Cotati City Council
June 25, 2024

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 25 326 of 814
Budget Development
The budget is the City’s financial plan for delivering effective services and efficiently managing the revenues which support those services. It is an essential component of the City’s process for financial planning, management, and control. The budget is a plan of revenue and expense activities for the fiscal year and is intended to provide a clear, concise, and coordinated financial program to attain the City’s goals and objectives. Revenue estimates are derived using historical and economic data on the state and local levels.

The budget is also developed based on the following:

The community and City Council’s priorities are identified through annual strategic planning and budget workshops.

Service level prioritization, as identified by the City Manager Availability and sustainability of revenues
Legal mandates
Prioritized capital projects
Responsibilities
The Director of Administrative Services has the overall administrative responsibility for planning, coordinating, analyzing, preparing, and issuing the budget.

Each Department Director is responsible for preparing and submitting the budget for the department and its subsidiary divisions in accordance with the budget instructions.

The City Manager, in close consultation with the department directors, is responsible for making the final determination of the proposed budget to be submitted for approval to the City Council.

The City Council is responsible for setting the City’s priorities and approving the annual operating budget.

Budget Adoption - Resolution 2024-XX ((Pending Replacement Upon Adoption)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 26 327 of 814
Budget Timeline
From October to December, the City Manager and Director of Administrative Services hold a series of planning meetings to analyze financial performance as of Mid-Year as well as determine preliminary budget guidelines for the upcoming fiscal year. The schedule below is the summary of the public planning and reporting meetings for the current budget cycle.

Oct 24, 2023
First Quarter of Fiscal Year 2023/24 Financial Reporting Jan 23, 2024
Mid-Year Budget Evaluation and Financial Reporting
Long Range Financial Forecast Presentation
Feb 20, 2024
Public Strategic Planning Session
- Develop Objectives
- Budget Focus
- Strategic Projects
Apr 2, 2024
Public Budget Study Session
- General Funds
- Revenues/Expenditures
- City Council Goals
- Departmental Special Projects
Apr 9, 2024
Third Quarter of Fiscal Year 2023/24 Financial Reporting Apr 23, 2024
Third Quarter 2023/24 Financial Update
May 13, 2024
Public Budget Study Session
- Enterprise Funds
- Water and Wastewater
- Capital Projects
- General Fund Transfers for Capital Projects Impacts
- Special Revenues
- Internal Service Funds
Jun 25, 2024
Budget Adoption
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 27 328 of 814
Jul 1, 2024
Budget Installed for Fiscal Year 2024/25
Estimated Budget revised for Fiscal Year 2023/24
Cotati's Budgeting Process Video
Check out our video on What is a
City Budget ?
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 28 329 of 814
Budget Development Process
Preparing the Budget
The budget development process is the formal method through which the City establishes its program priorities, goals, and service levels for the upcoming fiscal year. Through the budget development process, programs are established, service levels are expressed, performance measures are articulated, and resources are identified.

The City of Cotati prepares a "line item budget." The intent of this format is to provide the City Council with summarized yet detailed budget information by department. At the same time, the overall focus of the budget is on policy direction and departmental activities, with emphasis on the level and cost of each City service, what services are being proposed, and the effect of these activities on general public welfare.

From October to December, the City Manager and Director of Administrative Services hold a series of planning meetings to analyze financial performance as of Mid-Year as well as determine preliminary budget guidelines for the upcoming fiscal year. Following these planning meetings, the budget calendar is developed. The budget calendar provides a time frame for the planning and preparing of the City budget.

From January through February, the Administrative Services Department drafts the budget guidelines, instructions, supporting materials, and establishes and assigns digital department budget workbooks within the ERP system. These budget guidelines include; new budget policies for the upcoming fiscal year, department digital reports with historical actual and proposed operating revenue and expenses, and departmental variance analysis (actual year to date versus budgeted financial activity) and forecast analyses. Based on policy direction provided by the City Council through the City Manager, departments prepare their budget requests for the City Manager's review. As needed, the Administrative Services Department provides technical assistance to the department staff involved in preparing budgets for their departments. When the department budgets are completed, the department director reviews them and digitally submits them for review to the Administrative Services Department.

Simultaneously, the Administrative Services Department generates budgets for non-departmental budget items including all personnel salaries and benefits as well as nondepartmental contract services. Additionally, the Department of Public Works and Engineering updates their projections and timing of the multi-year capital project program.

The Administrative Services Department compiles the departmental budgets and adds the non-departmental budget items and salaries and benefits costs into a draft line item budget rolling up to a single City-wide budget. With the departmental input, the Administrative Services Department performs an initial analysis comparing all revenue and expenditure projections for reasonability and to ensure that they adhere to the budget guidelines and that no category has been overlooked. Using the consolidated budget, the Administrative Services Director, City Manager and Director of Public Works and Engineering run capital project funding scenarios based on the proposed multi-year capital project program. Once a scenario is reached that allows for appropriate fund reserves and compliance with City objectives, the proposed transfers of funds for meeting the funding needs for capital projects is then added to the compiled City-wide budget.

The City Manager, Director of Administrative Services, and Department Directors meet between March and the end of April to review the draft digital budget, make necessary adjustments, and determine which of the proposed new programs will be presented to the City Council for adoption. These meetings are an opportunity for each department and division to present their proposed budget and their justifications for new programs, and to enhance the City Council's knowledge of operational needs to meet City objectives. The Administrative Services Department confirms the results of the digital budget workbooks and recommendations for the City Manager's approval.

From May through June, the City Manager presents the final recommendations to the City Council as the Proposed Budget. The City Council's review includes citizen's input at public hearings and budget workshops. Upon completion of the review and all budget modifications, the budget is adopted by resolution of the City Council. The Council also adopts the City's appropriations limit in conformance with the California Constitution, Article XIIIb.

Continuous Budget Monitoring
Once in place, the adopted budget becomes the main internal control document used to monitor and manage the City’s financial position. Monthly Revenue and Expenditures Reports are provided to department directors indicating revenue and expenditures for the month and year to date. This data is intended to help department directors control expenditures and track revenue. Department directors review the reports and investigate significant variances between actual revenues and expenditures and the budget projections. During this review, additional fund requirements may be City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 29 330 of 814
identified for specific items or projects that were unforeseen at the time of initial budget adoption. Accordingly, recommendations for additional appropriations are considered by the City Manager, submitted for approval to the City Council, and adjusted within the budgetary software by the Administrative Services Department.

Generally, the budget is formally amended at mid-year and at year-end. Additional appropriations, which were approved during the year, are added to the Adopted Budget and presented to the City Council as the Amended Budget. After Council's review, the Amended Budget is adopted by resolution.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 30 331 of 814
Budgeting 101 FAQ's
WHAT IS A MUNICIPAL BUDGET?
A municipal budget is a legally required management and planning tool to forecast expenditures and revenues the City will incur in the upcoming fiscal year. It is neither actual revenue nor actual expenditures, but a tool to plan for the desired level of expenditures with the expected level of revenue. The budget is constantly monitored throughout the year to make adjustments so that at the end of the year the budget is in balance.

WHO DEVELOPS THE CITY BUDGET?
Each year the City Council and City staff work together to develop an Annual Budget with public input through a series of public strategic planning and budget workshops in the spring. While the Budget is being created, all parties must make decisions on how to utilize the finite amount of revenue that the City receives in order to produce the greatest benefits for the citizens.

WHAT DOES THE CITY BUDGET DO?
The Budget serves as a guide and an outline of how the funds should be spent to provide, maintain, and improve services to the City. The City Council, City staff, and the public all serve as participants in its creation and execution. The City is limited by the number of resources available, and as such, the Budget aids officials in determining which objectives have the highest priority and will produce the greatest positive impact on the community. Budgets are also created for linking near-term goals with available resources while keeping in mind long-term goals and resources.

HOW IS THE BUDGET CREATED?
The budget is created by first establishing the goals and priorities for the City as determined by the Council during annual strategic planning meetings with City staff and the public. Once these goals are determined, a draft is created to accomplish those goals and priorities. Actual expenses and revenues from past years are also analyzed and reviewed to aid in forecasting expenses and revenues. The draft Budget is then discussed in a series of public workshops to receive additional input from the City Council and the public. The Budget must be formally adopted by the City Council by June 30th each year. Once the City’s budget is adopted by the Council, the budget becomes an essential oversight tool in the city’s operations.

WHAT IS A CAPITAL IMPROVEMENT PLAN?
A multi-year capital improvement plan is a plan created by the City to identify needed construction projects and equipment purchases. This plan provides a timetable for construction phases as well as requirements for funding sources. The multi-year capital improvement plan includes City projects such as park improvements, street pavement maintenance, sewer and water system improvements, traffic signal and street lighting installations, and City facility construction or improvement.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 31 332 of 814
Basis of Budgeting
A municipal budget is a legally required management and planning tool to forecast expenditures and revenues the City will incur in the upcoming fiscal year. It is neither actual revenue nor actual expenditures, but a tool to plan for the desired level of expenditures with the expected level of revenue. The budget is constantly monitored throughout the year to make adjustments so that at the end of the year the budget is in balance.

The budget is prepared in accordance with Generally Accepted Accounting Principles. The budgets for all funds have been prepared on a modified accrual basis. The modified accrual basis recognizes expenditures at the point in time when the related fund liability is incurred, not necessarily when the liability is actually paid. Revenues are recognized when they become both measurable and available. “Measurable” means the amount of the transaction can be determined and “available” means collectible within the current period or soon enough thereafter to be used to pay liabilities of the current period. Each fund is estimated prior to the end of the fiscal year utilizing the same basis of accounting that is used for the same fund within the final audited financial statements once the Fiscal Year is closed.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 32 333 of 814
Financial Policies Summary
Financial policies are essential and central to a strategic, long-term approach to financial management of the City by the elected officials and staff. Financial policies also create and define a shared understanding of how the City will develop its financial practices and manage its resources to provide the best value to the community and provide structure, boundaries and limits on the actions City staff may take. The formal adoption of financial principles and policies promotes public confidence, enhances transparency and provides continuity over time.

The financial policies provide a structured, central repository for a variety of fiscal policies and are organized into the following categories including; General Financial Principles, Annual Operating Budget Policy, Capital Improvement Program, Revenues, Expenditures, Cash Management, Debt Management, Fund Balances, Financial Reporting, and Review and Updates. Additional financial policies that are approved separately from the financial policies include; the Reserve Policy, Investment Policy, Unfunded Accrued Liability Management Policy, Purchasing Policy and Capital Asset Policy. Please see the full financial policies attached below or on our city website here .

Reserve Policy
The Government Finance Officers Association (GFOA) recommends that city governments maintain an unrestricted General Fund balance of no less than 2 months of regular General Fund operating revenues or regular General Fund operating expenditures. This amounts to 16.7% of either General Fund operating revenues or regular General Fund operating expenditures. The reserve policy adopted by the Cotati City Council maintains a minimum of 25% of the annual operating expenses, thus exceeding the GFOA recommendations. This policy ensures there are funds available for significant, unanticipated events since these reserve funds can only be used with a majority vote of the City Council, and for specific circumstances (see Cotati Financial Policies attachment below, pdf pages 15-17).

Investment Policy
The Investment Policy of the City guides investment of public funds in a manner which will provide the highest investment return with the maximum security while meeting the daily cash flow demands of the City, while conforming to all state and local statutes governing the investment of public funds (see Cotati Financial Policies attachment below, pdf pages 18-33).

Unfunded Accrued Liability Management Policy
The Unfunded Accrued Liability Management Policy was added to the City in order to add fiscal discipline and promote future financial stability. This policy developed budgetary actions to facilitate accelerated payoff of future Unfunded Accrued Liabilities (UAL) and is structured to ensure that all pension funding decisions are structured to protect both current and future taxpayers, ratepayers, employees and residents of the City (see Cotati Financial Policies attachment below, pdf pages 34-35).

Purchasing Policy
The City Purchasing Policy outlines the purchasing procedures that apply to all City purchases, including proper procurement, competitive bidding, contract services, recycled products and local vendor preference, credit card management, and emergency exemptions (see Cotati Financial Policies attachment below, pages pdf 45-70).

Capital Asset Policy
The Capital Asset Policy conveys the proper and approved financial treatment of expenditures for assets, and establishes thresholds in financial reporting. In addition, the asset policy defines specific controls over the safeguarding and maintenance of all assets in order to reduce the risks of loss through theft or mismanagement (see Cotati Financial Policies attachment below, pages pdf 71-83).

Summary
These policies will be updated periodically, but are designed with a long-term perspective and provide the basic framework and road map for addressing a wide variety of financial and economic conditions that the City will encounter.

A fiscal policy supports long-term planning and enhances the City’s effectiveness in implementing long-term strategies to deliver efficient services to the public. See the attachment below for copies of the adopted financial policies and financial procedures in place for the City of Cotati as of May 23, 2023.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 33 334 of 814
GFOA Budget Award
The City of Cotati staff are the proud recipients of their fifth consecutive Distinguished Budget Awards from the Government Finance Officer Association (GFOA) and the California Society of Municipal Finance Officers (CSMFO).

This represents a significant achievement by the City and reflects the commitment of the City Council and staff to meet the highest principles of governmental budgeting. In order to receive the budget awards, the City had to satisfy nationally recognized guidelines. These guidelines are designed to assess how well an entity's budget serves as:
• a policy document
• a financial plan
• an operations guide
• a communications device
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 34 335 of 814
CSMFO Operating Budget Excellence Award
California Society of Municipal Finance Officers (CSMFO) is California’s premier statewide association that promotes excellence in financial management through innovation, continuing education and the professional development of its members. The CSMFO Budget Awards Program is designed to recognize those agencies that have prepared a budget document that meets the highest criteria and standards applied to municipal budgeting.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 35 336 of 814

BUDGET OVERVIEW
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 36 337 of 814
Executive Overview
This overview provides a summary of the significant budgetary items and trends for the City of Cotati as of budget adoption. As this is a summary, users of the budget should also refer to detailed information as provided within the fund and department summary pages. The City additionally provides a budget in brief document as a very high level summary of what is going on in our City right now and the financial implications.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 37 338 of 814
Economic Outlook & Intergovernmental Considerations
Just over four years ago, the World Health Organization declared the COVID-19 outbreak a pandemic. Subsequently, in 2022, the economic environment was significantly impacted by the start of the Russia-Ukraine war and global inflation. In 2023, the US watched the collapse of three large banks, First Republic Bank, Silicon Valley Bank and Signature Bank, which were the largest banking failures since Washington Mutual in 2007-2008. Additionally, the US Treasury Curve remained inverted with the short term rates increasing and long term rates declining. Looking to 2024, economists are stating the economy does not indicate a coming national recession but rather decreased slow growth through 2024 and into 2025.

Global
The World Economic Outlook  provided in April 2024 projects slow stable growth worldwide of 3.2% in both 2024 and 2025, consistent with 2023. However, they are also projecting that the growth five years from now will also be the similar 3.1%.

Throughout the study, the IMF points out that the global economy has been surprisingly resilient, despite significant central bank interest rate hikes to restore price stability. However, the pressures to stem inflation has led to,"a slowdown in private capital formation further precipitated the growth slowdown. Absent policy action or technological advances, medium-term growth is projected to fall well below prepandemic levels. To bolster growth, urgent reforms are necessary to improve resource allocation to productive firms, boost labor force participation, and leverage artificial intelligence for productivity gains.

Addressing these issues is critical, given the additional constraints high public debt and geoeconomic fragmentation may impose on future growth." 
Other critical changes for the global economic future is expected to come from the emerging countries around the world, primarily China. "The emerging markets of the Group of Twenty (G20) now account for about 30 percent of global economic activity and about one quarter of global trade. At the same time, these economies have become increasingly systemic through their integration into global value chains (GVCs), with the potential to move global markets. This implies that spillovers to growth from shocks originating in these economies,...can have far greater ramifications for global activity."  All these factors continue to dominate the ongoing uncertainty surrounding the global, national, and local economic outlook.

National
According to the non-partisan Congressional Budget Office (CBO) economic outlook for 2024-2034 , the national economy for 2024 is expected to have growth slows as unemployment increases, partly as a result of tight monetary policy. Real (inflation-adjusted) GDP growth accelerates in 2025 after the Federal Reserve responds to weaker economic conditions in 2024 by lowering interest rates.

The GDP increased by 5.4% and 0.7% in 2021 and 2022 respectively compared to the increase of 3.1% in 2023. Primary changes in the GDP were increases in consumer spending and exports and offset by residential investment and federal government spending. To address pent-increasing inflation, the Federal Reserve initiated fiscal policy to increase interest rates and has continued to retain the rates at a higher rate. Inflation is slowly finding new equilibrium in the 2.2% to 2.7% per annum range, and the Forecast expects the Federal Reserve to take a neutral stance while economic growth rebounds to trend rates next year. Historically, interest rates in the United States averaged 5.42% from 1971 until 2023, reaching an all-time high of 20.0% in March 1980 and a record low of 0.25% in December 2008. As of June 2024, the national interest rate is 5.5% .

Nationally, the unemployment rate has slowly increased to 4.0% as of May 2024 . According to the CBO , the unemployment rate will rise to 4.4 % by the fourth quarter of 2024, reflecting the slowdown in economic growth. In later years, the unemployment rate ranges from 4.3 percent to 4.5 percent. According to the US Bureau of Labor Statistics in the month of May 2024, employment continued to trend up in several industries, led by health care; government; leisure and hospitality; and professional, scientific, and technical services. The US Bureau of Labor Statistics also shares income information on a national level. As of April 2024, personal income increased $65.3 billion (0.3 percent at a monthly rate) and disposable personal income (DPI) (personal income less personal current taxes) increased by $40.2 billion (0.2 percent). The increase in currentdollar personal income in April primarily reflected increases in compensation, personal income receipts on assets, and government social benefits to persons.

Beacon Economics summarized their projection of the US Economy for 2024 as follows, "The economic reality today is that the United States will almost assuredly experience a reasonable pace of GDP growth in 2024, led by solid growth in consumer demand. Labor markets will remain tight, industrial production will be steady, and long run interest rates will likely stay in the same range they’ve been in for the past year. In many ways 2024 will look a lot like 2023 with a solid, moderately expanding economy."
State
1 1
1 3
5 4  5 
4 
6 
7 
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 38 339 of 814
"As goes the U.S. economy, so goes California’s. As big an economy as California is from a global perspective (5th or 6th depending on how you count it), the state still accounts for less than 15% of total U.S. output. As such, good economic conditions at the national level will keep California’s economy moving as well. The key question revolves around the quality of that growth. " The qualitative major factors for the state appear to be housing production and the state budget deficit. The most immediate issue facing California is its massive budget deficit, which is running somewhere between $35 and $70 billion. While this does not have a direct impact on the state economy, it could impact the regional and city economic future if the State chooses to supplant the deficit with reductions in grants or other passthrough funds made to the local governments.

For Californian homeowners, monthly payments for a newly purchased mid-tier homes have increased dramatically over the last couple of years. Payments for a mid-tier home were over $5,500 a month in March 2024, an 80 percent increase since January 2020. Payments for a bottom-tier home were over $3,400 per month, an 85 percent increase since January 2020.

At the same time, the affordability of home buying has become more stratified in 2022 buyers would have to have income in excess of 2 times the median household to qualify for a mortgage of a mid-tier Caifornian home.

County
According to the Sonoma County Economic Development Board, Sonoma County’s economy turned in a strong 2023, with job growth outpacing that in the state and nation by a considerable margin. On the back of a strong second half of the year, year-ago job growth closed out last year near 3%, well above both California and the U.S. average For Sonoma County, consumer spending related to tourism is critical to the regional economy and has continued to increase during the post-pandemic. Visitor arrivals and spending will remain strong given a resilient U.S. labor market, and tourism spending on visitation to local wineries and breweries will provide another boost. Unfortunately, the region still suffers from demographic trends, specifically in housing and the aging population. Both factors are expected to contribute to a contraction in the growth. Our county continues to see an impact on the diversity of potential residents due to a combined lack of housing supply and unaffordability. Migration out of the county has been greater than migration into the county for the past six consecutive years. As the population ages and baby boomers move into retirement, there will be fewer prime-age workers to fill their jobs. Proximity to the Bay Area and economic powerhouses play to Sonoma County’s advantage. However, costs in Sonoma County are high relative to other emerging tech hubs, making it a less desirable location for expansion.

As summarized by Moddy's Analysis , "Unfortunately, weak population growth will out muscle the advantages of a high quality of life and an educated workforce, relegating the county to a slightly below-average performer relative to California." Cotati
Our city was not unaffected by the significant economic impacts both at the regional and statewide levels. While revenues have shown some slowing subsequent to the Covid-19 rebound. We anticipate to remain stagnant for fiscal year 2024/25. This status quo is due to decreased consumer spending leading to reduction in sales tax as well as reduced water consumption continuing due to the surplus rainfall achieved again during fiscal year 2023/24. Cotati is differentiated from the region due to lack of access to tourism spending to offset losses in other spending. The City is continuing to work strategically on economic development, including (1) supporting hotel development in order to create meaningful Transient Occupancy Taxes (TOT) income and bring visitors into local Cotati businesses to support our existing business community, (2) supporting the continued development of the cannabis industry in Cotati, which will provide new revenue through the local cannabis business tax, and (3) focusing on economic development in key areas of the City to support existing businesses and promote new development in the Northern Gateway and Highway 116. This will make the city more resilient and aligned to the regional balance of economic factors as well as provide new services for residents. With this economic strategy in place, the City will be able to better serve its residents through resiliency gained with diversified stable revenue into the future.

This estimate for our budget year is consistent with our projection as presented within the prior years budget where we noted an estimated swing in consumer behavior in a return to normal. The City continues to focus on maintaining sufficient operating reserves, while securing and diversifying revenues to ensure revenue stability and to provide long term funding for priority community services and infrastructure, and debt repayments. Fiscal Year 2024/25 estimates a 2.6% increase in Citywide revenues as we rebound from this normalization in 2023/24. For more information, see the funding sources section of the budget document.

Alternatively, City expenditures have been more directly impacted by the global inflation crisis. Overall, the City is projecting continued significant increases in costs related to insurance, materials, and other professional contract services. For more information, see fund summaries pages and department summaries pages.

In order to better evaluate the City's financial position, in spring 2024, City Staff prepared and presented projections over the next 10 years for the Cities General Fund with a Long-Range Financial Forecast which is available on the City Website here . 8 
9 
10 
10 
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 39 340 of 814
City Government Highlights & Trends
General Funds Highlights and Trends
Total Operating Revenues for Fiscal Year 2024/25 are budgeted at $10.4M; a 1.6% increase over the Fiscal Year 2023/24 adopted budget and a less than 0.7%% increase over the Fiscal Year 2023/24 estimated actual revenues. The increase from the adopted budget is primarily due to increased other taxes and other revenues. The difference between operating revenues and total revenues are primarily related to revenues from other sources including interfund debt service and transfers-in from other special revenues.

For operating revenues, most activities are static with slight increases in charges for services and property taxes with declines in other taxes which is primarily related to declines in cannabis business tax.

As Sales Tax and Property Tax are critical revenue streams, generating almost 80% of the total General Fund revenues, the City collaborates with third party consultants who monitor the market to generate projections.

The City employs conservative estimates for all revenues and specifically service fees in both public works and community development, as future development projects are uncertain at this time.

Further details on major revenues for the General Fund are detailed within the Funding Sources Section of the budget book.

Total Operating Expenses for Fiscal Year 2024/25 are budgeted at $9.5M, a 1.4% increase over the Fiscal Year 2023/24 adopted budget and an 8.2% increase from the estimated actuals for the same fiscal year.

Adjusting for the one-time contribution, the budgetary increase is primarily due to:

General City-Wide Insurance is estimated to increase 13% Staffing costs increased 3.1% based on budgeting for (1) Full Employment, (2) Negotiated MOU COLAs, (3) Scheduled Step Increases, (4) Continued Lump Sum payments to CalPERS, Utilities, including electrical, water, the Internet and phone are budgeted with an increase of about 14.1% due to increased rates for these services.

Other changes included in the historical balances include the increase in the 2021/22 actual was due to the $4.8M Additional Discretionary Payment (ADP) to CalPERS for the City's unfunded pension liability. It is estimated that the refunding of this debt could ultimately save the City Approximately $2.3 million over the next 23 years.

For more information on the General Fund Revenues, Expenditures, and Fund Balances, please see the detailed fund summary page.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 40 341 of 814
Enterprise Funds Highlights and Trends
Water Operating Fund
Revenues for Fiscal Year 2024/25 are estimated to increase by approximately 3.5% over the Fiscal Year 2023/24 estimated actual results, and a 3.6% increase from the adopted budget for the same 2023/24 year. Expected changes to the revenues are the following:

Increased rates for both consumption and base fees as proposed to the City for approval as part of the multi-year rate study program. Water rates are determined by the cost of delivering water and maintaining infrastructure and equipment in order to properly treat and distribute water to our customers.

The city estimated consistent water consumption for the Fiscal Year 2023/24 which was a decrease from prior years due to conservation and continued rainfall (thus reducing irrigation).

Reduced development impact fees for connections to City Services as development projects have uncertain timeframes for completion currently.

Total Expenses for Fiscal Year 2024/25 are estimated to increase by approximately 12.7.0% over the Fiscal Year 2023/24 estimated actual and 9.4% from the adopted budget for the same 2023/24 year. The primary changes between years were the following:

Reduced expenses related to other expense charges, specifically small tools and equipment, as well as capital costs for fixed assets.

Approximately 13.7% increased costs for Aqueduct Water Usage primarily due to the Water Agencies rate increase.

Increases in allocated costs for utilities, specifically, electricity, internet, phones as well as contract services.

Continued investment in conservation programs, including water audit services.

Capital and Other Uses for the proposed budget year 2024/25 include:

New Interfund Debt Service Back to General Fund for UAL Contribution Proposed Capital Project and Equipment Improvements:

SCADA Server Upgrade & Relocation - $81,643
West Sierra Tank Recoating - $838,200
Well 1A Maintenance Improvements - $68,000
Differences from the Rate Study Projections
Revenues, expenses, and fund balance are substantially inline with the rate study but with a fund balance that is approximately $220K higher. This increased balance is primarily due to managed expenditures in Fiscal Year 2021/22.

Sewer Operating Fund
Revenues for Fiscal Year 2024/25 are estimated to increase by approximately 4.5% over the Fiscal Year 2023/24 estimated actual budget and 10.8% from the adopted budget for the same 2022/23 year. Expected changes to the revenues are the following:

Increased rates for both usage and base fees as proposed to the City for approval as part of the multi-year rate study programs. Wastewater rates are determined by the cost of processing wastewater and maintaining infrastructure and equipment.

The city estimated consistent wastewater consumption in prior years.

Reduced development impact fees for connections to City Services as development projects are uncertain at this time.

Total Expenses for Fiscal Year 2024/25 are estimated to increase by approximately 4.2% over the Fiscal Year 2023/24 estimated actual expenditures and increase by less than 3.8% from the adopted budget for the same 2023/24 year.

Expected changes to the expenditures compared to the prior year budget are primarily due to change in allocated expenses like insurance and tech and data contract services as well as increased costs for wastewater treatment and subregional debt service paid to the wastewater treatment plant.

Capital and Other Uses for the proposed budget year 2024/25 include:

Continuing Interfund Debt Service Back to General Fund for UAL Contribution Proposed Capital Project and Equipment Improvements:

SCADA Server Upgrade & Relocation - $81,650
Differences from the Rate Study Projections
Due to the decreased budgeted revenues and expenses, the overall fund balance remains approximately $200K less than the Rate Study.

The City will continue to monitor the trends for both the Water and Sewer Funds against the rate study and look to updating the study if the fund balance for continued operations is projected to not meet the required 30%.

For more information on the Enterprise Funds Revenues, Expenditures, and Fund Balances, please see the detailed funds summary pages. Additionally, attached below the graphics, is the Cotati 2022 Water and Sewer Rate Study, City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 41 342 of 814
Internal Service Funds Highlights and Trends
Vehicle Replacement Fund - For Fiscal Year 2024/25, the vehicle replacement fund schedules replacements to be funded by other funds in order to cover maintenance costs as well as fleet replacement. This is calculated per the vehicle replacement schedule. The City is dedicated to environmentally conscious procurement and as such will continue evaluation of appropriate fleet purchases with possible cost equivalent electric vehicles in place of the standard gas combustion replacements.

Compensated Absences Fund – This fund was established for Fiscal Year 2019/20 to fund the payouts for compensated absences (primarily accrued employee leave and vacation time). For Fiscal Year 2024/25 we are continuing to use this fund to reduce outstanding deferred compensation unfunded liability, as well as removing this episodic expense from the annual operating budgets.

For more information please see the detailed funds summary pages.

Capital Projects Funds Highlights and Trends
Continue to Prioritize City Infrastructure Projects
Street Improvements and Safety for $3.25M
Park Improvements for $2.5M
Buildings Revitalization $306K
Maximize Possible Grant Funding
See multi-year capital improvements plan for
more details.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 42 343 of 814
Overview of Significant Fund Balance Changes
Overview of funds with Fund Balance Changes greater than 10% and $20,000 in Fiscal Year 2023/24 General Fund balance has a decrease of approximately $3.8M or 51%, primarily due to increased investment in capital projects with $5.0M in transfers out for Capital Projects.

Traffic Mitigation Fund balance (Fund 205) is anticipated to decrease approximately $146K or 91% as these development impact fees are utilized towards relevant traffic mitigation capital/streets improvements.

Park In-Lieu Fund balance (Fund 206) is anticipated to decrease $60K or 932% due to required transfers of funds to capital projects scheduled at City parks.

Excess Bond Proceeds balance (Fund 219) is anticipated to decrease $128K or 100%, based on usage for strategic investments and the Park and Ride Lot Replacement Project and other economic development projects as needed.

Parks Measure M balance (Fund 225) is anticipated to decrease $175K or 99% based on the use of funds for parks improvement projects.

Compensated Absences (Fund 502) is anticipated to decrease $44K or 5% based on the use of funds for employee compensated absences payouts. Water Funds 401-403 balances are anticipated to have a net decrease of approximately $93K or 5% over the prior year.

This is primarily due to capital infrastructure projects lower anticipated connection fees to be received from development projects.

Sewer Funds 404-405 balances are anticipated to have a net decrease of approximately $980K or 45%. This is primarily due to lower anticipated connection fees to be received from development projects, increased sewer treatment costs, and continued capital infrastructure improvements.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 43 344 of 814
Fiscal Year Comparisons
For Fiscal Year 2019/20, the short term goals of the City were focused on improving its operations and transparency through a host of initiatives for the community, including a Popular Annual Financial Report (PAFR), the cable broadcasting of City meetings, and neighborhood police beats. The City Council also focused on improving its services by investing in technology like the Incode Water and Sewer billing Notifications systems, as well as other professional services contracts to create efficient building inspections and permit checks. A significant effort was also placed on improvement of vital City infrastructure, with an estimated $4.3M in capital improvement projects, including $3.6M in Street Construction & Improvements. This was all while maneuvering through multiple significant emergencies, including the PG&E Power Outrages in October 2019 which had the City’s power out for more than 5 days during the Kincade fire, and the continuing emergency of COVID-19.

For Fiscal Year 2020/21, we continued to focus on strategic improvements to City services to reach the community and assist during these times of extreme uncertainty. We looked for ways to strategically invest in infrastructure all while focusing on a first tier of projects that have grant matching programs, improve safety, or are relatively low cost with high benefit. Using this strategy, we were able to bid a major street project and save approximately $1.3M compared to engineer estimates. We also continued to push forward key development and housing agenda items, including ADU ordinances and a housing survey for the City. Completion of these objectives as well as continued work on a cottage housing ordinance will place the City in a strong position for appropriate growth and development going into the future.

For Fiscal Year 2021/22, the City continued pushing forward on projects delayed during the COVID-19 crisis. Major Projects the City completed included over $4 million in both a full rehabilitation project on the West Side of the city and street preservation programs through the 'birds' section. By focusing on reinvestment in streets over the next 5 years, the City can then transition to a maintenance program for City streets, thus reducing future costs for infrastructure significantly. The investments in these improvements would not have been accessible for the future if it weren't for another major accomplishment for the City, the significant financing strategy that was implemented in obtaining new financing for streets as well as refinancing the outstanding UAL pension debt with CalPERS. This has led to estimated future cost savings of over $6 million. For the enterprise funds, the City performed the rate analysis which includes recommendations for adjusting the water and sewer rate schedules that are designed to provide necessary revenues to meet each utility’s needs to cover operating and maintenance costs, meet debt service obligations, and support the capital projects necessary to rehabilitate and upgrade the water and sewer systems, and maintaining prudent financial reserves.

For Fiscal Year 2022/23, the City continued working on major capital projects, including over $5 million in street rehabilitation projects and street preservation programs. Along with the major investments in streets, the City initiated its first major park revitalization program in over 10 years at our Kotate Park. City General funds were matched with over $260K in Parks Measure M funding in Local Special Parks Sales Taxes and $178K in Prop 68 funds from the State Grants. The City also invested $1.0 million in Civic Center improvements, including window replacement, insulation replacement, and re-stuccoing for half of City Hall plus window replacement at the Civic Center. We are all excited about seeing the final painting of the Civic Center. For the enterprise funds, the City replaced over 1,000 liner feet which repaired defective and undersized sewer pipe on West Sierra Avenue from Olof Street to Water Road. The project is one of many identified in the City's detailed Inflow and Infiltration Study.

This project was also prioritized over other repairs because of the City's Quick Strike road paving project scheduled for 2023.

The City is continuing to move forward with the water line replacement on Cypress Ave, in advance of that street refurbishment project scheduled for 2023/24.

For Fiscal Year 2023/24, the City continued working on major capital projects, including over $5 million in street rehabilitation projects and street preservation programs. Along with the major investments in streets, the City completed its first major park revitalization program in over 10 years at our Kotate Park and built our infrastructure and implemented free Wi-fi in La Plaza Park. The City continued to work on design of updates to the remaining parks and collaborated with a local baseball league to revitalize two of the City's baseball fields. With the redesign of the City Seal, construction continued on sign replacements around the City, including new two-post entry-point sign replacements with a refreshed Welcome to Cotati. With the enterprise funds, the City replaced over 1,000 liner feet which repaired defective and undersized sewer pipe on Cypress Avenue in advance of the street roadway repair project.

For Fiscal Year 2024/25, the City is going to continue focusing on the strategic objectives as set out by the City Council to support a beautiful, safe, and stable City with a transparent government.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 44 345 of 814
Our Vision
Vision 1 - QUALITY OF LIFE: To preserve Cotati's rural heritage and small-town atmosphere while ensuring new development reinforces both the quality and economic vitality of the community. To maintain Cotati's urban growth boundaries.

Vision 2 - ECONOMIC DEVELOPMENT: To provide a climate that promotes existing business and encourages new businesses to locate in our community.

Vision 3 - FINANCIAL STABILITY: To become a self-reliant community with a sound economic base. To have a balanced City budget that prudently manages the City's financial resources and provides for appropriate reserves.

Vision 4 - COMMUNITY SAFETY: To protect the health and well-being of the community by partnering with our citizens to provide a safe and secure environment.

Vision 5 - INFRASTRUCTURE: To provide adequate streets, sidewalks, sewer and water systems, parks, bike paths, and public buildings and ensure they are maintained at the highest possible level.

Vision 6 - CITY BEAUTIFICATION: To enhance City Gateways and remove blighted conditions. To encourage development which reflects the City's commitment to quality design, preservation of trees and generous use of landscaping Vision 7 - ENVIRONMENTAL CONCERNS: To work with developers and citizens to incorporate environmentally "friendly" materials and "green" building techniques in all new construction, as well as renovation projects. To continue to encourage the community to reduce, reuse and recycle.

Vision 8 - CITIZEN PARTICIPATION: To encourage citizens to become actively involved in the decision-making process and serve on City boards and commissions. To include the participation of volunteers in our community festivals and events.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 45 346 of 814
Strategic Objectives
At the strategic planning sessions on February 20, 2024 as well as the Budget Study session on April 2nd the City Council finalized the following Strategic Objectives. These goals and objectives were then utilized to focus on departmental goals and projects.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 46 347 of 814
Strategic Projects By Department
At the City Council Strategic Planning Session on February 20, 2024, and finalized on April 2, 2024, the City Council set forth the City Wide Strategic Projects with a new format clearly linking the projects with the City Objectives. The projects as evaluated by council are shown below and are also referenced in a summary format within each department.

City Managers Office
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 47 348 of 814
Administrative Services Department
Community Development Department
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 48 349 of 814
Public Works Department
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 49 350 of 814
Police Department
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 50 351 of 814
Short-term Factors
City staff continue to be cautious and responsible in developing a budget that strives to improve service levels, while developing a phased capital project plan, and preserving appropriate operating reserves. In preparing departmental budgets for the new fiscal year, department directors are instructed to analyze their departmental goals and their correlating expenditures. This process includes an evaluation of each department for possible cost savings, cost sharing, or possibilities for grants/donations.

The Administrative Services Department assisted each department with calculations of key factors that were assumed to affect each individual department’s budget, including but not limited to:

Assist in revenue estimations based on known or anticipated developments and economic factors Human Resources adjustments due to labor agreements, pension payments, employee turnover due to retirements, and internal position changes.

Determining if new or ongoing contract services will have Citywide benefit, and therefore be allocated using a reasonable basis, or if the service is exclusively for a certain department and will therefore be charged directly to the lead department.

Estimating unknown expenditures for utilities, general insurance, or legal counsel.

