Sales Tax Citizens’ Oversight Committee
Regular MeetingAntioch, CA · June 5, 2014
Agenda
Agenda prepared by: City Clerk
(925) 779-7009
SALES TAX CITIZENS’ OVERSIGHT COMMITTEE
Antioch Council Chambers
200 “H” Street
JUNE 5, 2014
7:00 P.M.
ROLL CALL
Committee Members: Hansel Ho, Chair
Joseph O. Adebayo, Vice Chair
Melvin Chappel
Ralph Garrow
Barbara Herendeen
Salvatore Sbranti
Catherine Walker
Staff Liaison: Dawn Merchant, Finance Director
PLEDGE OF ALLEGIANCE
PUBLIC COMMENTS
ITEMS:
1. Minutes from May 8, 2014 meeting
Recommended Action: Motion to approve the Minutes
MINUTES
2. Laws Governing Service on a City Committee and Procedures
Recommended Action: Motion to receive written report from City Attorney
dated May 22, 2014 and oral report
STAFF REPORT
3. Review of Sales Tax Ordinance 2068-C-S, Resolution No. 2013/73 and Role
and Duties of Sales Tax Citizens’ Oversight Committee
Recommended Action: Motion to receive written report from City Attorney
dated May 22, 2014 and oral report
STAFF REPORT
4. Background information on General Fund and Measure C Budget
Recommended Action: Motion to receive written report dated May 27, 2014
from Finance Director and oral report
STAFF REPORT
5. Background Information on Police Department Budget and Staffing
Recommended Action: Motion to receive oral report from Police Chief
6. Discussion of the type and frequency of future information to be provided to
Committee from City staff
Recommended Action: Motion to receive oral report from Finance Director
7. Future meeting schedule
Recommended Action: Motion to establish meeting dates
8. Discussion of newspaper articles regarding Measure C
No recommended action – item placed on agenda by the Committee
STAFF REPORT
PUBLIC COMMENTS
WRITTEN/ORAL COMMUNICATIONS
ADJOURNMENT
Notice of Availability of Reports
This agenda is a summary of the discussion items/actions proposed to be taken by the Sales Tax
Citizens’ Oversight Committee. Materials provided regarding the agenda items will be available at the
following website: http://www.ci.antioch.ca.us/CityGov/Agendas/default.asp or at the City of Antioch
Finance Department located on the 1st floor of City Hall, 200 H Street, Antioch, CA 94509, Monday
through Thursday, for inspection and copying (for a fee). Copies are also made available at the
Antioch Public Library for inspection. The meetings are accessible to those with disabilities. Auxiliary
aides will be made available for persons with hearing or vision disabilities upon request in advance at
(925) 779-7009 or TDD (925) 779-7081.
Notice of Opportunity to Address the Committee
The public has the opportunity to address the Committee on each agenda item. To address the
Committee, fill out a yellow Speaker Request form, available on each side of the entrance doors, and
place in the Speaker Card Tray. This will enable us to call upon you to speak. Each speaker is
limited to not more than 3 minutes. Comments regarding matters not on this Agenda may be
addressed during the "Public Comments" section on the agenda. No one may speak more than once
on an agenda item or during “Public Comments”.
PLEASE TURN OFF CELL PHONES BEFORE ENTERING COUNCIL CHAMBERS.
SALES TAX CITIZENS’ OVERSIGHT COMMITTEE
Regular Meeting May 8, 2014
4:00 P.M. Council Chambers
ROLL CALL
Present: Committee Members Joseph O. Adebayo, Melvin Chappel, Ralph Garrow
Jr., Barbara Herendeen, Hansel Ho, Salvatore Sbranti and Catherine
Walker
Staff: Steve Duran, City Manager
Dawn Merchant, Finance Director
Michelle Fitzer, Human Resources/Economic Development Director
Kitty Eiden, Minutes Clerk
PLEDGE OF ALLEGIANCE
Finance Director Merchant led Committee Members and audience in the Pledge of
Allegiance.
PUBLIC COMMENTS - None
ITEMS
1. Committee Formation and Duties
Finance Director Merchant presented the staff report dated April 30, 2014.
A motion was made by Committee Member Ho and seconded by Committee Member
Walker to nominate Committee Member Herendeen as Chair of the Sales Tax Citizens’
Oversight Committee. Following discussion the motion was pulled by the maker and
the second to allow committee members to introduce themselves and express whether
they had an interest in serving as Chair and/or Vice Chair of the Sales Tax Citizens’
Oversight Committee.
