HomeMy WebLinkAbout3B--Development of the City of Redding biennial budget for Fiscal Years 2023-25
CITY OF REDDING
REPORT TO THE CITY COUNCIL
MEETING DATE: February 16, 2023 FROM:
Barry Tippin, City Manager
ITEM NO. 3B
***APPROVED BY***
btippin@cityofredding.org
btippin@cityofredding.org
SUBJECT: 3B--Consider development of the City of Redding biennial budget for Fiscal
Years 2023-25.
Recommendation
Accept presentation and provide direction regarding development of the next City of Redding
biennial budget for Fiscal Years 2023-25.
& 202
3
p
202
2
0
o
2
h
,
6
s
1
k
y
r
r
a
o
u
r
b
W
e
F
t
e
g
d
u
B
Biennial Budget
e
t
a
d
p
U
t
23
e
-
g
d
u
B
r
a
e
Y
-
d
i
MFiscal Year 2022
e
2
v
2
r
/
e
1
%
%
s
3
e
/
2
d
R
e
7
1
e
6
t
v
3
l
.
.r
c
2
a
/
e
e
u
j
s
0
8
t
2
o
e
3
c
r
/
e
1 AR
2 P6
c
n
a
l
a
B
Projected 6/30/23
h
s
a
C
Actual 12/31/22
d
n
u
Actual 9/30/22
F
l
a
r
e
Actual 6/30/22
n
e
$-
$5,000
$25,000 $20,000 $15,000 $10,000
G
r
e
s
s
r
d
e
e
n
e
v
u
o
s
r
u
n
s
n
s n
o
n
n
i
o
e
n
l
i
l
l
o
e
i
li
o
e
i
it
t
b
Mc
p
v
Mc
e
j
e0
x
j
7
.
e
o
.
o
1r
2r
m
E$p
R$p
e
c
e
Budget Actual
D
u
r
h
T
Expenses
l
a
u
t
c
A
o
t
Revenues
t
e
g
d
$-
u
$70,000,000 $60,000,000 $50,000,000 $40,000,000 $30,000,000 $20,000,000 $10,000,000
B
Other
s
l
i
a
t
Other
Governments
Revenue from
e
D
Internal
l
Departments
a
u
t
Building
Related Fees
c
A
January
Other Taxes
o
t
t
December
e
Cannabis Tax
g
s
n
d
o
Transient
i
t
u
Occupancy Tax
c
e
j
o
B
r
p
s
r
Property Tax
e
e
e
v
o
u
u
n
n
o
i
n
l
l
e
Sales Tax
i
e v
M
7
e
.
v
$-
2
R$
e
$500,000.00
$(500,000.00)
$2,000,000.00 $1,500,000.00 $1,000,000.00
$(1,000,000.00) $(1,500,000.00) $(2,000,000.00)
R
Other Taxes
Cannabis
s
e
u
FYE 2023
n
e
v
FYE 2022
Transient Occupancy Tax
e
R
FYE 2021
x
Property tax
a
T
l
a
c
i
Sales tax
r
o
t
$0
s
i
$8,000,000$6,000,000$4,000,000$2,000,000
$18,000,000$16,000,000$14,000,000$12,000,000$10,000,000
H
9
9
4
,
s
8
8
l
7
,
i
1
$
a
t
General Government
e
4
5
D
3
,
8
3
l
6
,
1
$
a
Community Services
u
t
c
7
4
8
A,
9
1
4
$
o
t
Development Services
t
e
)
9
4
5
g
,
0
7
4
(
d
$
Public Works
u
s
n
o
B
i
t
c
s
)
3
e
7 j
e
e
6
,
o
7
r
r
r
4
Fire
6
p
,
1
u
(
r
u
$
t
e
i
t
d
i
n
d
u
d
n
n
o
e
n
)
i
l
6
l
0
i
p
6
,
e
9
M
6
x
7
Police
(
p 1
$
E$
x
E
3
2
2
-
2
0
2
Y
F
s
t
s
e
u
q
e
R
t
e
g
d
u
B
y
t
i
C
d
n
u
l
F
SAFER Staffing
o
Range/FirearmsEmployee Training CostsPOST ProgramContract costs due to CPI
r
–
t
l
––––
n
a
o
r
C
l
e
a
e
c
n