Debt payments and tentative investment earnings
The 2024/25 City budget continues to recognize the need for a conservative approach to managing expenditures while providing a balance of maintaining existing high-quality programs, services and infrastructure, to best meet the goals and priorities of the City and its community partners. Additional service level changes for the individual departments are described within the departmental summary sheets and the service level changes for capital project evaluations are included within the capital improvements section.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 51 352 of 814
Strengths ,Weaknesses, Opportunities, and Threats
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 52 353 of 814
Priorities & Issues
The budget continues to meet the prudent financial reserve goals of City Council, which calls for a General Fund operating contingency reserve of not less than 25% of the total General Fund operating budget for the fiscal year (Resolution 2009-50). The adopted budget includes a reserve level that continues to exceed this goal set by City Council.

Although the current year budget continues to meet the City Council reserve policy, the City still faces some medium and longer term challenges:

Cotati's Issues
Although the current year budget continues to meet the City Council reserve policy, and Measure S was approved by voters, thus securing a vital City revenue source, the City still faces some medium and longer term challenges:

Economic Development: Due to anticipated growth slowdown for Property Taxes due to the Proposition 8 recapture and insufficient diversification of revenue, the City is focused on diversifying the current sources of revenue to provide a more stable and resilient general fund. Economic development also continues to grow the local economy, adds new goods and services locally, creates new jobs and contributes taxes to support services for our community. This is complemented by General Fund reserves, which provide financial stability and allow the City to respond to changes in revenue projections, expenditure needs, and unforeseen economic erosion or expansion.

Both the City Managers Department and the Community Development department are continuing to develop ongoing strategies to diversify the revenues and continue to expand the appropriate growth in line with the City's character.

Staffing Continuity and Succession Planning: The City, like most local governments, struggles to obtain full employment for all positions. The issue is twofold, with first the loss of current staff, including senior employees retiring from the City or staff being recruited to move to other outside agencies. Secondly, the current hiring practices for local governments do not seem to be enough to meet the expectations of potential candidates. While full staffing is always a desire for the City, it is expected to become even more difficult to fill positions as unemployment numbers decrease. The City Managers Office continues to work with each Department Director to provide enticing promotional position information for recruiting.

Disaster Response: The City has been lucky over the last decade to have not been subject to the significant losses and destruction that impacted other major areas within Sonoma County. This does not mean that we are immune. While we have made significant investments in backup systems, we must make strategic plans to address possible future catastrophic impacts from public safety power shutoffs, fire, earthquake, ongoing drought, or even technology data breaches.

Cannabis Business Tax - Other regional Citys are moving to expand cannabis retail, which may negatively affect cannabis retail revenues in Cotati. Petaluma currently allows two delivery-only retailers and an unlimited number of manufacturing, processing and testing operations. Proposed changes anticipated include the addition of three storefront retailers.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 53 354 of 814
Long Range Financial Plans
Although the adopted budget is an annual budget, the City is implementing tools to look beyond the one year, to make sure it can sustain operations and meet the long-term goals established in the comprehensive plan. To ensure long-term sustainability, the City's budgets follow these financial-related goals:

Maintain an operating reserve of at least 25 % for the General Fund and 33% for the Enterprise Funds Continue implementing best financial practices
Use technology to streamline and automate business practices to help keep up with the demand for services Contribute full funding for annual UAL pension funding and will evaluate and fully implement the unfunded liability management policy
To make sure the City is on the right financial track, the city has an objective of formalizing the Long-Term Financial Outlook that forecasts operating expenses and revenue for the next 10 years for the General Fund to correlate with the currently implemented 5 year outlook for the capital expenditures plan (CIP Schedules) for both the General and Enterprise Funds. This report is presented to the council and the public annually as a part of budget planning.

In addition to the operational outlook, a capital plan has been developed to address the needed infrastructure for the next five years. The summary of the long term capital plan summary can be found in the section after the long-term financial planning as well as within the Multi-Year Capital Improvements Section. Funding for these projects is also forecasted to make sure that the projects can be completed with no General Fund debt.

Long-term Financial Planning
Long-term financial planning is the process of aligning financial capacity with long-term service objectives.

With this planning, the City can use simple forecasts to provide insight into future financial capacity in order to meet future objectives, including capital planning, as well as secure operations of core services in case of future instability. Generated a Long-Range Financial Forecast that evaluated three scenarios for developing plans to mitigate possible future threats to our financial standing.

Within Scenario 1 the City generated a "Baseline" status quo forecast. The second scenario was a projection of results for what it would be like if the City expanded its revenue stream with the development of a Hotel. The last scenario was a projection of the City's fund if a recession similar to the Great Recession were to recur next year. Below is a graphical summary of the effects on the General Fund under each scenario. Additionally, with the Baseline trend, we also have detail on the availability of funds to meet the five year planned capital improvement plan.

This report is primarily a planning tool to be used by the City in order to stimulate discussion making and provide focus for a long-range perspectives. Below is a snapshot of the estimated revenue and expenditure projections for 5-years for the General Fund, as well as the combined Enterprise Funds.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 54 355 of 814
Graphic Depictions of the Long Range Financial Forcast Scenarios 2 and 3.

Long Term Capital Planning
The first step in long range capital planning is identifying community needs and desires. The City is continuing to develop ongoing capital asset life cycle replacement schedules including the vehicle & equipment replacement fund as well as preparation of the 5-year capital improvement program for both government and enterprise major infrastructure. City staff also analyze the assets that are noted for possible aging to determine when or if replacements are required. These schedules assist programing funds needed for the replacement or refurbishment of these major assets. Within the multi-year plan for capital improvements there is additional information to identify future service needs and maintenance, possible cost savings due to project implementation, as well as possible increases in revenue.

Other items that are considered when initiating major capital expenditures include the following:

Do these infrastructure improvements meet economic development needs or provide great public benefit? Does it meet City policy within the General Plan?
Did we incorporate input and participation from major stakeholders and the public? Will this project provide additional revenue-generating potential? What are the non-financial impacts of the project, including local and global environmental impacts? City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 55 356 of 814
Personnel Changes
For the Fiscal Year 2024/25 the budget continues to reflect full staffing with possible changes to staffing including:

Advancement of the City Manager Administrative Analyst to a Senior Management Analyst.

Addition of City Manager Administrative Assistant to assist in continued City Operations due to the loss of City Clerk.

Addition of a second Accountant in the Administrative Services Department.

Replacement of the Community Development Limited Term Senior Planner with a part-time Associate Planner, and the addition of a part-time Planning Technician to replace the Administrative Analyst position.

Replacement of the Public Works Administrative Analyst with a part-time Engineering Technician.

Increased Police Officers numbers in part to replace the Community Services Officer who is retiring at mid-year.

Comparative Staffing Summary

FUNCTION / DEPARTMENTS
FY 20/21 FY 21/22 FY 22/23 FY 23/24 FY 23/24
FY 24/25
BUDGET
FY 24/25

BUDGET BUDGET BUDGET BUDGET
EST.

ACTUALS
CHANGE
Elected Officials 2.5 2.5 2.5 2.5 2.5 2.5 0.0
Staff Positions
City Manager 4.5 4.5 4.5 4.5 4.0 4.5 0.5
Administrative Services 4.5 4.5 5.5 5.5 5.5 5.5 0.0
Planning & Building 3.4 3.7 4.5 4.5 4.2 4.7 0.5
Public Works 9.1 9.1 9.0 8.5 7.5 8.5 1.0
Police Services 20.5 20.6 22.2 22.9 19.8 21.4 1.6
Recreation 2.7 2.8 2.7 2.7 2.7 2.7 0.0
Total Staff 44.7 45.2 48.4 48.6 43.7 47.3 3.6
Total City Officials and Staff 47.2 47.7 50.9 51.1 46.2 49.8 3.6 City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 56 357 of 814
Staffing Detail by Department

FUNCTION / DEPARTMENT
FY 20/21
BUDGET
FY 21/22
BUDGET
FY 22/23
BUDGET
FY 23/24
BUDGET
FY 23/24
EST.

ACTUALS
FY 24/25
BUDGET
FY 24/25
CHANGE
Elected Officials *
Mayor 0.5 0.5 0.5 0.5 0.5 0.5 0.0
Vice Mayor 0.5 0.5 0.5 0.5 0.5 0.5 0.0
Council Members 1.5 1.5 1.5 1.5 1.5 1.5 0.0
Total 2.5 2.5 2.5 2.5 2.5 2.5 0.0
Staff
City Manager *
City Manager 1.0 1.0 1.0 1.0 1.0 1.0 0.0
City Clerk 1.0 1.0 0.0 0.0 0.0 0.0 0.0
Deputy City Clerk 0.0 1.0 1.0 1.0 1.0 1.0 0.0
Administrative Analyst 1.0 1.0 0.0 0.0 0.0 0.0 0.0
Senior Management Analyst 0.0 0.0 1.0 1.0 1.0 1.0 0.0
Administrative Assistant 1.0 0.0 1.0 1.0 1.0 1.0 0.0
Intern 0.5 0.5 0.5 0.5 0.0 0.5 0.0
Total 4.5 4.5 4.5 4.5 4.0 4.5 0.0
Administrative Services *
Director of Admin. Services 1.0 1.0 1.0 1.0 1.0 1.0 0.0 Senior Accountant 1.0 1.0 1.0 1.0 1.0 1.0 0.0
Accountant 1.0 1.0 2.0 2.0 2.0 2.0 0.0
Account Clerk 1.0 1.0 1.0 1.0 1.0 1.0 0.0
Intern 0.5 0.5 0.5 0.5 0.5 0.5 0.0
Total 4.5 4.5 5.5 5.5 5.5 5.5 0.0
Planning & Building *
Community Development Director 1.0 1.0 1.0 1.0 1.0 1.0 0.0 Senior Planner 1.0 1.0 1.0 1.0 1.0 1.0 0.0
Limited Term Senior Planner (PT) 0.0 0.3 0.0 0.0 0.0 0.0 0.0 Associate Planner (PT) 0.0 0.0 0.5 0.5 0.6 0.6 0.0
Administrative Analyst 0.4 0.4 0.0 0.0 0.0 0.0 0.0
Permit Tech 1.0 1.0 1.0 1.0 1.0 1.0 0.0
Administrative Assistant 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Planning Technician 0.0 0.0 0.5 0.5 0.6 0.6 0.0
Intern 0.0 0.0 0.5 0.5 0.0 0.5 0.5
Total 3.4 3.7 4.5 4.5 4.2 4.7 0.5
Public Works *
Director of Public Works 1.0 1.0 1.0 1.0 1.0 1.0 0.0
Civil Engineer 1.0 1.0 1.0 0.0 0.0 0.0 0.0
Administrative Analyst 0.6 0.6 0.0 0.0 0.0 0.0 0.0
Public Works Superintendent 1.0 1.0 1.0 1.0 1.0 1.0 0.0 Maintenance Worker III 0.0 0.0 0.0 1.0 0.0 1.0 1.0
Maintenance Worker II 2.0 3.0 2.0 1.0 2.0 1.0 -1.0
Maintenance Worker I 3.0 1.0 2.0 2.0 2.0 2.0 0.0
Laborer 0.0 1.0 1.0 1.0 0.0 1.0 1.0
Engineering Technician 0.0 0.0 0.5 1.0 1.0 1.0 0.0
Intern 0.5 0.5 0.5 0.5 0.5 0.5 0.0
Total 9.1 9.1 9.0 8.5 7.5 8.5 1.0
Police Services
Chief of Police 1.0 1.0 1.0 1.0 1.0 1.0 0.0
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 57 358 of 814
Lieutenant 1.0 1.0 0.0 1.0 1.0 1.0 0.0
Sergeant 2.0 2.0 3.0 2.0 2.0 2.0 0.0
Corporal 2.0 2.0 2.0 2.0 1.0 1.0 0.0
Officer 6.0 6.0 7.8 8.0 8.0 8.0 0.0
Community Services Officer 1.0 1.0 0.5 0.0 0.0 0.0 0.0
Police Service Aide 0.5 0.5 0.8 0.8 0.8 0.8 0.0
Dispatcher/Clerk 5.5 5.6 5.6 6.6 5.0 5.6 0.6
Records Analyst/Dispatcher 0.0 0.0 0.0 0.0 1.0 1.0 0.0
Reserve Officer I 1.5 1.5 1.5 1.5 0.0 1.0 1.0
Total 20.5 20.6 22.2 22.9 17.8 21.4 1.6
Recreation
Facilities/Recreation Manager 1.0 1.0 1.0 1.0 1.0 1.0 0.0 Recreation Coordinator 1.0 1.0 1.0 1.0 1.0 1.0 0.0
Recreation Leader 0.1 0.8 0.7 0.7 0.7 0.1 -0.6
Camp Director 0.2 0.0 0.0 0.0 0.0 0.2 0.2
Assistant Camp Director 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Camp Staff 0.4 0.0 0.0 0.0 0.0 0.4 0.4
Total 2.7 2.8 2.7 2.7 2.7 2.7 0.0
Total City Staff 44.7 45.2 48.4 48.6 43.7 47.3 3.6
Total City Officials and Staff 47.2 47.7 50.9 51.1 46.2 49.8 3.6 * Subject to allocation of labor to Enterprise and Fiduciary Funds.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 58 359 of 814
Appropriations Limit
Proposition 4, approved by the voters in November 1979, added the California Constitution, Article XIIIB. This article limits the level of most appropriations from tax sources that the state and most local government entities are permitted to make in any given year. The limit for each year is equal to the limit for the prior year, adjusted for changes in the cost-of-living and population plus other various adjustments as required. The first year in which appropriations limits applied to state and local governments in California was Fiscal Year (FY) 1980/81.

Establishing Appropriations Limits
"The City's limitation is calculated every year and is established by resolution of the City Council as part of the Annual Operating Budget. A City Resolution was proposed for approval June 25, 2024, establishing the City of Cotati's appropriations limit.

The City's appropriations subject to the Gann Limit total $8,903,496, which is well below the authorized spending limit of $19,706,102. Additional appropriations to the budget funded by non-tax sources such as beginning fund balances, grants or service charges are unaffected by the appropriations limit. Historically, the City's Annual Appropriations Limit has exceeded annual appropriations and the City projects the trend to continue into the future. As supported by historically trended data, the margin between the proceeds of taxes and an appropriations limit shows that there is little concern for the City exceeding the limit in the near future.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 59 360 of 814
Calculations
State of California Fiscal Year 2024/25 Population Change Per Capita Personal Income Sonoma County City of Cotati Fiscal Year
Percentage Change over
Prior Year (1)
Percentage Change over
Prior Year (1)
Percentage
Change over
Prior Year (1)
2024/25 3.62% -0.27% -1.06%
Per Capita Cost of Living Converted to Ratio: 3.62+100 = 1.0362 100
City of Cotati Population Converted to Ratio: -0.27+100 = 0.9973 100
Calculation Factor for FY 2024/2025:

1.0362 x

0.9973 = 1.0334
Fiscal Year 2023/2024 Appropriations Limit $19,069,191
Fiscal Year 2024/2025 Factor 1.0334
Fiscal Year 2024/2025 Appropriations Limit $19,706,102
It should be noted that the Appropriations Limit applies only to proceeds of taxes, as defined by the law and statewide reporting guidelines.

Tax Appropriations Subject to the Tax Appropriations Limit Tax Appropriations Total Budget for 2024/25
Property Tax $2,123,996
Sales Tax 6,027,000
Other Tax 752,500
Total Appropriations Subject to Limit $8,903,496
Appropriations Subject to Limit $8,903,496
Fiscal Year 2024/2025 Appropriations Limit
19,706,102
Over/(Under) Appropriations Limit $(10,802,606)
Percentage Over/(Under) Limit (55%)
(1) Department of Finance-Budgeting Resource Price and Population Factors Used For Appropriations Limit at:
https://dof.ca.gov/wp-content/uploads/sites/352/2024/04/PriceandPopulation2024.pdf or here DOF Factors  City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 60 361 of 814
Historical & Estimated Future Limits
Fiscal Year
Personal Income
Change
Population
Change Growth Factor Annual Adjustment Appropriations Limit Historical Appropriations Limits
2023/24 1.0444 0.9947 1.0389 $714,016 $19,069,191
2022/23 1.0755 0.9847 1.0590 $1,022,621 $18,355,174
2021/22 1.0573 0.9899 1.0466 $771,734 $17,332,554
2020/21 1.0373 0.9875 1.0243 $392,881 $16,560,820
2019/20 1.0385 0.9960 1.0343 $536,171 $16,167,939
2018/19 1.0367 0.9978 1.0344 $519,848 $15,631,769
2017/18 1.0369 1.0050 1.0421 $610,292 $15,111,919
2016/17 1.0537 1.0053 1.0593 $811,607 $14,501,625
2015/16 1.0382 1.0084 1.0469 $613,559 $13,690,018
2014/15 0.9977 1.0039 1.0016 $20,775 $13,076,459
Future Year Estimates Appropriations Limit
2025/26 1.0482 0.9906 1.0383 $754,842 $20,460,944
2026/27 1.0498 0.9895 1.0388 $793,152 $21,254,096
(2) Estimates calculated based on changes to both personal income and population change following a trending 5-year average. (2)
GANN Limit Calculation Establishment - Resolution 2024-XX (Pending Replacement Upon Adoption)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 61 362 of 814

FUNDING SOURCES
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 62 363 of 814
Property Taxes Summary
$2,123,996
-$7,762
(-0.36% vs. prior year)
These projected revenues for FY 2024/25 are estimated to change based on the following factors. 2% Assessor’s applied CPI
Consistent change in the assessed value due to transfer of ownership Increases due to sales of residential and commercial new developments since FY 2019/20.

It does not include estimates for valuations for new developments.

The estimated actual property tax receipts for FY 2023/24 have a decline of less than 1% or approximately $80,000 from the Adopted Budget for 2023/24.

Comparing the Estimated Actuals for FY 2023/24 to the proposed budget for FY 2024/25, property tax revenues are expected to increase by approximately $63,000 or just over 3%.

Property Taxes Proposed and Historical Budget vs. Actual Actual Budgeted
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 0 500k
1,000k
1,500k
2,000k
2,500k
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 63 364 of 814
Property Tax Dollar Distribution
A property tax is a levy on the assessed value of a property. The general property tax is levied by the county equal to 1% of the assessed value, often called the 1 percent general tax levy or countywide rate. Under Proposition 13, a law approved by California voters in 1978, general property taxes (not including those collected for special purposes) are limited to 1% of a property’s market value and increases in assessed value are restricted to 2% per year.

For example, for a home with an assessed value of $500,000, the property owner would be assessed approximately $5,000 a year in property taxes (1% of assessed value). Of the $5,000, the city would only receive a total of $532.50 (10.65% of the 1% assessed value) from the County. California's property taxes are collected by the County Tax Collector and are then transferred to the County Auditor for distribution to the multiple local governments.

The graphic below shows where each property tax dollar paid by City property owners is allocated.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 64 365 of 814
Sales Taxes Summary
$6,027,000
-$57,000
(-0.94% vs. prior year)
The City is projecting almost status quo revenue from Sales Taxes for Fiscal Year 2024/25 with less than a 1.0% decrease. This change is a conservative estimate based on evaluated potential economic impacts of increasing interest rates and slower consumer spending, especially on goods subject to sales tax. The city also anticipates a continued decreased volume of transactions generated through the County Pool due to the Amazon Distribution Center re-allocation of funding.

Major industry groups within the City are Building/Construction, Fuel and Service Stations, Food and Drug, the County Pool, and Restaurants.

Sales Taxes Proposed and Historical Budget vs. Actual
Actual Budgeted
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 0 1M
2M
3M
4M
5M
6M
7M
Sales Tax Dollar Distribution
Sales tax is a tax paid on the sales of certain goods and services. Currently, the total sales tax rate in the City of Cotati is 9.50%.

The City receives 2% in sales tax, with 1% Bradley‐ Burns and 1% Measure S. Sales tax from the Bradley‐Burns levy is allocated back to the City where the sale was negotiated or the order was taken. On the other hand, the transactions and use tax, or Measure S, is allocated to the City where the goods are delivered or placed into use.

The graphics below show the breakdown of the City’s sales tax:

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 65 366 of 814
Other Taxes Including Cannabis Business Tax Summary
$752,500
$100,200
(15.36% vs. prior year)
Other Taxes, including Cannabis Business tax, are estimated to increase due to business growth within the City. The City currently does not have a hotel subject to TOT. As such, the majority of revenues projected are for Cannabis Business Tax.

Other Taxes Including Cannabis Business Tax Proposed and Historical Budget vs.

Actual
Actual Budgeted
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 0 200k
400k
600k
800k
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 66 367 of 814
Revenues by Source
Other Taxes
Transfer tax is a transaction fee imposed on the transfer of land or real property from one person (or entity) to another. The total transfer tax for the County and City is $1.10 ($0.55 County / $0.55 City) per $1,000 of property value, minus any loans assumed in the sale.

Cannabis Business Tax is a local voter approved business tax for recreational cannabis businesses. These tax rates are based on several factors, including gross receipts, license type and business segment.

Transient occupancy tax (TOT) is a levy placed on tourists to the City, which is intended to compensate local government for the increased public service costs incurred by serving tourists. This tax is common in most of the United States, including California, and is applied to travelers when they rent accommodations (a room, rooms, entire home, or other living space) in a hotel, inn, tourist home or house, motel, or other lodging. At this time, Cotati is the only City in Sonoma County without TOT funding, due to the absence of lodging facilities.

Budgeted and Historical Revenues by Source
Millions
Other Tax
FY2017FY2018FY2019FY2020
FY2021
FY2022
FY2023FY2024
FY2025
$0
$0.2
$0.4
$0.6
$0.8
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 67 368 of 814
Revenue Source
Taxes
Other Tax
TRANSFER TAX $54,440 $76,429 $30,956 $52,000 $27,715 $52,000 0% CANNABISBUSINESS TAX $592,014 $644,490 $619,670 $600,000 $710,000 $700,000 16.7%

CANNABIS-LICENSE
FEE $1,500 $2,750 $3,050 $300 $500 $500 66.7%
CANNABISAPPLICATION FEE $21,000 $0 $24,886 $0 $2,500 $0 0% Total Other Tax: $668,954 $723,670 $678,562 $652,300 $740,715 $752,500 15.4% Total Taxes: $668,954 $723,670 $678,562 $652,300 $740,715 $752,500 15.4% Total Revenue Source: $668,954 $723,670 $678,562 $652,300 $740,715 $752,500 15.4% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 68 369 of 814
Licenses, Permits, Rents and Other Agency Fees Summary
$930,270
$88,620
(10.53% vs. prior year)
The City is projecting a slight increase in revenue from these sources. The increase from the Fiscal Year 2023/24 budget is primarily due to increased rental activity for City Facilities. The Recreation Department has been actively making the facilities available to our community.

Other increases in revenues from other agencies are primarily because of renegotiated agreements for shared services provided by the City of Cotati to Sonoma State University.

Licenses, Permits, and Franchises are subject to multiple factors for changes in revenues. For franchise agreements, increases are primarily based on negotiated contracts. Whereas Licenses and Permits are subject to rate changes as included within the City Code. These rate changes are offset by changes in consumer activity and the volume of licenses or permits applied for in a given fiscal year.

Licenses, Permits, Rents and Other Agency Fees Proposed and Historical Budget vs.

Actual
Actual Budgeted
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 0 1,000k
250k
500k
750k
1,250k
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 69 370 of 814
Revenues by Source
Licenses, Permits and Franchises
A business license is a tax payment to the city for doing business in that city. Cities collect fees from the business license applicants and place the majority of the fees into its general fund for the administration of city services, such as police, road work, parks and recreation and other community services that benefit citizens and businesses.

A utility franchise is a contract between a city and a utility or garbage company that outlines certain requirements for the utility to use the city’s public rights of way and for the garbage company to have exclusive rights to provide garbage service.

The establishment of franchise agreements between cities and utilities or garbage companies is a customary business practice and legal process outlined by the state constitution.

Rent
Revenue received from the rental of City-owned facilities.

Revenue from Other Agencies
These revenues are amounts received from other local and state agencies.

Budgeted and Historical Revenues by Source
Millions
Rents
Other Agency
Licenses, Permits & Franchises
FY2017
FY2018FY2019
FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$0.2
$0.4
$0.6
$0.8
$1
$1.2
Revenue Source
Licenses, Permits &
Franchises $623,563 $686,807 $718,840 $556,500 $652,079 $597,400 7.3% Rents $71,712 $80,114 $102,863 $78,000 $133,135 $114,000 46.2% Other Agency $200,751 $107,218 $151,897 $207,150 $237,415 $218,870 5.7% Total Revenue Source: $896,025 $874,138 $973,600 $841,650 $1,022,629 $930,270 10.5% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 70 371 of 814

DEPARTMENTS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 71 372 of 814
City Council
Laura Sparks
Mayor
Department Description
The City Council is the five-member policy and legislative body of the City. The City Council of Cotati operates under the Council-Manager form of government, with five Council members elected at-large for staggered four-year terms.

The City Council, through the administrative authority of the City Manager, is responsible for the operation of the City, by setting policies and adopting City-wide goals and priorities. The City Council formulates policies in the form of motions, resolutions, and ordinances, which reflect the interests, needs, and priorities of the citizens and businesses of Cotati, as well as the visitors to the City of Cotati.

The City Council meets twice a month in regular session, conducts special meetings and study sessions as needed, and attends regional coordination meetings with other local government agencies.

Please find more information on City Council Public Meetings Here .

Expenditures Summary
The City Council budget reflects the costs associated with supporting the Council’s activities and providing for the operations of the City. The increase in expenditures for Fiscal Year 2024/25 is primarily derived from increases in allocated services including contract professional services and insurance. $183,606
$13,149
(7.71% vs. prior year)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 72 373 of 814
City Council Proposed and Historical Budget vs. Actual
Actual Budgeted
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 0 50k
100k
150k
200k
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Personnel Services (37.5%)
Contract Services (29.5%)
Other Expense (15.7%)
Contributions (13.6%)
Utilities (3.3%)
Materials and Supplies (0.5%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 73 374 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Repairs and Maintenance
Capital Outlay
Materials and Supplies
Utilities
Contributions
Other Expense
Contract Services
Personnel Services
FY2017
FY2018
FY2019
FY2020FY2021
FY2022
FY2023FY2024
FY2025
$0
$0.05
$0.1
$0.15
$0.2
Expense Objects
Personnel Services $50,633 $56,629 $61,913 $70,560 $65,030 $68,860 -2.4% Materials and
Supplies $1,173 $517 $1,362 $668 $1,081 $884 32.3%
Contract Services $28,506 $27,696 $47,618 $46,848 $32,656 $54,100 15.5% Repairs and
Maintenance $5,685 $0 $0 $3,000 $0 $0 -100%
Utilities $4,438 $3,472 $5,448 $8,738 $5,770 $6,000 -31.3% Other Expense $4,488 $11,635 $24,809 $10,743 $22,236 $28,762 167.7% Capital Outlay $0 $0 $0 $4,900 $4,900 $0 -100%
Contributions $24,735 $74,684 $0 $25,000 $25,000 $25,000 0% Total Expense Objects: $119,658 $174,632 $141,150 $170,457 $156,673 $183,606 7.7% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 74 375 of 814
Organizational Chart
The City Council are elected by the voters of Cotati to serve four-year terms. The mayor and vice mayor is selected annually from among the City Council Members. The Mayor is charged with running the City Council meetings and the Vice Mayor will act as Presiding Officer in the absence of the Mayor. City Council adopted policy that establishes the adopted The City Council appoints the City Manager and the City Attorney, who report directly to the City Council. The City Council also appoints the members of the City’s advisory commissions and committees.

City Council Members serve on various Boards and Commissions for the City. They also serve on outside agency boards or commissions. A list of the different city boards as well as the outside agencies that council members may serve on is located here .

Laura Sparks
Mayor
[email protected]
/ (707) 792-4600 ex.
194
Ben Ford
Vice Mayor
[email protected]
/ (707) 792-4600 ex.
196
Susan Harvey
Councilmember
[email protected]
/ (707) 792-4600 ex.
193
Sylvia Lemus
Councilmember
[email protected]
/ (707) 792-4600 ex.
201
Kay Rivers, Ph.D
Councilmember
[email protected]
/ (707) 792-4600 ex.
202
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 75 376 of 814
City Manager's Department
Damien O'Bid
City Manager
Department Descriptions
The City Manager/City Clerk Office provides for the
efficient and effective administration of the affairs of the City of Cotati including the following; support to the City Council including implementation and enforcement of
the policies of the City Council, supervises all City
Departments, manages human resources, maintains
official City files including records of Council proceedings, disseminates public information, conducts municipal
elections in accordance with California State Government Codes, negotiates and manages franchise agreements,
administers the City’s mobile home rent stabilization
ordinance, and oversees Economic Development,
Recreation and Successor Agency.

Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Personnel Services (62.8%)
Contract Services (29.6%)
Other Expense (4.6%)
Payout (1.3%)
Utilities (1.3%)
Materials and Supplies (0.3%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 76 377 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Repairs and Maintenance
Debt Service
Materials and Supplies
Utilities
Payout
Other Expense
Contract Services
Personnel Services
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$1
$-0.25
$0.25
$0.5
$0.75
$1.25
Expense Objects
Personnel Services $411,351 $817,402 $500,001 $502,280 $480,876 $588,060 17.1% Payout $13,095 $43,738 $53,398 $22,620 $955 $12,320 -45.5% Materials and
Supplies $4,977 $4,037 $4,349 $4,432 $3,482 $3,213 -27.5% Contract Services $181,176 $77,996 $80,545 $145,184 $149,696 $276,825 90.7% Repairs and
Maintenance $12,469 $381 $369 $12,600 $12,600 $0 -100%
Utilities $8,690 $8,412 $9,911 $21,662 $14,720 $12,140 -44% Other Expense $137,339 $22,614 $41,099 $30,383 $41,013 $43,432 42.9% Debt Service $3,287 $3,287 $0 $2,650 $2,650 $0 -100%
Total Expense Objects: $772,383 $977,867 $689,672 $741,811 $705,992 $935,990 26.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 77 378 of 814
Organizational Chart
The City Manager is hired by the City Council and manages the day to day operations of the City, including oversight of all other departments and department managers. The Recreation Department is included under the City Managers Department. For more information on the other departments, please see their department-specific budget pages.

Damien O'Bid
City Manager
[email protected]
Kevin Patterson
Deputy City Clerk
[email protected]
Sonia Sanchez
Administrative Assistant
[email protected]
City Mangers Office
Intern
(Vacant)
Katie Duran
Sr. Management Analyst
[email protected]
Recreation Department
-See separate org. chart in
the Rec. Dept.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 78 379 of 814
Fiscal Year 2023/24 Project Accomplishments
Completed Projects
Putnam, Civic & Sunflower Parks Preliminary Design
CPOA/CPMA Negotiations
Continued Implementation of Equity Projects
Improve FIGR Coordination
Update Public Safety Messaging Procedures
Update Community Survey on Equity
Countywide Broadband Improvement Evaluation
Discussion on Police Oversight Models
Recognition Policy & Proclamation Calendar
Land Acknowledgement & City Council Rules Update
Putnam, Civic Park Baseball Field Renovations/License
Israeli/Palestinian Ceasefire Resolution
Veronda Falletti Ranch License Agreement Revisions/Compost Hub Community Survey & Recruitment for Police Chief
Negotiation & Purchase of 120 East Cotati Avenue
Mobile Home Park Senior Overlay Urgency Ordinance
City Council Term Limits Discussion
Legislative System Migration to PrimeGov
La Plaza Level 3 EV Charger Design/License Agreement
Noise Ordinance Update
Chamber of Commerce Services Agreement
On-Going Projects
Personnel Rules Update
EVITP Electric Vehicle Charging Ordinance
Design Council Chamber Audio Visual System Update
Evaluate Gas Water Heater w/Heat Pump Replacements
Economic Development (Hotel, Industrial Area Zoning)
Microgrid City Hall Complex & Corp Yard, EV Charging Evaluation 1-Year Evaluation of Veterans Hall Leasing Arrangement
120 East Cotati Avenue Re-Entitlement/Development, Housing PA Records Digitization & Management Project
Investigate Library Options for Cotati
Veronda Falletti Barn Preliminary Design
Joint Procurement Coordination/Policy Update
Discuss Roundabout Ban
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 79 380 of 814
Fiscal Year 2024/25 Project Objectives
Continuation of all projects listed above as On-Going
New Projects
Implement Police Oversight Recommendation
Impact Fee Schedule Update for CPI, AB 602 (& other new laws) Construct Council Chamber Audio Visual Upgrades
Dogs in Parks Ordinance Update
Model Ordinance - Extended Producer Liability Household Hazardous Waste Update Social Media Policy
Targeted Marketing/Community Outreach to raise awareness of SAFE Emergency Operations Update
Accessibility Plan
Organize Annual Creek Week Event
Develop Policy on General Artificial Intelligence (AI), AI pilot & Social Media Follow up on Broadband Improvements, as directed by Council Ordinance to Update Parks/Event Approvals Requirement
Explore Youth Council
Evaluate Options for Free Wi-Fi Citywide
Please see the Strategic Goals and Objectives under the Budget Overview Section for detailed information on the prioritization and classification for each project.

Departmental Goals & Performance Measures
Departmental Goal #1: Economic Development to Enhance
Community Services
Along with joint City departments, continue
Economic Development work, including (1) strategy that
attracts or retains businesses by removing unnecessary
barriers that the City can affect and (2) continue short to medium term revenue enhancements by developing TOT and improving cannabis business taxes and (3)
working with the City Council to develop longer term
policies to grow and broaden the business community.

The goal of this work is to provide the community with
the needed resources for critical services and
infrastructure.

Department Goal #2: Provide Efficient and Responsive Core Services
Maintain efficient and responsive core services in
all departments. Continue to adjust or build new systems and services to meet community needs. Continue to look for opportunities to adapt and mitigate the impacts of climate change and improve emergency preparedness and
resiliency, including wildfire preparedness.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 80 381 of 814
Departmental Goal #3: Community Engagement
Continue to improve engagement between the City
and residents so that the community has timely information about City programs and projects and can readily engage with the City on issues that they care about. This requires using multiple platforms and communication channels to
meet people where they are.

To meet this objective, the City Manager coordinates
manager level messages out to the community including the City Manager Message YouTube Videos located on the City YouTube Channel here .

Actual
FY 21/22
Actual
FY 22/23
Actual
Expected
FY 23/24
Goal
FY 24/25
Public Media
Messages
14 13 24 24
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 81 382 of 814
Department Goal #4: Promote Equity and Inclusivity
Ensure that City operations are inclusive and
equitable, including equitable hiring practices. Advance equity and health in partnership with Cotati residents and stakeholders, other jurisdictions, and non-governmental organizations.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 82 383 of 814
Administrative Services Department
Angela Courter
Director of Administrative Services
Department Description
The Administrative Services Department serves to support the financial management and reporting of the City, including: collection and disbursement of all City funds; processing payroll disbursements as well as related reporting, withholding and payroll benefits management; accounts payable processing; billing and collection of water, sewer, business license, and developmental user fees; maintenance of general ledgers and journals; investments of the City’s idle funds; purchasing; information systems oversight and support; development and maintenance of long term economic impact analyses; budget preparation and administration; financial reporting; audit liaison and coordination, and oversight of the City Risk Management Program.

Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Personnel Services (54.9%)
Contract Services (29.4%)
Administrative Fee (8.2%)
Other Expense (4.2%)
Payout (1.8%)
Utilities (1.2%)
Materials and Supplies (0.2%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 83 384 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Repairs and Maintenance
Debt Service
Capital Outlay
Materials and Supplies
Utilities
Payout
Other Expense
Administrative Fee
Contract Services
Personnel Services
FY2017FY2018FY2019FY2020FY2021
FY2022
FY2023
FY2024
FY2025
$-0.1
$0
$0.1
$0.2
$0.3
$0.4
$0.5
$0.6
Expense Objects
Personnel Services $137,368 $325,952 $258,527 $275,560 $256,675 $289,840 5.2% Payout $1,788 $2,757 $4,287 $10,220 $2,010 $9,680 -5.3% Materials and
Supplies $964 $2,528 $2,987 $1,344 $1,345 $1,147 -14.7% Contract Services $100,205 $89,301 $91,375 $133,516 $137,378 $155,080 16.2% Repairs and
Maintenance $7,235 $135 $0 $7,500 $7,500 $0 -100%
Utilities $3,493 $3,797 $5,072 $13,510 $6,842 $6,540 -51.6% Other Expense $16,471 $10,641 $14,824 $18,560 $18,661 $22,313 20.2% Administrative Fee $39,714 $46,674 $44,579 $48,080 $56,180 $43,280 -10% Debt Service $3,723 $360 $0 $0 $0 $0 0%
Total Expense Objects: $310,961 $482,146 $421,651 $508,290 $486,591 $527,880 3.9% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 84 385 of 814
Organizational Chart
- Angela Courter is the current Director of Administrative Services and reports directly to the City Manager. She has served the City in this position since August 2019, and has been with the City of Cotati since 2016 when she originally joined as the Senior Accountant, after almost 10 years in public accounting. - Neil Tomlinson is the Senior Accountant and has been with the City since 2013. - Accountant, Rosie Speranza joined us in February 2021. - Accountant, Paola Conde-Frendo joined us in October 2022. - Account Clerk, Cindy McCallister joined us in June 2023. - During FY2023/24, the Department brought on our first Intern since before the COVID-19 outbreak. We look forward to continuing using this position to engage with local students and inspire trust and appreciation for local government.

