Wells Fargo Bank, National Association et al v. City of Richmond, California et al
Filing
9
Declaration of John Ertman in Support of 8 MOTION for Preliminary Injunction filed byDeutsche Bank National Trust Company, Deutsche Bank Trust Company Americas, Wells Fargo Bank, National Association. (Attachments: # 1 Exhibit A, # 2 Exhibit B, # 3 Exhibit C, # 4 Exhibit D, # 5 Exhibit E, # 6 Exhibit F, # 7 Exhibit G, # 8 Exhibit H, # 9 Exhibit I, # 10 Exhibit J, # 11 Exhibit K, # 12 Exhibit L, # 13 Exhibit M)(Related document(s) 8 ) (Tsai, Rocky) (Filed on 8/8/2013)
EXHIBIT M
B-1
38
39
3A
3B
3C
3D
3H
60
61
30
31
32
33
34
35
36
37
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Loan/Bond Proceeds
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
General Fund Loan - Subaru Project
Capital Interest
ESTIMATED BEGINNING BALANCE 07/01/11
City of Richmond
FY 2011-12 Budget Summary-Big Sheet
121,162,559
25,722,700
25,019,970
52,456,890
7,246,000
5,144,700
300,000
302,500
1,036,000
777,577
419,500
300,000
1,844,413
567,309
25,000
-
12,046,696
(750,000)
11,296,696
General
Fund
16,671,479
1,271,717
5,410,676
277,000
(99,000)
4,000,918
311,280
3,600
4,351,773
560,125
583,390
-
(13,980,462)
(13,980,462)
Other
Operations
6,533,963
5,075,504
725,000
20,000
37,500
23,805
652,154
-
3,793,218
3,793,218
Special
Revenues
14,684,081
22,489
56,165
268,000
2,850,649
8,427,222
1,691,043
1,368,513
6,982,515
6,982,515
Capital
Improvements
12,763,757
5,787,162
400,000
3,975,516
2,601,079
-
5,771,346
5,771,346
Debt
Service
40,582,831
173,155
207,650
17,954,548
163,200
8,176,447
6,574,024
6,694,807
639,000
-
46,553,548
750,000
305,321
47,608,869
Enterprise
Funds
22,755,117
640,793
11,842,563
10,221,761
50,000
-
20,599,438
20,599,438
Internal
Service
235,153,787
37,857,083
25,019,970
52,456,890
7,246,000
11,476,020
597,000
1,545,608
34,834,029
10,221,761
1,570,057
12,575,063
3,174,454
12,770,210
16,249,463
3,565,587
2,601,079
25,000
1,368,513
81,766,299
305,321
82,071,619
Budget
Subtotal
66,508,000
17,366,000
626,000
400,000
4,605,000
43,511,000
-
8,752,364
8,752,364
Redevelopment
31,157,869
1,153,254
5,334,439
24,670,176
-
575,000
575,000
Housing
Authority
332,819,656
55,223,083
25,019,970
52,456,890
7,246,000
12,102,020
597,000
1,545,608
34,834,029
10,221,761
3,123,311
17,909,502
3,174,454
42,045,386
16,249,463
47,076,587
2,601,079
25,000
1,368,513
91,093,663
305,321
91,398,983
Total
B-2
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
Expenditures
City of Richmond
FY 2011-12 Budget Summary-Big Sheet
125,926,207
65,260,343
32,801,280
9,574,398
6,733,967
3,029,991
1,807,784
5,600,822
316,421
781,201
20,000
-
General
Fund
24,180,064
8,435,373
3,976,005
3,533,520
539,725
238,607
658,846
5,601,521
244,683
951,785
-
Other
Operations
3,019,300
141,431
63,896
1,847,735
37,378
10,000
231,500
182,427
60,000
444,933
-
Special
Revenues
23,994,927
69,987
28,825
1,024,277
103,000
2,570,021
20,190,692
8,125
-
Capital
Improvements
14,092,159
14,092,159
-
Debt
Service
54,186,684
1,831,232
729,326
8,518,774
315,801
1,115,112
351,200
30,000
2,522,025
12,304,700
17,630,826
8,837,688
-
Enterprise
Funds
28,619,015
3,276,416
1,420,148
2,168,043
110,625
163
996,354
13,150,150
1,709,093
1,288,960
3,506,394
992,669
-
Internal
Service
274,018,357
79,014,782
39,019,480
26,666,746
7,840,496
4,393,874
6,615,705
13,180,150
15,615,888
14,214,764
41,327,912
24,703,717
1,416,718
8,125
-
Budget
Subtotal
75,253,188
2,349,357
1,230,580
642,985
314,197
19,095
200,632
978,342
55,153,000
14,365,000
-
Redevelopment
30,209,934
2,275,300
1,117,523
341,550
20,576,667
873,076
1,415,700
681,647
1,450,000
1,478,471
-
Housing
Authority
379,481,479
83,639,439
41,367,583
27,651,281
28,731,360
5,286,045
8,232,037
13,180,150
17,275,877
15,664,764
96,480,912
40,547,188
1,416,718
8,125
-
Total
B-3
10,468,238
ENDING BALANCE
3,935,191
Net transfers in/out
(828,457)
9,014,524
7,203,529
1,430,360
380,635
-
12,949,715
Total transfers out
Total transfers in
325,000
4,415,310
2,671,409
5,537,996
-
General
Fund
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
90 Transfers in from:
City of Richmond
FY 2011-12 Budget Summary-Big Sheet
(14,153,298)
(172,837)
7,335,749
62,780
62,780
-
7,398,529
7,203,529
95,000
100,000
-
Other
Operations
(99,170)
(3,892,388)
(7,407,051)
7,407,051
4,590,310
95,000
100,000
2,621,741
-
-
-
Special
Revenues
(2,649,544)
(9,632,059)
(321,213)
497,424
76,211
421,213
-
176,211
100,000
76,211
-
Capital
Improvements
6,244,849
473,503
1,801,905
2,671,409
2,671,409
-
4,473,314
1,430,360
3,042,954
-
Debt
Service
33,749,588
(13,859,281)
(255,428)
255,428
250,000
5,428
-
-
-
Enterprise
Funds
9,653,563
(10,945,875)
(5,081,977)
5,537,996
5,537,996
-
456,019
380,635
62,780
5,428
7,176
-
Internal
Service
43,214,225
(38,857,394)
7,176
25,446,612
13,049,715
7,203,529
95,000
176,211
4,473,314
448,843
-
25,453,788
9,014,524
325,000
7,716,044
76,211
2,671,409
105,428
5,537,996
7,176
-
Budget
Subtotal
-
(8,752,364)
(7,176)
7,176
7,176.00
-
-
-
Redevelopment
-
-
1,522,935
947,935
-
-
-
Housing
Authority
44,737,160
(46,661,823)
-
25,453,788
13,049,715
7,203,529
95,000
176,211
4,473,314
456,019
-
25,453,788
9,014,524
325,000
7,716,044
76,211
2,671,409
105,428
5,537,996
7,176
-
Total
B-4
38
39
3A
3B
3C
3D
3H
60
61
30
31
32
33
34
35
36
37
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Loan/Bond Proceeds
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
General Fund Loan - Subaru Project
Capital Interest
ESTIMATED BEGINNING BALANCE 07/01/11
City of Richmond
FY 2011-12 Budget Summary
137,834,038
26,994,417
25,019,970
52,456,890
7,246,000
10,555,376
577,000
203,500
5,036,918
1,088,857
423,100
300,000
6,196,186
1,127,434
583,390
25,000
-
(1,933,766)
(750,000)
(2,683,766)
Operations
6,533,963
5,075,504
725,000
20,000
37,500
23,805
652,154
-
3,793,218
3,793,218
Special
Revenues
14,684,081
22,489
56,165
268,000
2,850,649
8,427,222
1,691,043
1,368,513
6,982,515
6,982,515
Capital
Improvements
12,763,757
3,975,516
2,601,079
-
5,787,162
400,000
-
5,771,346
5,771,346
Debt
Service
40,582,831
173,155
207,650
17,954,548
163,200
8,176,447
6,574,024
6,694,807
639,000
-
46,553,548
750,000
305,321
47,608,869
Enterprise
Funds
22,755,117
640,793
11,842,563
10,221,761
50,000
-
20,599,438
20,599,438
Internal
Service
235,153,787
37,857,083
25,019,970
52,456,890
7,246,000
11,476,020
597,000
1,545,608
34,834,029
10,221,761
1,570,057
12,575,063
3,174,454
12,770,210
16,249,463
3,565,587
2,601,079
25,000
1,368,513
81,766,299
305,321
