and programs/project to benefit the residents and the community. Details of the programs / projects will be presented during the June 21st City Council meeting.
The City will continue to take a balanced and conservative approach in managing expenditures, as well as seeking other sources of revenue to maintain a healthy reserve balance for contingencies. Staff will continue to monitor appropriations and expenditures closely and will keep the Mayor and City Council apprised of any significant changes that will impact the budget.
ALTERNATIVES
In the event the budget is not adopted by July 1, 2023, staff is recommending that the City Council approve Continuing Appropriation Resolution Nos. 2023-021; FA 2023-002; MFA 2023-002; HA 2023- 004; and SA 2023-002, which will allow the City to operate with the prior fiscal year’s budget until a new budget is adopted. This will allow the City to continue providing vital services to the community but does not allow for spending for any new program, including new capital expenditures, until such time as a new budget is adopted by the City Council.
LEGAL REVIEW
This report and resolutions have been reviewed and approved by the City Attorney as to legal form and content.
ATTACHMENTS
1. Budget Resolution Nos. 2023-018; FA 2023-002; MFA 2023-001; HA 2023-003; and SA 2023- 001
2. Continuing Appropriation Resolution Nos. 2023- 021; FA 2023- 002; MFA 2023 -002; HA 2023- 004; and SA 2023-002
3. FY2023-24 Proposed Budget (Summary). The proposed line- item budget will be available on the City’s website by June 15, 2023.
4. FY2023-24 Projected Fund Balance.
5. FY2023-24 Proposed General Fund Reserve Bar Chart
Attachment 1
RESOLUTION NO. 2023-018
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF BALDWIN
PARK ADOPTING THE BUDGET OF THE CITY FOR THE FISCAL
YEAR COMMENCING JULY 1, 2023 AND ENDING JUNE 30, 2024
NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Chief Executive Officer and Director of Finance and as modified by the City Council for said fiscal year. A Budget is attached to this Resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several departments, offices, and agencies for the respective objects and purposes therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable ordinances of the City and statutes of the State.
SECTION 3. That the authority granted for making expenditures from other than the General Fund shall be limited to the actual amount of money received from the source of funds indicated in the Budget for each department, section, or purpose, and no liability upon the General Fund is assumed or can be imposed in excess of such amounts as may be provided therefore in this Budget from the General Fund. In the event that the amounts of money received and credited to the special funds exceed the amount herein estimated, such excess receipts shall be considered deferred allocations in such special funds, contingent upon such receipt and no expenditure thereof made except under the provisions as provided by law or ordinance.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the City Council by a majority vote of a quorum of the City Council.
(B) For transfers of appropriations within the same cost center program, such transfers in an amount less than $10,000 may be approved by the department head, and such transfers up to $15,000 may be approved by the Chief
Attachment 1 (Continued)
Executive Officer. For amounts greater than $15,000, City Council approval is required.
(C) Transfers up to $15,000 between cost center programs may be approved by the Chief Executive Officer. For amounts greater than $15,000, City Council approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the City Council by a majority vote of a quorum of the City Council.
(F) All transfers made pursuant to the above provisions shall be submitted to the City Council for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
Attachment 1 (Continued)
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
MAYOR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss:
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. 2023-018 was duly and regularly approved and adopted by the City Council of the City of Baldwin Park at a regular meeting of the City Council on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
________________________________
CHRISTOPHER SAENZ
CITY CLERK
Resolution No. FA 2023-002
RESOLUTION NO. FA 2023-001
A RESOLUTION OF THE FINANCING AUTHORITY OF THE
CITY OF BALDWIN PARK ADOPTING THE BUDGET OF THE
AUTHORITY FOR THE FISCAL YEAR COMMENCING JULY 1,
2023 AND ENDING JUNE 30, 2024
NOW THEREFORE, THE FINANCING AUTHORITY BOARD MEMBERS OF THE
CITY OF BALDWIN PARK DO ES HEREBY RESOLVE AND ORDER AS
FOLLOWS:
SECTION 1. That the Budget for the Financing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Financing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. FA 2023-002
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. FA 2023-001 was duly and regularly approved and adopted by the Members of the Financing Authority of the City of Baldwin Park at a regular meeting of the Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
None
Resolution MFA 2023-001
RESOLUTION NO. MFA 2023-001
A RESOLUTION OF THE MUNICIPAL FINANCING
AUTHORITY OF THE CITY OF BALDWIN PARK ADOPTING
THE BUDGET OF THE AUTHORITY FOR THE FI SCAL YEAR
COMMENCING JULY 1, 2023 AND ENDING JUNE 30, 2024
THE MUNICIPAL FINANCING AUTHORITY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Municipal Financing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Municipal Financing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board M embers by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution MFA 2023-001
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. MFA 2023-001 was duly and regularly approved and adopted by the Members of the Municipal Financing Authority of the City of Baldwin Park at a regular meeting of the Municipal Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
None
Resolution No. HA 2023-003
RESOLUTION NO. HA 2023-003
A RESOLUTION OF THE HOUSING AUTHORITY OF THE CITY
OF BALDWIN PARK ADOPTING THE BUDGET OF THE
AUTHORITY FOR THE FISCAL YEAR COMMENCING JULY 1,
2023 AND ENDING JUNE 30, 2024
THE HOUSING AUTHORITY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Housing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Housing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropr iated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. HA 2023-003
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. HA 2023-003 was duly and regularly approved and adopted by the Members of the Housing Authority of the City of Baldwin Park at a regular meeting of the Housing Authority on Ju ne 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
Resolution No. SA 2023-001
RESOLUTION NO. SA 2023-001
A RESOLUTION OF THE SUCCESSOR AGENCY TO THE
DISSOLVED COMMUNITY DEVELOPMENT COMMISSION OF
THE CITY OF BALDWIN PARK ADOPTING THE BUDGET OF
THE AUTHORITY FOR THE FI SCAL YEAR COMMENCING
JULY 1, 2023 AND ENDING JUNE 30, 2024
THE SUCCESSOR AGENCY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY AS RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Successor Agency of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Successor Agency and as modified by the Agency Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the Authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Agency Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. SA 2023-001
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Agency Board by a majority vote of a quorum of the Agency Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Agency Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the Secretary shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ , Secretary of the Successor Agency of the City of Baldwin Park, do hereby certify that the foregoing Resolution No . SA 2023-001 was duly and regularly approved and adopted by the Members of the Successor Agency of the City of Baldwin Park at a regular meeting of the Successor Agency on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
SECRETARY
None
Resolution No. SA 2023-001
Attachment 2
RESOLUTION NO. 2023-021
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF BALDWIN
PARK, COUNTY OF LOS ANGELES, STAT E OF CALIFORNIA
AUTHORIZING A CONTINUING APPROPRIATION FOR THE
TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL YEAR
2023-24 PENDING FINAL APPROVAL OF THE 2023-24 BUDGET
WHEREAS, the City needs an operating budget to function financially, and
WHEREAS, the City desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the City Council has a properly approved budget for fiscal year 2022-
23. NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The City adopts as a temporary measure the f iscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Chief Executive Officer is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Mayor or presiding officer of the Baldwin Park City Council is hereby authorized to execute this resolution indicating its adoption by the City Council.
Section 4. That this Resolution shall become effective retroactively as of July 1, 2023.
Section 5. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Mayor
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. 2023-021 was duly and regularly approved and adopted by the City Council of the City of Baldwin Park at a regular meeting thereof held on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
________________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. FA 2023-002
A RESOLUTION OF THE FINANCING AUTHORITY OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 20 23-24
BUDGET
WHEREAS, the Financing Authority needs an operating budget to function financially, and
WHEREAS, the Financing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Financing Authority has a properly approved budget for fiscal year 2022-23.
NOW, THEREFORE BE IT RESOLVED BY THE FINANCING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY AND ORDER AS FOLLOWS:
Section 1. The Financing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Financing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Financing Authority is hereby authorized to execute this resolution indicating its adoption by the Financing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. FA 2023-002 was duly and regularly approved and adopted by the Financing Authority of the City of Baldwin Park at a regular meeting of the Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_______________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. MFA 2023-002
A RESOLUTION OF THE MUNICIPAL FINANCING AUTHORITY OF
THE CITY OF BALDWIN PARK, COUNTY OF LOS ANGELES, STATE
OF CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION
FOR THE TEMPORARY USE OF THE 2022-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023 -24
BUDGET
WHEREAS, the Municipal Financing Authority needs an operating budget to function financially, and
WHEREAS, the Municipal Financing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Municipal Financing Authority has a properly approved budget for fiscal year 2022-23.
NOW THEREFORE THE MUNICIPAL FINANCING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Municipal Financing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Municipal Financing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Municipal Financing Authority is hereby authorized to execute this resolution indicating its adoption by the Municipal Financing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. MFA 2023-002 was duly and regularly approved and adopted by the Municipal Financing Authority of the City of Baldwin Park at a regular meeting of the Municipal Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_____________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. HA 2023-004
A RESOLUTION OF THE HOUSING AUTHORITY OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023 -24
BUDGET
WHEREAS, the Housing Authority needs an operating budget to function financially, and
WHEREAS, the Housing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Housing Authority has a properly approved budget for fiscal year 2022-23.
NOW THEREFORE, THE HOUSING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Housing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Housing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Housing Authority is hereby authorized to execute this resolution indicating its adoption by the Housing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. HA 2023-004 was duly and regularly approved and adopted by the Housing Authority of the City of Baldwin Park at a regular meeting of the Housing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_______________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. SA 2023-002
A RESOLUTION OF THE SUCCESSOR AGENCY TO THE DISSOLVED
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 2022-23 BUDGET FOR FISCAL YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023-24 BUDGET
WHEREAS, the Successor Agency needs an operating budget to function financially, and
WHEREAS, the Successor Agency desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Successor Agency has a properly approved budget for fiscal year 2022-23.
NOW, THEREFORE THE SUCCESSOR AGENCY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Successor Agency adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Successor Agency Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Successor Agency is hereby authorized to execute this resolution indicating its adoption by the Successor Agency.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. SA 2023-002 was duly and regularly approved and adopted by the Successor Agency of the City of Baldwin Park at a regular meeting of the Successor Agency on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_____________________
CHRISTOPHER SAENZ
CITY CLERK
Fund Fund Description
FY 2024
Proposed
Revenues
FY 2024
Proposed
Expenditures
Surplus /
(Deficit)
General Fund:
100 General Fund* 36,532,488 36,425,577 106,911 110 Measure BP Sales Tax (TUT) 6,000,000 - 6,000,000 200 Future Development Fund** 44,360 1,746,145 (1,701,785) 210 Community Enhancement Fund** 100,000 - 100,000 Subtotal - General Fund 42,676,848 $ 38,171,722 $ 4,505,126 $ Internal Services Funds:
401 Information and Support Services 834,013 1,284,013 (450,000) 402 Fleet Services 550,045 1,150,045 (600,000) 403 Internal Insurance 5,066,770 5,066,770 - Subtotal - Internal Services Funds 6,450,828 $ 7,500,828 $ (1,050,000) $ Special (Restricted) Funds:
205 Federal Asset Forfeiture - 57,043 (57,043) 206 State Asset Forfeiture - 49,000 (49,000) 208 Law Enforcement Development Impact 20,600 - 20,600 220 Community Development Block Grant 1,990,274 1,989,238 1,036 221 H.O.M.E. (Home Investment Partnership Program) 3,319,758 3,312,809 6,948 222 CAL Home 100 - 100 230 AB1693 Business Improvement Fees 135,200 152,181 (16,981) 231 Air Quality Management 188,000 197,548 (9,548) 234 Park Fees (Quimby Act) 205,000 1,364,752 (1,159,752) 235 General Plan Fees 192,382 331,494 (139,113) 236 Public Art Fees 33,000 - 33,000 237 Cannabis Fees 450,000 450,000 - 240 Gasoline Tax 2,036,726 2,039,379 (2,653) 241 Surface Transportation Program - 1,000,000 (1,000,000) 243 Bicycle and Pedestrian Safety 82,901 - 82,901 244 Proposition A 2,264,186 2,143,552 120,634 245 Proposition C 1,708,584 2,285,464 (576,880) 246 AB939 Integrated Waste Management 643,000 566,295 76,705 247 Oil Recycling Grant 10,000 17,498 (7,498) 249 Storm Drains NPDS 175,100 173,415 1,685 250 Assessment District 14,630 - 14,630 251 Street Lighting and Landscape 1,792,200 2,331,776 (539,576) 252 Parks Maintenance Assessment District 993,485 993,485 - 253 Proposition A - Parks 60 - 60 254 Measure R Local Return 1,280,938 1,169,790 111,148 255 Measure M 2,401,797 1,934,602 467,195 256 SB1 Road Repair & Accountability 1,789,266 2,547,401 (758,135) 257 Traffic Mitigation Fees 1,600 - 1,600 258 Measure W 5,575,690 2,806,151 2,769,539 270 Grants Fund 14,265,418 13,874,389 391,029 271 Police Grants Fund 71,200 70,000 1,200 275 American Rescue Plan Act 10,000 13,541,518 (13,531,518) 280 Cooperative Agreements Contributions 15,000 15,000 - 450 BPROUD Utility District - 50,000 (50,000) Subtotal Special Funds 41,666,095 $ 55,463,780 $ (13,797,686) $ TOTAL GENERAL, INTERNAL SERV., & SPECIAL FUNDS: 90,793,770$ 101,136,330 $ (10,342,560) $ City of Baldwin Park
Fiscal Year 2023-2024 Proposed Budget
Attachment 3
Fund Fund Description
FY 2024
Proposed
Revenues
FY 2024
Proposed
Expenditures
Surplus /
(Deficit)
City of Baldwin Park
Fiscal Year 2023-2024 Proposed Budget
Financing Authority Funds:
610 COP Lease Payment 588,346 588,346 - 651 Pension Obligation Bond 2019 3,844,972 3,844,972 - 660 Measure M Rev Bond 592,169 1,547,169 (955,000) Subtotal Financing Authority Funds 5,025,487 $ 5,980,487 $ (955,000) $ Successor Agency Funds:
Capital Projects
806 Sierra Vista Capital Project 107,428 107,428 - Subtotal Capital Projects 107,428 $ 107,428 $ - $ Debt Service
838 BP Merged 2017 Refinance 1,090,263 1,080,842 9,421 Subtotal Debt Service 1,090,263 $ 1,080,842 $ 9,421 $ Low/Mod Housing
890 Low/Mod Income Housing 272,399 911,036 (638,637) Subtotal Low/Mod Housing 272,399 $ 911,036 $ (638,637) $ TOTAL SUCCESSOR AGENCY FUNDS: 1,470,090$ 2,099,306 $ (629,217) $ Housing Authority:
901 Housing Voucher Choice 7,269,524 7,355,996 (86,472) 902 Housing Authority American Rescue Plan Act 249,133 34,317 214,816 905 Public Housing 109,599 183,102 (73,503) 910 CIAP 30,825 30,825 - Subtotal Housing Authority Funds 7,659,081 $ 7,604,240 $ 54,841 $ COMBINED GRAND TOTAL - ALL FUNDS 104,948,428 $ 116,820,364 $ (11,871,936) $ 13,186,051$ * The Projected General Fund Reserve Balance at June 30, 2024 is:
** The Future Development Fund and Community Enhancement Fund were merged with the General Fund. However, these funds are committed for future / special projects pending City Council approval.
Attachment 3
Projected 2024 2024 2024 2024 Projected
Fund Balance Proposed Proposed Proposed Proposed Fund Balance Fund Fund Description 06/30/2023 Revenues Transfers In Expenditures Transfers Out 06/30/2024 General Fund:
100 General Fund* 40,135,621 36,018,488 514,000 35,712,546 713,031 40,242,532 110 Measure BP Sales Tax (TUT) - 6,000,000 - - - 6,000,000 200 Future Development Fund** 5,619,518 44,360 - 1,746,145 - 3,917,733 210 Community Enhancement Fund** 315,029 100,000 - - - 415,029 Subtotal - General Fund 46,070,168 $ 42,162,848 $ 514,000 $ 37,458,691$ 713,031 $ 50,575,293$ Internal Services Funds:
401 Information and Support Services 507,365 834,013 - 1,284,013 - 57,365 402 Fleet Services 663,135 550,045 - 1,150,045 - 63,135 403 Internal Insurance (7,088,381) 5,066,770 - 5,066,770 - (7,088,381) 404 Capital Equipment 2,680 - - - - 2,680 Subtotal - Internal Services Funds (5,915,202) $ 6,450,828 $ - $ 7,500,828$ - $ (6,965,202)$ Special (Restricted) Funds:
205 Federal Asset Forfeiture 81,615 - - 57,043 - 24,573 206 State Asset Forfeiture 54,783 - - 49,000 - 5,783 207 Local Law Enforcement Block Grant 15,288 - - - - 15,288 208 Law Enforcement Development Impact 79,293 20,600 - - - 99,893 209 AB74 Public Safety Enhancement 150,355 - - - - 150,355 220 Community Development Block Grant 94,871 1,990,274 - 1,989,238 - 95,907 221 H.O.M.E. (Home Investment Partnership Program) 6,809,476 3,319,758 - 3,312,809 - 6,816,425 222 CAL Home 157,950 100 - - - 158,050 230 AB1693 Business Improvement Fees 19,908 135,200 - 152,181 - 2,927 231 Air Quality Management 181,868 188,000 - 197,548 - 172,320 232 Residential Development Fee 4 - - - - 4 233 Economic Development Grant 542 - - - - 542 234 Park Fees (Quimby Act) 1,882,663 205,000 - 1,364,752 - 722,911 235 General Plan Fees 512,893 162,000 30,382 331,494 - 373,781 236 Public Art Fees 487,226 33,000 - - - 520,226 237 Cannabis Fees 71,358 450,000 - 206,000 244,000 71,358 240 Gasoline Tax 146,801 2,036,726 - 2,039,379 - 144,148 241 Surface Transportation Program 926,013 - - 1,000,000 - (73,987) 243 Bicycle and Pedestrian Safety 1 82,901 - - - 82,902 244 Proposition A 475,140 2,264,186 - 2,143,552 - 595,774 245 Proposition C 1,516,154 1,708,584 - 2,285,464 - 939,274 246 AB939 Integrated Waste Management (66,010) 643,000 - 566,295 - 10,695 247 Oil Recycling Grant 4,449 10,000 - 17,498 - (3,049) 249 Storm Drains NPDS 110,095 175,100 - 173,415 - 111,780 250 Assessment District 407,872 14,630 - - - 422,502 251 Street Lighting and Landscape 353,081 1,792,200 - 2,331,776 - (186,495) 252 Parks Maintenance Assessment District 69,003 868,800 124,685 993,485 - 69,003 253 Proposition A - Parks 0 60 - - - 60 254 Measure R Local Return 1,106,315 1,280,938 - 1,169,790 - 1,217,462 255 Measure M 447,691 1,446,797 955,000 1,342,433 592,169 914,886 256 SB1 Road Repair & Accountability 1,982,368 1,789,266 - 2,547,401 - 1,224,233 257 Traffic Mitigation Fees 1,924 1,600 - - - 3,524 258 Measure W 11,553,220 5,575,690 - 2,806,151 - 14,322,759 259 Measure H 26,376 - - - - 26,376 City of Baldwin Park
Fiscal Year 2023-2024 Projected Fund Balance
Attachment 4
Projected 2024 2024 2024 2024 Projected
Fund Balance Proposed Proposed Proposed Proposed Fund Balance Fund Fund Description 06/30/2023 Revenues Transfers In Expenditures Transfers Out 06/30/2024 270 Grants Fund 90 14,265,418 - 13,844,008 30,382 391,119 271 Police Grants Fund 7,303 71,200 - 70,000 - 8,502 275 American Rescue Plan Act 16,163,101 10,000 - 13,271,518 270,000 2,631,582 280 Cooperative Agreements Contributions 31,265 15,000 - 15,000 - 31,265 301 Building Reserve 9,976 - - - - 9,976 450 BPROUD Utility District 281,867 - - 50,000 - 231,867 Subtotal Special Funds 46,154,188 $ 40,556,028 $ 1,110,067 $ 54,327,230 $ 1,136,550 $ 32,356,503 $ TOTAL GENERAL, INTERNAL SRV & SPECIAL FUNDS: 86,309,155$ 89,169,703 $ 1,624,067 $ 99,286,749 $ 1,849,581 $ 75,966,594 $ Financing Authority Funds:
601 Debt Service 36,030 - - - - 36,030 610 COP Lease Payment 124,926 - 588,346 588,346 - 124,926 625 Gas Tax Debt Service 7 - - - - 7 635 BPFA/PM 2003 Tax Alloc 32,774 - - - - 32,774 637 BPFA/CBD 1990 Refunding Loan 142 - - - - 142 650 Pension Obligation Bond 3,322 - - - - 3,322 651 Pension Obligation Bond 2019 359,608 3,844,972 - 3,844,972 - 359,608 660 Measure M Rev Bond 3,532,157 - 592,169 592,169 955,000 2,577,157 Subtotal Financing Authority Funds 4,088,967 $ 3,844,972 $ 1,180,514 $ 5,025,487 $ 955,000 $ 3,133,967 $ Successor Agency Funds:
800 RDA Obligation Retirement - $ - $ - $ - $ - $ - $ Capital Projects
806 Sierra Vista Capital Project 1,851,395 - 107,428 107,428 - 1,851,395 Subtotal Capital Projects 1,851,395 $ - $ 107,428$ 107,428 $ - $ 1,851,395$ Debt Service
838 BP Merged 2000 Refinance 41,636 1,090,263 - 973,414 107,428 51,057 Subtotal Debt Service 41,636 $ 1,090,263$ - $ 973,414$ 107,428 $ 51,057 $ Low/Mod Housing
890 Low/Mod Income Housing 12,128,159 272,399 - 911,036 - 11,489,522 Subtotal Low/Mod Housing 12,128,159 $ 272,399 $ - $ 911,036$ - $ 11,489,522$ TOTAL SUCCESSOR AGENCY FUNDS: 14,021,190 $ 1,362,662 $ 107,428 $ 1,991,878 $ 107,428 $ 13,391,973$ Housing Authority:
901 Housing Voucher Choice 327,106 7,269,524 - 7,355,996 - 240,634 902 Housing Authority American Rescue Plan Act 73,914 249,133 - 34,317 - 288,729 905 Public Housing 361,833 78,774 30,825 183,102 - 288,330 910 CIAP - 30,825 - - 30,825 - Subtotal Housing Authority Funds 762,853 $ 7,628,256 $ 30,825 $ 7,573,415$ 30,825 $ 817,694 $ COMBINED GRAND TOTAL - ALL FUNDS 105,182,164 $ 102,005,593 $ 2,942,835 $ 113,877,529$ 2,942,835 $ 93,310,228 $ $ 13,186,051 * The Projected General Fund Reserve Balance at June 30, 2024 is:
** The Future Development Fund and Community Enhancement Fund were merged with the General Fund. However, these funds are committed for future / special projects pending City Council approval.
Attachment 4
General Fund Reserve Bar Chart -- Fiscal Year 2023-24 Projected $0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
2015 2016 2017 2018 2019 2020 2021 2022
Unaudited
2023
Projected
2024
Projected
$8,237,796
$7,572,817
$7,090,375
$8,484,704
$9,409,180
$9,730,683
$10,465,582
$13,199,914 $13,079,140 $13,186,051
Note: This table does not include the Future Development Fund or Community Enhancement Fund.
Attachment 5
STAFF REPORT
ITEM NO. ______16____
TO: Honorable Mayor and Members of the City Council
FROM: Sam Gutierrez, Director of Public Works
DATE: June 21, 2023
SUBJECT: Approval of First Amendment to Amended & Restated Exclusive Franchise Agreement for Provision of Solid
Waste Handling Services
SUMMARY
The purpose of this report is to consider and approve the First Amendment to the Amended & Restated Exclusive Franchise Agreement for Provision of Solid Waste Handling Services and authorize the Mayor to sign and execute this agreement. The City of Baldwin Park has an exclusive franchise agreement with Waste Management (WM) to collect, dispose, recycle, and process all solid waste (refuse, recyclable materials, and organic waste) generated in the City of Baldwin Park. The current agreement expires June 30, 2023. To ensure the continuity of services and to safeguard residential and commercial customers from experiencing service interruption upon expiration of the current Agreement, the City Council authorized the Chief Executive Officer and staff to negotiate a First Amendment to the current agreement . This First Amendment would update the franchise agreement to include organic waste mandates and extend the term of the agreement pending the City’s Proposition 218 process and City Council approval of solid waste rate increases to pay for the additional services WM will provide under this First Amendment.
RECOMMENDATION
It is recommended that the City Council:
1. Approve the proposed First Amendment to the Amended & Restated Exclusive Franchise Agreement for Provision of Solid Waste Handling Services (“First Amendment”).
2. Authorize the Mayor and City Clerk to execute the First Amendment.
FISCAL IMPACT
WM will pay the following fees to the City under this First Amendment in addition to the existing franchise agreement:
• A Contract Modification Fee of $1 million to be paid within 30 business days of the effective date of the First Amendment.
• An Integrated Waste Management Fund fee amount of $30,000 each July 1 and January 1 during the Term, commencing July 1, 2023, for administration of the Agreement, implementation of diversion programs or public educ ation. This would double the existing Integrated Waste Management Fund fee amount.
• An increase to the Annual Benefit Fund fee amount from $50,000 to $100,000 each July 1 that may be used for programs, including, but not limited to, Baldwin Park Open House, Recycling Program , Bulky Item Program , and additional collection days.
In addition, t he Franchise Agreement will implement a new pass-thru charge for single-family customers in the amount of $1.29 for each organic waste cart to implement solid waste diversion programs per SB 1383 requirements.
