<br />
compliance. Seven restrooms have been<br />
completed. This project funds design and construction<br />
<strong>of</strong> the eighth restroom building at 2400 Ocean Front<br />
Walk. $263,000 was budgeted in FY 2012-13. This<br />
project is funded in the Beach Fund.<br />
FY 2013-14 Proposed Budget: $1,017,000<br />
Total Project Budget: $1,358,738 inclusive <strong>of</strong> design<br />
and construction<br />
Status: Design complete; Construction anticipated to<br />
commence in October 2013<br />
Scheduled completion date: May 2014<br />
265
Program Summary<br />
Marine Park Retr<strong>of</strong>it<br />
Resulting from the watershed management synergies between<br />
the <strong>City</strong> and its neighbors, this project will build a pipeline to<br />
transport treated run<strong>of</strong>f from Penmar Park (pictured) in the <strong>City</strong><br />
<strong>of</strong> Los Angeles to Marine Park for irrigation purposes. This<br />
project is funded by Measure V funds and Prop 84 grant funds.<br />
FY 2013-14 Proposed Budget: $1.86 million<br />
Total project budget: $2 million<br />
Status: Preliminary planning phase<br />
Scheduled completion date: Fall 2015<br />
Fire Station 1 Design and Construction<br />
Fire Station 1 was built in 1954 and has surpassed the end <strong>of</strong> its expected useful life span as a Critical Facility.<br />
A structural evaluation was completed in FY 2007-08; the results indicate that due to costs associated with<br />
seismic retr<strong>of</strong>it, co-ed facility upgrades, and building improvements to comply with the Americans with<br />
Disabilities Act, it would be more prudent to construct a new station, opposed to remodeling the existing<br />
structure. Funding for this project includes design and construction <strong>of</strong> a new 25,000 square foot Fire<br />
Station 1. The project includes: design, sustainable construction elements; LEED certification,<br />
construction, project development staff, and construction management. The <strong>City</strong> plans to issue bonds to<br />
finance this project.<br />
FY 2014-18 Budget Plan: $32,493,000<br />
Status: Pre-Design<br />
Scheduled completion date: Spring 2016<br />
Bus Replacement<br />
The Big Blue Bus will purchase 38 Compressed Natural Gas<br />
(CNG) 40 foot buses that will replace the remaining diesel<br />
bus inventory and comply with the <strong>City</strong>’s emissions<br />
reduction programs and policies. This project is funded in<br />
the Big Blue Bus Fund.<br />
FY 2013-14 Proposed Budget: $11.2 million<br />
Status: Ongoing<br />
<strong>City</strong>wide Bikeshare<br />
This project purchases and installs 25 bike stations with 250 bicycles citywide. Docking technology would<br />
provide self-service vending through wireless communication to enable bikes to be returned to any station in<br />
the system. This project is partially funded from grants from the Metro Call for Projects and Prop C Local<br />
Return. Staff is in the process <strong>of</strong> securing a $500,000 grant from AQMD. $770,000 was budgeted in FY 2012-13.<br />
FY 2013-14 Proposed Budget: $1,073,000<br />
Total Project Budget: $2,764,000<br />
Scheduled completion date: July 2015<br />
266
Project Detail<br />
Guide to Project Detail Section<br />
This section provides detailed programmatic and financial information on each Capital Improvement<br />
Program (CIP) project and includes the proposed budget for all CIP projects by fund. It lists the account<br />
number, the project title, the proposed budgets for FY 2013-14 and the budget plan for FY 2014-18 for each<br />
project.<br />
Account Number<br />
The account number begins with a letter and identifies the type <strong>of</strong> project:<br />
<br />
<br />
<br />
<br />
<br />
<br />
C - Capital and construction projects<br />
M - Maintenance projects<br />
IS - Internal Service projects<br />
H - Housing projects<br />
P - Planning projects<br />
R - Redevelopment Successor Agency projects<br />
267
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
BUDGET PLAN<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
GENERAL FUND (01)<br />
C014079.589000 New Elevators for Downtown Parking Structures 2, 4, and 5 1,687,800 1,687,800 1,687,800 1,687,800 0<br />
C017040.589000 Colorado Avenue Esplanade EXPO Green Streets 5,715,000 0 0 0 0<br />
C010652.589000 California Incline - Bridge Replacement 1,600,000 0 0 0 0<br />
C010678.589000 California Incline - Pedestrian Overcrossing 426,000 750,000 0 0 0<br />
C010655.589000 Pier Bridge Replacement 75,000 750,000 0 0 0<br />
C014080.589000 Pier Ocean Front Walk Parking Structure 0 0 0 0 18,960,000<br />
C014032.589000 Pico Branch Library 175,000 0 0 0 0<br />
C014032.589100 Pico Branch Library Start Up Collection / Supplies 43,933 0 0 0 0<br />
C017085.589000 Traffic Signal Safety Enhancements 750,000 750,000 0 0 0<br />
C010685.589000 Palisades Bluffs Stabilization at California Incline 300,000 0 0 0 0<br />
C / P014083.589000 <strong>City</strong> Services Building 0 1,000,000 3,000,000 10,000,000 35,510,000<br />
C / P014028.589000 <strong>City</strong> Yards Campus Improvement 0 0 3,500,000 10,000,000 0<br />
C010747.589000 Park Restroom Renovation for Hotchkiss, Marine and Clover 236,250 119,064 1,442,850 0 0<br />
C017060.589000 EXPO Maintenance Yard Buffer Park 0 2,430,188 0 0 0<br />
C017061.589000 EXPO Light Rail - Implementation Services 125,000 200,000 0 0 0<br />
C017076.589000 Lincoln Blvd Streetscape Master Plan and Construction 360,000 0 600,000 3,000,000 3,000,000<br />
C014063.589000 Fire Station 1 Design and Construction 0 10,000,000 22,493,000 0 0<br />
C010529.589000 Fire Station 3 Structural Evaluation 0 900,000 0 0 0<br />
C010170.589000 Fire Vehicle Replacement Program 825,000 985,000 3,740,000 60,000 100,000<br />
C018015.589000 Police / Fire Dept Video Storage Maintenance 75,000 0 0 0 0<br />
C018018.589000 Portable Radios and Mobile Radios Upgrade 213,000 0 0 0 0<br />
C018019.589000 Mobile Data Computer Replacement 360,000 0 0 0 0<br />
C013142.589000 Interoperable Public Safety Communications Equipment 0 1,000,000 1,000,000 0 0<br />
C017057.589000 Monitoring, Traffic Measuring and Implementation Services 200,000 250,000 100,000 100,000 100,000<br />
C017043.589000 Advanced Traffic Management System (ATMS) - Phase 5 0 1,000,000 1,000,000 0 0<br />
C010407.589000 Traffic Signal LED Replacement and Countdown Installation 100,000 145,000 145,000 145,000 145,000<br />
C010995.589000 Multi-Modal Travel & Parking System 265,583 0 0 0 0<br />
C010874.589001 350 On-Street Parking Meters with Sensors 323,000 0 0 0 0<br />
M017070.589000 Roadway Striping and Markings Maintenance 500,000 250,000 250,000 250,000 250,000<br />
C010456.589000 Crosswalk Improvement and Repair Program - new locations/infrastructure 50,000 50,000 50,000 50,000 50,000<br />
M010456.589000 Crosswalk Improvement and Repair Program - maintain existing<br />
locations/infrastructure<br />
50,000 50,000 50,000 50,000 50,000<br />
M010152.589000 Annual Paving & Sidewalk Repair Project 950,000 1,250,000 1,000,000 1,850,000 1,850,000<br />
M017071.589000 Surface Parking Lot Paving Program 20,000 300,000 300,000 300,000 300,000<br />
C010725.589000 Alley Renewal Program 0 250,000 250,000 250,000 250,000<br />
C017005.589000 Real-Time Beach Parking Signs 67,000 0 0 0 0<br />
C014073.589000 Bicycle Project Readiness and New Grant Match 0 0 500,000 0 0<br />
268
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
GENERAL FUND (01) continued<br />
BUDGET PLAN<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
C017042.589100 Safe Routes to School Samohi 40,000 0 0 0 0<br />
C017022.589000 Borderline Neighborhood and Wilson Place Improvements Project 45,000 0 0 0 0<br />
M014078.589000 Swim Facilites Planned Maintenance Program 100,000 100,000 100,000 100,000 100,000<br />
C010955.589000 Urban Forest Renewal 200,000 325,000 325,000 400,000 400,000<br />
C010081.589000 Percent for Arts 87,802 0 0 0 0<br />
M010085.589000 Facility Renewal Program 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000<br />
C010162.589000 Tenant Improvements 0 309,000 200,000 200,000 200,000<br />
C014017.589240 Training/Meeting Room, Civic Center Parking Structure 50,000 0 0 0 0<br />
C010462.589000 Kronos Distributed Timekeeping 35,000 100,000 0 0 0<br />
C010972.589000 <strong>City</strong>TV Replacement Playback System for one channel 130,000 0 0 0 0<br />
C010565.589000 <strong>City</strong> TV Video Production Facility Equipment Replacement 0 190,000 500,000 325,000 0<br />
IS010167.589000 Fleet Vehicle Replacement Program 2,503,933 1,255,404 2,443,933 2,443,933 2,443,933<br />
IS010167.589000 Fleet Vehicle Replacement Program - Fire Vehicles 313,400 210,368 213,795 217,603 224,132<br />
IS010006.589000 Telecommunication Services 360,399 378,644 388,110 395,872 403,790<br />
IS010003.589000 Computer Equipment Replacement Program 1,300,717 1,327,131 1,000,000 1,000,000 1,000,000<br />
Total General Fund (01) 22,158,817 29,812,599 47,779,488 34,325,208 66,836,855<br />
Available Funds 22,158,817 18,195,000 18,195,000 18,195,000 18,195,000<br />
Unfunded Need (see Note 1) 0 (11,617,599) (29,584,488) (16,130,208) (48,641,855)<br />
Note 1> Unfunded need in the General Fund budget plan will be considered in future budget processes. Projects may be financed or deferred until funding is available.<br />
SPECIAL REVENUE SOURCE (04)<br />
H040235.589000 <strong>City</strong>wide Housing Trust Fund 1,891,563 0 0 0 0<br />
C040367.589000 Olympic Blvd mitigation fund projects 153,400 0 0 0 0<br />
C047081.589000 Colorado Avenue Esplanade Expo Green Streets 160,000 0 0 0 0<br />
C047081.589000 Colorado Avenue Esplanade Expo Green Streets 200,000 0 0 0 0<br />
C047082.589000 Crosswalk - Arizona and 21st St 30,000 0 0 0 0<br />
C047083.589000 Vehicle and Pedestrian Safety Study 15,000 0 0 0 0<br />
C049042.589000 Pilot Treatment Technologies for Olympic Water Treatment Plant 500,000 0 0 0 0<br />
2,949,963 0 0 0 0<br />
CLEAN BEACHES & OCEAN PARCEL TAX - MEASURE V (06)<br />
C066024.589000 Regional Implementation Plan 2,221,000 221,000 221,000 221,000 0<br />
C066017.589000 Permeable Surface Alleys 75,000 84,000 87,000 90,000 0<br />
C066018.589000 Permeable Street Gutters 75,000 84,000 90,000 90,000 0<br />
C066020.589000 Parkway Infiltration Systems 170,000 185,000 190,000 190,000 0<br />
C066022.589000 Marine Park Retr<strong>of</strong>it 847,000 0 0 0 0<br />
269
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
CLEAN BEACHES & OCEAN PARCEL TAX - MEASURE V (06) continued<br />
BUDGET PLAN<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
C060265.589000 Palisades Park Drainage/Erosion Control 130,000 750,000 0 0 0<br />
3,518,000 1,324,000 588,000 591,000 0<br />
BEACH RECREATION (11)<br />
C110840.589000 Beach Restroom Replacement 1,017,000 0 0 0 500,000<br />
C110649.589000 Beach Parking Lot Improvements 250,000 250,000 250,000 250,000 250,000<br />
C116037.589000 Beach Volleyball Courts and Lighting 70,000 0 0 0 0<br />
C110758.589000 Refurbish Lifeguard Headquarters 100,000 100,000 135,000 0 0<br />
C110081.589000 Percent for Arts 10,170 0 0 0 0<br />
M114078.589000 Beach House Swim Facilities Planned Maintenance 75,000 75,000 75,000 75,000 75,000<br />
IS110167.589000 Fleet Vehicle Replacement Program 158,045 158,045 158,045 158,045 158,045<br />
IS110006.589000 Telecommunication Services 1,925 1,973 2,022 2,063 2,104<br />
IS110003.589000 Computer Equipment Replacement Program 8,220 8,636 8,809 8,985 8,985<br />
IS110167.589100 Fleet Vehicle Replacement Program - Beach House 4,435 4,435 4,435 4,435 4,435<br />
IS110006.589100 Telecommunication Services - Beach House 4,997 5,122 5,250 5,355 5,462<br />
IS110003.589100 Computer Equipment Replacement Program - Bech House 6,260 6,577 6,709 6,843 6,843<br />
1,706,052 609,788 645,270 510,726 1,010,874<br />
HOUSING AUTHORITY (12)<br />
IS120006.589000 Telecommunications Services 4,151 4,255 4,361 4,449 4,538<br />
IS120003.589000 Computer Equipment Replacement Program 8,220 8,636 8,809 8,985 8,985<br />
12,371 12,891 13,170 13,434 13,523<br />
TORCA FUND (14)<br />
H14037710.589000 Torca Affordable Housing 911,670 0 0 0 0<br />
911,670 0 0 0 0<br />
COMMUNITY DEVELOPMENT BLOCK GRANT - CDBG (19)<br />
C196040.589000 Accessible Beach Walkway - South Beach Park Universally Accessible<br />
154,000 0 0 0 0<br />
Playground<br />
C194085.589000 Energy Upgrades to Ken Edwards Center 100,800 0 0 0 0<br />
C197084.589000 Alley Renewal Program 297,945 0 0 0 0<br />
C196041.589000 Park Restrooms 700,000 0 0 0 0<br />
1,252,745 0 0 0 0<br />
MISCELLANEOUS GRANTS (20)<br />
M207009.589020 Advanced Traffic Management System (ATMS) – Phase 4c - Prop C 58,500 0 0 0 0<br />
C200777.589003 Bus Pads on Transit Routes - LR 350,000 0 0 0 0<br />
270
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
MISCELLANEOUS GRANTS (20) continued<br />
BUDGET PLAN<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
H20034414.589000 HOME - Mobile Home Improvement Project 472,429 0 0 0 0<br />
C207005.589000 Real-Time Beach Parking Signs 488,000 0 0 0 0<br />
C200995.589000 Multi-Modal Travel & Parking System 664,150 0 0 0 0<br />
C207030.589000 Traffic Signal Synchronization - Timing Plans 50,000 100,000 0 0 0<br />
C208014.589000 No Net New Trips Toolkit - Prop C 50,000 27,455 0 0 0<br />
C200418.589590 Bike Parking and Amenities - Prop C 60,000 75,000 150,000 150,000 100,000<br />
C204073.589100 <strong>City</strong>wide Bikeshare - Metro 923,000 0 0 0 0<br />
C204073.589200 <strong>City</strong>wide Bikeshare - Prop C 150,000 0 0 0 0<br />
C200222.589000 Bike Network Linkages to EXPO LRT - Prop C 461,387 880,157 0 0 0<br />
C200222.589100 Bike Network Linkages to EXPO LRT - Metro 692,081 1,320,234 0 0 0<br />
C207042.589000 Safe Routes to School Samohi - SR2S Grant 731,000 0 0 0 0<br />
C207042.589100 Safe Routes to School Samohi - Prop C 40,000 0 0 0 0<br />
C207042.589200 Bike and Pedestrian Training Pilot - SR2S Grant 49,000 0 0 0 0<br />
C206038.589000 Bike Training for Middle School Students - CMAQ 21,000 0 0 0 0<br />
C207073.589200 4th Court Bike Connection to EXPO LRT and Pier - Prop C 0 223,000 0 0 0<br />
C206022.589000 Marine Park Retr<strong>of</strong>it 1,013,000 0 0 0 0<br />
M200152.589770 Annual Paving & Sidewalk Repair - Prop C 450,000 600,000 600,000 600,000 600,000<br />
C200655.589000 Palisades Bluff Stabilizaton at California Incline 0 1,200,000 0 0 0<br />
C200655.589000 Pier Bridge Replacement 950,000 6,250,000 0 0 0<br />
7,673,547 10,675,846 750,000 750,000 700,000<br />
WATER (25)<br />
M250193.589000 Water Main Replacement by <strong>City</strong> Forces 500,000 500,000 500,000 500,000 500,000<br />
C250136.589000 Water Main Replacement by Contractor 2,941,000 3,191,250 3,192,290 1,618,000 2,000,000<br />
C250784.589000 San Vicente Water Booster Station Standby Generator 3,850,000 0 0 0 0<br />
C259015.589000 SCADA System Upgrades - Water 76,000 0 0 0 0<br />
C250388.589000 Automated Meter Reading for Water 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000<br />
C259040.589000 Valve Study and Valve Replacements/Additions for Water System 250,000 250,000 250,000 250,000 250,000<br />
C259043.589000 Water Main Replacement by Contractor - Olympic Loop 100,000 1,000,000 0 0 0<br />
C259044.589000 Pilot Filtration Treatment Technologies for Arcadia Treatment Plant 400,000 0 0 0 0<br />
C257040.589000 Colorado Avenue Esplanade Water Mains 175,000 0 0 0 0<br />
C258020.589000 Wrap-around S<strong>of</strong>tware - Maintenance Management Applications 50,000 0 0 0 0<br />
C254086.589000 Water Meter Shop Renovations 150,000 0 0 0 0<br />
C250878.589400 Charnock Well Field Restoration Project 25,000 0 0 0 0<br />
M250152.589000 Annual Paving & Sidewalk Repair Project 300,000 300,000 300,000 300,000 300,000<br />
IS250167.589000 Fleet Vehicle Replacement Program 328,536 328,536 328,536 328,536 328,536<br />
271
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
BUDGET PLAN<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
WATER (25) continued<br />
IS250006.589000 Telecommunication Services 41,757 42,801 43,871 44,748 45,643<br />
IS250003.589000 Computer Equipment Replacement Program 47,380 49,779 50,775 51,790 51,790<br />
10,234,673 6,662,366 5,665,472 4,093,074 4,475,969<br />
RESOURCE RECOVERY & RECYCLING (27)<br />
C270227.589000 Refuse Container Replacement Program 717,600 770,550 812,500 849,100 887,500<br />
C279036.589000 Refuse and Recycling Enclosures 30,000 30,000 30,000 30,000 30,000<br />
IS270167.589000 Fleet Vehicle Replacement Program 1,330,725 1,103,127 1,013,543 1,103,321 974,891<br />
IS270167.589000 Vehicle Replacement - New Vehicles 907,000 380,000 380,000 380,000 380,000<br />
IS270006.589000 Telecommunication Services 7,256 7,437 7,623 7,775 7,931<br />
IS270003.589000 Computer Equipment Replacement Program 34,230 35,963 36,682 37,416 37,416<br />
3,026,811 2,327,077 2,280,348 2,407,612 2,317,738<br />
PIER (30)<br />
M304006.589000 Pier Infrastructure Improvements (Phase IV) 4,050,000 0 0 0 0<br />
C304009.589000 Carousel Floor Replacement and Substructure Repair 63,000 0 0 0 0<br />
M304007.589000 Gangway Addition to the Pier 0 1,380,000 0 0 0<br />
IS300167.589000 Fleet Vehicle Replacement Program 28,712 28,712 28,712 28,712 28,712<br />
IS300006.589000 Telecommunication Services 10,168 10,422 10,683 10,896 11,114<br />
IS300003.589000 Computer Equipment Replacement Program 8,600 9,035 9,216 9,400 9,400<br />
4,160,480 1,428,169 48,611 49,008 49,226<br />
WASTEWATER (31)<br />
C310628.589000 Wastewater Main Replacement by Contractor 500,000 500,000 500,000 500,000 500,000<br />
C310947.589000 AB 1600 Wastewater Main Replacement 500,000 500,000 500,000 500,000 500,000<br />
M310347.589000 Hyperion Capital Payment 3,145,000 3,643,200 4,016,880 3,874,770 4,000,000<br />
C310774.589000 Preparation <strong>of</strong> PDR and Construction <strong>of</strong> MAPS Improvements 750,000 0 0 0 0<br />
C314022.589000 SCADA System Upgrades - Wastewater 228,300 0 0 0 0<br />
C310388.589000 Automated Meter Reading for Wastewater 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000<br />
C314060.589000 2330 Michigan Avenue Improvements 36,000 36,000 36,000 36,000 0<br />
C317040.589000 Colorado Avenue Esplanade Sewers/Manholes 175,000 0 0 0 0<br />
C318020.589000 Wrap-around S<strong>of</strong>tware - Maintenance Management Applications 50,000 0 0 0 0<br />
M310152.589000 Annual Paving & Sidewalk Repair Project 250,000 250,000 250,000 250,000 250,000<br />
IS310167.589000 Fleet Vehicle Replacement Program 174,378 174,378 174,378 174,378 174,378<br />
IS310006.589000 Telecommunication Services 13,968 14,317 14,675 14,968 15,268<br />
IS310003.589000 Computer Equipment Replacement Program 19,680 20,676 21,090 21,511 21,511<br />
6,842,326 6,138,571 6,513,023 6,371,627 6,461,157<br />
272
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
AIRPORT (33)<br />
BUDGET PLAN<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
M330638.589000 Airfield Pavement Rehabilitation 250,000 250,000 250,000 250,000 0<br />
C334023.589000 Airfield Lighting 149,000 0 0 0 0<br />
C336033.589000 Airport Buildings Rehabilitation 378,000 378,000 3,000,000 0 0<br />
C336036.589000 Hangar Purchases 0 0 100,000 100,000 0<br />
C336032.589000 Courtyard Offices Ro<strong>of</strong> 0 0 300,000 0 0<br />
C334081.589000 Airport Environmental Enhancements 0 20,000 100,000 100,000 0<br />
C336034.589000 Airport Avenue Sidewalk Repairs 0 0 300,000 0 0<br />
C336031.589000 Airport Avenue Gunite Slope Repairs 0 0 350,000 0 0<br />
IS330167.589000 Fleet Vehicle Replacement Program 55,374 55,374 55,374 55,374 53,861<br />
IS330006.589000 Telecommunication Services 16,387 16,796 17,216 17,560 17,911<br />
IS330003.589000 Computer Equipment Replacement Program 12,270 13,067 13,328 13,594 13,594<br />
861,031 733,237 4,485,918 536,528 85,366<br />
CEMETERY (37)<br />
IS370167.589000 Vehicle Replacement Program 26,953 26,953 26,953 26,953 26,953<br />
IS370006.589000 Telecommunications Services 3,093 3,171 3,250 3,315 3,382<br />
IS370003.589000 Computer Equipment Replacement Program 8,880 8,930 9,109 9,291 9,291<br />
38,926 39,054 39,312 39,559 39,626<br />
BIG BLUE BUS - BBB (41)<br />
C410519.589000 Bus Replacement Program 11,165,374 18,312,000 1,312,000 2,699,200 2,780,176<br />
C410106.589000 Bus Components Replacement Program 6,725,588 6,537,000 6,723,000 6,499,000 6,693,970<br />
C410709.589000 Shop Equipment 260,000 365,000 370,000 375,000 380,000<br />
C410099.589000 Farebox System 0 230,000 240,000 250,000 200,000<br />
C410114.589000 Bus Stop Amenities 10,000 110,000 110,000 110,000 110,000<br />
C410113.589000 Technology Equipment 1,294,036 478,413 740,125 340,130 350,334<br />
C410107.589000 Yard Improvements 0 85,000 90,000 95,000 95,000<br />
C410826.589000 Facility Upgrade and Renovation 0 922,000 1,170,000 673,000 693,190<br />
C410115.589000 Service Vehicles 400,000 25,000 30,000 30,000 50,000<br />
C410458.589000 Downtown Transit Mall 60,000 10,000 10,000 10,000 10,000<br />
C412076.589000 Transit Oriented Development (TOD) 0 430,000 430,000 100,000 100,000<br />
C410956.589000 Prop 1B Safety & Security 267,091 267,091 0 0 0<br />
C410877.589000 Dial-A-Ride Vehicle Replacement 25,000 50,000 50,000 0 0<br />
C410100.589000 Radio Tower Equipment 80,000 80,000 80,000 80,000 80,000<br />
C417061.589000 Expo Light Rail 550,000 0 0 0 0<br />
IS410006.589000 Telecommunication Services 51,250 52,531 53,844 54,921 56,020<br />
20,888,339 27,954,035 11,408,969 11,316,251 11,598,690<br />
273
FY2013-14 through FY2017-18 Capital Improvement Program<br />
BUDGET<br />
CIP Project # Project Title FY2013-14<br />
Budget<br />
GAS TAX (43)<br />
BUDGET PLAN<br />
FY2014-15 FY2015-16 FY2016-17 FY2017-18<br />
M430152.589000 Annual Paving Project 350,000 0 0 0 0<br />
350,000 0 0 0 0<br />
PARKS AND RECREATION (53)<br />
C536030.589000 Marine Park Playground Retaining Wall 0 50,000 0 0 0<br />
C530266.589000 Palisades Park Play Area 0 80,000 0 0 0<br />
0 130,000 0 0 0<br />
VEHICLE REPLACEMENT (54)<br />
C540167.589200 Annual Vehicle Replacement Program 2,497,434 8,074,528 3,211,413 3,604,324 4,089,711<br />
C540167.589100 Annual Vehicle Replacement Program - New 0 5,202 0 0 0<br />
IS540003.589000 Telecommunications Services 5,429 5,565 5,704 5,818 5,935<br />
IS540006.589000 Computer Equipment Replacement Program 9,640 10,128 10,331 10,537 10,537<br />
2,512,503 8,095,423 3,227,448 3,620,679 4,106,183<br />
COMPUTER EQUIPMENT REPLACEMENT (55)<br />
M55000613.589000 Telecommunication Services 519,697 532,688 546,006 556,926 568,064<br />
C55000313.589000 Computer Equipment Replacement Program 1,462,177 1,462,177 1,497,213 1,527,157 1,557,700<br />
1,981,874 1,994,865 2,043,219 2,084,083 2,125,764<br />
SELF INSURANCE FUND (56)<br />
C564084.589000 Earthquake Facility Exposure Assessment 250,000 0 0 0 0<br />
250,000 0 0 0 0<br />
WORKERS' COMPENSATION (59)<br />
IS590167.589000 Fleet Vehicle Replacement Program 1,910 1,910 1,910 1,910 1,910<br />
IS590006.589000 Telecommunications Services 6,417 6,577 5,741 6,876 7,014<br />
IS590003.589000 Computer Equipment Replacement Program 20,030 21,044 21,465 21,894 21,894<br />
28,357 29,531 29,116 30,680 30,818<br />
TOTAL ALL FUNDS $ 91,358,485 $ 97,967,453 $ 85,517,364 $ 66,739,469 $ 99,851,789<br />
274
Appendix<br />
FY 2013-15 Proposed Biennial Budget
Budget Planning Process<br />
Purpose <strong>of</strong> the Budget<br />
The <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> annually adopts a budget for the upcoming fiscal year. Through this budget, <strong>City</strong><br />
Council establishes public policy by setting funding levels for departments and exercises control over <strong>City</strong><br />
spending. The budget further serves as a financial planning tool to ensure that the inflow <strong>of</strong> resources<br />
(revenues) is adequate to meet both anticipated and unanticipated needs (expenditures).<br />
Budget Process<br />
The Charter <strong>of</strong> the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, specifically Article XV—Fiscal Administration, provides the framework<br />
for the preparation and adoption <strong>of</strong> an annual budget for each fiscal year. This includes:<br />
Fiscal Year definition — July 1 through June 30.<br />
Proposed budget preparation by the <strong>City</strong> Manager, in consultation with each department head.<br />
Proposed budget submission to <strong>City</strong> Council at least 35 days prior to the beginning <strong>of</strong> each fiscal year.<br />
Budget adoption by <strong>City</strong> Council on or before June 30 following a public hearing where stakeholders<br />
are given an opportunity to comment on the proposed budget.<br />
Budget modifications can occur at any <strong>City</strong> Council meeting through staff report proposals that receive five<br />
affirmative votes from the members <strong>of</strong> the Council. The <strong>City</strong>wide budget undergoes two major budget<br />
reviews at mid-year and at year-end.<br />
The mid-year budget review analyzes the budget status at the mid-point <strong>of</strong> the year and provides an<br />
opportunity to adjust revenue projections and make expenditure appropriation changes.<br />
The year-end budget review makes budget transfers and additional appropriations, as necessary, to ensure<br />
that expenditures are within budget authority. The year-end review also provides an opportunity to report<br />
accomplishments on community priorities and departmental objectives.<br />
Community Involvement<br />
Essential to the development <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>’s annual budget is feedback from individuals and organizations<br />
regarding issues or programs that they believe need to be addressed with additional resources. Input from<br />
the community is received through various channels, including <strong>City</strong> Council meetings, the <strong>City</strong> website, the<br />
Government Outreach system, through the various forums presented by <strong>City</strong> boards, commissions and<br />
community groups, and at the annual community meeting series <strong>Santa</strong> <strong>Monica</strong> Talks in the Fall. Additional<br />
opportunity for public comments occurs in June with the formal public hearing on the proposed budget.<br />
275
276
Budget Calendar & Budget Cycle<br />
November — December 2012 Biennial budget community outreach<br />
January 2013 Five-year financial forecast<br />
<br />
<br />
FY 2012-13 Mid-year budget review<br />
Public comment and discussion on community issues and resident<br />
feedback for FY 2013-15<br />
February — April 2013 Allocate funding and develop Proposed Budget<br />
May 2013 Proposed Budget presentation<br />
June 2013 Public hearing and budget adoption<br />
July 1, 2013 Start <strong>of</strong> new Fiscal Year 2013-14<br />
August — September 2013 Close <strong>of</strong> Fiscal Year 2012-13 & year-end audit<br />
January 2014 Five-year financial forecast<br />
FY 2013-14 mid-cycle budget review<br />
June 2014 FY 2014-15 budget review and budget adjustments<br />
July 1, 2014 Start <strong>of</strong> new Fiscal Year 2014-15<br />
August — September 2014 Close <strong>of</strong> Fiscal Year 2013-14 & year-end audit<br />
November — December 2014 Biennial budget community outreach<br />
January 2015 Five-year financial forecast<br />
February — April 2015 Allocate funding and develop Proposed Budget<br />
May 2015 Proposed Budget presentation<br />
June 2015 Public hearing and FY 2015-17 budget adoption<br />
July 1, 2015 Start <strong>of</strong> new Fiscal Year 2015-16<br />
<br />
<br />
FY 2014-15 mid-cycle budget review<br />
Public comment and discussion on emerging themes for<br />
FY 2015-17<br />
August — September 2015 Close <strong>of</strong> Fiscal Year 2014-15 & year-end audit<br />
277
Budget Calendar & Budget Cycle<br />
278
Fiscal Policies<br />
The <strong>City</strong>’s fiscal policies assist in ensuring its long-term fiscal stability. These policies are intended to provide<br />
direction so that the <strong>City</strong>’s finances are managed in a manner that will continue to provide for the delivery<br />
<strong>of</strong> quality services; maintain an enhanced service delivery; ensure a balanced budget; and establish reserves<br />
necessary to meet known and unknown future obligations.<br />
In conjunction with the preparation <strong>of</strong> the <strong>City</strong>’s budget, a series <strong>of</strong> fiscal policies are recommended. Policies<br />
are an essential component <strong>of</strong> long-term forecasts and contingency plans. We believe they will help provide<br />
critical analysis and sound review for budget development decisions.<br />
Fiscal Policy Statements<br />
General Policies<br />
<br />
<br />
The <strong>City</strong> will maintain sound financial practices in accordance with state law and direct its financial<br />
resources towards meeting the <strong>City</strong>’s long-term goals.<br />
The <strong>City</strong> will maintain and further develop programs to assure its long-term ability to pay the costs<br />
necessary to provide the level and quality <strong>of</strong> service required by its citizens.<br />
Operating Budget Policies<br />
The <strong>City</strong> will adopt a balanced budget annually by June 30.<br />
Current revenues will be sufficient to support current operating expenditures.<br />
The <strong>City</strong> will estimate revenues using an objective and analytical process; in the case <strong>of</strong> assumption<br />
uncertainty, conservative projections will be used.<br />
The <strong>City</strong> will forecast its General Fund and other major fund expenditures and revenues for a five-year<br />
period and will update the forecast semi-annually. The forecast will be taken into consideration when<br />
preparing budget recommendations.<br />
Revenue Policies<br />
<br />
<br />
<br />
<br />
<br />
<br />
The <strong>City</strong> will endeavor to maintain a diversified and stable revenue system to minimize the short-term<br />
fluctuations in any one revenue source.<br />
The <strong>City</strong> will avoid targeting revenues for specific purposes whenever possible, allowing maximum<br />
flexibility in funding decisions on an annual basis.<br />
One-time revenues will be used for one-time expenditures only.<br />
User fees will be adjusted annually by CPI and reviewed at least once every five years to ensure that<br />
fees recover the costs <strong>of</strong> providing services.<br />
The <strong>City</strong> will investigate potential new revenue sources, particularly those which will not add to the tax<br />
burden <strong>of</strong> residents and local businesses.<br />
The <strong>City</strong> will work proactively with the League <strong>of</strong> California Cities and local communities to monitor<br />
legislation that may impact the <strong>City</strong> financially.<br />
Expenditure Policies<br />
<br />
<br />
The <strong>City</strong> will maintain a level <strong>of</strong> expenditures that support the essential services and promote<br />
quality-<strong>of</strong>-life to its citizens.<br />
Each enterprise fund should reflect the true costs <strong>of</strong> operation, including direct and indirect charges<br />
for services.<br />
279
Fiscal Policies<br />
Debt Policy<br />
<br />
<br />
<br />
<br />
Capital projects may be funded on a pay-as-you-go basis or using debt proceeds. Capital budgeting<br />
is limited by the availability <strong>of</strong> revenues and bond proceeds. The ability to meet debt service<br />
requirements will act as a ceiling on capital programming. Because capital expenditures produce<br />
long-term benefits, they can appropriately be funded by debt, which can lead to a more equitable<br />
tax burden across generations <strong>of</strong> citizens and taxpayers. However, pay-as-you-go financing provides<br />
flexibility when the economy or revenue growth slows. Therefore, the <strong>City</strong>’s goal is to maintain a<br />
balance between pay-as-you-go financing and debt financing for capital projects.<br />
When the <strong>City</strong> finances capital projects by issuing bonds, it will pay back the bonds within a period not<br />
to exceed the expected useful life <strong>of</strong> the project.<br />
When possible, the <strong>City</strong> will identify a source <strong>of</strong> repayment for General Fund supported bonds and<br />
monitor the source <strong>of</strong> repayment in the future to ensure it is sufficient to meet debt repayment<br />
requirements.<br />
The <strong>City</strong> may choose to issue securities that pay a rate <strong>of</strong> interest that varies according to a<br />
pre-determined formula or results from a periodic remarketing <strong>of</strong> the securities. Such issuance must be<br />
consistent with applicable law and covenants <strong>of</strong> pre-existing bonds, as well as the <strong>City</strong>'s<br />
creditworthiness objectives. The <strong>City</strong> will budget for interest expense based on an evaluation <strong>of</strong><br />
current market rates with an allowance for potential increases in rates, and will monitor and adjust the<br />
budget if needed.<br />
Fund Policies<br />
<br />
<br />
<br />
<br />
The <strong>City</strong> will maintain at the end <strong>of</strong> each fiscal year a General Fund Operating Contingency at a level<br />
that is equal to at least 15% <strong>of</strong> the following year’s General Fund annual operating and capital<br />
expenditure budget and subsidies to other funds as originally adopted by Council. Council approval<br />
will be required before expending funds from the Operating Contingency.<br />
In addition to the General Fund Contingency, the <strong>City</strong>’s goal is to maintain an Economic Uncertainty<br />
balance operating with the level to be established as needed.<br />
The <strong>City</strong> will maintain a balance in the General Fund for earned vacation benefits <strong>of</strong> General Fund<br />
employees. Compensated absences for all General Fund employees are recorded in the respective<br />
funds.<br />
The <strong>City</strong> will maintain a capital/maintenance fund balance to be determined as part <strong>of</strong> the annual<br />
budget adoption. The capital/maintenance balance is to be made available by Council<br />
appropriation to meet unanticipated, unscheduled, and/or unprogrammed capital and maintenance<br />
needs <strong>of</strong> <strong>City</strong> infrastructure and facilities. This balance is intended to be used for major capital repair<br />
where facility failure, unexpected hazards, or destruction <strong>of</strong> <strong>City</strong> property has occurred and where<br />
repair or replacement is not planned within the established capital, operations, or other replacement<br />
funds.<br />
Capital Improvement Policies<br />
<br />
<br />
<br />
The <strong>City</strong> will coordinate preparation <strong>of</strong> the Capital Improvement Budget with preparation <strong>of</strong> the<br />
Operating Budget. Future operating costs associated with new capital improvements will be<br />
projected and included in the Operating Budget forecasts.<br />
The <strong>City</strong> will identify estimated costs and potential funding sources for each proposed capital project<br />
before it is submitted to Council for approval.<br />
The <strong>City</strong> administration will identify, for Council consideration, the least costly financing method for all<br />
new projects.<br />
280
Fiscal Policies<br />
Accounting, Auditing & Financial Reporting Policies<br />
The <strong>City</strong>’s accounting and financial reporting systems will be maintained in conformance with<br />
generally accepted accounting principles and standards <strong>of</strong> the Government Accounting Standards<br />
Board.<br />
A Comprehensive Annual Financial Report will be prepared and audited by a qualified independent<br />
public accounting firm.<br />
Fund Balance Classifications<br />
The <strong>City</strong>’s fund balance is made <strong>of</strong> the following components:<br />
<br />
<br />
<br />
<br />
<br />
Non-spendable fund balance typically includes inventories, prepaid items and other items, that by<br />
definition cannot be appropriated.<br />
The restricted fund balance category includes amounts that can be used only for the specific<br />
purposes stipulated by constitution, external resource providers, or through enabling legislations.<br />
The committed fund balance classification includes amounts that can be used only for the specific<br />
purposes determined by a formal action <strong>of</strong> the <strong>City</strong> Council. The <strong>City</strong> Council has authority to<br />
establish, modify, or rescind a fund balance commitment.<br />
Amounts in the assigned fund balance classification are intended to be used by the <strong>City</strong> for specific<br />
purposes but do not meet the criteria to be classified as restricted or committed. The <strong>City</strong> Manager or<br />
designee has the authority to establish, modify or rescind a fund balance assignment.<br />
Unassigned fund balance is the residual classification for the <strong>City</strong>’s funds and includes all spendable<br />
amounts not contained in the other classifications.<br />
The <strong>City</strong> considers restricted or unrestricted amounts to have been spent when an expenditure is incurred for<br />