82,071,619
Budget
Subtotal
66,508,000
17,366,000
626,000
400,000
4,605,000
43,511,000
-
8,752,364
8,752,364
Redevelopment
31,157,869
1,153,254
5,334,439
24,670,176
-
575,000
575,000
Housing
Authority
332,819,656
55,223,083
25,019,970
52,456,890
7,246,000
12,102,020
597,000
1,545,608
34,834,029
10,221,761
3,123,311
17,909,502
3,174,454
42,045,386
16,249,463
47,076,587
2,601,079
25,000
1,368,513
91,093,663
305,321
91,398,983
Total
B-5
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
Expenditures
City of Richmond
FY 2011-12 Budget Summary
150,106,272
73,695,716
36,777,285
13,107,917
7,273,692
3,268,598
2,466,630
11,202,343
561,104
781,201
971,785
-
Operations
3,019,300
141,431
63,896
1,847,735
37,378
10,000
231,500
182,427
60,000
444,933
-
Special
Revenues
23,994,927
69,987
28,825
1,024,277
103,000
2,570,021
20,190,692
8,125
-
Capital
Improvements
14,092,159
14,092,159
-
Debt
Service
54,186,684
1,831,232
729,326
8,518,774
315,801
1,115,112
351,200
30,000
2,522,025
12,304,700
17,630,826
8,837,688
-
Enterprise
Funds
28,619,015
3,276,416
1,420,148
2,168,043
110,625
163
996,354
13,150,150
1,709,093
1,288,960
3,506,394
992,669
-
Internal
Service
274,018,357
79,014,782
39,019,480
26,666,746
7,840,496
4,393,874
6,615,705
13,180,150
15,615,888
14,214,764
41,327,912
24,703,717
1,416,718
8,125
-
Budget
Subtotal
75,253,188
2,349,357
1,230,580
642,985
314,197
19,095
200,632
978,342
55,153,000
14,365,000
-
Redevelopment
30,209,934
2,275,300
1,117,523
341,550
20,576,667
873,076
1,415,700
681,647
1,450,000
1,478,471
-
Housing
Authority
379,481,479
83,639,439
41,367,583
27,651,281
28,731,360
5,286,045
8,232,037
13,180,150
17,275,877
15,664,764
96,480,912
40,547,188
1,416,718
8,125
-
Total
B-6
(99,170)
(3,685,060)
ENDING BALANCE
(7,407,051)
(3,892,388)
11,270,940
Net transfers in/out
7,407,051
-
4,590,310
95,000
100,000
2,621,741
-
-
-
(1,001,294)
9,077,304
7,203,529
1,430,360
443,415
-
20,348,244
Total transfers out
Total transfers in
7,203,529
325,000
4,510,310
2,671,409
100,000
5,537,996
-
Operations
Special
Revenues
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
90 Transfers in from:
City of Richmond
FY 2011-12 Budget Summary
(2,649,544)
(9,632,059)
(321,213)
497,424
76,211
421,213
-
176,211
100,000
76,211
-
Capital
Improvements
6,244,849
473,503
1,801,905
2,671,409
2,671,409
-
4,473,314
1,430,360
3,042,954
-
Debt
Service
33,749,588
(13,859,281)
(255,428)
255,428
250,000
5,428
-
-
-
Enterprise
Funds
9,653,563
(10,945,875)
(5,081,977)
5,537,996
5,537,996
-
456,019
380,635
62,780
5,428
7,176
-
Internal
Service
43,214,225
(38,857,394)
7,176
25,446,612
13,049,715
7,203,529
95,000
176,211
4,473,314
448,843
-
25,453,788
9,014,524
325,000
7,716,044
76,211
2,671,409
105,428
5,537,996
7,176
-
Budget
Subtotal
-
(8,752,364)
(7,176)
7,176
7,176.00
-
-
-
Redevelopment
-
-
1,522,935
947,935
-
-
-
Housing
Authority
44,737,160
(46,661,823)
-
25,453,788
13,049,715
7,203,529
95,000
176,211
4,473,314
456,019
-
25,453,788
9,014,524
325,000
7,716,044
76,211
2,671,409
105,428
5,537,996
7,176
-
Total
B-7
38
39
3A
3B
3C
3D
3H
60
30
31
32
33
34
35
36
37
CC
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
Subaru Project Loan Payment
Capital Interest
PROJECT CODE CLASSIFICATION
ORG
FUND
Estimated Beginning Balance 07/01/11
121,162,559
25,722,700
25,019,970
52,456,890
7,246,000
5,144,700
300,000
302,500
1,036,000
777,577
419,500
300,000
1,844,413
567,309
25,000
0001
12,046,696
(750,000)
11,296,696
General
Fund
633,670
(11,000)
61,280
583,390
-
1003
(529,974)
(529,974)
Paratransit
795,945
795,945
-
1012
88,812
88,812
Hilltop
L&L
475,772
475,772
-
1015
473,581
473,581
Marina Bay
L&L
1,515,320
558,057
297,138
100,000
560,125
-
1050
(6,263,960)
(6,263,960)
Planning
Operations
-
2,431,701
2,477,619
(53,000)
7,082
-
Bldging
Cost
Recovery
2,305,000
505,000
1,800,000
-
1051
(1,892,186)
(1,892,186)
Engineering
Cost
Recovery
2,110,000
1,870,000
275,000
(35,000)
-
1053
(2,766,852)
(2,766,852)
Code
Enforcement
4,501,773
150,000
4,351,773
-
1205
430,000
430,000
Employment
& Training
1,902,298
2,000
1,896,698
3,600
-
4006
(3,519,883)
(3,519,883)
Stormwater
Enterprise
137,834,038
26,994,417
25,019,970
52,456,890
7,246,000
10,555,376
577,000
203,500
5,036,918
1,088,857
423,100
300,000
6,196,186
1,127,434
583,390
25,000
(1,933,766)
(750,000)
(2,683,766)
Operations
Total
B-8
PROJECT CODE CLASSIFICATION
ORG
FUND
Expenditures
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
CC
125,926,207
65,260,343
32,801,280
9,574,398
6,733,967
3,029,991
1,807,784
5,600,822
316,421
781,201
20,000
-
0001
General
Fund
1,334,749
398,707
229,474
73,500
20,500
3,500
598,586
10,482
-
1003
Paratransit
901,860
407,510
201,536
46,363
58,367
38,885
9,032
140,168
-
1012
Hilltop
L&L
719,694
370,315
124,145
74,300
53,143
84,422
13,369
-
1015
Marina Bay
L&L
2,662,251
833,503
336,358
976,710
86,719
2,000
426,961
-
1050
Planning
Operations
3,430,289
1,161,260
486,455
392,307
64,896
8,000
1,317,371
-
Bldging
Cost
Recovery
3,396,153
1,119,675
436,398
70,360
25,500
4,400
85,814
1,457,006
197,000
-
1051
Engineering
Cost
Recovery
4,643,784
2,064,437
1,018,594
197,300
203,100
85,000
14,000
969,152
37,201
55,000
-
1053
Code
Enforcement
5,200,117
1,863,736
1,041,252
250,000
10,000
550,000
588,344
896,785
-
1205
Employment
& Training
1,891,167
216,230
101,793
1,452,680
27,500
2,400
90,564
-
4006
Stormwater
Enterprise
150,106,272
73,695,716
36,777,285
13,107,917
7,273,692
3,268,598
2,466,630
11,202,343
561,104
781,201
971,785
-
Operations
Total
B-9
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
3,935,191
Net transfers in/out
10,468,238
(828,457)
9,014,524
7,203,529
1,430,360
380,635
-
12,949,715
325,000
4,415,310
2,671,409
5,537,996
-
0001
Total transfers out
Total transfers in
PROJECT CODE CLASSIFICATION
ORG
FUND
90 Transfers in from:
CC
General
Fund
(529,974)
-
701,079
-
-
701,079
701,079
-
1003
Paratransit
136,362
47,550
153,465
-
-
153,465
153,465
-
1012
Hilltop
L&L
542,063
68,482
312,404
-
-
312,404
312,404
-
1015
Marina Bay
L&L
(6,263,960)
(0)
1,146,931
-
-
1,146,931
1,046,931
100,000
-
1050
Planning
Operations
0
0
998,589
7,176
7,176
-
1,005,765
1,005,765
-
Bldging
Cost
Recovery
(1,892,186)
-
1,091,153
7,131
7,131
-
1,098,284
1,098,284
-
1051
Engineering
Cost
Recovery
(2,766,852)
-
2,533,784
48,473
48,473
-
2,582,257
2,487,257
95,000
-
1053
Code
Enforcement
130,000
(300,000)
398,344
-
-
398,344
398,344
-
1205
Employment
& Training
-
-
-
-
-
(3,508,752)
11,131
4006
Stormwater
Enterprise
(3,685,060)
(1,001,294)