BACKGROUND
The City of Baldwin Park entered into an exclusive franchise agreement with WM in 1990 for the collection and disposal of all refuse and solid waste generated within the City. Since then, the franchise agreement and services provided have changed and evolved through various contract iterations, renewals, and amendments . The current agreement was approved on September 4, 2013, with a term of 10 years and is set to expire on June 30, 2023.
On November 2, 2022, the City Council authorized the C EO and Staff to negotiate a First Amendment per provisions provided in the current agreement. Staff has concluded negotiations with WM and is presenting the final draft of the First Amendment to the City Council for consideration for approval. This First Amendment to the agreement continues to focus on the goals to ensure safe, efficient, and economical collection, recycling, and disposal of solid waste.
DISCUSSION
The regulations promulgated by CalRecycle to implement SB 1383 (the “SB 1383 Regulations”) requires the City to provide organic waste collection services to reduce the amount of organic waste, which includes food scraps and landscaping debris, disposed of in landfills.
The SB 1383 Regulations took effect on January 1, 2022. The First Amendment for Council’s consideration is a necessary component to implementing the City’s organic waste collection program and compliance with the SB 1383 Regulat ions. Staff worked with WM to revise the franchise agreement to include additional language addressing SB 1383 compliance. Under the First Amendment, implementation of the SB 1383 Program for residential customers will take effect by September 1, 2023, pending City Council approval of solid waste increases conducted pursuant to Proposition 218. If the rates are not approved by the City Council by September 1, 2023, then the term shall expire on December 1, 2023.
The California Legislature passed Senate Bill 1383 (SB 1383, Chapter 395, Statutes of 2016), which established targets to achieve a 50 percent reduction in the level of the statewide disposal of organic waste from the 2014 level by 2020 and a 75 percent reduction by 2025. The law grants California Department of Resources Recycling and Recovery (“CalRecycle”) the regulatory authority required to achieve the organic waste disposal reduction targets and establishes an additional target that not less than 20 percent of currently disposed edible food is recovered for human consumption by 2025.
The First Amendment will:
• Extend the term of the franchise agreement by five years to June 30, 2028.
• Require WM to perform organic waste collection services and provide organic waste programs in accordance with the SB 1383 Regulations.
• Adds new definitions to the franc hise agreement to conform with the SB 1383 Regulations and state law.
• Amend the existing franchise agreement to replace references to “green waste” with “organic waste” (which includes both green waste and food waste).
• Makes technical and clarifying edits to the existing franchise agreement.
• Provide additional revenue as noted under “Fiscal Impact.”
• Update the solid waste rate sheet (pending Prop 218 Public Hearing and Council approval).
• Provide two community clean-up events for City residents annually.
• Require WM to provide organic waste containers for food vendors at four City - sponsored events annually.
• Increase the number of scholarships provided to graduating City high school students from two to four annually.
This First Amendment will also continue to provide the following:
• Enhanced Waste Diversio n Programs such as weekly bulky item curbside pickup, Illegal Dumping Program, sharps collection through mail back containers for residence and multi-family premises, as well as holiday tree collection for up to two weeks following the holiday season.
• Enhanced Community Services including a dedicated WM liaison, senior discount rates and valet services to qualifying residents, Local Student Internship Program offered to Baldwin Park Unified School Districts students.
• Service at City facilities at no cost including Esperanza Villa and Serenity Homes.
• Use of Smart Truck technology to support compliance provisions including those with respect to SB 1383.
Under the current franchise agreement single-family residential and commercial rates are already among the lowest in the San Gabriel Valley region. Baldwin Park’s residential rate is 12% below the average rate and 14% below the commercial rate for a 3-yard bin serviced one-time per week when compared to neighboring cities . Moreover, an early survey of regional rates after implementation of residential organics collection, as required by SB 1383, all City residential accounts, and certain commercial accounts will see a reduction in rates, further solidifying the City’s commitment to keeping rates low and affordable.
ALTERNATIVES
1. Council could deny approval of the First Amendment. However, under that situation, WM would not be obligated to provide solid waste handling services in the City, and the City would be in violation of the SB 1383 Regulations, which requires the City to provide organic waste collection services or else be subject to potential significant fines by CalRecycle.
2. In the event that Council does not approve the First Amendment, staff requests authority to continue with the existing contract on a month to month basis, provided that Waste Management is agreeable to doing so.
CEQA REVIEW
The approval of the First Amendment is not subject to the requirements of the California Environmental Quality Act (“CEQA”). This approval is not a “project” within the meaning of Section 15378 of Title 14 of the California Code of Regulations (“State CEQA Guidelines”) because it has no potential for resulting in direct or indirect physical change in the environment. The approval of the First Amendment is exempt from CEQA review because it does not constitute a project under CEQA pursuant to Section 15378(b)(5) of the State CEQA Guidelines, which provides that organizational and administrative activities of governments that will not result in physical changes in the environment are not considered projects for CEQA purposes.
LEGAL REVIEW
This report has been reviewed and approved by the City Attorney as to legal form and content.
ATTACHMENTS
1. First Amendment to Amended & Restated Exclusive Franchise Agreement for Provision of Solid Waste Handling Services
2. Proposed Rate Sheet pending Prop 218 Public Hearing and City Council Approval.
First Amendment – Page 1 of 14
FIRST AMENDMENT TO
AMENDED & RESTATED EXCLUSIVE FRANCHISE AGREEMENT FOR
PROVISION OF SOLID WASTE HANDLING SERVICES
THIS FIRST AMENDMENT TO AMENDED & RESTATED EXCLUSIVE FRANCHISE AGREEMENT FOR PROVISION OF SOLID WASTE SERVICES (this “First Amendment”) is made and entered into this 21st day of June 2023 (the “Effective Date of the First Amendment”), by and between WASTE MANAGEMENT COLLECTION & RECYCLING, INC., a California corporation (“Franchisee”), and THE CITY OF BALDWIN PARK, a municipal corporation of the State of California (the “City”). City and Franchisee are occasionally herein referred to each as a “Party” and collectively as the “Parties.”
RECITALS
WHEREAS, t he Parties previously entered into that certain Amended & Restated Exclusive Franchise Agreement for Provision of Solid Waste Services, dated September 4, 2013 (the “Agreement”).
WHEREAS, Senate Bill (SB) 1383, the Short -lived Climate Pollutant Reduction Act of 2016, required the California Department of Resources Recycling and Recovery ( “CalRecycle”) to develop certain regulations to reduce organics in landfills as a source of methane. As adopted by CalRecycle, the SB 1383 regulations place requirements on jurisdictions to support achievement of statewide organic waste disposal reduction targets.
WHEREAS, i n accordance with Section 13.13 of the Agreement, the Parties desire to amend the terms and conditions of Franchisee ’s provision of Solid Was te Collection, transportation, handling, processing, and diversion services as set forth in this First Amendment to incorporate provisions related to SB 1383 organic waste services.
NOW THEREFORE, in consideration of the promises and covenants contained herein, the above recitals, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties hereto agree as follows:
1. Section 1.2.7 is hereby replaced in its entirety to read as follows:
1.2.7 [RESERVED].
2. Section 1.2.8 is hereby replaced in its entirety to read as follows:
1.2.8 [RESERVED].
3. Section 1.2.20 is hereby replaced in its entirety to read as follows:
1.2.20 Commercial/Industrial Premises. “Commercial/Industrial Premises” means property upon which a business activity is conducted, including but not limited to retail sales, services, manufacturing, assembling, storage, or wholesale operations, but excluding First Amendment – Page 2 of 14
businesses conducted upon Single -Family Premises or Multi- Family Premises that are permitted under applicable zoning regulations and that do not constitute the primary use of the property. Commercial/Industrial Premises may receive Bin Service, Roll-Off Service, or Cart Service. Commercial/Industrial Premises also include hotels, motels, other temporary housing facilities, and senior citizen housing complexes.
4. Section 1.2.23 is hereby replaced in its entirety to read as follows:
1.2.23 Container. “Container” means a Cart, Bin, Roll-Off Box, or other receptacle for Refuse, Recyclable Materials, or Organic Waste.
5. Section 1.2.24 is hereby replaced in its entirety to read as follows:
1.2.24 Contaminated or Contamination. “Contaminated” or “ Contamination” or “Contaminated” means the presence of Prohibited Container Contaminants is a Container. For purposes of this Agreement, Franchise may issue a Contamination Fee to Account s with Contaminated Container(s). “Contamination Fee” means an amount charged by Franchisee to Accounts to recover its costs for separating and processing Discarded Materials due to Contamination.
6. Section 1.2.28 is hereby replaced in its entirety to read as follows:
1.2.28 Green Waste. “Green Waste” means shrubbery, tree trimmings, yard waste, grass, weeds, straw or leaves, wood chips , untreated wood and other household garden waste associated with landscaping generated from Account s and are no longer useful or wanted.
Yucca leaves, palm fronds, tree stumps and tree roots are not considered Green Waste, which shall be treated as Refuse for the purposes of this Agreement. Green Waste is a subset of Organic Waste and shall not include Excluded Waste.
7. Section 1.2.34 is hereby replaced in its entirety to read as follows:
1.2.34 Food Waste. “Food Waste” means source separated Food Scraps and Food- Soiled Paper. Food Waste is a subset of Organic Waste and shall not include Excluded Waste.
8. Section 1.2.50 is hereby replaced in its entirety to read as follows:
1.2.50 Overage Fee. “Overage Fee ” means a fee charged by Franchisee to Accounts to compensate it for its expenses in documenting and cleaning up litter and debris arising from overfilling of Containers.
9. Section 1.2.56 is hereby replaced in its entirety to read as follows:
1.2.56 Recyclable Materials or Recyclables. “Recyclable Materials ” or “Recyclables” means any source separated material discarded by an Account or generator for the purpose of reuse, reprocessing or remanufacturing, consistent with the requirements of AB 939, including, but not limited to glass, newsprint, aluminum, cardboard, paper, plastics or First Amendment – Page 3 of 14
metal. No Discarded Materials shall be considered Recycl able Materials unless such material is separated from other waste materials by the Account. Recyclable Materials shall not include Excluded Waste.
10. Section 1.2.61 is hereby replaced in its entirety to read as follows:
1.2.61 Solid Waste means solid waste as defined in Public Resources Code Section 40191. Solid waste means all putrescible and nonputrescible solid, semi -solid, and liquid wastes, including garbage, trash, refuse, paper, rubbish, ashes, industrial wastes, demolition and construction wastes, abandoned vehicles and parts thereof, discarded home and industrial appliances, dewatered, treated, or chemically fixed sewage sludge which is not hazardous waste, manure, vegetable or animal solid and semi-solid wastes, and other discarded solid and semisolid wastes. Solid Waste does not include any of the following wastes:
1. Hazardous waste, as defined in the California Public Resources Code Section 40141.
2. Radioactive waste regulated pursuant to the Radiation Control Law (Chapter 8 (commencing with Section 114960) of Part 9 of Division 104 of the California Health and Safety Code).
3. Medical waste regulated pursuant to the Medical Waste Management Act (Part 14 (commencing with Section 117600) of Division 104 of the California Health and Safety Code). Untreated medical waste shall not be disposed of in a solid waste landfill, as defined in California Public Resources Code Section 40195.1. Medical waste that has been treated and deemed to be Solid Waste shall be regulated pursuant to Division 30 of the California Public Resources Code.
11. Section 1.2.68 is hereby replaced in its entirety to read as follows:
1.2.68 Temporary Service . “Temporary Service ” means Bin Service or Roll-Off Service provided to premises on a Temporary, as needed basis, such that no Container remains on the Premises or a service location on Premises for more than thirty (30) calendar days at a time, or for more than sixty (60) calendar days of any ninety (90) calendar day period.
12. The following definitions are hereby added to Section 1 of the Agreement:
Change in Law. “Change in Law” shall mean any of the following events or conditions that has an effect on the performance of Franchisee’s obligations under this Agreement:
1. The enactment, adoption, promulgation, issuance, modification, or written change in administrative or judicial interpretation of any applicable law; or,
2. The order, judicial interpretation, or judgment of any federal, state, or local governmental body (including, without limitation, any authority, board, bureau, First Amendment – Page 4 of 14
commission, department, instrumentality or public body), or any court, arbitrator, administrative tribunal or public utility having jurisdiction over Franchisee’s performance of this Agreement, provided such order or judgment is not the result of willful or negligent action, error or omission or lack of reasonable diligence of City or Franchisee (or subcontractor) asserting the occurrence of a Change in Law; provided, however, that the contesting in good faith or the failure to contest any such order or judgment in good faith shall not constitute, or be c onstrued as, such a willful or negligent action, error or omission or lack of reasonable diligence.
Discarded Material s. “Discarded Materials ” shall mean Recyclable Materials, Organic Waste, Refuse, and Construction and Demolition Debris placed by a n Account or generator in or around a Container for the purposes of collection, handling and processing by Franchisee. For the purpose of this Agreement, Discarded Materials does not include Edible Food or Excluded Waste.
Excluded Waste. “Excluded Waste” shall mean Biohazardous Waste, Infectious Waste, Hazardous Waste, Universal Waste, Special Waste, used cooking FOG (fats, oil, grease, and similar materials), toxic substances or material, explosives, firearms, automobiles, automobile parts, boats, boat part s, boat trailers, internal combustion engines, lead- acid batteries, dead animals, and those wastes under the control of the Nuclear Regulatory Commission. Excluded Waste also includes any material that is prohibited from being Collected, transported, or processed by Franchisee or disposed of in Class III landfills, or that would, as a result of or upon Collection, transportation, processing and/or disposal, be a violation of Applicable Law , would present a significant risk to human health or the environment, cause a nuisance, requires special handling by Franchisee, or otherwise create or expose Franchisee or City to potential liability; but not including de minimis volumes or concentrations of waste of a type and amount normally found in residential Solid W aste after implementation of programs for the safe Collection, Recycling, treatment and disposal of batteries and paint in compliance with Public Resources Code Sections 41500 and 41802.
Excluded Waste also includes materials containing information (in ha rd copy or electronic format, or otherwise) which information is protected or regulated under any local, state or federal privacy or data security laws, including, but not limited to the Health Insurance Portability and Accountability Act of 1996, as amended. Excluded Waste does not include used motor oil and filters, or household batteries when properly placed for collection by customer as set forth in this Agreement.
Food Scraps shall mean all food such as, but not limited to, fruits, vegetables, meat, poultry, seafood, shellfish, bones, rice, beans, pasta, bread, cheese, and eggshells.
Food-Soiled Paper shall mean compostable paper material that is mixed in with Food Waste.
Prohibited Container Contaminants shall mean the following: (1) materials placed in a Recyclable Material s Container that are not identified as acceptable Recyclables Material; ( 2) materials placed in a n Organic Waste Container that are not identified as acceptable Organic Waste; ( 3) materials placed in a Refuse Container that are acceptable First Amendment – Page 5 of 14
Recyclable Material s and/or Organic Waste; and ( 4) Excluded Waste placed in any Container. For the purposes of this Agreement, “Prohibited Container Contamination” shall mean the presence in a Container of Prohibited Container Contaminants.
Refuse shall mean garbage and rubbish. Refuse shall not include Construction and Demolition Waste, Organic Waste, Recyclable Materials, or Excluded Waste as that term is defined in Section 50.18 of the Baldwin Park Code.
13. The term “Solid Waste” shall be amended to read “R efuse” in the Agreement, where the context refers to garbage or rubbish only, including but not limited to:
• Section 5.2.7;
• Section 5.3;
• Section 5.4;
• Section 5.5;
• Section 5.6;
• Section 5.8;
• Section 7.2; and
• Section 9.5.2.
14. The following Sections are hereby revised to replace the term “ Green Waste” with “Organic Waste”:
• Section 1.2.39;
• Section 1.2.51;
• Section 5.2.7;
• Section 5.3;
• Section 5.4.5;
• Section 5.8.1;
• Section 6.3.6;
• Section 7.2.2;
• Section 7.2.3; and
• Section 9.5.2.
15. Section 3.2.2 is hereby replaced in its entirety to read as follows:
3.2.2 Self-Hauling. Self -hauling may be performed by City residents, Owners, or occupants of Premises. To qualify as a self-hauler” for purposes of this exemption, an Owner or occupant must remove and personally transport from his/her own Premises using his/her own equipment for the purpose of lawfully delivering same to a Disposal Site, MRF/TS, or Organic Waste processing facility authorized to receive and handle Refuse , Recyclables, or Organic Waste in accordance with Section 50.18(J) of Chapter 50 of Title V of the Code of Baldwin Park. The use of a subcontractor is not “self -hauling” within the meaning of this definition. Self -hauling of Refuse, Recyclables, or Organic Wast e does not exempt the property owner from subscribing to franchise collection services.
First Amendment – Page 6 of 14
16. Section 3.3.2 is hereby replaced in its entirety to read as follows:
3.3.2 Contract Modification Fee. The Franchisee at its sole expense, shall make a one-time, lump sum payment of One Million Dollars ($1,000,000) within thirty (30) business days of execution of this First Amendment. The Parties further agree the Contract Modification Fee is material and essential to the Parties’ agreement. In the event that the Contract and Modification Fee is invalidated and returned to Franchisee, Franchisee shall pay One Million Dollars ($1,000,000) to the City to use for solid waste programs at its sole discretion.
17. Section 3.3.3 is hereby replaced in its entirety to read as follows:
3.3.3 AB 939 Fee . Franchisee shall charge a monthly fee of $1.62 per Refuse Cart to Accounts for Single-Family Service for implementation of the Solid Waste Diversion programs required by AB 939. Such monthly surcharge shall be char ged and collected by Franchisee as part of its total rate provided for the applicable service(s) in Exhibit A or as a separate line item . Franchisee shall pay all AB 939 fees collected to Cit y quarterly within thirty (30) days of the end of each calendar quarter. The AB 939 Fee shall be adjusted annually by the percentage increase in the CPI in the same manner as the rates are adjusted under Section 8.2.3.
18. Section 3.3.4 is hereby replaced in its entirety to read as follows:
3.3.4 Integrated Waste Management Fund. Franchisee shall pay City’s Integrated Waste Management Fund the amount of Thirty Thousand Dollars ($30,000.00) each July 1 and January 1 during the Term, commencing July 1, 2023, for administration of the Agreement, implementation of diversion programs or public education. Late payments will be subject to an interest charge or one and one-half percent (1.5%) per month, or the highest rate allowable under applicable law, whichever is less.
19. Section 3.3.5 is hereby replaced in its entirety to read as follows:
3.3.5 New, Increased or Decreased Fees . The City has the right to impose new fees on the provision of Solid Waste Handling Services, and to increase the amount or percentage of the Franchise Fee, or other fees as described above, from that set forth above. In such event, as allowed under Section 8.2.4, Franchisee shall receive an adjustment to the rat es to fully compensate its increased costs, including, if applicable, a one-time rate adjustment to the rates to fully compensate it where there is a delay between the effective date of the new or increased fee and the date on which it begins to receive increased compensation from billings related to the new or increased fee. The Franchise Fee may also be adjusted downward or eliminated by the City during the term of this Agreement without Franchisee’s prior written consent if there is no increase to the r ates in Exhibit A. If the Franchise Fee is adjusted upward, City shall provide written notice to Franchisee.
20. A new Section 3.3.7 (SB 1383 Fee) is hereby added as follows:
First Amendment – Page 7 of 14
3.3.7 SB 1383 Fee. Franchisee shall charge a monthly fee of $1.29 per Organic Waste Cart to Accounts for Single-Family Service for implementation of the Solid Waste Diversion programs required by SB 1383. Such monthly surcharge shall be charged and collected by Franchisee as part of its total rate provided for the applicable service(s) in Exhibit A or as a separate line item . Franchisee shall pay all SB 1383 fees collected to City quarterly within thirty (30) days of the end of each calendar quarter. The SB 1383 Fee shall be adjusted annually by the percentage increase in the CPI in the same manner as the rates are adjusted under Section
8.2.3. 21. Section 3.4 is hereby replaced in its entirety to read as follows:
3.4 Ownership of Refuse , Recyclable Materials and Organic Waste. Ownership of Refuse, Recyclable Materials and Organic Waste shall transfer to the Franchisee when the Account generating such Recyclable Materials and Organic Waste places it for collection by the Franchisee or at the time recei ved by Franchisee. Franchisee is thereby granted the right to retain, recycle, compost, dispose of and otherwise use such waste, or any part thereof, in accordance with applicable laws. Subject to the provisions of this Agreement, and excepting any mater ial which is not Refuse, Recyclable Materials or Organic Waste and which was inadvertently or improperly discarded, Franchisee shall have the right to retain any benefit or profit resulting from its right to retain, recycle, compost, convert, dispose of or use the Refuse, Recyclable Materials and Organic Waste it collects, including, without limitation, CalRecycle container recycling payments, proceeds from the sale of Recyclable Materials, and the market value of all greenhouse gas (GHG) emissions, reduction, carbon, or renewable energy credits, offsets or similar benefits arising from the Solid Waste Handling activities undertaken by Franchisee pursuant to this Agreement. City shall have the right to report any such benefits as part of City’s Climate Action Plan or similar plan, and Franchisee shall provide information requested by City for such reporting. Refuse, Recyclable Materials, Organic Waste, and any other material which is disposed of at a Disposal Site or other site (whether landfill, transformation facility, transfer station , organic processing facility, or material recovery facility) shall, as between the City and Franchisee, remain the responsibility of Franchisee, and Franchisee shall retain ownership of the same.
22. Section 4.1 is hereby replaced in its entirety to read as follows:
4.1 Term and Franchise Term.
The Term of this Agreement shall be for a period commencing on the Effective Date and ending on June 30, 2028 (the “Term”). Thereafter, the Term may be extended for an additional period of five (5) years by written mutual agreement of the Parties.
23. Section 5.1.1 is hereby replaced in its entirety to read as follows:
5.1.1 Furnishing of Services. The work to be performed pursuant to this Agreement shall include the furnishing of all labor, materials and equipment necessary for, and the collection of all Refuse, Recyclables and Organic Waste from, Residential Premises and First Amendment – Page 8 of 14
Commercial/Industrial Premises within the City according to the terms of this Agreement, and the disposal, recycling, processing and/or Diversion of such materials. Franchisee shall own or lease and maintain at its expense all equipment necessary to perform its duties as provided for under the Agreement, including sufficient equipment for field communication. All work shall be accomplished in a courteous, thorough, and workmanlike manner and adhere to the highest standards consistent with the best practice in the industry. Notwithstanding anything to the contrary, Franchisee may provide collection services under this Agreement to Residential Premises or Commercial/Industrial Premises through the use of shared Containers where Franchisee determines that such Premises are not reasonably able to store Containers or otherwise receive individualized collection services exclusively through the use of the automated Collection system contemplated by this Agreement.
24. Section 5.4.3 is hereby replaced in its entirety to read as follows:
5.4.3 [RESERVED].
25. Section 5.4.5 (Commercial/Industrial Service Requirements) is hereby renumbered as Section
5.4.6 (Commercial/Industrial Service Requirements) and Section 5.4.6(c) is hereby replaced in its entirety to read as follows:
(c) Overage. Where Franchisee identifies instances of overfilling of Containers, it will document the overfilling through the use of film or digital photography.
Except in the case of observable Excluded Waste, Franchisee will place overfilled material into the collection vehicle, and will present documentation or proof of the overfilling to both the City and the Commercial/Industrial Account. Where notice and documentation or proof of overfilling was provided to the C ommercial/Industrial Account, and Franchisee documents another instance of overfilling within any twelve -month period of notice, Franchisee is authorized to charge an Overage Fee and may deliver an increased Container size sufficient to contain the material to the Commercial/Industrial Premises and/or adjust the service rate to the rate then in effect for the increased Container size. Franchisee will maintain a log listing all Commercial/Industrial Premises where overfilled material was observed, and actions taken in response by Franchisee, which shal l be maintained for inspection by the Chief Executive Officer upon request. In addition, Franchisee will provide the Chief Executive Officer or his/her designee with notification prior to delivering the increased Container size and adjusting the service rate at a Commercial/Industrial Account.
26. A new Section 5.4.5 (Organic Waste) is hereby added as follows:
5.4.5 Organic Waste.
(a) Franchisee shall provide for collection of Organic Waste from Commercial/Industrial Accounts, using Bins, Roll -Off Boxes or Carts, depending upon the Accounts’ space limitations and volume of Organic Waste generated, subject to Section 5.1.1 and waivers granted by the City to Premises in accordance with Section 50.18(F) of Chapter 50 of Title V of the Code of Baldwin Park and 14 CCR Section 18984.11.
First Amendment – Page 9 of 14
(b) Franchisee shall collect and remove all Organic Waste placed in Containers from every Commercial/Industrial Premises receiving Organ ic Waste collection service, at a frequency required to handle the Organic Waste generated.
(c) Implementation of these services will be reflected in the rates for services set forth in Exhibit A.
27. Section 5.6.5 (Multi-Family Service Requirements) is hereby renumbered as Section 5.6.6 (Multi-Family Service Requirements).
28. A new Section 5.6.5 (Organic Waste) is hereby added as follows:
5.6.5 Organic Waste.
(a) Franchisee shall provide for collection of Organic Waste from Multi-Family Accounts, using Bins, Roll -Off Boxes or Carts, depending upon the Accounts’ space limitations and volume of Organic Waste generated , subject to Section 5.1.1 and waivers granted by the City to Premises in accordance with Section 50.18(F) of Chapter 50 of Title V of the Code of Baldwin Park and 14 CCR Section 18984.11.
(b) Franchisee shall collect and remove all Organic Waste placed in Containers from every Multi-Family Premises receiving Organic Waste collection service, at a frequency required to handle the Organic Waste generated.
(c) Implementation of these services will be reflected in the rates for services set forth in Exhibit A.
29. Section 5.5.3 is hereby replaced in its entirety to read as follows:
5.5.3 [RESERVED].
