Laserfiche WebLink
Proposed Fiscal Year 2024-25 City Budget, Changes to the City's basic classification and <br />compensation plan, Uniform Schedule of Miscellaneous Fees, and the Seven -Year <br />Capital Improvement Program <br />June 4, 2024 <br />Page 3 <br />Beginning Balance $ 127,208,578 $ 93,209,914 <br />Revenue $ <br />397,776,999 <br />$ <br />406,527,340 <br />Expenditures $ <br />(369,164,519) <br />$ <br />(375,665,770) <br />Net Transfers $ <br />(46,325,224) <br />$ <br />(32,800,290) <br />Net Activity $ <br />(17,712,744) <br />$ <br />(1,938,720) <br />Pension Stabilization $ (16,285,920) $ (10,531,020 <br />Estimated Ending Balance $ 93,209,914 $ 80,740,174 <br />Reserve Requirement (18%)* $ 71,583,046 $ 73,174,921 <br />*Excludes One -Time Revenues <br />Based on City Council direction from the May 16 Budget Work Session, Staff has <br />incorporated the following changes into the proposed General Fund budget: <br />• Santa Ana Holidays (Winter Village) eliminated. <br />• Increase Arts funding in the Community Development Agency's budget by <br />$120,000. <br />• Increase Senior Programming in the Parks, Recreation and Community Services <br />Agency budget by $120,000. <br />• Reduced funded Police Officers by two (2) based on County cancellation of the <br />Civic Center Security MOU. The authorized sworn headcount of 400 does not <br />change. <br />• Remove the addition of a Fleet Services Technician to help rebalance the <br />budget. <br />• MET Program expenditures in the Police Department have been reallocated to <br />other Police Department programs. <br />In addition, the Third Quarter Budget Report on this agenda includes a recommended <br />$4 million budget for the Dog Park. <br />A full reconciliation of changes from the adjusted FY 2023-24 General Fund budget to <br />the proposed FY 2024-25 General Fund budget is included in Exhibit 2. City Council <br />policy requires a General Fund Reserve equivalent to 18% of recurring annual General <br />Fund revenue. Staff estimates the General Fund Reserve at June 30, 2024 will be <br />