Angela Courter
Director of Administrative
Services
[email protected]
Neil Tomlinson
Sr. Accountant
[email protected]
Rosie Speranza
Accountant
[email protected]
Paola Conde-Frendo
Accountant
[email protected]
Cindy McCallister
Account Clerk
[email protected]
Vacant
Administrative Services
Intern (PT)
Fiscal Year 2023/24 Project Accomplishments
Complete
Monthly Utility Billing
Fixed Asset/Work Order Processes (Support)
Hydrant Meter Process Update/Software Integration & Rollout TOT Taxation Process/Documentation
Policy to Address Fiscal Deficits
K9 Licensing - move to DocuPet w/Rohnert Park
Veterans Building Billing Management
On-Going
Website Departmental Page Update/New Social Media Content IT Infrastructure Update
Construct Council Chamber Audio Visual Upgrades
Business Licensing Audits/Process & System Review
IBS Payroll System Updates Water and Sewer Rate Review & Revenue Evaluations Deposit Account Process Review
Backflow Program/Code Update
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 85 386 of 814
Fiscal Year 2024/25 Project Objectives
Continuation of all projects listed above as On-Going
New Projects
New City Customer Welcome Letter (Utility/Business License) Cyber Security Management
365 System Tools Implementation
Confidential File Retention Review
Develop Policy on General Artificial Intelligence (AI), AI pilot & Social Media Process Digitization & Automation - Paper Elimination
Please see the Strategic Goals and Objectives under the Budget Overview Section for detailed information on the prioritization and classification for each project.

Departmental Goals & Performance Measures
Departmental Goal #1: Maintaining Required Reserves
Budgeting efforts to meet or exceed both the
General Fund reserve policy target of 25% and
Enterprise Fund (Water & Sewer) reserve policy target
of 33%.

Actual
FY
21/22
Actual
FY
22/23
Actual
FY
23/24
Goal
FY
24/25
General Fund Compliance Yes Yes Yes Yes
Water Operating Fund
Compliance
Yes Yes Yes Yes
Sewer Operating Fund
Compliance
Yes Yes Yes Yes
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 86 387 of 814
Departmental Goal #2: Compliance
Keep data and related regulations updated for
compliance with law on an ongoing basis, including:

Payroll compliance with labor laws
Utility compliance with State and Local Legislation
including emergency resolutions.

Financial reporting compliance with GASB Standards
Actual
FY
21/22
Actual
FY
22/23
Actual
FY
23/24
Goal
FY
24/25
Clean Audit Opinions Yes Yes Yes Yes
Payroll System Compliance Yes Yes Yes Yes
Water Agency Reporting No
Comments
Yes Yes Yes Yes
Departmental Goal #3: Internship Program
Coordinate an accountant internship program with
the Sonoma State Business Administration Department.

Actual
FY 21/22
Actual
FY 22/23
Actual
FY 23/24
Goal
FY 24/25
Interns Employed 0 0 1 1
Departmental Goal #4: Multilingual Availability for Utility Customers
In order to make online utility access more accessible
to more residents we will evaluate and develop multilingual availability on the City Website and Utility Billing portal.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 87 388 of 814
Community Development
Noah Housh
Director of Community Development
Department Description
The Community Development Department is responsible for managing the Planning, Building, Housing and Code Enforcement Divisions for the City, while also supporting the Economic Development efforts of the City Manager's Office.

The Planning Division provides staff and technical support toward developing and implementing land-use, planning and zoning policies and programs that guide City growth, as well as ensuring all City actions are compliant with the California Environmental Quality Act. The Building Division provides for public health and safety, promoting code compliance and improvements in the community through building inspections and plan review. The Housing Division assists with the management of the City's affordable housing stock and ensuring on-going compliance with the City's affordable housing programs. Finally, Code Enforcement works with the citizens of Cotati to maintain a safe, attractive and high-quality community environment by ensuring compliance with all adopted City codes and standards.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 88 389 of 814
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Personnel Services (60.1%)
Contract Services (23.4%)
Other Expense (14%)
Utilities (1.2%)
Payout (0.7%)
Materials and Supplies (0.6%)
Budgeted and Historical Expenditures by Expense Type
Millions
Repairs and Maintenance
Administrative Fee
Debt Service
Capital Outlay
Contributions
Materials and Supplies
Payout
Utilities
Other Expense
Contract Services
Personnel Services
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.25
$0.5
$0.75
$1
$1.25
$1.5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 89 390 of 814
Expense Objects
Personnel Services $454,646 $910,643 $553,493 $532,160 $515,897 $565,990 6.4% Payout $4,175 $60 $1,606 $9,080 $3,140 $6,670 -26.5%
Materials and
Supplies $3,553 $4,114 $4,116 $4,384 $1,684 $5,189 18.4% Contract Services $233,172 $237,276 $270,982 $448,314 $398,171 $220,919 -50.7% Repairs and
Maintenance $12,609 $0 $152 $7,500 $7,500 $0 -100%
Utilities $8,809 $8,583 $9,426 $19,214 $12,065 $11,560 -39.8% Other Expense $63,448 $46,002 $80,783 $135,508 $111,836 $131,840 -2.7% Administrative Fee $0 $728 $1,200 $0 $860 $0 0%
Debt Service $541 $541 $0 $600 $0 $0 -100%
Capital Outlay $0 $0 $0 $2,975 $0 $0 -100%
Total Expense Objects: $780,954 $1,207,946 $921,758 $1,159,735 $1,051,153 $942,168 -18.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
Organizational Chart
The Community Development staffing is a unique structure based on the distinct needs of Cotati, as a relatively small fullservice City. To address these needs, and remain flexible and responsive to changes in the economy, the Community Development Department is currently supported by a number of part-time and/or contract employees to augment the fulltime Department staff. These additional contractor functions are included in grey below while part time are indicated with the (Part-Time) subsequent to the title.

Noah Housh
Director of Community
Development
[email protected]
J.P. Harries
Sr. Planner
[email protected]
Autumn Buss
Associate Planner (PT)
[email protected]
Eli Arreola
Planning Tech (PT)
[email protected]
Building Official
(Outside Consultant)
Building Inspector
(Outside Consultant)
Code Enforcement
Officer
(Outside Consultant)
Carla Duncan
Permit Technician
[email protected]
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 90 391 of 814
Fiscal Year 2023/24 Project Accomplishments
Complete
Active Transportation Plan Update (Formally Bicycle and Pedestrian Master Plan) Development of an Affordable Housing Administration Program Updated and Digitized All Planing Permit Applications
"Plex-Housing" Design Guidelines
Housing Element Program Implementation
Housing Element Program 1-6 MHP Ownership Support
Housing Element Program 1-8 Residential Decarbonization (EV Charging) Ordinance Housing Element Program 2-2 SB 35 & SB 330 Application Process Housing Element Program 2-3 Creation of ADU Information Page Housing Element Program 2-7 Proactive Rezoning & Support for Residential Projects Housing Element Program 5-3 Host Housing Fair
Senior Mobile Home Park Overlay District
120 E. Cotati Avenue Purchase and Developer Engagement
$70,000 REAP Grant Close-Out
ADU Rental Rate Survey Creation and Implementation
Solar App+ Software Implementation
Plant-A-Tree Cotati Program Creation & Implementation
Sustainability Program Creation & Implementation + Webpage On-Going
Santero Way Specific Plan Update
Housing Administration
Implement New State Housing Legislation
Economic Development Support and Response
Fiscal Year 2024/25 Project Objectives
Continuation of all projects listed above as On-Going
New Projects
Housing Support Strategy-Legislation Response and Housing Element Program Implementation 120 E. Cotati Ave Re-Entitlement/Development
AB 602 Implementation
Create and Implement Sonoma County Habitat Conservation Plan (HCP) Transition to Full Electronic File Process and Management Code Efficiency Improvements
Economic Development Strategy and Response
Please see the Strategic Goals and Objectives under the Budget Overview Section for detailed information on the prioritization and classification for each project.

Departmental Goals & Performance Measures
Departmental Goal #1: Prioritize Development Review and Housing Policy
The Community Development Department provides
for the long-term viability of the City by providing prompt and responsive services to customers seeking development review and land use input for their properties. Continue to explore policy recommendations to expand affordability of housing across all income ranges.

Housing Units
Produced
Actual
2022
Actual
2023
Est.

Actual
2024
Goal*
2025
Very Low 2 0 0 15
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 91 392 of 814
Low 2 0 0 2
Moderate 8 0 0 2
Above Moderate 11 5 13 150
* Based on 1/8 of the CA Regional Housing Needs Allocation (RHNA) to the City for the next 8 years.

Check out how the City plans to address the housing
needs for the next eight years in the 6 Cycle Housing
Element available at the following link.
https://www.cotaticity.org/215/Cotati-2023-HousingElement-Update  th
Departmental Goal #2: Expanded Access to Services
The Community Development
Department continues to leverage opportunities for
citizens to engage directly with staff, both though the Department website and in-person. The Department
continues to support a fully electronic permit application and review process; has expanded access to affordable
housing and tenant protection information; and will
expand effort to share information via the Housing
Interest List. Additional efficiency improvement efforts will be pursued, including automating the review process
where possible, and removing governmental constraints
to beneficial development projects.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 92 393 of 814
Departmental Goal #3: Policy and Development Project Community Engagement
The Community Development Department will
continue to expand efforts to engage with all members of the community on both long-term policy updates
and during the review of individual development projects.

These efforts will include direct notices to property owners adjacent to site proposed for development, on-site public hearing signs, community workshops, expanded information being made available on the City’s “Projects in Progress” web page attendance at community functions and through the
use of social media posts and notifications.

Actual
FY 21/22
Actual
FY
22/23
Actual
FY 23/24
Goal
FY 24/25
Dept.

Website
Updated
Yes Yes Yes Yes
*(12 Facebook, 4 Instagram, & 1 Nextdoor)
Departmental Goal #4: Provide Equitable Access to Information and Services
The Community Development Department is
committed to ensuring the provision of information and
services is equitable, and engages all populations within the community of Cotati. These efforts will seek to ensure every citizen of Cotati is considered through Department
engagement efforts, the provision of Department services and in the goals and policies promoted by Department staff in long-range planning documents.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 93 394 of 814
Engineering and Public Works
Craig Scott
Director of Engineering and Public Works
Contact: [email protected]
phone: 707 665-3620
Address: 201 West Sierra Avenue, Cotati, CA. 94931-4217 Department Description
The Public Works department operates and maintains the
water, sewer, and storm water systems, roadways, City
parks and buildings, and maintains its fleet of trucks and equipment and acts as first responders to emergency
repairs of the City's infrastructure. The Engineering
division provides a wide range of services including record keeping, updating City engineering standards, ensuring
water, sewer and stormwater regulations are met, creates and manages the Capital Improvement Program, issues
permits for construction in the public right-of-way,
conditioning and inspecting private development
projects, and being the clearinghouse for questions on
City infrastructure, procedures. Engineering provides
technical support to the City departments, responds to
citizen’s inquiries and requests regarding public
infrastructure, performs development review and plan
check, performs engineering and construction management of capital improvement projects and provides mapping and engineering records support.

Expenditures Summary
$1,738,486
$338,305
(24.16% vs. prior year)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 94 395 of 814
Expenditures by Function
Budgeted Expenditures by Function
Public Works - Parks (36.6%)
Public Works - Streets (34.8%)
Public Works - Govt. Buildings (12.7%)
Public Works - Engineering (8.6%)
Public Works - Storm Water Mgnt. (7.2%)
Budgeted and Historical Expenditures by Function
Millions
Public Works - Storm Water Mgnt.

Public Works - Engineering
Public Works - Govt. Buildings
Public Works - Streets
Public Works - Parks
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.5
$1
$1.5
$2
Expenditures
Public Works
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 95 396 of 814
Public Works - Engineering
Personnel Services $86,036 $138,587 $81,915 $88,460 $86,751 $99,530 12.5% Payout $321 $1,817 $3,172 $3,780 $2,360 $2,540 -32.8%
Materials and Supplies $2,791 $1,824 $899 $1,342 $650 $1,036 -22.8% Contract Services $18,141 $29,819 $98,360 $41,256 $52,253 $34,653 -16% Repairs and
Maintenance $2,170 $0 $0 $5,000 $5,000 $5,000 0%
Utilities $1,537 $1,741 $1,937 $2,824 $2,530 $2,630 -6.9% Other Expense $20,583 $20,507 $7,683 $6,465 $3,435 $4,697 -27.3% Debt Service $53 $53 $0 $30 $0 $30 0%
Total Public Works -
Engineering: $131,634 $194,349 $193,966 $149,157 $152,979 $150,116 0.6% Public Works - Streets
Personnel Services $126,902 $276,771 $124,419 $154,780 $153,363 $178,640 15.4% Payout $10,581 $5,738 $5,487 $6,850 $4,915 $6,230 -9.1% Materials and Supplies $19,814 $17,781 $8,913 $12,153 $11,653 $10,090 -17% Contract Services $91,805 $144,479 $145,995 $182,980 $137,921 $187,730 2.6% Repairs and
Maintenance $12,924 $31,314 $19,994 $20,000 $33,600 $30,000 50% Utilities $80,593 $51,722 $102,210 $106,515 $112,903 $107,620 1% Other Expense $21,831 $40,425 $27,083 $20,673 $18,525 $11,695 -43.4% Capital Outlay $0 $0 $0 $0 $0 $73,805 N/A
Total Public Works -
Streets: $364,450 $568,230 $434,101 $503,951 $472,880 $605,810 20.2% Public Works - Storm Water
Mgnt.

Personnel Services $35,151 $57,521 $28,946 $33,570 $33,481 $38,520 14.7% Payout $3,238 $2,839 $2,804 $1,900 $2,650 $1,250 -34.2% Materials and Supplies $494 $1,098 $242 $515 $520 $515 0% Contract Services $24,527 $30,765 $36,352 $56,380 $64,445 $59,452 5.4% Repairs and
Maintenance $1,131 $9,710 $5,379 $1,700 $4,300 $6,200 264.7% Utilities $466 $512 $766 $1,103 $930 $1,360 23.3%
Other Expense $11,258 $15,928 $17,331 $12,451 $13,355 $14,264 14.6% Capital Outlay $0 $0 $0 $0 $0 $3,195 N/A
Total Public Works - Storm
Water Mgnt.: $76,266 $118,372 $91,820 $107,619 $119,681 $124,756 15.9% Public Works - Govt.

Buildings
Personnel Services $53,646 $106,056 $53,062 $67,000 $62,438 $72,450 8.1% Payout $4,559 $2,811 $2,914 $3,160 $2,700 $2,400 -24.1% Materials and Supplies $6,045 $7,475 $11,537 $6,854 $6,860 $6,033 -12% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 96 397 of 814
Contract Services $37,957 $29,357 $25,991 $39,547 $39,693 $36,380 -8% Repairs and
Maintenance $4,359 $20,393 $10,853 $12,000 $26,795 $12,500 4.2% Utilities $28,630 $26,501 $31,262 $28,014 $43,100 $61,080 118% Other Expense $6,162 $9,420 $4,226 $4,116 $4,385 $4,343 5.5% Capital Outlay $0 $0 $0 $0 $0 $25,680 N/A
Total Public Works - Govt.

Buildings: $141,356 $202,013 $139,845 $160,691 $185,971 $220,866 37.4% Public Works - Parks
Personnel Services $91,722 $206,275 $88,768 $125,025 $118,480 $145,520 16.4% Payout $9,105 $5,257 $5,087 $5,800 $4,825 $5,270 -9.1%
Materials and Supplies $10,531 $13,547 $33,555 $15,126 $49,600 $20,069 32.7% Contract Services $70,257 $166,638 $238,654 $307,509 $302,799 $302,804 -1.5% Repairs and
Maintenance $12,024 $3,973 $8,393 $6,000 $5,200 $6,000 0% Utilities $86,286 $69,604 $69,446 $14,553 $86,400 $104,440 617.7% Other Expense $5,186 $7,239 $5,415 $4,750 $11,291 $7,905 66.4% Capital Outlay $0 $0 $0 $0 $0 $44,930 N/A
Total Public Works - Parks: $285,111 $472,534 $449,317 $478,763 $578,595 $636,938 33% Total Public Works: $998,817 $1,555,498 $1,309,049 $1,400,181 $1,510,106 $1,738,486 24.2% Total Expenditures: $998,817 $1,555,498 $1,309,049 $1,400,181 $1,510,106 $1,738,486 24.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 97 398 of 814
Organization Chart
The chart below shows the organizational structure of the Public Works and Engineering Department.

Craig Scott
Director of Public Works
and Engineering
[email protected]
Al Martinnoni
Public Works Supervisor
Trevor Brown
Maintenance II
Grant Comini
Maintenance I
Vacant
Laborer
Susan Wise
Maintenance II
Colin Devlin
Maintenance I
Engineering Division
Henry Babits
Engineering Tech
Vacant
Engineering Intern
Fiscal Year 2023/24 Project Accomplishments
Kotate Park Improvements
Redwood Drive and Cypress Avenue Pavement Rehabilitationl 2024 Streets Preservation
City Hall and Civic Center Window Replacement & Paint
Gateway Signage (City Entrance Signs)
Hwy 116/West Cotati Ave Intersection Safety Improvements (Design) Water Filling Station
Cypress Sewer Repairs Project
Landscape Improvements Project
Henry Street Storm Drain Repair
Utility Box Artwork Pilot
On-Going
Park and Ride Replacement
Putnam Park - Phase 1
Sunflower Park Design
Veronda Falletti Ranch Barns - Design
Hwy 116/ W Cotati Ave Intersection Safety Improvements - Design Sidewalk Gap Closure Project - Construct
Asset Management Uniform Request Tracking -Implement
SCADA Sewer and Water - Implement
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 98 399 of 814
Fiscal Year 2024/25 Project Objectives
New Projects
2024 Landscape Improvements Project
Wastewater System Generator Project
2025 Street Preservation Project
Annual Bicycle Pedestrian Safety Improvements Project
Trash Implementation Plan - Phase 1
Class 1 Pathway Maintenance Project
W. Sierra Tank evaluation
Zone 2 Pressure Zone Design
Vegetative Management - Laguna De Santa Rosa
Please see the Strategic Goals and Objectives under the Budget Overview Section for detailed information on the prioritization and classification for each project.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 99 400 of 814
Departmental Goals & Performance Measures

1. Provide Safe and Reliable Water and Sewer Service

2. Lower the Future Annual Cost of Street Maintenance

3. Provide Excellent Customer Service to the Public and the Development Community Departmental Goal #1: Provide safe and reliable water and sewer service
Provide safe and reliable water and sewer service,
operate and maintain the infrastructure proactively, and continue to meet or exceed all State and Federal regulatory requirements.

Enhance operational reliability by using automation to
provide daily water production and equipment run-time
reports and improve accessibility to the data by moving away from paper records. The reduction in number of service
orders as a goal is reflective of better promotion of services available through self-service online.

Actual
FY
21/22
Actual
FY
22/23
Actual
FY
23/24
Goal
FY
24/25
Water Sewer Service Orders 752 563 721 750
State Agency Reporting
Without Comments
Yes Yes Yes Yes
Departmental Goal #2: Lower the future annual cost of street maintenance
Invest in strategic infrastructure to meet community
desires while lowering the future annual cost of street maintenance by rehabilitating roads in poor condition and maintaining those in fair to good condition.

Pavement Condition Index
(PCI)
Actual
2022
Actual
2023
Actual
2024
Goal
2025
Actual PCI(a) 68 66 76 74
Target PCI(b) 66 66 74 74
Met Target? Yes Yes Yes Yes
(a) StreetSaver Report March 2024.
(b) Source: Draft 5-Year Pavement CIP 2020-2024 10/1/2019 , 2025 goal is to maintain the existing level of road conditions without decline.

Note: As of June 2024 the City of Cotati has the highest PCI for the Sonoma County Region. A great success for this
department and our City.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 100 401 of 814
Departmental Goal #3: Provide excellent customer service to the public and development community
Provide excellent customer service to the public and
development community by maintaining City infrastructure records, providing clear instructions for Public Works
processes and permitting, and involving the public in
significant public works projects with effective public outreach.
18 Permits have been completed in the past 12 months to 06/19/2024 5/7/2023 (down from 43 permits the prior year) with an average duration between application and permit issuance of 16 days (consistent with the prior year). The target is 21 days. Target was met.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 101 402 of 814
Police Department
Chris Simmons
Chief of Police
Welcome to the Cotati Police Department.

Department Description
As your Chief of Police, I am honored and humbled by the opportunity to serve alongside the dedicated men and women of the Cotati Police Department and the community to whom we strive to deliver exceptional public safety service.

Our fundamental mission is to protect the health and well-being of the community by partnering with our citizens, business partners, and stakeholders to sustain a safe and secure living and visiting environment. Our promise to continuously earn and improve public trust through equity, empathy, and accountability is paramount to this ambition.

Cotati is a safe and vibrantly friendly city due to profound community support for our department. The strong partnership we share with our community is made possible by the pledge we have made to proactively seek out opportunities to enhance meaningful relationships between our staff and residents, and diligently listen and respond to their needs in ways that value diversity and inclusion.

All of us at the Cotati Police Department are honored every day to provide superior service for our residents with pride and professionalism. We are humbled by the responsibilities entrusted upon us, and in turn, promise to carry out those duties with compassion, diligence, and the highest of ethical standards.

Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Personnel Services (67.8%)
Contract Services (21.2%)
Repairs and Maintenance (2.8%)
Other Expense (2.5%)
Utilities (2.2%)
Capital Outlay (1.5%)
Payout (1.3%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 102 403 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Administrative Fee
Materials and Supplies
Payout
Capital Outlay
Utilities
Other Expense
Repairs and Maintenance
Contract Services
Personnel Services
FY2017
FY2018FY2019
FY2020
FY2021
FY2022
FY2023FY2024FY2025
$0
$2
$4
$6
$8
Expense Objects
Personnel Services $2,918,757 $6,426,009 $2,806,886 $3,467,460 $3,010,120 $3,495,850 0.8% Payout $36,844 $62,726 $58,872 $39,000 $74,505 $65,060 66.8% Materials and
Supplies $12,400 $23,227 $28,096 $24,602 $24,600 $20,072 -18.4% Contract Services $660,787 $753,310 $785,384 $1,010,482 $1,024,535 $1,094,505 8.3% Repairs and
Maintenance $151,765 $49,465 $68,781 $133,900 $167,000 $142,000 6% Utilities $69,242 $65,792 $91,499 $148,025 $109,174 $111,940 -24.4% Other Expense $91,245 $120,774 $201,539 $176,853 $137,490 $128,377 -27.4% Administrative Fee $2,140 $9,559 $5,472 $12,900 $2,390 $12,900 0% Debt Service $4,065 $4,065 $0 $4,600 $0 $4,600 0%
Capital Outlay $16,646 $55,456 $31,550 $0 $275,000 $78,000 N/A Total Expense Objects: $3,963,892 $7,570,383 $4,078,078 $5,017,822 $4,824,814 $5,153,304 2.7% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 103 404 of 814
Organizational Chart
Current staffing at the police department consists of the following staff. The Chief of Police reports directly to the City Manager, Damien O'Bid.

Chris Simmons
Chief of Police
[email protected]
Lieutenant - Limited Term
Paul Goodin
[email protected]
Sergeants (2)
Tyler Wardle, Brian Deaton
Detective
Anthony Garber
Corporal
Vacant
Officers (7)
R. Sullivan (K9), J.

Cunningham, D. Fox
C. Perry, M. Iturbe, F. Silva,
T. Schneider
Reserve Officers (1.5 FTE)
Vacant (2)
K9 Officer
Dolly
Motor Officer
Vacant
Volunteers / Cadets
Part Time and Seasonal 4
Dispatchers (5.6 FTE)
Kirsten Ott, Cristina Montoya, Renee Harris
Kristen Abbott, Vacant (FT),
Vacant (PT)
Records Support
Analyst/Dispatcher Michael Callen
Katie Huldermann
Police Services Aide
[email protected]
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 104 405 of 814
Fiscal Year 2023/24 Accomplishments
Completed
Continued De-Escalation Tactics & Implicit Bias Training Patrol Electric Vehicle Deployment
Dispatch Support FTE (Records Analyst Position)
EV Cameras Integrated with Axon Cloud Storage
K9 Replacement (Scent Tracking Dog)
Hi-Lo Evacuation Drill with RPDPS and SSUPD
Annual Police Report
SSU Police Internship
On-Going
Police Officer Recruiting with Focus on Equity and Inclusion Crisis Intervention/Police Post Critical Event Training - All Staff Community Outreach TPA, NNO, Coffee with a Cop
Focused Vehicle, Pedestrian, Bicycle Safety/Enforcement Return Supervision 1 Lt, 2 Sgts, 2 Corporals
PSAP (Dispatch) Upgrade
Fiscal Year 2024/25 Objectives
Continuation of all projects listed above as On-Going
New Projects
Implement Police Oversight Recommendation
POST+ Implicit Bias & Racial Profiling, De-Escalation, Trafficking Training Record, PRA & Analytics Training
Mobile Support Team & SAFE Crisis/Mental Health Training SB2 Training & Compliance
Explore Social Media Enhancement & Outreach
Small Agency Mutual Aid Investigation Team Training
Industrial Area Restricted Hour Parking Ordinance Wellness Grant Equipment Evaluate "Lights On!" Project
Repurpose Holding Facility Infrastructure
Please see the Strategic Goals and Objectives under the Budget Overview Section for detailed information on the prioritization and classification for each project.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 105 406 of 814
Departmental Goals & Performance Measures
Departmental Goal #1: Regional Collaboration to Address Mental Health and Unsheltered Crisis
Specialized Assistance For Everyone (SAFE)
Team
The SAFE Team provides three main services
to the community

1. Response to issues relating to mental health,
addiction and homelessness

2. Non-emergency response for people in need

3. Proactive and continued community outreach
Cotati, Rohnert Park and Sonoma State University
have partnered with a mobile mental health crisis
response team for our cities and the University. The
SAFE team began service November 1, 2021 starting
with twelve hour daily coverage from noon to
midnight. In January 2023, SAFE began a 24/7
response. SAFE modeled after the successful Cahoots
program in Eugene Oregon consists of a mental
health professional, resource advocate and medic
(nurse, paramedic or EMT).

SAFE works proactively to address low level issues
and provides preventative outreach to help ensure
individuals don’t end up needing a higher level of
care. SAFE can identify shelter options for the
homeless, mental health services for people in crisis,
resources to address addiction and provide health
care that does not meet the threshold of an
ambulance response. When SAFE is not responding to calls-for-service they conduct outreach to the homeless triaging their
medical status and providing shelter and counseling
information.

SAFE is intended to benefit everyone by keeping
police officers, firefighters and paramedics available
for appropriate emergencies.

If you observe someone experiencing mental health
issues or homelessness and you think SAFE is an
appropriate response call 707-792-4611 for nonemergencies or 911 for emergencies.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 106 407 of 814
Departmental Goal #2: Engage to Improve Communication, Build Trust, and Reduce Racism
The Police Department, in conjunction with all City
Departments, will strive to seek community engagement to improve communication, build trust, and reduce racism in Cotati.

The Police Department will continue community
engagement through Coffee with a Cop, National Night Out, Thomas Page Academy outreach and other platforms.

The Police Department will continue its Public Information efforts through social media and on the City Website. We will incorporate Neighborhood Level Programming through our
Officer Assigned Areas consisting of six (6) designated "beats" in our City.

Departmental Goal #3: Support Safe Roads and Neighborhoods, including Inviting Park Space, for the Community
The Police Department, in conjunction with all City
Departments, will continue to provide safe roads and
neighborhoods, including inviting parks and open spaces for the community to learn, play, and promote a healthy and active lifestyle.

During Fiscal Year 2020/21 the City initiated the Local Road Safety Plan (LRSP). The LRSP identified the top systemic collision patterns throughout the City and top collision locations. The LRSP was a joint effort by City Traffic
Engineers, Police and the public. This safety plan provides the City with a toolbox of countermeasures to address
systemic collisions through future traffic designs and projects and directed traffic enforcement by our officers. The City will use the LRSP to make Cotati a safer community for vehicles, pedestrians and cyclists.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 107 408 of 814
Recreation
Ashley Wilson
Recreation Manager
Department Description
This department is used for funding recreation activities including, but not limited to, year-round classes and
programs, camps, trips and tours and special events.

Recreation staff also manage rentals and services for City facilities, including City parks and City-owned buildings.

Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Personnel Services (55.3%) Contract Services (32.6%)
Other Expense (7.5%)
Utilities (2.1%)
Payout (1.1%)
Materials and Supplies (1%)
Repairs and Maintenance (0.4%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 108 409 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Contributions
Repairs and Maintenance
Materials and Supplies
Payout
Utilities
Other Expense
Contract Services
Personnel Services
FY2017
FY2018
FY2019
FY2020FY2021
FY2022
FY2023FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
$0.5
$0.6
$0.7
The FY 21/22 increase is primarily due to the additional CalPERS Unfunded Liability payment that was made in January of 2022.

This department is fully funded with the use of Measure S Sales taxes and has been in development since the Citizens of Cotati brought it back to the Community when they overwhelmingly voted for Measure G the precursor to Measure S.

Expense Objects
Personnel Services $210,589 $480,180 $259,143 $258,850 $273,987 $277,690 7.3% Payout $12,171 $0 $9,676 $5,360 $4,065 $5,750 7.3%
Materials and
Supplies $4,304 $5,475 $5,528 $5,342 $5,340 $5,168 -3.3% Contract Services $62,469 $99,190 $114,306 $139,378 $99,797 $163,616 17.4% Repairs and
Maintenance $11,576 $0 $0 $2,000 $2,000 $2,000 0%
Utilities $4,968 $5,533 $8,091 $17,659 $9,157 $10,390 -41.2% Other Expense $9,697 $10,674 $17,040 $19,641 $21,635 $37,518 91% Debt Service $186 $186 $0 $300 $0 $0 -100%
Contributions $0 $0 $0 $1,000 $1,000 $300 -70%
Total Expense Objects: $315,960 $601,239 $413,784 $449,530 $416,981 $502,432 11.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 109 410 of 814
Organizational Chart
The Recreation Department is managed by the City Managers Department and the Recreation Manager reports directly to the City Manager, Damien O'Bid. Most part-time seasonal staff are local high school students that are responsible for assisting with the implementation Camp Cotati. Camp activities include games, crafts, science, cooking, drama, and sports with an emphasis on skill development, cooperation, and promoting enthusiasm in camp activities.

Ashley Wilson
Recreation Manager
[email protected]
Kelly Betts
Recreation Coordinator
[email protected]
Recreation Leaders
Seasonal PT (3-4)
Camp Director
Seasonal PT (Vacant)
Assistant Camp Director
Seasonal PT (Vacant)
Fiscal Year 2023/24 Project Accomplishments
Completed
Cotati Veteran's Hall Use Negotiations
Kotate Park Upgrade
On-Going
Veronda-Falletti Ranch Barn Design
Dogs on Leash Ordinance
Small Community Grant Program
Fiscal Year 2024/25 Project Objectives
Continuation of All Projects Listed Above as On-Going
New Projects
Veterans Hall Operations
Veronda-Falletti Barn Fundraising
Sunflower Park Preliminary Design
Please see the Strategic Goals and Objectives under the Budget Overview Section for detailed information on the prioritization and classification for each project.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 110 411 of 814
Departmental Goals & Performance Measures
Departmental Goal #1: Expand Programing
Expand affordable and accessible programming and
events to increase community engagement, visitation to the City, and support local businesses.

Departmental Goal #2: Provide Safe and Inviting Parks
Provide safe and inviting park and open spaces for the
community to learn, play, and promote a healthy and
active lifestyle.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 111 412 of 814

FUND SUMMARIES
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 112 413 of 814
All Funds
This page is a summary of all of the City Operations as included within the budget book including enterprise funds like Water and Sewer. This is provided for informational purposes only as these funds are properly segregated and maintained.

Summary
The City of Cotati is projecting $26.7M of revenue (including transfers in and other sources) in FY2025, which represents a

1.7% decrease over the prior year. Budgeted expenditures (including transfers out and other uses) are projected to decrease by 6.0% or $1.96M to $30.5M in FY2025.

Revenue by Fund
2025 Revenue by Fund
General (40.9%)
Capital Projects (24.6%)
Enterprise Funds (22%)
Special Revenue Funds (4.1%)
Debt Service (3%)
Internal Service Funds (2.4%)
Private Purpose Trust (1.4%)
Agency Fund (1.4%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 113 414 of 814
Budgeted and Historical Revenue by Fund
Millions
Agency Fund
Private Purpose Trust
Internal Service Funds
Debt Service
Special Revenue Funds
Enterprise Funds
Capital Projects
General
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$10
$20
$30
$40
Revenues by Source
The City Wide revenues and sources are developed using a combination of consulting support for Property Tax and Sales Tax forecasts, State governmental Detail Reports/Projections for certain special funds, as well as trend analysis based on historical and anticipated future factors, such as developments under construction or grant awards.

Projected 2025 Revenues by Source
Taxes (34.7%)
Transfers In (25.6%)
Charges for Services (22.4%)
Other Revenues (9.5%)
Licenses, Permits & Franchises (2.2%)
Grants (2.1%)
Interfund Loan Payments (0.8%)
Other Agency (0.8%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 114 415 of 814
Budgeted and Historical Revenues by Source
Millions
Grey background indicates budgeted figures.

Development Fees Impact Fees
Other Financing Sources Other Income
Recognized Obligation Payment Schedule (ROPS) Franchise Fees Contributions Debt Service
Customer Fees PSAF PROP 172
COPS GRANT SLESA CDBG G t
1/3
FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
0 10
20 30
40 Expenditures by Fund
Expenditures across funds for Fiscal Year 2024/25 have decreased, mainly due to decreased investments in capital projects as projects have been completed. This decrease is approximately 6.0% or $1.96M when compared to the Prior Year. 2025 Expenditures by Fund
General (45.8%)
Enterprise Funds (21.8%)
Capital Projects (20.7%)
Special Revenue Funds (4.5%)
Internal Service Funds (2.4%)
Debt Service (2.4%)
Private Purpose Trust (1.2%)
Agency Fund (1.1%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 115 416 of 814
Budgeted and Historical Expenditures by Fund
Millions
Agency Fund
Private Purpose Trust
Debt Service
Internal Service Funds
Special Revenue Funds
Capital Projects
Enterprise Funds
General
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$10
$20
$30
$40
$50
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Transfer Out (22.1%)
Personnel Services (21.9%)
Capital Outlay (14.4%)
Contract Services (9.9%)
Capital Improvement Project (6.7%)
Debt Service (6.6%)
Wastewater Treatment (5.1%)
Capital Project (3.6%)
Other Expense (2.4%)
Water Usage (1.9%)
Utilities (1.8%)
Repairs and Maintenance (1.5%)
Payout (1%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 116 417 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Depreciation
Economic Development
Housing Subsidy
Housing Project
Disclosure Reports
Backflow
Bond Discount
Landscaping
Agency Fees
GSA Fees
Contributions
Conservation
Obligations
Administrative Fee
Materials and Supplies
Payout
Repairs and Maintenance
Utilities
Water Usage
Other Expense
Capital Project
Wastewater Treatment
Debt Service
Capital Improvement Project
C t t S i
1/2 FY2017
FY2018FY2019FY2020
FY2021
FY2022FY2023FY2024FY2025
$-10
$0
$10
$20
$30
$40
$50
Please see digital budget book here  for expanded key of expense types included above.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 117 418 of 814
General Fund
The General Fund is the City’s unrestricted source of revenues and expenditures; it is the largest government-type fund with a Fiscal Year 2024/25 year-end reserve estimated at $4.9 million.

The General Fund supports all non-enterprise departments and more than 50% of the City’s total personnel service costs. Elected and appointed officials, Recreation and Facilities, Planning and Community Development, Public Works (except water and sewer), and the Police Department are all dependent on the General Fund for their operations.

General Funds can be used for any municipal purpose, including the general operations of the City, and to fund basic City services such as police, park and street maintenance, and recreational services. Examples of revenue sources for General Funds include: property taxes, sales taxes, licenses and permits, rents, charges for services, investment earnings, and payments received from other governmental agencies.

This is a major fund for the City as it accounts for more than 10% of the City-Wide Revenues and Expenses during a Fiscal Year.

Summary
Total Revenues for Fiscal Year 2024/25 are budgeted at $11.0M; a 2.9% increase over the fiscal Year 2023/24 adopted budget and a 0.8% decrease over the estimated actual revenues for Fiscal Year 2023/24. Comparing the adopted budget to the proposed budget, the increase is primarily due to moderate growth in tax revenues and other revenues.

Comparing the proposed 2024/25 budget to the estimated actual for Fiscal Year 2023/24, the increase is also primarily due to moderate growth in tax revenues and other revenues.

Total Expenses for Fiscal Year 2024/25 are budgeted at $12.3M, a 15.2% decrease over Fiscal Year 2023/24 adopted budget and a 2.5% increase from the estimated actual. These increased costs are primarily due to increased staffing costs such as workers' comp insurance, health benefits, and pensions, as well as the increase in liability insurance due to large catastrophic claims hitting the global insurance market. Increases from estimated actual are primarily due to negotiated Cost of Living Adjustments.

Total Sources and Uses are primarily funding debt payments for the new debt service fund as well as interfund debt service receipts from the enterprise funds.