30. Section 5.5.4 is hereby replaced in its entirety to read as follows:
5.5.4 Organic Waste Cart Service.
(a) Franchisee shall provide weekly Cart Service for collection of Organic Waste at each Single-Family Account, on the same day as Refuse collection. Franchisee will supply each Single -Family Premises with one (1) approximately 64 -gallon Organic Waste Cart. Accounts may request a 35- gallon Organic Waste Cart where space constraints or physical limitations make use of the 64-gallon cart impracticable.
(b) Accounts may, upon request, request additional Organic Waste Carts at the rate set forth in Exhibit A.
31. Section 5.5.5(b) is hereby replaced in its entirety to read as follows:
First Amendment – Page 10 of 14
(b) Accounts may, upon request, request additional Recyclable Materials Carts at the rate set forth in Exhibit A.
32. Section 5.5.5, titled “Single-Family Service Requirements,” is hereby revised to be correctly renumbered as Section 5.5.6.
33. Section 5.5.6(b) is hereby replaced in its entirety to read as follows:
(b) Overage. Where Franchisee identifies instances of overfilling of Containers, it will document the overfilling through the use of film or digital photography.
Except in the case of observable Excluded Waste, Franchisee will place overfilled material into the collection vehicle, and will present documentation or proof of the overfilling to both the City and the Single -Family Account. Where notice and documentation or proof of overfilling was provided to the Account, and Franchisee documents another instance of overfilling within any twelve-month period of such notice, Franchisee is authorized to charge an Overage Fee and may deliver an increased Container size sufficient to contain the material to the Single-Family Premises and/or adjust the service rate to the rate then in effect for the increased Container size. Franchisee will maintain a log listing all Single -Family Premises where overfilled material was observed, and actions taken in response by Franchisee, which shall be maintained for inspection by the Chief Executive Officer upon request. In addition, Franchisee will provide the Chief Executive Officer or his/her designee with notification prior to delivering the increased Container size and adjusting the service rate at a Single- Family Account.
34. Section 5.6.3 is hereby replaced in its entirety to read as follows:
5.6.3 [RESERVED].
35. Section 5.6.5(c) is hereby replaced in its entirety to read as follows:
(c) Overage. Where Franchisee identifies instances of overfilling of Containers, it will document the over filling through the use of film or digital photography.
Except in the case of observable Excluded Waste, Franchisee will place overfilled material into the collection vehicle, and will present documentation or proof of the overfilling to both the City and the Multi- Family Account. Where notice and documentation or proof of overfilling was provided to the Account, and Franchisee documents another instance of overfilling within any twelve-month period of such notice, Franchisee is authorized to charge an Overage Fee and may deliver the next larger-sized Container to the Multi-Family Premises and/or adjust the service rate to the rate then in effect for the Container size. Franchisee will maintain a log listing all Multi- Family Premises where overfilled material was observed, and actions taken in response by Franchisee, which shall be maintained for inspection by the Chief Executive Officer upon request. In addition, Franchisee will provide the Chief Executive Officer or his/her designee with notification prior to delivering the increased Container size and adjusting the service rate at a Multi-Family Account.
36. A new Section 5.7.5 is hereby added to the Agreement:
First Amendment – Page 11 of 14
5.7.5 Community Clean-up Events. Each year beginning on July 1, 2023 and each July 1 thereafter, Franchisee shall provide at no cost to the City two community clean-up events for residents of the City at a time and place as the P arties may reasonably agree. Each event shall be for a period of four (4) hours. City shall provide staff and/or volunteers to manage entry and exit of residents from the events. Residents may bring a single load of up to two (2) cubic yards total of Solid Waste or E-Waste per event using their personal vehicle. Franchisee shall also provide document shredding servi ces at each event. Residents may bring up to one (1) banker’s box of Printing and Writing Paper per event for shredding. Accounts shall provide proof of residency and any other documents, information, or identification reasonably requested by Franchisee and provide such documentation to City staff prior to entry to an event.
37. Section 5.8.2 is hereby replaced in its entirety to read as follows:
5.8.2 City-Sponsored Events . Franchisee shall provide Refuse, Recyclable Materials, and Organic Waste Containers in sufficient numbers to serve up to four (4) City- sponsored events each Rate Year, at no cost to the City. Franchisee may use either Bins or cardboard Containers for this service, as appropriate. Franchisee shall use commercially reasonable ef forts to maximize diversion of materials collected at City -sponsored events.
Franchisee shall provide Organic Waste Containers only for use by food vendors permitted by the City to participate in the City-sponsored events under this Section 5.8.2.
38. Section 5.8.7 is hereby replaced in its entirety to read as follows:
5.8.7 Annual Benefit Fund. Franchisee shall make a contribution to an Annual Benefit Fund to be established by the City, at the request of the City, in the amount of One Hundred Thousand Dollars ($100,000.00), commencing with the Rate Year beginning on July 1, 2023 and each Rate Year thereafter during the Term. The programs that may be undertaken by the City through the Annual Benefit Fund, include, but are not limited to, the following:
(a) Baldwin Pa rk Open House and Recycling Program collecting cardboard, paper, and containers made from glass, aluminum, plastic, and steel.
(b) Bulky Item Program and additional collection days.
39. Section 5.8.8(b) is hereby replaced in its entirety to read as follows:
(b) Commencing with the Rate Year beginning on July 1, 2014, and every Rate Year thereafter during the term, Franchisee will implement a scholarship program providing one or more graduating high school students scholarships, with an aggregate value of not more than Two Thousand Five Hundred Dollars ($2,500.00) each Rate Year at no cost to the City . Commencing with the Rate Year beginning on July 1, 2023, Franchisee shall provide up to four (4) scholarships at a value of Two Thousand Five Hundred Dollars ($2,500.00) each per Rate Year at no cost to the City. Franchisee shall publicize its scholarship program and use reasonable efforts to encourage graduating City high school students to apply.
First Amendment – Page 12 of 14
40. Section 6.1 is hereby replaced in its entirety to read as follows:
6.1 Change in Law . A Change in Law may require that Franchisee provide new, modified, or additional services under this Agreement, including pilot programs or innovative services that may entail new collection methods, or different services requirements for Accounts. In the event of a Change in Law, the Parties shall meet and confer in accordance with Section 6.2 and Franchisee shall be entitled to a rate adjustment in accordance with Section 8.2.4, without regard to the once per year limitation therein.
41. Section 6.2 is hereby replaced in its entirety to read as follows:
6.2 Joint Responsibilities; Development of Programs . The City and Franchisee shall meet and confer in good faith to jointly develop strategies and develop a program adequate to meet all new or revised requirements resulting from a Change in Law . In the event of any Change in Law , the Parties shall promptly meet and confer to negotiate in good faith the implementation of such Change in Law with respect to Franchisee’s performance under this Agreement and shall reasonably cooperate in good faith with all effort by each other to meet the requirements of any such Change in Law including a rate adjustment in accordance with Section 8.2.4, without regard to the once per year limitation therein. If the City and Franchisee cannot agree on an amended program or service requirements, within one hundred twenty (120) days after initially commencing any meet and confer process, City shall be entitled to specify the program to be implemented, and, as appropriate, for the scope of the program implemented, the rates shall be adjusted in accordance with Section 8.2.4, without regard to the once per year limitation therein . In the event that Franchisee fails to implement a new or revised program within the time agreed by the Parties (which date may be extended by mutual written agreement), such failure may be an event of default under this Agreement, subject to the provisions of Section 10.3 and Section 10.4.
42. Section 6.3.6 is hereby replaced in its entirety to read as follows:
6.3.6 [RESERVED].
43. Section 6.4 is hereby deleted in its entirety and is of no force or effect.
44. Section 8.4.3 is hereby replaced in its entirety to read as follows:
.8.4.3 Temporary Services; Special Services . Franchisee shall bill Single -Family Accounts, Multi-Family Accounts and Commercial/Industrial Accounts monthly in arrears for Temporary services, special fees, and service fees where the rate cannot be determined in advance. Payment is due within thirty (30) calendar days after the invoice date, and is considered overdue thirty (30) calendar days from the date of invoice.
45. Franchisee shall provide all services under this First Amendment beginning July 1, 2023.
In the event that any rate adjustment required or contemplated by this First Amendment is not implemented as a result of a majority protest resulting from City’s Proposition 218 hearing process, the parties shall meet and confer in good faith within thirty (30) days of such protest First Amendment – Page 13 of 14
to equitably reduce the services and obligations of Franchisee under this Agreement equal to the value of the adjustment.
46. Exhibit A-1 and Exhibit A -2 are hereby replaced in their entirety with Exhibit A, attached hereto as Attachment 1. Exhibit A is incorporated by reference as though fully set forth herein.
The rates in Exhibit A shall take effect on September 1, 2023 pending Council approval.
47. A new Exhibit E is hereby added to the Agreement, attached hereto as Attachment 2. Exhibit E is incorporated by reference as though fully set forth herein.
48. Notice. All notices, demands, requests, proposals, approvals, consents and other communications which this First Amendment or the Agreement requires, authorizes or contemplates shall be in writing and shall either be personally delivered to a representative of the Parties at the address below or be deposited in the United States mail, first class postage prepaid, addressed as follows:
If to City: Attn: Enrique C. Zaldivar, CEO
City of Baldwin Park
14403 E. Pacific Avenue
Baldwin Park, CA 91706
If to Franchisee: Attn: Mike Hammer
Waste Management Collection & Recycling, Inc.
9081 Tujunga Avenue
Sun Valley, California 91352
With a copy to: Attn: Assistant General Counsel
Waste Management Collection & Recycling, Inc.
9081 Tujunga Avenue
Sun Valley, California 91352
The address to which communications may be delivered may be changed from time to time by a notice given in accordance with this Section. Each Party shall deliver all notices by personal delivery, nationally recognized overnight courier (with all fees prepaid), or certified or registered mail (in each case, return receipt requested, postage prepaid). A notice is effective only: 1) upon receipt by the receiving Party and 2) if the Party giving the notice has complied with the requirements of this Section.
49. Governing Law. The Agreement and this First Amendment shall be governed by, and construed and enforced in accordance with, the laws of the State of California without reference to its conflicts of laws principles.
50. Authorization. Each Party to this First Amendment hereby represents and warrants to the other Party that: (a) it has the full right, power, and authority to enter into this First Amendment and to perform its obligations hereunder; and (b) the execution of this First Amendment by the individual whose signature is set forth at the end of this First First Amendment – Page 14 of 14
Amendment on behalf of such Party, and the delivery of this First Amendment by such Party, have been duly authorized by all necessary action on the part of such Party.
51. Counterparts. This First Amendment may be executed in counterparts, each of which is deemed an original, but all of which constitute one and the same agreement. Delivery of an executed counterpart of this First Amendment electronically or by facsimile shall be effective as delivery of an original executed counterpart of this First Amendment.
52. Entire Agreement. This First Amendment constitutes the sole and entire agreement between the Parties with respect to the subject matter contained herein, and supersedes all prior and contemporaneous understandings, agreements, representations, and warranties, both written and oral, with respect to such subject matter. To the extent there is any conflict or inconsistency between the terms and provisions of this First Amendment and the terms and provisions of the Agreement, the terms and provisions of this First Amendment shall control and govern the rights and obligations of the Parties.
IN WITNESS WHEREOF, the Parties hereto have caused this First Amendment to be executed as of the date first written above.
CITY OF BALDWIN PARK: WASTE MANAGEMENT COLLECTION
& RECYCLING, INC.:
Emmanuel J. Estrada, Mayor Mike Hammer, President – Southern California Area
ATTEST:
Christopher Saenz, City Clerk
APPROVED AS TO FORM:
Marco Martinez, City Attorney
Attachment 1 (Exhibit A) - Page 1
ATTACHMENT 1
EXHIBIT A
MAXIMUM SOLID WASTE RATES
Attachment 2 (Exhibit E) – Page 1 of 6
ATTACHMENT 2
EXHIBIT E
SB 1383 PROVISIONS
Beginning on July 1, 2023, Franchisee shall provide Organic Waste services to Accounts in conformity with the following:
1. SB 1383 Collection Services. Franchisee shall provide three-container Organic Waste collection services in accordance with this Exhibit and 14 CCR Section 18984.1.
2. Container Colors and Labeling. All new Containers (excluding R oll-off Bins) placed in service after July 1, 2023 for all Accounts shall comply with color and labeling requirements specified in 14 CCR Section 18984.7 and 14 CCR Section 18984.8 respectively. Nothing in this Section shall require Franchisee to replace any functional Containers, including Containers purchased prior to July 1, 2023, that do not comply with the color requirements of this Section prior to the end of the useful life of those containers, or prior to January 1, 2036, whichever comes first.
3. Contamination Monitoring. Franchisee shall meet Container contamination minimization requirements in accordance with this Exhibit, 14 CCR Section 18984.5 and 14 CCR Section 18984.6. Franchisee agrees to utilize the following procedures to assist in minimizing Container contamination . Nothing in this Section 3 shall require Franchisee to collect a Container containing Excluded Waste (except de minimis volumes of HHW ) that Franchisee identifies while performing the services contemplated under this Agreement under any circumstances.
Franchisee shall not be required to collect or process Excluded Waste, or any Organic Waste or Recyclable Materials that are not accepted by any facility to which Franchisee delivers such materials for processing under this Agreement.
3.1. Fee and Noticing Procedures for Single-Family Accounts. Franchisee may use electronic, digital, or visual image technology to visualize the contents of Recyclable Material s Containers, Organic Waste Containers, and Refuse Containers to identify the presence of Prohibited Container Contaminants. Upon identifying Prohibited Container Contaminants in a Container, Franchisee shall follow these contamination noticing procedures for Single-Family Accounts:
3.1.1. First and Second Occurrence. For the first and second occurrence within a twelve (12) month period of contamination for a particular Container, Franchisee may Collect the contaminated Container and shall deliver to the Single-Family Account a contamination violation notice that contains instructions on the proper procedures for sorting of Recyclable Material s, Organic Waste, and Refuse. Franchisee shall provide the contamination violation notice to the Account by phone, U.S. mail, e -mail, text, or other electronic means that for third and subsequent incidents of contamination the Account may be charged a contamination fee for the contaminated Attachment 2 (Exhibit E) – Page 2 of 6
Container, and Franchisee may increase the Container size, c ollection frequency, or require an additional Container.
3.1.2. Third or Subsequent Occurrence . For the third or subsequent occurrence within a twelve (12) month period of Contamination for a particular Container or type of material, Franchisee may collect the contaminated Container and shall charge the Account a Contamination fee as set forth in Exhibit A. Franchisee shall provide the contamination violation notice to the Account by phone, U.S. mail, e-mail, text, or other electronic means of such Contamination. Franchisee may also increase the Container size, collection frequency, or require an additional Container and charge the Account the appropriate rate(s) set forth on Exhibit A . City shall consult with Franchisee and consider appropriate remedies (which may include legal remedies) against the offending Account to discontinue the Contamination.
3.2. Fee and Noticing Procedures for Multi-Family Accounts. Franchisee may use electronic, digital, or visual image technology to visualize t he contents of Recyclable Material s Containers, Organic Waste Containers, and Refuse Containers to identify the presence of Prohibited Container Contaminants. Upon identifying Prohibited Container Contaminants in a Container, Franchisee shall follow these contamination noticing procedures for Multi- Family Accounts:
3.2.1. For each occurrence of Contamination for a particular Container, Franchisee shall charge a Contamination fee in an amount set forth in Exhibit A. For repeated instances of Contamination, Franchisee may also increase the Container size, collection frequency, or require an additional Container and charge the Multi-Family Account the appropriate rate(s) set forth on Exhibit A. In addition, City shall consult with Franchisee and consider appropriate remedies (which may include legal remedies) against the offending Account to discontinue the contamination.
3.2.2. Franchisee shall deliver to the Mu lti-Family Account a contamination violation notice that contains instructions on the proper procedures for sorting of Recyclable Material s, Organic Waste, and Refuse . Franchisee shall deliver such notice to the Account by phone, U.S. mail, e -mail, text, or other electronic means.
3.3. Fee and Noticing Procedures for Commercial /Industrial Accounts. Franchisee may use electronic, digital, or visual image technology to visualize the contents of Recyclable Materials Containers, Organic Waste Containers, and Refuse Containers to identify the presence of Prohibited Container Contaminants. Upon identifying Prohibite d Container Contaminants in a Container, Franchisee shall follow these contamination noticing procedures for Commercial/Industrial Accounts:
3.3.1. For each occurrence of C ontamination for a particular Container, Franchisee shall charge a C ontamination fee in an amount set forth in Attachment 2 (Exhibit E) – Page 3 of 6
Exhibit A. For repeated instances of C ontamination, Franchisee may also increase the Container size, c ollection frequency, or require an additional Container and charge the Commercial/Industrial Account the appropriate rate(s) set forth on Exhibit A. In addition, City shall consult with Franchisee and consider appropriate remedies (which may include legal remedies) against the offending Account to discontinue the contamination.
3.3.2. Franchisee shall deliver to the Commercial/Industrial Account a contamination violation notice that contains instructions on the proper procedures for sorting of Recyclable Materials, Organic Waste, and Refuse.
Franchisee shall deliver the contamination violation notice to the Account by phone, U.S. mail, e-mail, text, or other electronic means.
3.4. Route Reviews . Franchisee shall conduct a sufficient number of route reviews to adequately determine Accounts’ overall compliance with 14 CCR Section 18984.5(b). The number of route reviews and timeframe of such reviews shall be decided by Franchisee , provided that the route revie ws comply with 14 CCR Section 18984.5(b). The City has approved Franchisee’s use of its Smart Truck℠ system, including contamination monitoring via digital/video monitoring and the use of the internet to conduct such route reviews.
4. Compliance Reviews. Subject to Applicable Law governing data security and privacy rights, Franchisee shall, upon City’s request, assist City with its annual compliance review of Commercial/Industrial Accounts as set forth in 14 CCR Section 18995.1(a)(1)(A). “Compliance review” shall have the same meaning as defined in 14 CCR Section 18982(a)(9).
Any such compliance review shall mean a “ desk” review of records Franchisee is required to maintain under this Agreement to determine the Account’s compliance with 14 CCR Section 18984.9(a). Notwithstanding the foregoing, Franchisee shall not have any obligation to inspect the premises of any Account or pursue any enforcement action related to, or arising out of, 14 CCR Section s 18995.1, 18995.3, and 18995.4, which remain the sole obligat ions of City pursuant to applicable law. Franchisee is not required to perform any such “desk” review with respect to Food Recovery Organizations, Food Recovery Services and other similar entities regulated by 14 CCR Division 7, Chapter 12.
5. Procurement of Recovered Organic Waste Products . Franchisee and City shall meet and confer in good faith to discuss and develop a procurement agreement to assist the City in complying with its procurement obligations under 14 CCR §18993.1 at no cost to Franchisee or City.
6. Public Education and Outreach. Franchisee shall, at its sole expense, create all applicable education materials and conduct all education programs , activities, and recordkeeping in accordance with 14 CCR Section s 18985.1 and assist the City with its recordkeeping requirements under 14 CCR Section 18985.3. Franchisee shall cooperate and coordinate with the City on public education activities.
6.1. Franchisee shall develop a list of Food Recovery Organizations and Food Recovery Services operating within the City, maintain the list on the Franchisee’s City -specific Attachment 2 (Exhibit E) – Page 4 of 6
website, share the list with the City f or the City to post the list on City website (s), and update the list annually. The list shall include, at a minimum, the following information about each Food Recovery Organization and each Food Recovery Service:
6.1.1. Name and physical address; and,
6.1.2. Contact information; and,
6.1.3. Collection service area; and,
6.1.4. An indication of types of Edible Food the Food Recovery Service or Food Recovery Organization can accept for Food Recovery.
6.2. At least annually, the Franchisee shall provide Commercial Edible Food Generators in the City with the following information:
6.2.1. Information about the City’s Edible Food Recovery program; and,
6.2.2. Information about the Commercial Edible Food Generator requirements under 14 CCR Section 18991.3 and 14 CCR Section 18991.4; and,
6.2.3. Information, including location and contact information, about Food Recovery Organizations and Food Recovery Services operating within the City; and,
6.2.4. Information about actions that Commercial Edible Food Generators can take to prevent the creation of Food Waste.
6.3. Franchisee may provide the information required above by including it with regularly scheduled notices, education materials, billing inserts, or other information disseminated to commercial businesses.
7. SB 1383 Reporting. Within ninety (90) days after the end of each calendar year, Franchisee shall provide an annual report to the City covering the most recently completed calendar year.
Such report shall contain the following information:
7.1. Contamination Monitoring Report. Franchisee’s report shall include the following information regarding route reviews conducted by Franchisee under this Agreement:
7.1.1. Documentation of route reviews conducted pursuant to 14 CCR Section 18984.5(b) and 14 CCR Section 18995.1, including a descripti on of the process for determining the level of contamination and the number of route reviews conducted; and,
7.1.2. Documentation of “ desk” compliance reviews conducted by Franchisee under Section 4 of this Exhibit E , in accordance with 14 CCR Section 18995.1, and the number of contamination notices, contamination fees Attachment 2 (Exhibit E) – Page 5 of 6
issued to Accounts, or targeted education materials issued to Account s for Prohibited Container Contaminants, as applicable; and,
7.1.3. Copies of all documentation related to route reviews, “ desk” compliance reviews, and notices issued to Account s with Prohibited Container Contaminants; and
7.1.4. Documentation of the number of containers where the contents were disposed due to observation of Prohibited Container Contaminants.
7.2. Compliance Report. Franchisee’s report under this section shall include:
7.2.1. The total number of Account s receiving each type of Organic Waste collection services; and,
7.2.2. The number of Organic Waste Account s that received information and the type of education and outreach used; and,
7.2.3. The number of complaints that were received and reviewed by Franchisee under Section 4 of this Exhibit E; and,
7.2.4. Copies of information provided to Account s related to the SB 1383 Regulations, including the date that the information was distributed to Accounts, the number of accounts receiving the information, if applicable, in accordance with 14 CCR Section 18985.3.
7.3. Implementation Record. Franchisee shall provide information and documentation needed for the City’s implementation record related to its performance of this Agreement as identified in 14 CCR Section 18995.2(f) (3), (4), (6), (7 ), (9), (11), and to the extent applicable, (5), (8), and (13).
7.4. Confidentiality. Franchisee acknowledges that City is legally obligated to comply with the California Public Records Act ( “CPRA”). City acknowledges that Franchisee may consider certain records, reports, or information contained therein, which Franchisee is required to provide to City under this Agreement, to be of a proprietary or confidential nature or may include intellectual property of Franchisee, including, without limitation, any confidential information, copyrighted material, proprietary information, trade secrets or trademark/service mark, as well as any and all such documents or reports containing such information (together, “ Franchisee’s Intellectual Property ”). In such instances, Franchisee will inform City in writing of which records which may container Franchisee’s Intellectual Property. At such time as City receives a request for records under the CPRA or Federal Freedom of Information Act or a subpoena or other court order requesting disclosure of the records, City shall notify Franchisee of the request, subpoena or order and of City’s obligation and intent to provide a response within ten (10) days. Franchisee shall within five (5) days either: (i) consent in writing to the disclosure of the records; or (ii) seek and obtain, at Franchisee’s sole cost and expense, the order of a court of competent jurisdiction staying or enjoining the disclosure of the records. Nothing in this Attachment 2 (Exhibit E) – Page 6 of 6
Agreement shall require Franchisee to provide any of Franchisee’s Intellectual Property to any third party under any circumstances.
GW #1 Jul-21 2022-2023 2023-2024
Baldwin Park Residential Schedule of Charges 2021-2022 Extraordinary Rate Baldwin Park Residential Schedule of Charges Rate Baldwin Park Residential Schedule of Charges Rate 35 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste $21.68 2.27$ 23.95$ 35 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 24.79$ 35 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 22.31$ 64 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste $25.86 2.27$ 28.13$ 64 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 29.11$ 64 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 26.20$ 96 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste $29.73 2.27$ 32.00$ 96 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 33.12$ 96 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 29.81$ Additional 35 Gallon Waste Container $3.92 3.92$ Additional 35 Gallon Waste Container 4.06$ Additional 35 Gallon Waste Container 4.06$ Additional 64 Gallon Waste Container $5.24 5.24$ Additional 64 Gallon Waste Container 5.42$ Additional 64 Gallon Waste Container 5.42$ Additional 96 Gallon Waste Container $6.54 6.54$ Additional 96 Gallon Waste Container 6.77$ Additional 96 Gallon Waste Container 6.77$ Additional 64 Gallon Green Waste Container (in excess of two) $7.58 7.58$ Additional 64 Gallon Green Waste Container (in excess of two) 7.85$ Additional 64 Gallon Green Waste Container (in excess of two) 10.85$ Additional 64 Gallon Recycling Container (in excess of two) $2.15 2.15$ Additional 64 Gallon Recycling Container (in excess of two) 2.23$ Additional 64 Gallon Recycling Container (in excess of two) 5.23$ Senior Rate 35 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste $14.41 2.27$ 16.68$ Senior Rate 35 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 17.26$ Senior Rate 35 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 16.82$ Senior Rate 64 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste $17.29 2.27$ 19.56$ Senior Rate 64 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 20.24$ Senior Rate 64 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 19.51$ Senior Rate 96 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste $19.91 2.27$ 22.18$ Senior Rate 96 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 22.96$ Senior Rate 96 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 21.95$ Recycling/Green waste contamination fee - Per occurrence $12.11 12.11$ Recycling/Green waste contamination fee - Per occurrence 12.53$ Recycling/Green waste contamination fee - Per occurrence 12.53$ Cart Replacement due to loss or misuse - Per cart $96.32 96.32$ Cart Replacement due to loss or misuse - Per cart 99.69$ Cart Replacement due to loss or misuse - Per cart 99.69$ Extra Pickup $37.34 37.34$ Extra Pickup 38.65$ Extra Pickup 38.65$ Reactivation Service Fee after non-payment cutoff (includes cart delivery) - Per trip $38.54 38.54$ Reactivation Service Fee after non-payment cutoff (includes cart delivery) - Per trip 39.89$ Reactivation Service Fee after non-payment cutoff (includes cart delivery) - Per trip 39.89$ Cart Walk-In/Push Out Service (Valet) Surcharge - Per month $15.75 15.75$ Cart Walk-In/Push Out Service (Valet) Surcharge - Per month 16.30$ Cart Walk-In/Push Out Service (Valet) Surcharge - Per month 16.30$ Residential non service day Bulky Item Pick Up $93.37 93.37$ Residential non service day Bulky Item Pick Up 96.64$ Residential non service day Bulky Item Pick Up 96.64$ Contamination/Overage Fee - (after 2 notices in any 12 month period) 20.00$ Residential AB939 Fee–per refuse container, Standard rate customer $1.49 1.49$ Residential AB939 Fee–per refuse container, Standard rate customer 1.54$ Residential AB939 Fee – per refuse container, Senior rate customers $0.53 0.53$ Residential AB939 Fee – per refuse container, Senior rate customers 0.55$ Residential AB939 Fee–per refuse container, Standard rate customer 1.54$ Residential AB939 Fee – per refuse container, Senior rate customers 0.55$ Residential AB1383 Fee–per refuse container, Standard rate customer 1.29$ Residential AB1383 Fee – per refuse container, Senior rate customers 0.46$
* AB 939 fee is in addition to above listed rates and applies to all residential service customers. * AB 939 fee is in addition to above listed rates and applies to all residential service customers. * AB 939/1383 fee is in addition to above listed rates and applies to all residential service customers.
