HomeMy WebLinkAbout2009 05-26 CC CDC ADJ MINBook 91 / Page 124
05-26-2009
MINUTES OF THE ADJOURNED REGULAR MEETING OF THE CITY
COUNCIL AND COMMUNITY DEVELOPMENT COMMISSION
OF NATIONAL CITY, CALIFORNIA
May 26, 2009
The Adjourned Regular Meeting of the City Council of the City of National City
was called to order at 6:05 p.m. by Mayor / Chairman Ron Morrison.
ROLL CALL
Council members present: Morrison, Parra, Sotelo-Solis, Van Deventer, Zarate.
Administrative Officials present: Babaki, Dalla, Deese, Duong, Eiser, Gonzales,
Hodges, Juniel, Ladrido, Post, Raulston, Smith, Williams, Zapata.
BUDGET WORKSHOP
1. SUBJECT: FY 2009-10 Preliminary Budget Workshop for City and
Community Development Commission. (City Manager)
City Manager Chris Zapata, Assistant City Manager Leslie Deese, CDC
Executive Director Brad Raulston and Finance Director Jeanette Ladrido,
using overhead slides, presented an overview of the organizational,
economic and fiscal progress and condition of the city, reviewed strategic
objectives and policy goals, provided a fiscal overview and financial
outlook and how it all is reflected in the proposed 2009-2010 Preliminary
Budget. (See attached Exhibit 'A')
At the conclusion of the presentations there were questions and
comments by the Mayor and Council. Mayor Morrison congratulated the
staff, citizens and business community for coming together in difficult
times to help National City be in a better financial situation than many
other cities.
PUBLIC ORAL COMMUNICATION
Geoffrey Schrock, National City, suggested that the one cent district tax be made
permanent.
ADJOURNMENT
The meeting was adjourned to the next Regular Meeting of the City Council and
Community Development Commission to be held Tuesday, June 2, 2009 at 6:00
p.m., Council Chambers, Civic Center.
The meeting closed at 7:30 p.m.
Book 91 / Page 125
05-26-2009
ti,,,‘‘,J4p
Ci Clerk / Recording Secretary
The foregoing minutes were approved at the Regular Meeting of August 18,
2009.
Mayor / Chairman
EXHIBIT 'A'
City of National City
Budget Workshop
May 26, 2009
INTRODUCTION
• Building a strategic plan has occurred over the
past 2 years
• Our budget considers current and future
financial trends and is premised on plans the
City Council has articulated as well as:
- Community Input
-Business and Non -Profit Involvement
- Department Strategic Plans
- Department's Strength Weakness
Opportunity and Threat (SWOT) Analysis
STRATEGIC OBJECTIVES
1. Provide Quality Services with an Efficient
Organization
2. Achieve Fiscal Sustainability
3. Improve Quality of Life
4. Utilize the Community's Natural, Financial, and
Human Resources
5. Focus Long -Range Planning
(Comprehensive General Plan Update)
6. Improve Housing Conditions
7. Show Measured Results in Health and Safety
8. Partner with Schools
9. Build On Success
AGENDA
1. City Manager Overview
2. Strategic Plan & Planning Follow up
• March update
• Integrate Plans
• Specific Projects/Activities
3. Budget — Discussion
• Overview
• General Fund — Projections & Trends
• Impacts of Reducing and Balancing Budget
• Other funds — Tax Increment and Low/Mod Funds
• CIP
4. Community Comments