11,270,940
9,077,304
7,203,529
1,430,360
443,415
-
20,348,244
7,203,529
325,000
4,510,310
2,671,409
100,000
5,537,996
-
Operations
Total
B-10
38
39
3A
3B
3C
3D
3H
60
30
31
32
33
34
35
36
37
CC
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
PROJECT CODE CLASSIFICATION
ORG
FUND
Estimated Beginning Balance 07/01/11
5,105,504
5,075,504
30,000
-
1001
2,206,689
2,206,689
Secured
Pension
Override
179,093
20,000
6,000
153,093
-
1005
462,604
462,604
Library
Fund
25,305
1,500
23,805
-
1007
155,864
155,864
Emergency
Medical
Services
Special Revenue
-
-
1008
608,866
608,866
Pt. Molate
25,000
25,000
-
1009
19,366
19,366
Veolia
Mitigation
Funds
1010
700,000
700,000
-
14,430
14,430
N. Rich.
Waste Mit.
Funds
499,061
499,061
-
1013
325,399
325,399
Hazmat
Grant
6,533,963
5,075,504
725,000
20,000
37,500
23,805
652,154
-
3,793,218
3,793,218
Special
Revenue
Total
B-11
PROJECT CODE CLASSIFICATION
ORG
FUND
Expenditures
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
CC
1001
Secured
Pension
Override
-
269,440
231,967
20,833
16,640
-
1005
Library
Fund
145,000
145,000
-
1007
Emergency
Medical
Services
Special Revenue
1,545,799
141,431
63,896
925,000
1,545
231,500
182,427
-
1008
Pt. Molate
35,000
35,000
-
1009
Veolia
Mitigation
Funds
1010
525,000
500,000
15,000
10,000
-
N. Rich.
Waste Mit.
Funds
499,061
155,768
60,000
283,293
-
1013
Hazmat
Grant
3,019,300
141,431
63,896
1,847,735
37,378
10,000
231,500
182,427
60,000
444,933
-
Special
Revenue
Total
B-12
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Pension - agency Fund
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
-
-
(7,037,051)
Net transfers in/out
275,142
(1,931,547)
7,037,051
-
4,415,310
2,621,741
-
1001
Total transfers out
Total transfers in
PROJECT CODE CLASSIFICATION
ORG
FUND
90 Transfers in from:
CC
Secured
Pension
Override
-
-
-
-
-
372,257
(90,347)
1005
Library
Fund
-
-
-
-
-
36,169
(119,695)
1007
Emergency
Medical
Services
Special Revenue
-
-
-
-
-
(936,933)
(1,545,799)
1008
Pt. Molate
-
-
-
-
-
9,366
(10,000)
1009
Veolia
Mitigation
Funds
210,000
15,000
95,000
100,000
-
-
-
(20,570)
(35,000)
(210,000)
1010
N. Rich.
Waste Mit.
Funds
-
-
165,399
(160,000)
(160,000)
160,000
160,000
-
1013
Hazmat
Grant
-
(99,170)
(3,892,388)
(7,407,051)
7,407,051
4,590,310
95,000
100,000
2,621,741
-
-
Special
Revenue
Total
B-13
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues - WW Bond
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Loan/Bond Proceeds
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Estimated Beginning Balance 07/01/11
3,313,213
1,944,700
1,368,513
2001
4,598,414
4,598,414
Capital
Outlay
Fund
2003
-
-
-
CIP
Lease Rev
Bond 00
-
-
2004
932,850
932,850
Civic
Center
-
-
2008
(26,211)
(26,211)
Transportation
Fund
-
-
2006
(1,022,136)
(1,022,136)
Parks
Projects
Capital Improvements
37,328
37,328
-
2110
1,758,196
1,758,196
Park
Impact Fee
5,127
4,735
392
-
2113
28,551
28,551
Fire
Impact Fee
6,821
5,032
1,789
-
2114
125,783
125,783
Police
Impact Fee
578,646
268,000
310,646
-
1006
352,678
352,678
Outside
Grants
15,951
8,736
7,215
-
2117
468,380
468,380
Library
Impact Fee
8,562
3,986
4,576
-
2115
197,080
197,080
Recreation
Impact Fee
Community Aquatic
B-14
Total Expenditures
Salaries and wages
Benefits
Non-department - vacancies
Retirements, layoffs, transfers
Professional services
Other Operating
Utilities
Equipment & Contractual Svcs.
Provision for insurance losses
Cost Pool
Asset & Capital Outlay
Capital Improvement Projects
Debt Service Expenditures
Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Expenditures
8,017,913
69,987
28,825
540,543
632,333
6,746,225
-
2001
Capital
Outlay
Fund
2003
-
-
CIP
Lease Rev
Bond 00
2004
Civic
Center
-
-
2008
-
-
-
Transportation
Fund
2006
-
-
Parks
Projects
Capital Improvements
911,501
65,000
846,501
-
2110
Park
Impact Fee
2113
-
-
Fire
Impact Fee
120,000
20,000
100,000
-
2114
Police
Impact Fee
578,646
578,646
-
1006
Outside
Grants
354,900
304,900
50,000
-
2117
Library
Impact Fee
2115
-
-
Recreation
Impact Fee
Community Aquatic
B-15
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
150,000
Net transfers in/out
43,714
(4,554,700)
-
-
-
150,000
100,000
50,000
-
2001
Total transfers out
Total transfers in
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Transfers in from:
Capital
Outlay
Fund
2003
-
-
-
-
-
-
-
CIP
Lease Rev
Bond 00
-
-
882,850
(50,000)
(50,000)
50,000
50,000
-
2004
Civic
Center
-
26,211
26,211
-
-
26,211
26,211
-
2008
Transportation
Fund
-
-
-
-
-
-
(1,022,136)
2006
Parks
Projects
Capital Improvements
-
-
-
-
-
884,023
(874,173)
2110
Park
Impact Fee
-
-
-
-
-
33,678
5,127
2113
Fire
Impact Fee
-
-
-
-
-
12,604
(113,179)
2114
Police
Impact Fee
-
-
-
-
-
-
352,678
1006
Outside
Grants
-
-
-
-
-
129,431
(338,949)
2117
Library
Impact Fee
8,562
-
-
-
-
-
205,642
2115
Recreation
Impact Fee
Community Aquatic
B-16
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues - WW Bond
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Loan/Bond Proceeds
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Estimated Beginning Balance 07/01/11
-
-
2111
(2,985,856)
(2,985,856)
Traffic
Impact Fee
-
-
2007
1,087,501
1,087,501
HARBOR
FUND
1,210,397
1,210,397
-
2002
646,366
646,366
Measure C/J
-
-
2009
1,397,605
1,397,605
State
Highway
Capital Improvements
-
-
2118
(213,781)
(213,781)
Hilltop
Impact
Fee
-
-
2116
(656,960)
(656,960)
Facility
Fee Parks
6,652,522
-
6,482,522
170,000
-
Engineering
Projects
2,850,649
2,850,649
-
1002
549,521
549,521
Gas Tax
-
4,865
4,865
-
1004
Asset
Seizure
14,684,081
22,489
56,165
268,000
2,850,649
8,427,222
1,691,043
1,368,513
6,982,515
6,982,515
Capital
Improvements
Total
B-17
Total Expenditures
Salaries and wages
Benefits
Non-department - vacancies
Retirements, layoffs, transfers
Professional services
Other Operating
Utilities
Equipment & Contractual Svcs.