Transfers In to the General Fund are primarily for the Cops Grant's Fund to contribute back to the Police Department related activities. Transfers Out primarily fund government capital projects including streets and parks. The total transfers out for Fiscal Year 2024/25 are budgeted at $5.5M, a 7.4% increase over Fiscal Year 2023/24 adopted budget, and an 88.4% increase over the estimated Fiscal Year 2023/24 actual. We are proud to be able to fund significant projects in the upcoming year, so please refer to the capital improvement section of the budget book for the details on the projects that are planned near you.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 118 419 of 814
Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$5M
$10M
$15M
$20M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 119 420 of 814
Consolidated Financial Schedule
Account Number
2020-2021
Total
Activity
2021-2022
Total
Activity
2022-2023
Total
Activity
2023-2024
Adopted
2023-2024
Est.

Actuals
Increase /
(Decrease)
2024-2025
Proposed
In
(D
Fund: 101 - GENERAL FUND
Revenue
601 - PROPERTY TAX $ 1,773,535 $ 1,873,508 $ 1,967,056 $ 2,131,758 $ 2,060,765 $ (70,993) (0.03) $ 2,123,996 $ (7 603 - SALES TAX $ 5,837,741 $ 6,230,425 $ 6,024,055 $ 6,084,000 $ 5,990,807 $ (93,193) (1.53) $ 6,027,000 $ (57, 604 - OTHER TAX $ 668,954 $ 723,670 $ 678,562 $ 652,300 $ 740,715 $ 88,415 13.55 $ 752,500 $ 100 606 - LICENSE & FRANCHISE $ 623,563 $ 686,807 $ 718,840 $ 556,500 $ 652,079 $ 95,579 17.18 $ 597,400 $ 40 607 - RENTS $ 71,712 $ 80,114 $ 102,863 $ 78,000 $ 133,135 $ 55,135 70.69 $ 114,000 $ 36 608 - REVENUE - OTHER AGENCIES $ 200,751 $ 107,218 $ 151,897 $ 207,150 $ 237,415 $ 30,265 14.61 $ 218,870 $ 1 609 - OTHER REVENUE $ 237,173 $ 316,772 $ 2,303,881 $ 45,058 $ 127,365 $ 82,307 182.67 $ 97,050 $ 5 620 - CHARGES FOR SVS $ 973,083 $ 493,861 $ 529,374 $ 420,926 $ 392,857 $ (48,069) (11.56) $ 356,326 $ (64 640 - CHARGES FOR SVA-PUB SFTY $ 61,991 $ 79,433 $ 73,406 $ 58,000 $ 66,560 $ 8,560 14.76 $ 61,200 $ 3 660 - CONTRIBUTIONS $ 1,451 $ 10,231 $ 7,886 $ 3,500 $ 2,780 $ (720) (20.57) $ 6,300 $ 2 680 - SPECIAL REVENUES $ 41,429 $ 89,838 $ 101,574 $ 53,500 $ 96,600 $ 43,100 80.56 $ 98,700 $ 45 Total Revenue: $ 10,491,382 $ 10,691,875$ 12,659,394 $ 10,290,692$ 10,501,078 $ 190,386 1.85$ 10,453,342 $ 162 Expense
Department 10 - CITY COUNCIL $ 119,672 $ 174,632 $ 141,150 $ 170,457 $ 156,673 $ (13,784) (8.09) $ 183,606 $ 1 Department 11 - CITY MANAGER $ 780,511 $ 977,867 $ 689,672 $ 741,811 $ 705,992 $ (35,819) (4.83) $ 935,990 $ 19 Department 12 - ADMINISTRATIVE SRVCS $ 314,145 $ 482,146 $ 421,651 $ 508,290 $ 486,591 $ (21,699) (4.27) $ 527,880 $ 19 Department 17&25 - COMMUNITY DEVELOPMENT $ 791,629 $ 1,207,949 $ 921,758 $ 1,159,735 $ 1,051,153 $ (108,582) (9.36) $ 942,168 $ (217 Department 18-22 - PUBLIC WORKS COMBINED $ 1,030,207 $ 1,555,498 $ 1,309,049 $ 1,400,181 $ 1,510,106 $ 109,925 7.85 $ 1,738,486 $ 338 Department 23 - POLICE $ 4,022,444 $ 7,570,383 $ 4,078,078 $ 5,017,822 $ 4,824,814 $ (193,008) (3.85) $ 5,153,304 $ 135 Department 24 - RECREATION $ 323,186 $ 601,239 $ 413,784 $ 449,530 $ 416,981 $ (32,549) (7.24) $ 502,432 $ 52 Total Expense: $ 7,381,794 $ 12,569,714 $ 7,975,142 $ 9,447,826 $ 9,152,310 $ (295,516) (3.13) $ 9,983,866 $ 536 Other Soures/(Uses)
000 - LOAN PAYMENTS RECEIVED $ - $ - $ - $ 155,741 $ 155,741 $ (155,741) (100.00) $ 155,741 808 - DEBT SERVICE $ (11,855) $ (71,256) $ 50,440 $ (819,373) $ (793,843) $ 25,530 312.10 $ (815,823) $ 3 809 - CAPITAL OUTLAY $ (16,646) $ (55,456) $ (31,550) $ (7,875) $ (279,900) $ (272,025)3,454.29 $ (225,610) $ (217 Net Other Sources/(Uses) $ (28,501) $ (126,712) $ 18,890 $ (671,507) $ (918,002) $ (246,495) 36.71 $ (885,692) $ (214 Transfers In/(Out)
670 - TRANSFR IN & OTHR SOURCES $ 219,431 $ 5,934,212 $ 391,922 $ 202,000 $ 244,000 $ 720 0.36 $ 208,200 810 - TRANS OUT & OTHER USES $ (1,567,550)$ (4,144,478)$ (4,052,652) $ (4,270,043) $ (1,823,332) $ 2,446,711 (57.30) $ (4,417,500) $ (147 Net Transfers In/(Out) $ (1,348,119) $ 1,789,734$ (3,660,731) $ (4,068,043) $ (1,579,332) $ 2,447,431 (56.94)$ (4,209,300)$ (147, Total Fund: 101 - GENERAL FUND: $ 1,732,968 $ (214,817) $ 1,042,411$ (3,896,684)$ (1,148,566)$ 2,686,838 (15.26)$ (4,625,516)$ (735 Ending Fund Balance: $ 9,120,138 $ 8,905,321 $ 9,947,732 $ 3,745,713 $ 8,799,166 $ 4,173,650 Required Reserve: $ 1,845,449 $ 3,142,429 $ 1,993,786 $ 2,361,957 $ 2,288,078 $ 2,495,967 Reserve In Excess $ 7,274,690 $ 5,762,892 $ 7,953,946 $ 1,383,757 $ 6,511,088 $ 1,677,683 Total Reserve % of Operating Expenses 124% 71% 125% 40% 96% 42% City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 120 421 of 814
Revenues by Source
This chart and supporting detail include the balance of transfers in from other funds in combination with other revenue sources. These funds are usually included after other sources and uses and not relied upon as direct receipts for general funds use and as such are not a part of managements evaluation for operating revenues.

Projected 2025 Revenues by Source
Taxes (80.9%)
Licenses, Permits & Franchises (5.4%)
Other Revenues (4%)
Charges for Services (3.2%)
Other Agency (2%)
Transfers In (1.9%)
Interfund Loan Payments (1.4%)
Budgeted and Historical Revenues by Source
Millions
Development Fees
Debt Service
Other Financing Sources
Contributions
Rents
Interfund Loan Payments
Transfers In
Other Agency
Charges for Services
Other Revenues
Licenses, Permits & Franchises
Taxes
FY2017
FY2018FY2019
FY2020
FY2021
FY2022
FY2023FY2024
FY2025
$0
$5
$10
$15
$-5
$20
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 121 422 of 814
Revenue Source
Taxes
Property Tax
PROP. TAX-CURRENT $585,646 $622,186 $694,610 $696,300 $717,900 $756,609 8.7% PROP. TAX-CURR YR
SUPPLEMENT $21,010 $38,343 $41,662 $15,200 $24,135 $15,200 0% PROP. TAX-UNSECURED $42,842 $45,328 $40,904 $55,000 $88,745 $24,447 -55.6% PROP. TAX-PY SUPPLEMENTAL -$19 -$46 -$62 $0 $0 $0 0%
PROP. TAX-PY SEC/UNSEC $700 $846 $933 $0 $0 $0 0%
PROP. TAX-HOMEOWNER
EXEMP $8,042 $7,955 $7,724 $0 $1,140 $0 0%
PROP. TAX-INCR RESID $373,031 $392,894 $362,982 $510,000 $374,820 $442,250 -13.3% PROP. TAX-IN-LIEU OF VLF $742,251 $764,208 $818,272 $855,258 $853,975 $885,490 3.5% PROP TAX - OTHER $30 $1,793 $31 $0 $50 $0 0%
Total Property Tax: $1,773,535 $1,873,508 $1,967,056 $2,131,758 $2,060,765 $2,123,996 -0.4% Sales Tax
SALES TAX $2,883,312 $3,041,885 $2,916,524 $2,969,000 $2,871,000 $2,912,000 -1.9% SALES TAX-MEAS. A $64 $3,809 $6,560 $0 $4,807 $0 0%
SALES TAX-MEAS. G/S $2,954,366 $3,184,731 $3,100,971 $3,115,000 $3,115,000 $3,115,000 0% Total Sales Tax: $5,837,741 $6,230,425 $6,024,055 $6,084,000 $5,990,807 $6,027,000 -0.9% Other Tax
TRANSFER TAX $54,440 $76,429 $30,956 $52,000 $27,715 $52,000 0% CANNABIS-BUSINESS TAX $592,014 $644,490 $619,670 $600,000 $710,000 $700,000 16.7% CANNABIS-LICENSE FEE $1,500 $2,750 $3,050 $300 $500 $500 66.7% CANNABIS-APPLICATION FEE $21,000 $0 $24,886 $0 $2,500 $0 0% Total Other Tax: $668,954 $723,670 $678,562 $652,300 $740,715 $752,500 15.4% Total Taxes: $8,280,230 $8,827,602 $8,669,672 $8,868,058 $8,792,287 $8,903,496 0.4% Interfund Loan Payments

INTERFUND LOAN PMTS
RECEIVED $0 $0 $0 $155,741 $155,741 $155,741 0%
Total Interfund Loan Payments: $0 $0 $0 $155,741 $155,741 $155,741 0% Licenses, Permits & Franchises
BUSINESS LICENSE $82,873 $79,042 $79,190 $80,000 $147,045 $100,000 25% BUSINESS LICENSE LATE CHRG $5,208 $3,793 $8,244 $1,000 $7,040 $1,000 0% FRANCHISE-ELECTRIC $67,387 $69,734 $77,731 $71,000 $81,000 $84,000 18.3% FRANCHISE-GAS $20,826 $24,004 $29,480 $20,000 $0 $20,000 0% FRANCHISE-CABLE TV $88,644 $96,166 $95,636 $89,000 $97,000 $99,900 12.2% FRANCHISE-VIDEO SERVICE $6,999 $2,966 $1,290 $8,000 $1,000 $5,000 -37.5% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024
Adopted
Budget
FY2024
Estimate
FY2025
Proposed
Budget
FY2024
Adopted
Budget vs.

FY2025
Proposed
Budget (%
Change)
FY2024
Adopted
Budget vs.

FY2025
Proposed
Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 122 423 of 814
FRANCHISE-GARBAGE $351,626 $411,100 $427,269 $287,500 $318,994 $287,500 0% Total Licenses, Permits & Franchises: $623,563 $686,807 $718,840 $556,500 $652,079 $597,400 7.3% Rents
RENTS - FACILITIES $5,360 $34,433 $49,727 $30,000 $60,000 $60,000 100% PARK PERMIT FEE $0 $1,842 $4,015 $0 $3,400 $6,000 N/A
RENTS-OTHER $46,352 $43,839 $49,121 $48,000 $63,735 $48,000 0% RENTS-TRAIN DEPOT $20,000 $0 $0 $0 $6,000 $0 0%
Total Rents: $71,712 $80,114 $102,863 $78,000 $133,135 $114,000 46.2% Other Agency
MOTOR VEHICLE IN-LIEU $5,525 $8,582 $0 $6,500 $9,370 $6,500 0% STATE MANDATED COSTS SB90 $8,844 $4,981 $0 $0 $27,395 $5,000 N/A SSU SAFETY CONTRACT SVCS. $186,381 $93,654 $151,897 $200,650 $200,650 $207,370 3.3% Total Other Agency: $200,751 $107,218 $151,897 $207,150 $237,415 $218,870 5.7% Other Revenues
CASH OVER / UNDER $839 $168 $291 $0 $0 $0 0%
REIMB -$134 $583 $87 $0 $0 $0 0%
REIMB-RTRND CHECK FEE $25 $0 $0 $0 $0 $0 0%
REIMB-REMIF $0 $6,145 $46,126 $0 $0 $0 0%
REV. OTHER $18,696 $195,330 $183,441 $0 $3,135 $0 0%
REV. OTHER-DAMAGE TO CITY
PROP $19,268 $9,349 $20,815 $0 $8,315 $0 0%
REV. OTHER-DOC
RETRIEVAL/REPRO $95 $1,245 $1,562 $0 $735 $0 0%
REV. OTHER-SALE OF FIXED
ASSET $0 $0 $2,000,000 $0 $0 $0 0%
REV. OTHER-GRATON
MITIGATION $11,702 $16,048 $17,069 $12,808 $4,250 $0 -100% REV. OTHER -
REBATE/INCENTIVE $0 $0 $3,096 $0 $0 $0 0%
REV. OTHER-EV CHARGING
STATION $2,072 $4,313 $3,835 $2,500 $8,140 $8,150 226%
INVESTMENT EARNINGS $45,187 $19,298 $75,269 $45,600 $200,000 $200,000 338.6% INVESTMENT EARNINGS-FMV $60 $0 $0 $0 $0 $0 0%
REIMB-ADMIN COSTS $135,887 $8,036 $17,385 $5,000 $2,655 $2,000 -60%

REIMB-MHP RENT
STABILIZATION $562 $1,474 $0 $0 $0 $0 0%
REIMBURSE ADMIN COSTS $54,123 $16,419 $6,495 $0 $0 $0 0% REIMB-ADMIN COSTS $35,905 $66,923 $12,627 $27,450 $93,920 $86,600 215.5% PLAN RECOVERY FEE $0 $0 $0 $15,740 $0 $15,740 0%
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024
Adopted
Budget
FY2024
Estimate
FY2025
Proposed
Budget
FY2024
Adopted
Budget vs.

FY2025
Proposed
Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 123 424 of 814

REIMB-ADMIN COSTS
ENTITLEMENT $56,298 $87,060 $64,103 $91,500 $47,000 $18,300 -80% REIMB-ADMIN COSTS $20,380 $39,884 $37,888 $20,000 $10,200 $20,000 0% VETS PARK LANDSCAPE REIMB -$550 $250 -$1,650 $2,300 $0 $0 -100% REIMB-ADMIN COSTS $93,011 $0 $0 $0 $0 $0 0%
REIMB-ABC GRANT $0 $0 $9,675 $0 $5,000 $0 0%
REIMB $0 $0 $275 $0 $0 $0 0%
RECREATION - REV. OTHER $2,120 $0 $136 $0 $0 $0 0%
REIMB-ADMIN COSTS $0 $0 $3,077 $0 $0 $0 0%
CONTRACT CLASS REVENUE $32,237 $80,885 $86,508 $45,000 $82,000 $85,000 88.9% CODE ENFORCEMENT $54,750 -$6,426 $13,005 $10,000 $10,000 $10,000 0% Total Other Revenues: $582,535 $546,983 $2,601,116 $277,898 $475,350 $445,790 60.4% Charges for Services

BLUEPRINT/MAP
REPRODUCTION $78 $1,580 $250 $50 $2,000 $100 100%
BUILDING PERMIT REVENUE $413,526 $217,909 $191,815 $165,000 $180,000 $175,000 6.1% BUILDING PLAN CHECK $27,272 $31,439 $6,796 $20,000 $20,000 $20,000 0% CBSC BUILDING STDS SB 1473 $169 $36 $46 $200 $67 $200 0% CERTIFICATE OF COMPLIANCE $0 $670 $0 $0 $0 $0 0%

CONDITIONAL USE PERMIT
REVIEW $0 $0 $0 $0 $0 -$4,552 N/A
ENERGY/TITLE 24 FEE $27,413 $2,943 $2,640 $3,000 $485 $3,000 0%

GROWTH MANAGEMENT
REVIEW $0 $1,200 $0 $0 $0 $0 0%
INCREMENTAL FEE $18,757 $7,508 $8,014 $5,000 $6,000 $6,000 20% MISCELLANEOUS FEES $150 $525 $50 $0 $320 $0 0%
OUTSIDE PLAN REVIEW $57,469 $23,869 $39,305 $25,000 $23,440 $25,000 0% PLAN REVISION CHECKING $690 $1,635 $2,288 $0 $3,570 $0 0% PRE/FINAL DESIGN REVIEW $8,761 $8,762 $7,696 $5,000 $5,520 $5,000 0% SIGN PERMIT $325 $1,000 $0 $0 $800 $200 N/A
STRONG MOTION FEE -$1,144 $42 $171 $250 $100 $100 -60%
TECHNOLOGY FEE $23,136 $7,394 $7,976 $5,000 $6,000 $5,000 0% TREE REPLACEMENT FEE $36,065 $1,325 $1,642 $500 $1,200 $1,000 100% ZONING RESEARCH LETTER $135 $0 $366 $200 $0 $200 0%
Concept/Preliminary Development
Review $0 $2,406 $0 $3,986 $0 $3,986 0%

ENG PLN CHK-BLDG PERMIT
REV $10,870 $19,176 $28,404 $14,000 $2,500 $14,000 0%
GRADING PLAN CHECK $0 $640 $1,404 $0 $0 $0 0%

MAJOR ENCROACHMENT
PERMIT $20,000 $0 $30,269 $5,000 $10,000 $5,000 0%
MINOR ENCROACH-NON-CONST. $2,238 $6,049 $1,315 $1,500 $1,000 $1,500 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024
Adopted
Budget
FY2024
Estimate
FY2025
Proposed
Budget
FY2024
Adopted
Budget vs.

FY2025
Proposed
Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 124 425 of 814
MINR ENCROACH-CONST. $50,560 $18,146 $42,646 $20,000 $35,000 $20,000 0% REIMB-ADMIN COSTS $8,735 $9,580 $20,823 $5,000 $25,000 $5,000 0% POST REIMBURSEMENT $0 $5,951 $8,791 $3,500 $18,000 $7,000 100% PERMIT-ALARM $2,490 $2,560 $1,920 $3,000 $2,500 $3,000 0% PERMIT-OTHER $0 $0 $0 $0 $7,300 $0 0%
ANIMAL CONTROL $7,095 $5,800 $3,355 $5,000 $650 $5,000 0% IMPOUND/ABATEMENT/RELEASE $6,440 $6,641 $8,532 $6,000 $5,000 $6,000 0% REPOSSESSION FEE $190 $0 $270 $0 $390 $0 0%
SUBPOENA FEES $0 $0 $0 $0 $400 $0 0%
POLICECOPIES/REPRO/REPORTS $2,451 $3,982 $2,795 $1,500 $2,800 $1,500 0% FINGERPRINT REQUEST $0 $0 $0 $500 $0 $200 -60%
PARKING ENFORCEMENT $6,055 $16,995 $16,003 $8,500 $5,000 $8,500 0% DISTURBANCE-NOISE $1,400 $0 $100 $0 $400 $0 0%
TRAFFIC/CRIMINAL CODE FINES $33,427 $36,735 $30,233 $30,000 $23,500 $30,000 0% FINES & FORFEITURES $1,666 $19 $207 $0 $0 $0 0%
REV. OTHER $777 $750 $1,199 $0 $620 $0 0%
Total Charges for Services: $767,196 $443,266 $467,322 $336,686 $389,562 $346,934 3% Development Fees
HOUSING LINKAGE FEE $0 $0 $0 $0 $0 -$2,000 N/A
Total Development Fees: $0 $0 $0 $0 $0 -$2,000 N/A
Debt Service
OTHER INTEREST $11,407 $419 $111,969 $0 $895 $0 0%
Total Debt Service: $11,407 $419 $111,969 $0 $895 $0 0% Contributions
CONTRIBUTIONS $0 $1,732 $971 $1,000 $0 $1,000 0%
CONTRIBUTIONS $270 $0 $0 $0 $0 $0 0%
CONTRIBUTIONS -$304 $7,885 $6,759 $2,500 $2,580 $5,000 100% SCHOLARSHIP FUNDING $1,485 $671 $275 $300 $200 $300 0%
SCHOLARSHIP AWARDS $0 -$57 -$120 -$300 $0 $0 -100%
SPECIAL EVENTS REVENUE $9,192 $8,953 $15,066 $8,500 $14,600 $13,700 61.2% Total Contributions: $10,643 $19,184 $22,952 $12,000 $17,380 $20,000 66.7% Transfers In
OPER TRANS IN-GENL $219,431 $5,936,630 $391,208 $202,000 $244,000 $208,200 3.1% Total Transfers In: $219,431 $5,936,630 $391,208 $202,000 $244,000 $208,200 3.1% Other Financing Sources
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024
Adopted
Budget
FY2024
Estimate
FY2025
Proposed
Budget
FY2024
Adopted
Budget vs.

FY2025
Proposed
Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 125 426 of 814
OTHR FINANCING SRCS-GENL $0 $0 $714 $0 $0 $0 0%
Total Other Financing Sources: $0 $0 $714 $0 $0 $0 0%
Total Revenue Source: $10,767,467 $16,648,222 $13,238,553 $10,694,033 $11,097,844 $11,008,431 2.9% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024
Adopted
Budget
FY2024
Estimate
FY2025
Proposed
Budget
FY2024
Adopted
Budget vs.

FY2025
Proposed
Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 126 427 of 814
Expenditures by Function
Recreation Department — Increase in overall expenditure continues to follow historical trends since FY 18/19.

Police Department — Primary increase is due to increased insurance costs.

Public Works Department — Primary increases in budget are due to increased staffing and increased insurance costs.

Community Development Department — Primary decrease is due to completion of the Housing Element and a reduction in contract services, and adjustments for personnel to meet both the code enforcement and building inspection services, which the department supports.

Administrative Services Department — Expenditures have increased compared with the prior year’s budget.

Increases are primarily due to additional staffing, insurance and allocated contract services.

City Manager Department — Expenditures have increased compared with the prior year’s budget. Increases are primarily due to additional staffing, insurance and allocated contract services. There are also other expenses related to continued Economic Development and Public Information Services Initiatives.

City Council — Expenditures have increased mainly due to increased total health care costs for the Councilmembers.

Budgeted Expenditures by Function
General Government (35.3%)
Police (33.4%)
Public Works (11.3%)
City Manager (6.1%)
Community Development (5.8%)
Administrative Services (3.4%)
Recreation (3.3%)
City Council (1.2%)
Code Enforcement (0.3%)
Allocated Departmental Expenditures:

Historically, Legal Services and Non-Departmental expenses were reported within separate departments within the general fund. However, as these services are utilized by all departments, these costs have now been reallocated to all departments using the proportional FTE. As such, there is no budgetary schedule provided herein.

General Government Expenditures represent the
General Fund Transfers to Other Governmental Funds:

There are various types of transfers related to other sources and uses of funds. For the budget presented, these transfers are not allocated to a department but rather shown as the general governmental expenditures. See the Capital Improvements section of the budget for further detail on the specific projects proposed within the City General Funds contributions. Most of the funding to be provided for Fiscal Year 2024/25 is only possible due to Measure S.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 127 428 of 814
Budgeted and Historical Expenditures by Function
Millions
Legal Services
Non-Departmental
Public Information
Economic Development
Code Enforcement
City Council
Recreation
Administrative Services
Community Development
City Manager
Public Works
Police
General Government
FY2017
FY2018FY2019FY2020
FY2021
FY2022FY2023FY2024FY2025
$0
$5
$10
$15
$20
General
Government $1,577,751 $4,206,540 $4,002,213 $5,081,236 $2,877,075 $5,458,933 7.4% City Council $119,658 $174,632 $141,150 $170,457 $156,673 $183,606 7.7% City Manager $772,383 $977,867 $689,672 $741,811 $705,992 $935,990 26.2% Administrative
Services $310,961 $482,146 $421,651 $508,290 $486,591 $527,880 3.9% Non-Departmental $0 $0 $0 $0 $0 $0 0%
Community
Development $720,162 $1,143,788 $839,124 $1,115,760 $929,443 $901,168 -19.2% Public Works $998,817 $1,555,498 $1,309,049 $1,400,181 $1,510,106 $1,738,486 24.2% Police $3,963,892 $7,570,383 $4,078,078 $5,017,822 $4,824,814 $5,153,304 2.7% Recreation $315,960 $601,239 $413,784 $449,530 $416,981 $502,432 11.8% Code Enforcement $60,793 $64,157 $82,634 $43,975 $121,710 $41,000 -6.8% Total: $8,840,375 $16,776,251 $11,977,355 $14,529,062 $12,029,385 $15,442,799 6.3% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 128 429 of 814
Expenditures by Expense Type
This chart and supporting detail include the balance of transfers out from the general fund as an expenditure. These funds are usually included after other sources and uses and not included within operating expenditures. Please see capital projects detail for more information on the use of these funds.

Budgeted Expenditures by Expense Type
Personnel Services (37.7%)
Transfer Out (35.3%)
Contract Services (16.7%)
Utilities (2.8%)
Other Expense (2.8%)
Capital Outlay (1.5%)
Repairs and Maintenance (1.3%)
Payout (0.8%)
Materials and Supplies (0.5%)
Budgeted and Historical Expenditures by Expense Type
Millions
Agency Fees
Debt Service
Contributions
Administrative Fee
Materials and Supplies
Payout
Repairs and Maintenance
Capital Outlay
Other Expense
Utilities
Contract Services
Transfer Out
Personnel Services
FY2017
FY2018FY2019
FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$5
$10
$15
$20
$-5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 129 430 of 814
Expense Objects
Personnel Services $4,576,802 $9,802,024 $4,817,072 $5,575,705 $5,057,098 $5,820,950 4.4% Payout $95,876 $127,743 $147,303 $107,770 $102,125 $117,170 8.7% Materials and
Supplies $77,248 $81,625 $101,585 $76,762 $106,815 $73,416 -4.4% Contract Services $1,509,002 $1,685,827 $1,935,563 $2,551,394 $2,439,344 $2,586,064 1.4% Repairs and
Maintenance $233,947 $115,371 $113,920 $211,200 $271,495 $203,700 -3.6% Utilities $297,152 $245,669 $335,068 $381,817 $403,591 $435,700 14.1% Other Expense $375,887 $301,689 $426,962 $440,143 $403,862 $435,146 -1.1% Administrative Fee $53,674 $71,130 $66,121 $60,980 $59,430 $56,180 -7.9% Debt Service $11,855 $70,554 -$50,440 $8,180 -$17,350 $4,630 -43.4% Capital Outlay $16,646 $55,456 $31,550 $7,875 $279,900 $225,610 2,764.9% Transfer Out $1,567,550 $4,144,478 $4,052,652 $5,081,236 $2,897,075 $5,458,933 7.4% Contributions $24,735 $74,684 $0 $26,000 $26,000 $25,300 -2.7% Total Expense Objects: $8,840,375 $16,776,251 $11,977,355 $14,529,062 $12,029,385 $15,442,799 6.3% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 130 431 of 814
Fund Balance
The fund balance for Fiscal Year 2024/25 is projected to decrease due to use of funds to stimulate significant capital projects during the year with over $4.1M in transfers out for said projects. The City will continue to maintain the required reserve of 25% of operating expenses.

Projections
Assigned Unassigned
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$10M
$2.5M
$5M
$7.5M
$12.5M
Financial Summary FY2021 FY2022 FY2023 FY2024 FY2025 % Change $ Change Fund Balance — — — — —
Unassigned $7,274,690 $5,762,892 $7,953,946 $6,511,088 $2,495,967 -61.7% $-4,015,121 Assigned $1,845,449 $3,142,429 $1,993,786 $2,288,078 $1,677,683 -26.7% $-610,395 Total Fund Balance: $9,120,139 $8,905,321 $9,947,732 $8,799,166 $4,173,650 -52.6% $-4,625,516 City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 131 432 of 814
Enterprise
Funds
(Water/Sewer)
This page is provided as a summary of the enterprise funds for the City, which includes both the Operating and Capital Funds for both Water and Sewer Services provided to the Community. This is for presentational purposes only and the funds are strictly segregated within the financial system.

Summary
The City of Cotati is projecting $5.93M of revenue in FY2025, which represents a 7.2% increase over the prior year. Budgeted expenditures are projected to increase by 8.8% to $7.34M in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$2M
$4M
$6M
$8M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 132 433 of 814
Revenue by Fund
Revenues are primarily derived from fees for services. These fees are subject to independent evaluations with Rate Studies.

The City was engaged in a new rate study during Fiscal Year 2021/22 to evaluate the appropriate rates to be applied for services. The rates will be in effect for the subsequent 5 years. 2025 Revenue by Fund
Sewer Operating Fund (58.1%)
Water Operating (40%)
Sewer Capital Reserve (1.7%)
Water Capital Fund (0.1%)
Budgeted and Historical Revenue by Fund
Millions
Water Capital Fund
Sewer Capital Reserve
Water Operating
Sewer Operating Fund
FY2017FY2018
FY2019
FY2020
FY2021
FY2022FY2023FY2024FY2025
$0
$2
$4
$6
$8
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 133 434 of 814
Sewer Operating
Fund $2,667,644 $2,831,090 $2,938,131 $3,109,270 $3,313,010 $3,445,300 10.8% Sewer Capital
Reserve $192,562 $299,486 $48,733 $122,569 $292,000 $103,100 -15.9% Water Operating $2,137,127 $1,995,039 $2,106,828 $2,288,800 $2,257,424 $2,370,900 3.6% Water Capital
Fund $92,732 $335,409 $42,216 $6,700 $50,300 $6,700 0%
Total: $5,090,065 $5,461,024 $5,135,907 $5,527,339 $5,912,734 $5,926,000 7.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Fund
Expenditures within the operating funds include all the cost to provide services to the utility users including personnel, insurance, cost of water/wastewater treatment, equipment, technological systems, bank fees, etc. Capital Funds are used to support infrastructure improvements and maintenance. See the detail under the expenditure by expense type below. 2025 Expenditures by Fund
Sewer Operating Fund (52.5%)
Water Operating (32.3%)
Water Capital Fund (13.5%)
Sewer Capital Reserve (1.8%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 134 435 of 814
Budgeted and Historical Expenditures by Fund
Millions
Sewer Capital Reserve
Water Capital Fund
Water Operating
Sewer Operating Fund
FY2017FY2018
FY2019FY2020
FY2021
FY2022
FY2023FY2024
FY2025
$0
$2
$4
$6
$8
Sewer Operating
Fund $3,098,568 $3,262,577 $3,448,666 $3,593,524 $3,662,558 $3,853,156 7.2% Sewer Capital
Reserve $341,312 $388,345 $250,469 $695,000 $591,040 $131,650 -81.1% Water Operating $1,993,792 $1,761,769 $1,990,770 $2,156,666 $2,104,371 $2,371,042 9.9% Water Capital
Fund $306,254 $304,999 $288,411 $307,500 $116,000 $987,843 221.2% Total: $5,739,926 $5,717,689 $5,978,316 $6,752,690 $6,473,969 $7,343,691 8.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 135 436 of 814
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Wastewater Treatment (23.6%)
Personnel Services (18.9%)
Capital Outlay (17.8%)
Debt Service (12.9%)
Water Usage (8.8%)
Contract Services (8.5%)
Other Expense (2.9%)
Utilities (2.2%)
Repairs and Maintenance (1.7%)
Transfer Out (1.1%)
Payout (0.6%)
Budgeted and Historical Expenditures by Expense Type
Millions
Depreciation
Administrative Fee
Backflow
GSA Fees
Conservation
Materials and Supplies
Payout
Transfer Out
Repairs and Maintenance
Utilities
Other Expense
Contract Services
Water Usage
Debt Service
Capital Outlay
Personnel Services
Wastewater Treatment
FY2017
FY2018
FY2019FY2020
FY2021FY2022
FY2023
FY2024
FY2025
$-5
$-2.5
$0
$2.5
$5
$7.5
$10
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 136 437 of 814
Expense Objects
Personnel
Services $1,426,942 $1,607,213 $1,462,681 $1,395,460 $1,270,667 $1,385,840 7.7% -0.7% Payout $76,172 $64,134 $70,610 $53,140 $39,650 $40,410 -20.9% -24% Materials and
Supplies $25,575 $25,530 $18,629 $30,236 $23,843 $29,633 16.6% -2% Contract
Services $348,512 $368,904 $526,809 $635,254 $507,740 $625,140 8% -1.6% Repairs and
Maintenance $125,174 $73,839 $58,395 $123,800 $70,970 $123,800 5.1% 0% Utilities $113,397 $90,072 $116,701 $131,439 $114,420 $158,490 13.6% 20.6% Other Expense -$342,338 $40,520 -$843,331 $203,616 $273,750 $216,333 -15.1% 6.2% Administrative
Fee -$4,211 $650 $0 $30 $100 $30 0% 0%
Debt Service $901,391 $989,337 $926,387 $1,065,474 $1,033,620 $948,467 -38% -11% Capital Outlay $736,086 $109,597 $1,034,338 $1,002,500 $707,040 $1,310,688 -35.4% 30.7% Depreciation $541,597 $564,975 $568,739 $0 $0 $0 0% 0%
Transfer Out $0 $0 $0 $0 $280,000 $80,000 0% N/A
Water Usage $602,082 $453,872 $511,724 $531,300 $567,800 $645,660 -8.4% 21.5% Backflow $12,406 $16,580 $8,006 $5,000 $10,600 $5,000 38.7% 0% GSA Fees $0 $5,252 $12,641 $15,000 $22,200 $15,000 18.1% 0% Wastewater
Treatment $1,142,028 $1,250,570 $1,483,908 $1,531,641 $1,531,644 $1,730,400 3.3% 13% Conservation $35,113 $56,644 $22,079 $28,800 $19,924 $28,800 -14.8% 0% Total Expense
Objects: $5,739,926 $5,717,689 $5,978,316 $6,752,690 $6,473,969 $7,343,691 -13.5% 8.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024
Adopted
Budget
FY2024
Estimate
FY2025
Proposed
Budget
FY2023 Estimate
vs. FY2024
Proposed Budget
(% Change)
FY2024 Adopted
Budget vs.

FY2025 Proposed
Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 137 438 of 814
Water
Operating
Fund 401
The goal of the Water Division is to: Continuously provide an adequate supply of water that is safe and healthy for customers. Assure fair collection of water revenue by maintaining all City water meters within tolerances established by the American Water Works Association, and by maintaining all consumer meters in proper operating condition.

This is a major fund for the City as it accounts for more that 10% of City-wide Revenues and Expenses during a fiscal year.

Summary
The City of Cotati is projecting almost $2.4M of revenue in FY2024, which represents a 3.6% increase over the prior year.

Budgeted expenditures are projected to increase by 9.9% or $214K to $2.37M in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$500K
$1M
$1.5M
$2M
$2.5M
$3M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 138 439 of 814
Revenues by Source
Revenues are generated based on the water usage, as multiplied by the water usage rate as well as the base service charges.

Projections for revenues are based on known rate increases as well as historical trends for usage. Due to the ongoing drought environment, these revenues may fluctuate due to changes in usage as conservation efforts are initiated across the community.

Projected 2025 Revenues by Source
Charges for Services (95.7%)
Other Revenues (2.5%)
Customer Fees (1.8%)
Budgeted and Historical Revenues by Source
Millions
Development Fees
Contributions
Transfers In
Grants
Customer Fees
Other Revenues
Charges for Services
FY2017
FY2018
FY2019
FY2020FY2021
FY2022
FY2023
FY2024
FY2025
$-0.5
$0
$0.5
$1
$1.5
$2
$2.5
$3
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 139 440 of 814
Revenue Source
Other Revenues $8,982 $3,274 $39,791 $5,000 $71,000 $60,000 1,100% Charges for
Services $2,046,966 $1,919,788 $2,025,933 $2,251,000 $2,140,000 $2,269,400 0.8% Contributions $0 -$42 -$17,728 $0 $0 $0 0%
Customer Fees $80,986 $72,019 $58,831 $32,800 $46,424 $41,500 26.5% Grants $194 $0 $0 $0 $0 $0 0%
Total Revenue
Source: $2,137,127 $1,995,039 $2,106,828 $2,288,800 $2,257,424 $2,370,900 3.6% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Expense Type
Operating expenses are primarily driven by personnel costs as well as direct charges for water purchases from the Sonoma County Water Agency. Both of these expenses are expected to increase due to negotiated MOU increases for staff plus pension obligation costs, and increasing costs from the Water Agency.