GW #1 Jul-21 2022-2023 2023-2024
Baldwin Park Residential Schedule of Charges 2021-2022 Extraordinary Rate Baldwin Park Residential Schedule of Charges Rate Baldwin Park Residential Schedule of Charges Rate 35 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste $21.68 2.27$ 23.95$ 35 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 24.79$ 35 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 22.31$ 64 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste $25.86 2.27$ 28.13$ 64 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 29.11$ 64 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 26.20$ 96 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste $29.73 2.27$ 32.00$ 96 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 33.12$ 96 Gallon Waste, 64 Gallon Recycle, 64 Gallon Green Waste 29.81$ Additional 35 Gallon Waste Container $3.92 3.92$ Additional 35 Gallon Waste Container 4.06$ Additional 35 Gallon Waste Container 4.06$ Additional 64 Gallon Waste Container $5.24 5.24$ Additional 64 Gallon Waste Container 5.42$ Additional 64 Gallon Waste Container 5.42$ Additional 96 Gallon Waste Container $6.54 6.54$ Additional 96 Gallon Waste Container 6.77$ Additional 96 Gallon Waste Container 6.77$ Additional 64 Gallon Green Waste Container (in excess of two) $7.58 7.58$ Additional 64 Gallon Green Waste Container (in excess of two) 7.85$ Additional 64 Gallon Green Waste Container (in excess of two) 10.85$ Additional 64 Gallon Recycling Container (in excess of two) $2.15 2.15$ Additional 64 Gallon Recycling Container (in excess of two) 2.23$ Additional 64 Gallon Recycling Container (in excess of two) 5.23$ Senior Rate 35 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste $14.41 2.27$ 16.68$ Senior Rate 35 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 17.26$ Senior Rate 35 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 16.82$ Senior Rate 64 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste $17.29 2.27$ 19.56$ Senior Rate 64 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 20.24$ Senior Rate 64 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 19.51$ Senior Rate 96 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste $19.91 2.27$ 22.18$ Senior Rate 96 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 22.96$ Senior Rate 96 Gal. Waste, 64 Gal. Recycle, 64 Gal. Green Waste 21.95$ Recycling/Green waste contamination fee - Per occurrence $12.11 12.11$ Recycling/Green waste contamination fee - Per occurrence 12.53$ Recycling/Green waste contamination fee - Per occurrence 12.53$ Cart Replacement due to loss or misuse - Per cart $96.32 96.32$ Cart Replacement due to loss or misuse - Per cart 99.69$ Cart Replacement due to loss or misuse - Per cart 99.69$ Extra Pickup $37.34 37.34$ Extra Pickup 38.65$ Extra Pickup 38.65$ Reactivation Service Fee after non-payment cutoff (includes cart delivery) - Per trip $38.54 38.54$ Reactivation Service Fee after non-payment cutoff (includes cart delivery) - Per trip 39.89$ Reactivation Service Fee after non-payment cutoff (includes cart delivery) - Per trip 39.89$ Cart Walk-In/Push Out Service (Valet) Surcharge - Per month $15.75 15.75$ Cart Walk-In/Push Out Service (Valet) Surcharge - Per month 16.30$ Cart Walk-In/Push Out Service (Valet) Surcharge - Per month 16.30$ Residential non service day Bulky Item Pick Up $93.37 93.37$ Residential non service day Bulky Item Pick Up 96.64$ Residential non service day Bulky Item Pick Up 96.64$ Contamination/Overage Fee - (after 2 notices in any 12 month period) 20.00$ Residential AB939 Fee–per refuse container, Standard rate customer $1.49 1.49$ Residential AB939 Fee–per refuse container, Standard rate customer 1.54$ Residential AB939 Fee – per refuse container, Senior rate customers $0.53 0.53$ Residential AB939 Fee – per refuse container, Senior rate customers 0.55$ Residential AB939 Fee–per refuse container, Standard rate customer 1.54$ Residential AB939 Fee – per refuse container, Senior rate customers 0.55$ Residential AB1383 Fee–per refuse container, Standard rate customer 1.29$ Residential AB1383 Fee – per refuse container, Senior rate customers 0.46$
* AB 939 fee is in addition to above listed rates and applies to all residential service customers. * AB 939 fee is in addition to above listed rates and applies to all residential service customers. * AB 939/1383 fee is in addition to above listed rates and applies to all residential service customers.
Residential Rate Sheets
Current Rates
Proposed Rates
Bin Size (Cubic
Yard)
Bin Size (Cubic
Yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
1.5 $194.15 $264.99 $335.50 $406.52 $577.38 $581.43 $145.61 1.5 $107.90 $178.03 $248.16 $318.30 $388.43 $458.57 $80.93 2 $205.57 $278.77 $349.86 $421.95 $493.77 $599.61 $154.16 2 $138.73 $228.90 $319.07 $409.24 $499.41 $589.58 $104.05 3 $224.93 $299.75 $374.64 $449.49 $524.33 $632.55 $168.69 3 $200.38 $330.63 $460.88 $591.13 $721.37 $851.62 $150.29 4 $240.63 $321.87 $399.48 $477.07 $554.58 $665.54 $180.47 4 $262.04 $432.36 $602.69 $773.01 $943.33 $1,113.66 $196.53 6 $249.75 $366.16 $449.18 $532.11 $614.05 $731.46 $187.31 6 $400.76 $661.26 $921.76 $1,182.25$1,442.75$1,703.24 $300.57 Bin Size (cubic
yard)
Bin Size (cubic
yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
2 $ 259.91 $ 519.82 $ 779.74 $ 1,039.66 $ 1,299.57 $ 1,559.48 $ 194.93 2 $ 400.76 $ 661.26 $ 921.76 $ 1,182.25 $ 1,442.75 $ 1,703.24 $300.57 3 $ 562.31 $ 749.36 $ 936.57 $ 1,123.71 $ 1,310.80 $ 1,581.33 $ 421.74 3 $ 601.14 $ 991.89 $ 1,382.63 $ 1,773.38 $ 2,164.12 $ 2,554.87 $450.86 4 $ 865.97 $ 1,154.01 $ 1,442.32 $ 1,730.52 $ 2,018.64 $ 2,435.24 $ 649.49 4 $ 801.53 $ 1,322.52 $ 1,843.51 $ 2,364.50 $ 2,885.49 $ 3,406.49 $601.15 Bin Size (Cubic
Yard)
Bin Size (Cubic
Yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
One 96 Gal -Fri.
Only
$0.00 N/A N/A N/A N/A N/A N/A One 96 Gal -Fri.
Only
$0.00 $75.34 $111.03 $146.71 $182.40 $218.09 N/A
96 - Gal, 2 carts or
more, per cart Fri
Only
$29.85 N/A N/A N/A N/A N/A N/A 96 - Gal, 2 carts or
more, per cart Fri
Only
$39.65 $75.34 $111.03 $146.71 $182.40 $218.09 $29.74
1.5 $0.00 $0.00 $49.20 $87.22 $126.35 $164.38 $44.11 1.5 $79.30 $150.68 $222.05 $293.43 $364.80 $436.18 $59.48 2 $0.00 $0.00 $50.31 $95.04 $129.72 $168.85 $44.11 2 $81.11 $154.11 $227.10 $300.10 $373.10 $446.10 $60.83 3 $0.00 $0.00 $52.56 $97.28 $137.54 $180.03 $44.11 3 $84.73 $160.99 $237.25 $313.50 $389.76 $466.02 $63.55 4 $0.00 $0.00 $55.91 $100.64 $145.37 $190.11 $44.11 4 $90.11 $171.21 $252.31 $333.41 $414.51 $495.61 $67.58 6 $0.00 $0.00 $64.86 $114.07 $163.27 $213.59 $44.11 6 $104.54 $198.62 $292.71 $386.79 $480.87 $574.96 $78.41 Bin Size (cubic
yard)
Bin Size (cubic
yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
64-Gallon Cart $ 95.31 $ 190.60 $ 285.91 $ 381.20 $ 476.50 $ 571.81 N/A 64-Gallon Cart $ 77.07 $ 146.43 $ 215.80 $ 285.16 $ 354.52 $ 423.88 $57.80 2 $ 393.35 $ 786.69 $ 1,180.04 $ 1,573.38 $ 1,966.72 $ 2,360.07 N/A 2 $ 154.14 $ 292.87 $ 431.59 $ 570.32 $ 709.04 $ 847.77 $115.61 Rate Rate
118.18$ 124.29$
56.72$ 59.65$
285.99$ 300.78$
101.15$ 106.38$
13.84$ 14.56$
101.15$ 106.38$
28.61$ 30.09$
35.49$ 37.32$
47.21$ 49.65$
67.44$ 70.93$
134.87$ 141.84$
105.11$ Up to 3 cu. yards 110.54$ Up to 3 cu. yards 184.94$ Per unit per month 194.50$ Per unit per month
27.95$ 29.40$
COMMERCIAL & MULTI-FAMILY BIN COLLECTION AND DISPOSAL MONTHLY FEES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers RATES EFFECTIVE July 1, 2022
Commercial & Multi-Family Compactor Bin Collection and Disposal Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers.
Contamination fee Per bin per occurrence
COMMERCIAL & MULTI-FAMILY RECYCLING MONTHLY RATES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Organics Bin Collection and Processing Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Roll out or push out service (Valet service) Per bin per # of service days a week Locking lid Per bin per month
Relocation fee Per bin per occurrence
Lock replacement Per occurrence
Scheduled commercial bulky item collection Up to 3 cu. yards Reactivation fee after non-payment cutoff
Graffiti Removal fee
"Hard to Service" fee
Unscheduled commercial bulky item collection
Tilt Hopper
Other Fees
Service Unit
Per occurrence
City administrative fee - impound illegal receptacle Per occurrence
1.5-Yd bin EOW service
Snapshot Overage fee
COMMERCIAL & MULTI-FAMILY BIN COLLECTION AND DISPOSAL MONTHLY FEES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers RATES EFFECTIVE July 1, 2023
Commercial & Multi-Family Compactor Bin Collection and Disposal Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers.
COMMERCIAL & MULTI-FAMILY RECYCLING MONTHLY RATES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Organics Bin Collection and Processing Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Other Fees
Relocation fee Per bin per occurrence
Service Unit
Per occurrence
City administrative fee - impound illegal receptacle Per occurrence Roll out or push out service (Valet service) Per bin per # of service days a week Graffiti Removal fee
"Hard to Service" fee
Unscheduled commercial bulky item collection
Tilt Hopper
Per occurrence
Per occurrence
1.5-Yd bin EOW service
Snapshot Overage fee
Per occurrence
Per occurrence
Lock replacement Per occurrence
Scheduled commercial bulky item collection Up to 3 cu. yards Reactivation fee after non-payment cutoff
Contamination fee Per bin per occurrence
Locking lid Per bin per month
Commercial and Multi-Family Rates Sheets
Current Rates
Bin Size (Cubic
Yard)
Bin Size (Cubic
Yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
1.5 $194.15 $264.99 $335.50 $406.52 $577.38 $581.43 $145.61 1.5 $107.90 $178.03 $248.16 $318.30 $388.43 $458.57 $80.93 2 $205.57 $278.77 $349.86 $421.95 $493.77 $599.61 $154.16 2 $138.73 $228.90 $319.07 $409.24 $499.41 $589.58 $104.05 3 $224.93 $299.75 $374.64 $449.49 $524.33 $632.55 $168.69 3 $200.38 $330.63 $460.88 $591.13 $721.37 $851.62 $150.29 4 $240.63 $321.87 $399.48 $477.07 $554.58 $665.54 $180.47 4 $262.04 $432.36 $602.69 $773.01 $943.33 $1,113.66 $196.53 6 $249.75 $366.16 $449.18 $532.11 $614.05 $731.46 $187.31 6 $400.76 $661.26 $921.76 $1,182.25 $1,442.75 $1,703.24 $300.57 Bin Size (cubic
yard)
Bin Size (cubic
yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
2 $ 259.91 $ 519.82 $ 779.74 $ 1,039.66 $ 1,299.57 $ 1,559.48 $ 194.93 2 $ 400.76 $ 661.26 $ 921.76 $ 1,182.25 $ 1,442.75 $ 1,703.24 $300.57 3 $ 562.31 $ 749.36 $ 936.57 $ 1,123.71 $ 1,310.80 $ 1,581.33 $ 421.74 3 $ 601.14 $ 991.89 $ 1,382.63 $ 1,773.38 $ 2,164.12 $ 2,554.87 $450.86 4 $ 865.97 $ 1,154.01 $ 1,442.32 $ 1,730.52 $ 2,018.64 $ 2,435.24 $ 649.49 4 $ 801.53 $ 1,322.52 $ 1,843.51 $ 2,364.50 $ 2,885.49 $ 3,406.49 $601.15 Bin Size (Cubic
Yard)
Bin Size (Cubic
Yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
One 96 Gal -Fri.
Only
$0.00 N/A N/A N/A N/A N/A N/A One 96 Gal -Fri.
Only
$0.00 $75.34 $111.03 $146.71 $182.40 $218.09 N/A
96 - Gal, 2 carts or
more, per cart Fri
Only
$29.85 N/A N/A N/A N/A N/A N/A 96 - Gal, 2 carts or
more, per cart Fri
Only
$39.65 $75.34 $111.03 $146.71 $182.40 $218.09 $29.74
1.5 $0.00 $0.00 $49.20 $87.22 $126.35 $164.38 $44.11 1.5 $79.30 $150.68 $222.05 $293.43 $364.80 $436.18 $59.48 2 $0.00 $0.00 $50.31 $95.04 $129.72 $168.85 $44.11 2 $81.11 $154.11 $227.10 $300.10 $373.10 $446.10 $60.83 3 $0.00 $0.00 $52.56 $97.28 $137.54 $180.03 $44.11 3 $84.73 $160.99 $237.25 $313.50 $389.76 $466.02 $63.55 4 $0.00 $0.00 $55.91 $100.64 $145.37 $190.11 $44.11 4 $90.11 $171.21 $252.31 $333.41 $414.51 $495.61 $67.58 6 $0.00 $0.00 $64.86 $114.07 $163.27 $213.59 $44.11 6 $104.54 $198.62 $292.71 $386.79 $480.87 $574.96 $78.41 Bin Size (cubic
yard)
Bin Size (cubic
yard)
1 2 3 4 5 6 Extra PU 1 2 3 4 5 6 Extra PU
64-Gallon Cart $ 95.31 $ 190.60 $ 285.91 $ 381.20 $ 476.50 $ 571.81 N/A 64-Gallon Cart $ 77.07 $ 146.43 $ 215.80 $ 285.16 $ 354.52 $ 423.88 $57.80 2 $ 393.35 $ 786.69 $ 1,180.04 $ 1,573.38 $ 1,966.72 $ 2,360.07 N/A 2 $ 154.14 $ 292.87 $ 431.59 $ 570.32 $ 709.04 $ 847.77 $115.61 Rate Rate
118.18$ 124.29$
56.72$ 59.65$
285.99$ 300.78$
101.15$ 106.38$
13.84$ 14.56$
101.15$ 106.38$
28.61$ 30.09$
35.49$ 37.32$
47.21$ 49.65$
67.44$ 70.93$
134.87$ 141.84$
105.11$ Up to 3 cu. yards 110.54$ Up to 3 cu. yards 184.94$ Per unit per month 194.50$ Per unit per month
27.95$ 29.40$
COMMERCIAL & MULTI-FAMILY BIN COLLECTION AND DISPOSAL MONTHLY FEES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers RATES EFFECTIVE July 1, 2022
Commercial & Multi-Family Compactor Bin Collection and Disposal Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers.
Contamination fee Per bin per occurrence
COMMERCIAL & MULTI-FAMILY RECYCLING MONTHLY RATES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Organics Bin Collection and Processing Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Roll out or push out service (Valet service) Per bin per # of service days a week Locking lid Per bin per month
Relocation fee Per bin per occurrence
Lock replacement Per occurrence
Scheduled commercial bulky item collection Up to 3 cu. yards Reactivation fee after non-payment cutoff
Graffiti Removal fee
"Hard to Service" fee
Unscheduled commercial bulky item collection
Tilt Hopper
Other Fees
Service Unit
Per occurrence
City administrative fee - impound illegal receptacle Per occurrence
1.5-Yd bin EOW service
Snapshot Overage fee
COMMERCIAL & MULTI-FAMILY BIN COLLECTION AND DISPOSAL MONTHLY FEES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers RATES EFFECTIVE July 1, 2023
Commercial & Multi-Family Compactor Bin Collection and Disposal Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers.
COMMERCIAL & MULTI-FAMILY RECYCLING MONTHLY RATES:
2022-2023 Frequency of Collection (No. of collections per week) *6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Organics Bin Collection and Processing Monthly Rates 2022-2023 Frequency of collection
*6th day (Saturday) service available for customers with service everyday Monday thru Friday only.
Commercial AB939 Fee – 3.0% in addition to above listed fees charge applies to all commercial service customers. * No bin rental or installation fee on permanent commercial containers Other Fees
Relocation fee Per bin per occurrence
Service Unit
Per occurrence
City administrative fee - impound illegal receptacle Per occurrence Roll out or push out service (Valet service) Per bin per # of service days a week Graffiti Removal fee
"Hard to Service" fee
Unscheduled commercial bulky item collection
Tilt Hopper
Per occurrence
Per occurrence
1.5-Yd bin EOW service
Snapshot Overage fee
Per occurrence
Per occurrence
Lock replacement Per occurrence
Scheduled commercial bulky item collection Up to 3 cu. yards Reactivation fee after non-payment cutoff
Contamination fee Per bin per occurrence
Locking lid Per bin per month
Proposed Rates
ROLL OFF AND INSTA-BIN SERVICES: 2022-2023
10-12 Cubic Yard (Rock and/or Dirt) includes 5 tons of disposal $ 517.23 25 Cubic Yard includes 5 tons of disposal $ 532.00 30-40 Cubic Yard up to 5 tons $ 561.59 Disposal tonnage over 5 tons $ 75.24 Per ton Overweight fee $ 634.32 If over 10 tons, plus haul rate & disposal over 5 tons One time delivery fee per container $ 64.52 Cleaning fee $ 190.30 Per occurrence Hourly Driver Rate $ 190.30 Roll-off trip fee $ 164.92 Per occurrence Relocation fee $ 95.14 Per occurrence Roll-off Recycling Haul Rate $ 190.04 Per occurrence Temp 3 yard bin (includes delivery & pick up) $ 150.82 Up to one week Temp 3 yard bin Extra Collection $ 73.12 Per extra dump Roll-off Impound Fee haul plus disposal
ROLL OFF AND INSTA-BIN SERVICES: 2023-2024
10-12 Cubic Yard (Rock and/or Dirt) includes 5 tons of disposal $ 543.09 25 Cubic Yard includes 5 tons of disposal $ 558.60 30-40 Cubic Yard up to 5 tons $ 589.67 Disposal tonnage over 5 tons $ 667.12 Per ton Overweight fee $ 79.13 If over 10 tons, plus haul rate & disposal over 5 tons One time delivery fee per container $ 667.12 Cleaning fee $ 67.86 Per occurrence Hourly Driver Rate $ 200.14 Roll-off trip fee $ 200.14 Per occurrence Relocation fee $ 173.45 Per occurrence Roll-off Recycling Haul Rate $ 100.06 Per occurrence Temp 3 yard bin (includes delivery & pick up) $ 199.87 Up to one week Temp 3 yard bin Extra Collection $ 158.62 Per extra dump Roll-off Impound Fee haul plus disposal
*No bin rental or installation fee on permanent commercial containers Roll-off AB939 Fee – 3.0% in addition to above listed fees charge applies to all Roll-off service customers Roll-off AB939 Fee – 3.0% in addition to above listed fees charge applies to all Roll-off service customers *No bin rental or installation fee on permanent commercial containers Current Rates
ROLL OFF AND INSTA-BIN SERVICES: 2022-2023
10-12 Cubic Yard (Rock and/or Dirt) includes 5 tons of disposal $ 517.23 25 Cubic Yard includes 5 tons of disposal $ 532.00 30-40 Cubic Yard up to 5 tons $ 561.59 Disposal tonnage over 5 tons $ 75.24 Per ton Overweight fee $ 634.32 If over 10 tons, plus haul rate & disposal over 5 tons One time delivery fee per container $ 64.52 Cleaning fee $ 190.30 Per occurrence Hourly Driver Rate $ 190.30 Roll-off trip fee $ 164.92 Per occurrence Relocation fee $ 95.14 Per occurrence Roll-off Recycling Haul Rate $ 190.04 Per occurrence Temp 3 yard bin (includes delivery & pick up) $ 150.82 Up to one week Temp 3 yard bin Extra Collection $ 73.12 Per extra dump Roll-off Impound Fee haul plus disposal
ROLL OFF AND INSTA-BIN SERVICES: 2023-2024
10-12 Cubic Yard (Rock and/or Dirt) includes 5 tons of disposal $ 543.09 25 Cubic Yard includes 5 tons of disposal $ 558.60 30-40 Cubic Yard up to 5 tons $ 589.67 Disposal tonnage over 5 tons $ 667.12 Per ton Overweight fee $ 79.13 If over 10 tons, plus haul rate & disposal over 5 tons One time delivery fee per container $ 667.12 Cleaning fee $ 67.86 Per occurrence Hourly Driver Rate $ 200.14 Roll-off trip fee $ 200.14 Per occurrence Relocation fee $ 173.45 Per occurrence Roll-off Recycling Haul Rate $ 100.06 Per occurrence Temp 3 yard bin (includes delivery & pick up) $ 199.87 Up to one week Temp 3 yard bin Extra Collection $ 158.62 Per extra dump Roll-off Impound Fee haul plus disposal
*No bin rental or installation fee on permanent commercial containers Roll-off AB939 Fee – 3.0% in addition to above listed fees charge applies to all Roll-off service customers Roll-off AB939 Fee – 3.0% in addition to above listed fees charge applies to all Roll-off service customers *No bin rental or installation fee on permanent commercial containers Proposed Rates
STAFF REPORT
SA ITEM NO. _____1_____
TO: Honorable Mayor and Members of the City Council
FROM: Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Successor Agency To The Dissolved Community
Development Commission of The City of Baldwin Park
Warrants and Demands
SUMMARY
Attached is the Warrants and Demands Register for the Successor Agency to the Dissolved Community Development Commission of the City of Baldwin Park to be ratified by the City Council.
RECOMMENDATION
It is recommended that the Board ratify the attached Warrants and Demands Register.
FISCAL IMPACT
The total of the attached Warrants Register for Successor Agency of the City of Baldwin Park was $1,275.00.
BACKGROUND
The attached Claims and Demands the required information as set out in the California Government Code. Staff has reviewed the requests for expenditures for the appropriate budgetary approval and for the authorization from the department head or its designee. Pursuant to Section 37208 of the California Government Code, the Chief Executive Officer or his/her designee does hereby certify to the accuracy of the demands hereinafter referred. Payments released since the previous meeting and the following is a summary of the payment released:
1. The May 6, 2023 to June 8, 2023, Successor Agency Warrant with check number 13611 in the total amount of $1,275.00 was made on behalf of Successor Agency of the City of Baldwin Park constituting of claim and demand against the Successor Agency of the City of Baldwin Park, are herewith presented to the City Council as required by law, and hereby ratified.
DISCUSSION
Not Applicable
LEGAL REVIEW
Check Register
ATTACHMENTS
1. Check Register
Amount
1,275.00$
Grand Total: 1,275.00$
13611 05/18/2023 CHRISTENSEN & SPATH LLP 890-40-131-51102-62115 Payment Number Payment Date Vendor Name Description (Item)
LEGAL ADVICE, REPRESENTATION, NEGOTIATION
Account Number
Expense Approval Report
City of Baldwin Park, CA By (None)
Payment Dates 5/6/2023 - 6/8/2023
STAFF REPORT
SA ITEM NO. _____2_____
TO: Honorable Mayor and Members of the City Council
FROM: Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Treasurer’s Report SA – April 2023
SUMMARY
Attached is the Treasurer’s Report for the month of April 2023. The Treasurer’s Report lists all cash for the City which includes the Baldwin Park Financing Authority, the Housing Authority, and the Successor Agency to the Community Development Commission (CDC). All investments are in compliance with the City’s Investment Policy and the California Government Code.