Provision for insurance losses
Cost Pool
Asset & Capital Outlay
Capital Improvement Projects
Debt Service Expenditures
Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Expenditures
2111
1,058,844
1,058,844
-
2007
HARBOR
FUND
-
Traffic
Impact Fee
1,856,763
140,000
940,763
776,000
-
2002
Measure C/J
1,371,394
1,371,394
-
2009
State
Highway
Capital Improvements
2118
Hilltop
Impact
Fee
-
-
2116
Facility
Fee Parks
-
6,652,522
489,800
6,162,722
-
Engineering
Projects
2,975,485
3,000
507,125
2,465,360
-
1002
Gas Tax
96,959
35,834
18,000
35,000
8,125
-
1004
Asset
Seizure
23,994,927
69,987
28,825
1,024,277
103,000
2,570,021
20,190,692
8,125
-
Capital
Improvements
Total
B-18
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
-
-
-
(2,985,856)
28,657
(1,058,844)
-
Net transfers in/out
-
-
-
Total transfers out
-
-
2007
-
2111
HARBOR
FUND
-
Total transfers in
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Transfers in from:
Traffic
Impact Fee
-
-
-
-
-
-
(646,366)
2002
Measure C/J
-
-
-
(1,397,605)
(26,211)
26,211
26,211
-
2009
State
Highway
Capital Improvements
-
-
-
-
-
-
(213,781)
2118
Hilltop
Impact
Fee
-
-
-
-
-
-
(656,960)
2116
Facility
Fee Parks
-
-
-
-
-
-
-
Engineering
Projects
-
-
3,472
(546,049)
(421,213)
421,213
421,213
-
1002
Gas Tax
-
-
-
-
-
-
(92,094)
(92,094)
1004
Asset
Seizure
(2,649,544)
(9,632,059)
(321,213)
497,424
76,211
421,213
-
176,211
100,000
76,211
-
Capital
Improvements
Total
B-19
38
39
3A
3B
3C
3D
3H
60
30
31
32
33
34
35
36
37
CC
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues/Pension Stabilization
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
PROJECT CODE CLASSIFICATION
ORG
FUND
Estimated Beginning Balance 07/01/11
8,788,241
5,787,162
400,000
2,601,079
-
3001
8,655,808
8,655,808
2005
TAXBLE
POBS
-
-
3002
(3,026)
(3,026)
99A
PENSION
OBG
Debt Service
-
-
3003
719,698
719,698
95A
Revenue
Rfnding
3,975,516
3,975,516
-
-
3005
(3,601,134)
(3,601,134)
2007
Lease
Revenue
12,763,757
5,787,162
400,000
3,975,516
2,601,079
-
5,771,346
5,771,346
Debt Svc
Total
B-20
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
Expenditures
5,643,329
5,643,329
-
2005
TAXBLE
POBS
2,621,741
2,621,741
-
99A
PENSION
OBG
Debt Service
421,213
421,213
-
95A
Revenue
Rfnding
5,405,876
5,405,876
-
2007
Lease
Revenue
14,092,159
14,092,159
-
Debt Svc
Total
B-21
Ending Balance
Net Surplus/Deficit
2,621,741
9,129,311
473,503
-
Net transfers in/out
(3,026)
-
2,621,741
2,671,409
(2,671,409)
Total transfers out
-
2,621,741
-
-
Total transfers in
-
99A
PENSION
OBG
2,671,409
-
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
90 Transfers in from:
2005
TAXBLE
POBS
Debt Service
719,698
-
421,213
-
-
421,213
421,213
-
95A
Revenue
Rfnding
(3,601,134)
-
1,430,360
-
-
1,430,360
1,430,360
-
2007
Lease
Revenue
6,244,849
473,503
1,801,905
2,671,409
2,671,409
-
4,473,314
1,430,360
3,042,954
-
Debt Svc
Total
B-22
CC
38
39
3A
3B
3C
3D
3H
60
30
31
32
33
34
35
36
37
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
Subaru Project Loan Payment
Capital Interest
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND/DEPT/ORG
Estimated Beginning Balance 07/01/11
22,134,278
50,000
8,176,447
6,574,024
6,694,807
639,000
-
4001
190,884
750,000
305,321
1,246,205
Port
17,215,805
173,155
7,650
17,035,000
-
4003
10,141,297
10,141,297
Wastewater
Enterprise
Operations
Enterprise Funds
-
-
4003
32,000,000
32,000,000
Wastewater
Enterprise
CIP
150,000
150,000
-
4005
4,103,243
4,103,243
Marina Operations
1,082,748
919,548
163,200
-
4008
118,124
118,124
KCRT
40,582,831
173,155
207,650
17,954,548
163,200
8,176,447
6,574,024
6,694,807
639,000
-
46,553,548
750,000
305,321
47,608,869
Enterprise Fund
Total
B-23
CC
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND/DEPT/ORG
Expenditures
23,699,205
16,021,872
800,588
299,668
7,290,250
243,321
878,012
312,700
1,363,822
10,750
4,822,761
-
4003
4001
637,808
247,867
1,218,475
49,300
237,100
38,500
30,000
883,269
80,000
16,408,831
3,868,055
-
Wastewater
Enterprise
Operations
Port
Enterprise Funds
12,139,250
12,139,250
-
4003
Wastewater
Enterprise
CIP
1,246,872
1,100,000
146,872
-
4005
Marina Operations
1,079,485
392,836
181,791
10,049
23,180
274,934
74,700
121,995
-
4008
KCRT
54,186,684
1,831,232
729,326
8,518,774
315,801
1,115,112
351,200
30,000
2,522,025
12,304,700
17,630,826
8,837,688
-
Enterprise Fund
Total
B-24
CC
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
(255,428)
Net transfers in/out
(574,151)
(1,820,355)
255,428
250,000
5,428
-
-
-
11,335,230
1,193,933
-
-
-
-
-
4003
4001
Total transfers out
Total transfers in
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND/DEPT/ORG
90 Transfers in from:
Wastewater
Enterprise
Operations
Port
Enterprise Funds
-
-
-
-
-
19,860,750
(12,139,250)
4003
Wastewater
Enterprise
CIP
-
-
-
-
-
3,006,371
(1,096,872)
4005
Marina Operations
(255,428)
-
121,387
33,749,588
(13,859,281)
255,428
250,000
5,428
-
-
-
Enterprise Fund
Total
-
-
-
-
3,263
4008
KCRT
B-25
38
39
3A
3B
3C
3D
3H
60
30
31
32
33
34
35
36
37
CC
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Estimated Beginning Balance 07/01/11
13,247,295
623,160
5,594,193
6,979,942
50,000
16,212,251
5001
16,212,251
3,241,819
3,241,819
(1,871,043)
5003
(1,871,043)
Risk Mngmnt
Equipment
Insurance Replacement
Internal Service Funds
5,006,682
4,700
5,001,982
4,258,258
5005
4,258,258
Police CAD
System
336,517
500
336,017
134,253
5006
134,253
Police RMS
System
922,804
12,433
910,371
1,865,719
5007
1,865,719
800 MHZ
Telecom.
22,755,117
640,793
11,842,563
10,221,761
50,000
-
20,599,438
20,599,438
Internal
Service
Total
B-26
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
Expenditures
Total Expenditures
40 Salaries and wages
41 Benefits
Non-department - vacancies
Retirements, layoffs, transfers
42 Professional services
43 Other Operating
44 Utilities
45 Equipment & Contractual Svcs.
46 Provision for insurance losses
47 Cost Pool
48 Asset & Capital Outlay
Capital Improvement Projects
49 Debt Service Expenditures
50 Grant Expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
CC
16,989,286
4,847,838
348,775
3,506,394
992,669
4,835,834
646,252
164,600
569,692
31,451
65,360
254,373
741,981
13,150,150
662,250
13,000
31,903
5,045
60,290
20,000
126,800
54,760
5006
1,775,850
75,580
163
5005
Police RMS
System
2,219,987
982,724
5003
Police CAD
System
929,629
382,664
5001
Risk Mngmnt
Equipment
Insurance Replacement
Internal Service Funds
1,376,365
20,365
1,046,000
300,000
10,000
5007
800 MHZ
Telecom.
28,619,015
3,276,416
1,420,148
2,168,043
110,625
163
996,354
13,150,150
1,709,093
1,288,960
3,506,394
992,669
-
Internal
Service
Total
B-27
6,932,264
Ending Balance
(5,537,996)
Net transfers in/out
(9,279,987)
5,537,996
5,537,996
-
Total transfers out
Total transfers in
5001
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
91 Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
PROJECT CODE CLASSIFICATION
ORG
ORG
FUND
90 Transfers in from:
CC
Internal
Service
Total
170,848
4,429,106
(3,021,043)
-
-
-
(1,150,000)
456,019
-
456,019
7,176
5,428
(98,922)
(233,175)
-
-
-
1,412,158
(453,561)
-
-
-
9,653,563
(10,945,875)
(5,081,977)
5,537,996
-
5,537,996
456,019
62,780
5,428
7,176
-
5007
800 MHZ
Telecom.