$35,000 $56,000 $25,000 $39,330
im
$120,000 Equipment Costs
li
e
r
on
i
e
P ooo F o A o
G
d
e
u
n
i
t
n
o
C
–
d
s
e
n
s
c
i
e
v
u
c
ir
v
e
r
F
S
e
t
Employment Costs
l
S
Mailing FeesBank Service FeesOperating Materials/SuppliesComputer Hardware Employee Training & Travel
n
–
y
e
–––––
a
t
i
k
m
r
rn
p
eu
l
o
e
l
m
C
e
$2,500 $1,500 $1,700 $2,000 $6,700
n
$14,000
mv
y
t
ioe
e
C oooo C o D o
G
s
t
s
e
u
q
e
R
t
)
d
e
n
u
g
F
e
d
c
i
u
v
r
e
B
S
l
a
s
n
r
k
e
t
r
n
I
(
o
s
e
Utility ExpensesWAPA Foregone PowerOperating Materials & Supplies
t
W
Specialized ServicesVehicle Fuel & LubricantOperating Materials & SuppliesVehicle Fuel & LubricantVehicle Fuel & Lubricant
a
–––
Benton Landfill Maintenance
c
–––r––
e
t
–o
e
c
t
s
L
i
a
a
l
A
w
W
r
eS
b
t
e
d
U
t$780,000 $340,000 $30,000 $30,000 $75,000 s$15,000 $800,000 $8,000 $10,000
i
/
l
u
aa
oT
W ooooo W oo S o E o
P
s
t
s
e
u
Drainage
q
–
e
R
t
e
g
d
u
Benton Airfield Air Center Vehicle Fuel & LubricantArc Flash StudyVarious Cost increases
Security Contract CostsConsultant Costs Solar Maintenance
B
––––
–––
s
t
Benton Miscellaneous MaintenanceBadging CostsOther Consulting Costs
r
o
ooo
$30,000 building maintenance$10,000 $33,000 $9,000 $6,700 $5,000 $20,000
p
r
ooooooo
i
A
s
t
s
e
u
q
e
R
t
e
Lane Project required additional overhead
g
d
Purchased Power Cost Increases
u
–
Meter Shop Testing & Equipment Industry StandardsMajor planned work to be completed: Canby, MR, ER Bechelli
WECC Compliance Mock Audit Replacement of outdated equipment & tools
B
–––
––
c
i
r
t
$4,000,000 $65,000 $170,000 $50,000 $300,000 substations w/ increases to substation equipment cost$300,000 relocation than planned
c
e
oooooo
l
E
s
t
s
e
u
q
e
R
t
e
*
)
g
d
n
u
d
F
*
)
u e
)
d
c
d
)
i
n
n
dv
u
r
B
u
n
F
e
Fu
S
e
F
e
l
c
i
s
c
e
a
i
v
c
)vn
r
i
rr
d
u ve
1297 Riviera Dr
ee
r
n
t
S
–
e
S
u
n
l
I
o
l
S
F
(a
a
l
n
es
n
ar
e
r
c
e
ne
i
i
et
r
vt
g
n
re
n
nI
t
o
I
el(
(n
Io
S
s
t
(
a
n
l
e
n
l
sh
a
c
e
i
l
Block 7 Project increases with associated Program IncomeLiability Claims ExpenseERP Project
c
n
n
vProfessional Services & Consulting
Land Purchase Building Improvements
r
e
–m–o–
r
i
Secured Storage & Shredding FeesTraining & New Hire Costs
e
–
–t–
eT
te
e
––
a
g
n
S
n
I
c
a
i
(
c or
i
n
n
t
e
s
g
a
u
ay
d
s
n
ir
o
M
m
i
l
m
$313,920 $55,300 $2,400 $700,000 $20,000 $781,400 $7,000
s
o
r
p
k
$135,000
ucm
o
s
f
oeio
m
n
M H oo R o R o C o I o E oo
:
n
o
i
t
a!