purposes for which both restricted and unrestricted fund balance is available.<br />
The <strong>City</strong>’s committed, assigned, or unassigned amounts are considered to have been spent when an<br />
expenditure is incurred for purposes for which amounts in any <strong>of</strong> those unrestricted fund balance classification<br />
could be used.<br />
Investment Policies<br />
An investment policy will be submitted annually to the <strong>City</strong> Council for review and adoption.<br />
The <strong>City</strong> will invest public funds in a manner that will provide a market rate <strong>of</strong> return after ensuring<br />
optimum safety and meeting the daily cash flow demands <strong>of</strong> the <strong>City</strong>.<br />
281
282
Financial Framework for Budgeting<br />
Basis <strong>of</strong> Budgeting<br />
Basis <strong>of</strong> budgeting for the <strong>City</strong>’s budget is consistent with the Comprehensive Annual Financial Report (CAFR)<br />
with a few exceptions, primarily in non-cash adjustments.<br />
Governmental funds, including general, special revenue, and capital project funds, are budgeted on a<br />
modified accrual basis with a focus on near-term inflows and outflows <strong>of</strong> financial resources. Revenues are<br />
recognized when they are measurable and available, while expenditures are recognized as soon as liabilities<br />
are incurred, except for debt service, capital lease obligations, inventories, and prepaid items. Year-end<br />
encumbrances are included in the fiscal year’s expenditures (actual, budgetary basis), as they represent<br />
financial resources committed for goods or services to be delivered in the near future (usually within one or<br />
two months). However, many multi-year capital projects are budgeted on a full cost basis. Year-end<br />
remaining capital budgets for active projects are continued to the next fiscal year until the completion <strong>of</strong> the<br />
project.<br />
Proprietary funds, including enterprise and internal service funds, are budgeted on an accrual basis similar to<br />
private-sector businesses, with a focus on total economic resources. Revenues are recognized when they are<br />
earned, while expenses are recognized when the liability is incurred. Year-end encumbrances are excluded<br />
from the fiscal year’s expenses, for the transactions have not yet occurred. However, non-cash items, such as<br />
investment adjustments to market value, depreciation, amortization and bad debt expense are not<br />
budgeted. Just as with the governmental funds, multi-year capital projects are <strong>of</strong>ten budgeted on a full cost<br />
basis and the year-end active project budgets are continued to the next year until the completion <strong>of</strong> the<br />
project.<br />
Summary<br />
Basis <strong>of</strong> Accounting<br />
General Fund<br />
Special Revenue Funds<br />
Capital Project Funds<br />
Modified Accrual<br />
Enterprise and<br />
Internal Service Funds<br />
Accrual<br />
Exceptions: ● Multi-year capital project<br />
budgets are generally<br />
budgeted on a full cost basis<br />
● Multi-year capital project<br />
budgets are generally<br />
budgeted on a full cost basis<br />
● Non-cash items, such as<br />
investment adjustments to<br />
market value, are not<br />
budgeted<br />
● Non-cash items, such as<br />
investment adjustments to<br />
market value, depreciation,<br />
amortization, bad debt<br />
expense, are not budgeted<br />
283
Financial Framework for Budgeting<br />
Budgetary Control<br />
According to the <strong>City</strong> Charter, the <strong>City</strong> Council is required to adopt an annual budget resolution on or before<br />
June 30 <strong>of</strong> each fiscal year for the General Fund and each special revenue fund (except the Rent Control<br />
Fund). The <strong>City</strong> Council also serves as the governing body for the <strong>Santa</strong> <strong>Monica</strong> Redevelopment Successor<br />
Agency, the Housing Authority, and the Parking Authority, which adopt budgets for the Redevelopment<br />
Successor Agency, the Housing Authority, and the Parking Authority Funds.<br />
To adopt the budget requires a majority Council vote (4 <strong>of</strong> 7 Council members).<br />
The <strong>City</strong> Council approves any revisions that increase the total budgeted expenditures or revenues <strong>of</strong> any<br />
department and fund, and any changes to staffing levels, including budgeted permanent and as-needed<br />
full-time equivalent positions. The <strong>City</strong> Manager is authorized by the <strong>City</strong> Council to allocate the budget to<br />
more detailed levels <strong>of</strong> control for administrative purposes. This includes changes between major object or<br />
program categories (i.e., Salaries & Wages, Supplies & Expenses including Capital Outlay, or Capital<br />
Improvements) within a department.<br />
Changes to the budget due to emergency work, additional project costs exceeding the budget authority, or<br />
receipt <strong>of</strong> a grant, take place throughout the year through semi-monhly Council meetings. <strong>City</strong>wide<br />
comprehensive budget review takes place twice a year.<br />
To change the budget after it is adopted requires a supermajority Council vote (5 <strong>of</strong> 7 Council members).<br />
Indirect Cost Allocation for General Fund Services<br />
Proprietary and special revenue fund programs, which are financed by service user fees or grant funding,<br />
have been assessed administrative costs to reflect the true costs <strong>of</strong> doing business through the <strong>City</strong>’s indirect<br />
cost allocation plan. This plan provides a reimbursement to the General Fund for central services costs such<br />
as custodial services, data processing, financial services, facilities maintenance, legal services, and<br />
administrative time, which is directly applicable to enterprise and special revenue fund operations. The<br />
FY 2013-15 reimbursements are based on an allocation plan developed during FY 2012-13, reflecting actual<br />
support service costs for FY 2012-13, increased by 2% in FY 2013-14 and another 2.5% in FY 2014-15.<br />
284
Financial Framework for Budgeting<br />
Debt Financing<br />
Debt financing is used for major capital projects that will benefit residents for many years to come. Use <strong>of</strong><br />
debt financing is limited by the <strong>City</strong> Charter, which provides that indebtedness <strong>of</strong> the <strong>City</strong> be limited to 10<br />
percent <strong>of</strong> the total assessed valuation <strong>of</strong> taxable properties within the <strong>City</strong>, exclusive <strong>of</strong> any indebtedness<br />
incurred for the purpose <strong>of</strong> constructing water supply, sewer, or storm drain systems. The <strong>City</strong>’s adopted debt<br />
policy calls for the use <strong>of</strong> debt financing only when the annual debt payments can be financed from current<br />
revenue streams.<br />
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, California<br />
Legal Debt Limit and Margin<br />
June 30, 2012<br />
Total Gross Assessed Value $ 25,943,196,739<br />
Debt limit: 10% <strong>of</strong> total assessed value (1) 2,594,319,674<br />
Amount <strong>of</strong> debt applicable to debt limit:<br />
Total bonded debt $ 98,955,000<br />
Less:<br />
Assets in debt service funds available<br />
for payment bonds 7,150,832<br />
Total amount <strong>of</strong> debt applicable to debt limit 91,804,168<br />
Legal debt margin (2) $ 2,502,515,506<br />
(1)<br />
(2)<br />
Section 607 <strong>of</strong> the <strong>City</strong> Charter limits the bonded indebtedness <strong>of</strong> the <strong>City</strong> to 10% <strong>of</strong> the total<br />
assessed v aluation <strong>of</strong> taxable properties within the <strong>City</strong>, exclusiv e <strong>of</strong> any indebtedness incurred<br />
for the purpose <strong>of</strong> constructing water supply, sewer or storm drain systems<br />
As <strong>of</strong> June 30, 2012, the <strong>City</strong>'s applicable outstanding debt was $2.5 billion under the legal debt<br />
limit. Howev er, issuance <strong>of</strong> additional debt is not based solely on the legal debt limit, but also on<br />
the <strong>City</strong>'s capacity to meet debt payment schedules with av ailable rev enue.<br />
Source: County <strong>of</strong> Los Angeles and <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> Finance Department<br />
285
Financial Framework for Budgeting<br />
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, California<br />
Summary <strong>of</strong> Long-Term Indebtedness<br />
June 30, 2012<br />
Date <strong>of</strong> Issue<br />
Original Issue<br />
Final Maturity<br />
Date<br />
Interest Rates<br />
Balance<br />
June 30, 2012<br />
Bonds subject to Debt Limit:<br />
Revenue bonds:<br />
Parking Authority 2002 May 1, 2002 10,480,000 July 1, 2016 3.50 - 4.50% $ 4,985,000<br />
Public Finance Authority 2009 Dec 16, 2009 9,155,000 July 1, 2021 2.00 - 5.00% 7,940,000<br />
Public Finance Authority 2011B Nov 16, 2011 8,625,000 Dec 1, 2020 2.00 - 4.00% 8,100,000<br />
Parking Authority 2004 Nov 30, 2004 38,930,000 July 1, 2033 3.35 - 5.00% 34,540,000<br />
Public Finance Authority 2011A Nov 16, 2011 32,065,000 July 1, 2031 4.00 - 5.00% 32,065,000<br />
Subtotal - Revenue bonds, governmental activities<br />
87,630,000<br />
General obligation bonds:<br />
Main Library Improvements 2012 May 30, 2012 11,325,000 July 1, 2022 0.20 - 4.00% 11,325,000<br />
Subtotal - General obligation bonds, governmental activities<br />
11,325,000<br />
Subtotal - Bonds Subject to Debt Limit:<br />
98,955,000<br />
Other Debt:<br />
Loans:<br />
State Department <strong>of</strong> Housing & Dec 22, 1988 200,000 Dec 22, 2013 0.00% 200,000<br />
Community Development Loans Dec 29, 1989 200,000 Dec 29, 2019 0.00% 200,000<br />
Subtotal - Loans, governmental activities<br />
400,000<br />
Tax allocation bonds:<br />
Ocean Park Redevelopment 2002 May 1, 2002 19,315,000 July 1, 2018 3.75 - 5.00% 10,115,000<br />
Earthquake Recovery Project 2006 April 1, 2006 64,720,000 July 1, 2029 4.00 - 5.50% 53,950,000<br />
Earthquake Recovery Project 2011 June 7, 2011 41,050,000 July 1, 2042 5.00 - 5.88% 41,050,000<br />
Subtotal - Tax allocation bonds, private purpose trust fund*<br />
105,115,000<br />
Revenue bonds:<br />
Hyperion Project Revenue 2012 May 30, 2012 8,955,000 Jan 1, 2022 2.00 - 4.00% 8,955,000<br />
Hyperion Project Revenue 2005<br />
Subtotal - Revenue bonds<br />
Oct 1, 2005 20,305,000 Jan 1, 2018 3.00 - 5.00% 11,295,000<br />
20,250,000<br />
Loans:<br />
Wells Fargo Term Loan Mar 11, 2011 60,000,000 Mar 11, 2018 70% LIBOR Plus 1.50% 55,714,286<br />
4th and Arizona Nov 1, 2010 42,500,000 Jan 1, 2042 6.818% 41,068,020<br />
Bank <strong>of</strong> America Term Loan May 1, 2008 50,000,000 July 15, 2028 2.036% 50,000,000<br />
Subtotal - Loans, priv ate purpose trust fund*<br />
146,782,306<br />
State Water Res Control Bd loan Jan 29, 1999 5,000,000 July 1, 2019 2.60% 263,305<br />
Subtotal - Other Debts:<br />
Total<br />
$<br />
272,810,611<br />
371,765,611<br />
Management believes it is in compliance with all debt covenants.<br />
* Due to the dissolution <strong>of</strong> Redev elopment on February 1, 2012, the Redev elopmet Successor Agency appears on the Financial<br />
Statements as a priv ate purpose trust fund, as opposed to a gov ernmental fund.<br />
286
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, California<br />
Debt Service Schedule<br />
Fund Bond Descriptions Principal Interest Total Principal Interest Total<br />
General<br />
General<br />
General<br />
General<br />
General<br />
General<br />
Successor<br />
Agency<br />
Successor<br />
Agency<br />
Successor<br />
Agency<br />
Successor<br />
Agency<br />
Successor<br />
Agency<br />
Successor<br />
Agency<br />
Library General Obligation Refunding<br />
Bonds Series 2012 $ 1,210,000 $ 324,980 $ 1,534,980 $ 1,165,000 $ 321,350 $ 1,486,350<br />
Public Financing Authority Lease Revenue<br />
Bonds Series 2011 Parking Structure 6<br />
1,220,000 1,450,930 2,670,930 1,265,000 1,402,130 2,667,130<br />
Public Financing Authority Lease Revenue<br />
Bonds Series 2011 Public Saftey Facility<br />
Public Financing Authority Lease Revenue<br />
Bonds Series 2009 Public Saftey Facility<br />
Public Financing Authority Lease Revenue<br />
Series 2004 Civic Center Parking Structure<br />
800,000 264,950 1,064,950 825,000 236,450 1,061,450<br />
715,000 252,200 967,200 735,000 230,750 965,750<br />
1,065,000 1,485,454 2,550,454 1,105,000 1,446,582 2,551,582<br />
Parking Authority Lease Revenue<br />
Refundung Series 2002 995,000 138,116 1,133,116 1,040,000 94,584 1,134,584<br />
$ 6,005,000 $ 3,916,630 $ 9,921,630 $ 6,135,000 $ 3,731,846 $ 9,866,846<br />
Earthquake Redevelopment Tax<br />
Allocation Bonds Series 2011 - $2,262,412 $2,262,412 - $2,261,412 $2,261,412<br />
Earthquake Redevelopment Tax<br />
Allocation Refunding Bonds Series 2006 2,225,000 2,222,692 4,447,692 2,320,000 2,133,692 4,453,692<br />
Ocean Park Redevelopment Tax<br />
Allocation Refunding Bonds Series 2002 1,370,000 376,380 1,746,380 1,435,000 309,250 1,744,250<br />
Bank <strong>of</strong> America Term Loan 2008<br />
3,030,302 953,818 3,984,120 3,030,302 891,265 3,921,567<br />
Wells Fargo Bank Loan 2011<br />
8,571,428 823,884 9,395,312 8,571,428 572,813 9,144,241<br />
Promisory Notes Payable 2010<br />
- 3,300,000 3,300,000 260,846.00 3,039,154 3,300,000<br />
Wastewater Hyperion Revenue Refunding Bonds 2012<br />
Wastewater Hyperion Revenue Refunding Bonds 2005<br />
Stormwater<br />
Total - General Fund<br />
Total - Successory Agency Funds<br />
Total - Wastewater Fund<br />
State Water Resources Control Board<br />
Loan<br />
Total - Stormwater Fund<br />
FY2013-14<br />
FY2014-15<br />
$ 15,196,730 $ 9,939,186 $ 25,135,916 $ 15,617,576 $ 9,207,586 $ 24,825,162<br />
- $ 266,550 $ 266,550<br />
- $ 266,550 $ 266,550<br />
$ 1,785,000 $ 334,412 $ 2,119,412 $ 1,845,000 $ 270,887 $ 2,115,887<br />
$ 1,785,000 $ 600,962 $ 2,385,962 $ 1,845,000 $ 537,437 $ 2,382,437<br />
$ 270,151 $ 53,173 $ 323,324 $ 277,175 $ 46,149 $ 323,324<br />
$ 270,151 $ 53,173 $ 323,324 $ 277,175 $ 46,149 $ 323,324<br />
287<br />
Financial Framework for Budgeting
Financial Framework for Budgeting<br />
Revenue Bonds<br />
The <strong>City</strong> issues revenue bonds where income derived from the acquired or constructed asset is pledged to<br />
pay debt service.<br />
Public Financing Authority – The Public Financing Authority issued two series <strong>of</strong> bonds, refunding series 2009<br />
and refunding series 2011 to construct a public safety facility and related improvements and equipment, and<br />
a new series in 2011to provide funds for construction <strong>of</strong> a public parking garage or other eligible public<br />
improvements.<br />
Wastewater – The <strong>City</strong> issued refunding series 2012 and 2005 bonds to fund a capital payment required under<br />
an amalgamated wastewater agreement.<br />
Parking Authority – The Parking Authority refunded bonds in 2002 which were originally issued to construct the<br />
3rd Street Promenade. Additionally the Authority issued series 2004 bonds for construction <strong>of</strong> a parking<br />
structure.<br />
Tax Allocation Bonds<br />
The <strong>City</strong> issues tax allocation bonds where specific property tax increment revenues are pledged to pay debt<br />
service.<br />
Ocean Park Project Area – The Redevelopment Agency issued refunding and new money bonds in 2002 to<br />
purchase and develop property in the Ocean Park Project Area.<br />
Earthquake Redevelopment Project Area – The Agency issued refunding bonds in 2006 to purchase and<br />
develop property in the Earthquake Project Area and new money bonds in 2011 to develop property in the<br />
Earthquake Project Area.<br />
General Obligation Bonds<br />
The <strong>City</strong> issues general obligation bonds where specific property tax revenues are pledged to pay debt<br />
service.<br />
Library Bonds – The <strong>City</strong> refunded bonds in 2012 which were originally issued to construct a new main library.<br />
Loans and Notes<br />
The Agency converted a $50 million line <strong>of</strong> credit agreement into a term loan, to be repaid with tax<br />
increment, to develop low and moderate income housing, and entered into a $60 million term loan, to be<br />
repaid with tax increment, to develop property in the Earthquake Project Area.<br />
The <strong>City</strong> entered into $42.5 million <strong>of</strong> Promissory Notes with a group <strong>of</strong> investors for the acquisition <strong>of</strong> property.<br />
288
Financial Framework for Budgeting<br />
Bond Ratings<br />
The <strong>City</strong> has issued various bonds,<br />
primarily to support construction <strong>of</strong><br />
<strong>City</strong> capital projects. To the right is a<br />
summary <strong>of</strong> the ratings on the <strong>City</strong>’s<br />
debt.<br />
The <strong>City</strong>’s long term financial strength<br />
is reflected in these ratings. In<br />
June 2012, one <strong>of</strong> the agencies rating<br />
<strong>Santa</strong> <strong>Monica</strong>’s bonds, Moody’s,<br />
d o w n g r a d e d a l l C a l i f o r n i a<br />
Redevelopment Tax Allocation Bonds<br />
to Ba1, which included RDA Bond<br />
Series 2011 and 2006. In<br />
Description<br />
S&P Rating Fitch Moody’s<br />
General Obligation Bonds<br />
AAA AAA AAA<br />
Lease Revenue Bonds<br />
Public Safety Facility<br />
AA+ AA+ Aa2<br />
Civic Center Parking<br />
AA+ AA+ Aa2<br />
Parking Authority<br />
AA+ AA+ Aa2<br />
Redevelopment Tax Allocation Bonds<br />
Earthquake Project Area<br />
AA AA- Ba2<br />
Ocean Park Project Area A+ A Ba2<br />
Wastewater Enterprise Revenue Bonds AAA AAA<br />
December 2012, Moody’s downgraded <strong>Santa</strong> <strong>Monica</strong>’s lease revenue bonds from Aa1 to Aa2 to reflect the<br />
perception <strong>of</strong> a weaker security pledge for lease-backed obligations as opposed to the security <strong>of</strong> a<br />
general obligation pledge.<br />
GANN Appropriations Limit<br />
The GANN Limit was approved on November 6, 1979, by California voters. Under the GANN Limit, a<br />
maximum amount is established for tax-funded government services. That amount is to be adjusted each<br />
year depending on changes in state population, inflation and the transfer <strong>of</strong> financial responsibility for<br />
various government activities from one level <strong>of</strong> government to another. Any significant amount <strong>of</strong> state tax<br />
revenue received above that GANN Limit is to lead to future tax rebates or tax cuts.<br />
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, California<br />
GANN Appropriations Limit<br />
Calculation for FY 2013-14<br />
FY 2012-13 GANN Appropriations Limit<br />
Adjustment Factors<br />
Allowable FY 2012-13 Adjustment<br />
Non Residential Assessed Valuation change<br />
<strong>City</strong> Population Change<br />
FY 2013-14 GANN Appropriations Limit<br />
$<br />
1.2865<br />
X 1.0086 = X<br />
$<br />
1,187,650,733<br />
1.2976<br />
1,541,052,717<br />
289
290
Youth Budget<br />
<strong>Santa</strong> <strong>Monica</strong> Youth: A Substantial Investment<br />
The <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> makes a<br />
substantial investment in our youth, from<br />
FY 2013-14 Youth Budget by Program Type<br />
(in millions)<br />
cradle to career. In FY 2013-14,<br />
$1.3<br />
approximately $40.5 million will be spent<br />
$1.7 3%<br />
on programs that support the health and<br />
4%<br />
wellbeing <strong>of</strong> children from birth to age 24,<br />
SMMUSD Partnership<br />
$3.9<br />
Employment & Skills<br />
with an additional $750,000 set aside as<br />
10%<br />
Development<br />
financial assistance for program<br />
$15.0<br />
Culture & Recreation<br />
participants from low income households.<br />
37%<br />
Programs are provided directly by the <strong>City</strong><br />
$10.0<br />
Mental Health, Safety &<br />
and through innovative partnerships with<br />
25%<br />
Support Services<br />
the <strong>Santa</strong> <strong>Monica</strong>-Malibu Unified School<br />
Early Childhood<br />
District and nonpr<strong>of</strong>it organizations. This<br />
investment is funded by the <strong>City</strong>’s General<br />
Fund ($36.8 million), program-generated<br />
user fees ($2.5 million), and other sources<br />
like local grants, public/private partnerships,<br />
$8.7<br />
21%<br />
Development<br />
Policy, Administration &<br />
Information<br />
and Development Agreements ($1.2 million). We make this investment each year because supporting<br />
the healthy development <strong>of</strong> our youth benefits the entire community. By equipping young people with the<br />
tools needed to thrive, we are shaping future generations <strong>of</strong> engaged citizens that will contribute to<br />
<strong>Santa</strong> <strong>Monica</strong>’s economic vitality and strengthen our sense <strong>of</strong> community.<br />
Youth Wellbeing: A Common <strong>Agenda</strong><br />
We know <strong>Santa</strong> <strong>Monica</strong> to be a relatively safe community full <strong>of</strong> opportunity. However, through <strong>Santa</strong><br />
<strong>Monica</strong>’s first Youth Wellbeing Report Card (2012/2013), we found some surprising areas <strong>of</strong> concern. For<br />
example, two thirds <strong>of</strong> young children are not adequately prepared for Kindergarten and a third <strong>of</strong> teens<br />
report symptoms <strong>of</strong> depression.<br />
We take the wellbeing <strong>of</strong> our youth seriously. Our<br />
Cradle to Career Initiative is a collective impact<br />
approach to creating a community where every child<br />
has opportunity to thrive. The <strong>City</strong>, School District,<br />
<strong>Santa</strong> <strong>Monica</strong> College, and nonpr<strong>of</strong>it partners have<br />
been working together to identify action steps that<br />
address key areas <strong>of</strong> concern among our youth,<br />
including early childhood development, emotional<br />
health and social connections, and college and<br />
career readiness.<br />
Moving forward, the financial investment we make in<br />
our youth will be directly aligned with the goals<br />
identified through the Cradle to Career Initiative, paving the way for greater transparency and accountability<br />
on our progress. For more information on the Youth Wellbeing Report Card, the Cradle to Career Initiative,<br />
and a detailed breakdown <strong>of</strong> youth budget expenditures, please visit www.santamonicayouth.net.<br />
291
292
Glossary <strong>of</strong> Budget Terms<br />
Accounts Payable<br />
A short-term liability account reflecting amounts owed to private persons or organizations for goods and<br />
services received by a government.<br />
Accounts Receivable<br />
An asset account reflecting amounts due from private persons or organizations for goods and services<br />
furnished by a government (but not including amounts due from other funds or other governments).<br />
Accrual Basis <strong>of</strong> Accounting<br />
A method <strong>of</strong> accounting that recognizes the financial effect <strong>of</strong> transactions, events, and interfund activities<br />
when they occur, regardless <strong>of</strong> the timing <strong>of</strong> related cash flows.<br />
Adopted Budget<br />
The <strong>City</strong> Council approved annual budget establishing the legal authority for the expenditure <strong>of</strong> funds as set<br />
forth in the adopting Council budget resolution.<br />
Amortization<br />
The process <strong>of</strong> decreasing or allocating a lump sum amount over a period <strong>of</strong> time, particularly for loans and<br />
other forms <strong>of</strong> finance, including related interest and other finance charges.<br />
Appropriation<br />
Legal authorization, as required by the <strong>City</strong> Charter, granted to the <strong>City</strong> Manager by the <strong>City</strong> Council to<br />
expend monies, and/or to incur legal obligations for specific departmental purposes. An appropriation is<br />
usually limited in amount, as well as to the time when it may be expended.<br />
Assembly Bill 32 (AB32)<br />
On September 27, 2006, Governor Schwarzenegger signed AB 32, the Global Warming Solutions Act. The Act<br />
caps California’s greenhouse gas (GHG) emissions at 1990 levels by 2020. This legislation represents the first<br />
enforceable state-wide program in the U.S. to cap all GHG emissions from major industries that includes<br />
penalties for non-compliance. It requires the State Air Resources Board to establish a program for statewide<br />
greenhouse gas emissions reporting and to monitor and enforce compliance with this program. The Act<br />
authorizes the state board to adopt market-based compliance mechanisms including cap-and-trade, and<br />
allows a one-year extension <strong>of</strong> the targets under extraordinary circumstances.<br />
Assessed Valuation<br />
A dollar value placed upon real estate or other property by Los Angeles County as a basis for levying property<br />
taxes.<br />
Assets<br />
Property owned by a government, which has monetary value.<br />
Audit<br />
Prepared by an independent certified public accountant (CPA), the primary objective <strong>of</strong> an audit is to<br />
determine if the <strong>City</strong>’s financial statements fairly present the <strong>City</strong>’s financial position and results <strong>of</strong> operations in<br />
conformity with generally accepted accounting principles.<br />
293
Glossary <strong>of</strong> Budget Terms<br />
Authorized Positions<br />
Regular positions authorized in the budget to be employed during the fiscal year.<br />
Basis <strong>of</strong> Accounting<br />
The timing <strong>of</strong> recognition, that is, when the effects <strong>of</strong> transactions or events are recognized for financial<br />
reporting or budgeting purposes. The three basis <strong>of</strong> accounting for governmental agencies are: (1) cash basis<br />
(when cash is received or paid), (2) accrual basis (when the underlying transaction or event takes place), and<br />
(3) modified accrual basis (revenues are recognized in the accounting period in which they become<br />
available and measurable and expenditures are recognized in the accounting period in which the fund<br />
liability occurred).<br />
Balance Sheet<br />
A statement purporting to present the financial position <strong>of</strong> an entity by disclosing the value <strong>of</strong> its assets,<br />
liabilities, and equities as <strong>of</strong> a specific date.<br />
Balanced Budget<br />
When the total <strong>of</strong> revenues and other financing sources is equal to or greater than the total <strong>of</strong> expenditures<br />
and other financing uses, the budget is balanced.<br />
Beginning Fund Balance<br />
Fund balance available in a fund from the end <strong>of</strong> the prior year for use in the following year.<br />
Bond<br />
A city may raise capital by issuing a written promise to pay a specified sum <strong>of</strong> money, called the face value or<br />
principal amount, at a specified date or dates in the future, together with periodic interest at a special rate.<br />
Bond Rating<br />
An evaluation <strong>of</strong> a bond issuer’s credit quality and perceived ability to pay the principal and interest on time<br />
and in full. Two agencies regularly review city bonds and generate bond ratings: Moody’s Investors Service<br />
and Standard and Poor’s Ratings Group.<br />
Budget<br />
A plan <strong>of</strong> financial and program operation listing an estimate <strong>of</strong> proposed appropriations or expenses and the<br />
proposed means <strong>of</strong> financing them, for a particular time period. The budget is proposed or preliminary until it<br />
has been adopted by the <strong>City</strong> Council.<br />
Budget Calendar<br />
The schedule <strong>of</strong> key dates or milestones which a government follows in preparation and adoption <strong>of</strong> a<br />
budget.<br />
Budget Adoption<br />
Formal action by the <strong>City</strong> Council, which sets the spending path for the year.<br />
Budgetary Control<br />
The control or management <strong>of</strong> a government or enterprise in accordance with an approved budget for the<br />
purpose <strong>of</strong> keeping expenditures within the limitations <strong>of</strong> available appropriations and revenues.<br />
294
Glossary <strong>of</strong> Budget Terms<br />
CalPERS<br />
State <strong>of</strong> California Public Employee’s Retirement System.<br />
Capital Asset<br />
A tangible, fixed asset that is long-term in nature, <strong>of</strong> significant value, and obtained or controlled as a result <strong>of</strong><br />
past transactions, events or circumstances. Fixed assets include land, buildings, equipment, improvements to<br />
buildings, and infrastructure (i.e., streets, highways, bridges, and other immovable assets). A capital asset is<br />
defined as an asset with a useful life extending beyond a single accounting period.<br />
Capital Budget<br />
A financial plan <strong>of</strong> proposed capital improvement projects and the means <strong>of</strong> financing them for a given<br />
period <strong>of</strong> time.<br />
Capital Outlay<br />
A budget category which budgets all equipment having a unit cost <strong>of</strong> more than $1,000 and an estimated<br />
useful life <strong>of</strong> more than one year. Capital Outlay items are budgeted in the operating budget.<br />
Capital Improvement Program (CIP)<br />
Improvements that cost over $50,000 and have a useful life <strong>of</strong> 3 years or more, or involve public works<br />
construction. The <strong>City</strong> may own completed projects, or the <strong>City</strong> may maintain a legal interest in the<br />
completed project. Examples <strong>of</strong> projects owned by the <strong>City</strong> include a new park, street resurfacing,<br />
modifications to buildings, and construction <strong>of</strong> water mains. An example <strong>of</strong> a project in which the <strong>City</strong><br />
maintains a legal interest is a privately owned housing project with an outstanding promissory note to the <strong>City</strong>.<br />
Cash Basis <strong>of</strong> Accounting<br />
A basis <strong>of</strong> accounting under which transactions are recognized only when cash is received or disbursed.<br />
Certificates <strong>of</strong> Participation (COPs)<br />
This financing technique provides long-term financing through a lease, installment sale agreement or loan<br />
agreement. Certificates <strong>of</strong> Participation (COPs) allow the public to purchase (in $5,000 increments)<br />
participation in a stream <strong>of</strong> lease payments, installment payments or loan payments relating to the acquisition<br />
or construction <strong>of</strong> specific equipment, land or facilities. An example would be COPs sold by the <strong>City</strong> to<br />
finance various Third Street Promenade-related improvements.<br />
<strong>City</strong> Charter<br />
Legal authority approved in 1946 by the voters <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> under the State <strong>of</strong> California Constitution<br />
establishing the current "Council - Manager" form <strong>of</strong> government organization.<br />
<strong>City</strong> Manager’s Message<br />
A general discussion <strong>of</strong> the proposed budget as presented in writing by the <strong>City</strong> Manager to the <strong>City</strong> Council.<br />
The message contains an explanation <strong>of</strong> the principal budget items and summarizes the proposed budget<br />
relative to the current year adopted budget.<br />
CNG<br />
Compressed natural gas, which can reduce emitted toxic soot, is an alternative fuel for vehicles.<br />
295
Glossary <strong>of</strong> Budget Terms<br />
Community Priorities<br />
Strategic work objectives that require collaborative action by several <strong>City</strong> departments and partnerships with<br />
other elements <strong>of</strong> the community.<br />
Comprehensive Annual Financial Report (CAFR)<br />
The <strong>of</strong>ficial annual report <strong>of</strong> the <strong>City</strong>’s financial condition at the conclusion <strong>of</strong> the fiscal year. The report is<br />
prepared to conform to Generally Accepted Accounting Principles (GAAP) for governmental units and<br />
presentation <strong>of</strong> the financial data in conformity with the Adopted Budget.<br />
Consumer Price Index (CPI)<br />
A statistical description <strong>of</strong> price levels provided by the U.S Department <strong>of</strong> Labor. The change in this index from<br />
year to year is used to measure the cost <strong>of</strong> living and economic inflation.<br />
Contingency<br />
A budgetary reserve set aside for emergency or unanticipated expenditures, revenue shortfalls, and/or<br />
unknown expenditures.<br />
Certified Unified Program Agency (CUPA)<br />
Senate Bill 1082, passed in 1993, created the Unified Hazardous Waste and Hazardous Materials Management<br />
Regulatory Program (Unified Program), which requires the administrative consolidation <strong>of</strong> six hazardous<br />
materials and waste programs under one agency, a Certified Unified Program Agency (CUPA).<br />
Department<br />
An operational and budgetary unit designated by the <strong>City</strong> Council to define and organize <strong>City</strong> operations, or<br />
a group <strong>of</strong> related operations within a functional area.<br />
Debt<br />
An obligation resulting from the borrowing <strong>of</strong> money or from the purchase <strong>of</strong> goods and services. Debts <strong>of</strong><br />
governments include bonds, time warrants, and notes.<br />
Debt Financing<br />
Issuance <strong>of</strong> bonds and other debt instruments to finance municipal improvements and services.<br />
Debt Service<br />
Debt service refers to the interest and principal payments on bond issues and Certificate <strong>of</strong> Participation, and<br />
includes the issuance costs related to bond funding.<br />
Deficit<br />
The excess <strong>of</strong> an entity’s liabilities over its assets, or the excess <strong>of</strong> expenditures or expenses over revenue during<br />
a single accounting period.<br />
Depreciation<br />
(1) Expiration in the service life <strong>of</strong> capital outlay assets attributable to wear and tear, deterioration, action <strong>of</strong><br />
the physical elements, inadequacy or obsolescence. (2) The portion <strong>of</strong> the cost <strong>of</strong> a capital asset that is<br />
charged as an expense during a particular period.<br />
296
Glossary <strong>of</strong> Budget Terms<br />
Division<br />
An organizational unit consisting <strong>of</strong> program(s) or activity(ies) within a department which furthers the<br />
objectives <strong>of</strong> the <strong>City</strong> Council by providing services or a product.<br />
Encumbrances<br />
Financial commitments related to unperformed contracts for goods or services for which part <strong>of</strong> an<br />
appropriation is reserved. They cease to be encumbrances when the obligations are paid or otherwise<br />
terminated.<br />
Enterprise Fund<br />
A type <strong>of</strong> fund established to account for the total costs <strong>of</strong> those governmental facilities and services which<br />
are operated in a manner similar to private enterprises. These funds are entirely or predominately<br />
self-supporting.<br />
Environmental Impact Report (EIR)<br />
An analysis <strong>of</strong> the environmental implications related to a specific action. For example the increase in traffic<br />
in an area proposed for new development.<br />
Expenditure<br />
The payment made for cost <strong>of</strong> services rendered, materials, equipment, and capital improvements.<br />
Expense<br />
Charges incurred (whether paid immediately or unpaid) for operations, maintenance, interest, or other<br />
charges.<br />
Expense Category<br />
Two expense object categories: Salaries and Wages; and Supplies and Expenses.<br />
Fee<br />
The payment for direct receipt <strong>of</strong> a public service by the party who benefits from the service.<br />
Fiduciary Fund<br />
A fund type to report assets held in a trustee or agency capacity for others and which therefore cannot be<br />
used to support the government’s own programs. The fiduciary fund category includes pension, trust funds,<br />
investment trust funds, private-purpose trust funds, and agency funds.<br />
Fiscal Year<br />
A twelve-month accounting period <strong>of</strong> time to which the budget applies; for <strong>Santa</strong> <strong>Monica</strong>, it is July 1 through<br />
June 30.<br />
Fringe Benefits<br />
Benefits including employee retirement, social security, health, dental, vision, life insurance, workers’<br />
compensation, uniforms, and deferred compensation plans.<br />
FTE<br />
Full Time Equivalent Employee (FTE) Hours per year = 1.0 Full-Time Equivalent position.<br />