62,780
5006
Police RMS
System
380,635
5005
Police CAD
System
380,635
5003
Risk Mngmnt
Equipment
Insurance Replacement
Internal Service Funds
B-28
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
Estimated Beginning Balance 07/01/11
57,448,000
43,511,000
400,000
13,537,000
5,414,201
5,414,201
Redevelopment &
Office of Econmic Dev
Division
Redevelopment
9,060,000
4,605,000
626,000
3,829,000
3,338,163
3,338,163
Housing
Division
66,508,000
17,366,000
626,000
400,000
4,605,000
43,511,000
-
8,752,364
8,752,364
Redevelopment
Total
B-29
Total Expenditures
Salaries and wages
Benefits
Non-department - vacancies
Retirements, layoffs, transfers
Professional services
Other operating expenditures
Utilities
Equipment & Contractual Services
Provision for insurance losses
Cost Pool
Asset & Capital Outlay
Capital Improvement Projects
Debt service
Grant expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
Expenditures
1,292,125
685,465
Housing
Division
7,766,000
1,856,000
671,963
47,387,000
12,509,000
12,394,575
306,379
437,043
121,165
10,095
120,000
62,858,613
205,942
193,032
9,000
80,632
1,057,232
545,115
Redevelopment &
Office of Econmic Dev
Division
Redevelopment
75,253,188
2,349,357
1,230,580
642,985
314,197
19,095
200,632
978,342
55,153,000
14,365,000
-
Redevelopment
Total
B-30
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Transfers in from:
(3,588)
Net transfers in/out
-
(5,414,201)
3,588
3,588
-
Total transfers out
Total transfers in
Redevelopment &
Office of Econmic Dev
Division
Redevelopment
-
(3,338,163)
(3,588)
3,588
3,588
-
Housing
Division
-
(8,752,364)
(7,176)
7,176
7,176
-
-
-
-
-
Redevelopment
Total
B-31
Total Revenues
Property Tax
Sales Tax
Utility Users Tax
Other Taxes
Licenses, Permits and Fees
Fines, Forfeitures and Penalties
Interest and Investment Income
Charges for Services
Charges for Internal Services
Other Revenues
Rental Income
State and Local Taxes
Federal Grant Revenue
State Grant Revenue
Other Grant Revenue
Pension Stabilization Revenue
Proceeds from Sale of Property
Revenues
NEW BALANCE
Bond Proceeds
Housing Authority Debt Payment
Estimated Beginning Balance 07/01/11
Housing Authority.
31,157,869
24,670,176
1,153,254
5,334,439
575,000
575,000
Housing
Authority
31,157,869
1,153,254
5,334,439
24,670,176
-
575,000
575,000
Housing
Authority
Total
B-32
Total Expenditures
Salaries and wages
Benefits
Non-department - vacancies
Retirements, layoffs, transfers
Professional services
Other Operating
Utilities
Equipment & Contractual Services
Provision for insurance losses
Internal service fund charges - Cost Pool
Asset & Capital Outlay
Capital Improvement Projects
Debt service
Grant expenditures
Non-capital asset acquisition
Rental and miscellaneous
Direct costs
Expenditures
Housing Authority.
30,209,934
1,478,471
681,647
1,450,000
341,550
20,576,667
873,076
1,415,700
2,275,300
1,117,523
Housing
Authority
30,209,934
2,275,300
1,117,523
341,550
20,576,667
873,076
1,415,700
681,647
1,450,000
1,478,471
-
Housing
Authority
Total
B-33
Ending Balance
Net Surplus/Deficit
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Transfers out to:
General Fund
Operations
Special Revenue
Capital Improvements
Debt Service
Enterprise Fund
Internal Service Funds
Redevelopment
Housing Authority
Transfers in from:
-
-
Housing
Authority
Net transfers in/out
1,522,935
947,935
-
Total transfers out
Total transfers in
Housing Authority.
1,522,935
947,935
-
-
-
-
-
-
-
Housing
Authority
Total
B-34
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Operating Transfers Out - Other Funds
Org-Object
10114090-400902
Secured Pension Override
10114090-400901
Secured Pension Override
10221331-400902
Gas Tax
11032913-400901
N. Richmond Waste Mitigation
11032913-400901
N. Richmond Waste Mitigation
11032913-400901
N. Richmond Waste Mitigation
11032913-400901
N. Richmond Waste Mitigation
11032913-400901-03I02 N. Richmond Waste Mitigation
11032913-400901-03M02N. Richmond Waste Mitigation
11032913-400901-04A02 N. Richmond Waste Mitigation
11304022-400904
Hazmat Fund
11305022-400904
Hazmat Fund
15063619-400902
Planning & Building CR
15121131-400902
Engineering CR
15398621-400902
Code Enforcement CR
20921331-400903-01A05 State Highway Fund
30111090-400901
Debt Service-2005 Taxable POB
40181080-400901
Port of Richmond
40181080-400902
Port of Richmond
40182880-400901
Port of Richmond
50182116-400901
Insurance Reserves
71202063-400902
Housing - Admin
20421331-400901-01C01 Civic Center Fund
Total Other Funds
Total Transfers-Out
25,453,788
2,621,741
4,415,310
421,213
15,000
45,000
15,000
35,000
50,000
20,000
30,000
100,000
60,000
7,176
7,131
48,473
26,211
2,671,409
150,000
5,428
100,000
5,537,996
7,176
50,000
16,439,264
701,079
153,465
312,404
300,000
98,344
2,052,696
1,098,284
2,487,257
1,430,360
3,225
2,377
3,142
40,405
179,196
3,123
2,377
35,371
107,161
2,506
1,752
9,014,524
Operating Transfers In
Org-Object
30211090-391992
01917090-391991
30311090-391992
01131013-391991
15398621-391991
15398621-391991
15398621-391991
20136031-391993-03I02
20136031-391993-03M02
20191021-391993-04A02
01202022-391991
01205022-391991
50335031-391991
50335031-391991
50335031-391991
20821331-391993-01A05
01917090-391991
01917090-391991
50335031-391991
15061219-391991
01917090-391991
50335031-391991
20136031-391993-01C01
Total Other Funds
Operating Transfers In
Org-Object
10355051-391994
11233731-391994
11533931-391994
12571041-391994-42022
12571041-391994
15061219-391994
15121131-391994
15398021-391994
30511090-391994
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
50335031-391991
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
TRANSFERS IN
TRANSFERS OUT
Operating Transfers Out - General Fund
Org-Object
01917090-400901
Non-Departmental Activity
01917090-400901
Non-Departmental Activity
01917090-400901
Non-Departmental Activity
01917090-400901-42022 Non-Departmental Activity
01917090-400901
Non-Departmental Activity
01917090-400901
Non-Departmental Activity
01917090-400901
Non-Departmental Activity
01917090-400901
Non-Departmental Activity
01917090-400902
Non-Departmental Activity
01101011-400902
Mayor's Office
01161119-400902
Planning Department
01181016-400902
Human Resources
01191021-400902
Police Department
01202022-400902
Fire Department
01211013-400902
Office of Neighborhood Safety
01231031-400902
Public Works - Admin
01233631-400902
Public Works - Parks
01234331-400902
Public Works - Street Sweeping
01234431-400902
Public Works - Pavement Maint
01234531-400902
Public Works - Signs & Lines
Total General Fund
Debt Service-99A POB
Non-Departmental Activity
95A Series Revenue Rfdg Bonds
City Manager's Office
Code Enforcement-Abatement
Code Enforcement-Abatement
Code Enforcement-Abatement
Park Projects
General Capital Fund
Police Projects
Fire Supression
Fire Training
Equipment Services
Equipment Services
Equipment Services
Transportation Fund
Non-Departmental Activity
Non-Departmental Activity
Equipment Services
Planning & Building CR
Non-Departmental Activity
Equipment Services
General Capital Fund
Paratransit
Hilltop LMD
Marina Bay LMD
Employment & Training
Employment & Training
CR-Planning & Building
CR-Engineering
CR-Code Enforcement
Debt Service-2007 Lease Rev
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
Equipment Services
City of Richmond
FY2011-12
Transfers In / Transfers Out Schedule
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25,453,788
2,621,741
4,415,310
421,213
15,000
45,000
15,000
35,000
50,000
20,000
30,000
100,000
60,000
7,176
7,131
48,473
26,211
2,671,409
150,000
5,428
100,000
5,537,996
7,176
50,000
16,439,264
701,079
153,465
312,404
300,000
98,344
2,052,696
1,098,284
2,487,257
1,430,360
3,225
2,377
3,142
40,405
179,196
3,123
2,377
35,371
107,161
2,506
1,752
9,014,524
Main library back-up generator.
Suntrust Lease #7 Debt Service
Utilized for one-time operating costs.
Riggor Loft Rehab Project
Suntrust Lease #7 Debt Service
To reimburse for Subaru loan
Utilized for one-time operating costs.