u
d
o
Y
n
k
e
n
Cycle Budget Report and approve
a
-
h
m
T
m
o
c
Budget Resolution
st
e
R Accept Mid81
t
n
e
m
p
o
l
e
v
e
D
t
25
-
e
g
d
u
B
l
a
i
24 & 2024
n
-
n
e
i
B2023
s
e
g
d
n
n
a
u
h
s
F
C
e
l
s
v
r
i
a
e
t
i
ra
gc
c
e
e
i
l
ne
y
n
ij
-
o
e
db
s
d
i
P
h
n
d
G
O
ct
u
M
n
s
a
e
o
Fo&
t
n
2
og
Br
o
s
2
sd
iA
l
-
tp
n
u
3
1
a
P
B
pp
a
21
Bo
RE
A
o
m00
G
AtP
&
L
u22
r
e
l
s
f
O
n
n
n
e
g
sa
o
o
a
w
o
g
dl
n&
A
r
g
a
pu
P
p
s
e
en
n
e
tiB
uUr
n
u
i a
ndt
a
o
I
nr
i
ww
n
e
M
eos
v
oo
u
UllY
vf
pny
ll
-
r
t
r
eEei
ie
oo
0
RRFFRAP1C
e
ooooooooo
v
O
s
ek
r
uo
a
no
l
e
t
e
Y
vu
-
e
eto
r
ad
ic
i
xd
M
a
m
to
t
o
r
m
r
n
o
o
j
a
o
r
af
e
c
y
e
mn
f
o
n
i
no
i
t
s
s
o
a
a
t
w
e
e
r
st
e
m
ie
ua
u
r
vc
c
d
o
n
f
en
o
p
n
e
FRiuU
v
ooo
e
R
2.5%
2.5% 2.5% 4.0%4.0%2.5%4.0%
(4.5%)
–
––––––
–
24 25 26 27 28 29
23 ------
-
Assumptions
FY 23FY 24FY 25FY 26FY 27FY 28
Thereafter
FY 22
Actual
Recommended
Prior
x
a
T
s
e
l
a
$45,000,000$40,000,000$35,000,000$30,000,000$25,000,000$20,000,000
S
3.0%
7.3%3.0% 3.0%
–
–––
23 24 25
---
Assumptions
FY 22FY 23FY 24
Thereafter
Actual
Recommended
x
a
Prior
T
y
t
r
e
p
o
r
$35,000,000$33,000,000$31,000,000$29,000,000$27,000,000$25,000,000$23,000,000$21,000,000$19,000,000
P
4.0%
4.0% 4.0%
(8.9%)
–
––
–
24 25
23 --
-
Assumptions
FY 23FY 24
Thereafter
FY 22
x
a
T
y
c
n
a
Actual
p
u
c
c
Recommended
O
t
n
e
i
s
n
$0
a
r
$8,000,000$6,000,000$4,000,000$2,000,000
$12,000,000$10,000,000
T
4.0%
4.0% 4.0%
–
––
24 25
--
Assumptions
FY 23FY 24
Thereafter
s
e
Other Taxes Actual
x
a
T
r
e
h
Other Taxes Recommneded
t
O
&
Cannabis Actual
s
i
b
a
n
Cannabis Recommended
n
$0
a
$500,000
$4,000,000$3,500,000$3,000,000$2,500,000$2,000,000$1,500,000$1,000,000
C
y
r
2031-32
a
2030-31
m
m
2029-30
u
2028-29
S
e
2027-28
u
n
2026-27
e
v
2025-26
e
2024-25
Recommended
R
Prior
x
2023-24
a
Actual
2022-23
T
–
2021-22
d
n
2020-21
u
F
2019-20
l
a
2018-19
r
e
2017-18
n
e
$95,000,000 $90,000,000 $85,000,000 $80,000,000 $75,000,000 $70,000,000 $65,000,000 $60,000,000 $55,000,000 $50,000,000
G
3
2
-
2
2
0
2
4
n
i
2
U
-
3
n
E
2
o
i
0
t
R
2
e
l
n
p
i
m
g
o