Each committee member introduced themselves and gave a brief personal and
professional history. The following individuals indicated they would be willing to serve
as Chair or Vice Chair of the Sales Tax Citizens’ Oversight Committee:
Joseph Adebayo
Melvin Chappel
Barbara Herendeen
Hansel Ho
1
06-05-14
SALES TAX CITIZEN’S OVERSIGHT COMMITTEE
Regular Meeting
May 8, 2014 Page 2 of 3
Actions:
1. Motion to receive and file report
On motion by Committee Member Herendeen, seconded by Committee Member
Adebayo the Sales Tax Citizens’ Oversight Committee unanimously received and filed
the report.
2. Motion to elect a Chair and Vice Chair of the Sales Tax Citizens’ Oversight
Committee
A motion by Committee Member Garrow, seconded by Committee Member Ho to
appoint Committee Member Herendeen as Chair failed by the following vote:
Ayes: Garrow, Herendeen, Ho
Noes: Adebayo, Chappel, Sbranti, Walker
On motion by Committee Member Garrow, seconded by Committee Member
Herendeen the Sales Tax Citizens’ Oversight Committee appointed Committee Member
Ho as Chair of the committee. The motion carried the following vote:
Ayes: Adebayo, Garrow, Herendeen, Ho, Sbranti, Walker
Noes: Chappel
On motion by Committee Member Sbranti, seconded by Committee Member Chappel
the Sales Tax Citizens’ Oversight Committee unanimously appointed Committee
Member Adebayo as Vice Chair of the committee.
3. Motion to establish a meeting schedule, location and any other meeting
procedures
Finance Director Merchant reviewed the suggested meeting schedule for the
committee.
On motion by Chairperson Ho, seconded by Committee Member Chappel, the Sales
Tax Citizens’ Oversight Committee unanimously approved scheduling the next oversight
committee meeting for June 5, 2014 at 7:00 P.M. in Council Chambers (subject to
availability).
Following discussion, committee members suggested the following items be included on
the agenda for discussion:
Discussion of the ordinance establishing the sales tax
Discussion of materials needed from staff
SALES TAX CITIZEN’S OVERSIGHT COMMITTEE
Regular Meeting
May 8, 2014 Page 3 of 3
Discussion of newspaper articles regarding the number of Police Officers
budgeted – Presented to Chairperson Ho from Committee Member Chappel
Finance Director Merchant stated she would check with the City Clerk’s office on
availability and if there was a conflict with the use of Council Chambers, she would
notify Chairperson Ho.
2. Measure C Budget Information
Informational report only
Finance Director Merchant presented the staff report dated April 29, 2014 and March
13, 2014.
City Manager Duran stated the Chief Cantando would be scheduled for the next
committee meeting to answer questions regarding the Police Department budget.
PUBLIC COMMENTS
Mayor Harper welcomed the new Sales Tax Citizens’ Oversight Committee members
and thanked them for their service.
WRITTEN/ORAL COMMUNICATIONS
City Manager Duran stated the agenda for the next meeting would include the following:
Discussion of the Sales Tax Ordinance
Discussion of budget materials needed from staff
Discussion of the schedule for future meetings
Discussion of newspaper articles regarding the number of Police Officers
budgeted – Presented to Chairperson Ho from Committee Member Chappel
He noted if Committee Members wanted to add to the agenda, they could direct those
requests through Chairperson Ho. He stated they would send out a draft agenda in
advance and any questions could be directed to staff, prior to the posting of the agenda.
ADJOURNMENT
On motion by Committee Member Adebayo, seconded by Committee Member
Herendeen the committee unanimously adjourned the meeting at 5:41 P.M.
Respectfully submitted:
Kitty Eiden
KITTY EIDEN, Minutes Clerk
REPORT TO THE SALES TAX CITIZENS’ OVERSIGHT COMMITTEE
FOR THE JUNE 5, 2014 MEETING
Prepared By: Dawn Merchant, Finance Director
Date: May 27, 2014
Subject: Background Information on General Fund and Measure C Budget
DISCUSSION
At the May 8th Oversight Committee meeting, General Fund and Measure C budget
information was provided. Since that time, proposed budget figures have been revised
and incorporated into the draft budget document being prepared to be presented to the
City Council on June 10th. The purpose of this report is to provide the most current
budget information to the Committee that is included in the draft budget document.
Chart A below shows the Police Department Measure C funding. Measure C revenues
are being added on top of General Fund resources to determine the total budget
allotment to the Police Department.