To clear negative fund balance
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Pay differential for Hazmat staff
Pay differential for Hazmat staff
CCTV Project
Projects to be determined
N. Richmond Ball Field project
Temporary Code Enforcement Officer
Graffiti abatement
Trash pickup/cleanup
Administrative overhead for grant management
23rd Street Grade Separation
Utilized for one-time operating costs.
Portion of unfunded accrued actuarial liability in Pension Fund
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #6 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #5 & #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
Suntrust Lease #7 Debt Service
2007 Refunding & Civic Center
General Fund subsidy of services.
General Fund subsidy of services.
General Fund subsidy of services.
ISF Subsidy
SummerYouth Employment.
Marina Bay LMD subsidy.
Hilltop LMD subsidy.
General Fund ISF & subsidy of services.
JUSTIFICATION
City of Richmond
Multi-Year Comparative Position Listing
Department
OFFICE OF THE MAYOR
Mayor
Assistant to the Mayor
Office Assistant
Senior Assistant to the Mayor
Total Full-Time Equivalents (FTEs)
CITY COUNCIL
Staff Assistant to the City Council
Total Full-Time Equivalents (FTEs)
CITY CLERK
City Clerk
City Clerk Technician
Deputy City Clerk
Total Full-Time Equivalents (FTEs)
CITY MANAGER
Administrative Chief
Administrative Student Intern
Administrative Trainee
City Manager
Community Affairs Coordinator
Community Services Technician
Environmental Manager
Executive Assistant to the City Manager
Management Analyst I/II
Project Manager I
Senior Development Project Manager
Senior Planner
Sustainability Coordinator
Total Full-Time Equivalents (FTEs)
OFFICE OF NEIGHBORHOOD SAFETY
Neighborhood Change Agents
Neighborhood Safety Director
Office Assistant II
Operations Administrator
Redevelopment Contract Administrator
Total Full-Time Equivalents (FTEs)
CITY ATTORNEY
Assistant City Attorney
City Attorney
City Prosecutor
Deputy City Attorney
Executive Secretary II
Law Office Supervisor
Legal Assistant
Legal Secretary
Senior Assistant City Attorney
Supervising Office Assistant
Total Full-Time Equivalents (FTEs)
POLICE COMMISSION
Executive Secretary I
Investigative & Appeals Officer
Total Full-Time Equivalents (FTEs)
FINANCE DEPARTMENT
Accountants I/II
Accounting Assistant II
Accounting Manager
Adopted
FY2007-2008
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
1.0
1.0
1.0
1.67
1.0
1.0
1.67
1.0
1.0
1.67
1.0
1.0
1.67
1.0
1.0
3.0
3.67
3.67
3.67
3.67
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
4.0
1.0
1.0
2.0
4.0
1.0
1.0
2.0
4.0
1.0
1.0
2.0
3.0
2.0
3.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
8.0
1.0
9.00
1.0
1.0
10.0
1.0
1.0
1.0
1.0
1.0
1.0
10.0
4.0
1.0
1.0
1.0
7.0
1.0
7.0
1.0
1.0
4.0
1.0
1.0
1.0
2.0
7.0
7.0
1.0
9.0
1.0
9.0
3.0
1.0
1.0
3.0
1.0
3.0
1.0
3.0
3.0
1.0
1.0
1.0
0.8
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
8.0
8.0
1.0
1.0
8.0
1.0
1.0
6.0
1.0
1.0
6.8
1.0
0.5
1.5
1.0
0.5
1.5
1.0
0.5
1.5
1.0
0.5
1.5
1.0
0.5
1.5
5.0
2.0
2.0
11.0
1.0
1.0
11.0
1.0
1.0
8.0
1.0
1.0
8.0
1.0
1.0
1.0
1.0
7.0
1.0
B-35
City of Richmond
Multi-Year Comparative Position Listing
Department
Budget Administrator
Budget Analyst l/ll
Business License Specialist
Buyer I/II
Chief Accountant
Debt Analyst I
Deputy Director of Finance & Budget
Executive Secretary I
Executive Secretary II
Business License Field Representative
Finance Director
Finance Manager I
Investment Analyst
Lead Payroll Coordinator
Office Aide
Payroll Coordinator
Payroll Supervisor
Payroll Specialist
Project Manager I
Purchasing Assistant
Revenue Collection Manager
Senior Accountant
Senior Accounting Assistant
Senior Budget Analyst
Senior Buyer
Student Intern
Total Full-Time Equivalents (FTEs)
HUMAN RESOURCES
Administrative Services Analyst
Employee Benefits Analyst
Executive Secretary I
Executive Secretary II
Human Resources Mgt. Director
Human Resources Personnel Officer
Human Resources Technician I
Human Resources Technician II
Human Resources Technician III
Labor Relations / Training Manager
Personnel Analyst I
Personnel Analyst II
Principal Personnel Analyst
Risk Manager
Senior Employee Benefits Analyst
Senior Personnel Analyst
Total Full-Time Equivalents (FTEs)
INFORMATION TECHNOLOGY
Business Systems Analyst I/II
Business Systems Manager
Cable TV Manager
CATV Programming Coordinator
Duplicating/Mail Assistant
Engineering Coordinator
GIS Administrator
Information Technology Assistant
Information Technology Director
Microcomputer Support Specialist II
Adopted
FY2007-2008
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
1.0
5.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
5.0
1.0
2.0
1.0
1.0
7.0
1.0
2.0
1.0
1.0
4.0
1.0
4.0
2.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
0.8
2.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
3.0
3.0
1.0
1.0
1.0
39.0
1.0
3.0
1.0
1.0
1.0
1.0
42.0
1.0
1.0
3.0
1.0
1.0
1.0
1.0
3.0
1.0
1.0
42.0
34.0
34.8
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
3.0
1.0
3.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
16.0
3.0
1.0
1.0
1.0
3.0
1.0
1.0
1.0
1.0
1.0
15.0
1.0
1.0
2.0
15.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
16.0
1.0
1.0
1.0
1.0
2.0
16.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
B-36
1.0
3.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
City of Richmond
Multi-Year Comparative Position Listing
Department
Microcomputer Support Specialist Trainer
Network & Systems Manager
Network & Systems Specialist I/II
Office Specialist
Operations Administrator
Production Assistant
Programmer Analyst II
Secretary
Senior Production Assistant
Senior Programmer Analyst
Sr. Duplicating/Mail Assistant
Technology Applications Specialist
Telephone Radio Specialist
Web Coordinator
Total Full-Time Equivalents (FTEs)
POLICE DEPARTMENT
SWORN
Deputy Chief
Police Captain
Police Chief
Police Lieutenant
Police Officer
Police Officer Trainee
Police Sergeant
Asst. Chief of Police
Sub-total Sworn
NON-SWORN
Accountant II
Administrative Aide
Administrative Secretary
Administrative Trainee
Assistant Police Property Technician
Administrative Service Analyst
Building Inspector
Code Enforcement Manager
Code Enforcement Officer I
Code Enforcement Officer II
Code Enforcement Supervisor
Communications Call Taker
Communications Dispatcher I
Communications Dispatcher II
Communications Manager
Communications Shift Supervisor
Crime Analysis Assistant
Crime Analyst
Employment Program Manager
Equipment Operator
Executive Secretary I
Executive Secretary II
Jailer
Learner Coordinator
Maintenance Lead Worker
Maintenance Worker I