Budgeted Expenditures by Expense Type
Personnel Services (29.7%)
Water Usage (27.2%)
Contract Services (16.8%)
Other Expense (5.9%)
Utilities (5.6%)
Debt Service (4.4%)
Repairs and Maintenance (3.3%)
Capital Outlay (3.1%)
Conservation (1.2%)
Materials and Supplies (0.9%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 140 441 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Transfer Out
Administrative Fee
Backflow
GSA Fees
Payout
Materials and Supplies
Conservation
Capital Outlay
Repairs and Maintenance
Debt Service
Utilities
Other Expense
Contract Services
Water Usage
Personnel Services
FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
$-0.5
$0
$0.5
$1
$1.5
$2
$2.5
Expense Objects
Personnel Services $724,568 $813,559 $731,400 $699,090 $644,942 $704,370 0.8% Payout $38,324 $32,353 $35,339 $26,990 $19,825 $20,590 -23.7% Materials and
Supplies $13,875 $18,035 $13,390 $22,624 $19,693 $22,318 -1.4% Contract Services $217,096 $218,686 $374,425 $410,316 $345,475 $399,427 -2.7% Repairs and
Maintenance $77,023 $43,106 $37,668 $78,500 $59,500 $78,500 0% Utilities $97,990 $74,801 $95,853 $104,063 $95,880 $133,640 28.4% Other Expense $168,363 $5,263 $128,722 $130,484 $169,560 $140,738 7.9% Administrative Fee -$4,357 $42 $0 $30 $100 $30 0%
Debt Service $11,309 $23,577 $19,524 $104,469 $128,871 $104,469 0% Capital Outlay $0 $0 $0 $0 $0 $72,500 N/A
Water Usage $602,082 $453,872 $511,724 $531,300 $567,800 $645,660 21.5% Backflow $12,406 $16,580 $8,006 $5,000 $10,600 $5,000 0% GSA Fees $0 $5,252 $12,641 $15,000 $22,200 $15,000 0%
Conservation $35,113 $56,644 $22,079 $28,800 $19,924 $28,800 0% Total Expense Objects: $1,993,792 $1,761,769 $1,990,770 $2,156,666 $2,104,371 $2,371,042 9.9% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 141 442 of 814
Fund Balance
The fund balance continues to exceed the required 33% reserve requirement as set out by Council resolution. With the adopted rate increases in effect we anticipate future fund balances to continue to increase in line with the rate study. We will continue to monitor the reserves to ensure the stability of this fund for our community into the future.

Projections
Assigned Unassigned
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$500K
$1M
$1.5M
$2M
$2.5M
Financial Summary FY2021 FY2022 FY2023 FY2024 FY2025 % Change $ Change Fund Balance — — — — —
Unassigned $497,021 $1,153,849 $1,199,991 $1,643,207 $1,577,401 -4% $-65,806 Assigned $657,951 $521,458 $591,374 $592,557 $658,222 11.1% $65,665 Total Fund Balance: $1,154,972 $1,675,307 $1,791,365 $2,235,764 $2,235,623 0% $-141 City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 142 443 of 814
Water
Capital
Fund 402
This fund is used to account for capital projects and infrastructure needs to support the ongoing operations for our water customers.

Summary
The City of Cotati is projecting $6.7K of revenue in FY2025, which represents a 0.0% increase over the prior year. Budgeted expenditures are projected to increase by 221.2% or $680K to almost $987.8K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$250K
$500K
$750K
$1M
$1.25M
$1.5M
Revenues by Source
Budgeted and Historical Revenues by Source
Millions
Charges for Services
Impact Fees
Transfers In
Other Revenues
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.25
$0.5
$0.75
$1
$1.25
$1.5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 143 444 of 814
Revenue Source
Other
Revenues $21,673 $7,981 $42,216 $6,700 $41,000 $6,700 0% Impact Fees $71,059 $327,427 $0 $0 $9,300 $0 0%
Total Revenue
Source: $92,732 $335,409 $42,216 $6,700 $50,300 $6,700 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Expense Type
The Water Fund has implemented strategic capital projects over the last five years, focusing on system repairs and maintenance, including related technology integration. With the adopted five-year capital plan, reserves from the water fund are currently being maintained to support the future major project of the Cypress Water Tank replacement. Additional expenditures are anticipated to continue relating to the risk mitigation around PG&E public safety power shutoffs, which have required rentals of generators to support the wells.

Strategic projects anticipated for FY2025 include the SCADA System Server Upgrade and Relocation, as well as the West Sierra Tank Recoating, and continued Well 1-A Improvements.

Note that depreciation expense is a non-budgeted item, as it is non-cash and represents the usage of assets currently in service.

Budgeted and Historical Expenditures by Expense Type
Millions
Other Expense
Debt Service
Depreciation
Transfer Out
Capital Outlay
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$-1
$-0.5
$0
$0.5
$1
$1.5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 144 445 of 814
Expense Objects
Other Expense $0 $0 -$90,382 $0 $0 $0 0%
Debt Service $0 $12,183 -$8,168 $0 $0 $0 0%
Capital Outlay $13,439 $0 $90,382 $307,500 $116,000 $987,843 221.2% Depreciation $292,815 $292,815 $296,579 $0 $0 $0 0%
Total Expense
Objects: $306,254 $304,999 $288,411 $307,500 $116,000 $987,843 221.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Fund Balance
The Water Fund has implemented strategic capital projects over the last three years, focusing on system repairs and maintenance, including related technology integration. With the multi-year capital plan, reserves from the Water Fund are currently being maintained to support the future major project of the Cypress Water Tank Replacement, as this is a significant project that will further assist in risk mitigation for possible fire dangers.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$250K
$500K
$750K
$1M
$1.25M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 145 446 of 814
Sewer
Operating
Fund 404
The goal of the Sewer Division is to: Protect the health and welfare of the community by insuring the continuous, uninterrupted operation of the wastewater collection and transmission system. Provide appropriate maintenance and repair of wastewater collection and transmission systems and appurtenances.

This is a major fund for the City, as it accounts for more than 10% of the City-wide Revenues and Expenses during a fiscal year.

Summary
The City of Cotati is projecting $3.44M of revenue in FY2025, which represents a 10.8% increase over the prior year. Budgeted expenditures are projected to increase by 7.2% or $259.6 K to $3.85M in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$1M
$2M
$3M
$4M
$5M
Revenues by Source
Revenues are generated based on the sewer usage as multiplied by the sewer usage rate as well as the base service charges.

Projections for revenues are based on the known rate increases as well as historical trends for usage.

The City's multiyear rate study was adopted and put into place during FY2022. For more information please see our City website here .

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 146 447 of 814
Budgeted and Historical Revenues by Source
Millions
Impact Fees
Debt Service
Other Revenues
Charges for Services
FY2017
FY2018FY2019FY2020
FY2021FY2022
FY2023
FY2024FY2025
$0
$1
$2
$3
$4
Revenue Source
Other Revenues $25,059 $27,314 $63,093 $5,000 $120,000 $60,000 1,100% Charges for
Services $2,569,085 $2,778,779 $2,873,946 $3,104,270 $3,190,000 $3,385,300 9.1% Impact Fees $73,500 $17,750 $0 $0 $3,010 $0 0%
Debt Service $0 $7,247 $1,092 $0 $0 $0 0%
Total Revenue
Source: $2,667,644 $2,831,090 $2,938,131 $3,109,270 $3,313,010 $3,445,300 10.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 147 448 of 814
Expenditures by Expense Type
Increases in Operating Expenses are primarily due to the increasing cost of treatment charges.

Budgeted Expenditures by Expense Type
Wastewater Treatment (44.9%)
Debt Service (21.9%)
Personnel Services (17.7%)
Contract Services (5.9%)
Capital Outlay (3.1%)
Transfer Out (2.1%)
Other Expense (2%)
Repairs and Maintenance (1.2%)
Utilities (0.6%)
Budgeted and Historical Expenditures by Expense Type
Millions
Administrative Fee
Conservation
Materials and Supplies
Payout
Utilities
Repairs and Maintenance
Other Expense
Transfer Out
Capital Outlay
Contract Services
Personnel Services
Debt Service
Wastewater Treatment
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$1
$2
$3
$4
$5
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 148 449 of 814
Expense Objects
Personnel Services $702,373 $793,654 $731,281 $696,370 $625,725 $681,470 -2.1% Payout $37,848 $31,781 $35,270 $26,150 $19,825 $19,820 -24.2% Materials and
Supplies $11,700 $7,496 $5,238 $7,612 $4,150 $7,315 -3.9% Contract Services $131,416 $150,219 $152,384 $224,938 $162,265 $225,713 0.3% Repairs and
Maintenance $48,152 $30,733 $20,727 $45,300 $11,470 $45,300 0% Utilities $15,407 $15,271 $20,848 $27,376 $18,540 $24,850 -9.2% Other Expense $99,002 $35,257 $78,326 $73,132 $104,190 $75,595 3.4% Administrative Fee $146 $607 $0 $0 $0 $0 0%
Debt Service $890,082 $946,989 $920,684 $961,005 $904,749 $843,998 -12.2% Capital Outlay $20,415 $0 $0 $0 $0 $118,695 N/A
Transfer Out $0 $0 $0 $0 $280,000 $80,000 N/A
Wastewater
Treatment $1,142,028 $1,250,570 $1,483,908 $1,531,641 $1,531,644 $1,730,400 13% Total Expense Objects: $3,098,568 $3,262,577 $3,448,666 $3,593,524 $3,662,558 $3,853,156 7.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
Fund Balance
The fund balance continues to exceed the required 33% reserve requirement as set out by council resolution. We will continue to monitor the reserves to ensure the stability of this fund for our community into the future.

Projections
Unassigned Assigned
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$1M
$2M
$3M
$4M
Financial Summary FY2021 FY2022 FY2023 FY2024 FY2025 % Change $ Change City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 149 450 of 814
Financial Summary FY2021 FY2022 FY2023 FY2024 FY2025 % Change $ Change Fund Balance — — — — —
Unassigned $2,051,709 $1,585,630 $1,011,376 $595,086 $65,677 -89% $-529,409 Assigned $660,084 $694,676 $758,395 $817,672 $939,226 14.9% $121,554 Total Fund Balance: $2,711,793 $2,280,306 $1,769,771 $1,412,758 $1,004,903 -28.9% $-407,855 City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 150 451 of 814
Sewer
Capital
Fund 405
This fund is used to account for capital projects and infrastructure needs to support the ongoing operations for our sewer customers.

Summary
The City of Cotati is projecting $103.1K of revenue in FY2025, which represents a 15.9% decrease over the prior year. Budgeted expenditures are projected to decrease by 81.1% or $0.6M to $131.6K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$250K
$500K
$750K
$1M
$1.25M
$1.5M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 151 452 of 814
Revenues by Source
Revenues for FY2025 were retained as conservative, assuming (1) Flat growth with reduced consumption, (2) No new significant connection fees since completion of Kessing Ranch Developments Budgeted and Historical Revenues by Source
Millions
Impact Fees
Debt Service
Other Revenues
Charges for Services
Transfers In
FY2017
FY2018FY2019FY2020
FY2021FY2022FY2023FY2024FY2025
$0
$0.2
$0.4
$0.6
$0.8
$1
$1.2
Revenue Source
Other Revenues $1,431 $1,318 $10,005 $3,000 $12,000 $8,000 166.7% Charges for
Services $36,567 $36,567 $36,567 $15,100 $0 $15,100 0%
Impact Fees $143,256 $252,455 $0 $0 $0 $0 0%
Debt Service $11,309 $9,147 $2,161 $104,469 $0 $0 -100% Transfers In $0 $0 $0 $0 $280,000 $80,000 N/A
Total Revenue
Source: $192,562 $299,486 $48,733 $122,569 $292,000 $103,100 -15.9% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 152 453 of 814
Expenditures by Expense Type
The Sewer Fund continues strategic capital projects after the major investment in the Laguna Bypass Sewer Replacement Project in FY2019. For FY2024, the City is planning to focus on the Cypress Avenue Sewer Replacement, system repairs and maintenance, including Manhole Lateral repairs and improvements, as well as investments in Phase 2 of the Sewer SCADA system.

Budgeted and Historical Expenditures by Expense Type
Millions
Contract Services
Other Expense
Debt Service
Depreciation
Transfer Out
Wastewater Treatment
Capital Outlay
FY2017
FY2018FY2019
FY2020FY2021
FY2022FY2023FY2024FY2025
$-6
$-4
$-2
$0
$2
$4
$6
Expense Objects
Other
Expense -$609,702 $0 -$959,997 $0 $0 $0 0%
Debt Service $0 $6,589 -$5,651 $0 $0 $0 0%
Capital Outlay $702,232 $109,597 $943,957 $695,000 $591,040 $131,650 -81.1% Depreciation $248,782 $272,160 $272,160 $0 $0 $0 0%
Total Expense
Objects: $341,312 $388,345 $250,469 $695,000 $591,040 $131,650 -81.1% Name Account
ID
FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 153 454 of 814
Fund Balance
This fund balance will fluctuate based on usage of funds for strategic capital projects. We will continue to evaluate and maintain the fund to meet future needs.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-1000000
$0
$1M
$2M
$3M
$4M
$5M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 154 455 of 814
Special
Revenue
Funds
What are Special Revenue Funds? Special Revenue Funds are a group of accounts established by a government for restricted use to ensure that certain revenue sources are used or earmarked only for their specific purpose. This Special Revenue Fund type may be used to account for the proceeds of specific revenue sources that are legally restricted or restricted by City Council policy for a specified purpose.

Departmental Oversight of Special Revenue Funds
Each special revenue fund is managed by departments within the City. Below is the summary of the special revenue funds by their managing department.

Summary
The City of Cotati is projecting approximately $1.06M of revenue in FY2025, which represents an 8.4% increase over the prior year. Budgeted expenditures are projected to increase by 28.2% to approximately $1.45M in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$1M
$2M
$3M
$4M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 155 456 of 814
Revenue by Fund
2025 Revenue by Fund
Gas Tax (20.1%)
RMRA (18.2%)
Public Safety (15.5%)
In-Lieu-Inclusionary Hsng (11.4%)
Parks Measure M (9.5%)
MTC Street (7.8%)
Traffic Mitigation (6%)
Community Facilities Dist (3.7%)
Veterans Building Management (2.1%)
PEG (1.9%)
K-9 Program (1.2%)
Linkage - Affordable Hsng (1%)
Budgeted and Historical 2025 Revenue by Fund
Millions
CDBG
ARPA 2021
Lmd Assessment Districts
In-Lieu Tree Fund
Disability Access And Education Revolving Fund
Bed Tax
Park In Lieu
Linkage - Affordable Hsng
K-9 Program
PEG
Veterans Building Management
Community Facilities Dist
Traffic Mitigation
MTC Street
Parks Measure M
In-Lieu-Inclusionary Hsng
Public Safety
RMRA
Gas Tax
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.5
$1
$1.5
$2
$2.5
$3
$3.5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 156 457 of 814
CDBG $331,464 $0 $0 $0 $0 $0 0%
Gas Tax $171,601 $182,575 $199,286 $208,620 $196,500 $212,235 1.7% MTC Street $70,584 $78,823 $83,350 $76,500 $80,500 $82,000 7.2% Traffic Mitigation $58,092 $357,980 $163,550 $54,000 $24,250 $64,000 18.5% Park In Lieu $73,287 $27,742 $1,760 $30,000 $3,000 $10,000 -66.7% PEG $19,263 $19,930 $20,177 $20,000 $22,300 $20,000 0%
Public Safety $171,159 $199,514 $190,050 $164,000 $191,500 $164,000 0% K-9 Program $4,851 $72 $20,940 $30,340 $31,540 $12,500 -58.8% In-Lieu-Inclusionary Hsng $69,389 $31,225 $68,540 $105,568 $183,069 $120,568 14.2% Bed Tax $18,863 $2,084 $871 $4,000 $1,300 $4,500 12.5%
Parks Measure M $96,579 $109,948 $117,821 $85,000 $100,500 $100,000 17.6% In-Lieu Tree Fund $0 $0 $0 $0 $16,970 $500 N/A
Community Facilities Dist $1,415 $28,511 $36,141 $37,800 $40,500 $39,000 3.2% RMRA $139,093 $149,632 $170,412 $157,500 $182,175 $193,000 22.5% Linkage - Affordable Hsng $770 $110,734 $92,953 $0 $10,300 $11,000 N/A Disability Access And Education
Revolving Fund $3,068 $2,745 $3,000 $2,500 $3,700 $2,500 0% ARPA 2021 $0 $1,772,630 $0 $0 $0 $0 0%
Veterans Building Management $0 $0 $0 $0 $20,000 $22,250 N/A Total: $1,229,478 $3,074,146 $1,168,852 $975,828 $1,108,104 $1,058,053 8.4% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
Revenues by Source
Projected 2025 Revenues by Source
Taxes (41.3%)
Other Revenues (29.3%)
COPS GRANT-SLESA (9.5%)
Interfund Loan Payments (6.4%)
PSAF PROP 172 (6%)
Debt Service (2.2%)
Rents (2%)
Franchise Fees (1.9%)
Transfers In (1.2%)
Charges for Services (0.3%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 157 458 of 814
Budgeted and Historical Revenues by Source
Millions
CDBG Grant
Development Fees
Contributions
Other Income
Charges for Services
Transfers In
Franchise Fees
Rents
Debt Service
PSAF PROP 172
Interfund Loan Payments

COPS GRANT-SLESA
Other Revenues
Taxes
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022FY2023FY2024FY2025
$0
$0.5
$1
$1.5
$2
$2.5
$3
$3.5
Revenue Source
Taxes $356,962 $401,324 $427,078 $411,620 $409,250 $436,535 6.1% Interfund Loan
Payments $0 $0 $0 $67,499 $67,500 $67,499 0%
Franchise Fees $19,177 $19,882 $19,439 $20,000 $20,000 $20,000 0% Rents $0 $0 $0 $0 $20,000 $21,000 N/A
PSAF PROP 172 $62,866 $75,848 $69,323 $64,000 $72,000 $64,000 0% Other Revenues $292,502 $542,218 $400,518 $256,800 $326,875 $310,450 20.9% Charges for
Services $2,971 $2,706 $2,615 $2,500 $16,000 $3,000 20% CDBG Grant $331,464 $1,772,630 $0 $0 $0 $0 0%
COPS GRANTSLESA $107,807 $123,539 $116,929 $100,000 $118,000 $100,000 0% Development Fees $0 $110,410 $87,695 $0 $0 $0 0%
Debt Service $50,878 $25,517 $24,316 $23,069 $23,069 $23,069 0% Contributions $238 $72 $546 $0 $1,200 $0 0%
Transfers In $4,612 $0 $20,394 $30,340 $34,210 $12,500 -58.8% Total Revenue Source: $1,229,478 $3,074,146 $1,168,852 $975,828 $1,108,104 $1,058,053 8.4% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 158 459 of 814
Expenditures by Expense Type
Budgeted Expenditures by Expense Type

95.2%

1.9%

1.1%

0.5%

0.4%

0.3%

0.3%

0.3%
Transfer Out
Contract Services
Other Expense
Materials and Supplies
Contributions
Conservation
Administrative Fee
Utilities
Budgeted and Historical Expenditures by Expense Type
Millions
Personnel Services
Repairs and Maintenance
Landscaping
Debt Service
Capital Outlay
Housing Subsidy
Capital Project
Housing Project
Utilities
Administrative Fee
Conservation
Contributions
Materials and Supplies
Other Expense
Contract Services
Transfer Out
FY2017
FY2018
FY2019FY2020
FY2021FY2022
FY2023
FY2024
FY2025
$-0.5
$0
$0.5
$1
$1.5
$2
$2.5
$3
$3.5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 159 460 of 814
Expense Objects
Materials and
Supplies $868 $767 $756 $840 $8,400 $7,150 751.2%
Contract Services $49,144 $117,311 $63,895 $164,000 $197,277 $27,850 -83% Utilities $0 $0 $0 $0 $6,000 $4,000 N/A
Other Expense $17,053 $17,203 $5,096 $18,500 $6,480 $15,400 -16.8% Administrative
Fee $12 $245 $0 $500 $2,425 $4,700 840%
Debt Service $0 $37,118 -$20,910 $0 -$597 $0 0%
Transfer Out $750,254 $2,592,596 $1,043,922 $945,193 $702,925 $1,384,200 46.4% Contributions $4,882 $12,980 $5,235 $5,600 $5,487 $5,800 3.6% Conservation $0 $0 $0 $0 $10,000 $5,000 N/A
Housing Subsidy $0 $250,000 $0 $0 $1,650,000 $0 0%
Capital Project $290,583 $0 $0 $0 $0 $0 0%
Housing Project $27,208 $8,878 $0 $0 $0 $0 0%
Total Expense
Objects: $1,140,005 $3,037,098 $1,097,995 $1,134,633 $2,588,397 $1,454,100 28.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 160 461 of 814
Grants Fund
Fund 201
This fund is designed to account for the construction of projects that utilize Federal, State, regional, and local grants funds other than CDBG. City Staff applies for and receives competitive funding grants for various City projects that meet specific criteria.

Summary
The City of Cotati is projecting $1.35M of revenues and expenses in FY2025, which represents a 78.4% decrease over the prior year. For revenues approximately 50% of funds are related to grants with $669K in anticipated funds.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$2M
$4M
$6M
$8M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 161 462 of 814
Revenues by Source
Projected 2025 Revenues by Source
Transfers In (50.4%)
Grants (41.9%)
CDBG Grant (7.7%)
Budgeted and Historical Revenues by Source
Millions
Other Revenues

COPS GRANT-SLESA
CDBG Grant
Grants
Transfers In
FY2017FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$1
$2
$3
$4
$5
$6
$7
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 162 463 of 814
Revenue Source
Other Revenues $66,584 $23,321 $88 $0 $0 $0 0%
CDBG Grant $500,891 $0 $1,055,085 $1,487,250 $1,269,152 $104,000 -93% COPS GRANTSLESA $171,368 $147,157 $19,487 $915,000 $0 $0 -100% Transfers In $202,232 $102,492 $2,770,884 $3,629,214 $4,296,658 $681,000 -81.2% Grants $0 $0 $207,339 $232,664 $66,450 $565,000 142.8%
Total Revenue
Source: $941,074 $272,970 $4,052,883 $6,264,128 $5,632,260 $1,350,000 -78.4% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
Expenditures by Expense Type
The City has elevated the priority of investments in streets infrastructure as well as City buildings and parks. See the Capital Improvements section of the budget for more detailed information about specific projects programed in Fiscal Year 2024/25.

Budgeted Expenditures by Expense Type
Capital Project (89.3%)
Other Expense (10.7%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 163 464 of 814
Budgeted and Historical Expenditures by Expense Type
Millions
Transfer Out
Economic Development
Capital Improvement Project
Other Expense
Capital Project
FY2017FY2018FY2019
FY2020
FY2021
FY2022FY2023FY2024FY2025
$0
$1
$2
$3
$4
$5
$6
$7
Expense Objects
Other Expense $0 $0 $195,487 $11,464 $138,000 $144,000 1,156.1% Transfer Out $0 $0 $124,182 $0 $0 $0 0%
Economic
Development $312,749 $142,569 $63,475 $1,015,000 $1,015,000 $0 -100% Capital Project $36,527 $74,446 $3,636,602 $5,237,664 $4,900,398 $1,206,000 -77% Capital Improvement
Project $123,678 $55,955 $0 $0 $0 $0 0%
Total Expense Objects: $472,954 $272,970 $4,019,745 $6,264,128 $6,053,398 $1,350,000 -78.4% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 164 465 of 814
CDBG
Fund 202
Community Development Block Grant funds are administered by the County and may be used for projects that benefit low and moderate income residents or increase accessibility. The funding is used to improve accessibility or remove barriers to accessibility in public facilities, streets, and parks.

Summary
The City of Cotati has completed the grants projects for this fund and as such is not budgeting any revenue or expenditures for FY2025. We will continue to look for more CDBG grant opportunities for projects within the City.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 165 466 of 814
Gas Tax
Fund 203
Funds are received from City of Cotati's share of the Highway User Tax collected by the State from gasoline sales. The Highway Users Tax is also known as the "Motor Vehicle Fuel Tax" and "Gasoline Excise Tax". Proceeds are restricted to the operation and maintenance of city streets.

Summary
The City of Cotati is projecting $212.2K of revenue in FY2025, which represents a 1.7% increase over the prior year. Budgeted expenditures are projected to increase slightly from $205.6K to $205.8K in FY2025 in support of funding local streets projects.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 166 467 of 814
Revenues by Source
The revenues for this fund are derived from add-on Highway User Taxes collected by the State from gasoline sales. The rates for the add-on taxes are disclosed on the Californian department of tax and fee administration site here . Estimates for revenues are derived using the California Local Government Finance Almanac. This consulting firm provides a useful summary of the local streets and road estimates and how they are derived here . Historically the estimates provided by this firm have been deemed fairly accurate and reliable for budgeting purposes.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
Taxes
FY2017
FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
$0
$0.05
$0.1
$0.15
$0.2
$0.25
Revenue Source
Taxes $171,276 $182,518 $197,760 $208,320 $192,250 $211,535 1.5% Other
Revenues $325 $56 $1,526 $300 $4,250 $700 133.3%
Total Revenue
Source: $171,601 $182,575 $199,286 $208,620 $196,500 $212,235 1.7% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 167 468 of 814
Expenditures by Expense Type
These funds are to be used for road maintenance and rehabilitation and as such, the expenditures are primarily made up of transfers to the capital projects funds that hold the total cost of the capital projects being built during a fiscal year. Other expenditures include the annual contributions to the SCTA.

Budgeted and Historical Expenditures by Expense Type
Millions
Contract Services
Debt Service
Contributions
Transfer Out
FY2017
FY2018FY2019FY2020FY2021
FY2022
FY2023
FY2024FY2025
$0
$0.05
$0.1
$0.15
$0.2
$0.25
$0.3
Expense Objects
Debt Service $0 $0 $187 $0 $38 $0 0%
Transfer Out $163,819 $171,151 $134,943 $200,000 $200,000 $200,000 0% Contributions $4,882 $12,980 $5,235 $5,600 $5,487 $5,800 3.6% Total Expense
Objects: $168,701 $184,131 $140,365 $205,600 $205,525 $205,800 0.1% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 168 469 of 814
Fund Balance
The fund balance for FY2025 is to be increased to about $79.95K as the City builds up reserves through increased anticipated revenues, which will then be used to support future streets projects as intended for these special revenues funds.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 169 470 of 814
MTC Street
Fund 204
This fund is utilized for revenues received for transportation and streets programs and funded by the Metropolitan Transportation Commission (MTC) or the Sonoma County Transportation Authority (SCTA). The MTC is the transportation planning, financing, and coordinating agency for the nine-county San Francisco Bay Area. In November of 2004, Sonoma County passed the Traffic Relief Act (Measure M) which provides 0.25% sales tax that is used to maintain local streets, accelerate the widening of Hwy 101, restore and enhance transit services, support the development of passenger rail services and build safe bicycle and pedestrian routes. The Sonoma County Transportation Authority (SCTA) administers the sales tax receipts and distributions of the Sonoma County Measure M revenue.

Summary
The City of Cotati is projecting $82,000 of revenue in FY2025, which represents a 7.2% increase over the prior year. Budgeted expenditures are projected to be $75,000, as the City will be utilizing funds towards streets projects during FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 170 471 of 814
Revenues by Source
Measure M Streets is derived from a regional sales tax and as such the revenue projections are generated based on sales tax trends and known economic factors that are impacting regional sales or tax law.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
Taxes
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$0.02
$0.04
$0.06
$0.08
$0.1
Revenue Source
Taxes $70,455 $78,778 $81,928 $76,500 $76,500 $82,000 7.2% Other
Revenues $129 $45 $1,422 $0 $4,000 $0 0%
Total Revenue
Source: $70,584 $78,823 $83,350 $76,500 $80,500 $82,000 7.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 171 472 of 814
Expenditures by Expense Type
Measure M Streets is utilized for the maintenance and refurbishment of our local roads and bicycle safety projects. As such, all expenditures are related to transfers out to the capital projects funds that account for the expenditures for such projects.

There are no projected expenditures for FY2024.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
FY2018
FY2019
FY2020FY2021FY2022
FY2023FY2024
FY2025
$0
$0.05
$0.1
$0.15
$0.2
Expense Objects
Debt Service $0 $0 $284 $0 -$57 $0 0%
Transfer Out $65,000 $80,000 $0 $75,000 $75,000 $75,000 0% Total Expense
Objects: $65,000 $80,000 $284 $75,000 $74,943 $75,000 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 172 473 of 814
Fund Balance
Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 173 474 of 814
Traffic
Mitigation
Fund 205
Funds are received from development and used for street improvements, as specified in the fee program. The fees collected in this program allow the City to construct transportation impacts identified in its Capital Improvement Program (CIP).

Summary
The City of Cotati is projecting $64K of revenue in FY2025, which is a $10K increase from prior year due to increased investment earnings in the prior year. Budgeted expenditures are projected to increase by 81.0% from $200K to $362K in FY2025, as it is strategically utilized for streets and pedestrian safety projects around the City.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 174 475 of 814
Revenues by Source
These funds are derived from developments based on the projected impact on our roads caused by additional traffic flows.

Budgeted and Historical Revenues by Source
Millions
Other Income
Other Revenues
FY2017
FY2018
FY2019FY2020
FY2021
FY2022FY2023
FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
Revenue Source
Other
Revenues $58,092 $357,980 $163,550 $54,000 $24,250 $64,000 18.5% Total Revenue
Source: $58,092 $357,980 $163,550 $54,000 $24,250 $64,000 18.5% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 175 476 of 814
Expenditures by Expense Type
Budgeted and Historical Expenditures by Expense Type
Millions
Contract Services
Debt Service
Transfer Out
FY2017
FY2019FY2020FY2021
FY2022
FY2023
FY2024
FY2025
$-0.1
$0
$0.1
$0.2
$0.3
$0.4
Expense Objects
Debt Service $0 $6,253 -$3,839 $0 -$124 $0 0%
Transfer Out $142,581 $180,345 $100,000 $200,000 $0 $362,000 81% Total Expense
Objects: $142,581 $186,598 $96,161 $200,000 -$124 $362,000 81% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 176 477 of 814
Fund Balance
Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$200K
$400K
$600K
$800K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 177 478 of 814
Park In-Lieu
Fund 206
Funds are received from development permits, and used for park improvements and development, as specified in the fee program.

Summary
The City of Cotati is projecting $10.0K of revenue in FY2025, which represents a 66.7% decrease over the prior year. Budgeted expenditures are projected to increase by 350.0% from $20.0K to $90.0K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-50000
$0
$50K
$100K
$150K
$200K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 178 479 of 814
Revenues by Source
Revenues for the Park In-Lieu funds are derived from development and are projected based on existing development projects that have started construction, and as such revenues are more certain, they can be reasonably calculated. The revenues projected for FY2024 represent the remaining expected balance from Kessing Ranch as development nears completion.

Budgeted and Historical Revenues by Source
Millions
Other Income
Other Revenues
FY2017
FY2018FY2019FY2020FY2021FY2022FY2023FY2024
FY2025
$0
$0.02
$0.04
$0.06
$0.08
Revenue Source
Other
Revenues $73,287 $27,742 $1,760 $30,000 $3,000 $10,000 -66.7% Total Revenue
Source: $73,287 $27,742 $1,760 $30,000 $3,000 $10,000 -66.7% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 179 480 of 814
Expenditures by Expense Type
Expenditures for this fund are transfers out to the Capital Projects Funds where the parks projects are expended. For FY2024, funds are expected to be utilized for the Sunflower Park Improvement Project.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
FY2017
FY2018
FY2019
FY2020FY2022FY2023
FY2024
FY2025
$-0.05
$0
$0.05
$0.1
$0.15
$0.2
Expense Objects
Debt Service $907 -$584 $0 -$17 $0 0%
Transfer Out $31,584 $0 $20,000 $0 $90,000 350%
Total Expense
Objects: $32,491 -$584 $20,000 -$17 $90,000 350%
Name FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 180 481 of 814
Fund Balance
The fund balance for FY2025 is anticipated to be reduced to $80.0K as the retained reserves are utilized for parks projects within the City.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 181 482 of 814
PEG Fees
Fund 208
Public Education and Government Access (PEG) grant funding are special funds received by the City to support public, educational and government transparency by broadcasting public meetings.

Summary
The City of Cotati is projecting $20K of revenues in FY 2025 consistent with the proposed revenues in the prior year.

Expenses are anticipated to increase by 240.0%, or $48.0K to $68.0K Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$20K
$40K
$60K
$80K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 182 483 of 814
Revenues by Source
PEG revenues are derived from Franchise Fees collected from video service providers holding state-issued franchises to operate within the City. These estimated revenues are derived based on historical trends.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
Franchise Fees
FY2017
FY2018
FY2019
FY2020
FY2021FY2022FY2023FY2024FY2025
$0
$0.005
$0.01
$0.015
$0.02
$0.025
Revenue Source
Franchise Fees $19,177 $19,882 $19,439 $20,000 $20,000 $20,000 0% Other
Revenues $86 $48 $738 $0 $2,300 $0 0%
Total Revenue
Source: $19,263 $19,930 $20,177 $20,000 $22,300 $20,000 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 183 484 of 814
Expenditures by Expense Type
Expenditures for this fund are typically for equipment upgrades or replacement as well as contract services for local broadcasting of meetings and other public information.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Capital Outlay
Other Expense
Contract Services
Transfer Out
FY2017
FY2018
FY2019FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$0.02
$0.04
$0.06
$0.08
$-0.02
Expense Objects
Contract
Services $1,333 $0 $14,399 $16,000 $6,143 $16,000 0%
Other Expense $12,553 $12,553 $296 $4,000 $0 $4,000 0%
Debt Service $0 $233 -$65 $0 $14 $0 0%
Transfer Out $0 $0 $0 $0 $0 $48,000 N/A
Total Expense
Objects: $13,887 $12,787 $14,630 $20,000 $6,157 $68,000 240% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 184 485 of 814
Fund Balance
The fund balance for FY2025 is projected to decrease by $48.0K from the FY2024 fund balance as funds are transferred out to help fund the AV System Upgrade in City Hall.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$10K
$20K
$30K
$40K
$50K
$60K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 185 486 of 814
Public Safety
Fund 211
The Citizens Option for Public Safety (COPS) program provides funding to local agencies for the purpose of public safety. The funds are to supplement and not supplant existing funding for front line services. This fund also includes other Public Safety related grants.

Summary
The City of Cotati is projecting $164K of revenue in FY2025, which is consistent with the prior year. Budgeted expenditures are projected to remain constant at $170K in FY2025. All funds are transferred to the General Fund to support police operations in line with the special revenues.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
$250K
$300K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 186 487 of 814
Revenues by Source
The Public Safety Fund receives revenues from both Prop 172 and well as the Citizens Option for Public Safety (COPS) Supplemental Law Enforcement Services Account (SLESA) Grants. Proposition 172 is a 1/2 cent sales that is in support of local public safety functions across all of California's cities and counties. As this is sales tax derived, we utilize our sales tax consultants to assist in estimate creation for the anticipated receipts for each fiscal year. The COPS grant is provided from State General Funds to local counties and cities in order to support local law enforcement. A summary of these special revenues is available here . Estimates on the annual funding available are calculated based on historical trends as well as projections received by the State.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
PSAF PROP 172

COPS GRANT-SLESA
FY2017FY2018FY2019FY2020FY2021
FY2022
FY2023FY2024FY2025
$0
$0.05
$0.1
$0.15
$0.2
$0.25
Revenue Source
PSAF PROP 172 $62,866 $75,848 $69,323 $64,000 $72,000 $64,000 0% Other Revenues $485 $128 $3,799 $0 $1,500 $0 0%
COPS GRANTSLESA $107,807 $123,539 $116,929 $100,000 $118,000 $100,000 0% Total Revenue
Source: $171,159 $199,514 $190,050 $164,000 $191,500 $164,000 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 187 488 of 814
Expenditures by Expense Type
These special revenues are intended to support the operations of the local police safety program and as such are included within the budget as transfers out to the General Fund which maintains the full costs of operations for the Police Department.

Budgeted and Historical Expenditures by Expense Type
Millions
Personnel Services
Materials and Supplies
Debt Service
Transfer Out
FY2017
FY2018
FY2019FY2020FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.05
$0.1
$0.15
$0.2
$0.25
$0.3
Expense Objects
Debt Service $0 $218 $656 $0 -$36 $0 0%
Transfer Out $190,000 $164,000 $215,000 $170,000 $210,000 $170,000 0% Total Expense
Objects: $190,000 $164,218 $215,656 $170,000 $209,964 $170,000 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 188 489 of 814
Fund Balance
The fund balance for FY2025 is estimated to be $532. This fund balance is expected to remain low as the funding is to be used to support current police services.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$25K
$50K
$75K
$125K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 189 490 of 814
K-9 Program
Fund 212
This fund accounts for funds received from private donations that are utilized for the Police Department K-9 program that provides for police officers safety, narcotics enforcement, and community relations.

Summary
The City of Cotati is projecting $12.5K of revenue needs in FY2025, which represents a 58.8% decrease over the prior year.

These revenues are derived primarily from general fund transfers-in of Measure S sales tax funds to support the K-9 program.

In fiscal year 2024, the City trained and deployed its first scent hound. Budgeted expenditures are also projected to decrease by 58.8% to $12.5K as training is reduced from FY2024.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$10K
$20K
$30K
$40K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 190 491 of 814
Revenues by Source
This fund is primarily funded by contributions from local businesses and citizens in order to support the K-9 program at the Police Department. Due to the passing of Measure G and now it's replacement, Measure S, there are now transfer balances from the general fund that supplement funds needed to pay for the training and supplies needed for our current K-9 Remo, and our future scent tracking dog.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
Contributions
Transfers In
FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
$0
$0.005
$0.01
$0.015
$0.02
$0.025
$0.03
$0.035
Revenue Source
Other
Revenues $0 $0 $0 $0 $0 $0 0%
Contributions $238 $72 $546 $0 $1,200 $0 0%
Transfers In $4,612 $0 $20,394 $30,340 $30,340 $12,500 -58.8% Total Revenue
Source: $4,851 $72 $20,940 $30,340 $31,540 $12,500 -58.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 191 492 of 814
Expenditures by Expense Type
This fund pays for the expense related to the K-9 program including ongoing training, veterinarian visits and supplies.