RECOMMENDATION
Staff recommends that the Board receive and file the Treasurer’s Report for April 2023.
FISCAL IMPACT
None
BACKGROUND
City of Baldwin Park Investment Policy requires the Treasurer’s Report be submitted to the Mayor and City Council on a monthly basis.
LEGAL REVIEW
Not Applicable
ATTACHMENTS
1. Exhibit “A”, Treasurer’s Report
ESTIMATED
INVESTMENT INTEREST PURCHASE MATURITY PAR CURRENT BOOK MARKET
DESCRIPTION RATE DATE DATE VALUE PRINCIPAL VALUE VALUE
State of California Local Agency Investment Fund (LAIF) City-Including General Fund & all other Special Revenue Funds 2.870% Varies Varies 54,144,889.68$ 54,144,889.68$ 54,144,889.68$ 54,144,889.68$ Housing Authority 2.870% Varies Varies 379.57 379.57 379.57 379.57 54,145,269.25 54,145,269.25 54,145,269.25 54,145,269.25 Certificate of Deposit
Traditions Bancorp Inc. (Cambridge Investment Research) 4.65% 11/4/2022 11/4/2024 250,000.00 250,000.00 250,000.00 248,957.50 Mutual Securities 5.00% 2/15/2023 2/15/2024 2,000,000.00 2,000,000.00 2,000,000.00 1,999,240.00 2,250,000.00 2,250,000.00 2,250,000.00 2,248,197.50
Federal Farm CR BKS Bond
Mutual Securities 4.125% 9/26/2022 10/17/2023 3,000,000.00 3,000,000.00 3,000,000.00 2,988,240.00 3,000,000.00 3,000,000.00 3,000,000.00 2,988,240.00
US Bank - Debt Service Trustee Accounts
Fiscal Agent Funds (Trust/Debt Service Fund) Varies Varies Varies 6,877,314.90 6,877,314.90 6,877,314.90 6,877,314.90 Fiscal Agent Funds - Successor Agency (Trust/Debt Service Fund) Varies Varies Varies 507.49 507.49 507.49 507.49 6,877,822.39 6,877,822.39 6,877,822.39 6,877,822.39
66,273,091.64$ 66,273,091.64$ 66,273,091.64$ 66,259,529.14$ Total Investments 66,273,091.64$
Cash with Bank of the West
5,206,803.82
23,991.65
319,316.15
64,862.95
762,154.52
Total Cash with Bank of the West 6,377,129.09
Investment Brokerage (Cash & Cash Equivalents) 9,168.61
Total Cash and Investments $ 72,659,389.34
* In accordance with AB X126,the Community Development Commission is dissolved effective January 31, 2012.
The successor agency name is "The City of Baldwin Park as Successor Agency to the Community Development Commission of the City of Baldwin Park".
* There was no investment purchase transaction made for the month of April 2023 and several deposits/withdrawls were made through the Local Agency Investment Fund.
In compliance with the California Government Code Section 53646 et seq., I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet the City's expenditure requirements for the next six months that all investments are in compliance to the City's Statement of Investment Policy.
Approved by:
Rose Tam
Director of Finance
CITY OF BALDWIN PARK
TREASURER'S REPORT
4/30/2023
City Miscellaneous Cash (W/C, P/R)
City Checking (General)
Money Market Plus
Successor Agency
Housing Authority
6/8/2023
STAFF REPORT
SA ITEM NO. _____3_____
TO: Honorable Mayor and Members of the City Council for the City, Financing Authority, Municipal Financing Authority, Housing Authority, and Successor Agency
FROM: Enrique C. Zaldivar, Chief Executive Officer
Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Public Hearing and Adoption of the Budget for Fiscal Year 2023-24 for the City, Finance Authority, Municipal Financing Authority, Housing Authority and Successor Agency
SUMMARY
The Mayor and City Council are required to adopt a budget annually each fiscal year for the City. In addition, they must also adopt budgets for the Financing Authority, Municipal Financing Authority, Housing Authority, and the Successor Agency to the Dissolved Community Development Commission, where they also sit as Board Members. Attached is the copy of the proposed budget for fiscal year 2023-24 and the Resolutions which approve the adoption of the budget. The capital improvement projects (CIP) proposed budget for fiscal year 2023- 24 is not included and will be presented at a later date.
RECOMMENDATION
Staff recommends that Council open a public hearing, and following the public hearing, approve the fiscal year 2023-24 Budget for:
• City of Baldwin Park by Resolution No. 2023-018, and
• Finance Authority by Resolution No. FA 2023-002, and
• Municipal Financing Authority by Resolution No. MFA 2023-001, and • Housing Authority by Resolution No. HA 2023-003, and
• Successor Agency by Resolution No. 2023-001, and
FISCAL IMPACT
General Fund (100)
Revenues $ 36,532,488
Expenditures $ 36,425,577
Surplus $ 106,911
Other Funds - Expenditures
Future Development Fund $ 1,746,145
Internal Service Funds $ 7,500,828
Special Revenue Funds $ 55,463,780
Finance Authority $ 5,980,487
Successor Agency $ 2,099,306
Housing Authority $ 7,604,240
Total Other Funds - Expenditures $ 80,394,786
TOTAL BUDGET (City-Wide Expenditures) $116,820,363
BACKGROUND
The Mayor and City Council are required to adopt a budget each fiscal year for the City and its respective Agencies and Authorities to operate. The Chief Executive Officer and Director of Finance met initially with each member of the Executive Team and their managers/supervisors/assistants to review their departmental budgets and their various requests. From those meetings a proposed budget was assembled for the Mayor and City Council to review and consider.
The objective of the budget presented is to balance the General Fund budget and continue to maintain a healthy fund balance to meet future rising costs including but not limited to CalPERS pension obligations, retiree health benefits, general insurance costs, COLA/CPI, and any unforeseen and/or emergency situations. The City will continue to practice proactive planning, promote increased productivity, encourage efficiency in the workplace, seek new revenues, and reinvest in the community.
The City-wide total proposed budget for Fiscal Year 2023- 24 is $116,820,363. The projected General Fund Reserve balance at the end of the fiscal year will be $13.2 million with an increase from the proposed General Fund budget projected surplus of $106,911.
The General Fund revenue is expected to increase by $1.8 million from the prior year. The projected increases are mainly from the continued rising value of property tax, sales tax, utility users tax, property tax in lieu of VLF, franchise tax and SB211 passthrough from the redevelopment property tax (former RDA project areas). We projected $244,000 to be transferred to the General Fund from the cannabis public benefit fees to be used to fund safety, community enhancement, as well as funding youth and community services. A small percentage is used to fund administration costs and related legal expenses.
The City’s General Fund proposed expenditures are $36,425,577, an increase of $1.8 million from the prior year. The majority of this increase is from Recreation & Community Services which reflects increases in operational costs including professional services, vendors, materials, and supplies for numerous successful special events, programs, and quality of life activities to benefit the residents, business, and the community. Public safety continues to be the priority of the City. Therefore, another major increase is for the public safety budget due to the planned filling of police officer vacancies and contractual obligations. The increases in personnel and maintenance/operation are mainly due to the COLA and CPI.
These special events and programs include but are not limited to the 4th of July Celebration, Concerts in the Park, Downtown Street Market, Posada, State of the City Address, Arbor Day Celebration, Breakfast with Santa, Spring Fest, Tree Lighting Ceremony, Christmas with the COPS, National Night Out, Trick or Treat with the COPS, Pride of the Valley 5K Run, Mental Health Awareness and Veterans Day Ceremony.
This proposed budget also includes the American Rescue Plan Act (ARPA) grant fund in the amount of $13.5M. The City continues to utilize the ARPA grant to upgrade and enhance the City’s operations
and programs/project to benefit the residents and the community. Details of the programs / projects will be presented during the June 21st City Council meeting.
The City will continue to take a balanced and conservative approach in managing expenditures, as well as seeking other sources of revenue to maintain a healthy reserve balance for contingencies. Staff will continue to monitor appropriations and expenditures closely and will keep the Mayor and City Council apprised of any significant changes that will impact the budget.
ALTERNATIVES
In the event the budget is not adopted by July 1, 2023, staff is recommending that the City Council approve Continuing Appropriation Resolution Nos. 2023-021; FA 2023-002; MFA 2023-002; HA 2023- 004; and SA 2023-002, which will allow the City to operate with the prior fiscal year’s budget until a new budget is adopted. This will allow the City to continue providing vital services to the community but does not allow for spending for any new program, including new capital expenditures, until such time as a new budget is adopted by the City Council.
LEGAL REVIEW
This report and resolutions have been reviewed and approved by the City Attorney as to legal form and content.
ATTACHMENTS
1. Budget Resolution Nos. 2023-018; FA 2023-002; MFA 2023-001; HA 2023-003; and SA 2023- 001
2. Continuing Appropriation Resolution Nos. 2023- 021; FA 2023- 002; MFA 2023 -002; HA 2023- 004; and SA 2023-002
3. FY2023-24 Proposed Budget (Summary). The proposed line- item budget will be available on the City’s website by June 15, 2023.
4. FY2023-24 Projected Fund Balance.
5. FY2023-24 Proposed General Fund Reserve Bar Chart
Attachment 1
RESOLUTION NO. 2023-018
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF BALDWIN
PARK ADOPTING THE BUDGET OF THE CITY FOR THE FISCAL
YEAR COMMENCING JULY 1, 2023 AND ENDING JUNE 30, 2024
NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Chief Executive Officer and Director of Finance and as modified by the City Council for said fiscal year. A Budget is attached to this Resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several departments, offices, and agencies for the respective objects and purposes therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable ordinances of the City and statutes of the State.
SECTION 3. That the authority granted for making expenditures from other than the General Fund shall be limited to the actual amount of money received from the source of funds indicated in the Budget for each department, section, or purpose, and no liability upon the General Fund is assumed or can be imposed in excess of such amounts as may be provided therefore in this Budget from the General Fund. In the event that the amounts of money received and credited to the special funds exceed the amount herein estimated, such excess receipts shall be considered deferred allocations in such special funds, contingent upon such receipt and no expenditure thereof made except under the provisions as provided by law or ordinance.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the City Council by a majority vote of a quorum of the City Council.
(B) For transfers of appropriations within the same cost center program, such transfers in an amount less than $10,000 may be approved by the department head, and such transfers up to $15,000 may be approved by the Chief
Attachment 1 (Continued)
Executive Officer. For amounts greater than $15,000, City Council approval is required.
(C) Transfers up to $15,000 between cost center programs may be approved by the Chief Executive Officer. For amounts greater than $15,000, City Council approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the City Council by a majority vote of a quorum of the City Council.
(F) All transfers made pursuant to the above provisions shall be submitted to the City Council for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
Attachment 1 (Continued)
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
MAYOR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss:
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. 2023-018 was duly and regularly approved and adopted by the City Council of the City of Baldwin Park at a regular meeting of the City Council on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
________________________________
CHRISTOPHER SAENZ
CITY CLERK
Resolution No. FA 2023-002
RESOLUTION NO. FA 2023-001
A RESOLUTION OF THE FINANCING AUTHORITY OF THE
CITY OF BALDWIN PARK ADOPTING THE BUDGET OF THE
AUTHORITY FOR THE FISCAL YEAR COMMENCING JULY 1,
2023 AND ENDING JUNE 30, 2024
NOW THEREFORE, THE FINANCING AUTHORITY BOARD MEMBERS OF THE
CITY OF BALDWIN PARK DO ES HEREBY RESOLVE AND ORDER AS
FOLLOWS:
SECTION 1. That the Budget for the Financing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Financing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. FA 2023-002
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. FA 2023-001 was duly and regularly approved and adopted by the Members of the Financing Authority of the City of Baldwin Park at a regular meeting of the Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
None
Resolution MFA 2023-001
RESOLUTION NO. MFA 2023-001
A RESOLUTION OF THE MUNICIPAL FINANCING
AUTHORITY OF THE CITY OF BALDWIN PARK ADOPTING
THE BUDGET OF THE AUTHORITY FOR THE FI SCAL YEAR
COMMENCING JULY 1, 2023 AND ENDING JUNE 30, 2024
THE MUNICIPAL FINANCING AUTHORITY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Municipal Financing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Municipal Financing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board M embers by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution MFA 2023-001
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. MFA 2023-001 was duly and regularly approved and adopted by the Members of the Municipal Financing Authority of the City of Baldwin Park at a regular meeting of the Municipal Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
None
Resolution No. HA 2023-003
RESOLUTION NO. HA 2023-003
A RESOLUTION OF THE HOUSING AUTHORITY OF THE CITY
OF BALDWIN PARK ADOPTING THE BUDGET OF THE
AUTHORITY FOR THE FISCAL YEAR COMMENCING JULY 1,
2023 AND ENDING JUNE 30, 2024
THE HOUSING AUTHORITY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Housing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Housing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropr iated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. HA 2023-003
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. HA 2023-003 was duly and regularly approved and adopted by the Members of the Housing Authority of the City of Baldwin Park at a regular meeting of the Housing Authority on Ju ne 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
Resolution No. SA 2023-001
RESOLUTION NO. SA 2023-001
A RESOLUTION OF THE SUCCESSOR AGENCY TO THE
DISSOLVED COMMUNITY DEVELOPMENT COMMISSION OF
THE CITY OF BALDWIN PARK ADOPTING THE BUDGET OF
THE AUTHORITY FOR THE FI SCAL YEAR COMMENCING
JULY 1, 2023 AND ENDING JUNE 30, 2024
THE SUCCESSOR AGENCY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY AS RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Successor Agency of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Successor Agency and as modified by the Agency Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the Authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Agency Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. SA 2023-001
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Agency Board by a majority vote of a quorum of the Agency Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Agency Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the Secretary shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ , Secretary of the Successor Agency of the City of Baldwin Park, do hereby certify that the foregoing Resolution No . SA 2023-001 was duly and regularly approved and adopted by the Members of the Successor Agency of the City of Baldwin Park at a regular meeting of the Successor Agency on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
SECRETARY
None
Resolution No. SA 2023-001
Attachment 2
RESOLUTION NO. 2023-021
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF BALDWIN
PARK, COUNTY OF LOS ANGELES, STAT E OF CALIFORNIA
AUTHORIZING A CONTINUING APPROPRIATION FOR THE
TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL YEAR
2023-24 PENDING FINAL APPROVAL OF THE 2023-24 BUDGET
WHEREAS, the City needs an operating budget to function financially, and
WHEREAS, the City desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the City Council has a properly approved budget for fiscal year 2022-
23. NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The City adopts as a temporary measure the f iscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Chief Executive Officer is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Mayor or presiding officer of the Baldwin Park City Council is hereby authorized to execute this resolution indicating its adoption by the City Council.
Section 4. That this Resolution shall become effective retroactively as of July 1, 2023.
Section 5. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Mayor
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. 2023-021 was duly and regularly approved and adopted by the City Council of the City of Baldwin Park at a regular meeting thereof held on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
________________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. FA 2023-002
A RESOLUTION OF THE FINANCING AUTHORITY OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 20 23-24
BUDGET
WHEREAS, the Financing Authority needs an operating budget to function financially, and
WHEREAS, the Financing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Financing Authority has a properly approved budget for fiscal year 2022-23.
NOW, THEREFORE BE IT RESOLVED BY THE FINANCING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY AND ORDER AS FOLLOWS:
Section 1. The Financing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Financing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Financing Authority is hereby authorized to execute this resolution indicating its adoption by the Financing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. FA 2023-002 was duly and regularly approved and adopted by the Financing Authority of the City of Baldwin Park at a regular meeting of the Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_______________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. MFA 2023-002
A RESOLUTION OF THE MUNICIPAL FINANCING AUTHORITY OF
THE CITY OF BALDWIN PARK, COUNTY OF LOS ANGELES, STATE
OF CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION
FOR THE TEMPORARY USE OF THE 2022-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023 -24
BUDGET
WHEREAS, the Municipal Financing Authority needs an operating budget to function financially, and
WHEREAS, the Municipal Financing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Municipal Financing Authority has a properly approved budget for fiscal year 2022-23.
NOW THEREFORE THE MUNICIPAL FINANCING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Municipal Financing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Municipal Financing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Municipal Financing Authority is hereby authorized to execute this resolution indicating its adoption by the Municipal Financing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. MFA 2023-002 was duly and regularly approved and adopted by the Municipal Financing Authority of the City of Baldwin Park at a regular meeting of the Municipal Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_____________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. HA 2023-004
A RESOLUTION OF THE HOUSING AUTHORITY OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023 -24
BUDGET
WHEREAS, the Housing Authority needs an operating budget to function financially, and
WHEREAS, the Housing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Housing Authority has a properly approved budget for fiscal year 2022-23.
NOW THEREFORE, THE HOUSING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Housing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Housing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Housing Authority is hereby authorized to execute this resolution indicating its adoption by the Housing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. HA 2023-004 was duly and regularly approved and adopted by the Housing Authority of the City of Baldwin Park at a regular meeting of the Housing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_______________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. SA 2023-002
A RESOLUTION OF THE SUCCESSOR AGENCY TO THE DISSOLVED
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 2022-23 BUDGET FOR FISCAL YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023-24 BUDGET
WHEREAS, the Successor Agency needs an operating budget to function financially, and
WHEREAS, the Successor Agency desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Successor Agency has a properly approved budget for fiscal year 2022-23.
NOW, THEREFORE THE SUCCESSOR AGENCY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Successor Agency adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Successor Agency Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Successor Agency is hereby authorized to execute this resolution indicating its adoption by the Successor Agency.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. SA 2023-002 was duly and regularly approved and adopted by the Successor Agency of the City of Baldwin Park at a regular meeting of the Successor Agency on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_____________________
CHRISTOPHER SAENZ
CITY CLERK
Fund Fund Description
FY 2024
Proposed
Revenues
FY 2024
Proposed
Expenditures
Surplus /
(Deficit)
General Fund:
100 General Fund* 36,532,488 36,425,577 106,911 110 Measure BP Sales Tax (TUT) 6,000,000 - 6,000,000 200 Future Development Fund** 44,360 1,746,145 (1,701,785) 210 Community Enhancement Fund** 100,000 - 100,000 Subtotal - General Fund 42,676,848 $ 38,171,722 $ 4,505,126 $ Internal Services Funds:
401 Information and Support Services 834,013 1,284,013 (450,000) 402 Fleet Services 550,045 1,150,045 (600,000) 403 Internal Insurance 5,066,770 5,066,770 - Subtotal - Internal Services Funds 6,450,828 $ 7,500,828 $ (1,050,000) $ Special (Restricted) Funds:
205 Federal Asset Forfeiture - 57,043 (57,043) 206 State Asset Forfeiture - 49,000 (49,000) 208 Law Enforcement Development Impact 20,600 - 20,600 220 Community Development Block Grant 1,990,274 1,989,238 1,036 221 H.O.M.E. (Home Investment Partnership Program) 3,319,758 3,312,809 6,948 222 CAL Home 100 - 100 230 AB1693 Business Improvement Fees 135,200 152,181 (16,981) 231 Air Quality Management 188,000 197,548 (9,548) 234 Park Fees (Quimby Act) 205,000 1,364,752 (1,159,752) 235 General Plan Fees 192,382 331,494 (139,113) 236 Public Art Fees 33,000 - 33,000 237 Cannabis Fees 450,000 450,000 - 240 Gasoline Tax 2,036,726 2,039,379 (2,653) 241 Surface Transportation Program - 1,000,000 (1,000,000) 243 Bicycle and Pedestrian Safety 82,901 - 82,901 244 Proposition A 2,264,186 2,143,552 120,634 245 Proposition C 1,708,584 2,285,464 (576,880) 246 AB939 Integrated Waste Management 643,000 566,295 76,705 247 Oil Recycling Grant 10,000 17,498 (7,498) 249 Storm Drains NPDS 175,100 173,415 1,685 250 Assessment District 14,630 - 14,630 251 Street Lighting and Landscape 1,792,200 2,331,776 (539,576) 252 Parks Maintenance Assessment District 993,485 993,485 - 253 Proposition A - Parks 60 - 60 254 Measure R Local Return 1,280,938 1,169,790 111,148 255 Measure M 2,401,797 1,934,602 467,195 256 SB1 Road Repair & Accountability 1,789,266 2,547,401 (758,135) 257 Traffic Mitigation Fees 1,600 - 1,600 258 Measure W 5,575,690 2,806,151 2,769,539 270 Grants Fund 14,265,418 13,874,389 391,029 271 Police Grants Fund 71,200 70,000 1,200 275 American Rescue Plan Act 10,000 13,541,518 (13,531,518) 280 Cooperative Agreements Contributions 15,000 15,000 - 450 BPROUD Utility District - 50,000 (50,000) Subtotal Special Funds 41,666,095 $ 55,463,780 $ (13,797,686) $ TOTAL GENERAL, INTERNAL SERV., & SPECIAL FUNDS: 90,793,770$ 101,136,330 $ (10,342,560) $ City of Baldwin Park
Fiscal Year 2023-2024 Proposed Budget
Attachment 3
Fund Fund Description
FY 2024
Proposed
Revenues
FY 2024
Proposed
Expenditures
Surplus /
(Deficit)
City of Baldwin Park
Fiscal Year 2023-2024 Proposed Budget
Financing Authority Funds:
610 COP Lease Payment 588,346 588,346 - 651 Pension Obligation Bond 2019 3,844,972 3,844,972 - 660 Measure M Rev Bond 592,169 1,547,169 (955,000) Subtotal Financing Authority Funds 5,025,487 $ 5,980,487 $ (955,000) $ Successor Agency Funds:
Capital Projects
806 Sierra Vista Capital Project 107,428 107,428 - Subtotal Capital Projects 107,428 $ 107,428 $ - $ Debt Service
838 BP Merged 2017 Refinance 1,090,263 1,080,842 9,421 Subtotal Debt Service 1,090,263 $ 1,080,842 $ 9,421 $ Low/Mod Housing
890 Low/Mod Income Housing 272,399 911,036 (638,637) Subtotal Low/Mod Housing 272,399 $ 911,036 $ (638,637) $ TOTAL SUCCESSOR AGENCY FUNDS: 1,470,090$ 2,099,306 $ (629,217) $ Housing Authority:
901 Housing Voucher Choice 7,269,524 7,355,996 (86,472) 902 Housing Authority American Rescue Plan Act 249,133 34,317 214,816 905 Public Housing 109,599 183,102 (73,503) 910 CIAP 30,825 30,825 - Subtotal Housing Authority Funds 7,659,081 $ 7,604,240 $ 54,841 $ COMBINED GRAND TOTAL - ALL FUNDS 104,948,428 $ 116,820,364 $ (11,871,936) $ 13,186,051$ * The Projected General Fund Reserve Balance at June 30, 2024 is:
** The Future Development Fund and Community Enhancement Fund were merged with the General Fund. However, these funds are committed for future / special projects pending City Council approval.