Maintenance Worker II
Network and Systems Specialist I
Adopted
FY2007-2008
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
1.0
3.0
1.0
1.0
2.0
1.0
1.0
2.0
1.0
2.0
1.0
2.0
2.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
21.0
1.0
1.0
23.0
1.0
2.0
1.0
22.0
17.0
17.0
2.0
5.0
1.0
10.0
125.0
10.0
26.0
2.0
5.0
1.0
10.0
133.0
10.0
26.0
2.0
5.0
1.0
10.0
146.0
10.0
26.0
2.0
5.0
1.0
10.0
143.0
8.0
26.0
2.0
4.0
1.0
11.0
147.0
3.0
28.0
179.0
187.0
200.0
195.0
196.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
2.0
3.0
1.0
1.0
3.0
6.0
1.0
1.0
2.0
1.0
1.0
1.0
7.0
4.0
1.0
14.0
14.0
1.0
4.0
1.0
1.0
1.0
14.0
14.0
1.0
4.0
1.0
1.0
1.0
14.0
14.0
1.0
4.0
1.0
1.0
1.0
2.0
2.0
1.0
1.0
6.0
3.0
2.0
2.0
13.0
11.0
1.0
4.0
1.0
1.0
1.0
2.0
2.0
1.0
1.0
6.0
3.0
2.0
2.0
13.0
10.0
1.0
4.0
1.0
1.0
6.0
2.0
1.0
1.0
6.0
2.0
1.0
1.0
6.0
1.0
6.0
1.0
6.0
1.0
1.0
7.0
2.0
1.0
1.0
8.0
1.0
1.0
1.0
1.0
3.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
2.0
2.0
1.0
2.0
1.0
1.0
2.0
7.0
1.0
B-37
1.0
City of Richmond
Multi-Year Comparative Position Listing
Department
Network and Systems Specialist II
Office Aide
Office Assistant I
Office Assistant II
PAL Educational Director
Parking Enforcement Representative
Payroll Specialist
Police Cadet
Police Property Technician
Police Records Specialist
Police Records Supervisor
Police Report Transcriber
Project Manager I
Public Safety Technology Supervisor
School Crossing Guard
Secretary
Senior Accountant
Systems Administrator
Utility Worker II
Youth Services Program Assistant
Sub-total Non-Sworn
Total Full-Time Equivalents (FTEs)
FIRE DEPARTMENT
Administrative Aide
Administrative Secretary
Battalion Chief
Business Analyst II
Deputy Chief
Deputy Fire Marshall
Emergency Services Manager
Executive Secretary II
Fire Captain
Fire Chief
Fire Engineer
Fire Fighter
Fire Fighter Trainee
Fire Inspector II
Fire Marshall
Office Specialist
Permit Technician II
Project Manager I
Total Full-Time Equivalents (FTEs)
PUBLIC WORKS
Administrative Aide
Assistant to the Parks Superintendent
Auditorium Aide
Building Maintenance Supervisor
Carpenter
Combo Equipment Mechanic
Combo Equipment Mechanic Leadworker
Combo Welder
Construction & Maintenance Supervisor
Custodial Supervisor
Electrical Supervisor
Electrician
Equipment Mechanic I
Adopted
FY2007-2008
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
1.0
2.0
1.0
2.0
1.0
2.0
1.0
5.0
1.0
12.0
1.0
9.0
1.0
1.0
11.0
2.0
1.0
1.0
1.0
2.0
1.0
2.0
1.0
1.0
1.0
5.0
1.0
11.0
1.0
1.0
1.0
1.0
4.0
4.0
4.0
4.0
4.0
4.0
1.0
10.0
1.0
1.0
11.0
1.0
1.0
11.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
3.0
3.0
3.0
1.0
1.0
1.0
119.0
298.0
1.0
112.0
299.0
1.0
92.0
292.0
1.0
102.0
297.0
1.0
1.0
1.0
100.0
296.0
2.0
1.0
4.0
1.0
1.0
1.0
1.0
2.0
2.0
2.0
2.0
4.0
4.0
5.0
4.0
24.0
1.0
24.0
40.0
1.0
1.0
1.0
1.0
24.0
1.0
24.0
40.0
1.0
1.0
1.0
24.0
1.0
24.0
32.0
1.0
1.0
24.0
1.0
23.0
27.0
3.0
1.0
2.0
3.0
1.0
2.0
1.0
1.0
1.0
1.0
24.0
1.0
24.0
40.0
10.0
3.0
1.0
1.0
1.0
3.0
1.0
1.0
1.0
3.0
1.0
1.0
1.0
106.0
1.0
106.0
115.0
97.0
89.0
2.0
1.0
2.0
1.0
2.0
1.0
2.0
2.0
1.0
3.0
6.0
1.0
1.0
3.0
1.0
1.0
6.0
1.0
4.0
6.0
1.0
1.0
4.0
6.0
1.0
1.0
1.0
1.0
5.0
1.0
6.0
1.0
11.0
3.0
1.0
1.0
4.0
B-38
4.0
5.0
1.0
1.0
4.0
5.0
1.0
1.0
5.0
1.0
1.0
1.0
5.0
1.0
City of Richmond
Multi-Year Comparative Position Listing
Department
Equipment Mechanic III/IV
Equipment Operator
Equipment Parts Specialist
Equipment Services Superintendent
Equipment Supervisor
Executive Secretary II
Gardener
Groundskeeper/Gardener
Maintenance Leadworker
Maintenance Utility Worker
Maintenance Worker I / II
Office Assistant I / II
Office Specialist
Operations Administrator
Painter
Parking Enforcement Representative
Parks & Landscaping Superintendent
Parks Construction & Maintenance Worker
Parks Equipment Specialist
Parks Supervisor
Public Works Operations & Maintenance Director
PW Facilities Maintenance Superintendent
PW Streets Maintenance Superintendent
Stationery Engineer
Stationery Engineer Supervisor
Tree Leadworker
Utility Leadworker
Utility Worker I / II
Total Full-Time Equivalents (FTEs)
ENGINEERING & WASTEWATER
Assistant Civil Engineer
Assistant Engineer
Assistant Public Works Inspector
Associate Civil Engineer
Capital Projects Manager
City Engineer
Construction Inspector I
Construction Inspector II
Engineer I
Environmental Manager
GIS Administrator
Industrial Waste Inspector
Infrastructure Administrator
Junior Engineer
Management Analyst
Office Aide
Office Assistant I/II
Operations Administrator
Project Manager II
Public Works Superintendent
Senior Civil Engineer
Senior Industrial Waste Inspector
Senior Public Works Inspector
Total Full-Time Equivalents (FTEs)
PLANNING & BUILDING SERVICES
Accountant I
Adopted
FY2007-2008
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
5.0
10.0
1.0
1.0
1.0
1.0
6.0
17.0
7.0
4.0
28.0
1.0
1.0
1.0
3.0
2.0
1.0
9.0
1.0
5.0
1.0
1.0
1.0
4.0
1.0
1.0
1.0
13.0
154.0
5.0
10.0
2.0
1.0
1.0
1.0
5.0
16.0
7.0
3.0
25.0
2.0
1.0
1.0
3.0
2.0
1.0
10.0
5.0
11.0
2.0
1.0
1.0
1.0
5.0
16.0
7.0
4.0
9.0
2.0
1.0
4.0
9.0
2.0
1.0
1.0
5.0
14.0
6.0
1.0
5.0
14.0
6.0
25.0
2.0
1.0
1.0
3.0
15.0
2.0
14.0
2.0
1.0
3.0
1.0
3.0
1.0
10.0
1.0
10.0
1.0
10.0
4.0
1.0
1.0
1.0
4.0
1.0
1.0
1.0
15.0
147.0
4.0
1.0
1.0
1.0
4.0
1.0
1.0
1.0
17.0
146.0
4.0
1.0
1.0
1.0
3.0
1.0
1.0
1.0
13.0
123.0
3.0
1.0
1.0
1.0
3.0
1.0
3.0
4.0
2.0
1.0
1.0
2.0
1.0
1.0
1.0
2.0
2.0
1.0
1.0
2.0
1.0
1.0
12.0
116.0
2.0
1.0
2.0
1.0
2.0
1.0
5.0
4.0
1.0
2.0
2.0
1.0
2.0
1.0
1.0
2.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
3.0
2.0
2.0
2.0
26.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
2.0
2.0
21.0
21.0
1.0
B-39
1.0
1.0
1.0
1.0
2.0
2.0
16.0
1.0
1.0
1.0
1.0
2.0
2.0
1.0
21.0
1.0
1.0
1.0
City of Richmond
Multi-Year Comparative Position Listing
Department
Administrative Aide
Administrative Secretary
Assistant Planner
Associate Civil Engineer
Associate Planner
Building Inspector
Building Inspector Supervisor
Building Official
Executive Secretary II
Office Assistant II
Office Specialist
Operations Administrator
Permit Technician I
Permit Technician II
Plan Checking Engineer
Planning & Building Services Director
Planning Technician II
Principal Planner
Project Coordinator
Senior Building Inspector
Senior Planner
Senior Programmer Analyst
Supervising Office Assistant
Total Full-Time Equivalents (FTEs)
LIBRARY & CULTURAL SERVICES
Administrative Librarian
Administrative Manager
Administrative Secretary
Administrative Services Analyst
Arts & Culture Manager
Book Mobile Driver Library Assistant
Budget Analyst II
Executive Secretary I
Executive Secretary II
Family Literacy Specialist
Finance Manager I
Head of Reference
Learning Center Manager II