5. Council Comments
STRATEGIC OBJECTIVES
AND POLICY GOALS
PROVIDE QUALITY SERVICES WITH
AN EFFICIENT ORGANIZATION
a. Practice the 5 Cs with Our Diverse Customer Base
b. Respond to City Council with Thorough Analysis
and Support Boards Sc Commissions
c. Accurately Forecast Finances and Manage
Investments Wisely
d. Consolidate Departments and Become More
Efficient with Technology
e. Parmer with Community Organizations and
Regional Agencies
ACHIEVE FISCAL SUSTAINABILITY
a. Work with Qualified Builders on Key Development
Opportunities
b. Pursue Our Legislative Platform, Build Grants Division
and Aggressively Seek Funding from Local, State, &
Federal Sources (Economic Stimulus)
c. Establish Sustainable Compensation Agreements and
Contain Costs
d. Open Hotel & Marina Gateway and Execute Fair Share
Agreement with the Port District
e. Retain and Attract Businesses and Develop Community
Financing Districts
UTILIZE THE COMMUNITY'S NATURAL,
FINANCIAL, AND HUMAN RESOURCES
a. Bridge the Digital Divide and Provide Access to
Information for Everyone
b. Conserve Natural Resources and Maintain the
Built Environment
c. Recruit Volunteers and Offer Opportunities for
Community Service
d. Develop Urban Farm and Community Garden
Master Plan
e. Create Community Magnets for Information and
Resources
IMPROVE HOUSING CONDITIONS
a. Update Housing Element and HUD Consolidated
Plan as a 5-year Housing Strategy
b. Develop and Rehabilitate Decent & Affordable
Housing
c. Work with Residents and Land Owners to Create
IIealthy Neighborhoods
d. Extend Housing Inspection Programs and
Eliminate Duplication
e. Encourage Investment and Home Ownership with
Programs and Competitive Fees
IMPROVE QUALITY OF LIFE
a. Provide Community Services/Programs and
Maintain Public Facilities
b. Complete Open Space Assessment and Create
Parks Improvement Plan
c. Build Aquatic Center, Granger Park, and Improve
Public Access to Our Bayfront
d. Preserve Historic Resources and Promote Cultural
Assets
c. Create Climate Action Plan and Adopt Realistic
Green/Clean Policies
FOCUS LONG-RANGE PLANNING
(Comprehensive General Plan Update)
a. Use Smart Growth Principles to Update General Plan,
Land Use Code, and Zoning Map.
b. Work with SANDAG on General Plan Update and Initiate
Other Regional Alliances
c. Integrate Specific Plans and Make All Long -Range
Planning Documents Consistent
d. Complete Needs Assessment, Financial Capacity Analysis,
and Establish City Priorities by Adopting 5-year Capital
Improvement Program
e. Promote Community Outreach and Encourage Citizen
Participation
SHOW MEASURED RESULTS IN
HEALTH AND SAFETY
a. Implement Public Safety Long Range Strategic
Plans
b. Align Neighborhood Services and Law
Enforcement
c. Model Quality of Life Indicators and Track
Performance
d. Maintain Senior Nutrition Center and Develop
Programs for Seniors
e. Foster Safe, Clean, and Healthy Neighborhoods
PARTNER WITH SCHOOLS
a. Align Neighborhood Councils with School Site
Councils
b Link Farms/Gardens Program to Schools and
Promote EBT
c. Promote Fire Prevention and Maintain School
Resource Officers
d. Utilize New Public Library and Enhance Access
for Youth with W.I.N.G.S.
