|
<br />24
<br />TABLE 4
<br />CITY OF SAN LEANDRO
<br />STATEMENT OF GENERAL FUND REVENUES, EXPENDITURES AND CHANGES IN FUND
<br />BALANCE
<br />Fiscal Years 2011–12 through 2014–15 (audited) and 2015–16 (Unaudited)
<br />
<br />
<br />Audited
<br />2011–12
<br />Audited
<br />2012–13
<br />Audited
<br />2013–14
<br />Audited
<br />2014–15
<br />Unaudited
<br />2015–16
<br />Revenues:
<br />Property and Other Taxes $60,433,688 $60,759,000 $68,910,957 $74,485,955 $84,174,586
<br />Licenses and Permits 6,526,327 6,020,560 6,996,159 7,145,284 7,984,476
<br />Intergovernmental 990,464 917,255 1,009,545 1,247,506 1,050,412
<br />Charges for Services 2,971,755 2,661,000 2,853,823 3,174,722 2,923,776
<br />Fines and Forfeitures 1,110,669 1,240,000 1,302,814 1,524,570 1,685,099
<br />Use of Money and Property 972,735 1,051,455 1,198,556 1,164,676 1,709,774
<br />Interdepartmental Charges 2,276,421 2,002,140 2,002,139 2,250,266 1,999,878
<br />Other Revenues 796,575 447,000 668,000 713,559 430,493
<br />
<br />Total Revenues $76,078,634 $75,098,410 $84,941,993 $91,706,538 $101,958,494
<br />Expenditures:
<br />General Government $10,061,734 $9,945,231 $11,310,036 $11,720,994 $11,846,866
<br />Public Safety 67,734,689 44,219,695 46,197,805 48,991,182 51,487,121
<br />Engineering and Transportation 6,219,767 4,280,100 7,115,171 7,323,705 7,914,212
<br />Recreation and Culture 8,108,265 8,670,190 9,177,006 9,416,607 9,861,200
<br />Community Development 3,387,554 3,851,125 3,907,247 4,164,877 5,150,753
<br />Debt service: Principal 483,035 2,518,061 1,195,828 1,413,833 1,408,397
<br />Debt service: Interest and Fees 291,972 2,348,041 938,823 902,546 859,561
<br />
<br />Total Expenditures $96,287,016 $75,832,443 $79,841,91 $83,933,744 $88,528,110
<br />
<br />Excess of Revenues Over
<br />(Under) Expenditures: ($20,208,382)
<br />
<br />(734,033)
<br />
<br />5,100,077
<br />
<br />7,772,794
<br />
<br />13,430,384
<br />
<br />Other Financing Sources (Uses):
<br />Transfers In $991,727 – – – –
<br />Transfers Out (298,849) (67,942) (776,000) (2,583,594) (5,383,000)
<br />Proceeds from Issuance of Debt 18,305,000 – – – –
<br />Total Other Financing Sources
<br />(Uses) $18,997,878
<br />
<br />(67,942)
<br />
<br />(776,000)
<br />
<br />(2,583,594)
<br />
<br />(5,383,000)
<br />
<br />Net Change in Fund Balance ($1,210,504) (801,975) 4,324,077 5,189,200 8,047,384
<br />
<br />Fund Balances:
<br />
<br />Beginning of the year, as
<br />previously reported $25,679,986 $24,469,482
<br />
<br />$25,298,279
<br />
<br />$29,622,356
<br />
<br />$34,811,556
<br />End of the Year $24,269,482 $23,667,507 $29,622,356 $34,811,556 $42,858,940
<br /> Sources: City of San Leandro Audited Financial Statements; City of San Leandro.
<br />Budget Process. In accordance with applicable sections of the California Government
<br />Code and the City’s Charter, an annual budget is adopted by the City Council no later than the
<br />first regular meeting in July for the Fiscal Year beginning July 1. As part of the budget process,
<br />all City departments submit budget requests for the next Fiscal Year. These requests are
<br />reviewed, and a final City Manager recommended budget showing estimated revenues and
<br />expenditures of the City is prepared. This proposed budget is transmitted to the City Council
<br />and made available to the public for review. Study sessions and a public hearing are conducted
<br />before final adoption of the budget by the City Council.
|