297
Glossary <strong>of</strong> Budget Terms<br />
Fund<br />
An independent fiscal and accounting entity used to record all financial transactions related to the specific<br />
purpose for which the fund was created. There are three major types <strong>of</strong> fund: Governmental (general,<br />
special revenue, debt service, capital projects, and permanent), Proprietary (enterprise and internal service),<br />
and Fiduciary (trust and agency).<br />
Fund Balance<br />
The amount <strong>of</strong> financial resources immediately available for use. Generally, this represents the excess <strong>of</strong><br />
unrestricted current assets over current liabilities.<br />
GANN Appropriation Limit<br />
Article XIIIB <strong>of</strong> the State constitution was amended by Proposition 4 (Gann initiative) in 1979. Article XIIIB limits<br />
growth in the spending <strong>of</strong> tax proceeds to tax proceeds appropriated in the "base year" <strong>of</strong> 1978-79 times the<br />
product <strong>of</strong> the allowable annual percentage change in a cost-<strong>of</strong>-living factor and the allowable annual<br />
percentage change in a population change factor. The cost-<strong>of</strong>-living factor is the larger <strong>of</strong> the annual<br />
percentage change in the State per capita personal income or the annual percentage change in the local<br />
non-residential assessed valuation due to new construction. The population change factor is the larger <strong>of</strong> the<br />
annual percentage change <strong>of</strong> the jurisdiction's population or the annual percentage population change <strong>of</strong><br />
the county in which the jurisdiction is located.<br />
General Fund<br />
The primary fund <strong>of</strong> the <strong>City</strong> used to account for all revenues and expenditures <strong>of</strong> the <strong>City</strong> not legally<br />
restricted as to use. Examples <strong>of</strong> departments financed by the General Fund include <strong>City</strong> Council, Police and<br />
Fire Departments.<br />
General Obligation Bond<br />
A type <strong>of</strong> bond that is backed by the full faith, credit, and taxing power <strong>of</strong> the <strong>City</strong>.<br />
Generally Accepted Accounting Principles (GAAP)<br />
Uniform minimum standards and guidelines for financial accounting and reporting. They govern the form and<br />
content <strong>of</strong> the financial statements <strong>of</strong> an entity. GAAP encompass the conventions, rules, and procedures<br />
necessary to define accepted accounting practice at a particular time. They include not only broad<br />
guidelines <strong>of</strong> general application, but also detailed practices and procedures. GAAP provide a standard by<br />
which to measure financial presentations. The primary authoritative body on the application <strong>of</strong> GAAP to state<br />
and local governments is the GASB.<br />
Goal<br />
Goals are general statements <strong>of</strong> desired results and serve as points <strong>of</strong> reference to guide actions, decisions,<br />
and resource allocation.<br />
Governmental Accounting<br />
The composite activity <strong>of</strong> analyzing, recording, summarizing, reporting, and interpreting the financial<br />
transactions <strong>of</strong> governments.<br />
Governmental Accounting Standards Board (GASB)<br />
The authoritative accounting and financial reporting standard-setting body for government entities.<br />
298
Glossary <strong>of</strong> Budget Terms<br />
Governmental Fund<br />
A fund type to account for tax-supported activities. There are five different types <strong>of</strong> governmental funds: the<br />
general fund, special revenue funds, debt service funds, capital projects funds, and permanent funds.<br />
Grant<br />
Contributions or gifts <strong>of</strong> cash or other assets from another governmental entity to be used or expended for a<br />
specific purpose, activity or facility. An example is the Community Development Block Grant given by the<br />
Federal government.<br />
Indirect Cost Allocation Plan<br />
The <strong>City</strong> uses an indirect cost allocation plan to ensure that enterprises and certain special revenue supported<br />
operations pay for themselves and are not subsidized by <strong>City</strong> taxpayers. General fund supported central<br />
services costs such as payroll, accounting, data processing, personnel, city management and facilities<br />
maintenance are allocated to those funds benefiting from these services based on statistical data reflecting<br />
use <strong>of</strong> these support services.<br />
Infrastructure<br />
Facilities on which the continuance and growth <strong>of</strong> a community depend on such as roads, water lines, sewers,<br />
public buildings, parks and airports.<br />
Interfund Transactions<br />
These budgetary transactions consist <strong>of</strong> quasi-external transactions which would be treated as revenues and<br />
expenditures if they involved organizations external to the governmental unit, reimbursements <strong>of</strong> expenditures<br />
initially made in one fund which are attributable to another fund, and operating transfers where monies are<br />
appropriated from one fund to another fund to reimburse expenses which are <strong>of</strong> benefit to the first fund.<br />
Internal Service Fund<br />
Funds used to account for the financing <strong>of</strong> goods or services provided by one department or agency to other<br />
departments or agencies <strong>of</strong> a government, on a cost-reimbursement basis.<br />
LEED<br />
The Leadership in Energy and Environmental Design (LEED) Green Building Rating System® is a voluntary,<br />
consensus-based national standard for developing high-performance and sustainable buildings.<br />
LNG<br />
Liquefied natural gas, which is natural gas cooled to roughly -260° F at normal air pressure, is an<br />
environmentally friendly fuel to reduce emitted toxic soot.<br />
Legal Debt Limit<br />
Per section 6.07 <strong>of</strong> the <strong>City</strong> Charter, bonded indebtedness <strong>of</strong> the <strong>City</strong> may not exceed 10% <strong>of</strong> the total<br />
assessed valuation <strong>of</strong> property within the <strong>City</strong>, exclusive <strong>of</strong> any indebtedness incurred for the purpose <strong>of</strong> water<br />
supply or sewers or storm drains.<br />
Liability<br />
Debt or other legal obligations arising out <strong>of</strong> transactions in the past which must be liquidated, renewed, or<br />
refunded at some future date. Note: This term does not include encumbrances.<br />
299
Glossary <strong>of</strong> Budget Terms<br />
Line Item Detail<br />
A budget that lists detailed expenditure categories (permanent salaries, utilities, travel, training, etc.)<br />
separately, along with the amount budgeted for each specified category.<br />
Long-Term Debt<br />
Debt with a maturity <strong>of</strong> more than one year after the date <strong>of</strong> issue.<br />
Measure R<br />
Measure R increases the sales tax rate by half a percent point in Los Angeles County for 30 years to provide<br />
funding for new transportation projects and programs and accelerate the ones already in the works. Aimed<br />
to bring traffic relief and transportation upgrades throughout the County, the ballot measure was approved<br />
by voters in November 2006 and went into effect July 1, 2009.<br />
Measure V<br />
The Clean Beaches and Ocean Parcel Tax was approved by <strong>Santa</strong> <strong>Monica</strong> voters in November 2006. The tax<br />
raises revenue to be used solely for the purpose <strong>of</strong> implementing the <strong>City</strong>’s Watershed Management Plan for<br />
the health, safety, and general welfare <strong>of</strong> the residents.<br />
Measure Y<br />
Measure Y is a one‐half percent transaction and use tax approved by voters in November 2010 which is<br />
projected to generate approximately $12 million in new revenue annually for the <strong>City</strong>.<br />
Measure YY<br />
Measure YY was an advisory measure on the use <strong>of</strong> revenues from the transaction and use tax proposed<br />
under Measure Y. Measure YY specifies that if a local transaction and use tax was enacted in the <strong>City</strong> <strong>of</strong><br />
<strong>Santa</strong> <strong>Monica</strong>, half <strong>of</strong> its revenue should be used to support school, educational and afterschool programs,<br />
and half <strong>of</strong> its revenue should be used to fund general <strong>City</strong> services.<br />
Methyl Tertiary-Butyl Ether (MTBE)<br />
Methyl tertiary-butyl ether (MTBE) is a chemical compound that is almost exclusively used as a fuel additive in<br />
motor gasoline to reduce tailpipe emissions for compliance <strong>of</strong> oxygenate requirements set by Congress in the<br />
1990 Clean Air Act Amendment. At room temperature, MTBE dissolves rather easily in water. A growing<br />
number <strong>of</strong> studies have detected MTBE in ground water throughout the country; in some instances these<br />
contaminated waters are sources <strong>of</strong> drinking water. Low levels <strong>of</strong> MTBE can make drinking water supplies<br />
undrinkable due to its <strong>of</strong>fensive taste and odor.<br />
Mission<br />
A description <strong>of</strong> the basic purpose and responsibility <strong>of</strong> the division or department.<br />
Modified Accrual Basis <strong>of</strong> Accounting<br />
Basis <strong>of</strong> accounting. Revenues are recognized in the accounting period in which they become available and<br />
measurable; expenditures are recognized in the accounting period in which the fund liability is incurred (if<br />
measurable), except for unmatured interest on general long-term debt and certain similar accrued<br />
obligations, which should be recognized when due.<br />
300
Glossary <strong>of</strong> Budget Terms<br />
Municipal Code<br />
A compilation <strong>of</strong> <strong>City</strong> Council approved ordinances currently in effect. The Code defines <strong>City</strong> policy in various<br />
categories, for example, Civil Service rules, traffic regulations, sanitation and health standards, building<br />
regulations, and planning and zoning regulations.<br />
Objective<br />
Statement describing a significant result or service level change to be accomplished during the next fiscal<br />
year. It describes a specific, verifiable, and measurable actions, steps, or process undertaken in the service <strong>of</strong><br />
a goal.<br />
Operating Budget<br />
A financial, programmatic and organizational plan for furthering the goals <strong>of</strong> the <strong>City</strong> Council through the<br />
departments <strong>of</strong> the <strong>City</strong>, which does not include one-time capital improvements projects.<br />
Ordinance<br />
A formal legislative enactment by the <strong>City</strong> Council. It has the full force and effect <strong>of</strong> law within the <strong>City</strong><br />
boundaries unless it is in conflict with any higher form <strong>of</strong> law such as a State statute or constitutional provision.<br />
An ordinance has higher legal standing than a resolution.<br />
Patient Protection and Affordable Care Act<br />
Patient Protection and Affordable Care Act is a United States federal statute signed into law by President<br />
Barack Obama on March 23, 2010 that is aimed at increasing the rate <strong>of</strong> health insurance coverage for<br />
Americans and reducing the overall costs <strong>of</strong> health care.<br />
Pay-As-You-Go Basis<br />
A term used to describe a financial policy by which capital outlays are financed from current revenues rather<br />
than through borrowing.<br />
Performance Measure<br />
Quantifiable indicators that measure program workload or progress in achieving program objectives.<br />
Program<br />
An activity or division within a department which furthers the objectives <strong>of</strong> the <strong>City</strong> Coun-cil by providing<br />
services or a product.<br />
Proprietary Fund<br />
Funds that focus on the determination <strong>of</strong> operating income, changes in net assets (cost recovery), financial<br />
position, and cash flows. There are two types <strong>of</strong> proprietary funds: Enterprise and Internal Service Funds.<br />
Purchase Order<br />
A document issued to authorize a vendor to deliver specified merchandise or render a specified service for a<br />
stated estimated price. Outstanding purchase orders are called encumbrances.<br />
Re-appropriation<br />
The amount <strong>of</strong> money that is budgeted for a project in a prior year but is not spent or encumbered and needs<br />
to be appropriated again in the current year in order to continue the program originally intended.<br />
301
Glossary <strong>of</strong> Budget Terms<br />
Reimbursements<br />
Payments <strong>of</strong> amounts remitted on behalf <strong>of</strong> another party, department or fund. They are recorded as<br />
expenditures or expenses in the reimbursing fund and as reductions <strong>of</strong> the expenditure or expense in the fund<br />
that is reimbursed (see Interfund Transactions).<br />
Reserve<br />
An account used to set aside a portion <strong>of</strong> the fund balance as legally segregated for a specific use.<br />
Resolution<br />
A special order <strong>of</strong> the <strong>City</strong> Council which requires less legal formality than an ordinance in terms <strong>of</strong> public<br />
notice and the number <strong>of</strong> public readings prior to approval. A resolution has lower legal standing than an<br />
ordinance. The adopted <strong>City</strong> budget is approved by resolution and requires a majority vote <strong>of</strong> the Council<br />
members present at budget adoption time. During the fiscal year other budget modifications made by the<br />
<strong>City</strong> Council require a majority plus one vote.<br />
Return on Investment<br />
Requests for additional resources previously classified as enhancements are now categorized as Return on<br />
Investments. Requests will only be considered when the investment increases revenue, decreases operating<br />
expenses, or creates operating efficiency.<br />
Revenue<br />
Sources <strong>of</strong> income used to finance <strong>City</strong> governmental services.<br />
Salaries and Wages<br />
A budget category which generally accounts for full-time, part-time, and temporary employees’ salaries,<br />
overtime costs and fringe benefits for a particular division or program.<br />
Self Insurance<br />
A term <strong>of</strong>ten used to describe the retention by an entity <strong>of</strong> a risk <strong>of</strong> loss arising out <strong>of</strong> the ownership <strong>of</strong> property<br />
or the activity <strong>of</strong> the agency.<br />
Service Benchmark<br />
A short list <strong>of</strong> indicators (outputs, outcomes, trends over time) for the departmental or interdepartmental<br />
efforts important to Council and the community to communicate the <strong>City</strong>’s strategic and day-to-day work.<br />
Special Revenue Funds<br />
A Special Revenue Fund is separately administered because restrictions have been placed on how revenues<br />
may be spent by the <strong>City</strong> Council, the State <strong>of</strong> California or the Federal government. Two examples are the<br />
State <strong>of</strong> California Gas Tax Fund and Federal government Community Development Block Grant funds.<br />
Supplies and Expenses<br />
A budget category which accounts for all non-personnel expenses. Examples include <strong>of</strong>fice supplies, utility<br />
costs, legal advertising, equipment maintenance, small tool purchases, building/structure maintenance and<br />
contractual services.<br />
302
Glossary <strong>of</strong> Budget Terms<br />
Taxes<br />
Compulsory charges levied by a governmental unit for the purpose <strong>of</strong> financing services performed for the<br />
common benefit. This term does not include charges for services rendered only to those paying such charges,<br />
for example refuse collection.<br />
Transient Occupancy Tax (TOT)<br />
A tax on hotel/motel stays thirty days or less. The rate in the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> is currently 14%.<br />
Trust and Agency Funds<br />
Types <strong>of</strong> fiduciary funds which account for assets held by the <strong>City</strong> in a trustee capacity. The budget does not<br />
appropriate fiduciary funds.<br />
Vehicle License Fee<br />
Vehicle License Fee (VLF) is an annual fee on the ownership <strong>of</strong> a registered vehicle in California. It has been<br />
assessed on all privately owned registered vehicles in California in place <strong>of</strong> taxing vehicles as personal<br />
property since 1935. The VLF is paid to the Department <strong>of</strong> Motor Vehicles (DMV) at the time <strong>of</strong> annual vehicle<br />
registration. The fee is charged in addition to other fees, such as the vehicle registration fee, air quality fees,<br />
and commercial vehicle weight fees. Approximately $300 million in VLF revenues are annually distributed to<br />
cities and counties.<br />
303
304
Acronyms<br />
AB<br />
ARRA<br />
ATMS<br />
AVR<br />
CAC<br />
CAFR<br />
CalPERS<br />
CAM<br />
CDBG<br />
CIP<br />
CLETS<br />
CNG<br />
COG<br />
COLA<br />
COPS<br />
CPI<br />
CREST<br />
CUPA<br />
DUI<br />
EIR<br />
ERAF<br />
FEMA<br />
FTE<br />
FY<br />
GAP<br />
GAAP<br />
GASB<br />
GDP<br />
GIS<br />
GPS<br />
HHW<br />
HLP<br />
HMG<br />
HMRRP<br />
HUD<br />
Assembly Bill<br />
American Recovery and Reinvestment Act<br />
Advanced Traffic Management System<br />
Average Vehicle Ridership<br />
California Arts Council<br />
Comprehensive Annual Financial Report<br />
California Public Employee’s Retirement System<br />
Common Area Maintenance<br />
Community Development Block Grant<br />
Capital Improvement Program<br />
California Law Enforcement Telecommunications System<br />
Compressed Natural Gas<br />
Council <strong>of</strong> Governments<br />
Cost <strong>of</strong> Living Adjustment<br />
Citizens’ Option for Public Safety<br />
Consumer Price Index<br />
Childcare Recreation Enrichment Sports Together<br />
Certified Unified Program Agency<br />
Driving Under the Influence<br />
Environmental Impact Report<br />
Educational Revenue Augmentation Fund<br />
Federal Emergency Management Agency<br />
Full Time Equivalent<br />
Fiscal Year<br />
Grant Acceleration Program<br />
Generally Accepted Accounting Principles<br />
Governmental Accounting Standards Board<br />
Gross Domestic Product<br />
Geographical Information Systems<br />
Global Positioning System<br />
Household Hazardous Waste Facility<br />
Homeless Liaison Program<br />
Hazardous Mitigation Grants<br />
Haz-Mat Response and Reporting Program<br />
Department <strong>of</strong> Housing and Urban Development<br />
305
Acronyms<br />
HOME<br />
KEC<br />
LACMTA<br />
LAEDC<br />
LED<br />
LEED<br />
LLEBG<br />
LNG<br />
MOE<br />
MOU<br />
MTA<br />
MTBE<br />
MUNI<br />
MWD<br />
OB<br />
OTS<br />
PAL<br />
PCH<br />
PEG<br />
PERS<br />
PNA<br />
PPACA<br />
PPRP<br />
PROP A & PROP C<br />
PTA<br />
PYFC<br />
RDA<br />
ROI<br />
RR&R<br />
Federal Home Investment Partnership Program<br />
Ken Edwards Center<br />
Los Angeles County Metropolitan Transportation Authority<br />
Los Angeles County Economic Development Corporation<br />
Light Emitting Diodes<br />
Leadership in Energy and Environmental Design<br />
Local Law Enforcement Block Grants Program<br />
Liquefied Natural Gas<br />
Maintenance <strong>of</strong> Effort<br />
Memorandum <strong>of</strong> Understanding<br />
Metropolitan Transportation Authority<br />
Methyl Tertiary-Butyl Ether<br />
Municipal<br />
Metropolitan Water District<br />
Operating Budget<br />
California Office <strong>of</strong> Traffic Safety<br />
Police Activities League<br />
Pacific Coast Highway<br />
Public, Educational, and Government<br />
Public Employee Retirement System<br />
Pico Neighborhood Association<br />
Patient Protection and Affordable Care Act is a United States federal statute<br />
signed into law by President Barack Obama on March 23, 2010 that is aimed at<br />
increasing the rate <strong>of</strong> health insurance coverage for Americans and reducing<br />
the overall costs <strong>of</strong> health care.<br />
Premium Promenade Restroom Project, which provides attendants for the<br />
women’s restroom in Parking Structure 4 and for the men’s restroom in Parking<br />
Structure 3 on the 3rd Street Promenade<br />
Proposition A and Proposition C programs are two one-half cent sales tax<br />
measures approved by Los Angeles County voters to finance a countywide<br />
transit development program<br />
Parent Teachers Association<br />
Pico Youth Family Center<br />
Redevelopment Agency<br />
Return on Investment<br />
Resource Recovery and Recycling Fund<br />
306
Acronyms<br />
SA<br />
SB<br />
SCAQMD<br />
SMPOA<br />
SMMUSD<br />
SMURRF<br />
TEA<br />
TDA<br />
TDM<br />
TMP<br />
TORCA<br />
TOT<br />
TV<br />
UCLA<br />
VoIP<br />
VLF<br />
WiFi<br />
BBB<br />
CAO<br />
CCS<br />
CMO<br />
Council<br />
FD<br />
Finance<br />
HED<br />
HR<br />
ISD<br />
Library<br />
PCD<br />
PD<br />
PW<br />
RES (Clerk)<br />
Successor Agency<br />
Senate Bill<br />
South Coast Air Quality Management District<br />
<strong>Santa</strong> <strong>Monica</strong> Police Officer’s Association<br />
<strong>Santa</strong> <strong>Monica</strong>-Malibu Unified School District<br />
<strong>Santa</strong> <strong>Monica</strong> Urban Run<strong>of</strong>f Recycling Facility<br />
Transportation Equity Act<br />
Transportation Development Act<br />
Traffic Demand Management<br />
Transportation Management Program<br />
Tenant Ownership Rights Charter Amendment<br />
Transient Occupancy Tax<br />
Television<br />
University <strong>of</strong> California at Los Angeles<br />
Voice over Internet Protocol<br />
Vehicle License Fee<br />
Wireless Fidelity communication technology<br />
Big Blue Bus<br />
<strong>City</strong> Attorney’s Office<br />
Community and Cultural Services<br />
<strong>City</strong> Manager’s Office<br />
<strong>City</strong> Council<br />
Fire Department<br />
Finance Department<br />
Housing & Economic Development<br />
Human Resources<br />
Information Systems Department<br />
Library<br />
Planning & Community Development<br />
Police Department<br />
Public Works<br />
Records & Elections Services (<strong>City</strong> Clerk)<br />
Department Acronyms<br />
307
308
Recognition for Budget Excellence<br />
The Government Finance Officers Association <strong>of</strong> the United States and Canada (GFOA) presented a<br />
Distinguished Budget Presentation Award to <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, California for its biennial budget for the<br />
biennium beginning July 1, 2011. In order to receive this award, a government unit must publish a budget<br />
document that meets program criteria as a policy document, as an operations guide, as a financial plan, and<br />
as a communications device.<br />
This award is valid for a period <strong>of</strong> two years only. We believe our current budget continues to conform to<br />
program requirements, and we are submitting it to GFOA to determine its eligibility for the biennium beginning<br />
July 1, 2013.<br />
309
310
Printed on Recycled Materials
ATTACHMENT B<br />
CITY DEPARTMENTS’ SIGNIFICANT<br />
EXPENDITURE REDUCTIONS AND COST RECOVERY PROPOSALS<br />
<strong>City</strong> Attorney<br />
• Reduce budget to reflect lower attorney salaries for newly-hired junior attorney positions<br />
• Replace vacant 1.0 FTE Legal Secretary II with 0.5 FTE Staff Assistant – CAO to more efficiently align<br />
staffing with Department needs<br />
<strong>City</strong> Council<br />
• Reduce contingency funding to better reflect historical spending<br />
<strong>City</strong> Manager’s Office<br />
• Reduce budget from efficiencies in pr<strong>of</strong>essional services and <strong>of</strong>fice space rental<br />
• Close Household Hazardous Waste (HHW) facility and operate curbside home collection program<br />
after 9/7/13<br />
Community and Cultural Services Department<br />
• Hold <strong>Santa</strong> <strong>Monica</strong> Festival every 2 years instead <strong>of</strong> annually<br />
• Maintain Human Services and Cultural/Arts Grants Programs at current funding levels<br />
• Realign staffing at Swim Center to account for seasonal needs<br />
• Market the Civic Auditorium as a venue for filming opportunities as an interim revenue-generating<br />
use<br />
• Increase user fees for recreation programs and permit services based on updated cost recovery<br />
factors<br />
• Implement a new regulatory and permit program for recreational trainers in parks and the <strong>Santa</strong><br />
<strong>Monica</strong> State Beach, which will generate new revenues<br />
Finance<br />
• Enhance revenue collection through proactive business license and parking facilities tax compliance<br />
and discovery efforts<br />
• Extend parking meter enforcement hours in highly-used areas and install an additional 350 parking<br />
meters throughout the <strong>City</strong> as a return on investment<br />
• Adjust Preferential Parking Fees to a level comparable to neighboring cities (Decision Package)<br />
Fire<br />
• Reduce overtime as a result <strong>of</strong> fewer vacancies and realigning <strong>of</strong> schedules and duties<br />
• Reassign staff to assist in the development <strong>of</strong> the changing EMS service delivery model<br />
• Implement new and adjusted fees as part <strong>of</strong> the comprehensive fee study<br />
• Reduce the reserve engine fleet from 5 to 4 to achieve savings in reduced maintenance and<br />
equipment costs<br />
• Reduce take home fleet from 16 to 3 vehicles and achieve savings in fuel costs in the short term<br />
Housing and Economic Development<br />
• Reduce prevailing wage monitoring contracts for affordable housing construction based on adjusted<br />
need<br />
1
ATTACHMENT B<br />
Human Resources<br />
• Downgrade vacant 2.0 FTE positions and reduce overtime and temporary staffing to more efficiently<br />
align staffing with department needs<br />
Information Systems<br />
• Reduce funding for computer maintenance and replacement through operational efficiencies<br />
• Generate new revenue through expansion <strong>of</strong> the <strong>City</strong>Net program to new businesses<br />
• Auction decommissioned computer equipment through online auction hours (Decision Package)<br />
Library<br />
• Implement a more efficient operating plan for the Pico Branch Library<br />
• Increase cost recovery by charging non-residents $25 annually for access to Library materials and<br />
services and decrease materials budget based on change in library card holders (Decision Package)<br />
• Increase cost recovery revenue by non-library card holders for use <strong>of</strong> the Internet (Decision<br />
Package)<br />
Planning and Community Development<br />
• Eliminate vacant 1.0 FTE position in the <strong>City</strong> Planning Division<br />
• Increase revenue assumptions related to the Bike Center<br />
• Increase cost recovery for Code Compliance, Building and Safety and <strong>City</strong> Planning services based on<br />
the fee study<br />
Police<br />
• Implement efficiencies in Canine, Mounted, SWAT and Air Support areas that will not impact<br />
services and can be supplemented through inter-agency relationships<br />
• Eliminate vacant 4.0 FTE positions and reduce overtime in areas that will not impact services<br />
• Increase cost recovery through new fees: annual fee for burglar alarms and charges for second false<br />
alarms<br />
• New fees for burglar alarm permits for residences and businesses<br />
Public Works<br />
• Implement efficiencies in maintenance operations that will have no service impact. Efficiencies<br />
include elimination <strong>of</strong> vacant 2.0 FTE positions<br />
• Implement staffing efficiencies that will result in the conversion <strong>of</strong> vacant 2.0 FTE positions to<br />
as-needed. Service levels will not be impacted<br />
• Increase cost recovery for <strong>of</strong>fsite street improvement, public right-<strong>of</strong>-way encroachment fees and<br />
leasing <strong>of</strong> <strong>City</strong>-owned property for wireless facilities<br />
• Streamline in-house construction management, inspection and administrative costs for capital<br />
improvement projects<br />
• Streamline fleet maintenance services<br />
Records and Election Services<br />
• Increase cost recovery by reinstating a subscription fee for <strong>City</strong> Council agendas via mail (Decision<br />
Package)<br />
• Increase cost recovery for election services through candidate filing fees (Decision Package)<br />
• Provide fee-supported United States Passport and passport photo processing services<br />
• Implement efficiencies in copier leases and printing processes<br />
2
DECISION PACKAGE<br />
ATTACHMENT C<br />
Project Name: Adjust Preferential Parking Permit Rates<br />
Department:<br />
Finance<br />
Recommended Action: Adjust preferential parking rates for the first time since 1984 to reflect<br />
comparable market rates and discourage use <strong>of</strong> multiple permits<br />
Annual Financial Impact: $600,000 in new revenue beginning in FY 2014-15<br />
Project Description:<br />
Residential preferential parking is used by neighborhoods and the <strong>City</strong> as a tool to manage the <strong>City</strong>’s<br />
parking resources and to increase the available spaces in residential areas. The current $15 per permit<br />
rate has not changed in the last 29 years. The current average permit price in the Westside Cities (Los<br />
Angeles, Beverly Hills, West Hollywood) is $30 per permit. West Hollywood has an increasing rate that<br />
begins at $19 for the first permit, increasing to $63 for the fourth residential permit.<br />
The proposed change, including the tiered approach noted below, would assist the <strong>City</strong> in better<br />
managing parking and encouraging less use <strong>of</strong> on-street parking. The proposed rates would average<br />
$30 per permit for most customers who have two resident and two visitor permits as follows:<br />
Resident Permit Current Proposed<br />
First Two $15 $25<br />
Third $15 $35<br />
Fourth or More $15 $45<br />
Permits Valid for 6 months or less<br />
First Two $7.50 $15<br />
Third $7.50 $25<br />
Fourth or More $7.50 $35<br />
First Replacement with Police Report Free Free<br />
Second or more replacement with Police Report Free 50% <strong>of</strong> permit rate<br />
Hang Tag Free $5<br />
Visitor Permit Current Proposed<br />
Limit 2 $15 $30<br />
Day Guest self-print at home Free Free<br />
Day Guest Pick Up in <strong>City</strong> Office Free $2<br />
No new costs are associated with this proposal. The estimated annual revenue is based on an average<br />
<strong>of</strong> $30 per permit.<br />
1
ATTACHMENT C<br />
If approved, staff would conduct a community outreach process to inform residential preferential<br />
parking customers <strong>of</strong> the proposed changes. Staff proposes the change occur January 1, 2014 and would<br />
require a Municipal Code change and Council adoption <strong>of</strong> a revised parking rate resolution.<br />
Alternatives<br />
Council could consider various alternatives:<br />
1) Adjust the permit rate to $26.26, an amount equal to CPI adjustments since 1984, and approve<br />
an annual adjustment beginning in FY 2013-14 to reflect the change in the CPI.<br />
2) Adjust the permit rate to $30 for all permits, regardless <strong>of</strong> number per customer, to reflect the<br />
regional average.<br />
2
DECISION PACKAGE<br />
ATTACHMENT C<br />
Project Name Auctioning Decommissioned Computer Equipment<br />
Department:<br />
Information Systems<br />
Recommended Action: Auction decommissioned computer equipment using online auction services<br />
Annual Financial Impact: $60,000 in new revenue<br />
Project Description:<br />
The Information Systems Department (ISD) administers the Computer Equipment Replacement Program<br />
(CERP) to ensure the timely refresh <strong>of</strong> the <strong>City</strong>’s computer equipment, including desktop computers,<br />
laptops, printers and servers. The timely replacement <strong>of</strong> computer equipment is critical to ensuring <strong>City</strong><br />
technology remains reliable, secure, and compliant with business applications and security protocols.<br />
Based on best practices and the <strong>City</strong>’s own experience maintaining aging equipment, CERP replaces all<br />
<strong>City</strong> desktop computers on a four year cycle and printers on a five year cycle.<br />
The Council approved the donation <strong>of</strong> decommissioned computer equipment on March 3, 1998. The<br />
decommissioned equipment is currently donated to local non-pr<strong>of</strong>its and the school district through the<br />
Human Services Division. Traditionally, the school district is the largest recipient <strong>of</strong> this equipment.<br />
Staff has spoken with the school district and they do not rely on these computers to ensure their<br />
technology remains up to date. The school district recently received bond money and has set up a<br />
program similar to the <strong>City</strong>’s Computer Equipment Replacement Program.<br />
While aging equipment proposes security and other risks to the <strong>City</strong>, it retains some value. Therefore,<br />
ISD proposes auctioning this decommissioned equipment.<br />
No new costs would be associated with this proposal. The estimated annual revenue is based on selling<br />
each decommissioned computer at an average price <strong>of</strong> $150. Each year, approximately 400 computers<br />
and 100 printers are replaced throughout the <strong>City</strong>. (400*$150=$60,000).<br />
If approved, ISD would work with the Human Services Division to transition from donating to auctioning<br />
decommissioned computer equipment. The current proposal provides for a three year transition period<br />
whereby one-third <strong>of</strong> equipment would be auctioned in FY 2013-14, two-thirds auctioned in FY 2014-15<br />
and 100% <strong>of</strong> it auctioned in FY 2015-16. After FY 2015-16 all computer equipment replaced each year<br />
would be auctioned to generate revenues for the <strong>City</strong>’s general fund.<br />
3
DECISION PACKAGE<br />
ATTACHMENT C<br />
Project Name: Charge Non-<strong>Santa</strong> <strong>Monica</strong> Residents for Library Cards<br />
Department:<br />
Library<br />
Recommended Action: Charge non-<strong>Santa</strong> <strong>Monica</strong> residents $25 per year for a Library card to access<br />
materials and services<br />
Annual Financial Impact: $375,000 in new revenue<br />
Project Description:<br />
Staff proposes charging non-<strong>Santa</strong> <strong>Monica</strong> residents $25 annually for a <strong>Santa</strong> <strong>Monica</strong> Library Card.<br />
Possession <strong>of</strong> a Library card is necessary to check out materials, place a hold on items, use the public<br />
Internet stations, check out study rooms, and access the Library’s subscription databases. Currently,<br />
Library cards are provided to any resident <strong>of</strong> California free <strong>of</strong> charge. Half <strong>of</strong> the Library’s 100,000<br />
borrowers live outside the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>. Staff projects 15% <strong>of</strong> the 50,000 non-resident<br />
borrowers will purchase a card to continue to enjoy <strong>Santa</strong> <strong>Monica</strong> Public Library’s collections and<br />
services. Other municipal library systems charge non-residents a fee to access their systems.<br />
The proposed annual rate <strong>of</strong> $25 is comparable to other cities as well as the private sector. For<br />
example, <strong>Santa</strong> Clara County charges $80 annually and sold 3,800 non-resident cards in FY 2011-12.<br />
Huntington Beach charges $25 and sold 1,600 cards in FY 2011-12. A Barnes & Noble discount card,<br />
which provides the user with a discount on new books, can be purchased annually for $25.<br />
Non-resident card holders would receive the same access to Library materials and services as residents.<br />
Many non-resident patrons will not wish to pay for Library service. They will probably return to the<br />
Library jurisdictions in which they live for free Library service. With fewer non-resident borrowers, the<br />
overall number <strong>of</strong> visitor and items borrowed may decrease, putting less demand on Library collections,<br />
facilities, services and programs.<br />
Alternatives to this proposal include continuing to provide non-residents with free access to Library<br />
materials and services, or charging non-residents a fee lower or higher than $25 annually. The adoption<br />
<strong>of</strong> an alternative would impact the amount <strong>of</strong> estimated new revenue.<br />
No new costs are associated with this proposal. The estimated annual revenue is based on an annual<br />