Budgeted and Historical Expenditures by Expense Type
Millions
Contract Services
Materials and Supplies
Other Expense
FY2017
FY2018
FY2019
FY2020FY2021
FY2022
FY2023
FY2024FY2025
$0
$0.005
$0.01
$0.015
$0.02
$0.025
$0.03
$0.035
Expense Objects
Materials and
Supplies $868 $767 $756 $840 $3,100 $2,000 138.1%
Contract Services $663 $897 $9,142 $15,000 $20,560 $0 -100% Other Expense $4,500 $4,650 $4,800 $14,500 $5,580 $10,500 -27.6% Total Expense
Objects: $6,031 $6,314 $14,698 $30,340 $29,240 $12,500 -58.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 192 493 of 814
Fund Balance
We will continue to maintain this fund for those who wish to make supporting donations to the program in support of our current and future K-9 Officers.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-2500
$0
$2.5K
$5K
$7.5K
$10K
$12.5K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 193 494 of 814
In-Lieu
Inclusionary
Housing
Fund 216
Funds are received from development and used for providing affordable housing.

This fund continues to be a major fund as the Assets held by the fund are significant and will be utilized for funding appropriate housing projects going forward.

Summary
The City of Cotati is projecting $120.5K of revenue in FY2025, which is a 14.2% increase from the prior year. The City is not projecting any budgeted expenditures for FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$-100000
$0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 194 495 of 814
Revenues by Source
Revenues for the Inclusionary Housing Fund are primarily derived from developments in order to support more affordable housing projects/development. Additionally, the fund supported an inter-fund loan to the Sewer Fund and, as such, has increased revenues based on interest earnings on that loan. The projected revenues for FY2025 are estimated based on only receiving interfun debt service payments.

Budgeted and Historical Revenues by Source
Millions
Debt Service
Other Revenues
Interfund Loan Payments
FY2017FY2018FY2019
FY2020FY2021
FY2022FY2023FY2024FY2025
$0
$0.025
$0.05
$0.075
$0.1
$0.125
$0.15
Revenue Source
Interfund Loan
Payments $0 $0 $0 $67,499 $67,500 $67,499 0%
Other Revenues $18,510 $5,708 $44,223 $15,000 $92,500 $30,000 100% Debt Service $50,878 $25,517 $24,316 $23,069 $23,069 $23,069 0% Total Revenue Source: $69,389 $31,225 $68,540 $105,568 $183,069 $120,568 14.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 195 496 of 814
Expenditures by Expense Type
Expenditures for this fund are primarily for supporting affordable housing development projects as well as housing subsidy costs.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Contract Services
Transfer Out
Housing Subsidy
Housing Project
FY2017FY2019FY2020
FY2021
FY2022
FY2023
$-0.05
$0
$0.05
$0.1
$0.15
$0.2
$0.25
$0.3
$0.35
Expense Objects
Contract
Services $11,463 $6,075 $0 $0 $27,188 $0 0%
Debt Service $0 $22,619 -$14,500 $0 -$415 $0 0%
Housing
Subsidy $0 $250,000 $0 $0 $1,650,000 $0 0%
Housing
Project $27,208 $8,878 $0 $0 $0 $0 0%
Total Expense
Objects: $38,671 $287,572 -$14,500 $0 $1,676,772 $0 0%
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 196 497 of 814
Fund Balance
The fund balance for this fund makes it a significant fund for the City. Fund balance is anticipated to increase by $120.5K for FY2025, but it is subject to change based on strategic projects that may develop over the coming fiscal year.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$1M
$2M
$3M
$4M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 197 498 of 814
Excess Bond
Proceeds
Fund 219
This Fund is used to account for excess funds available from previously issued bonds.

It is used for strategic one-time investments for economic development.

Summary
The City of Cotati is not projecting any revenues as this fund was generated based on historical one-time receipts. As funding continues to be used for strategic economic development projects the expenditures were completed in FY 2024 with no remaining fund balance.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
$250K
$300K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 198 499 of 814
Expenditures by Expense Type
Budgeted and Historical Expenditures by Expense Type
Millions
Other Expense
Debt Service
Contract Services
FY2018
FY2019FY2020
FY2021FY2022FY2023FY2024
$-0.05
$0
$0.05
$0.1
$0.15
$0.2
$0.25
$0.3
Expense Objects
Contract
Services $33,006 $104,202 $37,433 $128,000 $133,237 $0 -100% Debt Service $0 $1,783 -$1,251 $0 $0 $0 0%
Total Expense
Objects: $33,006 $105,985 $36,182 $128,000 $133,237 $0 -100% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 199 500 of 814
Fund Balance
The City is not projecting a fund balance for FY2025
Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 $0
$200K
$400K
$600K
$800K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 200 501 of 814
Community
Facilities
District
Fund 220
To account for funds received to provide enhanced services to designated Community Facilities Districts (CFDs) in the City.

Summary
This fund represents new assessment fees on new developments to be used to supplement the additional funding requirements for maintaining services. As new development projects are completed, additional revenues are anticipated to increase as well as the correlating expenditures for transfers out to the general funds departments supporting the additional needs of the community. Current budgeted expenditures relate to the contract services used to maintain the assessment districts information and calculations of appropriate independent costs modeling for collections.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$20K
$40K
$60K
Revenues by Source
Revenue Source
Taxes $707 $28,498 $35,265 $37,800 $40,500 $39,000 3.2% Other
Revenues $707 $13 $876 $0 $0 $0 0%
Total Revenue
Source: $1,415 $28,511 $36,141 $37,800 $40,500 $39,000 3.2% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Budgeted
(% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 201 502 of 814
Expenditures by Expense Type
Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Administrative Fee
Contract Services
Transfer Out
FY2020FY2021
FY2022
FY2023
FY2024FY2025
$-0.01
$0
$0.01
$0.02
$0.03
$0.04
$0.05
$0.06
Expense Objects
Contract
Services $2,679 $6,137 $2,921 $5,000 $5,000 $7,000 40%
Administrative
Fee $12 $245 $0 $500 $500 $500 0%
Debt Service $0 $191 -$2 $0 $0 $0 0%
Transfer Out $0 $0 $51,950 $32,000 $34,000 $32,000 0%
Total Expense
Objects: $2,691 $6,574 $54,868 $37,500 $39,500 $39,500 5.3% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 202 503 of 814
Fund Balance
The fund balance is anticipated to remain close to zero as revenues are provided to recover the initial costs for setting up these districts.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-10000
$-5000
$0
$5K
$10K
$15K
$20K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 203 504 of 814
Road
Maintenance
Rehabilitation
Administration
Fund 221
The Road Maintenance & Rehabilitation Administration (RMRA) is a fund used to account for funding received from the State related to Senate Bill 1 - The Road Repair and Accountability Act of 2017. This new fuel tax, which began on November 1, 2017, is to be used to fund local street and road maintenance and rehabilitation projects including traffic signals, and drainage improvements.

Summary
The City of Cotati is projecting $193.0K of revenue in FY2025, which is a 22.5% increase from the prior year. Budgeted expenditures are also projected to increase to approximately $193.0K to fund specific sections of street improvement projects within the City in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
$250K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 204 505 of 814
Revenues by Source
Revenue for this fund is represents additional new gas excise tax as well as vehicle registration tax for electric vehicles.

Expectations on the revenues available from these funds are projected based on the same criteria as the Gas Tax Fund with additional support provided here .

Budgeted and Historical Revenues by Source
Millions
Other Revenues
FY2018
FY2019
FY2020FY2021FY2022FY2023FY2024FY2025
$0
$0.05
$0.1
$0.15
$0.2
$0.25
Revenue Source
Other
Revenues $139,093 $149,632 $170,412 $157,500 $182,175 $193,000 22.5% Total Revenue
Source: $139,093 $149,632 $170,412 $157,500 $182,175 $193,000 22.5% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 205 506 of 814
Expenditures by Expense Type
This fund is used for a specific streets project as approved by the State Department of Finance in advance of each budget year. As the City receives a minimal amount of funding it is typically included within the scope of work for a more significant streets improvement project, and therefore the expenditures are noted as a transfer out to the capital project fund where the project is being completed.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
FY2019
FY2020
FY2021FY2022FY2023FY2024FY2025
$0
$0.05
$0.1
$0.15
$0.2
$0.25
Expense Objects
Debt Service $0 $146 $519 $0 $0 $0 0%
Transfer Out $150,001 $135,000 $197,882 $158,193 $182,000 $193,000 22% Total Expense
Objects: $150,001 $135,146 $198,401 $158,193 $182,000 $193,000 22% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 206 507 of 814
Fund Balance
The fund balance for FY2025 is anticipated to be almost zero as the funding is to be used for ongoing current streets projects.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-10000
$0
$10K
$20K
$30K
$40K
$50K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 207 508 of 814
Bed Tax
Fund 222
Bed Tax is a building permit fee which is required to be used for the acquisition, improvement, expansion and maintenance of public parks, playgrounds, open spaces, recreation facilities and community facilities.

Summary
The City of Cotati is projecting $4.5K of revenue in FY2025, which is slightly higher than FY2024 due to investment income.

The City is proposing $30K in expenditures using the fund balance towards part of the ongoing park improvement projects.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-10000
$0
$10K
$20K
$30K
$40K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 208 509 of 814
Revenues by Source
Revenue generation for this fund is created based on permit fees paid for residential development and, as such, is projected based on estimates of developments in process.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
Taxes
FY2018
FY2019FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.005
$0.01
$0.015
$0.02
Revenue Source
Taxes $18,700 $2,000 $216 $4,000 $0 $4,000 0%
Other
Revenues $163 $84 $655 $0 $1,300 $500 N/A
Total Revenue
Source: $18,863 $2,084 $871 $4,000 $1,300 $4,500 12.5%
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 209 510 of 814
Expenditures by Expense Type
Expenses for this fund are primarily transfers out for capital projects for the improvements of local public parks, open space, or community facilities.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
FY2020
FY2021
FY2022FY2023FY2024FY2025
$-0.005
$0
$0.005
$0.01
$0.015
$0.02
$0.025
$0.03
$0.035
Expense Objects
Debt Service $0 $336 -$216 $0 $0 $0 0%
Transfer Out $0 $2,000 $0 $0 $0 $30,000 299,999,900%
Total Expense
Objects: $0 $2,336 -$216 $0 $0 $30,000 299,999,900%
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 210 511 of 814
Fund Balance
The fund balance is projected to decrease by $25.5K for funding towards the ongoing park improvement projects.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$10K
$20K
$30K
$40K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 211 512 of 814
Linkage
Afforable
Housing
Fund 223
A linkage fee is a fee levied by the City of Cotati on real estate developments to raise funds to help pay for the additional needs of the community that result from the additional development.

Summary
The City of Cotati is projecting revenue of $11.0K for FY2025 as the receipts for these special revenues are generated based on new commercial development projects and interest earnings There are no expenditures budgeted for FY2025. The City will continue to identify projects that can utilize these affordable housing funds.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-25000
$0
$25K
$50K
$75K
$100K
$125K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 212 513 of 814
Fund Balance
The fund balance is projected to increase by $11.0K which is consistent with anticipated revenue for FY2025.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 213 514 of 814
Parks
Measure M
Fund 225
Parks Measure M funds account for a one eighth cent sales tax that will support Sonoma County’s regional and city parks, and went into effect April 2019. It will provide dedicated funding for parks for 10 years.

Summary
The City of Cotati is projecting $100K of revenue in FY2025, which is an increase of 17.6% from the prior year budget.

Budgeted expenditures are projected at $180K to be used for the improvement of our local parks in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
$0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 214 515 of 814
Revenues by Source
The revenues projections for FY2024 are derived based on projections obtained from the County of Sonoma.

Budgeted and Historical Revenues by Source
Millions
Other Revenues
Taxes
FY2020
FY2021
FY2022
FY2023FY2024FY2025
$0
$0.025
$0.05
$0.075
$0.1
$0.125
Revenue Source
Taxes $95,823 $109,530 $111,909 $85,000 $100,000 $100,000 17.6% Other
Revenues $756 $418 $5,911 $0 $500 $0 0%
Total Revenue
Source: $96,579 $109,948 $117,821 $85,000 $100,500 $100,000 17.6% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 215 516 of 814
Expenditures by Expense Type
The City has accumulated funding for multiple years in order to invest those contributions towards parks capital project projects. In FY2024, the City anticipates using all new funds received for the Sunflower Park improvement grant supported project..

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
FY2020
FY2021FY2022
FY2023
FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
$-0.1
Expense Objects
Debt Service $0 $2,081 -$923 $0 $0 $0 0%
Transfer Out $9,423 $55,887 $344,070 $90,000 $0 $180,000 100% Total Expense
Objects: $9,423 $57,968 $343,147 $90,000 $0 $180,000 100% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 216 517 of 814
Fund Balance
Fund balance is projected to decrease by $80.0K to approximately $20.2K in FY2025.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-50000
$0
$50K
$100K
$150K
$200K
$250K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 217 518 of 814
Disability
Access &
Education
Revolving
Fund
Fund 250
The Disability Access & Education Revolving Fund is a legislation backed fund that is designed to allow the City of Cotati to improve accessibility for all of its residents.

Summary
The City of Cotati is projecting $2.5K of revenue in FY2025, which is consistent with the prior year. There are no budgeted expenditures in FY2025
Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $-20000
$0
$20K
$40K
$60K
$80K
$100K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 218 519 of 814
Revenues by Source
The revenues for this fund are primarily California Disability Access and Education Fees, which are mandated by California Assembly Bill 1379. These fees are assessed on local business licenses and are used to increase disability access and compliance with construction-related accessibility requirements. Additionally, the fee assists local jurisdictions in supporting the Certified Access Specialist (CASp) Program and provides the Division of the State Architect (DSA) with funds to maintain oversight of the CASp program. See additional detail about SB1186 fees here .

Previously, revenues for the Parks Measure M were also coded to this fund, but have now been separately reported within their own Special Revenue Fund 225. See therein for details.

Budgeted and Historical Revenues by Source
Millions
Taxes
Other Revenues
Charges for Services
FY2018FY2019
FY2020
FY2021FY2022FY2023FY2024
FY2025
$0
$0.02
$0.04
$0.06
$0.08
$0.1
Revenue Source
Other Revenues $97 $40 $386 $0 $700 $0 0%
Charges for
Services $2,971 $2,706 $2,615 $2,500 $3,000 $2,500 0%
Total Revenue
Source: $3,068 $2,745 $3,000 $2,500 $3,700 $2,500 0%
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 219 520 of 814
Expenditures by Expense Type
The City will continue to evaluate the best use of these funds in line with the intent of the program.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Other Expense
FY2020FY2022FY2023
$-0.0025
$0
$0.0025
$0.005
$0.0075
$0.01
$0.0125
Expense Objects
Debt Service $176 -$104 $0 $0 $0 0%
Total Expense
Objects: $176 -$104 $0 $0 $0 0%
Name FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 220 521 of 814
Fund Balance
The overall fund balance for FY2025 is projected to increase by 10.6% to $26.0K. The remaining fund balance for CASp programs will continue to accumulate to provide support for the disability access programs and development training.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$5K
$10K
$15K
$20K
$25K
$30K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 221 522 of 814
Veterans Building Management
Summary
The City of Cotati is projecting $22.25K of revenue in FY2025, which represents a 100% increase over the prior year. Budgeted expenditures are projected to increase by 100% or $22.25K to $22.25K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2023 FY2025
$0
$5K
$10K
$15K
$20K
$25K
Revenues by Source
Projected 2025 Revenues by Source
Rents (94.4%)
Other Revenues (5.6%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 222 523 of 814
Budgeted and Historical 2025 Revenues by Source
Millions
Other Revenues
Rents
FY2025
$0
$0.005
$0.01
$0.015
$0.02
$0.025
Revenue Source
Rents $0 $20,000 $21,000 N/A
Other Revenues $0 $0 $1,250 N/A
Total Revenue Source: $0 $20,000 $22,250 N/A
Name FY2023 Actual FY2024 Estimate FY2025 Proposed Budget FY2024 Adopted Budget vs. FY2025 Proposed Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 223 524 of 814
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Materials and Supplies (22.5%)
Contract Services (21.8%)
Transfer Out (18.9%)
Administrative Fee (18.9%)
Utilities (18%)
Budgeted and Historical Expenditures by Expense Type
Millions
Utilities
Administrative Fee
Transfer Out
Contract Services
Materials and Supplies
FY2025
$0
$0.005
$0.01
$0.015
$0.02
$0.025
Expense Objects
Materials and Supplies $0 $5,000 $5,000 N/A
Contract Services $0 $5,150 $4,850 N/A
Name FY2023 Actual FY2024 Estimate FY2025 Proposed Budget FY2024 Adopted Budget vs. FY2025 Proposed Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 224 525 of 814
Utilities $0 $6,000 $4,000 N/A
Administrative Fee $0 $1,925 $4,200 N/A
Transfer Out $0 $1,925 $4,200 N/A
Total Expense Objects: $0 $20,000 $22,250 N/A
Name FY2023 Actual FY2024 Estimate FY2025 Proposed Budget FY2024 Adopted Budget vs. FY2025 Proposed Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 225 526 of 814
In-Lieu Tree
Fund
Fund 227 - This fund was established to manage fees received from tree removals to be repurposed for establishment of new replacement trees within the City.

Summary
The City of Cotati is projecting $500 of revenue in FY2025, which represents a 100% increase over the prior year. Budgeted expenditures are projected to increase by 100% or $6.05K to $6.05K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2023 FY2025
$0
$2K
$4K
$6K
$8K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 226 527 of 814
Revenues by Source
Projected 2025 Revenues by Source
Charges for Services (100%)
Budgeted and Historical 2025 Revenues by Source
Millions
Charges for Services
FY2025
$0
$0.0001
$0.0002
$0.0003
$0.0004
$0.0005
$0.0006
Revenue Source
Other Revenues $0 $100 $0 0%
Charges for Services $0 $13,000 $500 N/A
Transfers In $0 $3,870 $0 0%
Total Revenue Source: $0 $16,970 $500 N/A
Name FY2023 Actual FY2024 Estimate FY2025 Proposed Budget FY2024 Adopted Budget vs. FY2025 Proposed Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 227 528 of 814
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Conservation (82.6%)
Other Expense (14.9%)
Materials and Supplies (2.5%)
Budgeted and Historical Expenditures by Expense Type
Millions
Materials and Supplies
Other Expense
Conservation
FY2025
$0
$0.001
$0.002
$0.003
$0.004
$0.005
$0.006
$0.007
Expense Objects
Materials and Supplies $0 $300 $150 N/A
Other Expense $0 $900 $900 N/A
Name FY2023 Actual FY2024 Estimate FY2025 Proposed Budget FY2024 Adopted Budget vs. FY2025 Proposed Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 228 529 of 814
Conservation $0 $10,000 $5,000 N/A
Total Expense Objects: $0 $11,200 $6,050 N/A
Name FY2023 Actual FY2024 Estimate FY2025 Proposed Budget FY2024 Adopted Budget vs. FY2025 Proposed Budget (% Change)
Fund Balance
Projections
Fund Balance
FY2024 FY2025
$0
$1K
$2K
$3K
$4K
$5K
$6K
$7K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 229 530 of 814
South
Sonoma
Business
Park
Assessment
District
Fund 215/224
This Agency fund is used to facilitate a special assessment debt service charged to land owners for the financing provided to develop the business park. In 2019, the City assisted in the refunding of the debt in order to leverage better interest rates for the community.

Summary
The City of Cotati is projecting $384K of revenue in FY2025, which is a consistent with the prior year. Budgeted expenditures are projected to remain constant at $373.5K in FY2025. Revenues and expenditures are pass-through with the exception of the administrative cost reimbursements for the City.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$200K
$400K
$600K
$800K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 230 531 of 814
Revenues by Source
These revenues are generated based on property tax assessments needed to pay off the debt service. Calculations of the assessments are managed by an outside third party as coordinated with the administrative services department. No significant changes are anticipated for FY2024.

Budgeted and Historical Revenues by Source
Millions
Transfers In
Other Revenues
FY2020
FY2021FY2022
FY2023
FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
$0.5
$0.6
$0.7
Revenue Source
Other
Revenues $369,913 $368,537 $126,735 $384,000 $322,025 $384,000 0% Total Revenue
Source: $369,913 $368,537 $126,735 $384,000 $322,025 $384,000 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 231 532 of 814
Expenditures by Expense Type
Budgeted and Historical Expenditures by Expense Type
Millions
Other Expense
Agency Fees
Administrative Fee
Contract Services
Debt Service
FY2020
FY2021
FY2022
FY2023FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
Expense Objects
Contract
Services $2,650 $2,350 $2,500 $8,300 $8,300 $8,300 0%
Other Expense $0 $926 $0 $0 $0 $0 0%
Administrative
Fee $3,750 $0 $1,815 $5,651 $5,650 $5,651 0%
Debt Service $114,823 $111,089 $98,174 $355,878 $346,244 $355,878 0% Agency Fees $5,007 $4,875 $2,850 $3,700 $4,300 $3,700 0% Total Expense
Objects: $126,230 $119,240 $105,339 $373,529 $364,494 $373,529 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 232 533 of 814
Fund Balance
Fund balance is anticipated to be zero, as both revenues and expenditures are pass-through.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 $0
$100K
$200K
$300K
$400K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 233 534 of 814
Successor
Agency to The
Cotati
Community
Redevelopment
Agency
Fund 301
This fiduciary fund accounts for all of the assets, liabilities and financial activities of the Successor Agency to the City's former Redevelopment Agency that was dissolved effective February 1, 2012.

Summary
The City of Cotati is projecting $388.4K of revenue in FY2025, which is consistent with the prior year. Budgeted expenditures are projected to increase by 2.8% to $410.8K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$250K
$500K
$750K
$1M
$1.25M
$1.5M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 234 535 of 814
Revenues by Source
The revenues are derived based on Annual Recognized Obligation Payment schedules (ROPS) as submitted to the California State Department of Finance after approval by the County Oversight Board. These schedules include the outstanding bond payments, other debt service to the Cotati-Rohnert Park Unified School District and the Long Range Property Management Plan for the residual parcels managed by the former redevelopment agency.

Budgeted and Historical Revenues by Source
Millions
Debt Service
Recognized Obligation Payment Schedule (ROPS)
Other Revenues
FY2017
FY2018FY2019FY2020FY2021FY2022
FY2023
FY2024FY2025
$0
$0.25
$0.5
$0.75
$1
$1.25
$1.5
Revenue Source
Other Revenues $362,932 $31,774 $126,551 $388,424 $20,000 $388,424 0% Recognized Obligation Payment
Schedule (ROPS) $206,405 $455,911 $870,826 $0 $870,000 $0 0% Total Revenue Source: $569,337 $487,685 $997,377 $388,424 $890,000 $388,424 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 235 536 of 814
Expenditures by Expense Type
The tax allocation bonds held within the fund were refinanced after Department of Finance approval in 2020.

Budgeted Expenditures by Expense Type
Personnel Services (38.8%)
Debt Service (24.4%)
Contract Services (15.9%)
Obligations (15%)
Agency Fees (2.2%)
Bond Discount (1.2%)
Utilities (0.9%)
Disclosure Reports (0.6%)
Payout (0.5%)
Budgeted and Historical Expenditures by Expense Type
Millions
Repairs and Maintenance
Materials and Supplies
Other Expense
Payout
Disclosure Reports
Utilities
Bond Discount
Agency Fees
Obligations
Contract Services
Debt Service
Personnel Services
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.2
$0.4
$0.6
$0.8
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 236 537 of 814
Expense Objects
Personnel Services $213,418 $37,569 $35,831 $151,450 $146,977 $159,570 5.4% Payout $6,514 $1,223 $2,487 $2,800 $1,555 $2,140 -23.6% Materials and
Supplies $0 $149 $56 $102 $50 $51 -50%
Contract Services $22,334 $27,396 $20,354 $60,690 $22,860 $65,388 7.7% Repairs and
Maintenance $5,000 $0 $0 $0 $0 $0 0%
Utilities $2,361 $2,242 $2,859 $5,154 $2,604 $3,880 -24.7% Other Expense $409 $4,672 $1,171 $1,010 $1,182 $1,301 28.8% Debt Service $100,655 $122,878 $98,799 $100,036 $45,250 $100,036 0% Bond Discount $180,001 $0 $0 $5,124 $0 $5,124 0%
Agency Fees $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 0% Disclosure Reports $2,500 $2,850 $3,000 $2,500 $3,000 $2,500 0% Obligations $59,222 $61,788 $64,405 $61,788 $64,500 $61,788 0% Total Expense Objects: $601,415 $269,766 $237,962 $399,654 $296,978 $410,778 2.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
Fund Balance
As this is a management fund for the recognized obligation payments, there are no expected fund balances retained.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 237 538 of 814
Internal
Service
Funds
What is an Internal Service Fund?
According to the Government Finance Officers Association (GFOA), an internal service fund is any fund that is used to account for the financing of goods or services provided by one department or agency, to other departments or agencies of the governmental unit, or to other governmental units, on a cost reimbursement basis.

Currently, the City utilizes two such funds for these purposes. The Vehicle Replacement Fund (501) and the Compensated Absences Fund (502).

Summary
The City of Cotati is projecting $646.48K of revenue in FY2025, which represents a 41.6% increase over the prior year.

Budgeted expenditures are projected to increase by 63.1% or $316.0K to $816.7K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$250K
$500K
$750K
$1M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 238 539 of 814
Vehicle
Maintenance
and
Replacement
Fund 501
This is a City established fund to provide an ongoing funding source for scheduled replacement and ongoing maintenance of the City vehicles and equipment. It is funded from billings to other government wide funds based on their usage of vehicles and a set vehicle replacement schedule.

Summary
The City of Cotati is projecting $527K of revenue through funding provided by the General Fund and Enterprise Funds in FY2025. This revenue represents a 56.7% increase over the prior year as it includes new funding of $190K for repairs and maintenance of vehicles. Budgeted expenditures are projected to also increase by 93.8% to $653K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$200K
$400K
$600K
$800K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 239 540 of 814
Revenues by Source
Revenues are derived based on the calculation of replacement needs as allocated to the fund usage of said equipment over a fiscal year period. These revenues are subject to fluctuation when a council approved need arises that includes charging additional amounts to the related funds for additional procurement or rehabilitation needs for the vehicles or equipment in a given year.

Budgeted and Historical Revenues by Source
Millions
Transfers In
Other Revenues
FY2017
FY2018FY2019FY2020FY2021FY2022
FY2023
FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
$0.5
$0.6
Revenue Source
Other
Revenues $247,862 $58,122 $2,747 $337,000 $276,720 $527,000 56.4% Total Revenue
Source: $247,862 $58,122 $2,747 $337,000 $276,720 $527,000 56.4% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 240 541 of 814
Expenditures by Expense Type
Expenditures for this fund are directly related to the purchase or repairs of equipment and vehicles within the City managed fleet. Currently, the City is evaluating the possible replacement of internal combustion vehicles with all electric. As such future expenditures for replacements may shift to increase purchase price while decreasing future maintenance and fuel costs.

Budgeted and Historical Expenditures by Expense Type
Millions
Other Expense
Debt Service
Depreciation
Repairs and Maintenance
Capital Outlay
FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
$-0.4
$-0.2
$0
$0.2
$0.4
$0.6
$0.8
Expense Objects
Repairs and
Maintenance $2,775 $2,356 $0 $35,000 $0 $190,000 442.9% Other Expense $0 $4,422 -$153,449 $0 $0 $0 0%
Debt Service $0 $2,144 -$1,717 $0 $0 $0 0%
Capital Outlay $0 $0 $153,449 $302,000 $159,000 $463,000 53.3% Depreciation $110,160 $124,983 $114,656 $0 $150,000 $0 0% Total Expense Objects: $112,936 $133,906 $112,939 $337,000 $309,000 $653,000 93.8% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 241 542 of 814
Fund Balance
The City is taking proactive efforts to develop the fund balance to address future equipment and vehicle replacement needs in order to allow for better expense stability across all operating funds.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
$500K
$600K
$700K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 242 543 of 814
Compensated
Absences
Fund 502
This fund is designed to maintain the government wide compensated absences liability by billing out proportionate usage and balance to the appropriate funds and departments.

Summary
The City of Cotati is projecting $119.48K of revenue in FY2025, which is consistent when compared with the prior year.

Budgeted expenditures are also projected to remain consistent in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
Revenues by Source
Revenue Source
Other
Revenues $181,313 $193,790 $224,188 $119,480 $157,650 $119,480 0% Total Revenue
Source: $181,313 $193,790 $224,188 $119,480 $157,650 $119,480 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 243 544 of 814
Expenditures by Expense Type
For FY2023, we are continuing to use this fund to reduce outstanding deferred compensation unfunded liability, as well as removing this episodic expense from the annual operating budgets. In the near term, as long-standing employees approach retirement, we anticipate an increase in payouts for their unused compensated absence hours.

However, newer employees, and those who are hired to replace the retirees will have much lower accrual limits than longer-standing employees, and this will have the effect of further reducing this liability in the longer term.

Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Payout
FY2019
FY2020
FY2021FY2022FY2023FY2024FY2025
$-0.05
$0
$0.05
$0.1
$0.15
$0.2
Expense Objects
Payout $168,423 $170,114 $158,640 $163,710 $139,400 $163,710 0% Debt Service $0 $4,982 -$3,208 $0 $0 $0 0%
Total Expense
Objects: $168,423 $175,096 $155,432 $163,710 $139,400 $163,710 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 244 545 of 814
Fund Balance
The City is taking proactive efforts to develop the fund balance to address future personal payouts in order to allow for better expense stability across all operating funds.

Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$50K
$100K
$150K
$200K
$250K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 245 546 of 814
Capital
Projects
Funds
This page is provided as a summary of the Capital and Grants funds for the City. The primary purpose of these funds are to move city capital or other operating grants projects forward. This summary section is for presentational purposes only and the funds are strictly segregated within the financial system.

Summary
The City of Cotati is projecting $7.5M of revenue in FY2024, which represents a 40.0% decrease over the prior year. Budgeted expenditures are projected to decrease by 59.3% to $7.5M in FY2024.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$2.5M
$5M
$7.5M
$10M
$12.5M
Revenue by Fund
2025 Revenue by Fund
Capital Projects (96.5%)
Capital Outlay (3.5%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 246 547 of 814
Budgeted and Historical Revenue by Fund
Millions
2022A Project Fund
Capital Outlay
Capital Projects
FY2017FY2018
FY2019
FY2020FY2021FY2022
FY2023
FY2024FY2025
$0
$2.5
$5
$7.5
$10
$12.5
Capital Outlay $174,590 $160,908 $183,476 $184,500 $192,160 $184,500 0% Capital Projects $2,091,706 $5,342,345 $5,469,475 $1,454,000 $4,355,320 $5,096,000 250.5% 2022A Project
Fund $0 $2,002,210 $5,727,026 $0 $0 $0 0%
Total: $2,266,295 $7,505,464 $11,379,977 $1,638,500 $4,547,480 $5,280,500 222.3% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 247 548 of 814
Revenues by Source
Projected 2025 Revenues by Source
Transfers In (96.5%)
Other Revenues (3.5%)
Budgeted and Historical Revenues by Source
Millions
Other Revenues
Transfers In
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022FY2023
FY2024
FY2025
$0
$2.5
$5
$7.5
$10
$12.5
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 248 549 of 814
Revenue Source
Other
Revenues $174,766 $163,805 $259,534 $184,500 $192,160 $184,500 0% Transfers In $2,091,529 $7,341,659 $11,120,443 $1,454,000 $4,355,320 $5,096,000 250.5% Total Revenue
Source: $2,266,295 $7,505,464 $11,379,977 $1,638,500 $4,547,480 $5,280,500 222.3% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Fund
2025 Expenditures by Fund
Capital Projects (90.9%)
2022A Project Fund (5.9%)
Capital Outlay (3.2%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 249 550 of 814
Budgeted and Historical Expenditures by Fund
Millions
Capital Outlay
2022A Project Fund
Capital Projects
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022FY2023FY2024FY2025
$0
$2
$4
$6
$8
$10
$12
Capital Outlay $200,000 $350,738 $54,732 $200,000 $400,000 $180,000 -10% Capital Projects $2,089,773 $5,323,289 $5,466,877 $1,454,000 $4,146,879 $5,096,000 250.5% 2022A Project
Fund $0 $311,480 $4,054,420 $0 $3,030,904 $332,433 N/A
Total: $2,289,773 $5,985,506 $9,576,029 $1,654,000 $7,577,783 $5,608,433 239.1% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 250 551 of 814
Expenditures by Expense Type
Budgeted Expenditures by Expense Type
Capital Outlay (50.7%)
Capital Improvement Project (40.2%)
Transfer Out (9.1%)
Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
Capital Improvement Project
Capital Outlay
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$10
$-2.5
$2.5
$5
$7.5
$12.5
Expense Objects
Debt Service $0 $18,511 -$3,662 $0 $0 $0 0%
Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 251 552 of 814
Capital Outlay $215,689 $81,574 $204,770 $50,000 $320,000 $2,842,000 5,584% Transfer Out $200,000 $643,707 $4,112,813 $200,000 $3,430,904 $512,433 156.2% Capital Improvement
Project $1,874,084 $5,241,714 $5,262,107 $1,404,000 $3,826,879 $2,254,000 60.5% Total Expense Objects: $2,289,773 $5,985,506 $9,576,029 $1,654,000 $7,577,783 $5,608,433 239.1% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted
Budget vs. FY2025
Proposed Budget (%
Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 252 553 of 814
Capital
Outlay
Fund 604
This fund is designed to account for the road impact fees and their use for streets capital improvement projects.

Summary
The City of Cotati is projecting $184.5K of revenue in FY2025, which is a consistent with the prior year. Budgeted expenditures are projected to decrease by 10%% to $180K in FY2025.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
Revenue by Department
Budgeted and Historical Revenue by Department
Millions
General Government
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$0.05
$0.1
$0.15
$0.2
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 253 554 of 814
Revenue
General
Government $174,590 $160,908 $183,476 $184,500 $192,160 $184,500 0% Total Revenue: $174,590 $160,908 $183,476 $184,500 $192,160 $184,500 0% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Expense Type
Budgeted and Historical Expenditures by Expense Type
Millions
Debt Service
Transfer Out
FY2017FY2018
FY2019FY2020FY2021
FY2022FY2023
FY2024FY2025
$0
$0.1
$0.2
$0.3
$0.4
Expense Objects
Debt Service $0 $738 $130 $0 $0 $0 0%
Transfer Out $200,000 $350,000 $54,601 $200,000 $400,000 $180,000 -10% Total Expense
Objects: $200,000 $350,738 $54,732 $200,000 $400,000 $180,000 -10% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 254 555 of 814
Fund Balance
Projections
Fund Balance
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$100K
$200K
$300K
$400K
$500K
$600K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 255 556 of 814
Capital
Projects
Fund
Fund 605
This fund consists of various types of financial resources that are utilized to build, renovate, or purchase equipment, property, or facilities, including buildings, parks, information technology systems, and non water/sewer infrastructure and which are to be used to benefit the public.

Summary
The City of Cotati is projecting $5.1M of revenue in FY2025, which represents a 250.5% increase over the prior year. Budgeted expenditures are projected to increase by the same 250.5% to $5.1M in FY2025 from $1.454M in FY2024. For more detail please see the Capital Improvements section, and the Appendix.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025 $0
$2M
$4M
$6M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 256 557 of 814
Revenues by Source
Projected 2025 Revenues by Source
Transfers In (100%)
Budgeted and Historical Revenues by Source
Millions
Other Revenues
Transfers In
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
$0
$1
$2
$3
$4
$5
$6
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 257 558 of 814
Revenue Source
Other
Revenues $177 $686 $2,598 $0 $0 $0 0%
Transfers In $2,091,529 $5,341,659 $5,466,877 $1,454,000 $4,355,320 $5,096,000 250.5% Total Revenue
Source: $2,091,706 $5,342,345 $5,469,475 $1,454,000 $4,355,320 $5,096,000 250.5% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Fund
2025 Expenditures by Fund
Capital Projects (100%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 258 559 of 814
Budgeted and Historical Expenditures by Fund
Millions
Capital Projects
FY2017
FY2018
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
$0
$1
$2
$3
$4
$5
$6
Capital Projects $2,089,773 $5,323,289 $5,466,877 $1,454,000 $4,146,879 $5,096,000 250.5% Total Capital
Projects: $2,089,773 $5,323,289 $5,466,877 $1,454,000 $4,146,879 $5,096,000 250.5% Name FY2021
Actual
FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 259 560 of 814
2022A
Streets
Projects
Fund 610
This fund is designed to account for the construction of streets projects using the funding obtained from the 2022 Street debt service.

Summary
The City of Cotati receipted approximately $7M in tax-exempt debt for street improvements, which is included within the estimated budget for FY2023 and continued funding for projects through FY2023. These funds were fully expended within FY2024. See the Capital Improvements section of the budget for more details.