e. Work with Local School Districts on Bond
Program and Coordinate SR2S
FY 2009-2010 BUDGET
FY 2009-2010 = BALANCED BUDGET
Budget exercise began with a Projected Structural
Deficit of $ 4 million
Estimated Revenue/Transfers in $ 38 M
Less:
Estimated Expenditures/Transfer Out $ 42 M
BUILD ON SUCCESS
a. Communicate Important Information with the
Community in a Transparent Manner
b. Heighten Our Image by Preserving Cultural Assets
and Supporting Community Events
c. Continue to Improve our Infrastructure and Public
Facilities
d. Update Signage to Draw Attention to Important
Gateways, Corridors and Intersections
e. Continue to Build Our Financial Stability and
Provide Quality Services
FISCAL OVERVIEW
• Adequate fiscal condition in a challenging
financial environment
— Clean financial audits
— Standard & Poors Rating remains = A-
- Continuous review of operating costs & seeking
revenue enhancements
— Limited Debt
— Reserves projected @ $7.5 million which is 20%
contingency reserve policy (25% - 50%)
COUNCIL DIRECTION @ MARCH 21, 2009
PLANNING & FINANCE WORKSHOP
PER CITY MANAGER
• Maintain Service Levels/workforce
• Maintain current reserve fund @ 7.5 million
• Keep public safety as a priority
• All departments participate with cuts at 5%, 10%
or 15%
RECOMMENDATIONS TO
BALANCE THE BUDGET
• Reviewed balances of Internal Service Funds
and transferred Funds back to the General Fund
• Position Freezes
• Department Budget Reductions
• Program Suspensions
TRANSFERS FROM OTHER FUNDS
Transfer from the Civic Center Refurbishing Fund
$480,000
Transfer from Office Equipment Depreciation Fund
400,000
Transfer from General Accounting Svcs Fund
230,000
Transfer from Liability Insurance Fund
200,000
Transfer from Telecommunications Revolving Fund
200,000
Total recommended transfers = $1,510,000
CITY MANAGER RECOMMENDATIONS
NOT REFLECTED IN
PRELIMINARY BUDGET
Description
Preliminary
Budget
City Manager
Recommendation
Narional City Community Concert Band
$14,500
$0
Provision for Contingency
$193,436
$93,436
Transfer from CDBG Fund to
General Fund
$243,124
$201,131
Total HOME Program Admin
$52,077
$64,242
Police Unfunded Positions
($772,090)
($693,594)
FY09/10 GENERAL FUND
BALANCED BUDGET
Estimated Revenue
$36.4 million
Add: Operating Transfers In
2.4 million
Total Revenue & Operating Transfers In
$38.8 million
Estimated Expenditures
$37.6 million
LESS: Operating Transfers Out
1.2 million
Total Expenditures & Operating Transfers
Out
$38.8 million
RECOMMENDED REDUCTION
IN EXPENDITURES
Unfunded Positions
$1,818,389
Boys & Girls Club
120,000
Pepper Park
15,000
International Parade
13,000
SAND AG Membership
12,000
Public Information Officer budget
53,600
Booking Fees — Police
130,000
Computer & Communications Equipment - Police
35,000
Consultant Budget — Fire
30,000
Community Services — CPRC
25,000
Total Recommended Reductions = $2,245,989
UNFUNDED POSITIONS
City Manager
•
•
•
Management Analyst III
Public Information Officer
Executive Assistant IV
•
Management Intern
Community Services
•
Kitchen Aide (Nutrition Center)
Library
•
Principal Librarian
Finance
•
Senior Accounting Assistant
•
Senior Accountant
Human Resources
•
HR Analyst
UNFUNDED POSITIONS
MIS
•
MIS Technician II
Public Works
•
Tree Trimmer
Community
Development
•
•
Lead Hazard Housing Inspect.
Senior Office Assistant
Engineering
•
Management Analyst II
•
Associate Engineer — Civil
•
Management Intern
Planning
•
Senior Office Assistant — P/T
•
Associate Planner
STATE IMPACT
• Sales Tax Increase of 1% effective April 1, 2009
• Potential Proposition 1 A takeaway = $950k
— Police
— Infrastructure
— General Fund
— Tax Increment*
*$1,067,000 overturned in court. Impact is not included in EY 09-10
budget, an appeal is expected.