m
e
r
o
b
c
F
t
s
t
c
n
n
e
a j
e
s
o
o
rn
m
L
o
y
P
i
t
a
–
o
p
p
i off
-
n
O
d
d
o
i
e
a
le
l
ll
i
u
b
R
d
m
a
l
ei
e
4
ha
10 Year loan w/ no payments for 2 yearsApproximately $475K per year for 8 yearsInterest using historical pooled cash ratesContinue with current financial plan paymentsOne Time PayInterest
only for period and pay over remaining years thereafter
.
c
i
cv
3
oooooo
l
$SA
o
ooo
P
U
E
4
2
-
R
3
2
0
m
2
o
9
n
r
i
1
g
F 0
e
2
b
r
n
s
e
t
a
b
n
o
o
e
t
s
L
c
$3.7 Million
n
m
-
d
o
y
O
i
k
e
t
a
i
–
r
l
off
p
p
-
p
a
n
O
pd
o
i
ae
P
le
l
ll
it
u
b
r
s
d
m
a
e
l
e
ei
r
6
Balance at 6/30/22 15 Year loan w/ no payments for 4 yearsApproximately $400K per year for 11 yearsInterest using historical pooled cash ratesContinue with current financial plan paymentsOne
Time PayInterest only for period and pay over remaining years thereafterNo pay back
c
ha
.e
t
cv
3
oooooooo
c
n
$ISA
o
oooo
S
s
n
o
i
t
a
d
n
e
m
m
o
s
c
e
e
i
t
i
R
l
i
r
c
a
a
e
F
Y
-
d
d
i
n
u
M
$2.5 Million
F
-
2
l
2
a
8 upgrades
-
-
r
s
1
e
n
2
n
o
0
i
e
t
2
a
G
t
n
r
o
S
e
Fire Station 9Fire Station 1Budget AvailableRecommendation: Use available funds & use available cash flow to do as much as possible. Station 9 will be a future conversation as funding
permitsApproved $250K per yearRecommendation: Reduce to $125K per year
s
e
h
r
t
e
i
oooooo
t
FO
a
d
oo
p
U
–
s
n
Total $300K
o
i
–
t
t
a
n
d
e
n
24
-
m
e
e
Total $650KTotal $500K
m
c
––
a
m
l
o
New total $450K per year
p
New total $235K per yearNew total $450K per year
c
–
e
––
e
R
R
t
s
r
n
a
a
e
r
Additional $245K per year
e
e
–
m
Y
p
m
-
i
d
a
i
u
C
q
M
E
n
Approximately $500K per year
2
Additional $450K per year Additional $150K per year
r
–
––
2
&
o
-
1
k
W
2
c
0
y
o
t
2
d
Recommend reducing by $200K Recommend reducing by $95K Recommend reducing by $50K
S
o
n
ooo
B
g
od
Rolling Stock Equipment Replacement Rolling Stock New Estimate
n
e
i
s
e
l
u
oooo
l
c
e
i
t
n FirePoliceAllocated $750K per yearPolice developing plan for implementation in 2023
l
o
i
at
o
R oooo
dn
P
po
oo
UC
n
n
o
i
a
l
l
l
i
p
r
m
a
2
e
0
y
.