Librarian I/II
Library & Cultural Services Director
Library Access Services Manager
Library Aide (group 1)
Library Assistant I/II
Library Information Systems Support Technician
Literacy Program Manager
Office Assistant II
Senior Library Assistant
Volunteer Tutor/Learner Coordinator
Total Full-Time Equivalents (FTEs)
RECREATION DEPARTMENT
Lib & Community Services Administrative Manager
Administrative Secretary
Aquatic Lifeguard
Aquatics Specialist
Auditorium Aide
Budget Analyst II
Adopted
FY2007-2008
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
1.0
1.0
1.0
1.0
1.0
1.0
2.0
4.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
3.0
3.0
1.0
1.0
1.0
1.0
2.0
2.0
1.0
2.0
2.0
1.0
1.0
1.0
4.0
2.0
1.0
4.0
2.0
1.0
3.0
3.0
4.0
3.0
1.0
1.0
4.0
1.0
3.0
2.0
3.0
4.0
3.0
3.0
1.0
35.0
32.0
23.0
22.0
2.0
0.0
2.0
0.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
8.0
1.0
2.0
3.5
9.0
1.0
1.0
1.7
2.0
2.0
40.2
1.0
1.0
1.0
1.0
9.0
1.0
2.0
3.3
9.0
1.0
1.0
1.7
2.0
3.0
41.0
1.0
1.0
1.0
1.0
4.0
4.0
3.0
1.0
3.0
1.0
1.0
2.0
3.0
2.0
1.0
2.0
2.0
6.0
4.0
1.0
1.0
43.0
2.0
0.5
1.0
1.0
1.0
0.5
2.0
3.0
3.0
1.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
14.3
1.0
2.0
1.7
10.9
1.0
1.0
1.7
2.0
1.0
45.6
1.0
1.0
13.0
1.0
2.0
3.5
11.0
1.0
1.0
1.7
2.0
2.0
47.2
1.0
1.0
1.0
1.0
1.0
1.0
13.0
1.0
2.0
3.5
11.0
1.0
1.0
0.7
2.0
2.0
47.2
0.5
1.0
10.5
1.0
3.2
0.5
0.5
1.0
B-40
10.5
1.0
3.2
0.5
3.2
2.4
City of Richmond
Multi-Year Comparative Position Listing
Department
Adopted
FY2007-2008
Community Services Program Manager
4.0
Executive Secretary II
Finance Manager I
Office Aide
Office Assistant II
3.0
Paratransit Assistant
1.0
Paratransit Coordinator
1.0
Paratransit Driver
9.0
Paratransit Driver Leadworker
1.0
Recreation Director
1.0
Recreation Program Coordinator
17.0
Recreation Program Leader
13.0
Recreation Program Specialist
9.7
Recreation Supervisor
2.0
Total Full-Time Equivalents (FTEs)
78.4
RICHMOND COMMUNITY REDEVELOPMENT AGENCY (RCRA)
Admin. Services Manager
1.0
Administrative Aide
1.0
Administrative Secretary
2.0
Assistant City Attorney
Asst. Comm. Dev. Program Mgr.
1.0
CED Dir./Executive Director.
1.0
CED Finance Manager
1.0
Chief of RDA Projects
1.0
Comm. Dev. Finance Coordinator
1.0
Community Dev. Program Mgr.
1.0
Construction Representative (I-II)
1.0
Construction Services Coordinator
2.0
Construction/Facilities Supervisor
Contract Administrator II
1.0
Deputy Director, Housing
1.0
Deputy Director, Redevelopment
1.0
Development Project Mgr. (I-II)
8.0
Executive Secretary II
Housing Director
1.0
OED Administrator
1.0
Office Assistant II
2.0
Office Specialist II
1.0
Operations Specialist I/II
1.0
Redevelopment Director
1.0
Redevelopment Specialist (I-III)
3.0
Secretary
1.0
Senior Dev. Project Mgr.
3.0
Sr. Accountant
2.0
Sr. Business Asst. Officer
1.0
Total Full-Time Equivalents (FTEs)
41.0
EMPLOYMENT & TRAINING
Administrative Secretary
1.0
Administrative Trainee
2.0
Budget Analyst II
Contract Compliance Specialist
1.0
Director, Employment & Training
1.0
Employment Program Manager
1.0
Employment Program Specialist I/II
10.0
Executive Secretary II
Finance Manager II
B-41
Adopted
FY2008-2009
Adopted
FY2009-2010
Adopted
FY2010-2011
Adopted
FY2011-2012
4.0
1.0
3.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
3.0
1.0
1.0
8.0
1.0
1.0
13.0
2.0
1.0
1.0
5.0
1.0
1.0
12.0
2.0
1.0
1.0
5.0
1.0
1.0
11.0
4.8
2.0
44.0
3.0
2.0
32.0
2.4
2.0
32.8
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
4.0
3.8
1.0
1.0
1.0
2.0
1.0
1.0
2.0
1.0
1.0
2.0
2.0
1.0
19.0
1.8
2.0
1.0
19.6
5.0
1.0
1.0
1.0
1.0
11.0
1.0
1.0
5.0
1.0
1.0
1.0
1.0
11.0
1.0
1.0
1.0
3.0
1.0
1.0
8.0
1.0
1.0
15.0
12.0
9.7
2.0
75.4
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
7.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
5.0
1.0
1.0
1.0
1.0
2.0
1.0
3.0
1.0
3.0
2.0
1.0
40.0
2.0
1.0
3.0
1.0
3.0
2.0
1.0
34.0
4.0
5.0
1.0
1.0
1.0
10.0
1.0
1.0
1.0
1.0
10.0
1.0
1.0
City of Richmond
Multi-Year Comparative Position Listing
Department
Office Assistant I/II
Project Coordinator
Project Manager I
Senior Budget Analyst
Senior Employment Program Specialist
Workforce Development Support Specialist
Workforce Program Coordinator
Total Full-Time Equivalents (FTEs)
RICHMOND HOUSING AUTHORITY
Accountant I
Accountant II
Accounting Assistant II
Administrative Aide
Asset Manager
Asset Specialist
Assisted Housing Manager
Building Trade Worker II
Building Trade Worker III
Contract Administrator
Deputy Director
Executive Director
Executive Secretary II
Finance Manager
Housing Operations Manager
Housing Program Analyst
Housing Program Specialist I
Housing Program Specialist II
Housing Program Specialist III
Management Analyst
MIS Technician
Modernization Prog. Specialist
Office Assistant II
Project Manager II
Resident Housing Manager
Senior Accounting Assistant
Senior Property Manager
Total Full-Time Equivalents (FTEs)
PORT
Development Project Mgr II
Finance Manager II
Operations Administrator
Maintenance Lead Worker
Port Director
Port Administrator
Port Maintenance Manager
Senior Accountant
Total Full-Time Equivalents (FTEs)
GRAND TOTAL ALL DEPARTMENTS
Adopted
FY2007-2008
Adopted
FY2008-2009
2.0
3.0
1.0
2.0
1.0
1.0
26.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
26.0
2.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
4.0
4.0
1.0
1.0
2.0
2.0
5.0
1.0
1.0
34.0
Adopted
FY2010-2011
Adopted
FY2011-2012
3.0
1.0
3.0
3.0
1.0
1.0
1.0
27.0
1.0
1.0
1.0
28.0
1.0
1.0
1.0
28.0
2.0
2.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
5.0
3.0
1.0
1.0
1.0
6.0
3.0
6.0
3.0
1.0
1.0
1.0
2.0
5.0
1.0
1.0
1.0
2.0
5.0
1.0
1.0
6.0
3.0
1.0
1.0
2.0
5.0
2.0
5.0
33.0
33.0
32.0
32.0
1.0
1.0
1.0
Adopted
FY2009-2010
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
6.0
1.0
1.0
1.0
1.0
1.0
1.0
7.0
962.5
944.8
B-42
7.0
6.0
6.0
911.4
818.4
805.1
PRESENTED TO
City of Richmond
California
For the
Fiscal Year
Beginning
July 1, 2010
President
Executive Director
B-43
B-44
Chu Thai, Chair
Professional Standards and
Recognition Committee
Dedicated Excellence in Municipal Financial Reporting
Ronnie Campbell
CSMFO President
February 24, 2011
For meeting the criteria established to achieve the Excellence Award in the Operating Budget.
City of Richmond
Presented to the
Excellence in Operating Budget
Fiscal Year 2010-2011
Certificate of Award
California Society of
Municipal Finance Officers
Disclaimer: Justia Dockets & Filings provides public litigation records from the federal appellate and district courts. These filings and docket sheets should not be considered findings of fact or liability, nor do they necessarily reflect the view of Justia.
Why Is My Information Online?