Attachment 3
Projected 2024 2024 2024 2024 Projected
Fund Balance Proposed Proposed Proposed Proposed Fund Balance Fund Fund Description 06/30/2023 Revenues Transfers In Expenditures Transfers Out 06/30/2024 General Fund:
100 General Fund* 40,135,621 36,018,488 514,000 35,712,546 713,031 40,242,532 110 Measure BP Sales Tax (TUT) - 6,000,000 - - - 6,000,000 200 Future Development Fund** 5,619,518 44,360 - 1,746,145 - 3,917,733 210 Community Enhancement Fund** 315,029 100,000 - - - 415,029 Subtotal - General Fund 46,070,168 $ 42,162,848 $ 514,000 $ 37,458,691$ 713,031 $ 50,575,293$ Internal Services Funds:
401 Information and Support Services 507,365 834,013 - 1,284,013 - 57,365 402 Fleet Services 663,135 550,045 - 1,150,045 - 63,135 403 Internal Insurance (7,088,381) 5,066,770 - 5,066,770 - (7,088,381) 404 Capital Equipment 2,680 - - - - 2,680 Subtotal - Internal Services Funds (5,915,202) $ 6,450,828 $ - $ 7,500,828$ - $ (6,965,202)$ Special (Restricted) Funds:
205 Federal Asset Forfeiture 81,615 - - 57,043 - 24,573 206 State Asset Forfeiture 54,783 - - 49,000 - 5,783 207 Local Law Enforcement Block Grant 15,288 - - - - 15,288 208 Law Enforcement Development Impact 79,293 20,600 - - - 99,893 209 AB74 Public Safety Enhancement 150,355 - - - - 150,355 220 Community Development Block Grant 94,871 1,990,274 - 1,989,238 - 95,907 221 H.O.M.E. (Home Investment Partnership Program) 6,809,476 3,319,758 - 3,312,809 - 6,816,425 222 CAL Home 157,950 100 - - - 158,050 230 AB1693 Business Improvement Fees 19,908 135,200 - 152,181 - 2,927 231 Air Quality Management 181,868 188,000 - 197,548 - 172,320 232 Residential Development Fee 4 - - - - 4 233 Economic Development Grant 542 - - - - 542 234 Park Fees (Quimby Act) 1,882,663 205,000 - 1,364,752 - 722,911 235 General Plan Fees 512,893 162,000 30,382 331,494 - 373,781 236 Public Art Fees 487,226 33,000 - - - 520,226 237 Cannabis Fees 71,358 450,000 - 206,000 244,000 71,358 240 Gasoline Tax 146,801 2,036,726 - 2,039,379 - 144,148 241 Surface Transportation Program 926,013 - - 1,000,000 - (73,987) 243 Bicycle and Pedestrian Safety 1 82,901 - - - 82,902 244 Proposition A 475,140 2,264,186 - 2,143,552 - 595,774 245 Proposition C 1,516,154 1,708,584 - 2,285,464 - 939,274 246 AB939 Integrated Waste Management (66,010) 643,000 - 566,295 - 10,695 247 Oil Recycling Grant 4,449 10,000 - 17,498 - (3,049) 249 Storm Drains NPDS 110,095 175,100 - 173,415 - 111,780 250 Assessment District 407,872 14,630 - - - 422,502 251 Street Lighting and Landscape 353,081 1,792,200 - 2,331,776 - (186,495) 252 Parks Maintenance Assessment District 69,003 868,800 124,685 993,485 - 69,003 253 Proposition A - Parks 0 60 - - - 60 254 Measure R Local Return 1,106,315 1,280,938 - 1,169,790 - 1,217,462 255 Measure M 447,691 1,446,797 955,000 1,342,433 592,169 914,886 256 SB1 Road Repair & Accountability 1,982,368 1,789,266 - 2,547,401 - 1,224,233 257 Traffic Mitigation Fees 1,924 1,600 - - - 3,524 258 Measure W 11,553,220 5,575,690 - 2,806,151 - 14,322,759 259 Measure H 26,376 - - - - 26,376 City of Baldwin Park
Fiscal Year 2023-2024 Projected Fund Balance
Attachment 4
Projected 2024 2024 2024 2024 Projected
Fund Balance Proposed Proposed Proposed Proposed Fund Balance Fund Fund Description 06/30/2023 Revenues Transfers In Expenditures Transfers Out 06/30/2024 270 Grants Fund 90 14,265,418 - 13,844,008 30,382 391,119 271 Police Grants Fund 7,303 71,200 - 70,000 - 8,502 275 American Rescue Plan Act 16,163,101 10,000 - 13,271,518 270,000 2,631,582 280 Cooperative Agreements Contributions 31,265 15,000 - 15,000 - 31,265 301 Building Reserve 9,976 - - - - 9,976 450 BPROUD Utility District 281,867 - - 50,000 - 231,867 Subtotal Special Funds 46,154,188 $ 40,556,028 $ 1,110,067 $ 54,327,230 $ 1,136,550 $ 32,356,503 $ TOTAL GENERAL, INTERNAL SRV & SPECIAL FUNDS: 86,309,155$ 89,169,703 $ 1,624,067 $ 99,286,749 $ 1,849,581 $ 75,966,594 $ Financing Authority Funds:
601 Debt Service 36,030 - - - - 36,030 610 COP Lease Payment 124,926 - 588,346 588,346 - 124,926 625 Gas Tax Debt Service 7 - - - - 7 635 BPFA/PM 2003 Tax Alloc 32,774 - - - - 32,774 637 BPFA/CBD 1990 Refunding Loan 142 - - - - 142 650 Pension Obligation Bond 3,322 - - - - 3,322 651 Pension Obligation Bond 2019 359,608 3,844,972 - 3,844,972 - 359,608 660 Measure M Rev Bond 3,532,157 - 592,169 592,169 955,000 2,577,157 Subtotal Financing Authority Funds 4,088,967 $ 3,844,972 $ 1,180,514 $ 5,025,487 $ 955,000 $ 3,133,967 $ Successor Agency Funds:
800 RDA Obligation Retirement - $ - $ - $ - $ - $ - $ Capital Projects
806 Sierra Vista Capital Project 1,851,395 - 107,428 107,428 - 1,851,395 Subtotal Capital Projects 1,851,395 $ - $ 107,428$ 107,428 $ - $ 1,851,395$ Debt Service
838 BP Merged 2000 Refinance 41,636 1,090,263 - 973,414 107,428 51,057 Subtotal Debt Service 41,636 $ 1,090,263$ - $ 973,414$ 107,428 $ 51,057 $ Low/Mod Housing
890 Low/Mod Income Housing 12,128,159 272,399 - 911,036 - 11,489,522 Subtotal Low/Mod Housing 12,128,159 $ 272,399 $ - $ 911,036$ - $ 11,489,522$ TOTAL SUCCESSOR AGENCY FUNDS: 14,021,190 $ 1,362,662 $ 107,428 $ 1,991,878 $ 107,428 $ 13,391,973$ Housing Authority:
901 Housing Voucher Choice 327,106 7,269,524 - 7,355,996 - 240,634 902 Housing Authority American Rescue Plan Act 73,914 249,133 - 34,317 - 288,729 905 Public Housing 361,833 78,774 30,825 183,102 - 288,330 910 CIAP - 30,825 - - 30,825 - Subtotal Housing Authority Funds 762,853 $ 7,628,256 $ 30,825 $ 7,573,415$ 30,825 $ 817,694 $ COMBINED GRAND TOTAL - ALL FUNDS 105,182,164 $ 102,005,593 $ 2,942,835 $ 113,877,529$ 2,942,835 $ 93,310,228 $ $ 13,186,051 * The Projected General Fund Reserve Balance at June 30, 2024 is:
** The Future Development Fund and Community Enhancement Fund were merged with the General Fund. However, these funds are committed for future / special projects pending City Council approval.
Attachment 4
General Fund Reserve Bar Chart -- Fiscal Year 2023-24 Projected $0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
2015 2016 2017 2018 2019 2020 2021 2022
Unaudited
2023
Projected
2024
Projected
$8,237,796
$7,572,817
$7,090,375
$8,484,704
$9,409,180
$9,730,683
$10,465,582
$13,199,914 $13,079,140 $13,186,051
Note: This table does not include the Future Development Fund or Community Enhancement Fund.
Attachment 5
FINANCE AUTHORITY
REGULAR MEETING
Agenda
June 21, 2023, 7:00 PM
Chair
Vice Chair
Board Member
Board Member
Board Member
Emmanuel J. Estrada
Monica Garcia
Alejandra Avila
Jean M. Ayala
Daniel Damian
Welcome to your Finance Authority Meeting
We welcome your interest and involvement in the City’s legislative process. This agenda includes information about topics coming before the Board Members and the action recommended by city staff. You can read about each topic in the staff reports, which are available on the city’s website and in the Office of the City Clerk.
Please Note: Electronic devices are to be turned off while meetings are in session.
How to watch
The City of Baldwin Park provides two ways to watch a Finance Authority meeting:
In Person
Most Finance Authority meetings take
place at City Hall, 14403 E. Pacific
Ave., Baldwin Park, CA 91706
Online
Audio streaming will be available at
https://www.youtube.com/channel/UCFLZ0_dDFRjy59rhiDZ13Fg/featured?view_as=subscriber http://baldwinpark.granicus.com/ViewPublisher.php?view_id=10
Reasonable Accommodations
Individuals with disabilities may request an agenda packet in appropriate alternative formats as required by the Americans with Disability Act of 1990. Reasonable accommodations and auxiliary aids will be provided to effectively allow participation in the meeting. Please contact the City Clerk’s Office at (626) 960-4011.
Public Comments
The public is encouraged to address the City Council or any of its Agencies listed on this agenda on any matter posted on the agenda or on any other matter within its jurisdiction. In accordance with Chapter 39 of the Baldwin Park Municipal Code, Speakers must address the Council as a whole and refrain from making impertinent, slanderous, or profane remarks or disrupt the peace of the meeting. Speaker cards are available at the podium and by request with the City Clerk.
Public Communication
There is a three-minute speaking time limit. This is the time set aside to address the City Council. Please notify the City Clerk if you require the services of an interpreter. No Action may be taken on a matter unless it is listed on the agenda, or unless certain emergency or special circumstances exist. The legislative body or its staff may: 1) Briefly respond to statements made or questions asked by persons; or 2) Direct staff to investigate and/or schedule matters for consideration at a future meeting. [Government Code §54954.2] If you wish to comment on agenda items and are unable to physically appear in person, please email your name, place of residence, item number or topic and a phone number where you will be available between the hours of 7:00 PM during City Council Meetings to [email protected].
CALL TO ORDER
ROLL CALL
PUBLIC COMMUNICATIONS
CONSENT CALENDAR
1. Treasurer’s Report FA – April 2023
Staff recommends that the Board receive and file the Treasurer’s Report for April 2023.
PUBLIC HEARING
2. Public Hearing and Adoption of the Budget for Fiscal Year 2023-24 for the City, Finance Authority, Municipal Financing Authority, Housing Authority and Successor Agency Staff recommends that Council open a public hearing, and following the public hearing, approve the fiscal year 2023-24 Budget for: • City of Baldwin Park by Resolution No. 2023-018, and • Finance Authority by Resolution No. FA 2023-002, and • Municipal Financing Authority by Resolution No. MFA 2023-001, and • Housing Authority by Resolution No. HA 2023-003, and • Successor Agency by Resolution No. 2023-001
ADJOURNMENT
CERTIFICATION
I, Christopher Saenz, City Clerk of the City of Baldwin Park hereby certify that, under penalty of perjury under the laws of the State of California that the foregoing agenda was posted on the City Hall bulletin board not less than 72 hours prior to the meeting.
Christopher Saenz
City Clerk
For further information regarding agenda items, please contact the office of the City Clerk at (626) 960-4011 ext. 466 or via e-mail at [email protected]. In compliance with the Americans with Disabilities Act, if you need special assistance to participate in this meeting, please contact the Public Works Department or Risk Management at (626) 960-4011. Notification 48 hours prior to the meeting will enable staff to make reasonable arrangements to ensure accessibility to this meeting. (28 CFR 34.102.104 ADA TITLE II)
STAFF REPORT
FA ITEM NO. _____1_____
TO: Chair and Members of the Finance Authority
FROM: Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Treasurer’s Report FA – April 2023
SUMMARY
Attached is the Treasurer’s Report for the month of April 2023. The Treasurer’s Report lists all cash for the City which includes the Baldwin Park Financing Authority, the Housing Authority, and the Successor Agency to the Community Development Commission (CDC). All investments are in compliance with the City’s Investment Policy and the California Government Code.
RECOMMENDATION
Staff recommends that the Board receive and file the Treasurer’s Report for April 2023.
FISCAL IMPACT
None
BACKGROUND
City of Baldwin Park Investment Policy requires the Treasurer’s Report be submitted to the Mayor and City Council on a monthly basis.
LEGAL REVIEW
Not Applicable
ATTACHMENTS
1. Exhibit “A”, Treasurer’s Report
ESTIMATED
INVESTMENT INTEREST PURCHASE MATURITY PAR CURRENT BOOK MARKET
DESCRIPTION RATE DATE DATE VALUE PRINCIPAL VALUE VALUE
State of California Local Agency Investment Fund (LAIF) City-Including General Fund & all other Special Revenue Funds 2.870% Varies Varies 54,144,889.68$ 54,144,889.68$ 54,144,889.68$ 54,144,889.68$ Housing Authority 2.870% Varies Varies 379.57 379.57 379.57 379.57 54,145,269.25 54,145,269.25 54,145,269.25 54,145,269.25 Certificate of Deposit
Traditions Bancorp Inc. (Cambridge Investment Research) 4.65% 11/4/2022 11/4/2024 250,000.00 250,000.00 250,000.00 248,957.50 Mutual Securities 5.00% 2/15/2023 2/15/2024 2,000,000.00 2,000,000.00 2,000,000.00 1,999,240.00 2,250,000.00 2,250,000.00 2,250,000.00 2,248,197.50
Federal Farm CR BKS Bond
Mutual Securities 4.125% 9/26/2022 10/17/2023 3,000,000.00 3,000,000.00 3,000,000.00 2,988,240.00 3,000,000.00 3,000,000.00 3,000,000.00 2,988,240.00
US Bank - Debt Service Trustee Accounts
Fiscal Agent Funds (Trust/Debt Service Fund) Varies Varies Varies 6,877,314.90 6,877,314.90 6,877,314.90 6,877,314.90 Fiscal Agent Funds - Successor Agency (Trust/Debt Service Fund) Varies Varies Varies 507.49 507.49 507.49 507.49 6,877,822.39 6,877,822.39 6,877,822.39 6,877,822.39
66,273,091.64$ 66,273,091.64$ 66,273,091.64$ 66,259,529.14$ Total Investments 66,273,091.64$
Cash with Bank of the West
5,206,803.82
23,991.65
319,316.15
64,862.95
762,154.52
Total Cash with Bank of the West 6,377,129.09
Investment Brokerage (Cash & Cash Equivalents) 9,168.61
Total Cash and Investments $ 72,659,389.34
* In accordance with AB X126,the Community Development Commission is dissolved effective January 31, 2012.
The successor agency name is "The City of Baldwin Park as Successor Agency to the Community Development Commission of the City of Baldwin Park".
* There was no investment purchase transaction made for the month of April 2023 and several deposits/withdrawls were made through the Local Agency Investment Fund.
In compliance with the California Government Code Section 53646 et seq., I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet the City's expenditure requirements for the next six months that all investments are in compliance to the City's Statement of Investment Policy.
Approved by:
Rose Tam
Director of Finance
CITY OF BALDWIN PARK
TREASURER'S REPORT
4/30/2023
City Miscellaneous Cash (W/C, P/R)
City Checking (General)
Money Market Plus
Successor Agency
Housing Authority
6/8/2023
STAFF REPORT
FA ITEM NO. _____2_____
TO: Honorable Mayor and Members of the City Council for the City, Financing Authority, Municipal Financing Authority, Housing Authority, and Successor Agency
FROM: Enrique C. Zaldivar, Chief Executive Officer
Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Public Hearing and Adoption of the Budget for Fiscal Year 2023-24 for the City, Finance Authority, Municipal Financing Authority, Housing Authority and Successor Agency
SUMMARY
The Mayor and City Council are required to adopt a budget annually each fiscal year for the City. In addition, they must also adopt budgets for the Financing Authority, Municipal Financing Authority, Housing Authority, and the Successor Agency to the Dissolved Community Development Commission, where they also sit as Board Members. Attached is the copy of the proposed budget for fiscal year 2023-24 and the Resolutions which approve the adoption of the budget. The capital improvement projects (CIP) proposed budget for fiscal year 2023- 24 is not included and will be presented at a later date.
RECOMMENDATION
Staff recommends that Council open a public hearing, and following the public hearing, approve the fiscal year 2023-24 Budget for:
• City of Baldwin Park by Resolution No. 2023-018, and
• Finance Authority by Resolution No. FA 2023-002, and
• Municipal Financing Authority by Resolution No. MFA 2023-001, and • Housing Authority by Resolution No. HA 2023-003, and
• Successor Agency by Resolution No. 2023-001, and
FISCAL IMPACT
General Fund (100)
Revenues $ 36,532,488
Expenditures $ 36,425,577
Surplus $ 106,911
Other Funds - Expenditures
Future Development Fund $ 1,746,145
Internal Service Funds $ 7,500,828
Special Revenue Funds $ 55,463,780
Finance Authority $ 5,980,487
Successor Agency $ 2,099,306
Housing Authority $ 7,604,240
Total Other Funds - Expenditures $ 80,394,786
TOTAL BUDGET (City-Wide Expenditures) $116,820,363
BACKGROUND
The Mayor and City Council are required to adopt a budget each fiscal year for the City and its respective Agencies and Authorities to operate. The Chief Executive Officer and Director of Finance met initially with each member of the Executive Team and their managers/supervisors/assistants to review their departmental budgets and their various requests. From those meetings a proposed budget was assembled for the Mayor and City Council to review and consider.
The objective of the budget presented is to balance the General Fund budget and continue to maintain a healthy fund balance to meet future rising costs including but not limited to CalPERS pension obligations, retiree health benefits, general insurance costs, COLA/CPI, and any unforeseen and/or emergency situations. The City will continue to practice proactive planning, promote increased productivity, encourage efficiency in the workplace, seek new revenues, and reinvest in the community.
The City-wide total proposed budget for Fiscal Year 2023- 24 is $116,820,363. The projected General Fund Reserve balance at the end of the fiscal year will be $13.2 million with an increase from the proposed General Fund budget projected surplus of $106,911.
The General Fund revenue is expected to increase by $1.8 million from the prior year. The projected increases are mainly from the continued rising value of property tax, sales tax, utility users tax, property tax in lieu of VLF, franchise tax and SB211 passthrough from the redevelopment property tax (former RDA project areas). We projected $244,000 to be transferred to the General Fund from the cannabis public benefit fees to be used to fund safety, community enhancement, as well as funding youth and community services. A small percentage is used to fund administration costs and related legal expenses.
The City’s General Fund proposed expenditures are $36,425,577, an increase of $1.8 million from the prior year. The majority of this increase is from Recreation & Community Services which reflects increases in operational costs including professional services, vendors, materials, and supplies for numerous successful special events, programs, and quality of life activities to benefit the residents, business, and the community. Public safety continues to be the priority of the City. Therefore, another major increase is for the public safety budget due to the planned filling of police officer vacancies and contractual obligations. The increases in personnel and maintenance/operation are mainly due to the COLA and CPI.
These special events and programs include but are not limited to the 4th of July Celebration, Concerts in the Park, Downtown Street Market, Posada, State of the City Address, Arbor Day Celebration, Breakfast with Santa, Spring Fest, Tree Lighting Ceremony, Christmas with the COPS, National Night Out, Trick or Treat with the COPS, Pride of the Valley 5K Run, Mental Health Awareness and Veterans Day Ceremony.
This proposed budget also includes the American Rescue Plan Act (ARPA) grant fund in the amount of $13.5M. The City continues to utilize the ARPA grant to upgrade and enhance the City’s operations
and programs/project to benefit the residents and the community. Details of the programs / projects will be presented during the June 21st City Council meeting.
The City will continue to take a balanced and conservative approach in managing expenditures, as well as seeking other sources of revenue to maintain a healthy reserve balance for contingencies. Staff will continue to monitor appropriations and expenditures closely and will keep the Mayor and City Council apprised of any significant changes that will impact the budget.
ALTERNATIVES
In the event the budget is not adopted by July 1, 2023, staff is recommending that the City Council approve Continuing Appropriation Resolution Nos. 2023-021; FA 2023-002; MFA 2023-002; HA 2023- 004; and SA 2023-002, which will allow the City to operate with the prior fiscal year’s budget until a new budget is adopted. This will allow the City to continue providing vital services to the community but does not allow for spending for any new program, including new capital expenditures, until such time as a new budget is adopted by the City Council.
LEGAL REVIEW
This report and resolutions have been reviewed and approved by the City Attorney as to legal form and content.
ATTACHMENTS
1. Budget Resolution Nos. 2023-018; FA 2023-002; MFA 2023-001; HA 2023-003; and SA 2023- 001
2. Continuing Appropriation Resolution Nos. 2023- 021; FA 2023- 002; MFA 2023 -002; HA 2023- 004; and SA 2023-002
3. FY2023-24 Proposed Budget (Summary). The proposed line- item budget will be available on the City’s website by June 15, 2023.
4. FY2023-24 Projected Fund Balance.
5. FY2023-24 Proposed General Fund Reserve Bar Chart
Attachment 1
RESOLUTION NO. 2023-018
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF BALDWIN
PARK ADOPTING THE BUDGET OF THE CITY FOR THE FISCAL
YEAR COMMENCING JULY 1, 2023 AND ENDING JUNE 30, 2024
NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Chief Executive Officer and Director of Finance and as modified by the City Council for said fiscal year. A Budget is attached to this Resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several departments, offices, and agencies for the respective objects and purposes therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable ordinances of the City and statutes of the State.
SECTION 3. That the authority granted for making expenditures from other than the General Fund shall be limited to the actual amount of money received from the source of funds indicated in the Budget for each department, section, or purpose, and no liability upon the General Fund is assumed or can be imposed in excess of such amounts as may be provided therefore in this Budget from the General Fund. In the event that the amounts of money received and credited to the special funds exceed the amount herein estimated, such excess receipts shall be considered deferred allocations in such special funds, contingent upon such receipt and no expenditure thereof made except under the provisions as provided by law or ordinance.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the City Council by a majority vote of a quorum of the City Council.
(B) For transfers of appropriations within the same cost center program, such transfers in an amount less than $10,000 may be approved by the department head, and such transfers up to $15,000 may be approved by the Chief
Attachment 1 (Continued)
Executive Officer. For amounts greater than $15,000, City Council approval is required.
(C) Transfers up to $15,000 between cost center programs may be approved by the Chief Executive Officer. For amounts greater than $15,000, City Council approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the City Council by a majority vote of a quorum of the City Council.
(F) All transfers made pursuant to the above provisions shall be submitted to the City Council for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
Attachment 1 (Continued)
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
MAYOR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss:
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. 2023-018 was duly and regularly approved and adopted by the City Council of the City of Baldwin Park at a regular meeting of the City Council on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
________________________________
CHRISTOPHER SAENZ
CITY CLERK
Resolution No. FA 2023-002
RESOLUTION NO. FA 2023-001
A RESOLUTION OF THE FINANCING AUTHORITY OF THE
CITY OF BALDWIN PARK ADOPTING THE BUDGET OF THE
AUTHORITY FOR THE FISCAL YEAR COMMENCING JULY 1,
2023 AND ENDING JUNE 30, 2024
NOW THEREFORE, THE FINANCING AUTHORITY BOARD MEMBERS OF THE
CITY OF BALDWIN PARK DO ES HEREBY RESOLVE AND ORDER AS
FOLLOWS:
SECTION 1. That the Budget for the Financing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Financing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. FA 2023-002
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. FA 2023-001 was duly and regularly approved and adopted by the Members of the Financing Authority of the City of Baldwin Park at a regular meeting of the Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
None
Resolution MFA 2023-001
RESOLUTION NO. MFA 2023-001
A RESOLUTION OF THE MUNICIPAL FINANCING
AUTHORITY OF THE CITY OF BALDWIN PARK ADOPTING
THE BUDGET OF THE AUTHORITY FOR THE FI SCAL YEAR
COMMENCING JULY 1, 2023 AND ENDING JUNE 30, 2024
THE MUNICIPAL FINANCING AUTHORITY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Municipal Financing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Municipal Financing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board M embers by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution MFA 2023-001
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. MFA 2023-001 was duly and regularly approved and adopted by the Members of the Municipal Financing Authority of the City of Baldwin Park at a regular meeting of the Municipal Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
None
Resolution No. HA 2023-003
RESOLUTION NO. HA 2023-003
A RESOLUTION OF THE HOUSING AUTHORITY OF THE CITY
OF BALDWIN PARK ADOPTING THE BUDGET OF THE
AUTHORITY FOR THE FISCAL YEAR COMMENCING JULY 1,
2023 AND ENDING JUNE 30, 2024
THE HOUSING AUTHORITY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Housing Authority of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Housing Authority and as modified by the Authority Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropr iated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. HA 2023-003
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Authority Board by a majority vote of a quorum of the Authority Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Authority Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the City Clerk shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. HA 2023-003 was duly and regularly approved and adopted by the Members of the Housing Authority of the City of Baldwin Park at a regular meeting of the Housing Authority on Ju ne 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
CITY CLERK
Resolution No. SA 2023-001
RESOLUTION NO. SA 2023-001
A RESOLUTION OF THE SUCCESSOR AGENCY TO THE
DISSOLVED COMMUNITY DEVELOPMENT COMMISSION OF
THE CITY OF BALDWIN PARK ADOPTING THE BUDGET OF
THE AUTHORITY FOR THE FI SCAL YEAR COMMENCING
JULY 1, 2023 AND ENDING JUNE 30, 2024
THE SUCCESSOR AGENCY BOARD MEMBERS OF THE CITY OF BALDWIN PARK DOES HEREBY AS RESOLVE AND ORDER AS FOLLOWS:
SECTION 1. That the Budget for the Successor Agency of the City of Baldwin Park for the fiscal year commencing July 1, 2023 and ending June 30, 2024, is hereby adopted as prepared and submitted by the Executive Director of the Successor Agency and as modified by the Agency Board for said fiscal year. A Budget is attached to this resolution for adoption as presented.
SECTION 2. That from and after the effective date of the adoption of said Budget, the several amounts stated therein as proposed expenditures, shall be deemed appropriated to the several line items for the respective objects and purposed therein stated. All appropriations with the exception of capital improvement programs, shall lapse at the end of the fiscal year to the extent that they shall not have been expended or lawfully encumbered, pursuant to the provisions of all applicable statutes of the State.
SECTION 3. That the Authority granted for making expenditures shall be limited to the actual amount of money received from the sources of funds indicated in the Budget and no liability upon the Authority is assumed or can be imposed in excess of such amounts as may be provided therefore in the Budget.
SECTION 4. That amounts appropriated to any account for any object or purpose may be transferred in the following manner:
(A) That at any meeting after adoption of the budget, total appropriations may be amended by the Board Members by a majority vote of a quorum of the Authority Board.
(B) For transfers of appropriations within the same cost center program, such transfers up to $15,000 may be approved by the Executive Director. For amounts greater than $15,000, Authority Board approval is required.
(C) Transfers up to $15,000 between line items may be approved by the Executive Director. For amounts greater than $15,000, Agency Board approval is required.
(D) All transfers of appropriations in accordance with subsections (B) and (C) above shall be within the same fund.
Resolution No. SA 2023-001
(E) Any transfer of appropriations from one fund to another fund is considered a new appropriation requiring a budget amendment, and such appropriations must be approved by the Agency Board by a majority vote of a quorum of the Agency Board.
(F) All transfers made pursuant to the above provisions shall be submitted to the Agency Board for informational purposes.
SECTION 5. That this Resolution shall become effective July 1, 2023.
SECTION 6. That the Secretary shall certify to the adoption of this Resolution.
APPROVED AND ADOPTED this 21st day of June 2023.
EMMANUEL J. ESTRADA
CHAIR
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES ss.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ , Secretary of the Successor Agency of the City of Baldwin Park, do hereby certify that the foregoing Resolution No . SA 2023-001 was duly and regularly approved and adopted by the Members of the Successor Agency of the City of Baldwin Park at a regular meeting of the Successor Agency on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
CHRISTOPHER SAENZ
SECRETARY
None
Resolution No. SA 2023-001
Attachment 2
RESOLUTION NO. 2023-021
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF BALDWIN
PARK, COUNTY OF LOS ANGELES, STAT E OF CALIFORNIA
AUTHORIZING A CONTINUING APPROPRIATION FOR THE
TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL YEAR
2023-24 PENDING FINAL APPROVAL OF THE 2023-24 BUDGET
WHEREAS, the City needs an operating budget to function financially, and
WHEREAS, the City desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the City Council has a properly approved budget for fiscal year 2022-
23. NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The City adopts as a temporary measure the f iscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Chief Executive Officer is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Mayor or presiding officer of the Baldwin Park City Council is hereby authorized to execute this resolution indicating its adoption by the City Council.