5 LARGEST REVENUE
Description
Fire
UNFUNDED POSITIONS
• Battalion Chief (Admin)
Police
• Animal Control Officer
• Police Dispatcher(4)
• Community Services Officer
• Parking Regulations Officer
• Crime Scene Specialist
• Police Corporal
FINANCIAL OUTLOOK
SALES TAX
CATEGORIES 5 YEAR HISTORY AND PROJECTION
FY 08/09 FY 09/10 Inc/Dec •, $25
0
$20
f
Sales Tax 12.3 M 10.5 M (1.8)
District Tax 8.6 M 8.3 M '.3)
In Lieu of VLF 5.0 M 5.0 M 0
$15
$10
In Lieu of Sales Tax 4.1 M 3.4 M (. 7)
Property Tax 3.3 M 3.1 M
$5
Total 33.2 M 30.2 M (3.11) $-
'03 '04 '05 '06 '07 '08 '09 '10
PROPERTY TAX REVENUE
GENERAL FUND
EXPENDITURES
GENERAL FUND EXPENDITURES
BY DEPARTMENT
CITY MANAGER
1%
FINANCE
CITY CLERK I%
1%
CITY COUNCIL
PUBLIC WORKS
5%
COMMUNITY
SERVICES
3% COMMUNITY
DEVELOPMENT
034%
CITY ATTORNEY
2
DEVELOPMENT
SERVICES
HUMAN RESOURCES
NON
DEPARTMENTAL
3%
CITY TREASURER
0.09%
PROPERTY TAX HISTORY & FORECAST
IR
O
$3.5
$3.0
$2.5
$2.0
$1.5
$1.0
$0.5
$-
r
I ,83•.1■$3.2�S30S
I$22�$2:3I i U$2,31 'II
'03
'04
'05
'06
'07
'08
'09
GENERAL FUND
EXPENDITURES I3Y TYPE
FY 09/10 Budget
Capital
Maintenance & Debt Service Improvements
Operations 1% 1%
14%
CALPERS
RETIREMENT COSTS
'10
BACKGROUND
• During FY 07/08, CalPers investment returns
were 5.1 {
• For FY 08/09, CalPers investment returns are
2O
• Rate increase will be reflected in FY 11/12
COST TO CITY
MINIMUM = 2% OF PAYROLL $ 500,000
MAXIMUM = 4% OF PAYROLL $1,000,000
LOCAL CITIES FUNDED RATIO *
Employer Name
Misc Plan
City of Oceanside
City of Poway
City of National City
City of Vista
City of La Mesa
City of Carlsbad
City of Escondido
City of El Cajon
City of Chula Vista
City of Encinitas
City of San Marcos
105.3%
92.7 %
91.6%
88.3 %
88.0 %
84.0 %
82.8 %
82.2 %
80.9%
74.8 %
69.4
Source: CalPers. Funded Ratio as of 6/30/06
Employer Name
Safety Plan
City of Oceanside
City of La Mesa
City of Chula Vista
City of National City
City of Carlsbad
City of Escondido
City of El Cajon
99.9 %
93.2 %
90.9 %
88.6 %
86.6 %
84.8 %
83.3 %
HEALTH & DENTAL INCREASES
Plan
Year
f : -
18t
Heath t
'-=
" t8`ti'D
,. �'
in l ..