charge <strong>of</strong> $25 per card to 15,000 non-residents. (25*15,000=375,000)<br />
If approved, charges for non-resident Library cards would become effective as <strong>of</strong> July 1, 2013. Staff<br />
would notify current card-holders <strong>of</strong> the change through multiple communication channels, including<br />
the Library’s website, Facebook page, e-mail, and posters in the Main and branch Libraries. All nonresident<br />
cards would expire within twelve months <strong>of</strong> July 1, 2013 and be eligible for renewal throughout<br />
the year based on issue date. <strong>Santa</strong> <strong>Monica</strong> residents’ cards would be renewed every two years.<br />
Residency would be based on the address listed on current government-issued identification.<br />
4
DECISION PACKAGE<br />
ATTACHMENT C<br />
Project Name: Charge for Library Internet Time<br />
Department:<br />
Library<br />
Recommended Action: Charge $2 for an Internet session for anyone without a <strong>Santa</strong> <strong>Monica</strong> Library<br />
card<br />
Annual Financial Impact: $60,000 in new revenue<br />
Project Description:<br />
Currently, Internet-only cards are issued free <strong>of</strong> charge to visitors and those without a <strong>Santa</strong> <strong>Monica</strong><br />
Library card. We recommend discontinuing this practice and propose charging $2 per Internet session.<br />
An Internet session allows for two hours daily maximum <strong>of</strong> Internet time per day. The Library hosted<br />
284,000 Internet sessions in FY 2011-12. It is estimated that 11%, or 30,000, <strong>of</strong> these sessions would be<br />
purchased. Library card holders would also be allowed to purchase additional Internet time. Charging<br />
for Internet time is common in other parts <strong>of</strong> the U.S. <strong>Santa</strong> Clara County Library charges $4 for a twohour<br />
Internet session. San Leandro and Huntington Beach require possession <strong>of</strong> a Library card to use the<br />
Internet. <strong>Santa</strong> Ana charges $20 for a one-day Internet card with access to reference services.<br />
FedEx/Kinkos charges $0.30 per minute or $18 per hour for computer time.<br />
The proposed Internet session rate is comparable to other cities and considerably less than that charged<br />
by the private sector. Those who do not have <strong>Santa</strong> <strong>Monica</strong> Library cards and do not wish to pay will<br />
probably use private businesses or other Library jurisdictions for Internet access. The demand for<br />
Internet sessions will decrease as some <strong>of</strong> our current Internet users live outside <strong>Santa</strong> <strong>Monica</strong> and will<br />
not want to pay. This will increase capacity for <strong>Santa</strong> <strong>Monica</strong> Library card-holders. The Library may be<br />
able to lengthen the daily maximum <strong>of</strong> Internet time available to Library card-holders and those paying<br />
for Internet time.<br />
Alternatives to this proposal include continuing to provide free Internet-only cards to visitors and nonresidents<br />
or charging those without Library cards a session fee that is higher or lower. The adoption <strong>of</strong><br />
an alternative would impact the amount <strong>of</strong> estimated new revenue.<br />
The Library expects to incur some costs for adding cash registers and payment equipment to the Main<br />
Library’s second floor to service the Computer Commons. The Library will absorb those costs within its<br />
current budget. If approximately 11% <strong>of</strong> the 274,000 sessions (30,000) were to pay $2, the Library<br />
would collect $60,000. (2*30,000=60,000)<br />
If approved, charges for Internet time would become effective by December 2013. It will take staff<br />
some time to arrange for the purchase <strong>of</strong> cash registers and credit-card payment systems or<br />
development <strong>of</strong> a Library debit card. Staff would notify patrons <strong>of</strong> the change through multiple<br />
communication channels including the Library’s website, Facebook page, e-mail, and posters in the Main<br />
and branch Libraries.<br />
5
DECISION PACKAGE<br />
ATTACHMENT C<br />
Project Name: <strong>City</strong> Council <strong>Agenda</strong> Mailing Subscription<br />
Department:<br />
Records & Election Services (<strong>City</strong> Clerk)<br />
Recommended Action: To reinstate a subscription fee to subscribe to <strong>City</strong> Council agendas via United<br />
States Postal Service (USPS)<br />
Annual Financial Impact: $660 in new revenue<br />
Project Description:<br />
Staff proposes to reinstate an annual subscription fee <strong>of</strong> $11 for subscribers <strong>of</strong> hard‐copy <strong>City</strong> Council<br />
agendas, as provided for by California Government Code section 54954.1. i This proposal was included in<br />
the Fee Study conducted by the Finance Department.<br />
The <strong>City</strong> Clerk's Office charged a fee for subscriptions to <strong>City</strong> Council <strong>Agenda</strong>s until 2003, when the <strong>City</strong><br />
Council removed this fee for the purpose <strong>of</strong> transparency. With the communities increasing access to<br />
computers and the internet over the past decade, staff believes that the receipt <strong>of</strong> hard‐copy agendas is<br />
now a voluntary, individual benefit, and therefore subject to cost recovery. The proposed fee will recover<br />
the increasing cost for postage, which is currently at $0.46, and will be subject to change with the rate<br />
set by the USPS. With 60 current subscribers and a minimum <strong>of</strong> 24 meetings per year, $660 in metered<br />
postage would be recovered annually. While the fee may divert some subscribers to a free email<br />
subscription or cause some to discontinue service, the reduction in revenue would be nominal in the<br />
overall scope <strong>of</strong> the budget.<br />
Other municipalities charge subscribers a fee for agenda subscriptions. For example, the <strong>City</strong> <strong>of</strong> Rohnert<br />
Park charges $40 a year, and Eureka and Yorba Linda charge $24 a year for this service. The <strong>City</strong> <strong>of</strong><br />
Berkeley will charge postage and a 10 cent copy fee when requests are received for agendas. The<br />
proposed annual fee <strong>of</strong> $11 would be significantly lower than other cities, as staff proposes to be<br />
reimbursed for postage and will continue to subsidize the cost <strong>of</strong> printing materials and labor.<br />
Alternatives to this proposal include continuing to provide subscribers with free subscriptions or<br />
charging subscribers a fee lower or higher than $0.46 per agenda. The adoption <strong>of</strong> an alternative would<br />
impact the amount <strong>of</strong> recovered cost.<br />
If approved, charges for <strong>City</strong> Council agendas would become effective as <strong>of</strong> January 1, 2014. Staff would<br />
notify subscribers <strong>of</strong> the change through multiple communication channels, including the <strong>City</strong>’s website<br />
and <strong>City</strong> Council <strong>Agenda</strong> mailing List. The service would require subscribers to renew their subscription<br />
in writing annually. Any requests for mailed copies <strong>of</strong> agendas shall be valid for the calendar year in<br />
which it is filed and must be renewed following January 1 <strong>of</strong> each year.<br />
6
DECISION PACKAGE<br />
ATTACHMENT C<br />
Project Name: Election Filing and Translation Fees<br />
Department:<br />
Records & Election Services (<strong>City</strong> Clerk)<br />
Recommended Action: Charge potential candidates a $25 filing fee for processing Nomination Papers.<br />
Charge qualified candidates a flat fee <strong>of</strong> $175 translation fee for Candidate Statements to be included in<br />
the Voter Information Pamphlet.<br />
Annual Financial Impact: $4,400 per election year (every two years) in new revenue<br />
Project Description:<br />
Staff proposes charging candidates $25 for processing Nomination Papers and $175 for the Spanish<br />
translation <strong>of</strong> Candidate Statements in the <strong>City</strong>’s Voter Information Pamphlet. The filling fee is provided<br />
for by California Election Code 10228 ii and the translation fee by California Election Code 13307,<br />
Section 3(c) iii . The $175 translation fee would be subject to change based on the rate established by the<br />
<strong>City</strong>’s election consultant, Martin & Chapman Company, and may increase by the 2014 election.<br />
Currently, processing Nomination Papers and translating Candidate Statements into Spanish are<br />
provided free <strong>of</strong> charge and the new fees will recover some costs for election-related services. An<br />
average <strong>of</strong> 22 candidates ran for <strong>City</strong> Council, Rent Control Board, School Board and College Board over<br />
the last 10 years or five elections. Making this personal investment would communicate a candidate’s<br />
commitment to the election process and discourage its misuse. However, it may also discourage lowincome<br />
candidates from participating in the election process and is one reason that prior <strong>City</strong> Councils<br />
have postponed implementation <strong>of</strong> these fees.<br />
Other municipalities charge various combinations <strong>of</strong> these fees. For example, the <strong>City</strong> <strong>of</strong> San Jose<br />
charges the $25 filing fee per candidate and Manhattan Beach charges a printing and handling fee <strong>of</strong><br />
$500 because the city is only required to provide election information in one language. The <strong>City</strong> <strong>of</strong><br />
Monterey Park charges a printing and translation fee <strong>of</strong> $2,500 and information is translated into three<br />
languages. The <strong>City</strong> <strong>of</strong> Norwalk charges a printing, translation and handling fee <strong>of</strong> $2,700, <strong>City</strong> <strong>of</strong><br />
Downey charges between $600 - $2,200 depending on the district race, <strong>City</strong> <strong>of</strong> Thousand Oaks charges<br />
$1,000 and <strong>City</strong> <strong>of</strong> Inglewood charges $700 - $1,000 depending on the district. The proposed filing fee is<br />
the same as cities that charge this fee because it is set by state law. The translation fee will be<br />
comparable to other California cities that obtain translation services and will be less than cities who<br />
obtain services through County Registrar-Recorder’s Office which also charge for printing and mailing.<br />
Alternatives to this proposal include continuing to provide free processing <strong>of</strong> Nomination Papers and<br />
translation <strong>of</strong> Candidate Statements, charging one <strong>of</strong> the two fees, or charging one or both fees and<br />
setting the translation fee lower or higher than the $175. The code also provides for reimbursement <strong>of</strong><br />
printing and mailing voter pamphlets. However, staff does not wish to propose this at this time. The<br />
adoption <strong>of</strong> an alternative would impact the amount <strong>of</strong> estimated revenue.<br />
There are no new costs associated with this proposal unless the Registrar-Recorder/County Clerk’s<br />
Office or Election Consultant increases their fees or impose new fees. The estimated biennial revenue is<br />
based on a biennial charge <strong>of</strong> $25 per set <strong>of</strong> Nomination Papers and $175 per statement to<br />
22 candidates. (22($25+$175)=$4,400)<br />
7
ATTACHMENT C<br />
If approved, charges for filing and translation fees would become effective as <strong>of</strong> July 1, 2013. Staff<br />
would notify the public <strong>of</strong> the new fees through multiple communication channels including the <strong>City</strong><br />
Clerk’s website and mailing lists <strong>of</strong> established campaign committees, <strong>City</strong>TV <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>, SeaScape,<br />
public notice boards at <strong>City</strong> Hall, the Police Department and <strong>Santa</strong> <strong>Monica</strong> Main Library and the <strong>Santa</strong><br />
<strong>Monica</strong> Daily Press.<br />
i<br />
54954.1 – Any person may request that a copy <strong>of</strong> the agenda, or a copy <strong>of</strong> all the documents constituting the<br />
agenda packet, <strong>of</strong> any meeting <strong>of</strong> a legislative body be mailed to that person. If requested, the agenda and<br />
documents in the agenda packet shall be made available in appropriate alternative formats to persons with a<br />
disability, as required by Section 202 <strong>of</strong> the Americans with Disabilities Act <strong>of</strong> 1990 (42 U.S.C. Sec. 12132), and the<br />
federal rules and regulations adopted in implementation there<strong>of</strong>. Upon receipt <strong>of</strong> the written request, the<br />
legislative body or its designee shall cause the requested materials to be mailed at the time the agenda is posted<br />
pursuant to Section 54954.2 and 54956 or upon distribution to all, or a majority <strong>of</strong> all, <strong>of</strong> the members <strong>of</strong> a<br />
legislative body, whichever occurs first. Any request for mailed copies <strong>of</strong> agendas or agenda packets shall be valid<br />
for the calendar year in which it is filed, and must be renewed following January 1 <strong>of</strong> each year. The legislative<br />
body may establish a fee for mailing the agenda or agenda packet, which fee shall not exceed the cost <strong>of</strong> providing<br />
the service. Failure <strong>of</strong> the requesting person to receive the agenda or agenda packet pursuant to this section shall<br />
not constitute grounds for invalidation <strong>of</strong> the actions <strong>of</strong> the legislative body taken at the meeting for which the<br />
agenda or agenda packet was not received.<br />
ii<br />
10228 – A filing fee proportionate to the costs <strong>of</strong> processing a candidate's nomination papers or a candidate's<br />
supplemental nomination papers filed pursuant to subdivision (b) <strong>of</strong> Section 10221 as determined by the city<br />
council and set by ordinance, but not exceeding twenty-five dollars ($25), may be imposed, to be paid upon the<br />
filing <strong>of</strong> the nomination papers.<br />
iii 13307, Section 3(c) – The local agency may estimate the total cost <strong>of</strong> printing, handling, translating, and mailing<br />
the candidate's statements filed pursuant to this section, including costs incurred as a result <strong>of</strong> complying with the<br />
federal Voting Rights Act <strong>of</strong> 1965, as amended. The local agency may require each candidate filing a statement to<br />
pay in advance to the local agency his or her estimated pro rata share as a condition <strong>of</strong> having his or her statement<br />
included in the voter's pamphlet. In the event the estimated payment is required, the receipt for the payment shall<br />
include a written notice that the estimate is just an approximation <strong>of</strong> the actual cost that varies from one election<br />
to another election and may be significantly more or less than the estimate, depending on the actual number <strong>of</strong><br />
candidates filing statements. Accordingly, the local agency is not bound by the estimate and may, on a pro rata<br />
basis, bill the candidate for additional actual expense or refund any excess paid depending on the final actual cost.<br />
In the event <strong>of</strong> underpayment, the local agency may require the candidate to pay the balance <strong>of</strong> the cost incurred.<br />
In the event <strong>of</strong> overpayment, the local agency which, or the elections <strong>of</strong>ficial who, collected the estimated cost<br />
shall prorate the excess amount among the candidates and refund the excess amount paid within 30 days <strong>of</strong> the<br />
election.<br />
8
<strong>City</strong>wide Fee Study Summary<br />
ATTACHMENT D1<br />
Background<br />
• Cities may charge fees to recover costs for services that benefit individual community<br />
members, freeing up tax dollars to be used for general services that provide benefits to the<br />
entire community.<br />
• Per Council direction, <strong>Santa</strong> <strong>Monica</strong> conducts a comprehensive user fee/cost <strong>of</strong> services study<br />
periodically to ensure that the <strong>City</strong> continues to recover the appropriate level <strong>of</strong> costs from<br />
providing these services. In interim years, fees are revised by a cost <strong>of</strong> living factor. The most<br />
recent study was completed in April 2013.<br />
• The fee study has looked at fees as well as several penalty charges related to the General,<br />
Special Revenue Source, Beach, Water, RRR, Wastewater, Airport and BBB funds.<br />
• It is the <strong>City</strong>’s policy to achieve full cost recovery on these services, with some exceptions for<br />
areas that provide a significant community benefit, primarily Community and Cultural Services<br />
and Animal Control.<br />
• Rates for penalties are not based on cost recovery, but are set to deter unlawful conduct. Staff<br />
will return at the time <strong>of</strong> budget adoption with an ordinance to amend the Municipal Code to<br />
add a false alarm penalty for the second Police Department response within one year.<br />
• The report identifies over seventy current fees as providing amounts substantially in excess <strong>of</strong><br />
full cost recovery. These fees were appropriate when adopted, but are no longer supportable<br />
because <strong>of</strong> efficiencies and new processes that have reduced cost. Due to these changed<br />
circumstances, reductions in these fees to 100% recovery <strong>of</strong> current costs is recommended.<br />
• The Community & Cultural Services Department achieves an overall recovery rate <strong>of</strong> 26%, as its<br />
fees are based on a pricing policy that reflects Council priorities for community recreation and<br />
social services benefits. Animal Control recovers about 30%, as cities traditionally subsidize<br />
these services to encourage licensing and spaying/neutering. Finally, several building permit<br />
fees for small residential projects are recommended for 50% cost recovery, so as not to place<br />
undue burden on individuals. Charges for copying <strong>of</strong> public records and police reports are also<br />
not cost covering as they are limited by State law.<br />
Study Summary<br />
• Approximately 700 fees were studied.<br />
• 27 new fees and 1 new penalty charge are proposed, 16 are in the General Fund<br />
• Reduction <strong>of</strong> 71 fees<br />
• Elimination <strong>of</strong> 6 fees (some due to consolidation)<br />
• Overall cost recovery 53%<br />
1
Revenue Impact<br />
The study estimated $2.1 million in additional revenue, $1.9 million from user fees and $0.2 million<br />
from a new penalty for second Police Department Response to false alarms within a year. $1.7 million<br />
<strong>of</strong> the new revenue is from General Fund sources. New fees comprised $343,000 <strong>of</strong> the new revenue<br />
($291,500 in the General Fund) and new penalties accounted for $175,000. Adjustments to existing<br />
fees comprised the remaining amounts.<br />
Finance recommends budget changes <strong>of</strong> $1.45 million, $1.1 million in the General Fund. Among the<br />
reasons for the lower recommendation are the uncertain impact <strong>of</strong> new fees, a prudent view <strong>of</strong><br />
increases to existing fees, and the fact that some fees will not be implemented on July 1 due to legal<br />
and timing issues. A comparison <strong>of</strong> fee study and staff recommendations is shown follows:<br />
Estimated Fee Study Impact<br />
A B C D (D-A)<br />
Dept Additional<br />
Adjusted Fee Budget Proposed per Recommended Difference from<br />
General Fund Study Amounts Proposal Finance Budget Change Study<br />
Planning 48,290 48,000 - 48,000 (290)<br />
Building & Safety 584,150 350,000 - 350,000 (234,150)<br />
TMP 132,124 - 100,000 100,000 (32,124)<br />
Code Compliance 95,653 81,000 - 81,000 (14,653)<br />
Public Works (Gen Fund) 52,009 - 50,000 50,000 (2,009)<br />
Police* 59,069 302,400 (243,331) 59,069 -<br />
Fire 296,124 100,000 - 100,000 (196,124)<br />
CCS 195,447 130,000 - 130,000 (65,447)<br />
Clerk 22,534 22,560 (60) 22,500 (34)<br />
Total General Fund 1,485,401 1,033,960 (93,391) 940,569 (544,832)<br />
Special Revenue Source Fund 36,167 - 116,494 116,494 80,327<br />
Beach House 9,348 - 8,540 8,540 (808)<br />
Water Fund 122,525 - 54,000 54,000 (68,525)<br />
RRR 54,446 - 54,446 54,446 (0)<br />
Wastewater 127,809 - 64,000 64,000 (63,809)<br />
Airport 31,835 - 32,000 32,000 165<br />
BBB 547 - - - (547)<br />
Total User Fees 1,868,076 1,033,960 236,089 1,270,049 (598,027)<br />
Police Penalties 175,246 175,246 - 175,246 -<br />
Total Revenues 2,043,322 1,209,206 236,089 1,445,295 (598,027)<br />
2
Significant Fee Adjustments<br />
Forty fees required an adjustment <strong>of</strong> over 100%. The primary reasons for these significant changes<br />
are:<br />
• The comprehensive nature <strong>of</strong> the study. A number <strong>of</strong> fees not picked up in the prior study<br />
and/or any previous studies were included.<br />
• An enhanced effort was made to ensure that the cost <strong>of</strong> each service included direct labor,<br />
direct overhead, and indirect overhead, resulting in fully burdened cost calculations.<br />
• New statutory requirements require increased regulation, and therefore increased costs.<br />
• Ensuring that the costs <strong>of</strong> services including the efforts <strong>of</strong> more than one department are<br />
completely and accurately accounted for.<br />
Twenty-one <strong>of</strong> the forty fees showing a 100% plus increase are charges to reimburse the <strong>City</strong> for<br />
required <strong>of</strong>f-site improvements performed by <strong>City</strong> staff at the request <strong>of</strong> developers. These fees were<br />
not included in the prior fee study. Developers have been completing these improvements<br />
themselves.<br />
That attached summary provides more detail on fees increasing 100% or more that affect a significant<br />
number <strong>of</strong> customers.<br />
3
Fees with Increases Over 100%<br />
Fee Description Fee Rate %<br />
Increase<br />
Planning<br />
Business License Planning Review- Home<br />
Occupation<br />
Est.<br />
Volume<br />
Comments<br />
$127 258% 300 Fee was previously subsidized a number <strong>of</strong> years ago to<br />
incentivize small home-based businesses. Due to technology<br />
advances, there have been changes in the nature <strong>of</strong> homebased<br />
business, so staff believes this incentive is not longer<br />
necessary and the proposed fee is a reasonable amount.<br />
Comparable <strong>City</strong> Information<br />
Culver <strong>City</strong>, $97; Hermosa Beach, based on<br />
type <strong>of</strong> business, Range $200-500; Manhattan<br />
Beach, $108.12 Base fee (based on gross<br />
receipts)<br />
Transportation Management<br />
Over the Counter Plan - Additional Reviews $187 129% 10 Previous studies did not capture full cost Not available<br />
Standard Plan Check - Parking and On-site<br />
Construction Design: 3-20 spaces<br />
$1,484 113% 31 Previous studies did not capture full cost Beverly Hills, $130 - $393 (based on project<br />
value); West Hollywood, $3,787-$5,050<br />
Temporary No Parking Sign Issuance $60 202% 934 Not included in prior studies Manhattan Beach - $155; Beverly Hills, $6.58<br />
(plus lost parking revenue); <strong>City</strong> <strong>of</strong> Pasadena,<br />
$46.90<br />
Oversized Load - One Way $45 182% 522 Previous studies did not capture full cost Not available<br />
Block Parties $277 1285% 15 Not included in prior studies Not available<br />
Sign Removal $56 124% 250 Previous studies did not capture full cost Not available<br />
Code Enforcement<br />
Tenant Protection During Construction $237 121% 10 Not included in prior studies Not available<br />
Public Works<br />
Offsite Improvements Var Var Var Developers have choice <strong>of</strong> paying <strong>City</strong> to do required Not available<br />
improvements or do it themselves<br />
Airport Event Permit (2,500 sf $0.0516 /sf 180% 150 Previous studies did not capture full cost Beverly Hills - Based on Valuation; Culver <strong>City</strong> -<br />
16% <strong>of</strong> building permit; Redondo Beach $177<br />
per hour<br />
Underground Tank Permit (Base & 1st Tank) $1,832 114% 33 Previous studies did not capture full cost Not available<br />
Underground Tank Permit (ea add'l Tank) $366 242% 52 Previous studies did not capture full cost <strong>City</strong> <strong>of</strong> Pasadena, $294<br />
4
Revenue From New Fees/Penalties<br />
Staff is proposing 27 new fees and one new penalty as a result <strong>of</strong> this study. New fees are identified as<br />
new community needs arise and require additional services, or when staff identifies an individualized<br />
service being performed for no charge. Of the $0.5 million in revenue projected to be generated from new<br />
fees and penalties, the major portion comes from the following three fees:<br />
• False Alarm Response – Second Response in a Year: The <strong>City</strong> currently assesses a penalty charge<br />
for third and subsequent Police Department responses to false alarms at one address in a year.<br />
Assessing a fine for the second response would result in charges for over 1,000 responses a year,<br />
resulting in approximately $175,000 in new annual revenues.<br />
• Fire Department Final Inspection <strong>of</strong> Construction Projects: The Fire Department has been<br />
performing this service at no cost. It is estimated that inspection <strong>of</strong> about 365 projects per year<br />
would generate about $159,000 annually from the new fee.<br />
Staff will return to Council with any ordinances and resolutions required to authorize new fees.<br />
Below is a complete summary <strong>of</strong> proposed new fees/penalties.<br />
5
FY 2012/13 Fee Study<br />
Listing <strong>of</strong> New Fees/Penalties<br />
General Fund<br />
Fee Department or Division Description Fee Amount Volume Primary Impact Comparable <strong>City</strong> Information<br />
Business License - Limited Review <strong>City</strong> Planning New subcategory for planning review <strong>of</strong> business license $ 109 100 Reduction for Small Businesses Not available<br />
applications requiring only cursory review.<br />
Commercial/Industrial- shell only and attached parking: Building and Safety<br />
New building permit category related required time to inspect<br />
$5.79/sf Unknown Developers<br />
Not available<br />
Additional 10,000 SF<br />
large warehouse sites.<br />
Parking Evaluations Transportation Management Parking Evaluations 235 115 Developers/Property Owners Not available<br />
Signing and Striping Modifications Transportation Management Signing and Striping Modifications 235 25 Developers/Property Owners Not available<br />
Parking Lot Restriping Fee Transportation Management Parking Lot Restriping Fee 350 10 Developers/Property Owners Not available<br />
Bike Racks Transportation Management Bike Racks 253 5 Developers-Will be waived for Not available<br />
small businesses<br />
Residential Building Report-Code Compliance Review Code Compliance Verify if violations on property have been abated prior to<br />
237 50 Sellers <strong>of</strong> property Not available<br />
property sale<br />
Vacant Property Program Code Compliance Investigation <strong>of</strong> properties with expired building permits 257 10 Developers Not available<br />
Utility Excav Permit: Renewal for Expired Permit Public Works Processing renewal for a 180 day period actual cost Unknown Utility companies Not available<br />
False Alarm Response - 2nd in 12 months Police Fine for excessive false alarms 164.86 1,063 Residents and businesses Beverly Hills, $252; Manhattan Beach, $190;<br />
<strong>City</strong> <strong>of</strong> Los Angeles, $151 (With Permit), $251<br />
(Without Permit), Culver <strong>City</strong>, $120<br />
Miscellaneous Plan Review Fire Review <strong>of</strong> plans not falling into other specific categories 386.99 5 Developers <strong>City</strong> <strong>of</strong> Anaheim, $220<br />
Solar Panel Plan Review Fire Review <strong>of</strong> plans for compliance with <strong>City</strong> guidelines 404.79 10 Various Not available<br />
Final Building Inspection Fire For Final Inspection <strong>of</strong> construction projects before issuance <strong>of</strong><br />
436.67 365 Developers Not available<br />
Certificate <strong>of</strong> Occupancy<br />
Underground Tank Permit - Exempt Fire 366.31 10 <strong>City</strong> <strong>of</strong> Pasadena, $294<br />
Passport Execution Fee Records/<strong>City</strong> Clerk 25.00 600 Individuals Beverly Hills, $25<br />
Passports Photos Records/<strong>City</strong> Clerk 11.57 550 Individuals Beverly Hills, $12; Riverside, $9; Long Beach,<br />
$15; Monrovia, $15<br />
Water Fund<br />
Same Day Emergency Turn-Off (regular hours) Utilities Response to call for emergency water shut <strong>of</strong>f-business hours 51.09 Unknown Individuals/Businesses Not available<br />
Same Day Emer Turn-Off (after hours, holidays) Utilities Response to call for emergency water shut <strong>of</strong>f-after bus. hours 306.57 Unknown Individuals/Businesses Not available<br />
Fire Svc Install: 8" and 12" Utilities Install new fire line service 9,941.74 Unknown Developers/Construction <strong>City</strong> <strong>of</strong> Beverly Hills, $6,158.50 for 8" (in the<br />
<strong>City</strong>), for 8" $10,208.89 (outside <strong>City</strong>). Fire<br />
Service Installation Deposit for 8" $7,848.97<br />
(in and outside <strong>of</strong> the <strong>City</strong>).<br />
<strong>City</strong> <strong>of</strong> Beverly Hills, $7,226.30 for 10" (in the<br />
<strong>City</strong>), for 10" $14,347.43 (outside <strong>of</strong> the <strong>City</strong>).<br />
Fire Service Installation Deposit for 10"<br />
$9,418.77 (in and outside <strong>of</strong> the <strong>City</strong>).<br />
Fire Hydrant Relocation - new tap & killout Utilities Relocate existing hydrant 11,794.72 Unknown Developers/Construction <strong>City</strong> <strong>of</strong> Beverly Hills, Fire Hydrant Installation<br />
Deposit <strong>of</strong> $4,709.38. Actual costs billed to<br />
customers.<br />
Fire Hydrant Installation Utilities Install a new fire hydrant 12,164.99 Unknown Developers/Construction <strong>City</strong> <strong>of</strong> Beverly Hills, Fire Hydrant Installation<br />
Deposit <strong>of</strong> $4,709.38. Actual costs billed to<br />
customers.<br />
Wtr Svc Install: 3/4" to 1" Partial Upgrade Utilities Upgrade meter 670.56 Unknown Developers/Construction <strong>City</strong> <strong>of</strong> Beverly Hills, Service Installation<br />
Deposit <strong>of</strong> $2,763.32. Actual costs billed to<br />
customers.<br />
RRR Fund<br />
Curby Rental RRR Rental <strong>of</strong> recycling robot for special events $124.50/hour 10 Various Not available<br />
Container Rental for C&D Program RRR Bin rental for construction and demolition waste $182 plus disposal 10 Various Not available<br />
Wastewater Fund<br />
Industr Waste Discharge Variance Request Utilities Review <strong>of</strong> plans to see if variance is appropriate 54.32 75 Developer Not available<br />
Industr WW Permit: Class 6 Utilities New permit class for significant industrial users $ 3,610.43 1 Businesses <strong>City</strong> <strong>of</strong> Burbank, $6,478; <strong>City</strong> <strong>of</strong> Los Angeles,<br />
$3,294<br />
Industr WW Permit: Class 99 Utilities New permit class for low risk discharge business $ 94.16 20 Businesses Not available<br />
BBB<br />
Moving <strong>of</strong> Bus Stops for Events/Filming BBB Recover costs for requested move <strong>of</strong> bus stops for filming or<br />
special events<br />
6<br />
$ 547 Unknown Various Culver <strong>City</strong>, $600
ATTACHMENT D2<br />
Cost <strong>of</strong> Services Study Findings<br />
May, 2013<br />
2001 P Street, Suite 200<br />
Sacramento, CA 95811<br />
p: (916) 443-3411<br />
www.mgtamer.com
Table <strong>of</strong> Contents<br />
Section<br />
I<br />
II<br />
Page<br />
Executive Summary<br />
Introduction .................................................................................................................... 1<br />
Study Scope & Objectives ........................................................................................... 1<br />
Study Findings ................................................................................................................. 2<br />
New Fees ......................................................................................................................... 4<br />
Methodology .................................................................................................................. 6<br />
Economic & Policy Considerations ............................................................................ 9<br />
User Fee Summaries by Department<br />
Planning & Community Development ...................................................................... 10<br />
Public Works .................................................................................................................... 23<br />
Police ................................................................................................................................ 31<br />
Fire..................................................................................................................................... 35<br />
Community & Cultural Services .................................................................................. 42<br />
Clerk - Records ............................................................................................................... 52<br />
Big Blue Bus ..................................................................................................................... 54<br />
III Comparison Survey 56
Section I<br />
Executive Summary
EXECUTIVE SUMMARY<br />
Introduction<br />
MGT <strong>of</strong> America (MGT) is pleased to present the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> with this summary <strong>of</strong> findings for the comprehensive citywide user<br />
fee/cost <strong>of</strong> services study.<br />
<strong>Santa</strong> <strong>Monica</strong> has a long history <strong>of</strong> reviewing its fees and charges and first underwent a detailed cost <strong>of</strong> services study in the late 1980’s.<br />
<strong>City</strong> policy is to accurately reporting the true cost <strong>of</strong> providing various fee-related services, and set fees at a level to recover appropriate<br />
levels <strong>of</strong> cost. Since that initial study, the <strong>City</strong> has regularly undergone similar studies in order to maintain the accuracy in reporting the<br />
costs to provide fee-related services, and establishing fees based on cost. The most recent <strong>City</strong>-wide study was completed in 2010. In<br />
September 2012, the <strong>City</strong> contracted with MGT to perform this cost analysis using the adopted 2012-2013 fiscal year budget, staffing and<br />
operational information.<br />
This report is the culmination <strong>of</strong> the past six months <strong>of</strong> work between MGT and city management and staff. MGT would like to take this<br />
opportunity to acknowledge all city personnel who participated on this project for their efforts and coordination. Their responsiveness<br />
and continued interest in the outcome <strong>of</strong> this study contributed greatly to its success.<br />
Study Scope and Objectives<br />
The study included a review <strong>of</strong> fee-for service activities within the following departments/divisions:<br />
Planning and Community Development<br />
Public Works<br />
Police<br />
Fire<br />
Community and Cultural Services<br />
Finance<br />
Clerk – Records<br />
Additionally, MGT developed a cost analysis for a single new fee proposed by the <strong>City</strong>’s Big Blue Bus operations – a fee to be charged for<br />
moving a bus stop. Water, sewer, and solid waste rates, airport fees, business license taxes, franchise fees, and parking fees were not<br />
included in the scope <strong>of</strong> services <strong>of</strong> this study.<br />
Page 1
The study was performed under the general direction <strong>of</strong> the Finance Department with the participation <strong>of</strong> representatives from each<br />
department. The primary goals <strong>of</strong> the study were to:<br />
Define what it costs the <strong>City</strong> to provide various fee-related services.<br />
Determine whether there are any opportunities to implement new fees, based on existing cost recovery policies.<br />