Section 4. That this Resolution shall become effective retroactively as of July 1, 2023.
Section 5. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Mayor
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. 2023-021 was duly and regularly approved and adopted by the City Council of the City of Baldwin Park at a regular meeting thereof held on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
________________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. FA 2023-002
A RESOLUTION OF THE FINANCING AUTHORITY OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 20 23-24
BUDGET
WHEREAS, the Financing Authority needs an operating budget to function financially, and
WHEREAS, the Financing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Financing Authority has a properly approved budget for fiscal year 2022-23.
NOW, THEREFORE BE IT RESOLVED BY THE FINANCING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY AND ORDER AS FOLLOWS:
Section 1. The Financing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Financing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Financing Authority is hereby authorized to execute this resolution indicating its adoption by the Financing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. FA 2023-002 was duly and regularly approved and adopted by the Financing Authority of the City of Baldwin Park at a regular meeting of the Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_______________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. MFA 2023-002
A RESOLUTION OF THE MUNICIPAL FINANCING AUTHORITY OF
THE CITY OF BALDWIN PARK, COUNTY OF LOS ANGELES, STATE
OF CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION
FOR THE TEMPORARY USE OF THE 2022-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023 -24
BUDGET
WHEREAS, the Municipal Financing Authority needs an operating budget to function financially, and
WHEREAS, the Municipal Financing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Municipal Financing Authority has a properly approved budget for fiscal year 2022-23.
NOW THEREFORE THE MUNICIPAL FINANCING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Municipal Financing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Municipal Financing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Municipal Financing Authority is hereby authorized to execute this resolution indicating its adoption by the Municipal Financing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. MFA 2023-002 was duly and regularly approved and adopted by the Municipal Financing Authority of the City of Baldwin Park at a regular meeting of the Municipal Financing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_____________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. HA 2023-004
A RESOLUTION OF THE HOUSING AUTHORITY OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 20 22-23 BUDGET FOR FISCAL
YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023 -24
BUDGET
WHEREAS, the Housing Authority needs an operating budget to function financially, and
WHEREAS, the Housing Authority desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Housing Authority has a properly approved budget for fiscal year 2022-23.
NOW THEREFORE, THE HOUSING AUTHORITY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Housing Authority adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Housing Authority Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Housing Authority is hereby authorized to execute this resolution indicating its adoption by the Housing Authority.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. HA 2023-004 was duly and regularly approved and adopted by the Housing Authority of the City of Baldwin Park at a regular meeting of the Housing Authority on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_______________________
CHRISTOPHER SAENZ
CITY CLERK
Attachment 2 (Continued)
RESOLUTION NO. SA 2023-002
A RESOLUTION OF THE SUCCESSOR AGENCY TO THE DISSOLVED
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF
BALDWIN PARK, COUNTY OF LOS ANGELES, STAT E OF
CALIFORNIA AUTHORIZING A CONTINUING APPROPRIATION FOR
THE TEMPORARY USE OF THE 2022-23 BUDGET FOR FISCAL YEAR 2023-24 PENDING FINAL APPROVAL OF THE 2023-24 BUDGET
WHEREAS, the Successor Agency needs an operating budget to function financially, and
WHEREAS, the Successor Agency desires to continue making payments in a timely basis with proper authorization established, and
WHEREAS, the Successor Agency has a properly approved budget for fiscal year 2022-23.
NOW, THEREFORE THE SUCCESSOR AGENCY OF THE CITY OF BALDWIN PARK DOES HEREBY RESOLVE AND ORDER AS FOLLOWS:
Section 1. The Successor Agency adopts as a temporary measure the fiscal year 2022-23 budget as its budget for fiscal year 2023-24.
Section 2. The Successor Agency Executive Director is hereby directed and authorized to take any and all necessary actions to implement this budget.
Section 3. The Chair or presiding officer of the Successor Agency is hereby authorized to execute this resolution indicating its adoption by the Successor Agency.
Section 4. The City Clerk, or her duly appointed Deputy, is directed to attest thereto.
Attachment 2 (Continued)
PASSED, APPROVED AND ADOPTED on this 21st day of June 2023.
Emmanuel J. Estrada, Chair
ATTEST:
STATE OF CALIFORNIA
COUNTY OF LOS ANGELES SS.
CITY OF BALDWIN PARK
I, CHRISTOPHER SAENZ, City Clerk of the City of Baldwin Park, do hereby certify that the foregoing Resolution No. SA 2023-002 was duly and regularly approved and adopted by the Successor Agency of the City of Baldwin Park at a regular meeting of the Successor Agency on June 21, 2023, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
_____________________
CHRISTOPHER SAENZ
CITY CLERK
Fund Fund Description
FY 2024
Proposed
Revenues
FY 2024
Proposed
Expenditures
Surplus /
(Deficit)
General Fund:
100 General Fund* 36,532,488 36,425,577 106,911 110 Measure BP Sales Tax (TUT) 6,000,000 - 6,000,000 200 Future Development Fund** 44,360 1,746,145 (1,701,785) 210 Community Enhancement Fund** 100,000 - 100,000 Subtotal - General Fund 42,676,848 $ 38,171,722 $ 4,505,126 $ Internal Services Funds:
401 Information and Support Services 834,013 1,284,013 (450,000) 402 Fleet Services 550,045 1,150,045 (600,000) 403 Internal Insurance 5,066,770 5,066,770 - Subtotal - Internal Services Funds 6,450,828 $ 7,500,828 $ (1,050,000) $ Special (Restricted) Funds:
205 Federal Asset Forfeiture - 57,043 (57,043) 206 State Asset Forfeiture - 49,000 (49,000) 208 Law Enforcement Development Impact 20,600 - 20,600 220 Community Development Block Grant 1,990,274 1,989,238 1,036 221 H.O.M.E. (Home Investment Partnership Program) 3,319,758 3,312,809 6,948 222 CAL Home 100 - 100 230 AB1693 Business Improvement Fees 135,200 152,181 (16,981) 231 Air Quality Management 188,000 197,548 (9,548) 234 Park Fees (Quimby Act) 205,000 1,364,752 (1,159,752) 235 General Plan Fees 192,382 331,494 (139,113) 236 Public Art Fees 33,000 - 33,000 237 Cannabis Fees 450,000 450,000 - 240 Gasoline Tax 2,036,726 2,039,379 (2,653) 241 Surface Transportation Program - 1,000,000 (1,000,000) 243 Bicycle and Pedestrian Safety 82,901 - 82,901 244 Proposition A 2,264,186 2,143,552 120,634 245 Proposition C 1,708,584 2,285,464 (576,880) 246 AB939 Integrated Waste Management 643,000 566,295 76,705 247 Oil Recycling Grant 10,000 17,498 (7,498) 249 Storm Drains NPDS 175,100 173,415 1,685 250 Assessment District 14,630 - 14,630 251 Street Lighting and Landscape 1,792,200 2,331,776 (539,576) 252 Parks Maintenance Assessment District 993,485 993,485 - 253 Proposition A - Parks 60 - 60 254 Measure R Local Return 1,280,938 1,169,790 111,148 255 Measure M 2,401,797 1,934,602 467,195 256 SB1 Road Repair & Accountability 1,789,266 2,547,401 (758,135) 257 Traffic Mitigation Fees 1,600 - 1,600 258 Measure W 5,575,690 2,806,151 2,769,539 270 Grants Fund 14,265,418 13,874,389 391,029 271 Police Grants Fund 71,200 70,000 1,200 275 American Rescue Plan Act 10,000 13,541,518 (13,531,518) 280 Cooperative Agreements Contributions 15,000 15,000 - 450 BPROUD Utility District - 50,000 (50,000) Subtotal Special Funds 41,666,095 $ 55,463,780 $ (13,797,686) $ TOTAL GENERAL, INTERNAL SERV., & SPECIAL FUNDS: 90,793,770$ 101,136,330 $ (10,342,560) $ City of Baldwin Park
Fiscal Year 2023-2024 Proposed Budget
Attachment 3
Fund Fund Description
FY 2024
Proposed
Revenues
FY 2024
Proposed
Expenditures
Surplus /
(Deficit)
City of Baldwin Park
Fiscal Year 2023-2024 Proposed Budget
Financing Authority Funds:
610 COP Lease Payment 588,346 588,346 - 651 Pension Obligation Bond 2019 3,844,972 3,844,972 - 660 Measure M Rev Bond 592,169 1,547,169 (955,000) Subtotal Financing Authority Funds 5,025,487 $ 5,980,487 $ (955,000) $ Successor Agency Funds:
Capital Projects
806 Sierra Vista Capital Project 107,428 107,428 - Subtotal Capital Projects 107,428 $ 107,428 $ - $ Debt Service
838 BP Merged 2017 Refinance 1,090,263 1,080,842 9,421 Subtotal Debt Service 1,090,263 $ 1,080,842 $ 9,421 $ Low/Mod Housing
890 Low/Mod Income Housing 272,399 911,036 (638,637) Subtotal Low/Mod Housing 272,399 $ 911,036 $ (638,637) $ TOTAL SUCCESSOR AGENCY FUNDS: 1,470,090$ 2,099,306 $ (629,217) $ Housing Authority:
901 Housing Voucher Choice 7,269,524 7,355,996 (86,472) 902 Housing Authority American Rescue Plan Act 249,133 34,317 214,816 905 Public Housing 109,599 183,102 (73,503) 910 CIAP 30,825 30,825 - Subtotal Housing Authority Funds 7,659,081 $ 7,604,240 $ 54,841 $ COMBINED GRAND TOTAL - ALL FUNDS 104,948,428 $ 116,820,364 $ (11,871,936) $ 13,186,051$ * The Projected General Fund Reserve Balance at June 30, 2024 is:
** The Future Development Fund and Community Enhancement Fund were merged with the General Fund. However, these funds are committed for future / special projects pending City Council approval.
Attachment 3
Projected 2024 2024 2024 2024 Projected
Fund Balance Proposed Proposed Proposed Proposed Fund Balance Fund Fund Description 06/30/2023 Revenues Transfers In Expenditures Transfers Out 06/30/2024 General Fund:
100 General Fund* 40,135,621 36,018,488 514,000 35,712,546 713,031 40,242,532 110 Measure BP Sales Tax (TUT) - 6,000,000 - - - 6,000,000 200 Future Development Fund** 5,619,518 44,360 - 1,746,145 - 3,917,733 210 Community Enhancement Fund** 315,029 100,000 - - - 415,029 Subtotal - General Fund 46,070,168 $ 42,162,848 $ 514,000 $ 37,458,691$ 713,031 $ 50,575,293$ Internal Services Funds:
401 Information and Support Services 507,365 834,013 - 1,284,013 - 57,365 402 Fleet Services 663,135 550,045 - 1,150,045 - 63,135 403 Internal Insurance (7,088,381) 5,066,770 - 5,066,770 - (7,088,381) 404 Capital Equipment 2,680 - - - - 2,680 Subtotal - Internal Services Funds (5,915,202) $ 6,450,828 $ - $ 7,500,828$ - $ (6,965,202)$ Special (Restricted) Funds:
205 Federal Asset Forfeiture 81,615 - - 57,043 - 24,573 206 State Asset Forfeiture 54,783 - - 49,000 - 5,783 207 Local Law Enforcement Block Grant 15,288 - - - - 15,288 208 Law Enforcement Development Impact 79,293 20,600 - - - 99,893 209 AB74 Public Safety Enhancement 150,355 - - - - 150,355 220 Community Development Block Grant 94,871 1,990,274 - 1,989,238 - 95,907 221 H.O.M.E. (Home Investment Partnership Program) 6,809,476 3,319,758 - 3,312,809 - 6,816,425 222 CAL Home 157,950 100 - - - 158,050 230 AB1693 Business Improvement Fees 19,908 135,200 - 152,181 - 2,927 231 Air Quality Management 181,868 188,000 - 197,548 - 172,320 232 Residential Development Fee 4 - - - - 4 233 Economic Development Grant 542 - - - - 542 234 Park Fees (Quimby Act) 1,882,663 205,000 - 1,364,752 - 722,911 235 General Plan Fees 512,893 162,000 30,382 331,494 - 373,781 236 Public Art Fees 487,226 33,000 - - - 520,226 237 Cannabis Fees 71,358 450,000 - 206,000 244,000 71,358 240 Gasoline Tax 146,801 2,036,726 - 2,039,379 - 144,148 241 Surface Transportation Program 926,013 - - 1,000,000 - (73,987) 243 Bicycle and Pedestrian Safety 1 82,901 - - - 82,902 244 Proposition A 475,140 2,264,186 - 2,143,552 - 595,774 245 Proposition C 1,516,154 1,708,584 - 2,285,464 - 939,274 246 AB939 Integrated Waste Management (66,010) 643,000 - 566,295 - 10,695 247 Oil Recycling Grant 4,449 10,000 - 17,498 - (3,049) 249 Storm Drains NPDS 110,095 175,100 - 173,415 - 111,780 250 Assessment District 407,872 14,630 - - - 422,502 251 Street Lighting and Landscape 353,081 1,792,200 - 2,331,776 - (186,495) 252 Parks Maintenance Assessment District 69,003 868,800 124,685 993,485 - 69,003 253 Proposition A - Parks 0 60 - - - 60 254 Measure R Local Return 1,106,315 1,280,938 - 1,169,790 - 1,217,462 255 Measure M 447,691 1,446,797 955,000 1,342,433 592,169 914,886 256 SB1 Road Repair & Accountability 1,982,368 1,789,266 - 2,547,401 - 1,224,233 257 Traffic Mitigation Fees 1,924 1,600 - - - 3,524 258 Measure W 11,553,220 5,575,690 - 2,806,151 - 14,322,759 259 Measure H 26,376 - - - - 26,376 City of Baldwin Park
Fiscal Year 2023-2024 Projected Fund Balance
Attachment 4
Projected 2024 2024 2024 2024 Projected
Fund Balance Proposed Proposed Proposed Proposed Fund Balance Fund Fund Description 06/30/2023 Revenues Transfers In Expenditures Transfers Out 06/30/2024 270 Grants Fund 90 14,265,418 - 13,844,008 30,382 391,119 271 Police Grants Fund 7,303 71,200 - 70,000 - 8,502 275 American Rescue Plan Act 16,163,101 10,000 - 13,271,518 270,000 2,631,582 280 Cooperative Agreements Contributions 31,265 15,000 - 15,000 - 31,265 301 Building Reserve 9,976 - - - - 9,976 450 BPROUD Utility District 281,867 - - 50,000 - 231,867 Subtotal Special Funds 46,154,188 $ 40,556,028 $ 1,110,067 $ 54,327,230 $ 1,136,550 $ 32,356,503 $ TOTAL GENERAL, INTERNAL SRV & SPECIAL FUNDS: 86,309,155$ 89,169,703 $ 1,624,067 $ 99,286,749 $ 1,849,581 $ 75,966,594 $ Financing Authority Funds:
601 Debt Service 36,030 - - - - 36,030 610 COP Lease Payment 124,926 - 588,346 588,346 - 124,926 625 Gas Tax Debt Service 7 - - - - 7 635 BPFA/PM 2003 Tax Alloc 32,774 - - - - 32,774 637 BPFA/CBD 1990 Refunding Loan 142 - - - - 142 650 Pension Obligation Bond 3,322 - - - - 3,322 651 Pension Obligation Bond 2019 359,608 3,844,972 - 3,844,972 - 359,608 660 Measure M Rev Bond 3,532,157 - 592,169 592,169 955,000 2,577,157 Subtotal Financing Authority Funds 4,088,967 $ 3,844,972 $ 1,180,514 $ 5,025,487 $ 955,000 $ 3,133,967 $ Successor Agency Funds:
800 RDA Obligation Retirement - $ - $ - $ - $ - $ - $ Capital Projects
806 Sierra Vista Capital Project 1,851,395 - 107,428 107,428 - 1,851,395 Subtotal Capital Projects 1,851,395 $ - $ 107,428$ 107,428 $ - $ 1,851,395$ Debt Service
838 BP Merged 2000 Refinance 41,636 1,090,263 - 973,414 107,428 51,057 Subtotal Debt Service 41,636 $ 1,090,263$ - $ 973,414$ 107,428 $ 51,057 $ Low/Mod Housing
890 Low/Mod Income Housing 12,128,159 272,399 - 911,036 - 11,489,522 Subtotal Low/Mod Housing 12,128,159 $ 272,399 $ - $ 911,036$ - $ 11,489,522$ TOTAL SUCCESSOR AGENCY FUNDS: 14,021,190 $ 1,362,662 $ 107,428 $ 1,991,878 $ 107,428 $ 13,391,973$ Housing Authority:
901 Housing Voucher Choice 327,106 7,269,524 - 7,355,996 - 240,634 902 Housing Authority American Rescue Plan Act 73,914 249,133 - 34,317 - 288,729 905 Public Housing 361,833 78,774 30,825 183,102 - 288,330 910 CIAP - 30,825 - - 30,825 - Subtotal Housing Authority Funds 762,853 $ 7,628,256 $ 30,825 $ 7,573,415$ 30,825 $ 817,694 $ COMBINED GRAND TOTAL - ALL FUNDS 105,182,164 $ 102,005,593 $ 2,942,835 $ 113,877,529$ 2,942,835 $ 93,310,228 $ $ 13,186,051 * The Projected General Fund Reserve Balance at June 30, 2024 is:
** The Future Development Fund and Community Enhancement Fund were merged with the General Fund. However, these funds are committed for future / special projects pending City Council approval.
Attachment 4
General Fund Reserve Bar Chart -- Fiscal Year 2023-24 Projected $0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
2015 2016 2017 2018 2019 2020 2021 2022
Unaudited
2023
Projected
2024
Projected
$8,237,796
$7,572,817
$7,090,375
$8,484,704
$9,409,180
$9,730,683
$10,465,582
$13,199,914 $13,079,140 $13,186,051
Note: This table does not include the Future Development Fund or Community Enhancement Fund.
Attachment 5
HOUSING AUTHORITY
REGULAR MEETING
Agenda
June 21, 2023, 7:00 PM
Chair
Vice Chair
Board Member
Board Member
Board Member
Emmanuel J. Estrada
Monica Garcia
Alejandra Avila
Jean M. Ayala
Daniel Damian
Welcome to your Housing Authority Meeting
We welcome your interest and involvement in the City’s legislative process. This agenda includes information about topics coming before the Board Members and the action recommended by city staff. You can read about each topic in the staff reports, which are available on the city’s website and in the Office of the City Clerk.
Please Note: Electronic devices are to be turned off while meetings are in session.
How to watch
The City of Baldwin Park provides two ways to watch a Housing Authority meeting:
In Person
Most Housing Authority meetings take
place at City Hall, 14403 E. Pacific
Ave., Baldwin Park, CA 91706
Online
Audio streaming will be available at
https://www.youtube.com/channel/UCFLZ0_dDFRjy59rhiDZ13Fg/featured?view_as=subscriber http://baldwinpark.granicus.com/ViewPublisher.php?view_id=10
Reasonable Accommodations
Individuals with disabilities may request an agenda packet in appropriate alternative formats as required by the Americans with Disability Act of 1990. Reasonable accommodations and auxiliary aids will be provided to effectively allow participation in the meeting. Please contact the City Clerk’s Office at (626) 960-4011.
Public Comments
The public is encouraged to address the City Council or any of its Agencies listed on this agenda on any matter posted on the agenda or on any other matter within its jurisdiction. In accordance with Chapter 39 of the Baldwin Park Municipal Code, Speakers must address the Council as a whole and refrain from making impertinent, slanderous, or profane remarks or disrupt the peace of the meeting. Speaker cards are available at the podium and by request with the City Clerk.
Public Communication
There is a three-minute speaking time limit. This is the time set aside to address the City Council. Please notify the City Clerk if you require the services of an interpreter. No Action may be taken on a matter unless it is listed on the agenda, or unless certain emergency or special circumstances exist. The legislative body or its staff may: 1) Briefly respond to statements made or questions asked by persons; or 2) Direct staff to investigate and/or schedule matters for consideration at a future meeting. [Government Code §54954.2] If you wish to comment on agenda items and are unable to physically appear in person, please email your name, place of residence, item number or topic and a phone number where you will be available between the hours of 7:00 PM during City Council Meetings to [email protected].
CALL TO ORDER
ROLL CALL
PUBLIC COMMUNICATIONS
CONSENT CALENDAR
1. Baldwin Park Housing Authority’s Warrants and Demands It is recommended that the Board ratify the attached Warrants and Demands Register.
2. Treasurer’s Report HA – April 2023
Staff recommends that the Board receive and file the Treasurer’s Report for April 2023.
PUBLIC HEARING
3. Public Hearing and Adoption of the Budget for Fiscal Year 2023-24 for the City, Finance Authority, Municipal Financing Authority, Housing Authority and Successor Agency Staff recommends that Council open a public hearing, and following the public hearing, approve the fiscal year 2023-24 Budget for: • City of Baldwin Park by Resolution No. 2023-018, and • Finance Authority by Resolution No. FA 2023-002, and • Municipal Financing Authority by Resolution No. MFA 2023-001, and • Housing Authority by Resolution No. HA 2023-003, and • Successor Agency by Resolution No. 2023-001
ADJOURNMENT
CERTIFICATION
I, Christopher Saenz, City Clerk of the City of Baldwin Park hereby certify that, under penalty of perjury under the laws of the State of California that the foregoing agenda was posted on the City Hall bulletin board not less than 72 hours prior to the meeting.
Christopher Saenz
City Clerk
For further information regarding agenda items, please contact the office of the City Clerk at (626) 960-4011 ext. 466 or via e-mail at [email protected]. In compliance with the Americans with Disabilities Act, if you need special assistance to participate in this meeting, please contact the Public Works Department or Risk Management at (626) 960-4011. Notification 48 hours prior to the meeting will enable staff to make reasonable arrangements to ensure accessibility to this meeting. (28 CFR 34.102.104 ADA TITLE II)
STAFF REPORT
HA ITEM NO. _____1_____
TO: Chair and Members of the Housing Authority
FROM: Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Baldwin Park Housing Authority’s Warrants and Demands
SUMMARY
Attached are the Warrants and Demands Registers for the City of Baldwin Park Housing Authority to be ratified by the Board.
RECOMMENDATION
It is recommended that the Board ratify the attached Warrants and Demands Register.
FISCAL IMPACT
The total of the Warrants and Demands for Housing Authority was $621,189.08.
BACKGROUND
The attached Claims and Demands report format meets the required information as set out in the California Government Code. Staff has reviewed the requests for expenditures for the appropriate budgetary approval and for the authorization from the department head or its designee. Pursuant to Section 37208 of the California Government Code, the Chief Executive Officer or his/her designee does hereby certify to the accuracy of the demands hereinafter referred. Payments released since the previous meeting and the following is a summary of the payment released:
1. The May 6, 2023 to June 8, 2023 Warrant check numbers 72737 through 72756 in the amount of $14,427.56 and Automated Clearing House (ACH) In the amount of $606,761.52 were made on behalf of City of Baldwin Park Housing Authority constituting of claims and demands, are herewith presented to the Board as required by law, and hereby ratified.
LEGAL REVIEW
Not Applicable
ATTACHMENTS
1. Happy Check Register
2. Happy Check Register ACH
Check Register ReportDate Range: 5/6/2023...6/8/2023VMS Date Range:...Program:-Payment Type:Check Numbers: ...Direct Deposit: Exclude Direct DepositCheck Cleared: AllPort Status: Include Port InsZero HAPs: Include Zero HAPsVoided Payments:Omit Voided PaymentsHeld Checks: Exclude Held ChecksGrouped by:Sorted by: Check Number6/12/2023Check Number Check Date Payee Name Amount DDVMS Date72737 05/09/2023 Cesar Chavez Foundation $102.0002/01/202372738 06/01/2023 Jennelle M Henderson $36.0006/01/202372739 06/01/2023 Julie L Fonseca $10.0006/01/202372740 06/01/2023Vanessa G Ross$58.0006/01/202372741 06/01/2023 Ruth Y Lopez $13.0006/01/202372742 06/01/2023Xiomara A Martinez$30.0006/01/202372743 06/01/2023 Rebecca Galindo $17.0006/01/202372744 06/01/2023 LLJ Stratford Sunset, LLC, Sunset $4415.0006/01/202372745 06/01/2023 City of Pomona Housing Authority $842.2806/01/202372746 06/01/2023 Ken Chi-Kin Yu $10.0006/01/202372747 06/01/2023 Monica A Escalante $64.0006/01/202372748 06/01/2023 Luis Gordillo $131.0006/01/202372749 06/01/2023 Kayla N Harris $29.0006/01/202372750 06/01/2023 Diana Mary Barcelo $10.0006/01/202372751 06/01/2023 Ricky Garcia $7.0005/10/202372752 06/01/2023 Imelda A Sanchez Diaz $46.0006/01/202372753 06/01/2023 Eternal Link LLC $1649.0006/01/202372754 06/01/2023 George Ka Chun Chew $2242.0006/01/202372755 06/01/2023 City of Carlsbad $875.2806/01/202372756 06/01/2023 Cameron Properties $3841.0004/01/2023$14,427.56Total9Unit Count$1,518.22Average Weighted by Unit Count$515.27AverageHard to House CountCheck Register Report AZ 06/12/2023 Page 1Copyright © 2011-2023, HAPPY Software, Inc.