2001
12.8%
0%
12%
5.7%
4.1%
2002
10.1%
19.3%
26.7%
3.2%
3.5%
2003
12.3%
12%
12%
8.4%
4.1%
2004
16%
13%
21%
0%
0%
2005
4.6%
6.1%
7.2%
0%
1.2%
2006
13%
6.6%
5%
0%
0%
2007
4.2%
12.8%
(Created HN Silver &
Gold)
6.15%
0%
2008
14.4%
10.5%
(HN Silver)
10.5%
(HN Gold)
-4.13%
2%
2009
0%
10.0%
13.2%
0%
0%
0
0
PERS EXPENDITURES
03/04 04105 05/06 06/07 07/08 08/09 09/10
Yti MEA ■ PUBLIC SAFETY
MOU's - CALPERS
% EMPLOYEE PAYS
Agency
Miscellaneous
Employee paid
Safety Employee
Paid
Vista
8%
8%
Del Mar
8%
5%
Imperial Beach
6%
0%
Encinitas
5%
0%
Solana Beach
2%
2%
Oceanside
2%
0%
Nation@i City
2`Yo'
0°%
Carlsbad
1%
1%
Escondido
1%
0%
Lemon Grove
1%
0%
Chula Vista
0%
0%
San Diego (SDCERS)'
5.78%-10.29%
7.25%-12.87%
Effective 1/1/09 * Effective 1/1/09
w
0
$3.0
$2.5
$2.0
$1.5
$1.0
$0.5
$
HEALTH CARE COSTS
$2.8$2.8■
'$�52.2.3.$2.5. ■
IEEE 111
1 ■ ■ ■ ■ ■ 1
1 ■ ■ ■ IN ■ 1
04/05 05/06 06/07 07/08 08/09 09/10
COST CONTAINMENT
• Staff continue to closely monitor expenditures
- Cost -reduction and Revenue Efficiency (CARE)
Committee - Employee Driven
- Position Review Committee
- Purchasing Review Committee
RESERVE POLICY
• Contingency Reserve
- General Fund Reserve: 25% - 50% of operating
expenditures is current Policy
• Begin FY09/10 With 17.5 , which is 20% of current policy
$10.0
$8.0
O • $6.0
g $4.0
$2.0
$
e85.9156.11$6.61$6.71$6.1
161$4*4111111
1 1 1 1 1 1
'01 '02 '03 '04 '05 '06 '07 '08 '09
SALES TAX REVENUE
• Statewide additional 1 cent tax effective 4/1/09
- Overall cap of 10.25
• City's Bradley Burns Tax (1%) is declining
• District Tax revenue is stable
- $7 to $9 million projection is on target
- District tax is monitored and reported separately
ENHANCED REVENUE
• Actively seeking Grants & Stimulus funds
• Increase in Economic Development
- Hotel
- Plaza Bonita Shopping Center's continuous tenant
recruitment
- Paradise Village - Property Tax revenue
GENERAL FUND
FINANCIAT. TRENDS
GENERAL FUND
REVENUE FORECAST
Revenue
Category
Actual
07-08
Projected
08-09
Forecast
09/10
10/11
11/12
Sales Tax
$11.8
$10.2
$10.4
$10.6
$10.8
District Tax
8.5
8.7
8.3
8.6
8.8
Property Tax
3.2
3.0
3.1
3.2
3.2
Franchise Fee
1.4
1.5
1.5
1.5
1.6
Transient Occupancy Tax
.9
.8
1.0
1.2
1.2
Other Revenue
14.0
14.1
13.0
13.0
13.0
TOTAL REVENUE
$39.8
$38.3
$37.3
$38.1
$38.6
Assumes 2% increase in all revenue categories except for other revenue. Other
revenue does not factor an increase
GENERAL FUND REVENUE &
EXPENDITURE FORECAST
50
45 -
40 -
35 -
30 -
25 -
20 -
15 -
10 -
5 -
0
q? 4 °s 4r 3 4p 9, ?" ra 4 4 4 >>
COUNCIL DIRECTION —
BUDGET REDUCTIONS
• Community Impacts
- Boys & Girls Club
- Parade
- Community Concert Band
- CPRC
• Public Safety Impacts
-- Frozen Positions
• Service Impacts
- Frozen Positions
