Budget

Budget Fiscal Year Final Budget 2020 - 2021

Budget Adopted June 2020

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.

Previous Years

Expenditures

Salaries & Benefits

Expenses 2019-20
Adopted
Projected
Year-End
2020-21
Adopted
Regular Wages $ 354,315 $ 362,200
Cash Allowance $ 23,140 $ 23,050
Bds & Commissions $ 9,600 $ 9,600
County Retirement $ 141,840 $ 152,280
FICA/Medicare $ 27,000 $ 28,000
Health Insurance $ 29,680 $ 41,590
Deferred Comp (401) $ 13,300 $ 13,870
HRA $ 1,825 $ 1,815
Disability $ 2,190 $ 2,225
Dental Insurance $ 4,975 $ 3,790
Life Insurance $ 530 $ 540
Vision Insurance $ 660 $ 700
Unemploy. Insurance $ 90 $ 90
Workers Compensation $ 3,385 $ 4,520
Other Expenses $ 100 $ 90
Total Salaries and Benefits $ 612,630 $ 629,000 $ 652,295

Services & Supplies

Expenses 2019-20
Adopted
Projected
Year-End
2020-21
Adopted
Auditing Services $ - $ 6,570 $ 9,000 
Auditor Accounting Services $ 5,000 $ 5,000 $ 7,000
Legal Services $ 20,000 $ 18,500 $ 20,000
Professional Services $ 10,000 $ 35,000 $ 35,000
Legal Notices $ 5,000 $ 9,000 $ 5,000
Rents & Leases $ 42,000 $ 42,000 $ 43,000
Travel Expense $ 10,000 $ 4,755 $ 10,000
Private Car Expense $ 1,000 $ 259 $ 1,000
Communications $ 2,600 $ 2,600 $ 3,100
ISD-Data Processing $ 22,100 $ 22,100 $ 25,000
Info Systems - Development $ 3,000 $ 500 $ 3,000
ISD-Supplemental Website $ 2,000 $ 750 $ 2,000
Postage $ 1,500 $ 6,000 $ 1,500
Printing $ 500 $ 5,000 $ 500
County Services $ 12,200 $ 12,200 $ 12,200
Memberships $ 4,965 $ 4,965 $ 8,115
Office Expense $ 6,000 $ 7,000 $ 6,000
Major Equip. Replacement $ 1,800 $ 1,800 $ 1,800
Total Services & Supplies $ 149,665 $ 183,999 $ 193,215

Total Expenditures

Expenses 2019 - 2020 Adopted Budget Projected Year End 2020 - 2021 Adopted Budget
Total Expenditures $ 762,295
$ 812,999
$ 845,510

Revenues

Funding Agencies

Source 2019 - 2020 Adopted Budget Projected Year-End 2020 - 2021 Adopted Budget
County $ 279,718  $ 279,718  $ 288,110 
Special Districts $ 139,859  $ 139,859  $ 144,055 
Cities $ 279,718  $ 279,718  $ 288,110 
Total Revenues $ 699,295  $ 699,295  $720,275 

Other Revenues

Source 2019 - 2020 Adopted Budget  Projected Year-End 2020 - 2021 Adopted Budget
Interest on Invested Cash $ 8,000 $ 19,000 $ 10,000
Fee for Services $ 0 $ 70,000 $ 0
Use of Fund Balance  $ 55,000 $ 24,704  $ 115,236
Total Other Revenues $ 63,000 $ 113,704 $ 125,236

Total Revenues

Title 2018 - 2019 Adopted Budget  Projected Year-End 2019 - 2020                  
Adopted Budget
Total Revenue Sources $ 762,295  
$ 812,999  
$ 845,510 

Fund Balance

2019-20 Beginning Fund Balance $ 487,684
Projected to Balance 2019-20 $ (24,704)
$ 462,980
Projected Need to Balance 2020-21 with 3% apportionment increase $ (115,736)
Projected Available Fund Balance $ 347,244
;