Check Register ReportDate Range: 5/6/2023...6/8/2023VMS Date Range:...Program:-Payment Type:Check Numbers: ...Direct Deposit: Include Direct DepositCheck Cleared: AllPort Status: Include Port InsZero HAPs: Include Zero HAPsVoided Payments:Omit Voided PaymentsHeld Checks: Exclude Held ChecksGrouped by:Sorted by: Check Number6/12/2023Check Number Check Date Payee Name Amount DDVMS Date30986 05/09/2023 Monrovia 612, LP $5006.0002/24/202330987 05/09/2023 Blessed Rock of El Monte $2269.0003/22/202330988 05/09/2023 Peter N Wong or $5134.0001/10/202330989 05/09/2023 Los Angeles County Housing Authority $3694.2403/28/202330990 06/01/2023Y & H Investment, Inc.$1498.0006/01/202330991 06/01/2023 Eunice Property, LLC $1242.0006/01/202330992 06/01/2023 Wilson Apartment Associates L.P. $756.0006/01/202330993 06/01/2023 Monet Huong Nguyen $2395.0006/01/202330994 06/01/2023ASCENSION HOLDINGS LLC$1262.0006/01/202330995 06/01/2023 Tom Cinquegrani $1233.0006/01/202330996 06/01/2023 Mark T. Fernandez $994.0006/01/202330997 06/01/2023 Melody (Muoi) Dao $1539.0006/01/202330998 06/01/2023 John W. Ruwitch and Anh Lam Truong$1153.0006/01/202330999 06/01/2023Adam King Lee and Joyce Ng Lee$1351.0006/01/202331000 06/01/2023 Mingyu Qu $2347.0006/01/202331001 06/01/2023 SAE GROUP, LLC $1988.0006/01/202331002 06/01/2023 Wei Zhen Su $695.0006/01/202331003 06/01/2023 Mallorca Apartments, LTD $4107.0006/01/202331004 06/01/2023 Michael I. or Ling Brooks $1275.0006/01/202331005 06/01/2023 Donna J Falls$811.0006/01/202331006 06/01/2023 Cipriano Salazar Jr. $1425.0006/01/202331007 06/01/2023 Dung Tran $595.0006/01/202331008 06/01/2023 Monrovia 612, LP $19823.0006/01/202331009 06/01/2023 Leslie K Ng $1043.0006/01/202331010 06/01/2023 Jun Hua Hu $2846.0006/01/202331011 06/01/2023 Quoc T. Vo $1378.0006/01/202331012 06/01/2023 Lien Diep $1255.0006/01/202331013 06/01/2023 Rosa Lamas-Serratos $1668.0006/01/202331014 06/01/2023 Primrose Villa $5299.0006/01/202331015 06/01/2023 Malcolm Oso $983.0006/01/202331016 06/01/2023 Dieu-Thuy Nu Ton $976.0006/01/202331017 06/01/2023 Dajojo, LLC $632.0006/01/2023Check Register Report AZ 06/12/2023 Page 1Copyright © 2011-2023, HAPPY Software, Inc. 31018 06/01/2023 Investor Trust Realty Group, Inc. $1453.0006/01/202331019 06/01/2023 Don Norwood $1479.0006/01/202331020 06/01/2023Aaron Abdus Shakoor$1739.0006/01/202331021 06/01/2023Ana Thai$883.0006/01/202331022 06/01/2023 SRI Properties No 15 LLC $1268.0006/01/202331023 06/01/2023 Larry Chow $1912.0006/01/202331024 06/01/2023 T & T Asset Holding, LLC $667.0006/01/202331025 06/01/2023 Michael Alfred Alarcon $1334.0006/01/202331026 06/01/2023 Mousa Boushaaya $1633.0006/01/202331027 06/01/2023 Tuan Viet Ho $2082.0006/01/202331028 06/01/2023Xiaomin Lin and Xiaoxi Wu$2454.0006/01/202331029 06/01/2023 Jun Ye and Ming Feng $1786.0006/01/202331030 06/01/2023 4324 Walnut St LLC $1067.0006/01/202331031 06/01/2023 El Monte Housing Partners LP - The $9920.0006/01/202331032 06/01/2023 Joseph T. Tung $907.0006/01/202331033 06/01/2023Alamitas LLC$629.0006/01/202331034 06/01/2023Avalon Monrovia LLC$1262.0006/01/202331035 06/01/2023 Pro Management Inc. $1471.0006/01/202331036 06/01/2023Andrew & Eva Fogg$1403.0006/01/202331037 06/01/2023 Heritage Park Villas LP $23626.0006/01/202331038 06/01/2023Villa Olive Oak dba Oak Park - South$2000.0006/01/202331039 06/01/2023 Diba Management $9301.0006/01/202331040 06/01/2023 Palo Verde Apartments, LP $903.0006/01/202331041 06/01/2023 Sharon Campbell $3044.0006/01/202331042 06/01/2023 Ha X Van $3930.0006/01/202331043 06/01/2023 Chen Jackson $987.0006/01/202331044 06/01/2023 Philip Tsui $971.0006/01/202331045 06/01/2023 Paul Yen $2125.0006/01/202331046 06/01/2023 Mie Chen $2469.0006/01/202331047 06/01/2023 Becky Binh Nguyet Luu or Eddie Ma $2021.0006/01/202331048 06/01/2023 Tinh Van Le $668.0006/01/202331049 06/01/2023 Everardo Garcia $1460.0006/01/202331050 06/01/2023 Ngoc T. Lieu $2740.0006/01/202331051 06/01/2023Alfred Tai-Kong Ho and Lisa Chen$1211.0006/01/202331052 06/01/2023 Covina 023 Woods 206 LP c/o $1288.0006/01/202331053 06/01/2023 Doreen Han $235.0006/01/202331054 06/01/2023 PI Properties No. 94 LLC$1155.0006/01/202331055 06/01/2023 Siu Fung Mak $1099.0006/01/202331056 06/01/2023 Baldwin Park Family Housing Limited $21427.0006/01/202331057 06/01/2023 Grace Chiou $763.0006/01/202331058 06/01/2023 Zhi Min Li and WXL Investments Inc. $2163.0006/01/202331059 06/01/2023 Sui Man Mak $752.0006/01/202331060 06/01/2023 Henry Wong $1861.0006/01/202331061 06/01/2023 West Covina Senior Villas II, LP $482.0006/01/202331062 06/01/2023 Dung Trung Pham and Tammy Tram $98.0006/01/202331063 06/01/2023 Francisco J. Sanchez and Gloria$1109.0006/01/2023Check Register Report AZ 06/12/2023 Page 2Copyright © 2011-2023, HAPPY Software, Inc. 31064 06/01/2023 Blessed Rock of El Monte $28583.0006/01/202331065 06/01/2023 Blessed Rock of El Monte $5129.0006/01/202331066 06/01/2023Vintage West Covina$8581.0006/01/202331067 06/01/2023Alfonso Contreras$888.0006/01/202331068 06/01/2023 Ryan Quach and Hue Cao $1631.0006/01/202331069 06/01/2023Alta Vista Villas, LP c/o Yale$2920.0006/01/202331070 06/01/2023 West Covina Seniors Villas I $1056.0006/01/202331071 06/01/2023 Post Brookhollow , LP $10894.0006/01/202331072 06/01/2023 Rahmat Ray Nehdar$1148.0006/01/202331073 06/01/2023Alexander Chan$3000.0006/01/202331074 06/01/2023 Phat Binh Vuong $815.0006/01/202331075 06/01/2023Alan Wu$806.0006/01/202331076 06/01/2023 Lawe Family Trust $844.0006/01/202331077 06/01/2023 Henry Ho $1318.0006/01/202331078 06/01/2023 PAMA IV Properties, LP $4597.0006/01/202331079 06/01/2023 Roger Hin Nam Mak $9846.0006/01/202331080 06/01/2023 LAT Investments, LLC $5195.0006/01/202331081 06/01/2023 Kimmie Mu Matsunaga $2979.0006/01/202331082 06/01/2023Xitlalai Del Real Sanchez$1433.0006/01/202331083 06/01/2023 Mary L Haynes$1108.0006/01/202331084 06/01/2023 Clinett Glazis $275.0006/01/202331085 06/01/2023 Jim & Nancy Bailey $584.0006/01/202331086 06/01/2023 Kimberly Nguyen $836.0006/01/202331087 06/01/2023 LLP Investments $1735.0006/01/202331088 06/01/2023 Joseph M. Kwok $1988.0006/01/202331089 06/01/2023 Leng Zhang and Bao Ying Jiang $1340.0006/01/202331090 06/01/2023 Mack E Titus $530.0006/01/202331091 06/01/2023 Lourdes J. Garrison $1700.0006/01/202331092 06/01/2023Angelica Garcia$2343.0006/01/202331093 06/01/2023 Sophia Wong $1247.0006/01/202331094 06/01/2023 Lois J Gaston $1090.0006/01/202331095 06/01/2023 Doan & Lily Thi $2033.0006/01/202331096 06/01/2023 El Monte Affordable Housing Partner $372.0006/01/202331097 06/01/2023 Jose Baudelio Delgado $570.0006/01/202331098 06/01/2023 Larry Mimms $1600.0006/01/202331099 06/01/2023 Jaime Jimenez $627.0006/01/202331100 06/01/2023 Ramiro Viramontes and Veronica $195.0006/01/202331101 06/01/2023 Fat Law $851.0006/01/202331102 06/01/2023 Kevin Kambor Kwong and Yuk Ming $1524.0006/01/202331103 06/01/2023 Dwight Chang $2460.0006/01/202331104 06/01/2023 Cameron Park Community Partners, $1622.0006/01/202331105 06/01/2023 Mozhgan Tavakoli $1216.0006/01/202331106 06/01/2023 Jun Tang $576.0006/01/202331107 06/01/2023Anmelindon LLC$2504.0006/01/202331108 06/01/2023 Lourdes Vela $3380.0006/01/202331109 06/01/2023 Gilbert Roybal $876.0006/01/2023Check Register Report AZ 06/12/2023 Page 3Copyright © 2011-2023, HAPPY Software, Inc. 31110 06/01/2023 Philip & Fanny Kwok $1440.0006/01/202331111 06/01/2023 Woodside Village Apartments LP $6948.0006/01/202331112 06/01/2023 Cynthia Pham $744.0006/01/202331113 06/01/2023 Katie Yau and Daniel Hong $3040.0006/01/202331114 06/01/2023 Fanny Chan $1079.0006/01/202331115 06/01/2023 Baldwin Rose LP $1760.0006/01/202331116 06/01/2023 Kwan and Mei Chiang $1367.0006/01/202331117 06/01/2023 Sergio Molina $213.0006/01/202331118 06/01/2023 Chuen Lau $1371.0006/01/202331119 06/01/2023 Tanya H Chen $2010.0006/01/202331120 06/01/2023 Dan Thanh Peng and Hoan Peng $1616.0006/01/202331121 06/01/2023 Peter N Wong or $1090.0006/01/202331122 06/01/2023 JM Lam Investment LLC $452.0006/01/202331123 06/01/2023Vijay Gulati$4912.0006/01/202331124 06/01/2023 Ngoc Lieu $934.0006/01/202331125 06/01/2023 Joseph H. Garcia $1427.0006/01/202331126 06/01/2023 Lark Ellen Village $8753.0006/01/202331127 06/01/2023Xuyen Thach Han$3200.0006/01/202331128 06/01/2023 EZ APT LLC$1182.0006/01/202331129 06/01/2023 Kim Wah Wong and Sau Yi Wong $1378.0006/01/202331130 06/01/2023 Lucena A Ewing $4775.0006/01/202331131 06/01/2023 Jocelyn Jae Jhong $2202.0006/01/202331132 06/01/2023 Emilio De Jesus Cruz $653.0006/01/202331133 06/01/2023 Isabel R Sanchez $1458.0006/01/202331134 06/01/2023 Cienega Garden Apartments $6937.0006/01/202331135 06/01/2023Vinh Hong Lai$3616.0006/01/202331136 06/01/2023 Doreen E Ewing $1062.0006/01/202331137 06/01/2023 Moller Property Management $599.0006/01/202331138 06/01/2023 Olie Terrell Johnson $845.0006/01/202331139 06/01/2023 TPA/NASCH LLC, Westgate as a sole $1359.0006/01/202331140 06/01/2023 TDF LP - Pacific Towers c/o Winn $8818.0006/01/202331141 06/01/2023 Paul & Annie W Chau $934.0006/01/202331142 06/01/2023 Steven Eraj Espantman and Marta $1327.0006/01/202331143 06/01/2023 Gilbert Dominguez $12215.0006/01/202331144 06/01/2023 Eric Yu $1596.0006/01/202331145 06/01/2023 Up Hill Investment Inc. $1817.0006/01/202331146 06/01/2023 Dieu Van Huynh $973.0006/01/202331147 06/01/2023 Kelly Nguyen $1210.0006/01/202331148 06/01/2023 Ramona Property Managers, Inc. $567.0006/01/202331149 06/01/2023 Nancy Mikhaiel $2581.0006/01/202331150 06/01/2023 Badillo Street Senior Apartments, LLC $22099.0006/01/202331151 06/01/2023 Monrovia Heritage Park LP $14641.0006/01/202331152 06/01/2023 Los Angeles County Housing Authority $1757.2806/01/202331153 06/01/2023 James or Barbara Fox $1085.0006/01/202331154 06/01/2023 Mayra Ortega$1169.0006/01/202331155 06/01/2023 Sel Homes LLC $6740.0006/01/2023Check Register Report AZ 06/12/2023 Page 4Copyright © 2011-2023, HAPPY Software, Inc. 31156 06/01/2023 Hui Chuan Wang $3615.0006/01/202331157 06/01/2023 725-731 W. Duarte Rd, LLC $1727.0006/01/202331158 06/01/2023 Nhan Nguyen and Amy Tran $2610.0006/01/202331159 06/01/2023 Paul P Simon $1582.0006/01/202331160 06/01/2023 Puente Villa LLC $858.0006/01/202331161 06/01/2023 RAMONA BLVD. FAMILY $7719.0006/01/202331162 06/01/2023AJG Realty Inc.$1892.0006/01/202331163 06/01/2023 Maria Martha Martinez $1422.0006/01/202331164 06/01/2023Antonio & Aida Rinos$1727.0006/01/202331165 06/01/2023 Greater San Gabriel Valley Property$1150.0006/01/202331166 06/01/2023Annette C Scott$1650.0006/01/202331167 06/01/2023 Denise Van Pham $3760.0006/01/202331168 06/01/2023 1024 Royal Oaks LP dba Whispering $17041.0006/01/202331169 06/01/2023 1024 Royal Oaks LP dba Whispering $8184.0006/01/202331170 06/01/2023 Derek Sim$1112.0006/01/202331171 06/01/2023 Josephine Tran$1139.0006/01/202331172 06/01/2023Allan M. & Virginia J Chipp and Ralph$2480.0006/01/202331173 06/01/2023 Zi Jian Li $1883.0006/01/202331174 06/01/2023 Minh A Nguyen $864.0006/01/202331175 06/01/2023 Jaime Barcena $1250.0006/01/202331176 06/01/2023 Monica D Mao $1377.0006/01/202331177 06/01/2023 Shiu-Ein Huang $264.0006/01/202331178 06/01/2023 LAI MING LEUNG $489.0006/01/202331179 06/01/2023 The Promenade Housing Partners, LP $5083.0006/01/202331180 06/01/2023 Paramjit S Nijjar $2762.0006/01/202331181 06/01/2023 Rosa Beltran $1244.0006/01/202331182 06/01/2023 James Ronald Nguyen $908.0006/01/202331183 06/01/2023 Diba Management Inc. $1241.0006/01/202331184 06/01/2023Ynfante Holdings I, LLC$914.0006/01/202331185 06/01/2023 Carl P Heinzen $1850.0006/01/202331186 06/01/2023 Roman Basin $1059.0006/01/202331187 06/01/2023 Sandhya Kal and Padma Kal $1435.0006/01/202331188 06/01/2023 K. Carl and Zitta A Setian $1395.0006/01/202331189 06/01/2023 Nomer Lacson$2117.0006/01/202331190 06/01/2023Anna & Simon Choi$1398.0006/01/202331191 06/01/2023 Chung Thi Pham $2571.0006/01/202331192 06/01/2023 Rosie Leon $1263.0006/01/202331193 06/01/2023 Roy Lam $1258.0006/01/202331194 06/01/2023 Golden Dragon Properties LLC c/o $1350.0006/01/202331195 06/01/2023 Nancy H Shen $719.0006/01/202331196 06/01/2023 Joe Clark $2858.0005/01/202331197 06/01/2023 Richard A DaSylveira$11.0006/01/202331198 06/01/2023 M B Equity LLC $1450.0006/01/202331199 06/01/2023 Sara Romo $1961.0006/01/202331200 06/01/2023 T & P Property LLC $945.0006/01/202331201 06/01/2023 Singing Wood Senior Housing LP $14610.0006/01/2023Check Register Report AZ 06/12/2023 Page 5Copyright © 2011-2023, HAPPY Software, Inc. 31202 06/01/2023 Michael H Phuong $1067.0006/01/202331203 06/01/2023 Sitara B. Mamdani $2239.0006/01/202331204 06/01/2023 Joseph Pham $820.0006/01/202331205 06/01/2023 Garvey Senior Affordable Partners, LP $2536.0006/01/202331206 06/01/2023 Ryan Kinpong Woo and Ching King $784.0006/01/202331207 06/01/2023 Mei Yan Chen$1154.0006/01/202331208 06/01/2023 Shawn Hui Zhen $2577.0006/01/202331209 06/01/2023 Fred Lau $682.0006/01/2023$606,761.52Total487Unit Count$1,236.95Average Weighted by Unit Count$1,223.31Average1Hard to House Count Check Register Report AZ 06/12/2023 Page 6Copyright © 2011-2023, HAPPY Software, Inc.
STAFF REPORT
HA ITEM NO. _____2_____
TO: Chair and Members of the Housing Authority
FROM: Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Treasurer’s Report HA – April 2023
SUMMARY
Attached is the Treasurer’s Report for the month of April 2023. The Treasurer’s Report lists all cash for the City which includes the Baldwin Park Financing Authority, the Housing Authority, and the Successor Agency to the Community Development Commission (CDC). All investments are in compliance with the City’s Investment Policy and the California Government Code.
RECOMMENDATION
Staff recommends that the Board receive and file the Treasurer’s Report for April 2023.
FISCAL IMPACT
None
BACKGROUND
City of Baldwin Park Investment Policy requires the Treasurer’s Report be submitted to the Mayor and City Council on a monthly basis.
LEGAL REVIEW
Not Applicable
ATTACHMENTS
1. Exhibit “A”, Treasurer’s Report
ESTIMATED
INVESTMENT INTEREST PURCHASE MATURITY PAR CURRENT BOOK MARKET
DESCRIPTION RATE DATE DATE VALUE PRINCIPAL VALUE VALUE
State of California Local Agency Investment Fund (LAIF) City-Including General Fund & all other Special Revenue Funds 2.870% Varies Varies 54,144,889.68$ 54,144,889.68$ 54,144,889.68$ 54,144,889.68$ Housing Authority 2.870% Varies Varies 379.57 379.57 379.57 379.57 54,145,269.25 54,145,269.25 54,145,269.25 54,145,269.25 Certificate of Deposit
Traditions Bancorp Inc. (Cambridge Investment Research) 4.65% 11/4/2022 11/4/2024 250,000.00 250,000.00 250,000.00 248,957.50 Mutual Securities 5.00% 2/15/2023 2/15/2024 2,000,000.00 2,000,000.00 2,000,000.00 1,999,240.00 2,250,000.00 2,250,000.00 2,250,000.00 2,248,197.50
Federal Farm CR BKS Bond
Mutual Securities 4.125% 9/26/2022 10/17/2023 3,000,000.00 3,000,000.00 3,000,000.00 2,988,240.00 3,000,000.00 3,000,000.00 3,000,000.00 2,988,240.00
US Bank - Debt Service Trustee Accounts
Fiscal Agent Funds (Trust/Debt Service Fund) Varies Varies Varies 6,877,314.90 6,877,314.90 6,877,314.90 6,877,314.90 Fiscal Agent Funds - Successor Agency (Trust/Debt Service Fund) Varies Varies Varies 507.49 507.49 507.49 507.49 6,877,822.39 6,877,822.39 6,877,822.39 6,877,822.39
66,273,091.64$ 66,273,091.64$ 66,273,091.64$ 66,259,529.14$ Total Investments 66,273,091.64$
Cash with Bank of the West
5,206,803.82
23,991.65
319,316.15
64,862.95
762,154.52
Total Cash with Bank of the West 6,377,129.09
Investment Brokerage (Cash & Cash Equivalents) 9,168.61
Total Cash and Investments $ 72,659,389.34
* In accordance with AB X126,the Community Development Commission is dissolved effective January 31, 2012.
The successor agency name is "The City of Baldwin Park as Successor Agency to the Community Development Commission of the City of Baldwin Park".
* There was no investment purchase transaction made for the month of April 2023 and several deposits/withdrawls were made through the Local Agency Investment Fund.
In compliance with the California Government Code Section 53646 et seq., I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet the City's expenditure requirements for the next six months that all investments are in compliance to the City's Statement of Investment Policy.
Approved by:
Rose Tam
Director of Finance
CITY OF BALDWIN PARK
TREASURER'S REPORT
4/30/2023
City Miscellaneous Cash (W/C, P/R)
City Checking (General)
Money Market Plus
Successor Agency
Housing Authority
6/8/2023
STAFF REPORT
HA ITEM NO. _____3_____
TO: Honorable Mayor and Members of the City Council for the City, Financing Authority, Municipal Financing Authority, Housing Authority, and Successor Agency
FROM: Enrique C. Zaldivar, Chief Executive Officer
Rose Tam, Director of Finance
DATE: June 21, 2023
SUBJECT: Public Hearing and Adoption of the Budget for Fiscal Year 2023-24 for the City, Finance Authority, Municipal Financing Authority, Housing Authority and Successor Agency
SUMMARY
The Mayor and City Council are required to adopt a budget annually each fiscal year for the City. In addition, they must also adopt budgets for the Financing Authority, Municipal Financing Authority, Housing Authority, and the Successor Agency to the Dissolved Community Development Commission, where they also sit as Board Members. Attached is the copy of the proposed budget for fiscal year 2023-24 and the Resolutions which approve the adoption of the budget. The capital improvement projects (CIP) proposed budget for fiscal year 2023- 24 is not included and will be presented at a later date.
RECOMMENDATION
Staff recommends that Council open a public hearing, and following the public hearing, approve the fiscal year 2023-24 Budget for:
• City of Baldwin Park by Resolution No. 2023-018, and
• Finance Authority by Resolution No. FA 2023-002, and
• Municipal Financing Authority by Resolution No. MFA 2023-001, and • Housing Authority by Resolution No. HA 2023-003, and
• Successor Agency by Resolution No. 2023-001
FISCAL IMPACT
General Fund (100)
Revenues $ 36,532,488
Expenditures $ 36,425,577
Surplus $ 106,911
Other Funds - Expenditures
Future Development Fund $ 1,746,145
Internal Service Funds $ 7,500,828
Special Revenue Funds $ 55,463,780
Finance Authority $ 5,980,487
Successor Agency $ 2,099,306
Housing Authority $ 7,604,240
Total Other Funds - Expenditures $ 80,394,786
TOTAL BUDGET (City-Wide Expenditures) $116,820,363
BACKGROUND
The Mayor and City Council are required to adopt a budget each fiscal year for the City and its respective Agencies and Authorities to operate. The Chief Executive Officer and Director of Finance met initially with each member of the Executive Team and their managers/supervisors/assistants to review their departmental budgets and their various requests. From those meetings a proposed budget was assembled for the Mayor and City Council to review and consider.
The objective of the budget presented is to balance the General Fund budget and continue to maintain a healthy fund balance to meet future rising costs including but not limited to CalPERS pension obligations, retiree health benefits, general insurance costs, COLA/CPI, and any unforeseen and/or emergency situations. The City will continue to practice proactive planning, promote increased productivity, encourage efficiency in the workplace, seek new revenues, and reinvest in the community.
The City-wide total proposed budget for Fiscal Year 2023- 24 is $116,820,363. The projected General Fund Reserve balance at the end of the fiscal year will be $13.2 million with an increase from the proposed General Fund budget projected surplus of $106,911.
The General Fund revenue is expected to increase by $1.8 million from the prior year. The projected increases are mainly from the continued rising value of property tax, sales tax, utility users tax, property tax in lieu of VLF, franchise tax and SB211 passthrough from the redevelopment property tax (former RDA project areas). We projected $244,000 to be transferred to the General Fund from the cannabis public benefit fees to be used to fund safety, community enhancement, as well as funding youth and community services. A small percentage is used to fund administration costs and related legal expenses.
The City’s General Fund proposed expenditures are $36,425,577, an increase of $1.8 million from the prior year. The majority of this increase is from Recreation & Community Services which reflects increases in operational costs including professional services, vendors, materials, and supplies for numerous successful special events, programs, and quality of life activities to benefit the residents, business, and the community. Public safety continues to be the priority of the City. Therefore, another major increase is for the public safety budget due to the planned filling of police officer vacancies and contractual obligations. The increases in personnel and maintenance/operation are mainly due to the COLA and CPI.
These special events and programs include but are not limited to the 4th of July Celebration, Concerts in the Park, Downtown Street Market, Posada, State of the City Address, Arbor Day Celebration, Breakfast with Santa, Spring Fest, Tree Lighting Ceremony, Christmas with the COPS, National Night Out, Trick or Treat with the COPS, Pride of the Valley 5K Run, Mental Health Awareness and Veterans Day Ceremony.
This proposed budget also includes the American Rescue Plan Act (ARPA) grant fund in the amount of $13.5M. The City continues to utilize the ARPA grant to upgrade and enhance the City’s operations