6
0
$
1
s
-
y
m
b
e
t
d
I
e
s
e
b
s
r
t
o
o
a
n
s
L
26
o
b
d
-
i
e
l
n
25
a
l
-
p
u
i
o
i
ne
l
m
l
$1.25 million
U
i
eb
-
)
v
5
m
o
$1.27 million
n
$1 million
e
g
t
2
-
-
.
o
5
i
R
n
.
ld
3
Starting 2025
l
i
i
2
e
$
d
–
t
Starting 2024
d
$
-
n
M
c–
-
u
n
de
$2.5 million
0
F-
n
p
r
u
1
l
x
a
e
$
t
a
F
e
b
r
a
o
d
s
et
w
a
l
A
n
l
m
p
o
i
Riverfront Specific Plan Street Maintenance Police Park Rangers Stillwater Park Rangers Additional beat
e
tr
e
P
U
t
SBG(oooo I oo
R
oooo
A
r
a
e
y
r
e
p
K
3
y
6
t
i
$
n
f
s
u
to
d
r
e
s
o
e
g
p
c
n
p
i
g o
o
vr
$1 Million
n
ap
-
i
e
s
d
ilw
d
n
v
ae
n
o
o
un
i
r
t
u
n
pg
f
a
n
n
u
si
a
e
t
eu
c
t
e
s
R
t
u
a
l
s
raf
i
d
k
m
e
&
i
t
s
n
i
x
a
g
r
o
o
u
n
r
l
i
e
NPV Savings Approximately Short TermLong TermSave costs of issuance by combining with refundingGeneral Fund and current economic conditions
t
p
a
B
m
a
pv
i
TA o R oo E oo
3
1
oooo
0
2
$700K per year
-
t
n
e
r
o
e
i
ut
t
g
a
c
d
d
u
rn
3 Fire Captains
t
u
–
e
Approximate Cost Needs of Community, Airports Budget, General Fund budget
S
B
m
t
$245K of approximate $600K max PILOTARFF o General Fund provides one day loan to Airport to resolve negative cashBased on a variety of factors o
n
t
m
e
r
o
r
Airport pays partial PILOT to General Fund o Airport receives services from General Fund o Airport Grants and PFC activity cause negative cash at year end o Eliminate PILOTDetermine
amount of GF Service performed and determine appropriate charge for services o Consider granting loans to Airport that are more durable in nature to assist whe appropriate
rc
o
ue
p
C ooo R ooo
r
i
oo
A
r
e
v
l
o
y
a
d
al
c
U
h
pu
sh
si
Et
eo
i
r
a
F
R
w
w
p
f
C
o
yd
o
d
ot
t
ee
U
e
t
e
hn
s
Esc
st
r
r
r
ea
t
a
R
u
u
v
p
s
e
rb
eo
e
emr
zcr
e
i
m
i
s i
la
ev
i
et
teoe
e
a
hn
URNtYRIh
ooo
1
9
0
2
5
8
n
3
2,
5
a
,
,
l
5
8
3
P
2
2
5
t
3
y
7
0
t
,
,
e
9
0
f
1
a
n
S
$$
$
e
932
0
4
m
23
493
7
4
16
996
2
6
,,,
00
n
,
,
,,
921
a
5
y
0
l
55
475
7
5
05
P
411
7
4
94
s,,
a
33
u
11
o
e
n
p
a
l
l
e
c
e
s
i
r
$
$$$
$$
M
$
P
S
R
t
n
t
e
E
n
m
e
y
ds
ma
s
yng
p
P
d
aun
e
i
r
n
l
F
P
v
Pu
l
a
s
y
l
laF
g S
r
a
h
r
l
tn
a e
u
i
e
a
nU
n
nv
t
h
o
et
E
na
o
MASGROT
C
2
2
/
0
3
/
6
s
e
c
n
8
y
a
t l
0
i
a
l
5
i,
B
0
b
3
R
a
4
F
i
,
9
4
C
L
6
0
5
A
0
1
7
d
,
–
6
$
,
3
e
-
y
9
t
6
in
l
d
0
6
i
a
,
l
8
b
n
,
4
P
a
4
9
i
u
f
s
1
$
L
$3,912,698
u
$
-
$28,517,590
n
--
n
-
o
n
n
o
e
i
U
a
a
l
l
sn
P
na
P
l
n
l
$245K of approximate $600K max PILOT
e
y
etS
o
P
i
c
e
R
General Fund o General Fund
t
f
s
s
i
e
aA
n
NM o SP o
e
oooo
P
Cost
8% =
-
–
7%
–
10.54%
Employee Share
–
-
?