Identify service areas where the <strong>City</strong> might adjust fees based on the full cost <strong>of</strong> services and other economic or policy<br />
considerations.<br />
Develop revenue projections based on recommended increases (or decreases) to fees.<br />
Provide comparative data for what neighboring cities are charging for similar services.<br />
The information summarized in this report addresses each <strong>of</strong> these issues and provides the <strong>City</strong> with the tools necessary to make informed<br />
decisions about any proposed fee adjustments and the resulting impact on general fund revenues. Penalties charged by the <strong>City</strong>, unlike<br />
user fees, are not based on a cost recovery formula but are rather set to deter unlawful conduct. The items listed in the study do include<br />
several penalties to provide a more comprehensive view <strong>of</strong> rates charged by departments, however, no changes in these penalty rates<br />
from current levels are recommended. One new penalty for Police Department response to a second false alarm within a year is<br />
proposed.<br />
It is also important to note that the User Fee Study Summary Sheets in the report identify over seventy current fees as providing<br />
amounts substantially in excess <strong>of</strong> full cost recovery. These fees were appropriate when adopted, but are no longer supportable<br />
because <strong>of</strong> efficiencies and new processes that have reduced cost. Due to these changed circumstances, reductions in these fees<br />
to 100% recovery <strong>of</strong> current costs is recommended.<br />
Study Findings<br />
The study's primary objective is to provide the <strong>City</strong>'s decision-makers with basic data needed for setting fees. This report details the full<br />
cost <strong>of</strong> services, and presents proposed fees and projected revenues based on recommended user fee cost recovery levels.<br />
Recommendations were based upon careful consideration <strong>of</strong> the results <strong>of</strong> the cost analysis, historical cost recovery levels, and<br />
market comparisons. The exhibit on the following page displays the costs and revenues <strong>of</strong> each department/division into the following<br />
categories:<br />
Page 2
Column A, User Fee Costs – This study evaluated over $234 million <strong>of</strong> costs to provide various services. Of that total, $31 million (or<br />
13.3%) is related to user fee services. It is this $31 million that is the focus <strong>of</strong> this study and represents the total potential for user feerelated<br />
revenues for the <strong>City</strong>.<br />
Column B, Current Revenues – Based on current fee levels, the <strong>City</strong> generates fee related revenues <strong>of</strong> $14.6 million and is experiencing<br />
an overall 47% cost recovery level. Within each department, current cost recovery levels range from 87% for Fire to 24% for<br />
Community and Cultural Services. The detail <strong>of</strong> individual fees may be found in subsequent sections <strong>of</strong> this report.<br />
Column C, General Fund Subsidy – Current fee levels recover 47% <strong>of</strong> full cost, leaving 53% or $16.2 million to be funded by other<br />
funding sources. Some <strong>of</strong> this $16.3 million will be recovered through implementation <strong>of</strong> the study’s recommendations.<br />
Column D, Recommended Recovery – It is estimated that adoption <strong>of</strong> the recommended cost recovery policy would increase fee<br />
revenue to $16.4 million. This would bring the overall cost recovery level up to 53%.<br />
Column E, Increased Revenue – $1.9 million in potential new revenue could be generated. This would represent a 12.9% increase over<br />
the revenue currently being collected for these activities by the <strong>City</strong> on an annualized basis.<br />
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
User Fee Cost & Revenue Analysis<br />
FY 2012/2013<br />
CURRENT<br />
RECOMMENDED<br />
User Fee Department<br />
(A) Costs, User<br />
Fee Services<br />
(B) Current<br />
Revenue<br />
(C) Current<br />
Subsidy<br />
(D) Cost Recovery<br />
Policy<br />
(E) Increased<br />
Revenue<br />
Planning & Community Dev el $ 7,288,182 $ 6,105,936 84% $ 1,182,246 16% $ 7,002,320 96% $ 896,384<br />
Public Works $ 1,964,869 $ 1,572,005 80% $ 392,864 20% $ 1,960,629 100% $ 388,623<br />
Police $ 1,441,913 $ 641,850 45% $ 800,063 55% $ 700,919 49% $<br />
59,069<br />
Fire $ 2,158,525 $ 1,862,400 86% $ 296,124 14% $ 2,158,525 100% $ 296,124<br />
Community & Cultural Svcs $ 17,889,279 $ 4,380,583 24% $ 13,508,696 76% $ 4,585,377 26% $ 204,794<br />
Clerk - Records $ 25,755 $ 1,736 7% $ 24,019 93% $ 24,271 94% $<br />
22,534<br />
Big Blue Bus $ 547 $ - 0% $ 547 100% $ 547 100% $<br />
547<br />
Totals: $ 30,769,070 $ 14,564,510 47% $ 16,204,559 53% $ 16,432,587 53% $ 1,868,077<br />
Page 3
The table below breaks down the totals by funding source.<br />
CURRENT<br />
RECOMMENDED<br />
Funding Source<br />
(B) Costs, User<br />
Fee Services<br />
(C) Current<br />
Revenue<br />
(D) Current<br />
Subsidy<br />
(E) Cost Recovery<br />
Policy<br />
(F) Increased<br />
Revenue<br />
General Fund $ 27,740,438 $ 12,640,493 46% $ 15,099,945 54% $ 14,125,894 51% $ 1,485,401<br />
Fund 04 Special Revenue Source $ 446,154 $ 409,988 92% $ 36,167 8% $ 446,154 100% $<br />
36,167<br />
Fund 25 Water $ 636,153 $ 513,629 81% $ 122,525 19% $ 636,153 100% $ 122,525<br />
Fund 27 Solid Waste Mgt $ 508,551 $ 454,105 89% $ 54,446 11% $ 508,551 100% $<br />
54,446<br />
Fund 31 Wastewater $ 488,798 $ 360,988 74% $ 127,809 26% $ 488,798 100% $ 127,809<br />
Fund 33 Airport $ 43,450 $ 11,616 27% $ 31,835 73% $ 43,450 100% $<br />
31,835<br />
Fund 24 Beach House $ 904,978 $ 173,692 19% $ 731,286 81% $ 183,039 20% $<br />
9,348<br />
Fund 41 Big Blue Bus $ 547 $ - 0% $ 547 100% $ 547 100% $<br />
547<br />
Totals: $ 30,769,070 $ 14,564,510 47% $ 16,204,559 53% $ 16,432,587 53% $ 1,868,077<br />
New Fees<br />
As part <strong>of</strong> this study, several departments are proposing new fees for consideration. Further discussion about these proposed new fees<br />
(as well as current fees targeted for deletion or modification) will be discussed in later sections <strong>of</strong> this report, but below is a list <strong>of</strong> new fee<br />
proposals:<br />
PCD - Planning:<br />
Business License – Limited Review (proposed fee <strong>of</strong> $109)<br />
PCD – Building & Safety:<br />
Building Permit: Commercial/Industrial Shell Only – over 10,000 square feet (proposed fee is $0.5799 per square foot over 10,000)<br />
Page 4
PCD - Transportation:<br />
Parking Evaluations (proposed fee is hourly, at $235/hour)<br />
Signing & Striping Modifications (proposed fee is hourly at $235/hour)<br />
Parking Lot Restriping (proposed fee is hourly at $350/hour)<br />
Bike Racks Permit (proposed fee is $253).<br />
PCD - Code Compliance:<br />
Residential Building Report - Code Compliance Review(proposed fee is $237)<br />
Vacant Property Program (proposed fee is $237)<br />
Public Works – Water Resources:<br />
Water Service Installation: ¾” to 1” Partial Upgrade (proposed fee is $670.56)<br />
Fire Service Installation: 8” - 12” (proposed fee is $13,049.72)<br />
Fire Hydrant Relocation: new tap and kill out (proposed fee is $11,794.72)<br />
Fire Hydrant Installation (proposed fee is $12,164.99)<br />
Emergency Water Turn-Off/On: regular hours (proposed fee is $51.09)<br />
Emergency Water Turn-Off/On: after hours & holidays (proposed fee is $306.57)<br />
Public Works – Wastewater Pre-Treatment Program:<br />
Industrial Wastewater Discharge Variance Request (proposed fee is $54.32)<br />
Industrial Wastewater Permit Class 6 (proposed fee is $3,610.43)<br />
Industrial Wastewater Permit Class 99 (proposed fee is $94.16)<br />
Public Works – Civil Engineering:<br />
Utility Excavation Permit: renewal for expired permit (proposed fee is $29.92)<br />
Public Works – Resource Recovery & Recycling:<br />
Container Rental for C&D Program (proposed fee is $182.37 plus disposal charge)<br />
Curby Rental (proposed fee is hourly at $124.50/hour)<br />
Page 5
Fire:<br />
Miscellaneous Plan Review (proposed fee is $386.99)<br />
Solar Panel Plan Review (proposed fee is $404.79)<br />
Final Building Inspection (proposed fee is $436.67)<br />
Underground Tank Permit (Exempt) (proposed fee is $366.31)<br />
<strong>City</strong> Clerk - Records:<br />
Passport Execution Fee: (proposed fee is $25)<br />
Passport Photos (proposed fee is $12)<br />
Big Blue Bus:<br />
Moving Bus Stop (proposed fee is $547)<br />
Penalties<br />
Penalties are not set based on cost recovery but rather set at a level to deter unlawful conduct. The study recommends the following new penalty in the<br />
Police Department.<br />
False Alarm Response – 2 nd in calendar year (penalty is $164.86)<br />
Staff will return to Council with any required ordinances and resolutions to authorize this new penalty.<br />
Methodology<br />
A cost <strong>of</strong> service study is comprised <strong>of</strong> two basic elements:<br />
Hourly rates <strong>of</strong> staff providing the service.<br />
Time spent to provide the service<br />
The product <strong>of</strong> the hourly rate calculation times the time spent yields the cost <strong>of</strong> providing the service.<br />
Page 6
Hourly Rates<br />
The hourly rate methodology used in this study builds indirect costs into city staff hourly salary and benefit rates to arrive at fully burdened<br />
hourly rates. Fully burdened hourly rates are a mechanism used to calculate the total cost <strong>of</strong> providing services. Total cost is generally<br />
recognized as the sum <strong>of</strong> the direct cost together with a proportionate share <strong>of</strong> allowable indirect costs. The proper identification <strong>of</strong> all<br />
costs (including labor, operating expense, department administration and citywide support) as “direct” or “indirect” is crucial to the<br />
determination <strong>of</strong> the total cost <strong>of</strong> providing services.<br />
Direct costs are typically defined as those that can be identified specifically to a particular function or activity, including labor, and<br />
possibly materials or supplies. Indirect costs are those that support more than one program area and are not easily identifiable to specific<br />
activities. Examples <strong>of</strong> indirect costs are: departmental administrative and support staff, training and education time, public counter and<br />
telephone time, some service and supply costs, and citywide overhead costs from outside <strong>of</strong> the department as identified in the <strong>City</strong>’s<br />
cost allocation plan.<br />
MGT’s hourly rate calculation methodology includes the following:<br />
Personnel Services Analysis – each staff classification within the department or division is analyzed in the study. The first burden factor is<br />
comprised <strong>of</strong> compensated absences such as vacation/holidays/sick leave days taken in a year’s time. Staff classifications are then<br />
categorized as either direct (operational) or indirect (administrative or supervisory) labor. In some cases a classification will have both<br />
direct and indirect duties. The total indirect portion <strong>of</strong> staff cost is incorporated into hourly overhead rates.<br />
Indirect Cost Rate – a ratio <strong>of</strong> indirect cost to direct labor (salaries plus benefits) is established. There are three elements <strong>of</strong> indirect cost<br />
incorporated, including:<br />
Indirect Labor – includes compensated absences, administrative and supervisory staff costs.<br />
Other Operating Expenses – most services and supplies are included as a second layer <strong>of</strong> indirect cost. There are some service<br />
and supply expenses classified as “allowable direct”; these expenditures are not part <strong>of</strong> the indirect cost rate but will be included<br />
as directly supporting specific program areas.<br />
External Indirect Allocations – this represents citywide overhead (from the <strong>City</strong>’s cost allocation plan).<br />
Page 7
Fully Burdened Hourly Rates – incorporates all the elements that comprise the hourly rates used in this cost analysis.<br />
Each direct or operational staff classification is listed, together with the average annual salary.<br />
The hourly salary rate is calculated by the taking annual salary and dividing by 2,080 available productive hours in a year.<br />
The benefit rate reflects the average benefit rate multiplied against the salary rate.<br />
The overhead rate is derived by multiplying the internal and external indirect cost rates against the salary plus benefit rates.<br />
The total combines the salary, benefits and overhead rates. This is the fully burdened rate for each staff classification.<br />
MGT prepared indirect overhead rates and corresponding hourly rate calculations using FY 2012/2013 budgeted expenditures.<br />
Time Spent<br />
The first step in the process was to identify staff time spent directly on each <strong>of</strong> the user fee activities. Each staff person involved in the user<br />
fee services identified time spent to complete each task associated with all user fee services. Annual volume statistics were also<br />
gathered in order to develop total annual workload information. This information is provided in detailed user fee workbooks which will be<br />
provided to the <strong>City</strong> upon completion <strong>of</strong> the study.<br />
Fee Calculations and Revenue Projections<br />
Given this information, MGT was able to calculate the cost <strong>of</strong> providing each service, both on a per-unit and total annual basis (per-unit<br />
cost multiplied by annual volume equals total annual cost). As mentioned above, costs were calculated by multiplying per-unit time<br />
estimates by the hourly labor rates; additional operating expenses directly associated with certain services were also added in. Finally, if<br />
other departments or divisions provided support into certain user fee activities, this time was accounted for and added into the analysis<br />
as a crossover support activity. Full costs are then compared to current fees/revenues collected, and subsidies (or over-recoveries) are<br />
identified. User fee summaries by department may be seen in Section II <strong>of</strong> this report.<br />
Page 8
Economic & Policy Considerations<br />
Calculating the true cost <strong>of</strong> providing city services is a critical step in the process <strong>of</strong> establishing user fees and corresponding cost<br />
recovery levels. Although it is an important factor, other factors must also be given consideration. <strong>City</strong> decision-makers must also<br />
consider the effects that establishing fees for services will have on the individuals purchasing those services, as well as the community as a<br />
whole.<br />
The following economic and policy issues help illustrate these considerations.<br />
It may be a desired policy to establish fees at a level that permits lower income groups to use services that they might not<br />
otherwise be able to afford.<br />
A consideration <strong>of</strong> community-wide benefit versus individual benefit might be <strong>of</strong> concern for certain services.<br />
In conjunction with the second point above, the issue <strong>of</strong> who is the service recipient versus the service driver should also be<br />
considered. For example, code enforcement activities benefit the community as a whole, but the service is driven by the<br />
individual or business owner that violates city code.<br />
Elasticity <strong>of</strong> demand is a factor in pricing certain city services; increasing the price <strong>of</strong> some services results in a reduction <strong>of</strong><br />
demand for those services, and vice versa.<br />
Public sector agencies have a monopoly on providing certain services within its boundaries, such as development-related<br />
services. However, other services, such as recreation classes, may be provided by neighboring communities or the private sector,<br />
and therefore demand for these services can be highly dependent on what else may be available at lower prices.<br />
One additional tool that many agencies use when considering how to establish fees for services is a comparison <strong>of</strong> what other agencies<br />
are charging for similar services. As part <strong>of</strong> this study, MGT collected fee schedules from surrounding area cities and extracted a sampling<br />
<strong>of</strong> fees to compare with fees charged by the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong>. The results <strong>of</strong> the comparison survey may be found in Section III at<br />
the end <strong>of</strong> this report.<br />
Page 9
Section II<br />
User Fee Summaries by Department
Planning & Community Development<br />
Planning<br />
Building<br />
Transportation<br />
Code Compliance
Planning and Community Development<br />
The user fee/cost analysis for this department mirrors the structure <strong>of</strong> <strong>City</strong>’s fee schedule and was developed separately for each division:<br />
Planning<br />
Building and Safety<br />
Code Compliance<br />
Transportation (a partial combination <strong>of</strong> two divisions: 1) Strategic & Transportation Planning and 2) Transportation Engineering &<br />
Management).<br />
Fees are charged in a variety <strong>of</strong> ways including:<br />
Flat (or fixed) fees – the fee is always the same, regardless <strong>of</strong> size or complexity.<br />
Per square (or linear) foot – the fee is calculated based on size.<br />
Hourly (or time-and-materials) – city staff track time and materials expenses and fees are calculated to recover actual costs.<br />
Actual cost – this fee is charged to recover consultant costs.<br />
Percentage <strong>of</strong> permit – the fee is calculated as a percentage <strong>of</strong> the original permit fee.<br />
Penalties – these fees need not be limited to cost, and are designed to discourage (or encourage) certain behaviors.<br />
Planning<br />
This year’s cost analysis limited the planning fees reviewed to only those that are unaffected by the ongoing Zoning Ordinance Update,<br />
as this is anticipated to change permit types and processing requirements. Once this update has been completed, the <strong>City</strong> will<br />
undertake a comprehensive review <strong>of</strong> all planning application and environmental fees.<br />
Planning application and environmental fees benefit individuals and the development community and are therefore eligible for cost<br />
recovery. The <strong>City</strong>’s policy is to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all costs associated with providing feefor-service<br />
activities.<br />
Current fees recover 87% <strong>of</strong> total cost; recommended fees are set at 100% <strong>of</strong> cost. Assuming no loss in demand, fee adjustments will<br />
generate an additional $48,000 in new revenue per year.<br />
One new fee proposal is included in this analysis:<br />
Business License – Limited Review (proposed fee <strong>of</strong> $109). This is a new sub-category <strong>of</strong> the business license review fee. It has<br />
been created to recognize that some business licenses require only a cursory review by the Planning Department.<br />
Page 10
Building and Safety<br />
Building permit and plan check fees benefit individuals and the development community and are therefore eligible for cost recovery.<br />
The <strong>City</strong>’s policy is to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all costs associated with providing fee-for-service<br />
activities.<br />
Current fees recover 86% <strong>of</strong> total cost. Single trade residential permit fees are set at 50% <strong>of</strong> cost; all others are recommended at 100%<br />
cost recovery. Assuming no loss in demand, fee adjustments will generate an additional $584,000 in new revenue per year and will<br />
recover 96% <strong>of</strong> total user fee costs.<br />
One new fee proposal is included in this analysis:<br />
Building Permit: Commercial/Industrial Shell Only – over 10,000 square feet (proposed fee is $0.5799 per square foot over 10,000).<br />
This new fee is intended for very large warehouses to be charged for the additional time required to inspect square footage over<br />
10,000 feet.<br />
Transportation<br />
Transportation studies, plan checks, temporary no parking signs, traffic control plans and other services benefit businesses, the public and<br />
the development community and are therefore eligible for cost recovery. The <strong>City</strong>’s policy is to generally - but with some exceptions - set<br />
fees to recover 100% <strong>of</strong> all costs associated with providing fee-for-service activities.<br />
Current fees recover 80% <strong>of</strong> total cost; recommended fees are set at 96% <strong>of</strong> cost. Assuming no loss in demand, fee adjustments will<br />
generate an additional $168,000 in new revenue per year ($132,000 in General Fund).<br />
Two existing fees are marked for deletion from the <strong>City</strong>’s fee schedule:<br />
Traffic Studies – simple<br />
Traffic Studies – complex<br />
Tasks involved in these two activities are now much broader than the current fee originally considered. Transportation staff<br />
determined that these activities should be supported by other transportation activities and as such these costs have been<br />
incorporated into the Standard Plan Check fees.<br />
Page 11
Several new fee proposals are included in this analysis:<br />
Parking Evaluations (proposed fee is hourly, at $235/hour)<br />
Signing & Striping Modifications (proposed fee is hourly at $235/hour)<br />
Parking Lot Restriping (proposed fee is hourly at $350/hour)<br />
Bike Racks Permit (proposed fee is $253, but department staff proposing that this fee be waived in most instances)<br />
Code Compliance<br />
Code enforcement fees benefit businesses, the development community, and the citizens <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> and are therefore eligible for<br />
cost recovery. The <strong>City</strong>’s policy is to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all costs associated with providing<br />
fee-for-service activities.<br />
Current fees recover 22% <strong>of</strong> total cost; recommended fees are set at 100% <strong>of</strong> cost. Assuming no loss in demand, fee adjustments will<br />
generate an additional $96,000 in new revenue per year.<br />
Two new fee proposals are included in this analysis:<br />
Residential Building Report (proposed fee is $237) – to recover code enforcement <strong>of</strong>ficer investigative time<br />
Vacant Property Program – Monitoring and inspection <strong>of</strong> vacant properties (proposed fee is $237). Staff will return to Council at a<br />
later time for approval to implement this program and any requires authorizing ordinances and resolutions.<br />
Several fees no longer charged are proposed for deletion.<br />
Page 12
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Planning/Development Review<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
1 Business License Planning Review Flat 900 $302 88% $344 $309,912 $271,926 $37,986 100% $344 $309,912 $37,986<br />
2<br />
Business License Planning Review: Home<br />
Occupation Flat 300 $35 28% $127 $38,102 $10,641 $27,461 100% $127 $38,102 $27,461<br />
3 Deed Restriction Flat 25 $402 83% $483 $12,070 $10,062 $2,008 100% $483 $12,070 $2,008<br />
4 Occupancy Permit Flat 6 $1,932 100% $1,931 $11,587 $11,591 -$4 100% $1,931 $11,587 -$4<br />
5 Projects in Coastal Zone (Approval in Concept) Flat 8 $294 95% $311 $2,485 $2,349 $136 100% $311 $2,485 $136<br />
6 Business License - Limited Review new - Flat 100 $302 277% $109 $10,916 $30,214 -$19,298 100% $109 $10,916 -$19,298<br />
Total User Fees $385,074 $336,783 $48,290 $385,074 $48,290<br />
% <strong>of</strong> Full Cost 87% 13% 100% 14%<br />
Page 13
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Building<br />
2012/2013<br />
Service Name<br />
1 ARCHITECTURAL AND STRUCTURAL PLAN REVIEW<br />
2 Preliminary Review:<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual Revenue<br />
3 First Two Hours Flat 2 $463.14 97% $475 $951 $926 $25 100% $475 $951 $25<br />
4 Each Additional Hour hourly 16 $151.07 64% $238 $3,803 $2,417 $1,386 100% $238 $3,803 $1,386<br />
5 Over The Counter PC<br />
6 Standard-up to two reviews Flat 682 $347.35 78% $446 $304,156 $236,893 $67,263 100% $446 $304,156 $67,263<br />
7 Excessive- each review after two Flat 71 $151.07 89% $170 $12,066 $10,726 $1,340 100% $170 $12,066 $1,340<br />
8 Formal Plan Review: New Buildings and Related Accessory<br />
9<br />
One and Two Family Dwellings - main & accessory<br />
buildings (3,500 sf) Flat + sf 38 $3,697.23 85% $4,373 $166,157 $140,495 $25,662 100% $4,373 $166,157 $25,662<br />
10 Apartments, Condominiums and Hotels and attached p<br />
11 Commercial/Industrial- complete building and attached<br />
Increased<br />
Revenue<br />
Flat + sf 10 $8,458.23 88% $9,605 $96,050 $84,582 $11,468 100% $9,605 $96,050 $11,468<br />
12 1st 10,000 square feet Flat + sf 9 $11,021.23 83% $13,298 $119,686 $99,191 $20,495 100% $13,298 $119,686 $20,495<br />
13 Additional 10,000 square feet per sf 2 $3,019.00 79% $3,800 $7,599 $6,038 $1,561 100% $3,800 $7,599 $1,561<br />
14 Commercial/Industrial- shell only and attached parking<br />
15 1st 10,000 square feet Flat + sf $7,215.23 83% $8,682 100% $8,682<br />
16 Additional 10,000 square feet per sf $4,208 100% $4,208<br />
17 Commercial Garage Structures- stand alone structures Flat + sf 2 $7,215.23 83% $8,682 $17,363 $14,430 $2,933 100% $8,682 $17,363 $2,933<br />
18 Excessive- hourly charge after 3 reviews hourly 1 $211.72 89% $238 $238 $212 $26 100% $238 $238 $26<br />
19 4 Stories or more add'l 5% 105 100%<br />
20 Formal Plan Review: Additions and Alterations:<br />
Residential Remodel and Additions- main &<br />
21 accessory bldgs (1,000 sq ft) Flat + sf 122 $1,551.23 91% $1,703 $207,802 $189,250 $18,552 100% $1,703 $207,802 $18,552<br />
22 Tenant Improvements:<br />
23 0 - 10,000 square feet Flat + sf 189 $4,950.23 84% $5,912 $1,117,275 $935,593 $181,682 100% $5,912 $1,117,275 $181,682<br />
24 Additional 10,000 square feet per sf 27 $3,775.00 81% $4,670 $126,087 $101,925 $24,162 100% $4,670 $126,087 $24,162<br />
25 Interior Demolition:<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Recommende<br />
d Subsidy<br />
Page 14
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Building<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual Revenue<br />
26 0 - 10,000 square feet Flat + sf 3 $1,176.23 91% $1,295 $3,884 $3,529 $355 100% $1,295 $3,884 $355<br />
27 Additional 10,000 square feet per sf 2 $604.00 76% $792 $1,583 $1,208 $375 100% $792 $1,583 $375<br />
28 MECHANICAL PLAN REVIEW<br />
29 Preliminary Review Flat 1 $366.10 88% $417 $417 $366 $51 100% $417 $417 $51<br />
30 Over The Counter PC:<br />
31 Standard-up to two reviews Flat 64 $245.90 59% $417 $26,664 $15,738 $10,926 100% $417 $26,664 $10,926<br />
32 Excessive- each review after two Flat 11 $125.71 55% $228 $2,508 $1,383 $1,125 100% $228 $2,508 $1,125<br />
33 Formal Plan Review:<br />
34 Standard-up to two reviews Flat 195 $486.29 67% $727 $141,796 $94,827 $46,970 100% $727 $141,796 $46,970<br />
35 Excessive- hourly charge after 3 reviews Flat 32 $245.90 118% $208 $6,666 $7,869 -$1,203 100% $208 $6,666 -$1,203<br />
36 ELECTRICAL PLAN REVIEW<br />
37 Preliminary Review Flat 1 $366.10 88% $417 $417 $366 $51 100% $417 $417 $51<br />
38 Over The Counter PC:<br />
39 Standard-up to two reviews Flat 92 $245.90 59% $417 $38,329 $22,623 $15,706 100% $417 $38,329 $15,706<br />
40 Excessive- each review after two Flat 16 $125.71 69% $182 $2,909 $2,011 $897 100% $182 $2,909 $897<br />
41 Formal Plan Review:<br />
42 Standard-up to two reviews Flat 276 $486.29 67% $727 $200,696 $134,216 $66,480 100% $727 $200,696 $66,480<br />
43 Excessive- hourly charge after 3 reviews Flat 34 $245.90 118% $208 $7,083 $8,361 -$1,278 100% $208 $7,083 -$1,278<br />
44 PLUMBING PLAN REVIEW<br />
45 Preliminary Review Flat $366.10 88% $417 100% $417<br />
46 Over The Counter PC:<br />
47 Standard-up to two reviews Flat 45 $245.90 59% $417 $18,748 $11,066 $7,682 100% $417 $18,748 $7,682<br />
48 Excessive- each review after two Flat 3 $125.71 69% $182 $545 $377 $168 100% $182 $545 $168<br />
49 Formal Plan Review:<br />
50 Standard-up to two reviews Flat 174 $486.29 67% $727 $126,526 $84,614 $41,911 100% $727 $126,526 $41,911<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
Page 15
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Building<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Annual Revenue<br />
51 Excessive- hourly charge after 3 reviews hourly 30 $245.90 118% $208 $6,249 $7,377 -$1,128 100% $208 $6,249 -$1,128<br />
52 MISCELLANEOUS PLAN CHECK FEES<br />
53 Deferred Submittals Flat 14 $814.90 86% $951 $13,312 $11,409 $1,903 100% $951 $13,312 $1,903<br />
54 Excessive Plan Check- each review after three Flat $151.07 64% $238 100% $238<br />
55 Demolition Flat 75 $120.20 76% $159 $11,934 $9,015 $2,919 100% $159 $11,934 $2,919<br />
56 Formal Plan Review- means and methods plan Flat $814.90 281% $290 100% $290<br />
57 Excessive Plan Check- each review after three Flat 29 $245.90 110% $224 $6,498 $7,131 -$633 100% $224 $6,498 -$633<br />
58 Planning Applications- with or without preliminary review Flat 1 $120.20 57% $212 $212 $120 $92 100% $212 $212 $92<br />
59 Minimum Plan Review Fee- all formal plan check categories Flat 1 $723.38 88% $819 $819 $723 $96 100% $819 $819 $96<br />
60 Plan Check Not Otherwise Classified: each hour or fraction hourly 273 $151.07 82% $185 $50,416 $41,242 $9,174 100% $185 $50,416 $9,174<br />
61<br />
62 COMBINATION BUILDING PERMITS<br />
63 One and Two Family Dwellings - (3,500 sf) Flat + sf 27 $4,425.20 100% $4,406 $118,955 $119,480 -$526 100% $4,406 $118,955 -$526<br />
64 Apartments, Condominiums and Hotels and attached parkin Flat + sf 17 $10,220.20 99% $10,358 $176,082 $173,743 $2,339 100% $10,358 $176,082 $2,339<br />
65 Commercial/Industrial- complete building and attached park<br />
66 1st 10,000 square feet Flat + sf 15 $12,420.20 103% $12,045 $180,675 $186,303 -$5,628 100% $12,045 $180,675 -$5,628<br />
67 Additional 10,000 square feet per sf 2 $6,063.00 104% $5,839 $11,679 $12,126 -$447 100% $5,839 $11,679 -$447<br />
68 Commercial/Industrial- shell only and attached parking:<br />
69 1st 10,000 square feet Flat + sf $7,836.20 99% $7,903 100% $7,903<br />
70 Additional 10,000 square feet new per sf $5,799 100% $5,799<br />
71 Commercial Garage Structures- stand alone structures (10, Flat + sf 3 $7,836.20 99% $7,903 $23,710 $23,509 $201 100% $7,903 $23,710 $201<br />
72 Residential Remodel and Additions- main & accessory bldg Flat + sf 152 $1,310.20 94% $1,390 $211,223 $199,150 $12,073 100% $1,390 $211,223 $12,073<br />
73 Tenant Improvements:<br />
74 0 - 10,000 square feet Flat + sf 205 $3,610.20 97% $3,720 $762,591 $740,091 $22,500 100% $3,720 $762,591 $22,500<br />
75 Additional 10,000 square feet per sf 21 $2,756.00 99% $2,782 $58,420 $57,876 $544 100% $2,782 $58,420 $544<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
Page 16
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Building<br />
2012/2013<br />
76 Interior Demolition<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Annual Revenue<br />
77 0 - 10,000 square feet Flat + sf 4 $726.20 78% $934 $3,737 $2,905 $832 100% $934 $3,737 $832<br />
78 Additional 10,000 square feet per sf 4 $460.00 89% $519 $2,075 $1,840 $235 100% $519 $2,075 $235<br />
79 4 Stories or more add'l 5% 48 100%<br />
80 SINGLE TRADE PERMITS<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
81 Residential - 3 inspections max Flat 1,469 $198.49 59% $339 $497,969 $291,582 $206,387 50% $169 $248,984 -$42,598 $248,984<br />
82 Additional Inspections- each Flat 65 $60.65 47% $130 $8,452 $3,942 $4,510 50% $65 $4,226 $284 $4,226<br />
83 All others (Commercial, Demolition, etc)- 3 inspections max Flat 511 $395.87 117% $339 $173,221 $202,290 -$29,068 100% $339 $173,221 -$29,068<br />
84 Additional Inspections- each Flat 1 $122.40 94% $130 $130 $122 $8 100% $130 $130 $8<br />
85 AFTER HOURS PERMITS<br />
86 Review <strong>of</strong> Application Flat 104 $453.21 84% $541 $56,259 $47,134 $9,126 100% $541 $56,259 $9,126<br />
87 Inspections- per hour (2 hour minimum) hourly 21 $184.15 83% $223 $4,673 $3,867 $806 100% $223 $4,673 $806<br />
88 MISCELLANEOUS INSPECTIONS<br />
89 Inspections Not Otherwise Classified - each hour or fraction Flat 11 $184.15 70% $261 $2,875 $2,026 $849 100% $261 $2,875 $849<br />
90 Reinspection Fee:<br />
91 Combination Building Permit Flat 1 $184.15 88% $210 $210 $184 $25 100% $210 $210 $25<br />
92 Single trade Permit- Residential Flat $60.65 47% $130 50% $65<br />
93 Single trade Permit- All Others Flat 7 $122.41 94% $130 $910 $857 $53 100% $130 $910 $53<br />
94 Minimum Inspection Fee - all permits except Single Tra Flat 1 $487.40 99% $494 $494 $487 $7 100% $494 $494 $7<br />
95<br />
96 MISCELLANEOUS FEES<br />
97 Temporary Certificate <strong>of</strong> Occupancy Flat 41 $395.87 88% $448 $18,368 $16,231 $2,138 100% $448 $18,368 $2,138<br />
98 Change <strong>of</strong> Record on a Permit::<br />
99 Single Trade Permit (Residential only) Flat 2 $15.44 44% $35 $71 $31 $40 50% $18 $35 $4 $35<br />
100 All Other Permit Types Flat 2 $29.77 84% $35 $71 $60 $11 100% $35 $71 $11<br />
Page 17
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Building<br />
2012/2013<br />
101 Engineering Report Review:<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Annual Revenue<br />
102 Seismic Retr<strong>of</strong>it Report Review Flat 2 $120.20 40% $302 $604 $240 $364 100% $302 $604 $364<br />
103 Alternate Methods <strong>of</strong> Construction:<br />
104 Premanufactured Products Flat 4 $875.55 87% $1,002 $4,006 $3,502 $504 100% $1,002 $4,006 $504<br />
105 Field Constructed Flat 3 $1,629.80 96% $1,694 $5,083 $4,889 $194 100% $1,694 $5,083 $194<br />
106 Energy Compliance- Title 24, Part 6 C.E.C. Flat 388 $302.14 87% $347 $134,564 $117,230 $17,334 100% $347 $134,564 $17,334<br />
107 Geotechnical Reports:<br />
108 Addendum to Original Soils Report Flat 10 $856.25 97% $884 $8,841 $8,563 $278 100% $884 $8,841 $278<br />
109 As Built Compaction Reports Flat $1,314.43 93% $1,413 100% $1,413<br />
110 Fault Trench Flat $4,100.97 103% $3,987 100% $3,987<br />
111 Building/Shoring Plan Review Flat $916.35 95% $965 100% $965<br />
112 Commercial/Mixed Use/ Apts (over 4 stories including s<br />
Increased<br />
Revenue<br />
Flat 6 $2,057.56 83% $2,481 $14,885 $12,345 $2,540 100% $2,481 $14,885 $2,540<br />
113 Standard Reviews and All Others not listed above Flat 105 $1,712.50 90% $1,910 $200,551 $179,813 $20,738 100% $1,910 $200,551 $20,738<br />
114 Sound Attenuation Flat 7 $302.14 92% $330 $2,310 $2,115 $195 100% $330 $2,310 $195<br />
115 Extension Fees:<br />
116 To Start Construction Flat $271.27 82% $329 100% $329<br />
117 To Resume or Complete Construction Flat $304.35 85% $358 100% $358<br />
118 To Start Construction- Single Trade Residential Flat $135.63 41% $329 50% $165<br />
119 To Resume or Complete Construction- Single Trade Re Flat $152.17 42% $358 50% $179<br />
120 License Fees:<br />
121 Special Inspector License - Qualification Review Flat 78 $304.35 89% $343 $26,743 $23,739 $3,004 100% $343 $26,743 $3,004<br />
122 Fabricator License - Qualification Review Flat 1 $304.35 89% $343 $343 $304 $39 100% $343 $343 $39<br />
123 Miscellaneous Reviews:<br />
124 Building and Safety Appeal Flat 1 $1,629.80 85% $1,921 $1,921 $1,630 $291 100% $1,921 $1,921 $291<br />
125 Accessibility Hardship Exemption Flat 10 $271.27 90% $300 $2,998 $2,713 $286 100% $300 $2,998 $286<br />
Recommende<br />
d Subsidy<br />
Page 18
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Building<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
126 Review and Approval <strong>of</strong> Testing Lab Flat $487.40 107% $454 100% $454<br />
127 Modification <strong>of</strong> Technical Code:<br />
Recommendations<br />
Annual Revenue<br />
128 No Administrative hearing- Staff Approval- each m Flat 10 $875.55 87% $1,002 $10,016 $8,756 $1,260 100% $1,002 $10,016 $1,260<br />
129 Administrative hearing- Building Officer- project ba Flat 2 $1,629.80 90% $1,818 $3,636 $3,260 $377 100% $1,818 $3,636 $377<br />
130 Record Fees<br />
131 Residential Building Record Flat 834 $241.49 96% $252 $209,790 $201,403 $8,387 100% $252 $209,790 $8,387<br />
132 Approved Plans and Permits<br />
133 Duplication actual cost 100%<br />
134 Application Processing Flat 1 $106.08 89% $119 $119 $106 $13 100% $119 $119 $13<br />
135 Maintenance <strong>of</strong> Permit and Plan Documents 13% <strong>of</strong> pmt 3,738 100%<br />
136 Renewal Fees<br />
137 Expired Plan Check - Formal<br />
138 Plan Check Extension and Renewal Application P<br />
Increased<br />
Revenue<br />
Flat 10 $814.90 236% $345 $3,452 $8,149 -$4,697 100% $345 $3,452 -$4,697<br />
139 Any Others Flat $814.90 79% $1,029 100% $1,029<br />
140 Excessive Plan Check (Per Hour) Flat 1 $151.07 64% $238 $238 $151 $87 100% $238 $238 $87<br />
141 Permit Renewals<br />
142 No Inspection 100% <strong>of</strong> pmt 100%<br />