Actual Revenue Source
Budgeted Revenue Source
Actual Expenditures
Budgeted Expenditures
FY2022 FY2023 FY2024 FY2025
$0
$2M
$4M
$6M
$8M
Revenue by Department
Revenue
General
Government $2,002,210 $5,727,026 $0 $0 $0 0%
Total Revenue: $2,002,210 $5,727,026 $0 $0 $0 0%
Name FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
Expenditures by Expense Type
Expense Objects
Debt Service $17,773 -$3,792 $0 $0 $0 0%
Transfer Out $293,707 $4,058,212 $0 $3,030,904 $332,433 N/A Total Expense
Objects: $311,480 $4,054,420 $0 $3,030,904 $332,433 N/A Name FY2022
Actual
FY2023
Actual
FY2024 Adopted
Budget
FY2024
Estimate
FY2025 Proposed
Budget
FY2024 Adopted Budget
vs. FY2025 Proposed
Budget (% Change)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 260 561 of 814

CAPITAL IMPROVEMENTS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 261 562 of 814
Capital Improvements: One-year Plan
Total Capital Requested
$7,449,486
21 Capital Improvement Projects
Total Funding Requested by Department
TOTAL $7,449,486.00
Public Works - Govt. Buildings (4%) $306,000.00
Public Works - Parks (34%) $2,536,000.00
Public Works - Storm Water Mgnt. (3%) $231,000.00
Public Works - Streets (44%) $3,249,000.00
Sewer (2%) $139,643.00
Water (13%) $987,843.00
Total Funding Requested by Source
TOTAL $7,449,486.00
Enterprise - Sewer Capital Funds (2%) $139,643.00
Enterprise - Water Capital Funds (13%) $987,843.00
General Fund (59%) $4,361,000.00
Grants - Federal (7%) $500,000.00
Grants - State (1%) $104,000.00
Other Source (1%) $48,000.00
Special Revenue - Parks Bed Tax (0%) $30,000.00
Special Revenue - Parks Park-in-Lieu (1%) $90,000.00
Special Revenue - Road Impact Fee (Garbage) (2%)$180,0
Special Revenue - Streets Gas Tax (3%) $200,000.00
Special Revenue - Streets Measure M (1%) $75,000.00
Special Revenue - Streets RMRA (3%) $192,000.00
Special Revenue - Streets Traffic Impact Fee (5%)$362,000 Special Revenues - Parks Measure M (2%) $180,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 262 563 of 814
Capital Costs Breakdown
TOTAL $7,484,436.00
Capital Costs (100%) $7,449,486.00
Operational Costs (0%) $34,950.00
Cost Savings & Revenue Breakdown
TOTAL $1,150.00
Cost Savings (13%) $150.00
Revenue (87%) $1,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 263 564 of 814
Public Works - Streets Requests
Itemized Requests for 2025
2025 Street Improvements Project $664,000
The Project includes slurry seal, crack seal, and digouts of E Cotati Ave from Matteri Lane to Baytree Ct, Forno Way, Honor Place, Clothier Lane, Jagla Street, Logan Place, Loma Linda Drive, Dorffman Drive, Issel Ct, Loma Linda Ct, Fehler... 2026 Street Improvements Project $60,000
Project performs pavement preservation (slurry seal, crack seal, and dig outs) on Dorfman Drive, E. Cotati Ave, Fehler Lane, Jagla Street, Linden Ave, and Valparaiso Ave and pavement rehabilitation (mill, edge grind and overlay) on Helman Lane.

Annual Bicycle Pedestrian Safety Improvements $50,000
Installation of bicycle, pedestrian, and vehicle safety improvements, to be completed by City Public Works staff or through minor construction contracts. Safety improvements will be informed by ongoing community input and recommendations of the...

Annual Landscaping Improvements Projects $35,000
Annual planned landscaping improvements along roadways throughout the City. Projects are planned to coordinate with street paving improvement projects, but can vary depending on needs.

Class 1 Pathway Maintenance Project $185,000
Maintain and repair Class 1 pathways. The Project to include one to several of the following pathways, depending on available budget: Laguna de Santa Rosa trail between Gravenstein Way and E. Cotati Avenue, West School Street, between Maple and...

Gateway Signage $10,000
This effort is to enhance the City’s monuments at main entrance points, replace post mounted signs at minor entrance points, and convert the La Plaza marquee to a digital display. The major gateways into Cotati will be constructed at the...

Gateway Signage - Marquee Replacement $51,000
This effort is to convert the La Plaza marquee to a digital display.

Highway 116/West Cotati Avenue Intersection Safety Improvements $362,000 The Project will realign and signalize the intersection of State Highway 116 and West Cotati Avenue. The Project will widen Highway 116 east and west of the proposed signalized intersection and create turn lanes and install bicycle and pedestrian...

Park and Ride Replacement Project $993,000
The City entered into a "Functional Replacement and Exchange Agreement Cotati Park and Ride" with Caltrans for the City to acquire the Park and Ride lot at the corner of Highway 116 and Old Redwood Highway providing the City construct replacement...

Redwood Drive and Cypress Avenue Pavement Rehabilitation $104,000 Project will rehabilitate Redwood Drive and Cypress Avenue and include replacing faded and worn signage, upgrading bike lanes, enhancing traffic-calming features including striping to narrow lanes and creating bike lane buffers, and upgrade...

Sidewalk Gap Closures $735,000
The Project constructs sidewalks to close gaps throughout the City and upgrades ADA ramps. The sections of roadways for the new sidewalks include portions of West Cotati Avenue and along West School Street between Clifford and Maple, to complete...

Total: $3,249,000
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 264 565 of 814
Public Works - Parks Requests
Itemized Requests for 2025
Putnam Park Improvements - Phase 1 $2,471,000
This project includes the design and construction of the perimeter pathway, bridge across the Laguna De Santa Rosa, and parking lot lighting.

Sunflower Park Improvements - Phase 1 $5,000
The project includes Phase 1 elements of walkways, new play structure, picnic area near restrooms, new lighting and landscaping.

Veronda-Falletti Ranch Barns $60,000
Rebuild barn and brooder house to expand the potential community programs and events centered on agricultural themes.

Total: $2,536,000
Public Works - Storm Water Mgnt. Requests
Itemized Requests for 2025
Trash Implementation Plan - Phase 1 $231,000
This Project is to implement Phase 1 of the City's Trash Implementation Plan and addresses measures to capture trash generated from medium trash generating parcels in the City's downtown area. General Plan Total: $231,000
Public Works - Govt. Buildings Requests
Itemized Requests for 2025
City Hall Public Meeting Streaming System Improvements $306,000 Upgrade the public meeting audio and visual systems to improve redundancy, reliability and make it easier to operate. The project is intended to remove single points of failure and minimize system issues during public meetings and improve...

Total: $306,000
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 265 566 of 814
Water Requests
Itemized Requests for 2025
SCADA Water $81,643
Upgrades the SCADA server at the Corporation Yard and installs redundant server at City Hall.

Well 1A/Well 3 Treatment Renewal and Replacement $68,000 This Project is a continuing effort with the Clor-Tec cells having been replaced in FY23/24 and upcoming work for FY24/25 includes replacing filter media, recoating the filter tanks and painting the piping, valves and fittings.

West Sierra Tank Recoating $838,200
This project will recoat the interior and paint the exterior of the existing West Sierra Tank.

Total: $987,843
Sewer Requests
Itemized Requests for 2025
SCADA Sewer $81,643
Replaces the SCADA server at the Corp Yard and provides for a redundant server at City Hall.

Wastewater System Emergency Generator Project $58,000
The Project is to purchase and install two fixed place generators to provide back-up power to two wastewater lift stations that serve critical functions in the City's ability to treat and convey wastewater. Both locations do not currently have...

Total: $139,643
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 266 567 of 814
Capital Improvements: Multi-year Plan
Total Capital Requested
$58,061,080
45 Capital Improvement Projects
Total Funding Requested by Department
Public Works - Govt. Buildings Public Works - Parks
Public Works - Storm Water Mgnt. Public Works - Streets Sewer Water
2025
2026
2027
2028
2029
$7,449,486.00
$13,211,800.00
$14,578,690.00
$2,950,884.00
$19,870,220.00
$0 $5M $10M $15M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 267 568 of 814
Total Funding Requested by Source
Enterprise - Sewer Capital Funds Enterprise - Water Capital Funds General Fund Grants - Federal
Grants - State Other Source
Special Revenue - Parks Bed Tax Special Revenue - Parks Park-in-Lieu Special Revenue - Regional Traffic Mitigation Special Revenue - Road Impact Fee (Garba… Special Revenue - Streets Gas Tax Special Revenue - Streets Measure M Special Revenue - Streets RMRA Special Revenue - Streets Traffic Impact Fee Special Revenues - Parks Measure M
2025
2026
2027
2028
2029
$7,449,486.00
$13,211,800.00
$14,578,690.00
$2,950,884.00
$19,870,220.00
$0 $5M $10M $15M
Capital Costs Breakdown
Capital Costs Operational Costs
2025
2026
2027
2028
2029
$7,484,436.00
$13,250,750.00
$14,662,370.00
$3,047,464.00
$19,943,050.00
$0 $5M $10M $15M
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 268 569 of 814
Cost Savings & Revenues
Cost Savings Revenue
2025
2026
2027
2028
2029
$1,150.00
$16,900.00
$104,870.00
$134,823.00
$116,223.00
$0 $40K $80K $120K
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 269 570 of 814
Public Works - Streets Requests
Itemized Requests for 2025-2030
2025 Street Improvements Project $664,000
The Project includes slurry seal, crack seal, and digouts of E Cotati Ave from Matteri Lane to Baytree Ct, Forno Way, Honor Place, Clothier Lane, Jagla Street, Logan Place, Loma Linda Drive, Dorffman Drive, Issel Ct, Loma Linda Ct, Fehler... 2026 Street Improvements Project $1,021,460
Project performs pavement preservation (slurry seal, crack seal, and dig outs) on Dorfman Drive, E. Cotati Ave, Fehler Lane, Jagla Street, Linden Ave, and Valparaiso Ave and pavement rehabilitation (mill, edge grind and overlay) on Helman Lane. 2027 Streets Improvements Project $2,296,630
The Project includes rehabilitation of Aaron Street, Derby Lane, Madrone Ave, and Primero Ct and preservation treatments (slurry seal, crack seal and dugouts) for the L Section, Benson Lane, Gilman Ranch Road, Old Redwood Hwy between William and W... 2028 Streets Improvements Project $1,104,884
The Project includes preservation treatments (slurry seal, crack seal, dugouts) of the Bird Streets, Aquirre Way, Keppel Way, Hahn Way, Keyt Way, and Veronda from Aquirre Way east to the end, the outer hub streets except for Arthur Street, E.... 2029 Street Preservation Project $1,503,000
The Project provides preservation treatments (slurry seal, crack seal and dig-outs) to 4.5 centerline miles of streets including Cervantes Court, W Sierra Ave, Christensen Ct, Maple Ave and Braden Court, Alder Ave, Blodgett Street and Trebino...

Annual Bicycle Pedestrian Safety Improvements $200,000
Installation of bicycle, pedestrian, and vehicle safety improvements, to be completed by City Public Works staff or through minor construction contracts. Safety improvements will be informed by ongoing community input and recommendations of the...

Annual Landscaping Improvements Projects $140,000
Annual planned landscaping improvements along roadways throughout the City. Projects are planned to coordinate with street paving improvement projects, but can vary depending on needs.

Class 1 Pathway Maintenance Project $185,000
Maintain and repair Class 1 pathways. The Project to include one to several of the following pathways, depending on available budget: Laguna de Santa Rosa trail between Gravenstein Way and E. Cotati Avenue, West School Street, between Maple and...

East Sierra EV Charging Station $1,050,000
Provides Level 3 (Fast Charging) electrical vehicle charging stations in the City's public parking lot on East Sierra Avenue (behind the fire station).

Gateway Signage $765,000
This effort is to enhance the City’s monuments at main entrance points, replace post mounted signs at minor entrance points, and convert the La Plaza marquee to a digital display. The major gateways into Cotati will be constructed at the...

Gateway Signage - Commerce Monument $602,000
The Project designs and constructs a monument gateway sign on Commerce Blvd at the City limit.

Gateway Signage - Marquee Replacement $51,000
This effort is to convert the La Plaza marquee to a digital display.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 270 571 of 814
Highway 116/West Cotati Avenue Intersection Safety Improvements $7,387,900 The Project will realign and signalize the intersection of State Highway 116 and West Cotati Avenue. The Project will widen Highway 116 east and west of the proposed signalized intersection and create turn lanes and install bicycle and pedestrian...

Park and Ride Replacement Project $993,000
The City entered into a "Functional Replacement and Exchange Agreement Cotati Park and Ride" with Caltrans for the City to acquire the Park and Ride lot at the corner of Highway 116 and Old Redwood Highway providing the City construct replacement...

Redwood Drive and Cypress Avenue Pavement Rehabilitation $104,000 Project will rehabilitate Redwood Drive and Cypress Avenue and include replacing faded and worn signage, upgrading bike lanes, enhancing traffic-calming features including striping to narrow lanes and creating bike lane buffers, and upgrade...

Sidewalk Gap Closures $735,000
The Project constructs sidewalks to close gaps throughout the City and upgrades ADA ramps. The sections of roadways for the new sidewalks include portions of West Cotati Avenue and along West School Street between Clifford and Maple, to complete...

Traffic Signal At William/George and Old Redwood Highway $1,080,000 This is a traffic impact fee study capital project and consists of installing a new traffic signal at the intersection of William Street/George Street and Old Redwood Highway. The project design was completed to a 65% level as part of the Traffic...

Valparaiso Avenue and Helman Lane Pavement Rehabilitation $1,565,000 Project rehabilitates Valparaiso Avenue from Cotati Creek to Fehler Lane and Helman Lane between Redwood Drive and the City Limits. Valparaiso Avenue has existing paving index ranging from 16 to 28 and is proposed for edge grind, dig outs, fabric...

Total: $21,447,874
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 271 572 of 814
Public Works - Parks Requests
Itemized Requests for 2025-2030
Cator Basketball Court Resurfacing $38,000
Project is to maintain Cator basketball courts by resurfacing them.

Civic Center Park Imp'ts - Phase 1 $883,000
To initiate design and implement improvements at Cator Park, including installation of a new dog park and connecting ADA pathway.

Civic Center Park Imp'ts - Phase 2 $938,000
Project includes Volleyball court and surrounding picnic areas and hardscape, and the lawn area.

Civic Center Park Imp'ts - Phase 3 $525,000
Phase 3 includes the picnic area along the first base line and parking lot.

La Plaza Reunification $15,660,000
The Project is to meet a core objective of the City’s Downtown Specific Plan, to transform La Plaza Park “into a substantial and highly noticeable community focal point”. Key to this transformation is to reunify the park by...

Putnam Park Imp'ts - Phase 2 $1,929,000
This project includes the design and construction of the dog park and open lawn area and connecting pathways, picnic areas and benches.

Putnam Park Imp'ts - Phase 3 $1,930,000
This project includes the design and construction of the improvements along the first baseline including the new restroom, concession stand, and picnic area.

Putnam Park Improvements - Phase 1 $2,471,000
This project includes the design and construction of the perimeter pathway, bridge across the Laguna De Santa Rosa, and parking lot lighting.

Sunflower Park Imp'ts - Phase 2 $496,000
The project includes Phase 2 elements of walkways and picnic area behind tennis courts, and landscaping.

Sunflower Park Improvements - Phase 1 $917,000
The project includes Phase 1 elements of walkways, new play structure, picnic area near restrooms, new lighting and landscaping.

Veronda-Falletti Ranch Barns $1,647,000
Rebuild barn and brooder house to expand the potential community programs and events centered on agricultural themes.

Total: $27,434,000
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 272 573 of 814
Public Works - Storm Water Mgnt. Requests
Itemized Requests for 2025-2030
Trash Implementation Plan - Phase 1 $231,000
This Project is to implement Phase 1 of the City's Trash Implementation Plan and addresses measures to capture trash generated from medium trash generating parcels in the City's downtown area. General Plan Total: $231,000
Public Works - Govt. Buildings Requests
Itemized Requests for 2025-2030
City Hall Public Meeting Streaming System Improvements $306,000 Upgrade the public meeting audio and visual systems to improve redundancy, reliability and make it easier to operate. The project is intended to remove single points of failure and minimize system issues during public meetings and improve...

Civic Center Parking Lot Improvements $266,000
Project is to reconfigure the Civic Center Complex parking lot to improve circulation, add parking spots, and add Level 2 EV chargers.

Total: $572,000
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 273 574 of 814
Water Requests
Itemized Requests for 2025-2030
BP-1: Cypress Tank Booster Pumps $709,500
This project will add booster pumps for the new Cypress Pressure Zone.

Distribution System Monitoring $130,000
This project adds telemetry points on all distribution system production inputs (Sonoma Water Turnouts, City wells), as well as potentially some nodes within the distribution system zones. The instrumentation is intended to measure real-time...

P-1: Portal Street, Mercantile, Aaron Main Replacement $1,590,000 This project replaces approximately 2,100 feet of existing undersized mains in the industrial area to improve fire flows.

P-3, 4: Cypress Tank New Water Main $1,080,000
This project involves the construction of approximately 2,100 feet of new main at locations to improve pressure by creating a new pressure zone.

P-5: Sycamore Lane Water Main Replacement $587,220
This project replaces approximately 600 feet of existing undersized main at this location to improve fire flows.

SCADA Water $81,643
Upgrades the SCADA server at the Corporation Yard and installs redundant server at City Hall.

T-1: New Cypress Storage Tank $2,552,000
Replaces the Cypress Water Storage Tank. The old Cypress tank was taken out of service when the W Sierra tank was brought on-line due to different water operating levels. The new tank will increase the 100k gallon capacity to approximately 700k...

Well 1A/Well 3 Treatment Renewal and Replacement $68,000 This Project is a continuing effort with the Clor-Tec cells having been replaced in FY23/24 and upcoming work for FY24/25 includes replacing filter media, recoating the filter tanks and painting the piping, valves and fittings.

Well No. 4 $50,000
Concept design and preliminary exploration for a new 4th groundwater well in accordance with the Water Master Plan.

West Sierra Tank Recoating $838,200
This project will recoat the interior and paint the exterior of the existing West Sierra Tank.

Total: $7,686,563
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 274 575 of 814
Sewer Requests
Itemized Requests for 2025-2030
Manhole Lateral Repair/Improvement $550,000
Continued repair of manholes and lateral connections in sewer lines to limit excess storm water flowing into system.

SCADA Sewer $81,643
Replaces the SCADA server at the Corp Yard and provides for a redundant server at City Hall.

Wastewater System Emergency Generator Project $58,000
The Project is to purchase and install two fixed place generators to provide back-up power to two wastewater lift stations that serve critical functions in the City's ability to treat and convey wastewater. Both locations do not currently have...

Total: $689,643
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 275 576 of 814
DEBT
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 276 577 of 814
Government-wide Debt Overview
The City has the following types of debt:

Direct Debt
Streets Improvements Tax Exempt Lease Obligation Bonds 2022A represents a tax-exempt bond issuance of an amount up to $7,700,000 used to fund critical city street improvement projects at a low interest rate of 2.45% per annum and matures in 2041.

Pension Taxable Lease Obligation Bonds 2022B represents a $4,000,000 unfunded pension obligation refunding debt whereby the City paid down the CalPERS obligations with a locked 3.33% interest per annum. and matures in 2036.

Pass-through Debt
Assessment District Debt with No City Commitment totaling $5.7M and maturing in 2034 Successor Agency Debt Service for Recognized Obligation Payment Schedules Cotati-RP Unified School District payments total debt of $864K maturing in 2033.

Tax allocation refunding bond, Series 2020 with total Debt Service of $7.7M maturing in 2036 Inter-Government Loans
In-Lieu Housing Loan to Sewer total debt service $826K maturing in 2039 General Fund Loans to Water and Sewer for their portion of the Unfunded Pension Liability Additional Discretionary Payment. Total payment for each fund is approximately Pension Obligations
Unfunded Liability Pension Obligations with a net pension liability of $10.5M as of June 30, 2021 $1,916,872
$14,288 (0.75% vs. 2024 year)
The City records and disburses monies used to repay annual principal and interest, fees, anticipated new debt, and administrative fees on City issued debt through debt service types of funds.

The General Long-Term Debt accounts for the payment of debt service on the City's General Obligation. The utility funds account for all debt associated with the Water and Sewer utilities activity. These debts account for the accumulation of resources and payment of general long-term debt principal.

Debt by Fund
Private Purpose Trust (43.2%)
Debt Service (42.3%)
Agency Fund (14.6%)
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 277 578 of 814
Financial
Summary FY2022 FY2023 FY2024 FY2025 FY2026 FY2027 FY2028 % Change All Funds Actual Actual Estimated
Actual
Proposed
Budget
Forecasted Forecasted Forecasted FY2024 vs
FY2025
General $3,993 $0 $0 $0 $0 $0 $0 0%
Agency Fund $248,349 $255,675 $263,218 $278,977 $278,977 $287,207 $295,679 6% Private Purpose
Trust
$161,825 $259,822 $829,392 $827,921 $848,571 $853,413 $856,933 -0.2% Debt Service $0 $809,974 $809,974 $809,974 $809,979 $699,970 $809,965 0% Total All Funds: $414,167 $1,325,471 $1,902,584 $1,916,872 $1,937,527 $1,840,590 $1,962,577 0.8% Agency Fund
F…
FY2022FY2024FY2026FY2028FY2030FY2032FY2034
Financial
Summary FY2022 FY2023 FY2024 FY2025 FY2026 FY2027 FY2028 % Change Agency Fund Actual Actual Estimated
Actual
Proposed
Budget
Forecasted Forecasted Forecasted FY2024 vs
FY2025
SSBP Series 2019 $248,349 $255,675 $263,218 $278,977 $278,977 $287,207 $295,679 6% Total Agency
Fund:
$248,349 $255,675 $263,218 $278,977 $278,977 $287,207 $295,679 6% Private Purpose Trust
Financial Summary FY2022 FY2023 FY2024 FY2025 FY2026 FY2027 FY2028 % Change Private Purpose Trust Actual Actual Estimated
Actual
Proposed
Budget
Forecasted Forecasted Forecasted FY2024 vs
FY2025
Successor Agency $161,825 $259,822 $829,392 $827,921 $848,571 $853,413 $856,933 -0.2% Total Private Purpose
Trust:
$161,825 $259,822 $829,392 $827,921 $848,571 $853,413 $856,933 -0.2% City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 278 579 of 814
Debt Service
Financial Summary FY2023 FY2024 FY2025 FY2026 FY2027 FY2042 Debt Service Actual Estimated Actual Proposed Budget Forecasted Forecasted Forecasted Lease Debt Service Fund $809,974 $809,974 $809,974 $809,979 $699,970 $484,048 Total Debt Service: $809,974 $809,974 $809,974 $809,979 $699,970 $484,048 Debt Limits
The City Council has approved a debt policy contained in the appendix of the City's adopted budget, which includes parameters for entering into debt obligations. State law sets the bonded debt limit for General Obligation bonds at 15% of the total assessed valuation of all the real and personal property within the City. As of June 30, 2022, the City's total debt limit capacity was $6.6 million, of which the City has no General Obligation bonds.

Long-term Obligations
Special Assessment Bonds with Governmental Commitment ‐ South Sonoma Business Park The special assessment bonds were issued in an original amount of $5,875,000 for the purpose of facilitating a wetlands mitigation project. The bonds are secured solely by assessments levied against property owners within the assessment district and from monies on deposit in a reserve fund. The City has no obligation to advance funds for payment of bond debt service. Due to the decrease in bond interest rates the City assisted in the bond refunding which was completed in July 2019 reducing the interest rate from 6.5% to 2.95%, reducing the total debt service paid by property owners within the District by approximately $1,340,000 over the remaining life of the bonds.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 279 580 of 814

SUPPLEMENTAL STATISTICAL

INFORMATION
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 280 581 of 814

TAXABLE SALES BY CATEGORY
Sources: State Board of Equalization, California Department of Taxes and Fees Administration, State Controller's Office, The HdL Companies Note: Due to confidentiality issues, the names of the ten largest revenue payers are not available. The categories presented are intended to provide alternative information regarding the sources of the City's revenue.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 281 582 of 814
FISCAL YEAR 2022-2023 - TOP 25 SALES TAX PRODUCERS
* Firms Listed Alphabetically
Period: July 2021 – March 2022
Sources: State Board of Equalization, California Department of Taxes and Fees Administration, State Controller's Office, The HdL Companies City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 282 583 of 814
COMPARATIVE FISCAL YEAR 2013 - TOP 25 SALES TAX PRODUCERS Firms Listed Alphabetically
Period: July 2011 - June 2012
Sources: State Board of Equalization, California Department of Taxes and Fees Administration , State Controller's Office, The HdL Companies City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 283 584 of 814
PROPERTY TAX USE CATEGORY SUMMARY - FISCAL YEAR 2021-2022 City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 284 585 of 814

PROPERTY TAX DOLLAR BREAKDOWN
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 285 586 of 814
2022-2023 ROLL SUMMARY - Taxable Property Values

NET TAXABLE ASSESSED VALUE HISTORY
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 286 587 of 814

ASSESSED VALUE OF TAXABLE PROPERTY
Notes:

Exempt values are not included in Total. In 1978 the voters of the State of California passed Proposition 13 which limited taxes to a total maximum rate of 1%, based upon the assessed value of the property being taxed. Each year, the assessed value of property may be increased by an "inflation factor" (limited to a maximum of 2%). With few exceptions, property is only reassessed as a result of new construction activity or at the time it is sold to a new owner. At that point, the property is reassessed based upon the added value of the construction or at the purchase price (market value) or economic value of the property sold. The assessed valuation data shown above represents the only data currently available with respect to the actual market value of taxable property and is subject to the limitations described above.

FISCAL YEAR 2022-23 - TOP TEN PROPERTY TAXPAYERS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 287 588 of 814
COMPARATIVE FISCAL YEAR 2013-2014 - TOP TEN PROPERTY

TAXPAYERS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 288 589 of 814

DIRECT & OVERLAPPING PROPERTY TAX RATES
Notes:
¹In 1978, California voters passed Proposition 13 which set the property tax rate at a 1.00% fixed amount. This 1.00% is shared by all taxing agencies for which the subject property resides within. In addition to the 1.00% fixed amount, property owners are charged taxes as a percentage of assessed property values for the payment of any voter approved bonds.
²Overlapping rates are those of local and county governments that apply to property owners within the City. Not all overlapping rates apply to all property owners. ³City's Share of 1% Levy is based on the City's share of the general fund tax rate area with the largest net taxable value within the City. The ERAF portion of the City's Levy has been subtracted where known.
⁴Redevelopment Rate is based on the largest RDA tax rate area and only includes rate(s) from indebtedness adopted prior to 1989 per California State statute. RDA direct and overlapping rates are applied only to the incremental property values. The approval of ABX1 26 eliminated Redevelopment from the State of California for the fiscal year 2012/13 and years thereafter.
⁵Total Direct Rate is the weighted average of all individual direct rates applied by the City/Agency preparing the statistical section information and excludes revenues derived from aircraft. Beginning in 2013/14 the Total Direct Rate no longer includes revenue generated from the former redevelopment tax rate areas. Challenges to recognized enforceable obligations are assumed to have been resolved during 2012/13. For the purposes of this report, residual revenue is assumed to be distributed to the City/Agency in the same proportions as general fund revenue.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 289 590 of 814

HISTORICAL CITY STATISTICS
Notes and Data Sources:

Population: California State Department of Finance. Unemployment Data: California Employment Development Department 2000-2009 Income, Age, and Education Data: ESRI - Demographic Estimates are based on the last available Census. Projections are developed by incorporating all the prior census data released to date.

Demographic Data is totaled from Census Block Groups that overlap the City's boundaries 2010 and later - Income, Age and Education Data - US Census Bureau, most recent American Community Survey

PERSONAL INCOME AND UNEMPLOYMENT
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 290 591 of 814

EDUCATION LEVEL
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 291 592 of 814

APPENDIX
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 292 593 of 814
PUBLIC WORKS - GOVT. BUILDINGS

REQUESTS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 293 594 of 814
This requests information is generated from , Proposed Version.

City Hall Public Meeting Streaming System Improvements
Overview
Request Owner Damien O'Bid, City Manager
Est. Start Date 04/08/2024
Est. Completion Date 02/03/2025
Department Public Works - Govt. Buildings
Type Other
Description
Upgrade the public meeting audio and visual systems to improve redundancy, reliability and make it easier to operate. The project is intended to remove single points of failure and minimize system issues during public meetings and improve remote access to city meetings.

Images
Details
Project Type Building Projects
Primary Project
Source Document
Renewal and Replacement Needs
General Plan
Consistency
CSF 1 - This project is consistent with
General Plan's Community Services and
Facilities Element's Goal CSF 1: Provide
High Quality Public Services and Facilities
to All Residents, Businesses, and Visitors in
Cotati.

Location
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 294 595 of 814
Capital Cost Breakdown
Capital Cost To Date FY2025 Total
Design/Environmental $13,500 $13,500
Construction $0 $300,000 $300,000
Construction Engineering $6,000 $6,000
Total $13,500 $306,000 $319,500
Capital Cost
Total To Date
$13,500
FY2025 Budget
$306,000
Total Budget (all years)
$306K
Project Total
$319.5K
Capital Cost by Year (Proposed)
Construction Construction Engineering
2025 $306,000.00
$0 $80K $160K $240K
Capital Cost for Budgeted Years (Proposed)
TOTAL $306,000.00
Construction (98%) $300,000.00
Construction Engineering (2%) $6,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 295 596 of 814
Funding Sources Breakdown
Funding Sources To Date FY2025 Total
General Fund $13,500 $258,000 $271,500
Other Source $48,000 $48,000
Total $13,500 $306,000 $319,500
Funding Sources
Total To Date
$13,500
FY2025 Budget
$306,000
Total Budget (all years)
$306K
Project Total
$319.5K
Funding Sources by Year (Proposed)
General Fund Other Source
2025 $306,000.00
$0 $80K $160K $240K
Funding Sources for Budgeted Years (Proposed)
TOTAL $306,000.00
General Fund (84%) $258,000.00
Other Source (16%) $48,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 296 597 of 814
This requests information is generated from , Proposed Version.

Civic Center Parking Lot Improvements
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 03/01/2028
Est. Completion Date 06/30/2028
Department Public Works - Govt. Buildings
Type Other
Description
Project is to reconfigure the Civic Center Complex parking lot to improve circulation, add parking spots, and add Level 2 EV chargers.

Images
Details
Project Type Building Projects
Primary Project
Source Document
Renewal and Replacement Needs
General Plan
Consistency
CSF 1 - This project is consistent with
General Plan's Community Services and
Facilities Element's Goal CSF 1: Provide
High Quality Public Services and Facilities
to All Residents, Businesses, and Visitors in
Cotati.

Location
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 297 598 of 814
Capital Cost Breakdown
Capital Cost FY2028 Total
Design/Environmental $30,000 $30,000
Construction $220,000 $220,000
Construction Engineering $10,000 $10,000
Project Management $5,000 $5,000
Procurement $1,000 $1,000
Total $266,000 $266,000
Capital Cost
Total Budget (all years)
$266K
Project Total
$266K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Procurement
Project Management
2028 $266,000.00
$0 $80K $160K $240K
Capital Cost for Budgeted Years (Proposed)
TOTAL $266,000.00
Construction (83%) $220,000.00
Construction Engineering (4%) $10,000.00
Design/Environmental (11%) $30,000.00
Procurement (0%) $1,000.00
Project Management (2%) $5,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 298 599 of 814
Funding Sources Breakdown
Funding Sources FY2028 Total
General Fund $266,000 $266,000
Total $266,000 $266,000
Funding Sources
Total Budget (all years)
$266K
Project Total
$266K
Funding Sources by Year (Proposed)
General Fund
2028 $266,000.00
$0 $80K $160K $240K
Funding Sources for Budgeted Years (Proposed)
TOTAL $266,000.00
General Fund (100%) $266,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 299 600 of 814
Operational Costs Breakdown
Operational Costs FY2029 Total
Maintenance $1,000 $1,000
Total $1,000 $1,000
Operational Costs
Total Budget (all years)
$1K
Project Total
$1K
Operational Costs by Year (Proposed)
Maintenance
2029 $1,000.00
$0 $250 $500 $750 $1K
Operational Costs for Budgeted Years (Proposed)
TOTAL $1,000.00
Maintenance (100%) $1,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 300 601 of 814

PUBLIC WORKS - PARKS REQUESTS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 301 602 of 814
This requests information is generated from , Proposed Version.

Cator Basketball Court Resurfacing
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 01/01/2026
Est. Completion Date 05/11/2026
Department Public Works - Parks
Type Other
Description
Project is to maintain Cator basketball courts by resurfacing them.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Renewal and Replacement Needs
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 302 603 of 814
Capital Cost Breakdown
Capital Cost FY2026 Total
Design/Environmental $5,000 $5,000
Construction $30,000 $30,000
Construction Engineering $3,000 $3,000
Total $38,000 $38,000
Capital Cost
Total Budget (all years)
$38K
Project Total
$38K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental
2026 $38,000.00
$0 $10K $20K $30K
Capital Cost for Budgeted Years (Proposed)
TOTAL $38,000.00
Construction (79%) $30,000.00
Construction Engineering (8%) $3,000.00
Design/Environmental (13%) $5,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 303 604 of 814
Funding Sources Breakdown
Funding Sources FY2026 Total
General Fund $38,000 $38,000
Total $38,000 $38,000
Funding Sources
Total Budget (all years)
$38K
Project Total
$38K
Funding Sources by Year (Proposed)
General Fund
2026 $38,000.00
$0 $10K $20K $30K
Funding Sources for Budgeted Years (Proposed)
TOTAL $38,000.00
General Fund (100%) $38,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 304 605 of 814
Operational Costs Breakdown
Operational Costs FY2026 FY2027 FY2028 Total
Maintenance $500 $500 $500 $1,500
Total $500 $500 $500 $1,500
Operational Costs
Total Budget (all years)
$1.5K
Project Total
$1.5K
Operational Costs by Year (Proposed)
Maintenance
2026
2027
2028
$500.00
$500.00
$500.00
$0 $120 $240 $360 $480
Operational Costs for Budgeted Years (Proposed)
TOTAL $1,500.00
Maintenance (100%) $1,500.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 305 606 of 814
This requests information is generated from , Proposed Version.

Civic Center Park Imp'ts - Phase 1
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2023
Est. Completion Date 06/30/2025
Department Public Works - Parks
Type Other
Description
To initiate design and implement improvements at Cator Park, including installation of a new dog park and connecting ADA pathway.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 50% Cost Estimate(/resource/cleargov-prod/projects/documents/02510119e22d987dc0cc.pdf)  Phasing Map(/resource/cleargov-prod/projects/documents/3d9711ec6439acc42e2b.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 306 607 of 814
Capital Cost Breakdown
Capital Cost To Date FY2026 Total
Design/Environmental $59,470 $25,000 $84,470
Construction $813,000 $813,000
Construction Engineering $45,000 $45,000
Total $59,470 $883,000 $942,470
Capital Cost
Total To Date
$59,470
Total Budget (all years)
$883K
Project Total
$942.47K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental
2026 $883,000.00
$0 $250K $500K $750K
Capital Cost for Budgeted Years (Proposed)
TOTAL $883,000.00
Construction (92%) $813,000.00
Construction Engineering (5%) $45,000.00
Design/Environmental (3%) $25,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 307 608 of 814
Funding Sources Breakdown
Funding Sources To Date FY2026 Total
General Fund $59,470 $853,000 $912,470
Special Revenue - Parks Bed Tax $30,000 $30,000
Total $59,470 $883,000 $942,470
Funding Sources
Total To Date
$59,470
Total Budget (all years)
$883K
Project Total
$942.47K
Funding Sources by Year (Proposed)
General Fund Special Revenue - Parks Bed T…
2026 $883,000.00
$0 $250K $500K $750K
Funding Sources for Budgeted Years (Proposed)
TOTAL $883,000.00
General Fund (97%) $853,000.00
Special Revenue - Parks Bed Tax (3%)$30,000.

City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 308 609 of 814
Operational Costs Breakdown
Operational Costs FY2025 FY2026 FY2027 FY2028 FY2029 Total Maintenance $3,000 $3,000 $3,000 $3,000 $3,000 $15,000
Total $3,000 $3,000 $3,000 $3,000 $3,000 $15,000
Operational Costs
FY2025 Budget
$3,000
Total Budget (all years)
$15K
Project Total
$15K
Operational Costs by Year (Proposed)
Maintenance
2025
2026
2027
2028
2029
$3,000.00
$3,000.00
$3,000.00
$3,000.00
$3,000.00
$0 $800 $1.6K $2.4K
Operational Costs for Budgeted Years (Proposed)
TOTAL $15,000.00
Maintenance (100%) $15,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 309 610 of 814
Operating Revenue Breakdown
Operating Revenue FY2026 FY2027 FY2028 FY2029 Total
Revenues $250 $250 $250 $250 $1,000
Total $250 $250 $250 $250 $1,000
Operating Revenue
Total Budget (all years)
$1K
Project Total
$1K
Operating Revenue by Year (Proposed)
Revenues
2026
2027
2028
2029
$250.00
$250.00
$250.00
$250.00
$0 $60 $120 $180 $240
Operating Revenue for Budgeted Years (Proposed)
TOTAL $1,000.00
Revenues (100%) $1,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 310 611 of 814
This requests information is generated from , Proposed Version.