Employee Cost
-
d
e
d
n
Total 20%
Total 16.14%
u
f
–
–
s
n
o
i
y
t
s
i
l
i
2.125% = Net Cost City 10.875%
n
b
–
a
e
t
i
s
L
P
o
Classic (43% of Group) Share PEPRA (57% of Group) Net Cost City 8.14%
d
C
e
e
l
r
d
Miscellaneous blended rate is funding rate oo Cost of the plan including retired and active employeesIE investments gains/losses are 20 years with 5 year ramp up
a
n
a
m
u
Based on Percentage of pay to employees o“UAL Payments” are scheduled required payment like debt o Amortized using CalPERS amortization rules o
rf
on
w
N o U oo
o
H oo
PARS
Miscellaneous
s
t
n
Safety
e
General Fund UAL
m
-
y
8,000,000 6,000,000 4,000,000 2,000,000
12,000,000 10,000,000
a
P
y
t
i
l
i
b
Misc Plan Other Funds
a
i
L
d
Misc Plan GFPARS Other Funds
e
d
Total City UAL
n
u
f
-
n
Safety PlanPARS GF
5,000,000
45,000,000 40,000,000 35,000,000 30,000,000 25,000,000 20,000,000 15,000,000 10,000,000
U
?
s
t
s
y
e
o
n
c
o
n
m
o
i
e
s
v
n
a
h
e
s
s
p
o
a
t
c
g
r
l
n
a
i
a
e
d
n
y
r
o
i
a
s
ht
i
t
c
g
nd
a
e
ud
r
e
o a
s
o
me
y
r
d
ai
a
u
p
y
d
t q
e
i
e
r
e
r
i
r
p
C
u
s
y
q
e
l
n
t
e
h
o
r
n
t
i
t
e
y
r
p
n
r
a
o
a
u
p
r
c
c
t
Fund a Section 115 TrustSend additional UAL payments to PERS/PARS directly
e
s
t
y
h
t
u
t
a
i
oo
h
MCO
ooo
W
h
s
a
c
l
a
n
o
i
t
i
d
d
o
a
g
d
u
e
s
r
t
o
i
i
f
y
u
e
q
s
n
e
a
r
e
y
2d
B l
a
2
u
/
t
P
o
0
n
g
3
w
e
/
n
i
6
s
s
m
e
y
u
y
r
t
$54,940,168
i
$14,520,686
lu
o
-
d
i
-
l
s
e
b
p
a
d
a
i
e
n
m
L
u
m
e
f
t
B
s
n
s
yt
l
E
o
t
n
o
i
t
P
General Fund
n
e
P
a
e
O
o
rm
g
r
i
Unfunded Liability City analyzes current retirees during biennial budgetThrough this process budget provides resources to make required payments
tr
y
t
e
i
eu
a
ooo
h
NCMp
t
ooo
O
r
o
n
f
r
o
is
a
s
y
s
u
e
e
ic
i
y
o
sl
c
i
tr
no
e
ea
e
d
P
v
g
p
l
i
f
xd