143 Rough Inspection 50% <strong>of</strong> pmt 100%<br />
144 Final Inspection 20% <strong>of</strong> pmt 100%<br />
145 Replacement Card<br />
146 Replacement I Single Trade Flat 2 $15.44 87% $18 $35 $31 $4 100% $18 $35 $4<br />
147 Replacement I All Others Flat 1 $29.77 168% $18 $18 $30 -$12 100% $18 $18 -$12<br />
Recommende<br />
d Subsidy<br />
Total User Fees $5,790,449 $4,953,053 $837,396 $5,537,203 $584,150 $253,246<br />
% <strong>of</strong> Full Cost 86% 14% 96% 12% 4%<br />
Fee #70 is a proposed new fee. Department staff recommend implementing this fee on a per square foot basis. The per square foot fee is calculated by dividing the total cost above, by 10,000 sf = $0.5799<br />
Fee #134 is currently charged at full cost recovery using a Permit Specialist hourly rate. Department staff recommend that this fee be changed to a flat fee charge.<br />
Page 19
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Transportation Planning and Engineering<br />
2012/2013<br />
Service Name<br />
1 Traffic Studies:<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual Revenue<br />
2 Simple (no TDFM run) delete 2 $205 n/a $410 0% delete -$410<br />
3 Complex (TDFM run) delete 5 $247 n/a $1,235 0% delete -$1,235<br />
4 Traffic/Parking Hourly Rate hourly 6 $288 138% $209 $1,255 $1,727 -$472 100% $209 $1,255 -$472<br />
5 Traffic Study Review – Non CEQA hourly 10 $522 254% $205 $2,053 $5,220 -$3,167 100% $205 $2,053 -$3,167<br />
6 Traffic Control Plan Review- Base Fee<br />
7 First two reviews, per page Flat 260 $294 130% $226 $58,797 $76,318 -$17,521 100% $226 $58,797 -$17,521<br />
8 Third and subsequent reviews, per page Flat 60 $197 69% $287 $17,222 $11,843 $5,379 100% $287 $17,222 $5,379<br />
9 Over the Counter Plan Check:<br />
10 Standard (2 reviews maximum) Flat 14 $218 75% $290 $4,056 $3,057 $999 100% $290 $4,056 $999<br />
11 Each additional review Flat 10 $82 44% $187 $1,865 $816 $1,049 100% $187 $1,865 $1,049<br />
12<br />
Standard Plan Check - Parking and Onsite<br />
Construction Design:<br />
13 0-2 Parking Spaces Flat 96 $452 99% $456 $43,823 $43,403 $420 100% $456 $43,823 $420<br />
14 3-20 Parking Spaces Flat 31 $698 47% $1,484 $46,017 $21,638 $24,379 100% $1,484 $46,017 $24,379<br />
15 21-40 Parking Spaces Flat 19 $1,067 81% $1,325 $25,170 $20,281 $4,889 100% $1,325 $25,170 $4,889<br />
16 41-100 Parking Spaces Flat 40 $1,396 90% $1,557 $62,297 $55,841 $6,456 100% $1,557 $62,297 $6,456<br />
17 Each additioinal 100 Parking Spaces Flat 6 $369 102% $363 $2,177 $2,216 -$40 100% $363 $2,177 -$40<br />
18 Miscellaneous-each hour/fraction there<strong>of</strong>:<br />
19 Plan Checks - Not Otherwise Classified hourly 1 $218 113% $193 $193 $218 -$25 100% $193 $193 -$25<br />
20 Plan Revisions hourly 10 $218 115% $190 $1,900 $2,183 -$284 100% $190 $1,900 -$284<br />
21 Permit Renewals hourly 1 $218 115% $190 $190 $218 -$28 100% $190 $190 -$28<br />
22 Excess Plan Checks - 3rd+ resubmittal hourly 1 $218 113% $193 $193 $218 -$25 100% $193 $193 -$25<br />
23 Employee Annual Transportation Fee:<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
24<br />
Employers with 10-49 employees filing a<br />
Workplace Transportation Plan per empl 8,689 $16 98% $17 $144,926 $142,065 $2,861 100% $16.68 $144,926 $2,861<br />
Page 20
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Transportation Planning and Engineering<br />
2012/2013<br />
25<br />
26<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual Revenue<br />
Employers with 50+ employees filing either<br />
an Employee Trip Reduction Plan or<br />
Mobile Source Emissions Reduction Credit per empl 21,907 $12 89% $14 $301,229 $267,923 $33,306 100% $13.75 $301,229 $33,306<br />
Administrative Costs-each hour/fraction<br />
there<strong>of</strong>:<br />
27 Senior Transportation Planner hourly 4 $165 75% $221 $883 $662 $221 100% $221 $883 $221<br />
28 Transportation Planning Associate hourly 4 $164 88% $187 $746 $657 $89 100% $187 $746 $89<br />
29 Transportation Management Coordinator hourly 4 $161 86% $188 $753 $644 $109 100% $188 $753 $109<br />
30<br />
Site Inspections - verify existing conditions<br />
- each full cost 4 $187 $746 $746 100% $187 $746 $746<br />
31 Parking Evaluations new - hrly 115 $235 $27,000 $27,000 100% $235 $27,000 $27,000<br />
32 Signing and Striping Modifications new - hrly 25 $235 $5,869 $5,869 100% $235 $5,869 $5,869<br />
33 Parking Lot Restriping Fee new - hrly 10 $350 $3,499 $3,499 100% $350 $3,499 $3,499<br />
34 Temporary No Parking Sign Issuance plus addl 934 $20 33% $60 $56,441 $18,680 $37,761 100% $60 $56,441 $37,761<br />
35 House Moving Flat 1 $16 3% $483 $483 $16 $467 100% $483 $483 $467<br />
36 Oversized Load - One Way Flat 522 $16 35% $45 $23,559 $8,352 $15,207 100% $45 $23,559 $15,207<br />
37 Oversized Load - Two Way Flat 853 $32 71% $45 $38,498 $27,296 $11,202 100% $45 $38,498 $11,202<br />
45 Valet Permit - Annual Varies 30 $2,179 105% $2,070 $62,102 $65,370 -$3,268 100% $2,070 $62,102 -$3,268<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
46 Valet Permit - One Day Flat 25 $150 10% $1,455 $36,366 $3,750 $32,616 10% $150 $3,750 $32,616<br />
47 Bike Racks new - flat 5 $253 $1,266 $1,266 100% $253 $1,266 $1,266<br />
48 Block Parties Flat 15 $20 7% $277 $4,155 $300 $3,855 100% $277 $4,155 $3,855<br />
49 Sign Removal Flat 250 $25 45% $56 $13,987 $6,250 $7,737 100% $56 $13,987 $7,737<br />
Total User Fees $989,715 $788,808 $202,552 $957,099 $168,291 $32,616<br />
% <strong>of</strong> Full Cost 80% 20% 97% 21% 3%<br />
Fees #2 and #3 Traffic Studies are recommended to be deleted. 50% <strong>of</strong> their cost is incorporated into Fees #14-#17 as an overhead.<br />
Fee #5 is currently charged as the greater <strong>of</strong> 11% <strong>of</strong> the traffic study fee, or $522. Department staff recommend this fee now be charged on an hourly or actual cost basis.<br />
Fee #25 - discounts are given if employer meets AVR target. Actual annual volume has been reduced so that annual revenue figures are correct.<br />
Page 21
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Code Compliance<br />
2012/2013<br />
Service Name<br />
Fee Related<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Recovery %<br />
Full Cost<br />
Current<br />
Annual Cost<br />
Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @ Policy<br />
Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommended<br />
Subsidy<br />
3 Initial Inspection Fee Flat $715 inactive 100%<br />
4 Non Compliance: each add'l insp. Fee per insp $429 inactive 100%<br />
5 Noise Ordinance- After Hours Permit Fee Flat 50 $546 68% $803 $40,153 $27,292 $12,861 100% $803 $40,153 $12,861<br />
15 Residential Bldg Rept - Code Compl Review Fee new - Flat 50 $237 $11,827 $11,827 100% $237 $11,827 $11,827<br />
16 Vacant Property Program Fee new - Flat 300 $237 $70,964 $70,964 100% $237 $70,964 $70,964<br />
Total User Fees $122,945 $27,292 $95,653 $122,945 $95,653<br />
% <strong>of</strong> Full Cost 22% 78% 100% 350%<br />
Page 22
Public Works<br />
Administration<br />
Civil Engineering<br />
Water Resources<br />
Wastewater Pre-Treatment Program<br />
Street and Fleet Services<br />
Resource Recovery & Recycling<br />
Airport
Public Works<br />
The user fee/cost analysis for this department mirrors the structure <strong>of</strong> <strong>City</strong>’s fee schedule and was developed as a whole for the<br />
department. Divisions that are included in the cost analysis include:<br />
Administrative Services<br />
Civil Engineering<br />
Street & Fleet Services<br />
Airport (limited to four permit fees)<br />
Resource Recovery & Recycling<br />
Wastewater<br />
Water<br />
Fees are charged in a variety <strong>of</strong> ways including:<br />
Flat (or fixed) fees – the fee is always the same, regardless <strong>of</strong> size or complexity.<br />
Per square (or linear) foot – the fee is calculated based on size.<br />
Hourly (or time-and-materials) – city staff track time and materials expenses and fees are calculated to recover actual costs.<br />
Actual cost – this fee is charged to recover consultant costs.<br />
Per work activity – these fees are for blanket utility permits.<br />
Per (utility) account<br />
Per connection or installation – the fee is calculated based on project scope<br />
Penalties – these fees need not be limited to cost, and are designed to discourage (or encourage) certain behaviors.<br />
Public Works inspections, permits and plan check services benefit individuals and the development community and are therefore eligible<br />
for cost recovery. The <strong>City</strong>’s policy is to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all costs associated with<br />
providing fee-for-service activities.<br />
Current fees recover 80% <strong>of</strong> total cost; recommended fees are set at 100% <strong>of</strong> cost. Assuming no loss in demand, fee adjustments will<br />
generate an additional $388,000 in new revenue per year. $52,000 <strong>of</strong> this will be in the General Fund.<br />
One existing fee is marked for deletion from the <strong>City</strong>’s fee schedule:<br />
Over the Street Banner Hanging – This service is not provided to the general public, but instead will be recovered from other city<br />
departments through an internal work order.<br />
Page 23
Several new fee proposals are included in this analysis. The chart below, prepared by Public Works staff, summarizes these new fee<br />
proposals:<br />
Division New Service Name Proposed Fee Description<br />
Civil Engineering Utility Excavation Permit: renewal for expired permit $29.92<br />
Processing renewal <strong>of</strong> utility excavation permit for a<br />
period <strong>of</strong> 180 days.<br />
Water Service Installation: ¾” to 1” Partial Upgrade $670.56<br />
Upgrade existing ¾” meter to new 1” meter with<br />
existing 1” service line.<br />
Fire Service Installation: 8” - 12” $13,049.72 Install new fire line service.<br />
Water<br />
Fire Hydrant Relocation: new tap and kill out $11,794.72 Relocate existing fire hydrant.<br />
Fire Hydrant Installation $12,164.99 Install a new fire hydrant.<br />
Emergency Water Turn-Off/On: regular hours $51.09<br />
Emergency Turn-Off/On: after hours & holidays $306.57<br />
Request to turn-<strong>of</strong>f water service same day during<br />
regular business hours.<br />
Request to turn-<strong>of</strong>f water service same day during<br />
after-hours and holidays.<br />
Wastewater<br />
Industrial Wastewater Discharge Variance Request $54.32<br />
Industrial Wastewater Permit Class 6 $3,610.43<br />
Review <strong>of</strong> plans to determine if variance from<br />
existing grease interceptor rules is warranted based<br />
on site conditions.<br />
Permit class for significant industrial user as defined<br />
by volume <strong>of</strong> daily discharge and/or chemical<br />
strength <strong>of</strong> discharge.<br />
Industrial Wastewater Permit Class 99 $94.16 New permit class for low risk discharge businesses.<br />
RRR<br />
Container Rental for C&D Program<br />
Curby Rental<br />
$182.37 plus<br />
disposal chg<br />
$124.50 per hr<br />
Rental <strong>of</strong> bin for construction and demolition waste.<br />
Rental <strong>of</strong> outreach/recycling robot for private<br />
events. Cost includes handler.<br />
Page 24
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Public Works - MASTER FEE LIST<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
1) 1 Over-the-Street Banners Flat 5 $89.83 11% $848.07 $4,240 $449 $3,791 -- delete --<br />
-$449 $4,240<br />
2 Newsrack Permit: Annual Renewal 1st rack Flat 20 $88.77 85% $104.56 $2,091 $1,775 $316 100% $104.56 $2,091 $316<br />
3 Newsrack Permit: Annual Renewal ea add'l Flat 525 $45.44 56% $81.56 $42,819 $23,856 $18,963 100% $81.56 $42,819 $18,963<br />
4 Newsrack Permit: New Install 1st rack Flat 1 $163.80 78% $209.11 $209 $164 $45 100% $209.11 $209 $45<br />
5 Newsrack Permit: New Install ea add'l Flat 1 $89.83 55% $163.12 $163 $90 $73 100% $163.12 $163 $73<br />
6 Newsrack Permit: Impound Fee Flat 1 $150.06 72% $209.11 $209 $150 $59 100% $209.11 $209 $59<br />
7 Use <strong>of</strong> Publ Prop: New Permit w/Trans Rev Flat 150 $159.57 90% $176.90 $26,536 $23,936 $2,600 100% $176.90 $26,536 $2,600<br />
9 Use <strong>of</strong> Publ Prop: New Permit w/o Trans Rev Flat 130 $133.15 132% $100.90 $13,118 $17,310 -$4,192 100% $100.90 $13,118 -$4,192<br />
10 Use <strong>of</strong> Publ Prop: Permit Renewal w/o Trans Rev Flat 120 $113.08 112% $100.90 $12,109 $13,570 -$1,461 100% $100.90 $12,109 -$1,461<br />
13 Crane Permit Flat 220 $128.93 73% $176.90 $38,919 $28,365 $10,554 100% $176.90 $38,919 $10,554<br />
14 Offsite Improvement Plan Check hourly 1 $229.32 94% $243.24 $243 $229 $14 100% $243.24 $243 $14<br />
21 Str Impr Insp: Resi Driveway Flat 15 $116.25 65% $177.63 $2,664 $1,744 $921 100% $177.63 $2,664 $921<br />
22 Str Impr Insp: Resi Sidew, Curb, Gutter, Alley Flat 20 $386.78 77% $503.87 $10,077 $7,736 $2,342 100% $503.87 $10,077 $2,342<br />
23 Str Impr Insp: Comm Proj 0-499 lineal foot Flat 15 $152.18 45% $340.75 $5,111 $2,283 $2,829 100% $340.75 $5,111 $2,829<br />
24 Str Impr Insp: Comm Proj 500-999 lineal foot Flat 2 $270.54 54% $503.87 $1,008 $541 $467 100% $503.87 $1,008 $467<br />
25 Str Impr Insp: Comm Proj 1,000+ lineal foot Flat 9 $381.50 57% $666.99 $6,003 $3,434 $2,569 100% $666.99 $6,003 $2,569<br />
26 Str Impr Insp: Reinspections hourly 1 $89.83 55% $163.12 $163 $90 $73 100% $163.12 $163 $73<br />
27 Outdoor Dining Inspection Flat 5 $444.90 165% $269.92 $1,350 $2,225 -$875 100% $269.92 $1,350 -$875<br />
28 Utility Excavation Permit: up to 24 feet Flat 27 $703.82 79% $889.39 $24,014 $19,003 $5,011 100% $889.39 $24,014 $5,011<br />
29 Utility Excavation Permit: 25 feet & over actual cost 68 100%<br />
30 Wireless Facility Permit time & mat'l 1 100%<br />
31 Blanket Util Permit: Publ Prop Use up to 320 sq ft per wk act 160 $93.00 78% $119.06 $19,050 $14,880 $4,170 100% $119.06 $19,050 $4,170<br />
32 Blanket Util Permit: Minor Excav up to 24 lin ft per wk act 140 $208.19 104% $200.62 $28,087 $29,147 -$1,059 100% $200.62 $28,087 -$1,059<br />
33 Certificate <strong>of</strong> Compliance Flat 1 $1,375.93 94% $1,459.42 $1,459 $1,376 $83 100% $1,459.42 $1,459 $83<br />
34 Final / Tentative Map Flat 1 $1,605.25 86% $1,865.78 $1,866 $1,605 $261 100% $1,865.78 $1,866 $261<br />
35 Lot Line Adjustment Flat 1 $1,375.93 94% $1,459.42 $1,459 $1,376 $83 100% $1,459.42 $1,459 $83<br />
Page 25
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Public Works - MASTER FEE LIST<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
37 Final Map Revision Flat 1 $1,146.61 94% $1,216.18 $1,216 $1,147 $70 100% $1,216.18 $1,216 $70<br />
38 Tentative Map Revision Flat 1 $458.64 94% $486.47 $486 $459 $28 100% $486.47 $486 $28<br />
41 Encroachment - Private Constr in Public Way Flat 1 $315.98 130% $243.24 $243 $316 -$73 100% $243.24 $243 -$73<br />
42 Excavation & Shoring Flat 1 $588.63 242% $243.24 $243 $589 -$345 100% $243.24 $243 -$345<br />
43 Hydrology time & mat'l 1 $243.24 $243 $243 100% $243.24 $243 $243<br />
44 Industrial Waste Discharge Flat 1 $441.73 81% $547.28 $547 $442 $106 100% $547.28 $547 $106<br />
45 Site Drainage - Changing Existing Pattern Flat 1 $196.56 162% $121.62 $122 $197 -$75 100% $121.62 $122 -$75<br />
49 Urban Run<strong>of</strong>f Mitigation Plan Flat 1 $935.25 181% $516.47 $516 $935 -$419 100% $516.47 $516 -$419<br />
50 Utilities - New Water Svc or Sewer Install Flat 1 $461.81 190% $243.24 $243 $462 -$219 100% $243.24 $243 -$219<br />
51 Tiebacks Flat 1 $1,226.93 168% $729.71 $730 $1,227 -$497 100% $729.71 $730 -$497<br />
52 Soldier Beam Flat 1 $1,226.92 168% $729.71 $730 $1,227 -$497 100% $729.71 $730 -$497<br />
54 Misc Rev: Flood Hazard Letter Flat 1 $196.56 162% $121.62 $122 $197 -$75 100% $121.62 $122 -$75<br />
55 Permit Renewal Flat 1 $196.56 95% $207.16 $207 $197 $11 100% $207.16 $207 $11<br />
56 Plan Checks - Not Otherwise Classified Flat 1 $196.56 81% $243.24 $243 $197 $47 100% $243.24 $243 $47<br />
57 Plan Revisions Flat 1 $196.56 81% $243.24 $243 $197 $47 100% $243.24 $243 $47<br />
58 Review <strong>of</strong> Legal Easements hourly 1 $229.32 122% $188.37 $188 $229 -$41 100% $188.37 $188 -$41<br />
59 Right <strong>of</strong> Way Research / Inquiries - each hr hourly 1 $254.68 135% $188.37 $188 $255 -$66 100% $188.37 $188 -$66<br />
61 Street Vacation hourly 1 $229.32 94% $243.24 $243 $229 $14 100% $243.24 $243 $14<br />
62 Minimum Review Fee hourly 1 $196.56 104% $188.37 $188 $197 -$8 100% $188.37 $188 -$8<br />
63 Temp No Pkg: ea "No Parking" sign Flat 1000 $5.00 86% $5.84 $5,836 $5,000 $836 100% $5.84 $5,836 $836<br />
66 Wtr Svc Install: 3/4" to 1" Partial Upgrade new - Flat 1 $670.56 $671 $671 100% $670.56 $671 $671<br />
67 Wtr Svc Install: 3/4" Meter Flat 10 $3,094.25 93% $3,315.27 $33,153 $30,943 $2,210 100% $3,315.27 $33,153 $2,210<br />
68 Wtr Svc Install: 1" Meter Flat 74 $3,094.25 91% $3,401.95 $251,744 $228,975 $22,770 100% $3,401.95 $251,744 $22,770<br />
69 Wtr Svc Install: 1-1/2" Meter Flat 15 $4,090.80 95% $4,290.23 $64,353 $61,362 $2,991 100% $4,290.23 $64,353 $2,991<br />
70 Wtr Svc Install: 2" Meter Flat 3 $4,321.17 95% $4,556.01 $13,668 $12,964 $705 100% $4,556.01 $13,668 $705<br />
Page 26
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Public Works - MASTER FEE LIST<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
71 Wtr Svc Install: 3" Meter Flat 3 $9,552.23 75% $12,725.35 $38,176 $28,657 $9,519 100% $12,725.35 $38,176 $9,519<br />
72 Wtr Svc Install: 4" Meter Flat 1 $10,992.63 82% $13,484.95 $13,485 $10,993 $2,492 100% $13,484.95 $13,485 $2,492<br />
73 Wtr Svc Install: 6" Meter Flat 1 $17,766.59 112% $15,890.93 $15,891 $17,767 -$1,876 100% $15,890.93 $15,891 -$1,876<br />
74 Wtr Svc Install: 8" Meter Flat 1 $19,461.66 80% $24,342.38 $24,342 $19,462 $4,881 100% $24,342.38 $24,342 $4,881<br />
75 Wtr Svc Install: 10"+ Meter actual cost 1 100%<br />
76 Fire Svc Install: 2" Flat 3 $3,799.12 89% $4,263.73 $12,791 $11,397 $1,394 100% $4,263.73 $12,791 $1,394<br />
77 Fire Svc Install: 3" - 6" Flat 12 $5,811.23 68% $8,577.10 $102,925 $69,735 $33,190 100% $8,577.10 $102,925 $33,190<br />
78 Fire Svc Install: 8" - 12" new - Flat 1 $13,049.72 $13,050 $13,050 100% $13,049.72 $13,050 $13,050<br />
79 Fire Hydrant Relocation - new tap & killout new - Flat 1 $11,794.72 $11,795 $11,795 100% $11,794.72 $11,795 $11,795<br />
80 Fire Hydrant Installation new - Flat 1 $12,164.99 $12,165 $12,165 100% $12,164.99 $12,165 $12,165<br />
81 Fire Hydrant Flow Test Flat 30 $666.83 78% $851.64 $25,549 $20,005 $5,544 100% $851.64 $25,549 $5,544<br />
82 Damaged Water Meter Repair actual cost 1 100%<br />
85 Water Meter Downsize actual cost 1 100%<br />
87 Water Inspection Not Identified Elsewhere Flat 1 $126.81 46% $274.86 $275 $127 $148 100% $274.86 $275 $148<br />
88 Temp Water Service (per meter) Flat 1 $209.24 137% $153.28 $153 $209 -$56 100% $153.28 $153 -$56<br />
89 Moved Meter (per meter) Flat 1 $64.46 84% $76.64 $77 $64 $12 100% $76.64 $77 $12<br />
90 Water Meter Test: 3/4" - 2" Meter Flat 1 $173.31 85% $204.38 $204 $173 $31 100% $204.38 $204 $31<br />
91 Water Meter Test: 3" and Over Flat 1 $693.25 57% $1,226.27 $1,226 $693 $533 100% $1,226.27 $1,226 $533<br />
92 Delinquent Water Bills Tags Flat 1 $23.25 46% $51.09 $51 $23 $28 100% $51.09 $51 $28<br />
93 Reestablish Delinquent Account (per acct) Flat 1 $81.37 159% $51.09 $51 $81 -$30 100% $51.09 $51 -$30<br />
94 Sewer Saddle Connection Flat 60 $890.87 81% $1,100.28 $66,017 $53,452 $12,565 100% $1,100.28 $66,017 $12,565<br />
95 Sewer Cap: At Time <strong>of</strong> Saddle Install Flat 20 $420.60 78% $536.35 $10,727 $8,412 $2,315 100% $536.35 $10,727 $2,315<br />
96 Sewer Cap: After Saddle Install Flat 5 $609.76 93% $658.41 $3,292 $3,049 $243 100% $658.41 $3,292 $243<br />
97 Sewer Lateral Inspection Flat 90 $370.93 64% $576.54 $51,889 $33,384 $18,505 100% $576.54 $51,889 $18,505<br />
98 Storm Drain Connect <strong>of</strong> Existing Box per connect 1 $229.32 45% $504.67 $505 $229 $275 100% $504.67 $505 $275<br />
99 Storm Drain Pipe Installation per install 1 $370.93 73% $504.67 $505 $371 $134 100% $504.67 $505 $134<br />
100 Storm Drain Saddle Installation Flat 1 $890.87 73% $1,221.68 $1,222 $891 $331 100% $1,221.68 $1,222 $331<br />
Page 27
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Public Works - MASTER FEE LIST<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
101 Storm Dye Test (per test) Flat 1 $352.96 87% $406.66 $407 $353 $54 100% $406.66 $407 $54<br />
102 Emergency Sewage Spill Response actual cost 1 100%<br />
103 Sewer Reinspection Flat 1 $140.55 58% $243.82 $244 $141 $103 100% $243.82 $244 $103<br />
104 Same Day Emergency Turn-Off (regular hours) new - Flat 1 $51.09 $51 $51 100% $51.09 $51 $51<br />
105 Same Day Emer Turn-Off (after hours, holidays) new - Flat 1 $306.57 $307 $307 100% $306.57 $307 $307<br />
107 Industr Waste Discharge Variance Request new - Flat 75 $54.32 $4,074 $4,074 100% $54.32 $4,074 $4,074<br />
108 Industr WW Permit: Class 1 Flat 335 $117.00 73% $160.08 $53,625 $39,195 $14,430 100% $160.08 $53,625 $14,430<br />
109 Industr WW Permit: Class 2 Flat 290 $430.00 73% $585.15 $169,693 $124,700 $44,993 100% $585.15 $169,693 $44,993<br />
110 Industr WW Permit: Class 3 Flat 91 $646.00 73% $879.74 $80,056 $58,786 $21,270 100% $879.74 $80,056 $21,270<br />
111 Industr WW Permit: Class 4 Flat 1 $939.00 73% $1,277.91 $1,278 $939 $339 100% $1,277.91 $1,278 $339<br />
112 Industr WW Permit: Class 5 Flat 23 $1,409.00 87% $1,614.20 $37,127 $32,407 $4,720 100% $1,614.20 $37,127 $4,720<br />
113 Industr WW Permit: Class 6 new - Flat 1 $3,610.43 $3,610 $3,610 100% $3,610.43 $3,610 $3,610<br />
114 Industr WW Permit: Class 99 new - Flat 20 $94.16 $1,883 $1,883 100% $94.16 $1,883 $1,883<br />
115 Constr & Demo Waste Mgt Plan Flat 455 $460.76 88% $521.94 $237,483 $209,646 $27,837 100% $521.94 $237,483 $27,837<br />
116 Solid Waste Encl Plan Check: Simple Flat 68 $276.88 167% $166.04 $11,208 $18,689 -$7,482 100% $166.04 $11,208 -$7,482<br />
117 Solid Waste Encl Plan Check: Complex Flat 158 $507.25 84% $600.84 $94,632 $79,892 $14,740 100% $600.84 $94,632 $14,740<br />
118 Private Refuse Hauler Permit Flat 57 $499.86 98% $508.74 $28,998 $28,492 $506 100% $508.74 $28,998 $506<br />
119 Container Rental for C&D Program new - plus disp 10 $182.37 $1,824 $1,824 100% $182.37 $1,824 $1,824<br />
120 Container Rental (Rent-A-Bin) plus disp chg 75 $132.10 99% $133.60 $10,020 $9,908 $112 100% $133.60 $10,020 $112<br />
121 Bulky Item Collection plus disp chg 800 $57.07 100% $56.94 $45,550 $45,656 -$106 100% $56.94 $45,550 -$106<br />
122 Sale <strong>of</strong> Composting Bins plus bin cost 180 $10.57 98% $10.82 $1,947 $1,903 $45 100% $10.82 $1,947 $45<br />
123 Residential Clean-A-Can Program (one time) Flat 60 $20.00 97% $20.72 $1,243 $1,200 $43 100% $20.72 $1,243 $43<br />
124 Kitchen Food Scrap Pail Sales plus pail 150 $1.50 52% $2.88 $433 $225 $208 100% $2.88 $433 $208<br />
125 Pressure Washing Services hourly 200 $90.25 73% $124.03 $24,807 $18,050 $6,757 100% $124.03 $24,807 $6,757<br />
126 Event Rental / Party Truck hourly 10 $62.50 72% $86.73 $867 $625 $242 100% $86.73 $867 $242<br />
127 Curby Rental new - hourly 10 $124.50 $1,245 $1,245 100% $124.50 $1,245 $1,245<br />
128 Additional Pick-Up Service: Bin Flat 250 $50.00 92% $54.21 $13,554 $12,500 $1,054 100% $54.21 $13,554 $1,054<br />
Page 28
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Public Works - MASTER FEE LIST<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
129 Additional Pick-Up Service: Cart Flat 30 $30.00 83% $36.14 $1,084 $900 $184 100% $36.14 $1,084 $184<br />
130 Sidewalk Removal, Hauling, Repl (up to 4" thick) Flat per sf 14 $13.10 42% $31.51 $441 $183 $258 100% $31.51 $441 $258<br />
131 Driveway Removal, Hauling, Repl (depth to 6") Flat per sf 5 $25.22 39% $64.73 $324 $126 $198 100% $64.73 $324 $198<br />
132 Removal, Hauling, Repl: Curb Only Flat per lf 1 $37.03 35% $106.14 $106 $37 $69 100% $106.14 $106 $69<br />
133 Removal, Hauling, Repl: Curb & Gutter Flat per lf 1 $47.97 42% $115.39 $115 $48 $67 100% $115.39 $115 $67<br />
134 Removal, Hauling, Repl: Gutter Only Flat per lf 1 $23.99 41% $58.20 $58 $24 $34 100% $58.20 $58 $34<br />
135 Removal, Hauling, Repl: Concr Alleys (up to 6") Flat per sf 1 $31.44 38% $83.44 $83 $31 $52 100% $83.44 $83 $52<br />
136 Ashphalt Removal, Hauling, Repl (up to 4") Flat per sf 1 $9.13 43% $21.36 $21 $9 $12 100% $21.36 $21 $12<br />
137 Ashphalt Removal, Hauling, Repl (over 4") Flat per sf 8 $10.16 45% $22.36 $179 $81 $98 100% $22.36 $179 $98<br />
138 Ashphalt Cement Overlay (1/2" to 1-1/2" thick) Flat per sf 1 $6.45 42% $15.21 $15 $6 $9 100% $15.21 $15 $9<br />
139 Ashphalt Cement Overlay (1-1/2" - 4" thick) Flat per sf 1 $8.45 44% $19.10 $19 $8 $11 100% $19.10 $19 $11<br />
140 Pkwy Removal & Hauling; 15 linear feet Flat 1 $146.02 33% $444.54 $445 $146 $299 100% $444.54 $445 $299<br />
141 Pkwy Removal & Hauling; ea add'l linear foot Flat 1 $10.23 38% $26.65 $27 $10 $16 100% $26.65 $27 $16<br />
142 Removal & Hauling <strong>of</strong> Abandoned Driveway Flat per sf 1 $26.50 59% $44.79 $45 $27 $18 100% $44.79 $45 $18<br />
143 Misc Saw Cuts: 121 linear feet Flat 1 $93.74 29% $320.57 $321 $94 $227 100% $320.57 $321 $227<br />
144 Misc Saw Cuts: ea add'l linear foot Flat 1 $0.77 45% $1.72 $2 $1 $1 100% $1.72 $2 $1<br />
145 Tie-Ins Into Exist Asph/Concr: 11 linear feet Flat 4 $64.33 31% $209.79 $839 $257 $582 100% $209.79 $839 $582<br />
146 Tie-Ins Into Exist Asph/Concr: ea add'l linear ft Flat 16 $5.92 44% $13.44 $215 $95 $120 100% $13.44 $215 $120<br />
147 Misc Concrete / Ashalt Work: 8 sq ft Flat 1 $102.69 33% $315.58 $316 $103 $213 100% $315.58 $316 $213<br />
148 Misc Concrete / Ashalt Work: ea add'l sq ft Flat 1 $13.27 40% $32.90 $33 $13 $20 100% $32.90 $33 $20<br />
152 Bicycle Rack Installation Flat - ea 1 $156.91 38% $411.64 $412 $157 $255 100% $411.64 $412 $255<br />
153 Bicycle Rack Bolt Down Only Flat - ea 1 $63.94 25% $256.76 $257 $64 $193 100% $256.76 $257 $193<br />
154 Message Board (per board) Flat - ea 2 $128.73 31% $421.81 $844 $257 $586 100% $421.81 $844 $586<br />
155 Film Permit: Airport - public airside Flat 1 $102.60 19% $537.54 $538 $103 $435 100% $537.54 $538 $435<br />
156 Film Permit: Airport - public landside Flat 1 $256.50 48% $537.54 $538 $257 $281 100% $537.54 $538 $281<br />
157 Film Permit: Airport - public leasehold property Flat 1 $256.50 55% $470.57 $471 $257 $214 100% $470.57 $471 $214<br />
158 Film Permit: Airport Other (compl/lg productions) actual cost 1 100%<br />
Page 29
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Public Works - MASTER FEE LIST<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
190 Container Rental (Events) plus disp chg 200 $132.10 78% $168.28 $33,657 $26,420 $7,237 100% $168.28 $33,657 $7,237<br />
191 Airport Event Permit (
Police<br />
Animal Control<br />
Police Services
Police<br />
The user fee/cost analysis for this department combines three <strong>of</strong> the <strong>City</strong>’s fee schedules into one whole:<br />
Animal Control<br />
Police Permits<br />
Police Records<br />
Most fees are charged on a flat (or fixed) fee basis – the fee is the same, regardless <strong>of</strong> size or complexity. There are two fees, animal<br />
impounds and false alarm responses, where the fee escalates with additional occurrences. This department’s fee schedule also lists<br />
hourly billing rates by classification and hourly equipment rates for use with special event and film permits.<br />
Animal control and police records and permit services benefit those individuals or businesses specifically requesting or utilizing the services<br />
and are therefore eligible for cost recovery. Animal control services also provide a benefit to the community at large. The <strong>City</strong>’s policy is<br />
to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all costs associated with providing fee-for-service activities. Animal<br />
control services would be one <strong>of</strong> the exceptions to the policy <strong>of</strong> 100% cost recovery, leaving a portion <strong>of</strong> the costs to be subsidized by the<br />
general fund.<br />
Current fees recover 45% <strong>of</strong> total cost. Department staff recommends a 10% adjustment to all animal control fees. All police records and<br />
permit fees have recommended fees set at 100% <strong>of</strong> cost – with the following exceptions:<br />
Tobacco Retail – this permit fee is to remain unchanged at $145<br />
Police Reports and Traffic Reports – these fees remain at $0.80 per page<br />
Photos – these fees remain unchanged at $76 plus outside lab costs<br />
False Alarm responses – these penalties remain unchanged at $164.86 for the 3 rd response in a calendar year and $247.28 for the<br />
4 th and subsequent responses in a single calendar year.<br />
Assuming no loss in demand, fee adjustments will generate an additional $59,000 in new revenue per year, recovering 49% <strong>of</strong> total cost.<br />
One new penalty proposals are included in this analysis:<br />
False Alarm Response – 2 nd in calendar year (proposed penalty is $164.86)<br />
As noted earlier in this report, Staff will return to Council with any required ordinances and resolutions to authorize this new penalty.<br />
Page 31
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Police Department<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Recovery %<br />
Full Cost<br />
Current<br />
Annual Cost<br />
Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @ Policy<br />
Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recomm<br />
Subsidy<br />
1 Adoptions - basic fee, dog/puppy/cat/kitten Flat 310 $41.20 20% $206.82 $64,114 $12,772 $51,342 22% $45.32 $14,049 $1,277 $50,065<br />
2 Adoptions - vaccine Flat 350 $15.40 15% $99.67 $34,884 $5,390 $29,494 17% $16.94 $5,929 $539 $28,955<br />
3 Adoptions - spay/neuter surgery Flat 240 $70.00 38% $183.15 $43,956 $16,800 $27,156 42% $77.00 $18,480 $1,680 $25,476<br />
4 Adoptions - basic fee, rabbit Flat 10 $15.40 7% $206.82 $2,068 $154 $1,914 8% $16.94 $169 $15 $1,899<br />
5 Adoptions - basic fee, small animal Flat 22 $15.40 7% $206.82 $4,550 $339 $4,211 8% $16.94 $373 $34 $4,177<br />
6 Adoptions - basic fee, large animal Flat $41.20 20% $206.82 22% $45.32<br />
7 Adoptions - home again microchip Flat 145 $15.00 32% $46.22 $6,702 $2,175 $4,527 36% $16.50 $2,393 $218 $4,310<br />
8 Adoptions - rabies vaccinations Flat 120 $10.00 10% $95.67 $11,480 $1,200 $10,280 11% $11.00 $1,320 $120 $10,160<br />
9 Annual dog license - spayed/neutered Flat 5300 $31.90 46% $69.73 $369,558 $169,070 $200,488 50% $35.09 $185,977 $16,907 $183,581<br />
10 Annual dog license - unspayed/unneutered Flat 150 $63.80 91% $69.73 $10,459 $9,570 $889 101% $70.18 $10,527 $957 -$68<br />
11 Annual dog license - duplicate (replacement) Flat 120 $4.10 29% $13.95 $1,673 $492 $1,181 32% $4.51 $541 $49 $1,132<br />
12 Non resident permit tag - airport park Flat 1045 $16.40 24% $69.73 $72,866 $17,138 $55,728 26% $18.04 $18,852 $1,714 $54,014<br />
13 Impound - dog Flat 100 $41.20 3% $1,627.42 $162,742 $4,120 $158,622 3% $45.32 $4,532 $412 $158,210<br />
14 Impound - cat Flat 50 $15.40 1% $1,627.42 $81,371 $770 $80,601 1% $16.94 $847 $77 $80,524<br />
15 Impound - state fine for unaltered dog/cat Pass Thru $40.00 $40.00<br />
16 Owner surrrender - dog licensed Flat 15 $31.90 27% $116.09 $1,741 $479 $1,263 30% $35.09 $526 $48 $1,215<br />
17 Owner surrrender - dog unlicensed/altered Flat 15 $63.80 55% $116.09 $1,741 $957 $784 60% $70.18 $1,053 $96 $689<br />
18 Owner surrrender - dog unlicensed/unaltered Flat 3 $97.80 84% $116.09 $348 $293 $55 93% $107.58 $323 $29 $26<br />
19 Owner surrrender - cat Flat 40 $31.90 27% $116.09 $4,643 $1,276 $3,367 30% $35.09 $1,404 $128 $3,240<br />
20 Boarding - dog, cat, other Per day 300 $10.30 3% $374.67 $112,401 $3,090 $109,311 3% $11.33 $3,399 $309 $109,002<br />
21 Trap rental - 10 days + deposit 3 $16.40 29% $56.58 $170 $49 $121 32% $18.04 $54 $5 $116<br />
22 Annual Police Permit* Flat 425 $91.94 94% $97.96 $41,633 $39,075 $2,558 100% $97.96 $41,633 $2,558<br />
Page 32
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Police Department<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Per Unit Annual Per Unit Annual<br />
Recovery %<br />
Full Cost<br />
Current<br />
Annual Cost<br />
Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @ Policy<br />
Level<br />
Recommendations<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recomm<br />
Subsidy<br />
23 Massage Establishment Permit Flat 12 $91.94 74% $124.52 $1,494 $1,103 $391 100% $124.52 $1,494 $391<br />
24 Massage Technician Permit Flat 15 $91.94 94% $97.96 $1,469 $1,379 $90 100% $97.96 $1,469 $90<br />
25 Second Hand Dealer Permit - New Flat 4 $362.48 95% $380.76 $1,523 $1,450 $73 100% $380.76 $1,523 $73<br />
26 Second Hand Dealer Permit- Renewal Flat 36 $208.18 66% $313.84 $11,298 $7,494 $3,804 100% $313.84 $11,298 $3,804<br />
27 Tobacco Retail Flat 110 $145.00 57% $254.99 $28,049 $15,950 $12,099 100% $254.99 $28,049 $12,099<br />
28 Pawnbroker Permit- New Flat 1 $362.48 95% $380.76 $381 $362 $18 100% $380.76 $381 $18<br />
29 Pawnbroker Permit - Renewal Flat 3 $208.18 85% $246.13 $738 $625 $114 100% $246.13 $738 $114<br />
32 Records - other reports, thefts Per page 2000 $0.80 11% $7.02 $14,048 $1,600 $12,448 11% $0.80 $1,600 $12,448<br />
33 Records - traffic accident reports Per page 1900 $0.80 11% $7.02 $13,345 $1,520 $11,825 11% $0.80 $1,520 $11,825<br />
34 Photos - color or black & white + lab fees 200 $76.00 112% $67.56 $13,512 $15,200 -$1,688 100% $67.56 $13,512 -$1,688<br />
35 Audiotape copy Flat 14 $38.00 90% $42.14 $590 $532 $58 100% $42.14 $590 $58<br />
36 Videotape copy Flat 1 $81.30 95% $85.41 $85 $81 $4 100% $85.41 $85 $4<br />
37 Crime analysis/research - one search <strong>of</strong> database Flat 1 $96.10 80% $119.56 $120 $96 $23 100% $119.56 $120 $23<br />
38 Crime analysis/research - multiple searches <strong>of</strong> databas Flat 1 $143.70 80% $179.33 $179 $144 $36 100% $179.33 $179 $36<br />
39 Fingerprinting - public + DOJ/FBI fee 1550 $31.60 92% $34.23 $53,051 $48,980 $4,071 100% $34.23 $53,051 $4,071<br />
40 Vehicle impound & release Flat 1000 $123.60 98% $126.75 $126,751 $123,600 $3,151 100% $126.75 $126,751 $3,151<br />
41 30 day vehicle impound Flat 141 $809.40 94% $861.14 $121,421 $114,125 $7,295 100% $861.14 $121,421 $7,295<br />
42 Boot removal + boot usage 1 $140.40 100% $139.93 $140 $140 $0 100% $139.93 $140 $0<br />
44 DUI response - accident/injury Flat 7 $3,179.80 90% $3,516.66 $24,617 $22,259 $2,358 100% $3,516.66 $24,617 $2,358<br />
45 Firearms storage and release - per weapon Flat $129.90 92% $141.00 100% $141.00<br />
46 Local records check Flat $19.00 90% $21.07 100% $21.07<br />
47 VIN verification Flat $59.10 92% $63.96 100% $63.96<br />
Page 33
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Police Department<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Current<br />
Current Fee<br />
Volume<br />
Per Unit Annual Per Unit Annual<br />
Recovery %<br />
Full Cost<br />
Current<br />
Annual Cost<br />
Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @ Policy<br />
Level<br />
Recommendations<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recomm<br />
Subsidy<br />
48 Vehicle inspection Flat $23.10 54% $42.71 100% $42.71<br />
49 False alarm Penalty 900 $164.86 $164.86<br />
50 ACO's Field Services overhead 1<br />
51 False alarm - 2nd response in calendar year new penalty 1063 $164.86<br />
#22) This services includes the following permits:<br />
Ambulance Companies Auction House Dancing Academy Peddler<br />
Alcohol Dispensing License Auto Parks (Parking) Dancing/Entertainment in bar Physical Training or Fitness<br />
Amusement & Entertainment Enterprises: Auto Wrecking Drive-In Restaurants Pool Hall<br />
Arcade Bathhouse or Treatment Figure Studio Shooting Gallery<br />
Rides Billiard Firearms Soliciting Business<br />
Non Permanent Rides Boxing Fortune Teller Soliciting Interstate<br />
Shows Carnival Health Club Telemarketing- Retail<br />
Skills Games Carnival Merchandise Herb Doctor Telemarketing - Service<br />
Non-Permanent Skills Games Circus Intinerant Vendor Tow Truck Owner<br />
Auctioneer Dance Hall Parade Valet Parking<br />
False alarm fees are currently charged at $164.86 for the 3rd response within a calendar year, and $247.28 for the 4th and subsequent responses within a year. Staff recommends no change to these two penalties.<br />
Staff is recommending a new penalty for second response within a year. Implementing ordinances and companion resolution will be presented to Council with the budget.<br />
Total User Fees $1,441,913 $641,850 $800,063 $700,919 $59,069 $740,994<br />
% <strong>of</strong> Full Cost 45% 55% 49% 9% 51%<br />
Page 34
Fire
Fire<br />
The user fee/cost analysis for this department follows the basic structure <strong>of</strong> <strong>City</strong>’s fee schedule and was developed as a whole for the<br />
department. All divisions within the department are included in the cost analysis.<br />
Fees are charged in a variety <strong>of</strong> ways including:<br />
Flat (or fixed) fees – the fee is always the same, regardless <strong>of</strong> size or complexity.<br />
Per square foot or per device – the fee is calculated based on size.<br />
Hourly (or time-and-materials) – city staff track time and materials expenses and fees are calculated to recover actual costs.<br />
Actual cost – this fee is charged to recover consultant costs.<br />
Penalties – these fees need not be limited to cost, and are designed to discourage (or encourage) certain behaviors.<br />