- Department Budget Reductions
- Strategic Objectives & Plans
- Service Levels
- Service 'Delivery
OTHER SPECIAL
REVENUE FUNDS
LOOKING AHEAD
Sales Tax Revenue is anticipated to continue to decrease
• State takeaways to balance State Budget
• Continue to seek grants
• Continue to contain costs
• 5%, 10% and 15 % cuts requested by City Manager's office
• 2017
Reserves cannot fill the Structural Gap between operating
expenditures & revenues in the General Fund
COUNCIL DIRECTION —
BUDGET REDUCTIONS
• Increasing Operating Costs
— Utilities, Fuel, Water, Materials
• Technology
• Capital Projects
• State Budget Crisis
— State Takeaways
• Prop. 1A, ERAF, Schools
— Mandated Legislative Costs
SPECIAL REVENUE FUNDS
Gas Tax Fund
Proposition A Fund
Sewer Service Fund
Nutrition Center Fund
Section 8 Fund
✓Okay, for now
✓Okay
✓Okay
itroxisnitc L4-tnilGfn
(: ericral Fund i >bliy?i.rion due to
Increment fiend
%t lousing Assistarx:c lt+ rta ll u
million recommended to i7V
i:1icd by It nv & Mod Housing >; l urid
TAX INCREMENT FUND
NON -HOUSING TAX INCREMENT
REVENUE & EXPENDITURES
ACTUAL
EST
FORECAST
DESCRIPTION
07/08
08/09
09/10
10/11
11/12
TI Revenue
$11.7
$12.0
$12.2
$12.8
$13.2
Expenditures:
Administration
2.8
5.9
4.1
4.2
4.3
TARs
3.1
3.1
4.0
4.2
4.8
A131389/1290
.2
.2
1.9
2.0
2.1
ERAF
0
1.0
0
0
0
Pass Through
1.8
1.9
1.3
0.7
0.7
Capital Expenditures
2
Li
la
Total Expenditures
7.9
12.1
14.8
12.8
13.2
Difference
$3.8
($.1)
($2.6)
$0
$0
ELIGIBLE TAXING ENTITIES
• AB1290 Pass Through Payments to following:
- County of San Diego
- County Office of Education
- Southwestern Community College District
- Sweetwater Union High School District
- National City Elementary School District
- City of National City
- County Water Authority - National City
- MWD - Debt Service for SD County Water
Authority
BACKGROUND
• Consists of 1 project area with 7 subareas
• Tax Increment Revenue is restricted for specific
purposes
- Payment of Debt Service
- Payment of Statutory Pass Through Payments
- Payment of Operating Expenses
- Funding of Capital Projects
• 20% of TI is required to be set aside for housing
• Current litigation regarding state take -away (ERAF)
H
C
-
$14.0
$12.0
$10.0
$8.0
$6.0
$4.0
$2.0
TAX INCREMENT
HISTORY AND PROJECTION
-4-TI Revenue
-a-TI Expenditures
'03 '04 '05 '06 '07 '08 '09 '10 '11 '12
TAX INCREMENT FUNDING
• Estimated TI Reserves @ 6/30/09 =
• Current and Past Project
- Highland Ave Street Improvements
- Centro Infill Development
- Marina Gateway Hotel Phase 1
- National City Public Improvements
- Arts Center
• Pay as you go project financing
- Marina Gateway Phase 2
- 8th Street Public Improvements
- Specific Plans Implementation
$ 9.2 M
HOW DO WE FUND FUTURE
PROJECTS?
