• calculator

Budget Fiscal Year 2015-16

Budget Adopted June 3, 2015 by Resolution No. 2644

The Cortese-Knox-Hertzberg Local Government Reorganization Act of 2000 requires all LAFCOs to adopt a final budget by June 15 of each year. The Sonoma LAFCO budget is funded by the County, the cities and the independent special districts.

Expenditures

Salaries & Benefits

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
Regular Wages$ 270,570 $ 249,435
Cash Allowance$ 18,400 $ 18,440
Commissioner Stipends$ 7,330$ 7,200
County Retirement$ 110,915$ 110,280
FICA$ 17,775$ 20,600
Health Insurance $ 16,600$ 16,575
HRA 13/Retiree Med Contribution$ 1,000$ 2,000
Disability Insurance$ 1,700$ 1,730
Dental Insurance$ 3,800$ 3,680
Life Insurance$ 395$ 400
Vision Insurance$ 600$ 600
Unemployment Insurance$ 240$ 265
Workers Compensation$ 2,450$ 2,760
Deferred Compensation$ 4,875
Other Expenses - EAP$ 150$ 115
Total Salaries and Benefits
$ 451,925$ 445,000 $ 438,955

Services & Supplies

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
Communications $ 1,950$ 1,950$ 1,950
Memberships $ 3,555$ $
Office Expense $ 5,200$ 5,200$ 3,625
Postage $ 600$ 400$ 800
Printing $ 300$ 293$ 300
Professional Services $ 61,500$ -$ 60,000
County Services $ 11,800$ 11,800$ 16,685
Legal Services $ 11,000$ 9,000$ 15,000
Auditor Services $ 5,250$ 14,500$ 9,000
Legal Notices $ 3,000$ 2,000$ 3,000
Enterprise Financial System $ 900$ 900$ 2,00
Travel Expense $ 1,000 $ -$ 1,000
Private Car Expense $ 1,000$ -$ 1,000
ISD-Data Processing $ 13,000$ 13,100$ 15,000
ISD-Improvement Projects $ 11,850$ 11,850$ 10,300
ISD-Website $ 2,000$ 2,000$ 2,000
Computer Equipment Replacement $ 1,360$ 1,360$,1,360
Total Services & Supplies$ 143,265$ 84,407$ 158,020

Total Expenditures

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
Total Expenditures$ 595,190 $ 529,407 $ 596,975

Revenues

User of Money / Property

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
Interest on Invested Cash
$ 2,500
$ 2,200 $ 2,000

Intergovernmental Revenues

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
County$ 237,076 $ 237,076 $ 237,990
Cities$ 237,076$ 237,076$ 237,990
Special Districts$ 118,538$ 118,549$ 118,995
Total Intergovernmental Revenues$ 592,690$ 592,701$ 594,975

Fees

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
Fees for Services
-
$ 19,905 -

Total Revenues

Title2014-15
Adopted Budget
2014-15
Actual (Projected)
2015-16
Adopted Budget
Total Revenue Sources$ 595,190
$ 614,806 $ 596,975

Fund Balance

2014-15 Beginning Fund Balance $ 64,404
Committed Funds* $ (15,500)
Available Fund Balance* $ 48,904

* At its June 2014 consideration of the FY 2014-15 Budget, the Commission committed use of Fund Balance monies in the amount of $15,500 to cover costs of a lump-sum payment to former EO for sick leave accrual and for additional costs of a three-year audit, if these costs could not be absorbed within funds available in the adopted budget.

 

Some content on this page is saved in alternate format. To view these files, download the following software.

Windows Media Player   Windows Media® Player for Windows, Flip4MAC for MAC OSX
Compressed ZIP Archive   WinZip® for downloading compressed files