Since the prior Oversight Committee meeting, the Police Department figures have been
updated to reflect the addition of funding for one CSO position; the addition of funding for
the change of a Senior Administrative Assistant to an Administrative Analyst; and the
purchase of three police patrol vehicles.
CHART A
Police Department Measure C Funding
Police Police Budget Police Budget
Budget FY15 FY16 FY17
13/14 Baseline Budget $28,447,271 $28,447,271 $28,447,271
Measure C projection 4,300,847 4,417,590 4,592,090
Measure C carryover 500,000 1,201,204 0
Budget Allotment 33,248,118 34,066,065 33,039,361
Proposed/projected 32,046,914 34,066,065 37,473,317
Difference under/(over) budget $1,201,204 $0 ($4,433,956)
In summary, the proposed Fiscal year 2014-15 budget includes funding for 97 sworn
positions (which is 15 more sworn positions from the 82 on staff prior to the November
2013 election) and 2.5 additional non-sworn positions. The budget for fiscal year 2015-
16 reflects 100 sworn and the budget for fiscal year 2016-17 reflects 104 sworn
positions. It is important to note that the ultimate staffing mix will be determined by the
Chief of Police. For example, the Chief could decide that the Department should hire a
Community Service Officer (“CSO”) in lieu of a sworn officer.
1
#4
______
6-5-14
Fiscal years 2015-16 and 2016-17 are not being adopted and are only projections at this
point. These projections will be re-evaluated next year as we see how actual Measure C
revenues are tracking. Police Department expenditures will first be applied to General
Fund non-Measure C resources and any additional budget savings incurred from the
total proposed Police Department budget ($32,046,914) will be considered Measure C
savings to be allocated to the following year budget as well, however, savings will not be
determined until the fiscal year closes.
For Code Enforcement, a total of $188,900 in Measure C funds is proposed to be
allocated in fiscal year 2014-15. The funds are being used to hire one additional
contract Code Enforcement Officer (CEO); purchase of a vehicle and equipment for that
CEO to use; as well as 20% of staff time of the Deputy Director of Community
Development which will be dedicated to code enforcement.
Chart B below provides a summary of the entire General Fund with the amount of
Measure C revenue and expenditures highlighted that are being dedicated to Police and
Code Enforcement Services.
CHART B
General Fund Summary
June 30, June 30, June 30, June 30,
2014 2015 2016 2017
Projected Fund Balance July 1, $10,109,883 $8,423,257 $8,426,171 $7,615,575
Revenues:
Taxes 28,382,304 29,659,478 30,526,663 31,463,673
Taxes – Measure C 500,000 4,489,747 4,579,540 4,762,722
Licenses & Permits 1,161,006 1,157,500 1,157,500 1,177,500
Fines & Penalties 45,419 35,100 35,100 40,000
Investment Income & Rentals 495,415 498,510 503,410 512,680
Revenue from Other Agencies 349,218 452,000 532,000 580,476
Current Service Charges 1,969,428 2,146,880 2,160,148 2,167,215
Other Revenue 871,312 845,695 865,695 625,695
Transfers In 3,734,473 3,761,471 3,783,898 3,839,376
Total Revenues $37,508,575 $43,046,381 $44,143,954 $45,169,337
Expenditures:
Legislative & Administrative 1,120,731 654,975 652,686 651,972
Finance 36,964 38,700 43,180 38,213
Nondepartmental 586,361 426,257 518,780 543,875
Public Works 6,002,976 6,208,234 6,295,178 6,418,049
Police Services 27,956,371 27,925,706 27,900,169 32,317,712
Police Services – Measure C 0 3,599,643 5,618,794 4,592,090
Police Services – Animal Support 490,900 521,565 547,102 563,515
Recreation/Community Services 799,390 830,040 847,896 873,333
Community Development 2,201,508 2,649,447 2,368,815 2,374,973
Code Enforcement – Measure C 0 188,900 161,950 170,632
Total Expenditures $39,195,201 $43,043,467 $44,954,550 $48,544,364
Net (1,686,626) $2,914 ($810,596) ($3,375,027)
Projected Fund Balance June 30, $8,423,257 $8,426,171 $7,615,575 $4,240,548
Committed for Police Services –Measure C 500,000 1,201,204 0 0
Committed for Compensated Absences 98,586 115,000 115,000 115,000
Committed for Litigation Reserve 500,000 500,000 500,000 500,000
2
Unassigned Reserve % 19.53% 15.36% 15.86% 8.03%
As you can see, we are estimating an amount of Measure C revenues that relate to the
April through June 2014 collection period. City staff has met with our sales tax
consultants and they are unable to give us an estimate of what the amount will be since
we have not started receiving any of the funds and therefore they are not able to collect
any data from the State yet. Therefore, we have estimated a conservative amount to be
received and therefore are reflecting this amount as a commitment of fund balance to be
added to the Measure C budget in fiscal year 2014-15. Another $50,902 is reflected in
the City’s vehicle fund for two pending purchases of Police vehicles that City Council
authorized the use of Measure C funds at the May 13, 2014 budget study session.
