Cities Index.
Agenda packet

Cypress City Council
May 8, 2023

Document
Agenda packet
Meeting
May 8, 2023
Body
Cypress City Council
Pages
2
Original file
30.0 MB
Text extracted from the city's file for reading and search. Open the original on public.destinyhosted.com. That file is the official record.

AGENDA

REGULAR MEETING

CYPRESS CITY COUNCIL
May 8, 2023
4:00 P.M. - Workshop & Closed Session
6:00 P.M. - General Session
www.cypressca.org 5275 Orange Avenue
Cypress, California
Interested in speaking to the City Council? Information about participating in the City Council meeting appears at the end of the agenda.

CALL TO ORDER
4:00 P.M.

Executive Board Room

ROLL CALL
Cypress City Council, also acting as the Ex-Officio Governing Board of Directors of the Cypress Recreation and Park District
Mayor Anne Hertz-Mallari
Mayor Pro Tem Scott Minikus
Council Member David Burke
Council Member Frances Marquez
Council Member Bonnie Peat
ORAL COMMUNICATIONS ON CLOSED SESSION / WORKSHOP ITEMS (Limited to 30 minutes - three minutes per speaker. The City Council may adjust the time allotted per speaker.)
The public may address the City Council on Closed Session/Workshop items prior to any action taken. Although Council Members may provide brief responses, the City Council may not engage in a discussion with members of the public during the meeting. Please complete a Speaker's Card to address the City Council in-person. Members of the public are encouraged to communicate with the City Council via email at [email protected] or by calling 714-229-6699.

WORKSHOP SESSION
Fiscal Year 2023-24 Proposed Budget and Capital Improvement Program

CLOSED SESSION

CLOSED SESSION
CONFERENCE WITH LEGAL COUNSEL - EXISTING LITIGATION
Pursuant to Government Code Section 54956.9(d)(1)
Southwest Voter Registration Education Project v. City of Cypress Case No. 30-2022-01270865-CU-CR-CJC
Orange County Superior Court
LIABILITY CLAIMS
Pursuant to Section 54956.95
Claimant:  Council Member Frances Marquez
Agency claimed against:  City of Cypress
CONFERENCE WITH LEGAL COUNSEL - EXISTING LITIGATION
Pursuant to Government Code Section 54956.9(d)(1)
Fortis LLP v. Frances Marquez, City of Cypress
Case No. 30-2022-01277792-CU-WM-CJC
Orange County Superior Court

RECONVENE
6:00 P.M.

Council Chambers

ROLL CALL
Cypress City Council, also acting as the Ex-Officio Governing Board of Directors of the Cypress Recreation and Park District
Mayor Anne Hertz-Mallari
Mayor Pro Tem Scott Minikus
Council Member David Burke
Council Member Frances Marquez
Council Member Bonnie Peat
INVOCATION  First Baptist Church of Cypress

PLEDGE OF ALLEGIANCE

REPORT OF CLOSED SESSION / WORKSHOP
City Manager/City Attorney

PRESENTATIONS
American Public Works Association Award Presentation
Every 15 Minutes Presentation
National Police Week Proclamation
ORAL COMMUNICATIONS ON AGENDA ITEMS  (Three minutes per speaker. The City May 8, 2023 | Page 2
ORAL COMMUNICATIONS ON AGENDA ITEMS  (Three minutes per speaker. The City Council may adjust the time allotted per speaker.)
The public may address the City Council on agenda items prior to any action taken. Although Council Members may provide brief responses, the City Council may not engage in a discussion with members of the public during the meeting. Please complete a Speaker's Card to address the City Council in-person. Please follow the instructions at the end of the agenda and wait for the Mayor/City Clerk to call on you to address the City Council virtually. Speakers providing in-person comments will be called first. Members of the public are encouraged to communicate with the City Council via email at [email protected] or by calling 714-229-6699.

CONSENT CALENDAR
All matters listed on the Consent Calendar are to be approved with one motion unless a Council Member requests separate action on a specific item.