• Needs assessment and capital improvement
program
• Prioritization of projects
• Capacity analysis
— "Pay as you go" financing
— Borrow to fund projects
• Awareness of Project Area Expiration dates and
ability to pay debt
BACKGROUND
• 20% of Tax Increment Revenue must be 'set
aside' for Housing
• Purpose is for increasing and improving the
community's supply of low and moderate
income housing
HOUSING PROJECTS
• Housing Assistance Payment Recommended subsidy
for the Section 8 Program is approximately $ 1.2 M
• Housing Projects
— Plaza Blvd. Senior Apartments
— Habitat for Humanity-
— Westside Infill Transit Oriented Development
— Senior Village Expansion
— Housing Rehabilitation Program
0
LOW AND MODERATE
INCOME HOUSING
LOW & MODERATE INCOME
HOUSING REVENUE
$3.5
$3.0
$2.5
$2.0
$1.5
$1.0
$0.5
$-
I
1 , �.3.2
IT I I 1 •2.4 2°II
1$1,3I$1:41$1.1$4.71$1.• I 111
1111111111
• o• 0 gr oy o6, o> q9 612
CAPITAL IMPROVEMENT
PROGRAM
Capital Improvement Program
Current Projects (Approximately $15M):
• $ 8.0M Paving/Resurfacing program
• $1.4M Arts Center
• $1.2M Parks Rehabilitation and Refurbishment
$2.0M Marina Gateway Project
$ 500K SR2S Traffic Safety Improvements
• $ 650K Pump Station Reconstruction & Rehabilitation
• $ 300K PD facilities Safety & Rehab improvements
Capital Improvement Program Process
Identified Funding Sources and Reconciled Project Activity
Established CIP Committee and Adopted Ranking Criteria with City Council
City Manager, Assistant City Manager, Community Development
Executive Director, Public Works, Planning, Finance and Engineering
Health, Safety, & Regulatory Requirements
Cost and Funding Opportunities
Community Support
Multiple Category Benefit
Maintenance Needs
Readiness and Dellvcrahility
40%
20°i%
10%
10%
10%
10%
Proposed $12M CIP Budget is one year budger for FY 2009-2010
Fivc-year CIP priorities will be established through General Plan Update
189 — Civic Center Refurbish Fund
1.
301 — CDBG Funds
2.
3.
4.
5.
303 — Capital Facilities Fund
2.
$ 9,000
$ 138,878
$ 99,198
$ 24,800
$ 78,829
$ 124.494
$ 466,199
$ 15,000
$ 20.000
$ 35,000
Capital Improvement Program
Of the nearly $12M CIP, the share of General Funds is about
10% or about $1.3 million. The remaining sources of funds are
as follows:
• $5M in regional/state/federal grants (including
matching City/'I'IF funds)
• $3.7M in TIF
$2.5M in transportation funds
$500K in CDBG
Project Delivery Costs
Capital Improvement Project
Fiscal Year 2009-2010
001 — General Fund
1.
2.
103 — General Capital Outlay
109 — Gas Tax Fund
1. A : .,.' is
115 — Park & Recreation Capital Outlay fund
2
304 — Park Develop Fund.
2. .__........_. _
3 e.e,
307—Prop A. 346-Prop 1B & 345-Traffic Congesr.]Celief Funds
321 — Smart Growth
323 — Safe Routes to School
Federal Highway Safety ImprovementProvram Grant
$ 230,000
$ 100.000
$ 330,000
$ 10,000
$ 50,000
$ 100.000
$ 150,000
$ 73,000
$ 50 000
$ 123,001)
$ 24,01)n
$ 40,01111
$ 30.000
$ 94,01)0
$1,832,556
$ 500 000
$2,332,536
$2,000,000
$ 730,00(1
$ 900,000
511 — Tax increment Fund
1.
2.
3.
4.
5.
6.
7.
8.
629 — Information system Maintenance Fund
2.
630 — Office Equipment Depreciation Fund
631 — Telecom. Revolving Fund
Grand Total $11,799,755
CONCLUSION
$ 500,000
$ 250,000
$ 250,000
$ 250,000
$ 10,000
$2,000,000
$ 250,000
4 200 000
$3,710,000
$ 130,000
$ 30.000
$ 160,000
$ 400,000
$ 150.000
$ 550,000
$ 200,000
BEN
NEXT STEPS
• Approve City Manager recommendations
• June 2, 2009 present revised Preliminary Budget
• June 16, 2009 Adopt FY 2009-10 Budget
Figure 3
Current Ported Speer! Lim.
(1020/WA,
EMI
At - -Atx-4- - - .
CLEVELAND AVENUE STREETSCAPE - LANDSCAPE CONCEPT PLAN
CITY OF NATIONAL CITY. CA
N»ti,r:II City. H..' II
05115%L009
GENERAL PLAN UPDATE
National City
COMMUNITY
CENTERS';
NEIGHBORHOOD
If CENTERS
SAFE ROUTES &
PARKS & OPEN
SPA
Conclusion