m
c
r
o
eu
n
e
b
ts
d u
t
l
no
c
gr
a
i
a
a
naC
n
p
oe
s
ly
n
y
e
mb
e
i
id
u
a
bn d
n
g
aee
e
n
d
r
i
c
i
v
i
n
z
mu
e
o
wy
r
ulq
t
yi
l
la
le
i
ed
r
an
c
be
tas
n
t
s
m
n
u
y
n
nl
u
ot
n
e
i
o
o
i
n
C
t
t
c
m
a
d
s
p
ct
n
e
ih
ntr
s
a
si
a
m
l
uu
n
s
u
ow
s
Fo
t
a
P
s
a
lc
nd
s
i
r
o
e
a
ge
t
as
r
t
a
i
s
n
m
eis
a
sdf
e
e
f
k
n
Council Policy 412Council Policy 219
d
eey
k
m
Y
a
a
e
ssp
te
a
e
oo
–
t
TGUUmUSiK
0
1 oooooo
w
r
o
o
l
j
e
a
b
m
g
s
’
n
i
y
t
p
i
p
C
o
r
r
d
o
f
f
o
s
s
t
n
ec
a
t
l
a
a
p
p
l
d
a
pm
i
i
u
c
le
n
t
a
a
i
a
n
n
g
i
i
f
nt
i
e
e
i
m
2
g
b
1
n
to
t
s
a
4
r
as
-
y
gen
l
c
na
i
tl
l
o
lap
o
sss
P
eee
e
l
rrr
i
iii
v
sr
c
uuu
d
e
n
qqq
s
n
eee
u
e
u
o
RfRRr
C ooo
s
t
t
ro
n
j
o
o
e
e
n
f
l
l
m
go
a
t
y
n
V
i
t
a
l
i
f
n
p
f
o
e
sL
y
m
e
tA
i
i
te
i
rU
C
u
C
g
s
s
r
n
n
ai
e
o
e
d
hi
tt
u
l
m
n
on
c
o
e
ir
e
n
i
s
e
h
m
t
s
v
s
t
ey
o
e
l
ls
c
b
s
a o
e
n
cc
o
ri
R
t
fl
i
e
t
e
d
c
c
a
n
e
e
n
e
9
n
rn
p
o
i
1
o
s
c
G
s
2
m
r
dr
g
m
e
y
ne
n
t
o
ip
c
a
r
i
r
e
fl
l
l
uy
d
o
a
g
c
d
t
s
n
P
s
i
p
da
l
de
i u
e
m
w
tr
ed
c
k
a
eu
m
l
n
n%
c
e
e
c
r
t
u
a3x
n
o
CSb7eI
C oooo
3
2
-
2
2
31%
0
2
Y
FireDevelopment ServicesCVB/Convention Center
F
–
n
8%
o
50%
i
t
3%
c
4%
2%
2%
n
u
PoliceCommunity ServicesNon DepartmentalLibrary
F
Discretionary Budget
y
b
s
e
r
u
t
i
d
n
e
25%
p
x
E
FireParks & RecreationGeneral Government & Other
d
40%
11%
n
u
F
7%
Total Budget
l
6%
a
3%
8%
r
e
PolicePublic WorksDevelopment ServicesDebt
n
e
G
s
e
v
t
i
y
t
n
y
c
c
e
r
n
e
u
m
j
e
t
r
e
b
n
a
g
e
p
O
a
C
t
s
n
t
n
n
&
s
a
e
1
a
r
s
M
2
l
m
l
T
a
p
e
a
i
&o
o
h
l
ct
e
n
nf
G
v
o
ao
r
i
e
yt
nt
t
i
e
a
nD
e
F
g
c
f
e
i
c
a
ai
n
&
m
n
S
u
t
m
n
a
r
e
o
c
m
i
e
gl
n
M
v
m
db
o
o
o
uuc
y
t
i
BPCGE
C ooooo
!
u
o
Y
?
k
s
n
a
n
h
o
T
i
t
s
e
u
Q