Civic Center Park Imp'ts - Phase 2
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2023
Est. Completion Date 06/30/2026
Department Public Works - Parks
Type Other
Description
Project includes Volleyball court and surrounding picnic areas and hardscape, and the lawn area.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 50% Cost Estimate(/resource/cleargov-prod/projects/documents/ae01543d5ab3855cea7b.pdf)  Phasing map(/resource/cleargov-prod/projects/documents/d314d8c8f2e0f481e43d.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 311 612 of 814
Capital Cost Breakdown
Capital Cost FY2027 Total
Design/Environmental $25,000 $25,000
Construction $866,000 $866,000
Construction Engineering $44,000 $44,000
Project Management $3,000 $3,000
Total $938,000 $938,000
Capital Cost
Total Budget (all years)
$938K
Project Total
$938K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2027 $938,000.00
$0 $250K $500K $750K
Capital Cost for Budgeted Years (Proposed)
TOTAL $938,000.00
Construction (92%) $866,000.00
Construction Engineering (5%) $44,000.00
Design/Environmental (3%) $25,000.00
Project Management (0%) $3,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 312 613 of 814
Funding Sources Breakdown
Funding Sources FY2027 Total
General Fund $938,000 $938,000
Total $938,000 $938,000
Funding Sources
Total Budget (all years)
$938K
Project Total
$938K
Funding Sources by Year (Proposed)
General Fund
2027 $938,000.00
$0 $250K $500K $750K
Funding Sources for Budgeted Years (Proposed)
TOTAL $938,000.00
General Fund (100%) $938,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 313 614 of 814
Operational Costs Breakdown
Operational Costs FY2026 FY2027 FY2028 FY2029 Total
Maintenance $2,500 $5,000 $5,000 $5,000 $17,500
Total $2,500 $5,000 $5,000 $5,000 $17,500
Operational Costs
Total Budget (all years)
$17.5K
Project Total
$17.5K
Operational Costs by Year (Proposed)
Maintenance
2026
2027
2028
2029
$2,500.00
$5,000.00
$5,000.00
$5,000.00
$0 $1.2K $2.4K $3.6K $4.8K
Operational Costs for Budgeted Years (Proposed)
TOTAL $17,500.00
Maintenance (100%) $17,500.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 314 615 of 814
Operating Revenue Breakdown
Operating Revenue FY2026 FY2027 FY2028 FY2029 Total
Revenues $250 $250 $250 $250 $1,000
Total $250 $250 $250 $250 $1,000
Operating Revenue
Total Budget (all years)
$1K
Project Total
$1K
Operating Revenue by Year (Proposed)
Revenues
2026
2027
2028
2029
$250.00
$250.00
$250.00
$250.00
$0 $60 $120 $180 $240
Operating Revenue for Budgeted Years (Proposed)
TOTAL $1,000.00
Revenues (100%) $1,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 315 616 of 814
This requests information is generated from , Proposed Version.

Civic Center Park Imp'ts - Phase 3
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2023
Est. Completion Date 06/30/2027
Department Public Works - Parks
Type Other
Description
Phase 3 includes the picnic area along the first base line and parking lot.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 50% Cost Estimate(/resource/cleargov-prod/projects/documents/768bfcbe9a394489933f.pdf)  Phasing Map(/resource/cleargov-prod/projects/documents/2fac87254f2bfdafe9c0.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 316 617 of 814
Capital Cost Breakdown
Capital Cost FY2028 Total
Design/Environmental $25,000 $25,000
Construction $465,000 $465,000
Construction Engineering $35,000 $35,000
Total $525,000 $525,000
Capital Cost
Total Budget (all years)
$525K
Project Total
$525K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental
2028 $525,000.00
$0 $150K $300K $450K
Capital Cost for Budgeted Years (Proposed)
TOTAL $525,000.00
Construction (89%) $465,000.00
Construction Engineering (7%) $35,000.00
Design/Environmental (5%) $25,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 317 618 of 814
Funding Sources Breakdown
Funding Sources FY2028 Total
General Fund $525,000 $525,000
Total $525,000 $525,000
Funding Sources
Total Budget (all years)
$525K
Project Total
$525K
Funding Sources by Year (Proposed)
General Fund
2028 $525,000.00
$0 $150K $300K $450K
Funding Sources for Budgeted Years (Proposed)
TOTAL $525,000.00
General Fund (100%) $525,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 318 619 of 814
Operational Costs Breakdown
Operational Costs FY2025 FY2026 FY2027 FY2028 FY2029 Total Maintenance $3,000 $3,000 $3,000 $3,000 $3,000 $15,000
Total $3,000 $3,000 $3,000 $3,000 $3,000 $15,000
Operational Costs
FY2025 Budget
$3,000
Total Budget (all years)
$15K
Project Total
$15K
Operational Costs by Year (Proposed)
Maintenance
2025
2026
2027
2028
2029
$3,000.00
$3,000.00
$3,000.00
$3,000.00
$3,000.00
$0 $800 $1.6K $2.4K
Operational Costs for Budgeted Years (Proposed)
TOTAL $15,000.00
Maintenance (100%) $15,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 319 620 of 814
Operating Revenue Breakdown
Operating Revenue FY2026 FY2027 FY2028 FY2029 Total
Revenues $250 $250 $250 $250 $1,000
Total $250 $250 $250 $250 $1,000
Operating Revenue
Total Budget (all years)
$1K
Project Total
$1K
Operating Revenue by Year (Proposed)
Revenues
2026
2027
2028
2029
$250.00
$250.00
$250.00
$250.00
$0 $60 $120 $180 $240
Operating Revenue for Budgeted Years (Proposed)
TOTAL $1,000.00
Revenues (100%) $1,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 320 621 of 814
This requests information is generated from , Proposed Version.

La Plaza Reunification
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 09/16/2027
Est. Completion Date 06/30/2030
Department Public Works - Parks
Type Capital Improvement
Description
The Project is to meet a core objective of the City’s Downtown Specific Plan, to transform La Plaza Park “into a substantial and highly noticeable community focal point”. Key to this transformation is to reunify the park by potentially closing portions of Old Redwood Highway and Sierra Avenue, subject to final configuration in future community workshops.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
General Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2.A- Maintain
and Expand the Park and Recreation
Network.

Location
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 321 622 of 814
Capital Cost Breakdown
Capital Cost FY2028 FY2029 Total
Design/Environmental $350,000 $50,000 $400,000
Construction $15,000,000 $15,000,000
Construction Engineering $250,000 $250,000
Project Management $10,000 $10,000
Total $350,000 $15,310,000 $15,660,000
Capital Cost
Total Budget (all years)
$15.66M
Project Total
$15.66M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2028
2029
$350,000.00
$15,310,000.00
$0 $4M $8M $12M
Capital Cost for Budgeted Years (Proposed)
TOTAL $15,660,000.00
Construction (96%) $15,000,000.00
Construction Engineering (2%) $250,000.00
Design/Environmental (3%) $400,000.00
Project Management (0%) $10,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 322 623 of 814
Funding Sources Breakdown
Funding Sources FY2028 FY2029 Total
General Fund $350,000 $1,310,000 $1,660,000
Special Revenue - Streets Traffic Impact Fee $5,000,000 $5,000,000 Grants - Federal $4,000,000 $4,000,000
Grants - State $5,000,000 $5,000,000
Total $350,000 $15,310,000 $15,660,000
Funding Sources
Total Budget (all years)
$15.66M
Project Total
$15.66M
Funding Sources by Year (Proposed)
General Fund Grants - Federal
Grants - State Special Revenue - Streets Traff…
2028
2029
$350,000.00
$15,310,000.00
$0 $4M $8M $12M
Funding Sources for Budgeted Years (Proposed)
TOTAL $15,660,000.00
General Fund (11%) $1,660,000.00
Grants - Federal (26%) $4,000,000.00
Grants - State (32%) $5,000,000.00
Special Revenue - Streets Traffic Impact Fee (3
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 323 624 of 814
Operational Costs Breakdown
Operational Costs FY2028 Total
Maintenance $600 $600
Total $600 $600
Operational Costs
Total Budget (all years)
$600
Project Total
$600
Operational Costs by Year (Proposed)
Maintenance
2028 $600.00
$0 $150 $300 $450 $600
Operational Costs for Budgeted Years (Proposed)
TOTAL $600.00
Maintenance (100%) $600.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 324 625 of 814
This requests information is generated from , Proposed Version.

Putnam Park Imp'ts - Phase 2
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2021
Est. Completion Date 06/30/2026
Department Public Works - Parks
Type Other
Description
This project includes the design and construction of the dog park and open lawn area and connecting pathways, picnic areas and benches.

Images
Full park improvements Putnam Park Dog Park and Lawn
area
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 Putnam Park Phasing(/resource/cleargov-prod/projects/documents/25a0ba9f7d88eba8f2c0.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 325 626 of 814
Capital Cost Breakdown
Capital Cost FY2026 Total
Design/Environmental $30,000 $30,000
Construction $1,806,000 $1,806,000
Construction Engineering $90,000 $90,000
Project Management $3,000 $3,000
Total $1,929,000 $1,929,000
Capital Cost
Total Budget (all years)
$1.929M
Project Total
$1.929M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2026 $1,929,000.00
$0 $500K $1M $1.5M
Capital Cost for Budgeted Years (Proposed)
TOTAL $1,929,000.00
Construction (94%) $1,806,000.00
Construction Engineering (5%) $90,000.00
Design/Environmental (2%) $30,000.00
Project Management (0%) $3,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 326 627 of 814
Funding Sources Breakdown
Funding Sources FY2026 Total
General Fund $1,929,000 $1,929,000
Total $1,929,000 $1,929,000
Funding Sources
Total Budget (all years)
$1.929M
Project Total
$1.929M
Funding Sources by Year (Proposed)
General Fund
2026 $1,929,000.00
$0 $500K $1M $1.5M
Funding Sources for Budgeted Years (Proposed)
TOTAL $1,929,000.00
General Fund (100%) $1,929,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 327 628 of 814
Operational Costs Breakdown
Operational Costs FY2027 FY2028 FY2029 Total
Maintenance $1,000 $1,000 $1,000 $3,000
Total $1,000 $1,000 $1,000 $3,000
Operational Costs
Total Budget (all years)
$3K
Project Total
$3K
Operational Costs by Year (Proposed)
Maintenance
2027
2028
2029
$1,000.00
$1,000.00
$1,000.00
$0 $250 $500 $750 $1K
Operational Costs for Budgeted Years (Proposed)
TOTAL $3,000.00
Maintenance (100%) $3,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 328 629 of 814
This requests information is generated from , Proposed Version.

Putnam Park Imp'ts - Phase 3
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2021
Est. Completion Date 06/30/2027
Department Public Works - Parks
Type Other
Description
This project includes the design and construction of the improvements along the first baseline including the new restroom, concession stand, and picnic area.

Images
50% Plans
Plan showing full park
improvements.

Improvements along first base
line
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 Putnam Park Phasing(/resource/cleargov-prod/projects/documents/73549a05344226e98ad8.pdf)  50% Full Park improvements(/resource/cleargov-prod/projects/documents/b7ef56332712d6f6facd.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 329 630 of 814
Capital Cost Breakdown
Capital Cost FY2027 Total
Design/Environmental $30,000 $30,000
Construction $1,807,000 $1,807,000
Construction Engineering $90,000 $90,000
Project Management $3,000 $3,000
Total $1,930,000 $1,930,000
Capital Cost
Total Budget (all years)
$1.93M
Project Total
$1.93M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2027 $1,930,000.00
$0 $500K $1M $1.5M
Capital Cost for Budgeted Years (Proposed)
TOTAL $1,930,000.00
Construction (94%) $1,807,000.00
Construction Engineering (5%) $90,000.00
Design/Environmental (2%) $30,000.00
Project Management (0%) $3,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 330 631 of 814
Funding Sources Breakdown
Funding Sources FY2027 Total
General Fund $1,850,000 $1,850,000
Special Revenues - Parks Measure M $80,000 $80,000
Total $1,930,000 $1,930,000
Funding Sources
Total Budget (all years)
$1.93M
Project Total
$1.93M
Funding Sources by Year (Proposed)
General Fund Special Revenues - Parks Mea…
2027 $1,930,000.00
$0 $500K $1M $1.5M
Funding Sources for Budgeted Years (Proposed)
TOTAL $1,930,000.00
General Fund (96%) $1,850,000.00
Special Revenues - Parks Measure M (4%)$80,
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 331 632 of 814
Operational Costs Breakdown
Operational Costs FY2027 FY2028 FY2029 Total
Maintenance $1,000 $1,500 $1,500 $4,000
Total $1,000 $1,500 $1,500 $4,000
Operational Costs
Total Budget (all years)
$4K
Project Total
$4K
Operational Costs by Year (Proposed)
Maintenance
2027
2028
2029
$1,000.00
$1,500.00
$1,500.00
$0 $400 $800 $1.2K
Operational Costs for Budgeted Years (Proposed)
TOTAL $4,000.00
Maintenance (100%) $4,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 332 633 of 814
This requests information is generated from , Proposed Version.

Putnam Park Improvements - Phase 1
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2021
Est. Completion Date 06/30/2025
Department Public Works - Parks
Type Other
Description
This project includes the design and construction of the perimeter pathway, bridge across the Laguna De Santa Rosa, and parking lot lighting.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 Putnam Park Phasing(/resource/cleargov-prod/projects/documents/fdae03531bd9e069987f.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 333 634 of 814
Capital Cost Breakdown
Capital Cost To Date FY2025 Total
Design/Environmental $70,000 $123,000 $193,000
Construction $2,245,000 $2,245,000
Construction Engineering $100,000 $100,000
Project Management $3,000 $3,000
Total $70,000 $2,471,000 $2,541,000
Capital Cost
Total To Date
$70,000
FY2025 Budget
$2,471,000
Total Budget (all years)
$2.471M
Project Total
$2.541M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2025 $2,471,000.00
$0 $600K $1.2M $1.8M $2.4M
Capital Cost for Budgeted Years (Proposed)
TOTAL $2,471,000.00
Construction (91%) $2,245,000.00
Construction Engineering (4%) $100,000.00
Design/Environmental (5%) $123,000.00
Project Management (0%) $3,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 334 635 of 814
Funding Sources Breakdown
Funding Sources To Date FY2025 Total
General Fund $70,000 $2,171,000 $2,241,000
Special Revenue - Parks Park-in-Lieu $90,000 $90,000
Special Revenue - Parks Bed Tax $30,000 $30,000
Special Revenues - Parks Measure M $180,000 $180,000
Total $70,000 $2,471,000 $2,541,000
Funding Sources
Total To Date
$70,000
FY2025 Budget
$2,471,000
Total Budget (all years)
$2.471M
Project Total
$2.541M
Funding Sources by Year (Proposed)
General Fund Special Revenue - Parks Bed T…
Special Revenue - Parks Park-i… Special Revenues - Parks Mea… 2025 $2,471,000.00
$0 $600K $1.2M $1.8M $2.4M
Funding Sources for Budgeted Years (Proposed)
TOTAL $2,471,000.00
General Fund (88%) $2,171,000.00
Special Revenue - Parks Bed Tax (1%)$30,000.0
Special Revenue - Parks Park-in-Lieu (4%)$90,
Special Revenues - Parks Measure M (7%)$180
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 335 636 of 814
Operational Costs Breakdown
Operational Costs FY2025 FY2026 FY2027 FY2028 FY2029 Total Maintenance $1,200 $1,200 $1,200 $1,200 $1,200 $6,000
Total $1,200 $1,200 $1,200 $1,200 $1,200 $6,000
Operational Costs
FY2025 Budget
$1,200
Total Budget (all years)
$6K
Project Total
$6K
Operational Costs by Year (Proposed)
Maintenance
2025
2026
2027
2028
2029
$1,200.00
$1,200.00
$1,200.00
$1,200.00
$1,200.00
$0 $300 $600 $900 $1.2K
Operational Costs for Budgeted Years (Proposed)
TOTAL $6,000.00
Maintenance (100%) $6,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 336 637 of 814
This requests information is generated from , Proposed Version.

Sunflower Park Imp'ts - Phase 2
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/03/2023
Est. Completion Date 06/30/2026
Department Public Works - Parks
Type Capital Improvement
Description
The project includes Phase 2 elements of walkways and picnic area behind tennis courts, and landscaping.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2.A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 Sunflower Phasing Map(/resource/cleargov-prod/projects/documents/4e3a522cf18b0c094185.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 337 638 of 814
Capital Cost Breakdown
Capital Cost FY2026 FY2027 Total
Design/Environmental $40,000 $17,000 $57,000
Construction $380,000 $380,000
Construction Engineering $57,000 $57,000
Project Management $2,000 $2,000
Total $40,000 $456,000 $496,000
Capital Cost
Total Budget (all years)
$496K
Project Total
$496K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2026
2027
$40,000.00
$456,000.00
$0 $120K $240K $360K
Capital Cost for Budgeted Years (Proposed)
TOTAL $496,000.00
Construction (77%) $380,000.00
Construction Engineering (11%) $57,000.00
Design/Environmental (11%) $57,000.00
Project Management (0%) $2,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 338 639 of 814
Funding Sources Breakdown
Funding Sources FY2026 FY2027 Total
General Fund $40,000 $456,000 $496,000
Total $40,000 $456,000 $496,000
Funding Sources
Total Budget (all years)
$496K
Project Total
$496K
Funding Sources by Year (Proposed)
General Fund
2026
2027
$40,000.00
$456,000.00
$0 $120K $240K $360K
Funding Sources for Budgeted Years (Proposed)
TOTAL $496,000.00
General Fund (100%) $496,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 339 640 of 814
Operational Costs Breakdown
Operational Costs FY2025 FY2026 FY2027 FY2028 Total
Maintenance $100 $100 $100 $100 $400
Total $100 $100 $100 $100 $400
Operational Costs
FY2025 Budget
$100
Total Budget (all years)
$400
Project Total
$400
Operational Costs by Year (Proposed)
Maintenance
2025
2026
2027
2028
$100.00
$100.00
$100.00
$100.00
$0 $25 $50 $75 $100
Operational Costs for Budgeted Years (Proposed)
TOTAL $400.00
Maintenance (100%) $400.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 340 641 of 814
Operating Revenue Breakdown
Operating Revenue FY2025 FY2026 FY2027 FY2028 FY2029 Total Revenues $1,000 $1,000 $1,000 $1,000 $1,000 $5,000
Total $1,000 $1,000 $1,000 $1,000 $1,000 $5,000
Operating Revenue
FY2025 Budget
$1,000
Total Budget (all years)
$5K
Project Total
$5K
Operating Revenue by Year (Proposed)
Revenues
2025
2026
2027
2028
2029
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$0 $250 $500 $750 $1K
Operating Revenue for Budgeted Years (Proposed)
TOTAL $5,000.00
Revenues (100%) $5,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 341 642 of 814
This requests information is generated from , Proposed Version.

Sunflower Park Improvements - Phase 1
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/03/2023
Est. Completion Date 06/30/2026
Department Public Works - Parks
Type Capital Improvement
Description
The project includes Phase 1 elements of walkways, new play structure, picnic area near restrooms, new lighting and landscaping.

Images
Details
Project Type Parks Projects
Primary Project
Source Document
Park Capital Plan
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2.A- Maintain
and Expand the Park and Recreation
Network.

Location
Supplemental Attachments
 Sunflower Phasing Map(/resource/cleargov-prod/projects/documents/2d20d589fb1e2031ceb0.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 342 643 of 814
Capital Cost Breakdown
Capital Cost To Date FY2025 FY2026 Total
Design/Environmental $70,000 $5,000 $25,000 $100,000
Construction $842,000 $842,000
Construction Engineering $45,000 $45,000
Total $70,000 $5,000 $912,000 $987,000
Capital Cost
Total To Date
$70,000
FY2025 Budget
$5,000
Total Budget (all years)
$917K
Project Total
$987K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental
2025
2026
$5,000.00
$912,000.00
$0 $250K $500K $750K
Capital Cost for Budgeted Years (Proposed)
TOTAL $917,000.00
Construction (92%) $842,000.00
Construction Engineering (5%) $45,000.00
Design/Environmental (3%) $30,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 343 644 of 814
Funding Sources Breakdown
Funding Sources To Date FY2025 FY2026 Total
General Fund $70,000 $5,000 $412,000 $487,000
Grants - State $500,000 $500,000
Total $70,000 $5,000 $912,000 $987,000
Funding Sources
Total To Date
$70,000
FY2025 Budget
$5,000
Total Budget (all years)
$917K
Project Total
$987K
Funding Sources by Year (Proposed)
General Fund Grants - State
2025
2026
$5,000.00
$912,000.00
$0 $250K $500K $750K
Funding Sources for Budgeted Years (Proposed)
TOTAL $917,000.00
General Fund (45%) $417,000.00
Grants - State (55%) $500,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 344 645 of 814
Operational Costs Breakdown
Operational Costs FY2025 FY2026 FY2027 FY2028 Total
Maintenance $1,000 $1,500 $2,000 $2,000 $6,500
Total $1,000 $1,500 $2,000 $2,000 $6,500
Operational Costs
FY2025 Budget
$1,000
Total Budget (all years)
$6.5K
Project Total
$6.5K
Operational Costs by Year (Proposed)
Maintenance
2025
2026
2027
2028
$1,000.00
$1,500.00
$2,000.00
$2,000.00
$0 $500 $1K $1.5K $2K
Operational Costs for Budgeted Years (Proposed)
TOTAL $6,500.00
Maintenance (100%) $6,500.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 345 646 of 814
Operating Revenue Breakdown
Operating Revenue FY2027 FY2028 FY2029 Total
Revenues $500 $500 $500 $1,500
Total $500 $500 $500 $1,500
Operating Revenue
Total Budget (all years)
$1.5K
Project Total
$1.5K
Operating Revenue by Year (Proposed)
Revenues
2027
2028
2029
$500.00
$500.00
$500.00
$0 $120 $240 $360 $480
Operating Revenue for Budgeted Years (Proposed)
TOTAL $1,500.00
Revenues (100%) $1,500.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 346 647 of 814
This requests information is generated from , Proposed Version.

Veronda-Falletti Ranch Barns
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 09/25/2023
Est. Completion Date 06/30/2026
Department Public Works - Parks
Type Other
Description
Rebuild barn and brooder house to expand the potential community programs and events centered on agricultural themes.

Details
Project Type Parks Projects
Primary Project
Source Document
Falletti Ranch Property Condition
Assessment
General Plan
Consistency
OS 2.A - The Project is consistent with
General Plan Objective OS 2A- Maintain
and Expand the Park and Recreation
Network.

Location
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 347 648 of 814
Capital Cost Breakdown
Capital Cost To Date FY2025 FY2026 FY2027 Total
Design/Environmental $25,000 $60,000 $100,000 $185,000
Construction $1,000,000 $320,000 $1,320,000
Construction Engineering $154,000 $154,000
Project Management $13,000 $13,000
Total $25,000 $60,000 $1,100,000 $487,000 $1,672,000
Capital Cost
Total To Date
$25,000
FY2025 Budget
$60,000
Total Budget (all years)
$1.647M
Project Total
$1.672M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2025
2026
2027
$60,000.00
$1,100,000.00
$487,000.00
$0 $300K $600K $900K
Capital Cost for Budgeted Years (Proposed)
TOTAL $1,647,000.00
Construction (80%) $1,320,000.00
Construction Engineering (9%) $154,000.00
Design/Environmental (10%) $160,000.00
Project Management (1%) $13,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 348 649 of 814
Funding Sources Breakdown
Funding Sources FY2025 FY2026 FY2027 Total
General Fund $60,000 $420,000 $480,000
Other Source $680,000 $487,000 $1,167,000
Total $60,000 $1,100,000 $487,000 $1,647,000
Funding Sources
FY2025 Budget
$60,000
Total Budget (all years)
$1.647M
Project Total
$1.647M
Funding Sources by Year (Proposed)
General Fund Other Source
2025
2026
2027
$60,000.00
$1,100,000.00
$487,000.00
$0 $300K $600K $900K
Funding Sources for Budgeted Years (Proposed)
TOTAL $1,647,000.00
General Fund (29%) $480,000.00
Other Source (71%) $1,167,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 349 650 of 814
Operational Costs Breakdown
Operational Costs FY2026 FY2027 FY2028 Total
Maintenance $10,000 $10,000 $10,000 $30,000
Total $10,000 $10,000 $10,000 $30,000
Operational Costs
Total Budget (all years)
$30K
Project Total
$30K
Operational Costs by Year (Proposed)
Maintenance
2026
2027
2028
$10,000.00
$10,000.00
$10,000.00
$0 $2.5K $5K $7.5K $10K
Operational Costs for Budgeted Years (Proposed)
TOTAL $30,000.00
Maintenance (100%) $30,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 350 651 of 814

PUBLIC WORKS - STORM WATER
MGNT. REQUESTS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 351 652 of 814
This requests information is generated from , Proposed Version.

Trash Implementation Plan - Phase 1
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 07/01/2024
Est. Completion Date 06/30/2025
Department Public Works - Storm Water Mgnt.

Type Other
Description
This Project is to implement Phase 1 of the City's Trash Implementation Plan and addresses measures to capture trash generated from medium trash generating parcels in the City's downtown area. General Plan Images
Alternative 2 Figure
Details
Project Type Drainage Projects
Primary Project
Source Document
Trash Implementation Plan
General Plan
Consistency
CON 1.13 - The Project is consistent with
General Plan Conservation Policy CON 1.13:

Prioritize the use of natural features such
as bioswales, vegetation, retention ponds,
and other measures to remove surface
water pollutants prior to discharge into
surface waters.

Location
Supplemental Attachments
 Alternative and Cost Analysis(/resource/cleargov-prod/projects/documents/71d1a629942e9652f6bb.pdf)  Updated Cost Estimate(/resource/cleargov-prod/projects/documents/de3c365e954168b90f3f.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 352 653 of 814
Capital Cost Breakdown
Capital Cost FY2025 Total
Design/Environmental $25,000 $25,000
Construction $164,000 $164,000
Construction Engineering $41,000 $41,000
Project Management $1,000 $1,000
Total $231,000 $231,000
Capital Cost
FY2025 Budget
$231,000
Total Budget (all years)
$231K
Project Total
$231K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2025 $231,000.00
$0 $60K $120K $180K
Capital Cost for Budgeted Years (Proposed)
TOTAL $231,000.00
Construction (71%) $164,000.00
Construction Engineering (18%) $41,000.00
Design/Environmental (11%) $25,000.00
Project Management (0%) $1,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 353 654 of 814
Funding Sources Breakdown
Funding Sources FY2025 Total
General Fund $231,000 $231,000
Total $231,000 $231,000
Funding Sources
FY2025 Budget
$231,000
Total Budget (all years)
$231K
Project Total
$231K
Funding Sources by Year (Proposed)
General Fund
2025 $231,000.00
$0 $60K $120K $180K
Funding Sources for Budgeted Years (Proposed)
TOTAL $231,000.00
General Fund (100%) $231,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 354 655 of 814
Operational Costs Breakdown
Operational Costs FY2025 FY2026 FY2027 FY2028 FY2029 Total Maintenance $3,500 $7,000 $7,000 $7,000 $7,000 $31,500
Total $3,500 $7,000 $7,000 $7,000 $7,000 $31,500
Operational Costs
FY2025 Budget
$3,500
Total Budget (all years)
$31.5K
Project Total
$31.5K
Operational Costs by Year (Proposed)
Maintenance
2025
2026
2027
2028
2029
$3,500.00
$7,000.00
$7,000.00
$7,000.00
$7,000.00
$0 $2K $4K $6K
Operational Costs for Budgeted Years (Proposed)
TOTAL $31,500.00
Maintenance (100%) $31,500.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 355 656 of 814

PUBLIC WORKS - STREETS REQUESTS
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 356 657 of 814
This requests information is generated from , Proposed Version. 2025 Street Improvements Project
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 08/01/2024
Est. Completion Date 06/30/2025
Department Public Works - Streets
Type Other
Description
The Project includes slurry seal, crack seal, and digouts of E Cotati Ave from Matteri Lane to Baytree Ct, Forno Way, Honor Place, Clothier Lane, Jagla Street, Logan Place, Loma Linda Drive, Dorffman Drive, Issel Ct, Loma Linda Ct, Fehler Lane, Cervantes Ct, and Water Road.

Details
Project Type Streets Projects
Primary Project
Source Document
Pavement Management Plan
General Plan
Consistency
Cl 1.1 - The Project is consistent with
General Plan Community Circulation
Objective Cl 1.1 - Ensure that the City's
circulation network is maintained and
improved over time to support build out of
the General Plan in a manner that is
consistent with the City's Circulation
Diagram Figure 2.1.

Location
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 357 658 of 814
Capital Cost Breakdown
Capital Cost FY2025 Total
Design/Environmental $80,000 $80,000
Construction $502,000 $502,000
Construction Engineering $80,000 $80,000
Project Management $2,000 $2,000
Total $664,000 $664,000
Capital Cost
FY2025 Budget
$664,000
Total Budget (all years)
$664K
Project Total
$664K
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2025 $664,000.00
$0 $200K $400K $600K
Capital Cost for Budgeted Years (Proposed)
TOTAL $664,000.00
Construction (76%) $502,000.00
Construction Engineering (12%) $80,000.00
Design/Environmental (12%) $80,000.00
Project Management (0%) $2,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 358 659 of 814
Funding Sources Breakdown
Funding Sources FY2025 Total
General Fund $17,000 $17,000
Special Revenue - Streets Gas Tax $200,000 $200,000
Special Revenue - Streets Measure M $75,000 $75,000
Special Revenue - Streets RMRA $192,000 $192,000
Special Revenue - Road Impact Fee (Garbage) $180,000 $180,000 Total $664,000 $664,000
Funding Sources
FY2025 Budget
$664,000
Total Budget (all years)
$664K
Project Total
$664K
Funding Sources by Year (Proposed)
General Fund Special Revenue - Road Impac…
Special Revenue - Streets Gas … Special Revenue - Streets Mea… Special Revenue - Streets RM…
2025 $664,000.00
$0 $200K $400K $600K
Funding Sources for Budgeted Years (Proposed)
TOTAL $664,000.00
General Fund (3%) $17,000.00
Special Revenue - Road Impact Fee (Garbage)
Special Revenue - Streets Gas Tax (30%)$200,0
Special Revenue - Streets Measure M (11%)$75
Special Revenue - Streets RMRA (29%)$192,00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 359 660 of 814
This requests information is generated from , Proposed Version. 2026 Street Improvements Project
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 11/01/2024
Est. Completion Date 09/01/2025
Department Public Works - Streets
Type Other
Description
Project performs pavement preservation (slurry seal, crack seal, and dig outs) on Dorfman Drive, E. Cotati Ave, Fehler Lane, Jagla Street, Linden Ave, and Valparaiso Ave and pavement rehabilitation (mill, edge grind and overlay) on Helman Lane.

Details
Project Type Streets Projects
Primary Project
Source Document
Pavement Management Plan
General Plan
Consistency
Cl 1.1 - The Project is consistent with
General Plan Community Circulation
Objective Cl 1.1 - Ensure that the City's
circulation network is maintained and
improved over time to support build out of
the General Plan in a manner that is
consistent with the City's Circulation
Diagram Figure 2.1.

Location
Supplemental Attachments
 CIP(/resource/cleargov-prod/projects/documents/5e4ac946789f9cb980f1.xlsx)  5 Year Map(/resource/cleargov-prod/projects/documents/e5c3a48912673d9e2fd8.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 360 661 of 814
Capital Cost Breakdown
Capital Cost FY2025 FY2026 Total
Design/Environmental $60,000 $26,775 $86,775
Construction $802,910 $802,910
Construction Engineering $126,775 $126,775
Project Management $5,000 $5,000
Total $60,000 $961,460 $1,021,460
Capital Cost
FY2025 Budget
$60,000
Total Budget (all years)
$1.021M
Project Total
$1.021M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental Project Management
2025
2026
$60,000.00
$961,460.00
$0 $250K $500K $750K
Capital Cost for Budgeted Years (Proposed)
TOTAL $1,021,460.00
Construction (79%) $802,910.00
Construction Engineering (12%) $126,775.00
Design/Environmental (8%) $86,775.00
Project Management (0%) $5,000.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 361 662 of 814
Funding Sources Breakdown
Funding Sources FY2025 FY2026 Total
General Fund $60,000 $961,460 $1,021,460
Total $60,000 $961,460 $1,021,460
Funding Sources
FY2025 Budget
$60,000
Total Budget (all years)
$1.021M
Project Total
$1.021M
Funding Sources by Year (Proposed)
General Fund
2025
2026
$60,000.00
$961,460.00
$0 $250K $500K $750K
Funding Sources for Budgeted Years (Proposed)
TOTAL $1,021,460.00
General Fund (100%) $1,021,460.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 362 663 of 814
This requests information is generated from , Proposed Version. 2027 Streets Improvements Project
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 11/03/2025
Est. Completion Date 11/02/2026
Department Public Works - Streets
Type Other
Description
The Project includes rehabilitation of Aaron Street, Derby Lane, Madrone Ave, and Primero Ct and preservation treatments (slurry seal, crack seal and dugouts) for the L Section, Benson Lane, Gilman Ranch Road, Old Redwood Hwy between William and W Sierra Ave and between Myrtle Ave and Lasker Lane, Veronda Way, W Cotati Ave, Honor Place and Larkspur Court.

Details
Project Type Streets Projects
Primary Project
Source Document
Pavement Management Plan
General Plan
Consistency
Cl 1.1 - The Project is consistent with
General Plan Community Circulation
Objective Cl 1.1 - Ensure that the City's
circulation network is maintained and
improved over time to support build out of
the General Plan in a manner that is
consistent with the City's Circulation
Diagram Figure 2.1.

Location
Supplemental Attachments
 5-Year CIP(/resource/cleargov-prod/projects/documents/5982300539f7a9038842.xlsx)  5-Year CIP Map(/resource/cleargov-prod/projects/documents/427a10b65cb5f9c25ce7.pdf) City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 363 664 of 814
Capital Cost Breakdown
Capital Cost FY2026 FY2027 Total
Design/Environmental $200,000 $75,600 $275,600
Construction $1,745,430 $1,745,430
Construction Engineering $275,600 $275,600
Total $200,000 $2,096,630 $2,296,630
Capital Cost
Total Budget (all years)
$2.297M
Project Total
$2.297M
Capital Cost by Year (Proposed)
Construction Construction Engineering
Design/Environmental
2026
2027
$200,000.00
$2,096,630.00
$0 $600K $1.2M $1.8M
Capital Cost for Budgeted Years (Proposed)
TOTAL $2,296,630.00
Construction (76%) $1,745,430.00
Construction Engineering (12%) $275,600.00
Design/Environmental (12%) $275,600.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 364 665 of 814
Funding Sources Breakdown
Funding Sources FY2026 FY2027 Total
General Fund $200,000 $1,726,630 $1,926,630
Special Revenue - Streets Gas Tax $160,000 $160,000
Special Revenue - Streets Measure M $75,000 $75,000
Special Revenue - Streets RMRA $135,000 $135,000
Total $200,000 $2,096,630 $2,296,630
Funding Sources
Total Budget (all years)
$2.297M
Project Total
$2.297M
Funding Sources by Year (Proposed)
General Fund Special Revenue - Streets Gas …
Special Revenue - Streets Mea… Special Revenue - Streets RM… 2026
2027
$200,000.00
$2,096,630.00
$0 $600K $1.2M $1.8M
Funding Sources for Budgeted Years (Proposed)
TOTAL $2,296,630.00
General Fund (84%) $1,926,630.00
Special Revenue - Streets Gas Tax (7%)$160,00
Special Revenue - Streets Measure M (3%)$75,
Special Revenue - Streets RMRA (6%)$135,000
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 365 666 of 814
Operational Costs Breakdown
Operational Costs FY2027 FY2028 FY2029 Total
Maintenance $32,430 $32,430 $32,430 $97,290
Total $32,430 $32,430 $32,430 $97,290
Operational Costs
Total Budget (all years)
$97.29K
Project Total
$97.29K
Operational Costs by Year (Proposed)
Maintenance
2027
2028
2029
$32,430.00
$32,430.00
$32,430.00
$0 $8K $16K $24K $32K
Operational Costs for Budgeted Years (Proposed)
TOTAL $97,290.00
Maintenance (100%) $97,290.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 366 667 of 814
Cost Savings Breakdown
Cost Savings FY2027 FY2028 FY2029 Total
Savings $84,020 $84,020 $84,020 $252,060
Total $84,020 $84,020 $84,020 $252,060
Cost Savings
Total Budget (all years)
$252.06K
Project Total
$252.06K
Cost Savings by Year (Proposed)
Savings
2027
2028
2029
$84,020.00
$84,020.00
$84,020.00
$0 $25K $50K $75K
Cost Savings for Budgeted Years (Proposed)
TOTAL $252,060.00
Savings (100%) $252,060.00
City of Cotati | Fiscal Year 2024/25 Proposed Budget Page 367 668 of 814
This requests information is generated from , Proposed Version. 2028 Streets Improvements Project
Overview
Request Owner Craig Scott, Engineering and Public Works Director Est. Start Date 11/02/2026
Est. Completion Date 10/04/2027
Department Public Works - Streets
Type Other
Description
The Project includes preservation treatments (slurry seal, crack seal, dugouts) of the Bird Streets, Aquirre Way, Keppel Way, Hahn Way, Keyt Way, and Veronda from Aquirre Way east to the end, the outer hub streets except for Arthur Street, E. Cotati Ave, Old redwood Hwy between W Sierra and Myrtle, and between Lasker Lane and Eucalyptus Ave., and Eucalyptus Ave. Project also includes preservation of Lipton Ct, Lancaster Drive, and Dyquisto Way.