Chart C below is a summary of the Police Department budget as a whole.
CHART C
Police Department Budget
2013-14 2013-14 2014-15 2015-16 2016-17
Budget Revised Proposed Projected Projected
SOURCE OF FUNDS:
Sales Tax - Measure C $0 $500,000 $4,300,847 $4,417,590 $4,592,090
P.O.S.T. Funds 12,000 12,000 12,000 12,000 12,000
Federal Grant 340,761 136,450 240,000 320,000 368,476
Revenue - AB109 Reimbursement 130,000 130,500 130,000 130,000 130,000
Other Service Charges 15,040 22,120 15,000 15,000 15,000
Police Services General 45,000 40,000 45,000 45,000 45,000
False Alarm Permit Fees 25,000 37,500 30,000 30,000 30,000
False Alarm Response 24,000 24,378 24,000 24,000 24,000
Miscellaneous Revenue 25,748 39,199 2,000 2,000 2,000
Donations 0 286 0 0 0
Booking Fee Reimbursements 5,000 5,000 5,000 5,000 5,000
Sales Tax Public Safety 460,000 500,000 500,000 500,000 500,000
Non-Traffic Fines 25,000 119 100 100 5,000
Vehicle Code Fines 25,000 45,300 35,000 35,000 35,000
Abatement Fees 0 100 0 0 0
Police Services 911-Brentwood 762,016 762,016 777,822 824,492 873,961
Transfers in 754,686 753,721 676,000 720,000 768,000
Total Source of Funds 2,649,251 3,008,689 6,792,769 7,080,182 7,405,527
USE OF FUNDS:
Personnel 23,244,069 22,614,771 25,645,180 27,679,943 30,896,150
Services & Supplies 3,252,572 3,145,982 3,497,309 3,432,495 3,480,007
Transfers Out 588,373 509,600 540,467 566,208 582,417
Internal Services 2,144,682 2,176,918 2,363,958 2,387,419 2,514,743
Total Use of Funds 29,229,696 28,447,271 32,046,914 34,066,065 37,473,317
3
Finally, updated multi-year projections for the General Fund as a whole are presented in
Chart D.
4
CHART D
General Fund Projections
2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22
Beginning Fund Balance $10,109,883 $8,423,257 8,426,171 $7,615,575 $4,240,548 $1,182,213 ($1,524,178) ($3,840,832) ($5,727,260)
Total Revenues 37,508,575 43,046,381 44,143,954 45,169,337 47,427,804 49,799,194 52,289,154 54,903,612 57,648,793
Total Expenditures 39,195,201 43,043,467 44,954,550 48,544,364 50,486,139 52,505,585 54,605,808 56,790,040 59,061,642
Surplus/(Deficit) (1,686,626) 2,914 (810,596) (3,375,027) (3,058,335) (2,706,391) (2,316,654) (1,886,428) (1,412,849)
Ending Fund Balance $8,423,257 $8,426,171 $7,615,575 $4,240,548 $1,182,213 ($1,524,178) ($3,840,832) ($5,727,260) ($7,140,109)
Committed 1,098,586 1,816,204 615,000 615,000 615,000 0 0 0 0
Unassigned Fund Balance $7,324,671 $6,609,967 $7,000,575 $3,625,548 $567,213 ($1,524,178) ($3,840,832) ($5,727,260) ($7,140,109)
Recommended minimum unassigned
fund balance* $6,532,533 $7,173,911 $7,492,425 $8,090,727 $8,414,357 $8,750,931 $9,100,968 $9,465,007 $9,843,607
over/(under) $792,138 ($563,944) ($491,850) ($4,465,179) ($7,847,143) ($10,275,109) ($12,941,800) ($15,192,267) ($16,983,716)
*The Government Finance Officers Association recommends cities maintain unassigned fund balance/reserves equal to at least two months of operating
expenditures.
4
ITEM # 8 P. 1
ITEM # 8 P. 2
ITEM # 8 P. 3
ITEM # 8 P. 4
ITEM #8 P. 5
Get email alerts for Antioch
A daily email when new agendas and minutes are posted.