Fire prevention and other miscellaneous fire services benefit those individuals or businesses specifically requesting or utilizing the services<br />
and are therefore eligible for cost recovery. The <strong>City</strong>’s policy is to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all<br />
costs associated with providing fee-for-service activities.<br />
Current fees recover 86% <strong>of</strong> total cost; recommended fees are set at 100% <strong>of</strong> cost, with one exception. False alarm responses are to<br />
remain unchanged and recover more than 100% <strong>of</strong> cost, allowing for a penalty component. Assuming no loss in demand, fee<br />
adjustments will generate an additional $296,000 in new revenue per year.<br />
Department staff has made several proposed modifications to the <strong>City</strong>’s current fee schedule. Most changes are simple name changes<br />
that will better reflect the service provided. The user fee summary pages incorporated into this report reflect these name changes. The<br />
basic method <strong>of</strong> charging the fee (e.g. on a flat fee or plus a per square footage calculation) remains unchanged.<br />
Some fees are slated for deletion as no longer being relevant:<br />
Preliminary Review<br />
Over the Counter Plan Check<br />
Plan Checks Not Otherwise Classified<br />
Plan Revisions and Deferred Submittals<br />
Excessive Plan Checks<br />
various annual inspections (some no longer performed, others may be redundant since they are covered under other inspection<br />
types)<br />
Page 35
Four new fee proposals are included in this analysis:<br />
Miscellaneous Plan Review (proposed fee is $386.99) - This incorporates plans that do not fall into other specific categories like fire<br />
sprinkler, fire alarms, etc. These might include clean agent systems or other types <strong>of</strong> plans not normally reviewed.<br />
Solar Panel Plan Review (proposed fee is $404.79) - These plans are reviewed for compliance with city guidelines for solar panel<br />
installation. The department has not historically charged fees for these plan reviews.<br />
Final Building Inspection (proposed fee is $436.67) – This fee would recover the cost for a new construction inspector performing a<br />
final building inspection. This inspection is required in order for the business/building to open.<br />
Underground Tank Permit (Exempt) (proposed fee is $366.31)<br />
Page 36
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Fire Department<br />
2012/2013<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volume<br />
Current<br />
Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommend<br />
Subsidy<br />
3 Standard/Complex Pln Chk new bldg: 1st 2,500 sf Flat 50 $379.38 74% $515.98 $25,799 $18,969 $6,830 100% $515.98 $25,799 $6,830<br />
4 Standard/Complex Pln Chk new bldg: >2,500 sf per sq ft 375000 $0.0184 36% $0.0516 $19,349 $6,900 $12,449 100% $0.0516 $19,349 $12,449<br />
5 Commercial Tenant Improvement, 1st 2,500 sf Flat 50 $137.38 53% $257.99 $12,900 $6,869 $6,031 100% $257.99 $12,900 $6,031<br />
6 Commercial Tenant Improvement, > 2,500 sf per sq ft 42500 $0.0184 71% $0.0258 $1,096 $782 $314 100% $0.0258 $1,096 $314<br />
9 Misc plan review new fee 5 $386.9885 $1,935 $1,935 100% $386.9885 $1,935 $1,935<br />
10 Solar panel plan review new fee 10 $404.7907 $4,048 $4,048 100% $404.7907 $4,048 $4,048<br />
11 Final building inspection new fee 365 $436.6723 $159,385 $159,385 100% $436.6723 $159,385 $159,385<br />
12 Fire Spr - NFPA 13 Sys: 1-10 heads Flat 50 $331.82 76% $436.67 $21,834 $16,591 $5,243 100% $436.67 $21,834 $5,243<br />
13 Fire Spr - NFPA 13 Sys: 10+ heads per head 1000 $4.36 109% $3.99 $3,989 $4,360 -$371 100% $3.99 $3,989 -$371<br />
14 Fire Spr - NFPA 13D Sys: up to 10k sq ft Flat 65 $383.61 77% $496.51 $32,273 $24,935 $7,339 100% $496.51 $32,273 $7,339<br />
15 Fire Spr - NFPA 13D Sys: >10k sq ft Flat 4 $520.99 85% $616.19 $2,465 $2,084 $381 100% $616.19 $2,465 $381<br />
16 Fire Spr - resi, private hydrant sys Flat 1 $359.45 82% $436.67 $437 $359 $77 100% $436.67 $437 $77<br />
17 Fire Spr - resi, fire pump installation Flat 1 $1,467.86 97% $1,513.77 $1,514 $1,468 $46 100% $1,513.77 $1,514 $46<br />
18 Fire Spr - resi, spec hi pile stor & Spr sys comb Deposit/Actua $1,000.00 66% $1,513.77 100% $1,513.77<br />
20 Tents & Canopies 401-2000 sq ft Flat 48 $203.96 116% $176.27 $8,461 $9,790 -$1,329 100% $176.27 $8,461 -$1,329<br />
21 Tents & Canopies 2,001-5,000 sq ft Flat 35 $407.92 160% $255.50 $8,942 $14,277 -$5,335 100% $255.50 $8,942 -$5,335<br />
22 Tents & Canopies > 5,000 sq ft per sq ft 875000 $0.093 139% $0.0669 $58,578 $81,375 -$22,797 100% $0.0669 $58,578 -$22,797<br />
24 Fire alarms, new system, 1st 24 devices Flat 30 $1,159.29 121% $957.42 $28,723 $34,779 -$6,056 100% $957.42 $28,723 -$6,056<br />
25 Fire alarms, new system, ea add'l device Per device $13.52 170% $7.97 100% $7.97<br />
26 Fire alarms, TI's, 1st 24 devices Flat 72 $590.74 106% $556.35 $40,057 $42,533 -$2,476 100% $556.35 $40,057 -$2,476<br />
27 Fire alarms, TI's, ea add'l device Per device $10.57 177% $5.98 100% $5.98<br />
28 Medical/Lab gas type 1 Flat 1 $590.74 69% $856.28 $856 $591 $266 100% $856.28 $856 $266<br />
29 Medical/Lab gas type 2&3 Flat 1 $590.74 43% $1,372.26 $1,372 $591 $782 100% $1,372.26 $1,372 $782<br />
30 Spec fire ext sys - clean agent Flat 1 $875.02 110% $795.70 $796 $875 -$79 100% $795.70 $796 -$79<br />
31 Spec fire ext sys - (eg kitchen hoods) Flat 39 $685.85 123% $556.35 $21,698 $26,748 -$5,051 100% $556.35 $21,698 -$5,051<br />
32 Stor tank above ground - install Flat 7 $747.14 81% $920.78 $6,445 $5,230 $1,215 100% $920.78 $6,445 $1,215<br />
33 Stor tank above ground - removal Flat 1 $591.80 81% $727.28 $727 $592 $135 100% $727.28 $727 $135<br />
Page 37
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Fire Department<br />
2012/2013<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volume<br />
Current<br />
Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommend<br />
Subsidy<br />
34 Stor tank above ground - modify Flat 1 $436.45 82% $533.79 $534 $436 $97 100% $533.79 $534 $97<br />
35 Stor tank undergr install - base fee Flat 1 $1,944.48 87% $2,229.46 $2,229 $1,944 $285 100% $2,229.46 $2,229 $285<br />
36 Stor tank undergr install - ea add'l tank Flat 1 $429.06 88% $488.42 $488 $429 $59 100% $488.42 $488 $59<br />
37 Stor tank undergr install - ea add'l pln chk or insp Flat 1 $214.53 88% $244.21 $244 $215 $30 100% $244.21 $244 $30<br />
38 Stor tank undergr removal - base fee Flat 1 $1,623.22 87% $1,863.14 $1,863 $1,623 $240 100% $1,863.14 $1,863 $240<br />
39 Stor tank undergr removal - ea add'l tank Flat 1 $321.26 88% $366.31 $366 $321 $45 100% $366.31 $366 $45<br />
40 Stor tank undergr removal - ea add'l pln chk or insp Flat 1 $214.53 88% $244.21 $244 $215 $30 100% $244.21 $244 $30<br />
41 Stor tank undergr modify -simple Per tank 5 $344.51 90% $384.11 $1,921 $1,723 $198 100% $384.11 $1,921 $198<br />
42 Stor tank undergr modify - complex Per tank 1 $1,308.30 88% $1,483.05 $1,483 $1,308 $175 100% $1,483.05 $1,483 $175<br />
43 Stor tank undergr - clean up hourly 10 $106.74 87% $122.10 $1,221 $1,067 $154 100% $122.10 $1,221 $154<br />
45 Reinsp, Sr Fire Inspector Flat $172.36 67% $257.16 100% $257.16<br />
46 Reinsp, Environmental Comp Spec Flat $214.53 153% $139.91 100% $139.91<br />
47 Annual - aircraft refueling facility Flat 1 $249.40 97% $257.16 $257 $249 $8 100% $257.16 $257 $8<br />
48 Annual - aircraft repair hangar Flat 1 $401.58 156% $257.16 $257 $402 -$144 100% $257.16 $257 -$144<br />
49 Annual - ambulatory convalescent care Flat 1 $401.58 104% $387.81 $388 $402 -$14 100% $387.81 $388 -$14<br />
50 Annual - appr production facilities Flat 2 $401.58 156% $257.16 $514 $803 -$289 100% $257.16 $514 -$289<br />
51 Annual - candles open flame - annual Flat 42 $131.04 83% $157.43 $6,612 $5,504 $1,108 100% $157.43 $6,612 $1,108<br />
52 Annual - candles open flame - spec event Flat 52 $45.44 85% $53.41 $2,777 $2,363 $414 100% $53.41 $2,777 $414<br />
53 Annual - carnivals or fairs Flat 1 $194.44 76% $257.16 $257 $194 $63 100% $257.16 $257 $63<br />
54 Annual - christmas tree lots Flat 2 $280.05 109% $257.16 $514 $560 -$46 100% $257.16 $514 -$46<br />
55 Annual - combustible dust products Flat 1 $280.05 109% $257.16 $257 $280 -$23 100% $257.16 $257 -$23<br />
56 Annual - combustible fibers Flat 1 $280.05 109% $257.16 $257 $280 -$23 100% $257.16 $257 -$23<br />
57 Annual - combustible materials Flat 1 $194.44 76% $257.16 $257 $194 $63 100% $257.16 $257 $63<br />
58 Annual - convalescent hospital Flat 30 $537.90 94% $572.82 $17,185 $16,137 $1,048 100% $572.82 $17,185 $1,048<br />
59 Annual - daycare 50 occupants Flat 2 $280.05 95% $295.31 $591 $560 $31 100% $295.31 $591 $31<br />
61 Annual - explosives Flat 1 $540.02 210% $257.16 $257 $540 -$283 100% $257.16 $257 -$283<br />
Page 38
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Fire Department<br />
2012/2013<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volume<br />
Current<br />
Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommend<br />
Subsidy<br />
64 Annual - high piled combustible stor Flat 1 $280.05 109% $257.16 $257 $280 -$23 100% $257.16 $257 -$23<br />
65 Annual - high rise fire insp, 55-75ft Flat 34 $881.35 60% $1,471.73 $50,039 $29,966 $20,073 100% $1,471.73 $50,039 $20,073<br />
66 Annual - high rise fire insp, >75ft Flat 34 $1,224.80 63% $1,950.44 $66,315 $41,643 $24,672 100% $1,950.44 $66,315 $24,672<br />
67 Annual comm insp - ind ste/unit insp, 0-2,000 s.f Flat 2957 $73.00 82% $89.47 $264,561 $215,861 $48,700 100% $89.47 $264,561 $48,700<br />
68 Annual comm insp - ind ste/unit insp, 2,001-5,000 s.f Flat 690 $146.00 125% $116.40 $80,317 $100,740 -$20,423 100% $116.40 $80,317 -$20,423<br />
69 Annual comm insp - ind ste/unit insp, 5,001-10,000 s.f Flat 248 $219.00 153% $143.33 $35,547 $54,312 -$18,765 100% $143.33 $35,547 -$18,765<br />
70 Annual comm insp - ind ste/unit insp, > 10,000 s.f Flat 276 $365.00 185% $197.20 $54,427 $100,740 -$46,313 100% $197.20 $54,427 -$46,313<br />
71 Annual comm insp - common area insp, base 1st story (inc singl Flat 86 $146.00 233% $62.54 $5,378 $12,556 -$7,178 100% $62.54 $5,378 -$7,178<br />
72 Annual comm insp - common area insp, 0-2,000 s.f Flat 58 $36.50 58% $62.54 $3,627 $2,117 $1,510 100% $62.54 $3,627 $1,510<br />
73 Annual comm insp - common area insp, 2,001-5,000 s.f Flat 16 $73.00 102% $71.51 $1,144 $1,168 -$24 100% $71.51 $1,144 -$24<br />
74 Annual comm insp - common area insp, 5,001-10,000 s.f Flat 16 $109.50 136% $80.49 $1,288 $1,752 -$464 100% $80.49 $1,288 -$464<br />
75 Annual comm insp - common area insp, > 10,000 s.f Flat 28 $146.00 163% $89.47 $2,505 $4,088 -$1,583 100% $89.47 $2,505 -$1,583<br />
76 Annual - hospital Flat 3 $710.15 94% $757.82 $2,273 $2,130 $143 100% $757.82 $2,273 $143<br />
77 Annual - hot work open flame Flat 22 $280.05 109% $257.16 $5,657 $6,161 -$504 100% $257.16 $5,657 -$504<br />
78 Annual - industrial ovens Flat 1 $280.05 109% $257.16 $257 $280 -$23 100% $257.16 $257 -$23<br />
79 Annual - laboratory Flat 1 $280.05 109% $257.16 $257 $280 -$23 100% $257.16 $257 -$23<br />
80 Annual - LPG annual Flat 12 $237.78 92% $257.16 $3,086 $2,853 $233 100% $257.16 $3,086 $233<br />
81 Annual - LPG spec event Flat 77 $108.85 62% $176.27 $13,572 $8,381 $5,191 100% $176.27 $13,572 $5,191<br />
85 Annual - preschool Flat 23 $194.44 96% $202.81 $4,665 $4,472 $192 100% $202.81 $4,665 $192<br />
86 Annual - public school New 8 $572.82 $4,583 $4,583 100% $572.82 $4,583 $4,583<br />
87 Annual - private school Flat 11 $401.58 70% $572.82 $6,301 $4,417 $1,884 100% $572.82 $6,301 $1,884<br />
88 Annual - public assembly, < 300 occupants Flat 86 $280.05 95% $295.31 $25,397 $24,084 $1,312 100% $295.31 $25,397 $1,312<br />
89 Annual - public assembly, 300+ occupants Flat 23 $401.58 104% $387.81 $8,920 $9,236 -$317 100% $387.81 $8,920 -$317<br />
92 Annual - repair garage Flat 3 $194.44 71% $275.79 $827 $583 $244 100% $275.79 $827 $244<br />
93 Annual - resi care Flat 35 $280.05 72% $387.81 $13,573 $9,802 $3,772 100% $387.81 $13,573 $3,772<br />
94 Annual - spraying/dipping Flat 15 $194.44 76% $257.16 $3,857 $2,917 $941 100% $257.16 $3,857 $941<br />
95 Annual - vehicle in building Flat 4 $515.71 293% $176.27 $705 $2,063 -$1,358 100% $176.27 $705 -$1,358<br />
Page 39
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Fire Department<br />
2012/2013<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volume<br />
Current<br />
Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommend<br />
Subsidy<br />
96 Annual - multi fam resi insp 3-15 units Flat 3003 $122.59 87% $140.75 $422,661 $368,138 $54,523 100% $140.75 $422,661 $54,523<br />
97 Annual - multi fam resi insp 16-49 units Flat 357 $253.63 131% $193.32 $69,014 $90,546 -$21,532 100% $193.32 $69,014 -$21,532<br />
98 Annual - multi fam resi insp 50-99 units Flat 17 $354.02 144% $245.89 $4,180 $6,018 -$1,838 100% $245.89 $4,180 -$1,838<br />
99 Annual - multi fam resi insp 100 units or more Flat 6 $417.43 119% $351.03 $2,106 $2,505 -$398 100% $351.03 $2,106 -$398<br />
100 Annual - other insp not listed, annual Flat 1 $172.26 67% $257.16 $257 $172 $85 100% $257.16 $257 $85<br />
101 Annual - other insp not listed, spec event Flat 1 $172.26 67% $257.16 $257 $172 $85 100% $257.16 $257 $85<br />
102 CRTK Haz mat'ls insp - category 1 Flat 62 $155.34 60% $257.99 $15,996 $9,631 $6,364 100% $257.99 $15,996 $6,364<br />
103 CRTK Haz mat'ls insp - category 2 Flat 76 $310.69 60% $515.98 $39,215 $23,612 $15,602 100% $515.98 $39,215 $15,602<br />
104 CRTK Haz mat'ls insp - category 3 Flat 79 $621.39 69% $902.97 $71,335 $49,090 $22,245 100% $902.97 $71,335 $22,245<br />
105 CRTK Haz mat'ls insp - category 4 Flat 20 $828.51 64% $1,289.96 $25,799 $16,570 $9,229 100% $1,289.96 $25,799 $9,229<br />
106 Studio & theater - pyrotechnic SFX Flat 3 $414.26 48% $855.54 $2,567 $1,243 $1,324 100% $855.54 $2,567 $1,324<br />
108 CUPA - per fac, CalARP Rev - level 1 Flat $1,319.93 171% $773.98 100% $773.98<br />
109 CUPA - per fac, CalARP Rev - level 2 Flat $1,734.18 134% $1,289.96 100% $1,289.96<br />
110 CUPA - per fac, CalARP Rev - level 3 Flat $2,769.83 107% $2,579.92 100% $2,579.92<br />
111 CUPA - per fac, CalARP Review - add'l rev &insp Actual $257.99<br />
112 Misc - add'l site insp per add'l floor, suite or area Flat 25 $194.44 76% $257.16 $6,429 $4,861 $1,568 100% $257.16 $6,429 $1,568<br />
113 Misc - alternate methods applications Flat 15 $828.51 79% $1,049.77 $15,747 $12,428 $3,319 100% $1,049.77 $15,747 $3,319<br />
114 Misc - compliance reinsp, resub or retesting Flat 20 $194.44 76% $257.16 $5,143 $3,889 $1,254 100% $257.16 $5,143 $1,254<br />
116 Misc - false alarm, 3rd & add'l in a calendar year Citation 20 $526.28 $526.28<br />
117 Misc - insp services Flat 10 $194.44 76% $257.16 $2,572 $1,944 $627 100% $257.16 $2,572 $627<br />
118 Misc - <strong>of</strong>f-hour insp / exped plan review Flat $686.00 97% $710.11 100% $710.11<br />
120 Misc - spec insp or review Flat 291 $172.24 67% $257.16 $74,833 $50,122 $24,711 100% $257.16 $74,833 $24,711<br />
121 Misc - uniform fire code permits, others Flat $172.24 67% $257.16 100% $257.16<br />
125 Skilled nursing fac patient assessment & care Flat $516.31 61% $843.50 100% $843.50<br />
126 Haz mat'ls vehicle accident discharge Flat $516.31 61% $843.50 100% $843.50<br />
127 CUPA Admin Fee Flat 284 $698.00 141% $495.31 $140,667 $198,232 -$57,565 100% $495.31 $140,667 -$57,565<br />
128 Aboveground Tank (AST < 10K gallon) Flat 20 $311.00 60% $515.98 $10,320 $6,220 $4,100 100% $515.98 $10,320 $4,100<br />
Page 40
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Fire Department<br />
2012/2013<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volume<br />
Current<br />
Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommend<br />
Subsidy<br />
129 Aboveground Tank (AST > 10K gallon) Flat 1 $621.00 60% $1,031.97 $1,032 $621 $411 100% $1,031.97 $1,032 $411<br />
130 Underground Tank Permit (Base & 1st Tank) Flat 33 $857.00 47% $1,831.56 $60,441 $28,281 $32,160 100% $1,831.56 $60,441 $32,160<br />
131 Underground Tank Permit (ea add'l Tank) Flat 52 $107.00 29% $366.31 $19,048 $5,564 $13,484 100% $366.31 $19,048 $13,484<br />
132 Underground Tank Permit (Exempt) New - Flat 10 $366.31 $3,663 $3,663 100% $366.31 $3,663 $3,663<br />
Total User Fees $2,158,525 $1,862,400 $296,124 $2,158,525 $296,124<br />
% <strong>of</strong> Full Cost 86% 14% 100% 16%<br />
False alarm penalties are not set by cost recovery, but are set to deter unlawful conduct.<br />
Page 41
Community & Cultural Services<br />
Community Recreation<br />
Human Services<br />
Beach House<br />
Cultural Affairs<br />
Public Landscape
Community and Cultural Services<br />
The user fee/cost analysis for this department was developed for five divisions that provide fee-for-service activities:<br />
Community Recreation<br />
Human Services<br />
Beach House<br />
Cultural Affairs<br />
Public Landscape<br />
Fees are charged in a variety <strong>of</strong> ways including:<br />
Per participant/team/use or entry for recreation programs<br />
Per entry for community events.<br />
Hourly facility rentals.<br />
Flat fees for various permit fees and public landscape plan reviews<br />
Sliding scale fees based on size <strong>of</strong> event, or user-type (resident vs. non-resident, commercial vs. non-pr<strong>of</strong>it, etc.)<br />
MGT’s analysis for CCS programs was done at a higher level than that <strong>of</strong> the other departments included in this study, comparing annual<br />
program costs to annual revenues collected. It is difficult to develop a detailed cost analysis at the per-participant or per-use level with<br />
any degree <strong>of</strong> accuracy because program <strong>of</strong>ferings are constantly changing due to changes in seasons, high vs. low demand levels,<br />
etc. MGT’s analysis provided the department with cost recovery levels by program area. Department staff then reviewed its Pricing<br />
Policy for Recreation Programs and Permit Services for desired cost recovery ranges and used pricing indicators to assess when an<br />
increased fee may be warranted for activities within each program or service. The fees were also compared to similar fees in other<br />
jurisdictions. The user fee summary on the following pages illustrates the department’s proposed fee adjustments by program area and<br />
provides overall cost/revenue comparisons.<br />
Current fees recover 24% <strong>of</strong> total cost. Implementation <strong>of</strong> the department’s proposed fee adjustments will generate an additional<br />
$205,000 in new revenue per year, adjusting the overall cost recovery level for CCS user fee programs to 26% <strong>of</strong> total cost. However, it<br />
should be noted that CCS staff anticipate a possible 10% drop in participation levels as a result <strong>of</strong> increased fees.<br />
Page 42
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
1 Adult Leagues - Airport Park Drop-in Soccer - Adult Resident 375 $2.00 $750 $3.00 $1,125 $375<br />
2 Adult Leagues - Airport Park Drop-in Soccer - Adult Non-Residents 1,692 $3.00 $5,076 $5.00 $8,460 $3,384<br />
3 Adult Leagues - Basketball Residents 60 $275.00 $16,500 $300.00 $18,000 $1,500<br />
4 Adult Leagues - Basketball Live/Work $310.00 $340.00<br />
5 Adult Leagues - Basketball Non-Residents 10 $345.00 $3,450 $375.00 $3,750 $300<br />
6 Adult Leagues - Soccer Contracted $245,999 $245,999<br />
7 Adult Leagues - S<strong>of</strong>tball - Men Residents 65 $385.00 $25,025 $420.00 $27,300 $2,275<br />
8 Adult Leagues - S<strong>of</strong>tball - Men Live/Work 22 $435.00 $9,570 $485.00 $10,670 $1,100<br />
9 Adult Leagues - S<strong>of</strong>tball - Men Non-Residents 18 $480.00 $8,640 $545.00 $9,810 $1,170<br />
10 Adult Leagues - S<strong>of</strong>tball - Women Residents 7 $365.00 $2,555 $400.00 $2,800 $245<br />
11 Adult Leagues - S<strong>of</strong>tball - Women Live/Work 7 $410.00 $2,870 $460.00 $3,220 $350<br />
12 Adult Leagues - S<strong>of</strong>tball - Women Non-Residents 1 $455.00 $455 $580.00 $580 $125<br />
13 Adult Leagues - S<strong>of</strong>tball - co-ed Residents 48 $365.00 $17,520 $400.00 $19,200 $1,680<br />
14 Adult Leagues - S<strong>of</strong>tball - co-ed Live/Work 18 $410.00 $7,380 $460.00 $8,280 $900<br />
15 Adult Leagues - S<strong>of</strong>tball - co-ed Non-Residents 14 $455.00 $6,370 $580.00 $8,120 $1,750<br />
16 Adult Leagues - S<strong>of</strong>tball - Tournament Residents $150.00 $150.00<br />
17 Adult Leagues - S<strong>of</strong>tball - Tournament Live/Work $170.00 $170.00<br />
18 Adult Leagues - S<strong>of</strong>tball - Tournament Non-Residents $190.00 $190.00<br />
19 Adult Leagues - Volleyball Residents 30 $220.00 $6,600 $240.00 $7,200 $600<br />
20 Adult Leagues - Volleyball Live/Work 10 $250.00 $2,500 $275.00 $2,750 $250<br />
21 Adult Leagues - Volleyball Non-Residents $275.00 $300.00<br />
22 ADULT LEAGUES TOTAL 46% $780,982 $361,260 $419,722 48% $377,264 $16,004 $403,718<br />
23 Aquatics - Group Lessons Residents 3,450 $40.00 $138,000 $42.00 $144,900 $6,900<br />
24 Aquatics - Group Lessons Non-Residents 370 $80.00 $29,600 $84.00 $31,080 $1,480<br />
25 Aquatics - Semi-Private Lessons Residents 850 $80.00 $68,000 $84.00 $71,400 $3,400<br />
26 Aquatics - Semi-Private Lessons Non-Residents 35 $160.00 $5,600 $168.00 $5,880 $280<br />
27 Aquatics - Rec Swim: Youth Residents 10,000 $1.25 $12,500 $1.50 $15,000 $2,500<br />
28 Aquatics - Rec Swim: Youth Non-Residents 6,000 $2.50 $15,000 $3.00 $18,000 $3,000<br />
29 Aquatics - Rec Swim: Adult Residents 10,050 $3.25 $32,663 $3.50 $35,175 $2,513<br />
30 Aquatics - Rec Swim: Adult Non-Residents 13,500 $6.50 $87,750 $7.00 $94,500 $6,750<br />
31 Aquatics - Rec Swim: Senior (60+) Residents 400 $1.50 $600 $1.75 $700 $100<br />
32 Aquatics - Rec Swim: Senior (60+) Non-Residents 1,000 $3.00 $3,000 $3.50 $3,500 $500<br />
33 Aquatics - Rec Swim: Student Residents 800 $1.50 $1,200 $1.75 $1,400 $200<br />
34 Aquatics - Rec Swim: Student Non-Residents 1,900 $3.00 $5,700 $3.50 $6,650 $950<br />
35 Aquatics - Rec Swim: Family Residents 1,000 $6.25 $6,250 $8.00 $8,000 $1,750<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 43
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
36 Aquatics - Rec Swim: Family Non-Residents 1,000 $12.50 $12,500 $16.00 $16,000 $3,500<br />
37 Aquatics - Camps Residents 900 $1.25 $1,125 $1.50 $1,350 $225<br />
38 Aquatics - Camps Non-Residents 4,950 $2.50 $12,375 $3.00 $14,850 $2,475<br />
39 Aquatics - Swim Passes (20 visits): Youth Residents 320 $12.50 $4,000 $20.00 $6,400 $2,400<br />
40 Aquatics - Swim Passes (20 visits): Youth Non-Residents 75 $25.00 $1,875 $40.00 $3,000 $1,125<br />
41 Aquatics - Swim Passes (20 visits): Adult Residents 1,900 $50.00 $95,000 $55.00 $104,500 $9,500<br />
42 Aquatics - Swim Passes (20 visits): Adult Non-Residents 600 $100.00 $60,000 $110.00 $66,000 $6,000<br />
43 Aquatics - Swim Passes (20 visits): Senior Residents 325 $25.00 $8,125 $30.00 $9,750 $1,625<br />
44 Aquatics - Swim Passes (20 visits): Senior Non-Residents 150 $50.00 $7,500 $60.00 $9,000 $1,500<br />
45 Aquatics - Swim Passes (20 visits): Student Residents 600 $25.00 $15,000 $30.00 $18,000 $3,000<br />
46 Aquatics - Swim Passes (20 visits): Student Non-Residents 350 $50.00 $17,500 $60.00 $21,000 $3,500<br />
47 Aquatics - Specialty Classes: Sharks Residents 325 $112.00 $36,400 $117.00 $38,025 $1,625<br />
48 Aquatics - Specialty Classes: Sharks Non-Residents 5 $156.00 $780 $163.00 $815 $35<br />
49 Aquatics - Specialty Classes: Diving, water polo, synchronized sw Residents 100 $80.00 $8,000 $84.00 $8,400 $400<br />
50 Aquatics - Specialty Classes: Diving, water polo, synchronized sw Non-Residents 14 $160.00 $2,240 $168.00 $2,352 $112<br />
51 Aquatics - Specialty Classes: Guard Start Residents 9 $80.00 $720 $84.00 $756 $36<br />
52 Aquatics - Specialty Classes: Guard Start Non-Residents 1 $110.00 $110 $115.00 $115 $5<br />
53 Aquatics - Specialty Classes: Lifeguard Training Residents 15 $100.00 $1,500 $105.00 $1,575 $75<br />
54 Aquatics - Specialty Classes: Lifeguard Training Non-Residents 5 $130.00 $650 $135.00 $675 $25<br />
55 Aquatics - Specialty Classes: WSI Residents 12 $120.00 $1,440 $126.00 $1,512 $72<br />
56 Aquatics - Specialty Classes: WSI Non-Residents 8 $150.00 $1,200 $158.00 $1,264 $64<br />
57 Aquatics - Water Fitness: Adult Residents 325 $5.00 $1,625 $5.50 $1,788 $163<br />
58 Aquatics - Water Fitness: Adult Non-Residents 150 $10.00 $1,500 $11.00 $1,650 $150<br />
59 Aquatics - Water Fitness: Student/Senior Residents 120 $2.50 $300 $2.75 $330 $30<br />
60 Aquatics - Water Fitness: Student/Senior Non-Residents 125 $5.00 $625 $5.50 $688 $63<br />
61 Aquatics - Water Fitness: Adult Pass (10 visits) Residents 140 $44.00 $6,160 $48.00 $6,720 $560<br />
62 Aquatics - Water Fitness: Adult Pass (10 visits) Non-Residents 40 $88.00 $3,520 $96.00 $3,840 $320<br />
63 Aquatics - Water Fitness: Student/Senior Pass Residents 100 $22.00 $2,200 $24.00 $2,400 $200<br />
64 Aquatics - Water Fitness: Student/Senior Pass Non-Residents 40 $44.00 $1,760 $48.00 $1,920 $160<br />
65 Aquatics - Swim Center - Short Course, Non-Pr<strong>of</strong>it Youth Resident 2,275 $5.00 $11,375 $5.00 $11,375<br />
66 Aquatics - Swim Center - Short Course, Non-Pr<strong>of</strong>it Youth, 2,000 hr Non-Residents 6,625 $7.50 $49,688 $7.50 $49,688<br />
67 Aquatics - Swim Center - Short Course, Non-Pr<strong>of</strong>it Youth Non-Residents 90 $10.00 $900 $10.00 $900<br />
68 Aquatics - Swim Center - Short Course, Non-Pr<strong>of</strong>it Adult/Private Sc Resident 825 $8.75 $7,219 $8.75 $7,219<br />
69 Aquatics - Swim Center - Short Course, Non-Pr<strong>of</strong>it Adult/Private Sc Non-Residents 1,600 $13.00 $20,800 $13.00 $20,800<br />
70 Aquatics - Swim Center - Short Course, Non-Pr<strong>of</strong>it Adult/Private ScNon-Residents 435 $17.50 $7,613 $17.50 $7,613<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 44
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
71 Aquatics - Swim Center - Short Course, Other Resident 330 $20.00 $6,600 $20.00 $6,600<br />
72 Aquatics - Swim Center - Short Course, Other Non-Residents 10 $40.00 $400 $40.00 $400<br />
Current<br />
73 Aquatics - Swim Center - Long Course, Non-Pr<strong>of</strong>it Youth Resident $10.00 $10.00<br />
74 Aquatics - Swim Center - Long Course, Non-Pr<strong>of</strong>it Youth, 2,000 hr Non-Residents 520 $15.00 $7,800 $15.00 $7,800<br />
75 Aquatics - Swim Center - Long Course, Non-Pr<strong>of</strong>it Youth Non-Residents $20.00 $20.00<br />
76 Aquatics - Swim Center - Long Course, Non-Pr<strong>of</strong>it Adult/Private Sc Resident 220 $17.50 $3,850 $17.50 $3,850<br />
77 Aquatics - Swim Center - Long Course, Non-Pr<strong>of</strong>it Adult/Private Sc Non-Residents 980 $26.00 $25,480 $26.00 $25,480<br />
78 Aquatics - Swim Center - Long Course, Non-Pr<strong>of</strong>it Adult/Private ScNon-Residents $35.00 $35.00<br />
79 Aquatics - Swim Center - Long Course, Other Resident $40.00 $40.00<br />
80 Aquatics - Swim Center - Long Course, Other Non-Residents $80.00 $80.00<br />
81 Aquatics - Swim Center - Tournament, Non-Pr<strong>of</strong>it Youth Resident $187.00 $187.00<br />
82 Aquatics - Swim Center - Tournament, Non-Pr<strong>of</strong>it Youth, 2,000 hrs Non-Resident 45 $280.00 $12,600 $280.00 $12,600<br />
83 Aquatics - Swim Center - Tournament, Non-Pr<strong>of</strong>it Adult Resident $312.00 $312.00<br />
84 Aquatics - Swim Center - Tournament, Non-Pr<strong>of</strong>it Adult, 2,000 hrs/ Non-Resident $468.00 $468.00<br />
85 Aquatics - Swim Center - Room Rental, Non-Pr<strong>of</strong>it/Community (Ap Resident 10 $165.00 $1,650 $165.00 $1,650<br />
86 Aquatics - Swim Center - Room Rental, Non-Pr<strong>of</strong>it/Community (Ap Non-Resident 5 $210.00 $1,050 $210.00 $1,050<br />
87 Aquatics - Swim Center - Room Rental, Non-Pr<strong>of</strong>it/Community (No Resident $100.00 $100.00<br />
88 Aquatics - Swim Center - Room Rental, Non-Pr<strong>of</strong>it/Community (No Non-Resident $150.00 $150.00<br />
Recommendations<br />
89 AQUATICS TOTAL 36% $2,430,591 $868,616 $14,059 $1,547,916 39% $937,883 $69,267 $14,059 $1,478,649<br />
90 Community Classes Contracted $988,010 $988,010<br />
91 COMMUNITY CLASSES TOTAL 90% $1,095,538 $988,010 $28,923 $78,605 90% $988,010 $28,923 $78,605<br />
92 CREST Enrichment Youth 2,500 $100-$170 $517,817 $270,654 $40,466 $115-$185 $308,154 $37,500 $40,466<br />
93 CREST Homework Club Youth 125 $345.00 $81,155 $19,800 $12,627 $425.00 $29,800 $10,000 $12,627<br />
94 CREST Youth Sports Leagues Elementary Youth 1,671 $125.00 $501,659 $151,975 $26,007 $130.00 $160,330 $8,355 $26,007<br />
95 CREST Youth Sports Leagues Middle Youth 787 $125.00 $285,440 $71,886 $9,848 $130.00 $75,821 $3,935 $9,848<br />
96 CREST Childcare FT School Year + breaks Youth $420.00 $1,769,355 $360,246 $308,967 $420.00 $360,246 $308,967<br />
97 CREST Childcare FT School Year Youth $350.00 $350.00<br />
98 CREST Childcare PT After School Youth $255.00 $255.00<br />
99 CREST Childcare PT Before School Youth $165.00 $165.00<br />
100 CREST Childcare Single Full Day Youth $75.00 $75.00<br />
101 CREST Playground Access Youth $172,626<br />
102 CREST TOTAL 26% $3,328,052 $874,561 $397,915 $2,055,576 28% $934,351 $59,790 $397,915 $1,995,786<br />
103 Memorial Park Gym - Adult Daily Entrance Resident 4,970 $2.50 $12,425 $3.00 $14,910 $2,485<br />
104 Memorial Park Gym - Adult Daily Entrance Non-Residents 260 $3.75 $975 $4.50 $1,170 $195<br />
105 Memorial Park Gym - Senior Daily Entrance Resident 685 $1.25 $856 $1.50 $1,028 $171<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 45
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
106 Memorial Park Gym - Senior Daily Entrance Non-Residents 40 $2.50 $100 $3.00 $120 $20<br />
107 Memorial Park Gym - Youth Daily Entrance Resident 1,320 $1.25 $1,650 $1.50 $1,980 $330<br />
108 Memorial Park Gym - Youth Daily Entrance Non-Residents 675 $1.25 $844 $1.50 $1,013 $169<br />
109 Memorial Park Gym - Adult Quarterly Pass Resident 22 $31.25 $688 $33.00 $726 $39<br />
110 Memorial Park Gym - Adult Quarterly Pass Non-Residents 5 $37.50 $188 $40.00 $200 $13<br />
111 Memorial Park Gym - Senior Quarterly Pass Resident 18 $15.00 $270 $16.00 $288 $18<br />
112 Memorial Park Gym - Senior Quarterly Pass Non-Residents 5 $18.75 $94 $20.00 $100 $6<br />
113 Memorial Park Gym - Youth Quarterly Pass Resident 1 $14.50 $15 $15.00 $15 $1<br />
114 Memorial Park Gym - Youth Quarterly Pass Non-Residents $19.00 $20.00<br />
115 Memorial Park Gym - Private Coaching (hourly) N/A 140 $10.00 $1,400 $10.00 $1,400<br />
116 MEMORIAL PARK GYM TOTAL 3% $588,580 $19,503 $569,077 4% $22,949 $3,446 $565,631<br />
117 Police Activities League<br />
118 POLICE ACTIVITIES LEAGUE TOTAL $1,120,097 $1,120,097 $1,120,097<br />
119 Public Landscape - Plan Check & Inspection $123,600 $123,600<br />
120 PUBLIC LANDSCAPE - PLAN CHECK & INSP TOTAL 100% $123,818 $123,600 $218 100% $123,600 $218<br />
121 Rosie's Girls Camp Residents $380.00 $42,024 $390.00 $42,734 $710<br />
122 Rosie's Girls Camp Non-Residents 71 $485.00 $495.00<br />
123 Rosie's Girls Camp Extended Care $35.00 $35.00<br />
124 ROSIE'S GIRLS TOTAL 25% $170,714 $42,024 $38,824 $89,866 25% $42,734 $710 $38,824 $89,156<br />
125 SM Adaptive Recreation and Sports Social Programs (SMARS) $3,500 $3,500<br />
126 SMARS TOTAL 2% $194,605 $3,500 $191,105 2% $3,500 $191,105<br />
127 SM Lawn Bowling Club** Annual $1,640.00 $1,640 $1,673.00 $1,673 $33<br />
128 SM LAWN BOWLING CLUB TOTAL 17% $9,810 $1,640 $8,170 17% $1,673 $33 $8,137<br />
129 Summer Day/Sports Camps - Full day Resident $200.00 $127,545 $157,319 $200.00 $127,545 $157,319<br />
130 Summer Day/Sports Camps - Full day Non-Residents $220.00 $220.00<br />
131 Summer Day/Sports Camps - Half day Resident $123.00 $123.00<br />
132 Summer Day/Sports Camps - Half day Non-Residents $133.00 $133.00<br />
133 Summer Day/Sports Camps - Extended care Youth $35.00 $35.00<br />
134 SUMMER DAY/SPORTS CAMPS TOTAL 15% $866,018 $127,545 $157,319 $581,154 15% $127,545 $157,319 $581,154<br />
135 Tennis - Reservation Cards N/A 580 $12.00 $6,960 $13.00 $7,540 $580<br />
136 Tennis - Adult Quarterly Pass Resident 125 $54.00 $6,750 $60.00 $7,500 $750<br />
137 Tennis - Senior Quarterly Pass Resident 285 $18.00 $5,130 $20.00 $5,700 $570<br />
138 Tennis - Youth Quarterly Pass Resident 75 $18.00 $1,350 $20.00 $1,500 $150<br />
139 Tennis - Court Fee Hourly rate Resident 11,354 $3.00 $34,062 $3.25 $36,901 $2,839<br />
140 Tennis - Court Fee Hourly rate Non-Residents 3,785 $3.00 $11,355 $4.00 $15,140 $3,785<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 46
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
141 Tennis - Ocean View Courts $3.00 $25,000 $3.25 $26,000 $1,000<br />
142 Tennis - Ball Machine Rental 1,000 $12.00 $12,000 $12.00 $12,000<br />
143 Tennis - No Show Fee - individual 110 $3.00 $330 $3.25 $358 $28<br />
144 Tennis - No Show Fee - instructor 35 $6.00 $210 $7.00 $245 $35<br />
145 Tennis - Instructor Fee (1-2) hourly 3,710 $14.40 $53,424 $15.00 $55,650 $2,226<br />
146 Tennis - Instructor Fee (3-4) hourly 5 $24.00 $120 $25.00 $125 $5<br />
147 Tennis - Instructor Fee (1-2) 1/2 hour $7.20 $7.50<br />
148 Tennis - Instructor Fee (3-4) 1/2 hour $12.00 $12.50<br />
149 Tennis - SM non-pr<strong>of</strong>it 950 $9.60 $9,120 $10.00 $9,500 $380<br />
150 Tennis - SM private school 1,690 $9.60 $16,224 $10.00 $16,900 $676<br />
151 Tennis - Tournaments Contracted $29,760 $29,760<br />
152 TENNIS TOTAL 34% $627,702 $211,795 $415,907 36% $224,818 $13,023 $402,884<br />
153 The Cove - Adult Registration Fee Resident 82 $15.00 $1,230 $15.00 $1,230<br />
154 The Cove - Adult Registration Fee Non-Residents 252 $16.50 $4,158 $16.50 $4,158<br />
155 The Cove - Youth Registration Fee Resident 155 $10.00 $1,550 $10.00 $1,550<br />
156 The Cove - Youth Registration Fee Non-Residents 397 $10.00 $3,970 $10.00 $3,970<br />
157 The Cove - Adult Daily Pass Resident 129 $5.00 $645 $5.00 $645<br />
158 The Cove - Adult Daily Pass Non-Residents 401 $5.50 $2,206 $5.50 $2,206<br />
159 The Cove - Youth Daily Pass Resident 252 $3.00 $756 $3.00 $756<br />
160 The Cove - Youth Daily Pass Non-Residents 496 $5.00 $2,480 $5.00 $2,480<br />
161 The Cove - Adult Quarterly Pass Resident 67 $35.00 $2,345 $35.00 $2,345<br />
162 The Cove - Adult Quarterly Pass Non-Residents 102 $38.50 $3,927 $38.50 $3,927<br />
163 The Cove - Youth Quarterly Pass Resident 91 $20.00 $1,820 $20.00 $1,820<br />
164 The Cove - Youth Quarterly Pass Non-Residents 132 $20.00 $2,640 $20.00 $2,640<br />
165 The Cove - Adult Annual Pass Resident 3 $140.00 $420 $140.00 $420<br />
166 The Cove - Adult Annual Pass Non-Residents 12 $154.00 $1,848 $154.00 $1,848<br />
167 The Cove - Youth Annual Pass Resident 27 $80.00 $2,160 $80.00 $2,160<br />
168 The Cove - Youth Annual Pass Non-Residents $80.00 $80.00<br />
169 THE COVE TOTAL 8% $424,043 $32,155 $391,889 8% $32,155 $391,889<br />
170 Teen Center Operations<br />
171 TEEN CENTER OPERATIONS TOTAL $597,682 $597,682 $597,682<br />
172 Virginia Avenue Park<br />
173 VIRGINIA AVENUE PARK TOTAL $972,286 $972,286 $972,286<br />
174 BBQ Permits - 4 hour block Resident 130 $50.00 $6,500 $60.00 $7,800 $1,300<br />
175 BBQ Permits - 4 hour block Non-Resident 35 $75.00 $2,625 $90.00 $3,150 $525<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 47
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
176 BBQ Permits - hourly Resident 26 $15.00 $390 $390<br />
177 BBQ Permits - hourly Non-Resident 7 $22.50 $158 $158<br />
178 (FACILITY) BBQ/PICNIC PERMITS TOTAL 17% $52,454 $9,125 $43,329 22% $11,498 $2,373 $40,957<br />
179 Concessions - youth groups w/seasonal permits** 17 $323.68 $5,503 $323.68 $5,503<br />
180 (FACILITY) CONCESSIONS TOTAL 94% $5,868 $5,503 $365 94% $5,503 $365<br />
181 Events Admin Fee - Simple** 35 $83.64 $2,927 $83.64 $2,927<br />
182 Events Admin Fee - Intermediate** 20 $355.98 $7,120 $355.98 $7,120<br />
183 Events Admin Fee - Complex** 9 $606.90 $5,462 $606.90 $5,462<br />
184 Events Permit Fee - Cat 2&3** 45 $50.00 $2,250 $50.00 $2,250<br />
185 Events Permit Fee - 16+ weeks** 35 $68.34 $2,392 $68.34 $2,392<br />
186 Events Permit Fee - 12-15 weeks** 10 $130.56 $1,306 $130.56 $1,306<br />
187 Events Permit Fee - 30 day to 11 weeks** 10 $261.12 $2,611 $261.12 $2,611<br />
188 Events Neighborhood Notices, fixed venue** 30 $157.08 $4,712 $157.08 $4,712<br />
189 Events Neighborhood Notices, races (per piece)** 20,683 $0.56 $11,582 $0.56 $11,582<br />
190 (FACILITY) EVENTS TOTAL 10% $395,148 $40,363 $354,785 10% $40,363 $354,785<br />
191 Fields - Camps, high intensity Resident $31.00 $32.00<br />
192 Fields - Camps, high intensity Non-Residents 7 $37.50 $263 $39.00 $273 $11<br />
193 Fields - Camps, low intensity Resident 90 $25.00 $2,250 $26.00 $2,340 $90<br />
194 Fields - Camps, low intensity Non-Residents 84 $31.00 $2,604 $32.00 $2,688 $84<br />
195 Fields - Other, high intensity Resident 2,080 $18.75 $39,000 $19.50 $40,560 $1,560<br />
196 Fields - Other, high intensity Non-Residents 1,181 $25.00 $29,525 $26.00 $30,706 $1,181<br />
197 Fields - Other, low intensity Resident 724 $12.50 $9,050 $13.00 $9,412 $362<br />
198 Fields - Other, low intensity Non-Residents 725 $18.75 $13,594 $19.50 $14,138 $544<br />
199 Fields - Youth Groups, high intensity Resident 1,354 $2.50 $3,385 $3.00 $4,062 $677<br />
200 Fields - Youth Groups, high intensity Non-Residents 4,068 $5.00 $20,340 $6.00 $24,408 $4,068<br />
201 Fields - Youth Groups, low intensity Resident 12,616 $1.25 $15,770 $1.50 $18,924 $3,154<br />
202 Fields - Youth Groups, low intensity Non-Residents $2.50 $3.00<br />
203 Fields - Youth Groups, lights Resident 1,949 $2.50 $4,873 $3.00 $5,847 $975<br />
204 Fields - Youth Groups, lights Non-Residents 526 $5.00 $2,630 $5.50 $2,893 $263<br />
205 Fields - Other, Lights Resident 202 $12.50 $2,525 $13.00 $2,626 $101<br />
206 Fields - Other, Lights Non-Residents 414 $18.75 $7,763 $19.50 $8,073 $311<br />
207 Fields - Camps, Lights Resident $25.00 $26.00<br />
208 Fields - Camps, Lights Non-Residents $30.00 $31.00<br />
209 Fields - Staffing fee** 3,363 $24.32 $81,788 $24.32 $81,788<br />
210 (FACILITY) FIELDS TOTAL 14% $1,727,383 $235,358 $1,492,025 14% $248,738 $13,379 $1,478,645<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 48
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
211 Filming - Parks/KEC Small room, Motion Daily $350.00 $350.00<br />
212 Filming - Parks/KEC Small room, Still Daily $200.00 $200.00<br />
213 Filming - Parks/KEC Small room, Non-Pr<strong>of</strong>it/Student Daily $50.00 $50.00<br />
214 Filming - Parks/KEC Large room, Motion Daily $500.00 $500.00<br />
215 Filming - Parks/KEC Large room, Still Daily $300.00 $300.00<br />
216 Filming - Parks/KEC Large room, Non-Pr<strong>of</strong>it/Student Daily $75.00 $75.00<br />
217 Filming - Memorial Gym Full, Motion Hourly $1,600.00 $1,600.00<br />
218 Filming - Memorial Gym Full, Still Hourly $750.00 $750.00<br />
219 Filming - Memorial Gym Full, Non-Pr<strong>of</strong>it/Student Hourly $500.00 $500.00<br />
220 Filming - Memorial Gym 1/2, Motion Hourly $800.00 $800.00<br />
221 Filming - Memorial Gym 1/2, Still Hourly $375.00 $375.00<br />
222 Filming - Memorial Gym 1/2, Non-Pr<strong>of</strong>it/Student Hourly $250.00 $250.00<br />
223 Filming - The Cove, SM Skatepark, Motion Hourly $1,600.00 $1,600.00<br />
224 Filming - The Cove, SM Skatepark, Still Hourly $750.00 $750.00<br />
225 Filming - The Cove, SM Skatepark, Non-Pr<strong>of</strong>it/Student Hourly $500.00 $500.00<br />
226 Filming - Fields/Basketball, Tennis, Sand Volleyball, Shuffleboard C<br />
227 Filming - Fields/Basketball, Tennis, Sand Volleyball, Shuffleboard C<br />
228 Filming - Fields/Basketball, Tennis, Sand Volleyball, Shuffleboard C<br />
Hourly $350.00 $350.00<br />
Hourly $250.00 $250.00<br />
Hourly $100.00 $100.00<br />
229 Filming - Swim Center - Splash/fitness pools, Motion Hourly $400.00 $400.00<br />
230 Filming - Swim Center - Splash/fitness pools, Still Hourly $250.00 $250.00<br />
231 Filming - Swim Center - per lane, Motion Hourly $64.00 $64.00<br />
232 Filming - Swim Center - per lane, Still Hourly $32.00 $32.00<br />
233 Filming - Swim Center - deck only, Motion Hourly $250.00 $250.00<br />
234 Filming - Swim Center - deck only, Still Hourly $125.00 $125.00<br />
Recommendations<br />
235 (FACILITY) FILMING PERMITS TOTAL 34% $86,190 $29,663 $56,527 34% $29,663 $56,527<br />
236 Gardens - Licensing Fee Annual 124 $75.00 $9,300 $100.00 $12,400 $3,100<br />
237 (FACILITY) GARDENS TOTAL 9% $108,993 $9,300 $99,693 11% $12,400 $3,100 $96,593<br />
238 Park Mtg Rooms - Small Resident 1,500 $25.00 $37,500 $26.00 $39,000 $1,500<br />
239 Park Mtg Rooms - Small Non-Residents 440 $35.00 $15,400 $37.00 $16,280 $880<br />
240 Park Mtg Rooms - Small SM Non-Pr<strong>of</strong>it 1,400 $12.50 $17,500 $13.00 $18,200 $700<br />
241 Park Mtg Rooms - Large Resident 1,000 $50.00 $50,000 $52.00 $52,000 $2,000<br />
242 Park Mtg Rooms - Large Non-Residents 285 $70.00 $19,950 $74.00 $21,090 $1,140<br />
243 Park Mtg Rooms - Large SM Non-Pr<strong>of</strong>it 350 $25.00 $8,750 $26.00 $9,100 $350<br />
244 KEC Mtg Rooms - Small, regular rate 85 $25.00 $2,125 $26.00 $2,210 $85<br />
245 KEC Mtg Rooms - Small, Sr. Non-Pr<strong>of</strong>it 10 $18.75 $188 $19.50 $195 $8<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 49
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
246 KEC Mtg Rooms - Large, regular rate $52.00<br />
247 KEC Mtg Rooms - Large, Sr. Non-Pr<strong>of</strong>it $39.00<br />
Recommendations<br />
248 (FACILITY) KEC/PARK MEETING ROOMS TOTAL 26% $571,711 $151,413 $420,299 28% $158,075 $6,663 $413,636<br />
249 Memorial Park Gym - 1/2 gym Resident $35.00 $45.00<br />
250 Memorial Park Gym - 1/2 gym Non-Residents $50.00 $65.00<br />
251 Memorial Park Gym - full gym Resident 657 $70.00 $45,990 $80.00 $52,560 $6,570<br />
252 Memorial Park Gym - full gym Non-Residents $100.00 $115.00<br />
253 (FACILITY) MEMORIAL PARK GYM RENTAL TOTAL 12% $397,701 $45,990 $351,711 13% $52,560 $6,570 $345,141<br />
254 Miles Playhouse - Weekend Matinees Sat/Sun (4 shows) $200.00 $200.00<br />
255 Miles Playhouse - Weekend Evenings Thu-Sun 1-3 weeks (4 shows/weekend) $700.00 $24,000 $720.00 $25,000 $1,000<br />
256 Miles Playhouse - Weekend Evenings Thu-Sun 4+ weeks (4 shows/weekend) $800.00 $820.00<br />
257 Miles Playhouse - Single Performance Matinee $65.00 $65.00<br />
258 Miles Playhouse - Single Performance Evening $200.00 $200.00<br />
259 Miles Playhouse - Additional useage, hourly $20.00 $20.00<br />
260 (FACILITY) MILES PLAYHOUSE TOTAL 9% $259,338 $24,000 $235,338 10% $25,000 $1,000 $234,338<br />
261 Outdoor Basketball Courts - Camps Resident $32.00 $33.50<br />
262 Outdoor Basketball Courts - Camps Non-Residents $64.00 $67.00<br />
263 Outdoor Basketball Courts - Other Resident 168 $10.75 $1,806 $11.25 $1,890 $84<br />
264 Outdoor Basketball Courts - Other Non-Residents 12 $13.50 $162 $14.00 $168 $6<br />
265 (FACILITY) OUTDOOR BASKETBALL COURTS TOTAL 7% $27,694 $1,968 $25,726 7% $2,058 $90 $25,636<br />
266 Samohi Lights and Staffing<br />
267 (FACILITY) SAMOHI LIGHTS AND STAFFING TOTAL $21,303 $21,303 $21,303<br />
268 Annenberg Beach House - Adult Pool Day Pass $10.00 $59,692 $10.00 $92,892 $33,200<br />
269 Annenberg Beach House - Senior Pool Day Pass $5.00 $7,462 $5.00 $7,462<br />
270 Annenberg Beach House - Youth Pool Day Pass $4.00 $57,205 $4.00 $70,485 $13,280<br />
271 Annenberg Beach House - Family Pool Day Pass 1,660 $24.00 $39,840 -$39,840<br />
272 Annenberg Beach House - Dollar Splash Mondays $1.00 $1.00<br />
273 Annenberg Beach House - Pool Power Hour Day Pass $7.00 $7.00<br />
274 Annenberg Beach House - Pool Power Hour Day Pass (if day pass purchased) $5.00 $5.00<br />
275 Annenberg Beach House - Semi-Private Lessons 95 $80.00 $7,600 $100.00 $9,500 $1,900<br />
276 Annenberg Beach House - Fitness Room Day Pass $7.00 $7.00<br />
277 Annenberg Beach House - Fitness Room Day Pass (if day pass purchased) $5.00 $5.00<br />
278 Annenberg Beach House - Fitness Room Season Pass $130.00 $130.00<br />
279 Annenberg Beach House - Fitness Room 1/2 Season Pass $65.00 $65.00<br />
280 Annenberg Beach House - Trainer hourly rate (1-2) $10.00 $10.00<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Page 50
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
COMMUNITY & CULTURAL SERVICES - MASTER FEE LIST*<br />
2012/2013<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volum<br />
e<br />
Current Fee<br />
Current<br />
Per Unit Annual Per Unit Annual<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
281 Annenberg Beach House - Trainer 1/2 hour rate (1-2) $5.00 $5.00<br />
Recommendations<br />
282 ANNENBERG BEACH HOUSE PROGRAM TOTAL 19% $901,766 $171,799 $729,967 20% $180,339 $8,540 $721,427<br />
283 Beach Volleyball Courts - Non-Pr<strong>of</strong>it/Schools Resident 10 $3.00 $30 -$30<br />
284 Beach Volleyball Courts - Non-Pr<strong>of</strong>it/Schools Non-Residents 10 $3.00 $30 -$30<br />
285 Beach Volleyball Courts - Non-Pr<strong>of</strong>it/Schools Beach House 20 $5.00 $100 -$100<br />
286 Beach Volleyball Courts - Community Groups/Individuals Resident 10 $5.50 $55 -$55<br />
287 Beach Volleyball Courts - Community Groups/Individuals Non-Residents 10 $6.75 $68 -$68<br />
288 Beach Volleyball Courts - Community Groups/Individuals Beach House 120 $5.00 $600 -$600<br />
289 Beach Volleyball Courts - Commercial/Camps Resident 10 $32.00 $320 -$320<br />
290 Beach Volleyball Courts - Commercial/Camps Non-Residents 10 $64.00 $640 -$640<br />
291 Beach Volleyball Courts - Commercial/Camps Beach House 10 $5.00 $50 -$50<br />
292 Beach Volleyball Courts - Other Hourly $10.00 $1,800 $1,800<br />
293 Beach Volleyball Courts - Commercial Hourly $30.00 $900 $900<br />
294 (FACILITY) BEACH VOLLEYBALL COURTS TOTAL 59% $3,212 $1,893 $1,319 84% $2,700 $808 $512<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Financial<br />
Assistance<br />
Remaining<br />
Subsidy<br />
Total User Fees $17,889,279 $4,380,583 $637,040 $12,871,656 $4,585,377 $204,794 $637,040 $12,666,862<br />
% <strong>of</strong> Full Cost 24% 4% 72% 26% 4% 71%<br />
Page 51
Clerk - Records
<strong>City</strong> Clerk / Department <strong>of</strong> Records and Election Services<br />
The user fee/cost analysis for this department mirrors the structure <strong>of</strong> <strong>City</strong>’s fee schedule and was developed as a whole for the<br />
department. All fees are charged on a flat (or fixed) fee basis.<br />
Clerk and Records services benefit those individuals or businesses specifically requesting or utilizing the services and are therefore eligible<br />
for cost recovery. The <strong>City</strong>’s policy is to generally - but with some exceptions - set fees to recover 100% <strong>of</strong> all costs associated with<br />
providing fee-for-service activities.<br />
Current fees recover 7% <strong>of</strong> total cost. All fees have recommended fees set at 100% <strong>of</strong> cost – with the following exceptions:<br />
Public Records Act Copies – per the California Public Records Act, this fee is set to recover only the direct cost <strong>of</strong> duplication.<br />
Passport Execution Fee – this fee is recommended to be implemented at $25, instead <strong>of</strong> full cost recovery <strong>of</strong> $26.06.<br />
Assuming no loss in demand, fee adjustments will generate an additional $22,000 in new revenue per year, recovering 94% <strong>of</strong> total cost.<br />
One existing fee is marked for deletion from the <strong>City</strong>’s fee schedule:<br />
Offsite Records Recovery – the California Public Records Act prohibits charging for this service.<br />
Two new fee proposals are included in this analysis:<br />
Passport Execution Fee: (proposed fee is $25) – This fee applies to first-time passport applicants and those replacing a lost, stolen or<br />
damaged passport who must appear in person before an agent authorized by the Secretary <strong>of</strong> State to give oaths to verify<br />
passport applications.<br />
Passport Photos (proposed fee is $12) - This fee is to reimburse the cost <strong>of</strong> taking and developing a photograph suitable for a<br />
passport document.<br />
Page 52
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Clerk - Records & Elections Services<br />
FY 2012/2013<br />
Service Name<br />
Fee Annual<br />
Current<br />
Current Fee<br />
Description Volume<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommende<br />
d Subsidy<br />
1 Domestic Partner Filing Flat 33 $15.00 100% $15.04 $496 $495 $1 100% $15.04 $496 $1<br />
3 Domestic Partner Notice <strong>of</strong> Revocation Flat 9 $7.50 93% $8.10 $73 $68 $5 100% $8.10 $73 $5<br />
4 Domestic Partner Amendment Flat $7.50 93% $8.10 100% $8.10<br />
5 Document Certification Flat 9 $8.60 50% $17.35 $156 $77 $79 100% $17 $156 $79<br />
6 Compact Disk Copy Flat $5.77 50% $11.57 100% $12<br />
7 Offsite Records Recovery Flat $5.00 50% $9.99<br />
eliminate - see footnote<br />
8 <strong>City</strong> Charter Copy Flat 1 $3.50 61% $5.78 $6 $4 $2 100% $6 $6 $2<br />
9 Boards & Commission Directory Copy Flat 2 $3.50 61% $5.78 $12 $7 $5 100% $6 $12 $5<br />
10 Boards & Commissions Handbook Copy Flat 1 $3.50 61% $5.78 $6 $4 $2 100% $6 $6 $2<br />
11 Passport Execution Fee new 600 $26.06 $15,637 $15,637 96% $25 $15,000 $15,000 $637<br />
12 Passports Photos new 550 $12 $6,362 $6,362 100% $12 $6,362 $6,362<br />
13 Public Records Act Copies per page 2,912 $0.20 37% $0.54 $1,576 $582 $993 46% $0.25 $728 $146 $848<br />
14 Council Meeting Packet Subscription per year 1 $500 66% $758 $758 $500 $258 100% $758 $758 $258<br />
15 <strong>Agenda</strong> Subscription per year 61 $11 $673 $673 100% $11 $673 $673<br />
7) This fee should be eliminated - the California Public Records Act prohibits charging for this service.<br />
11) Passports: In addition to the above calculations, a fee <strong>of</strong> $110 must be collected from the applicant and sent to U.S. Department <strong>of</strong> State.<br />
13) CPRA copies: additional fees will be assessed for project plans, maps and large bound books.<br />
15) <strong>Agenda</strong> Subscriptions: proposed fee is $0.46 per agenda to reimburse for postage. This fee will be subject to change depending on USPS rates<br />
Total User Fees $25,755 $1,736 $24,019 $24,271 $22,534 $1,485<br />
% <strong>of</strong> Full Cost 7% 93% 94% 1298% 6%<br />
Page 53
Big Blue Bus
Big Blue Bus<br />
The Big Blue Bus does not have any user fees currently listed in the <strong>City</strong>’s fee schedules and is not normally included in a user fee study.<br />
But at the request <strong>of</strong> the department, MGT developed a cost analysis for a single new proposed fee – for moving bus stops. This<br />
proposed fee is $547. No revenue projections have been provided as it is difficult to estimate an annual volume <strong>of</strong> activity.<br />
Page 54
<strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Big Blue Bus<br />
2012/2013<br />
Current<br />
Recommendations<br />
Per Unit Annual Per Unit Annual<br />
Service Name<br />
Fee<br />
Description<br />
Annual<br />
Volume<br />
Current<br />
Fee<br />
Current<br />
Recovery % Full Cost Annual Cost Annual<br />
Revenue<br />
Annual<br />
Subsidy<br />
Recovery<br />
Level<br />
Fee @<br />
Policy Level<br />
Annual<br />
Revenue<br />
Increased<br />
Revenue<br />
Recommend<br />
Subsidy<br />
1 Moving Bus Stop Flat 1 $547.42 $547 $547 100% $547.42 $547 $547<br />
Total User Fees $547 $547 $547 $547<br />
% <strong>of</strong> Full Cost 100% 100%<br />
Page 55
Section III<br />
Comparison Survey
Comparison Survey - <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Community & Cultural Services<br />
Aquatics Program<br />
Recreational & Lap Swim:<br />
Resident<br />
Non-Resident<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
Age: Daily / Pass (20 visits)<br />
59: $1.50 / $25.00<br />
Student: $1.50 / $25.00<br />
Age: Daily / Pass<br />
59: $3.00 / $50.00<br />
Student: $3.00 / $50.00<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
Culver <strong>City</strong> Beverly Hills <strong>City</strong> <strong>of</strong> Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
Age: Daily / Pass (15)<br />
59 or disability:<br />
$2.50 / $20.00<br />
Age: Daily / Pass (15)<br />
59 or disability:<br />
$2.50 / $50.00<br />
Adults $3 / Children $2<br />
Same as Resident<br />
Age: Daily / Pass (30)<br />
64 or disability: free<br />
18-64: $2.00 / $55<br />
Age: Daily / Pass (30)<br />
64 or disability: free<br />
18-64: $2.50 / $55<br />
Age: Daily / Pass (25)<br />
59 or disability: free<br />
Age: Daily / Pass (25)<br />
59 or disability: free<br />
Free<br />
Rec Swim:<br />
Sat-Thu - $3, Fri - $5<br />
Lap Swim: $4<br />
Lap Swim:<br />
Adults $3, Children $2<br />
Pass: $50 for<br />
$3 Daily Same as Resident Same as Resident<br />
<strong>Santa</strong> Clarita<br />
Aquatics Center<br />
Daily: 55: $4<br />
lap swim: $4/$3 (55+)<br />
Passes: lap swim 15 :<br />
18-54: $45 ($47 NR)<br />
>55: $34 ($36 NR)<br />
Rec Swim summer:<br />
$47 ($51 NR), $75 ($78 NR)<br />
Junior Lifeguard Program:<br />
11-14 yo / $80 Residents,<br />
11-14 yo/ $130 Resident,<br />
8-15 yo / $240 R, $300 NR /<br />
NA 9-17 yo / $345.00 / 6 wk 10-16 yo / $150 / 5 wk NA 9-14 yo / $350 / 4 wk NA<br />
$110 Non-Residents<br />
$141 Non-Resident / 4 wk<br />
5 wk<br />
Swim Lessons<br />
Group: 8x 30 min / $40 R,<br />
Group: 8x 35min / $87 R, $96<br />
Private: 4x 30min / $80<br />
$80 NR<br />
Group: 4x 30min / $50 R, $61 Private: 4x 30min / $130 R,<br />
Private: 4x 30min / $45 R, Private: 4x 25min / $75<br />
NR<br />
Group: 10x 35min / $50<br />
Group: 10x 30min / $40<br />
Private: 4x 30 min / $80 R,<br />
NR<br />
$162 NR<br />
$75 NR<br />
Group: 6x 25min / $20 Private: 8x 35min / $245 R, Private: 10x 30min / $180<br />
Adult, $20 Child<br />
$160 NR<br />
$270 NR and more<br />
1 hr / $5, $4 (55+)<br />
Fitness Swim Class 60min / $5 R, $10 NR 60min / $8 Adult, $7 Senior NA 60min / $4.50 NA 30min / Free R, $3 NR 50min / $4 NA 1 hr / $5<br />
Fitness & Drop-In Programs<br />
Fitness Room Youth Sports Play Tennis Court Reservations<br />
Health Club (3months, West Hollywood Park Tennis Recreation Park Tennis<br />
monthly, daily)<br />
Courts<br />
Courts<br />
Tennis Facilities<br />
Aviation Large Gym<br />
Resident<br />
daily use: $3<br />
18-55: $70, $35, $5<br />
court fee: $8; 1 year pass for<br />
Free<br />
$7/hr<br />
Free (no reservations)<br />
$10/hr<br />
4-week pass: $20<br />
55+: $40, $15, $3<br />
Comparison Survey - <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Fire<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
Culver <strong>City</strong> Beverly Hills <strong>City</strong> <strong>of</strong> Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
Fire Plan Checks (Standard & Complex)<br />
New Buildings:<br />
1st 2,500 sf: $379.78<br />
ea add'l sf: $0.0184<br />
Tenant Improvements:<br />
1st 2,500 sf: $137.38<br />
ea add'l sf: $0.0184<br />
New Buildings:<br />
1st 2,500 sf: $515.98<br />
ea add'l sf: $0.0516<br />
Tenant Improvements:<br />
1st 2,500 sf: $257.99<br />
ea add'l sf: $0.0258<br />
New Buildings: 16%<br />
<strong>of</strong> Building Permit Tenant<br />
Improvements: 16% <strong>of</strong><br />
Building Permit<br />
Valuation: Fee<br />
$ 0 to $500, Each $100 over<br />
$500 to $1k. Each $1k over<br />
$1k to $20k: $4.50<br />
Each $1k over $20k to $50k:<br />
$2.20 / Each $5k over $50k<br />
to $100k: $5.90 / Each $10k<br />
over $100k: $9.30<br />
Plan Check Fee - 65% <strong>of</strong><br />
total permit - Minimum fee<br />
$18.00<br />
(Contract with LA County)<br />
Plan Check:<br />
$160 plus any outside costs<br />
Inspection:<br />
$370<br />
$177/hr w/ 1hr min<br />
Combined Plan Check & Inspections:<br />
Fire Sprinklers - Residential<br />
NPFA 13 Systems:<br />
1-10 heads: $331.82;<br />
10+heads: $4.36/head<br />
NPRF 13D Systems:<br />
up to 10k sf: $383.61<br />
>10k sf: $529.99<br />
NPFA 13 Systems:<br />
1-10 heads: $436.67;<br />
10+heads: $3.99/head<br />
NPRF 13D Systems:<br />
up to 10k sf: $496.51<br />
>10k sf: $616.19<br />
16% <strong>of</strong> Building Permit for<br />
Checks<br />
$148/hr for Inspections<br />
Valuation: Fee<br />
$ 0 to $500: $53.60<br />
Each $100 over $500 to $1k:<br />
$32.10<br />
Each $1k over $1k to $20k:<br />
$53.60…<br />
NA<br />
Plan Check:<br />
$160 plus any outside costs<br />
Inspection:<br />
1-50 heads - $260<br />
51-100 heads - $475<br />
101+ heads - $690<br />
Plan Check:<br />
'$177/hr w/ 1hr min<br />
Inspection<br />
$0 1st inspection, $118<br />
subsequent inspections<br />
Plan Check: Fire Alarm Systems<br />
Plan Check: Storage Tank - Above<br />
Ground<br />
Plan Check: Storage Tank - Under<br />
Ground<br />
New Buildings:<br />
1st 24 dev: $1,159.29<br />
ea add'l dev: $13.52 Tenant<br />
Improvements: 1st<br />
24 dev: $590.74 ea<br />
add'l dev: $10.57<br />
Install: $747.14<br />
Removal: $591.80<br />
Modify: $436.45<br />
New Buildings:<br />
1st 24 dev: $777.90<br />
ea add'l dev: $2.39 Tenant<br />
Improvements: 1st<br />
24 dev: $556.35 ea<br />
add'l dev: $1.20<br />
Install: $920.78<br />
Removal: $727.28<br />
Modify: $533.79<br />
Install:<br />
Install:<br />
base fee: $1,944.48 base fee: $2,229.46<br />
ea add'l tank: $429.06 ea add'l tank: $488.42<br />
ea add'l pc or insp: $214.53 ea add'l pc or insp: $244.21<br />
Removal:<br />
Removal:<br />
base fee: $1,623.22 base fee: $1,863.14<br />
ea add'l tank: $321.26 ea add'l tank: $366.31<br />
ea add'l pc or insp: $214.53 ea add'l pc or insp: $244.21<br />
Modify:<br />
Modify:<br />
simple: $344.51 (per tank) simple: $384.11 (per tank)<br />
compl: $1,308.30 (per tank) compl: $1,483.05 (per tank)<br />
Clean up:<br />
Clean up:<br />
$106.74 (hourly)<br />
$122.10 (hourly)<br />
Annual: $131.04<br />
Annual: $257.16<br />
Special Event: $45.44 Special Event: $53.41<br />
65% <strong>of</strong> permit fee<br />
$254.97<br />
Each $1k over $20k to $50k:<br />
$42.90<br />
Each $5k over $50k to<br />
$100k: $64.20<br />
Each $10k over $100k:<br />
$53.60…<br />
Plan Check Fee - 50% <strong>of</strong><br />
total permit - Minimum fee<br />
$25.00<br />
Fire Prevention Inspection -<br />
$240.90<br />
NA<br />
Plan Check:<br />
$160 plus any outside costs<br />
Inspection:<br />
0-2,000 Sq Ft - $155<br />
2,001 - 10,000 Sq Ft - $260<br />
10,001+ Sq Ft - $475<br />
$177/hr w/ 1hr min<br />
NA $160 plus any outside costs $177/hr w/ 1hr min<br />
$254.97 See Plan Check fees above NA $160 plus any outside costs $177/hr w/ 1hr min<br />
Candles or Open Flame Permit<br />
$96.18 NA $215/hr $162<br />
Convalescent Hospital Annual Permit $537.90 $572.82 NA NA $215<br />
Public Assembly - Annual Permit<br />
>300 occupants: $280.05 >300 occupants: $295.31<br />
300+ occupants: $401.58 300+ occupants: $387.81<br />
$128.25 $127/hr NA $215 $162<br />
Annual High Rise Fire Inspection<br />
55 - 75 ft: $831.35<br />
55 - 75 ft: $831.35<br />
75 ft and up: $1,224.80 75 ft and up: $1,224.80<br />
$148/hr - min 8 hrs $958 NA $700 $616<br />
Individual Suites/Units: Individual Suites/Units:<br />
0-2000 sf: $73.00<br />
0-2000 sf: $89.47<br />
2001-5000 sf: $146.00 2001-5000 sf: $116.40<br />
0-2000 sf:<br />
5001-10,000 sf: $219.00 5001-10,000 sf: $143.33<br />
1st two ins: 0$, add ins $145<br />
10,000 sf & over: $365.00 10,000 sf & over: $197.20<br />
Annual Non-High Rise Commercial<br />
200110000 sf:<br />
Common Areas:<br />
Common Areas:<br />
$148/hr $476 NA<br />
Inspections<br />
1st two ins: 0$, add ins $190<br />
base fee: $146.50<br />
base fee: $62.54<br />
10,000 sf & over:<br />
0-2000 sf: $46.50<br />
0-2000 sf: $62.54<br />
1st two ins: 0$, add ins $425<br />
2001-5000 sf: $73.00 2001-5000 sf: $71.51<br />
$162<br />
5001-10,000 sf: $109.50 5001-10,000 sf: $80.49<br />
10,000 sf & over: $146.00 10,000 sf & over: $89.47<br />
Annual Multi-Family Residential<br />
Inspections<br />
CRTK Hazardous Materials Inspections<br />
3-15 units: $122.59<br />
16-49 units: $253.63<br />
50-99 units: $354.02<br />
100 units & over: $417.43<br />
Category 1: $155.34<br />
Category 2: $310.69<br />
Category 3: $621.39<br />
Category 4: $828.51<br />
3-15 units: $140.75<br />
16-49 units: $193.32<br />
50-99 units: $245.89<br />
100 units & over: $351.03<br />
Category 1: $257.99<br />
Category 2: $515.98<br />
Category 3: $902.97<br />
Category 4: $1,289.96<br />
$148/hr<br />
$132.38 + $.10/lb <strong>of</strong> material<br />
+ $58.75/underground tank<br />
3 to 10 Units $77.30<br />
11 to 40 Units $131.90<br />
41 to 70 Units $186.50<br />
Over 71 Units $241.00<br />
NA<br />
NA<br />
Plan Check - $110<br />
Inspection - $205<br />
$0 1st inspection,<br />
$118 subsequent<br />
inspections<br />
$0 1st inspection,<br />
$118 subsequent<br />
inspections<br />
Page 57
Comparison Survey - <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Police<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
Alarm Permit No Charge $26.56<br />
Culver <strong>City</strong> Beverly Hills <strong>City</strong> <strong>of</strong> Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
initial appl & annual<br />
renewal: $45; residences<br />
w/non-monitored alarms:<br />
$10<br />
No Charge<br />
initial permit: $35 annual<br />
renewal: $30<br />
$0 (Contract with LA<br />
County Sheriff's Office)<br />
No Charge $50 $11 new & renewal<br />
Fingerprint Fee $31.60 + DOJ/FBI fee $34.23 + DOJ/FBI fee $17 $32.10 $76 NA $30 + DOJ fees $15 card: $3, livescan: $25<br />
Police Report Copies $0.80/page $0.80/page<br />
no charge to parties<br />
$1/3pg + $0.20 each<br />
involved, $15 + $0.10/pg to<br />
additional pg<br />
others<br />
$23 flat rate NA $0.20/pg $0.40/pg $20<br />
Copies <strong>of</strong> Photographs $76 + lab fees $67.56 + lab fees $1 $6.10 NA $30 $6/photo Digital: $25, Print: $42<br />
Massage Establishment Permit $91.40 new or renewal $124.52 new or renewal<br />
$208 for 10<br />
$776.10 new<br />
$574.00 new<br />
technicians<br />
$497.70 renewal<br />
$155.00 renewal<br />
NA $465 $290/2yrs $143<br />
Massage Technician Permit $91.40 new or renewal $97.96 new or renewal NA<br />
$230.10 new / $187.40<br />
$362.00 new<br />
renewal<br />
$173.00 renewal<br />
NA $90 $170 $125<br />
Second Hand Dealer Permit<br />
$362.48 new<br />
$380.76 new<br />
$375.00 new<br />
NA<br />
$326.50 new & renewal<br />
$208.18 renewal<br />
$313.84 renewal<br />
$155.00 renewal<br />
NA $115 $985 NA<br />
False Alarm Response<br />
$164.86 for 3rd in FY $164.86 for 3rd in FY<br />
w/permit: $151<br />
$120 NA<br />
$247.28 for 4th & subseq $247.28 for 4th & subseq<br />
w/o permit: $251<br />
NA first 3 alarms free 1st alarm free 1st 2 free, 3-5: $98, 6-8: $196<br />
Animal Adoptions<br />
Dog Licenses<br />
$41.20 basic fee<br />
$15.40 vaccine fee<br />
$70.00 spay/neuter surgery<br />
$31.90 spayed/neutered<br />
$63.80 unspayed/unneut<br />
$4.10 duplicate<br />
$45.32 basic fee<br />
$16.94 vaccine fee<br />
$77.00 spay/neuter surgery<br />
$35.09 spayed/neutered<br />
$70.18 unspayed/unneut<br />
$4.51 duplicate<br />
$80 <strong>City</strong> <strong>of</strong> Los Angeles Fee<br />
$25 spayed/neutered<br />
$50 unspayed/unneut<br />
$7 duplicate<br />
<strong>City</strong> <strong>of</strong> Los Angeles Fee<br />
$79 dog adoption +<br />
$28 vaccinations +<br />
$15 chip = $122<br />
$20 spayed/neutered<br />
$100 unspayed/unneut<br />
$10 duplicate<br />
NA NA NA Directs to SPCALA<br />
NA<br />
$20 spayed/neutered<br />
$40 unspayed/unneut<br />
$0 duplicate<br />
$18 spayed/neutered<br />
$50 unspayed/unneut<br />
$4 duplicate<br />
Vehicle Impound & Release $123.60 $126.76 $175 $183.10 $115.00 NA $55 $140 $120<br />
VIN Verification $59.10 $63.96 NA NA NA NA NA NA NA<br />
<strong>City</strong> Clerk<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
$20 spayed/neutered<br />
$40 unspayed/unneut<br />
Culver <strong>City</strong> Beverly Hills Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
Photocopies $0.20 per page $0.20 per page $0.15<br />
1st Page - $2<br />
Each Add'l - $0.22<br />
$0.12 $0.25 $0.10 $0.10<br />
Domestic Partner Filing $15 $15 $25<br />
Passport Execution Fee $0 $25 $25<br />
Building & Safety<br />
Plan Check, single family dwelling (3,500<br />
sq ft; or $400,000 construction value)<br />
Plan Check, Over the Counter (equal to<br />
a $20,000 construction valuation<br />
project)<br />
Building Permit, single family dwelling,<br />
3,500 sq ft (equal to a $400,000<br />
construction valuation project)<br />
Building Permit, Commercial/Industrial<br />
up to 10,000 sq ft (equal to a $1,500,000<br />
construction valuation project)<br />
Single Trade Permit (base fee for<br />
electical, mechanical or plumbing<br />
permit)<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
Culver <strong>City</strong> Beverly Hills Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
$3,697 $4,373 $4,230 $5,599 $1,777 $5,004 $1,014 $3,801<br />
$347 1st two reviews; $151<br />
each add'l review<br />
$446 1st two reviews; $170<br />
each add'l review<br />
$341 $682 $261 $455 $124 $451<br />
$4,425 $4,406 $5,640 $6,999 $1,975 $6,208 $2,012 $3,801<br />
$12,420 $12,045 $19,040 $21,639 $5,715 $12,471 $7,639 $10,433<br />
$198 $169 $62<br />
Demolition Permit $396 $339<br />
Res/Partial - $130<br />
Res/Full - $260<br />
Comm/Partial - $305<br />
Comm/Full - $600<br />
$52.20 plus 8.33% <strong>of</strong> Bldg<br />
Permit Fee<br />
0
Comparison Survey - <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong><br />
Code Enforcement<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
Noise Ordinance - After Hours Permit $546 $803<br />
Investigation Fee, residential<br />
Investigation Fee, All Other<br />
Simple Improvements: no<br />
fee; Permit Obtained > 10<br />
days after NOV: $286; Major<br />
Improvements: $715<br />
Simple Improvements: no<br />
fee; Permit Obtained > 10<br />
days after NOV: $286; Major<br />
Improvements: $1,000<br />
Multi-Family Inspection Program $0<br />
Simple Improvements: no<br />
fee; Permit Obtained > 10<br />
days after NOV: $303; Major<br />
Improvements: $878<br />
Simple Improvements: no<br />
fee; Permit Obtained > 10<br />
days after NOV: $660; Major<br />
Improvements: $760<br />
Culver <strong>City</strong> Beverly Hills Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
Not allowed after 10 pm,<br />
before, no permit required<br />
<strong>Santa</strong> <strong>Monica</strong> - <strong>Santa</strong> <strong>Monica</strong> -<br />
Planning<br />
Current<br />
Proposed<br />
Business License Planning Review $302 $344<br />
Business License Planning Review:<br />
Home Occupation<br />
$35 $127<br />
Deed Restriction $402 $483<br />
Occupancy Permit $1,931 $1,931<br />
Projects in Coastal Zone (Approval in<br />
Concept)<br />
$293 $311<br />
Culver <strong>City</strong> Beverly Hills Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
Amendment SFD - $3,228<br />
Amendment MFD/Non Res -<br />
$6,456<br />
Permit Non Res - $7,798<br />
Permit SFD Res - $3,258<br />
Permit MFD Res - $7,057<br />
$940<br />
Small Daycare (8 children)<br />
- $935<br />
No Public Hearing - $560<br />
Public Hearing - $4,275<br />
Public Hearing with another<br />
discrtionary application -<br />
$815<br />
Public Hearing Waiver -<br />
$188<br />
Public Hearing - $875<br />
Planning Review <strong>of</strong> Building Project $1,544 $4,970 Hourly Rates $351.19 (for $400,000 SFD) Hourly Rates<br />
Transp Planning & Engineering<br />
Traffic Control Plan Review<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Current<br />
1st 2 reviews per page $294;<br />
each add'l review (per<br />
page) $197<br />
<strong>Santa</strong> <strong>Monica</strong> -<br />
Proposed<br />
1st 2 reviews per page $226;<br />
each add'l review (per<br />
page) $287<br />
0-2 parking spaces $452<br />
3-20 parking spaces $698<br />
0-2 parking spaces $565<br />
3-20 parking spaces $1,071<br />
21-40 parking spaces $1,067 21-40 parking spaces $1,573<br />
Parking and On-site Construction Design 41-100 parking spaces<br />
$1,396<br />
each add'l 100 parking<br />
spaces $369<br />
41-100 parking spaces<br />
$3,716<br />
each add'l 100 parking<br />
spaces $1,634<br />
Employers w 10-49<br />
employees: $16 per<br />
Employee Annual Transportation Fee<br />
employee<br />
Employers w 50+<br />
employees: $12 per<br />
employee<br />
Temporary No Parking Sign Issuance $20<br />
Culver <strong>City</strong> Beverly Hills Los Angeles West Hollywood El Segundo Manhattan Beach Redondo Beach<br />
Construction Realted Paring<br />
Permit Fee (per month)<br />
$500K - 392.70<br />
$6.58 plus lost parking<br />
revenue<br />
Minor Parking Use - $3,787<br />
Major Parking Use - $5,050<br />
Parking Demand<br />
Study/Shared Parking (Joint<br />
Use) Study - $3,590 dep plus<br />
actual costs <strong>of</strong> Traf Eng<br />
$155.00<br />
Page 59
2425 16 th Street<br />
<strong>Santa</strong> <strong>Monica</strong>, CA 90405<br />
(310) 281‐7816 hotline<br />
(310) 452‐5253 fax<br />
May 16, 2012<br />
Mayor Pam O’Connor and Members <strong>of</strong> the <strong>Santa</strong> <strong>Monica</strong> <strong>City</strong> Council<br />
<strong>City</strong> Hall<br />
1685 Main Street, Room 209<br />
<strong>Santa</strong> <strong>Monica</strong>, CA 90401<br />
Re:<br />
<strong>Santa</strong> <strong>Monica</strong> Science Magnet Trip to Japan<br />
Dear Mayor O’Connor, Mayor Pro Tempore O’Day and <strong>City</strong> Council Members:<br />
The <strong>City</strong> <strong>of</strong> Kizugawa, Japan has been funding a prestigious cultural exchange program for middle school<br />
students for the last 15 years. Each summer, they select 12 children to travel to California – based on<br />
very competitive application process that includes written essays and presentations. While here, the<br />
Japanese students visit the <strong>Santa</strong> <strong>Monica</strong> Playhouse, <strong>Santa</strong> <strong>Monica</strong> <strong>City</strong> Hall, the Science Magnet<br />
Summer Institute at Johns Adams Middle School (JAMS), and stay with a JAMS family for a long<br />
weekend. Full financial support <strong>of</strong> the travel expenses has allowed Kizugawa students to visit <strong>Santa</strong><br />
<strong>Monica</strong> almost every year since the program started (the one year a group did not travel was due to the<br />
Swine Flu epidemic).<br />
We, on the other hand, have only sent JAMS students to Kizugawa four times. This is due, in large part,<br />
to the fact that the trip has traditionally been funded by individual families on our end – an expensive<br />
proposition even in the best <strong>of</strong> times.<br />
Last summer, we sent our 4 th group to Japan ‐ 14 JAMS Science Magnet students and 4 chaperones,<br />
including our Principal, Eva Mayoral. I volunteered to be the coordinator for this program with the<br />
intent <strong>of</strong> building upon this momentum and hope that we can send a group <strong>of</strong> JAMS Science Magnet<br />
students every summer.<br />
We have selected 8 JAMS Science Magnet students, accompanied by 3 chaperones, including our<br />
Assistant Principal, Florence Culpepper. The group will depart on July 4 th and will visit Tokyo, Mt. Fuji,<br />
Kyoto/Kizugawa and <strong>Santa</strong> <strong>Monica</strong>’s Sister <strong>City</strong> <strong>of</strong> Fujinomiya over 12 days. The <strong>City</strong> <strong>of</strong> Kizugawa has<br />
generously agreed to host our travelers for 6 <strong>of</strong> the 12 nights and the trip will culminate with a tour <strong>of</strong><br />
our Sister <strong>City</strong>. This year’s trip will cost $3,100 per traveler, an increase <strong>of</strong> $800 from last year. Much <strong>of</strong><br />
the additional expense is due to higher airfare and transportation costs.<br />
<strong>Santa</strong> <strong>Monica</strong> Science Magnet is a 501(c)3 non‐pr<strong>of</strong>it organization.<br />
www.<strong>Santa</strong><strong>Monica</strong>ScienceMagnet.org<br />
Charitable Tax ID: 20‐3658263
2425 16 th Street<br />
<strong>Santa</strong> <strong>Monica</strong>, CA 90405<br />
(310) 281‐7816 hotline<br />
(310) 452‐5253 fax<br />
Last year, the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> extended a grant <strong>of</strong> approximately $6,100 which covered the cost <strong>of</strong><br />
the 7‐Day Japan Rail Pass for each traveler. JAMS is an amazing, socio‐economically diverse school. It is<br />
also a Title I school and participation in this trip presents a real financial hardship for a few <strong>of</strong> our<br />
families. We respectfully request the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> to extend some support for our student<br />
ambassadors with a similar size grant extended last year. The cost for the JR Rail Pass is $300 per person<br />
or $3,300. This year’s airfare is $250 more per person or $2,750. A grant in the range <strong>of</strong> $5,500 to<br />
$6,000 would help tremendously.<br />
This Exchange Program is a wonderful opportunity for middle school students to experience other<br />
cultures and broaden their horizons. One <strong>of</strong> the most difficult things is finding a group to have an<br />
exchange with. We are blessed with a 15 year relationship with the <strong>City</strong> <strong>of</strong> Kizugawa and they are very<br />
excited that we are sending students again this summer as they hope this is the start <strong>of</strong> a true exchange<br />
program. Any support from the <strong>City</strong> <strong>of</strong> <strong>Santa</strong> <strong>Monica</strong> will help us keep this momentum going.<br />
<strong>Santa</strong> <strong>Monica</strong> Science Magnet is a 501(c)3 non‐pr<strong>of</strong>it organization. It is a parent‐ volunteer run program<br />
that raises funds to support a two‐year program for JAMS 7 th and 8 th grade students who demonstrate a<br />
significant interest in the sciences. This unique program <strong>of</strong>fers an existing array <strong>of</strong> extra‐curricular<br />
activities, which are designed to enhance our students’ scientific knowledge and educational experience.<br />
Please let me know if there is any additional information I can provide as you consider this request.<br />
Thank you in advance for your time and consideration <strong>of</strong> this request.<br />
Sincerely,<br />
Charlene K. Nakamura (Japan Exchange Coordinator)<br />
Cc:<br />
Florence Culpepper (JAMS Assistant Principal)<br />
Meighan Maguire ‐ <strong>Santa</strong> <strong>Monica</strong> Science Magnet President (outgoing)<br />
Ruth Fragoso ‐ <strong>Santa</strong> <strong>Monica</strong> Science Magnet President (incoming)<br />
Eva Mayoral (JAMS Principal)<br />
Nat Trives<br />
Maryanne LaGuardia<br />
<strong>Santa</strong> <strong>Monica</strong> Science Magnet is a 501(c)3 non‐pr<strong>of</strong>it organization.<br />
www.<strong>Santa</strong><strong>Monica</strong>ScienceMagnet.org<br />
Charitable Tax ID: 20‐3658263