1. Receive and File Public Comments Submitted for the May 8, 2023 City Council Meeting
Prepared by:  Alisha Farnell, City Clerk
Recommendation:  Receive and file submitted public comments.

2. Introduce and/or Adopt All Ordinances and Resolutions Presented for Consideration by Title Only and to Waive Further Reading

3. Approve Minutes - Meeting of April 10, 2023
Prepared by:  Alisha Farnell, City Clerk
Recommendation:  Approve as submitted.

4. Receive and File Fiscal Year 2023-24 Proposed Budget and Capital Improvement Program
Prepared by:  Peter Grant, City Manager
Recommendation:

1. Receive and file the FY 2023-24 Proposed Budget and Capital Improvement Program;

2. Schedule City Council consideration for adoption of the FY 2023-24 Budget on June 12, 2023; and

3. Publish a notice stating the public may comment on the Budget at the meeting of June 12, 2023.

May 8, 2023 | Page 3

5. Approve the City Engineer's Report and Renew Cypress Corporate Center Landscape Maintenance District No. 1 (Stanton Channel Berm) Prepared by:  Doug Dancs, Director of Public Works
Recommendation:

1. Approve the City Engineer's Report for the Cypress Corporate Center Landscape Maintenance District No. 1 for Fiscal Year 2023-24; and

2. Adopt the attached Resolution declaring the City Council's intention to order the renewal of Cypress Corporate Center Landscape Maintenance District No. 1 for maintenance of the landscape and irrigation system located at the berm on the north side of the Stanton Channel and setting a public hearing for June 26, 2023.

6. Approve Senate Bill 1 Road Maintenance and Rehabilitation Account Funding and Project List
Prepared by:  Doug Dancs, Director of Public Works
Recommendation:  Adopt a Resolution approving the FY 2023-24 project list for Senate Bill 1 (SB1) Road Maintenance and Rehabilitation Account (RMRA) funding.

7. Approve the Conceptual Design for Cerritos Avenue Frontage Landscape Improvements, Project 320
Prepared by:  Doug Dancs, Director of Public Works
Recommendation:  Approve the conceptual design for Cerritos Avenue Frontage Landscape Improvements, Project 320.

8. Proclaim the Week of May 14-20, 2023 as National Police Week Prepared by:  Alisha Farnell, City Clerk
Recommendation:  Proclaim the week of May 14-20, 2023 as National Police Week.

9. Approve Plans and Specifications and Award a Contract for Tree Planting, Project 345
Prepared by:  Doug Dancs, Director of Public Works
Recommendation:

1. Approve plans and specifications for Tree Planting, Project 345; and

2. Award a contract to Master Landscape & Maintenance, Inc. for $64,492 and authorize a contingency of $6,000.

May 8, 2023 | Page 4

10. Approve an Affordable Housing Agreement and Approve a Task Order with RSG, Inc for Buyer Verification Services for the Citrus Square Senior Community Prepared by:  Alicia Velasco, Planning Director
Recommendation:

1. Approve an Affordable Housing Agreement with CypressMoodyM 2022, LLC; and

2. Approve a task order with RSG, Inc. for buyer verification services for an amount not to exceed $74,400.

11. Award Contracts for Citywide Traffic Signal Timing, Project 262 Prepared by:  Doug Dancs, Director of Public Works
Recommendation:

1. Award a contract to Iteris, Inc., for $180,123 for Signal Timing Design Services, and authorize a contingency of $10,800; and

2. Approve a Task Order for Signal Timing Implementation to Hartzog & Crabill, Inc., for $21,060, and authorize a contingency of $2,200.

12. Southern California Edison Light Emitting Diode (LED) Fixture Replacement Rate Agreement
Prepared by:  Doug Dancs, Director of Public Works
Recommendation:

1.   Authorize the City Manager to execute the necessary application and agreement for conversion of Southern California Edison owned streetlights to Light Emitting Diode through the California Public Utilities Commission approved LS-1 Option E program; and

2.   Establish color temperature specifications at 3000K for residential areas and 4000K for commercial and industrial areas.

13. Award a Contract for LED Street Sign Upgrades, Project 338 Prepared by:  Doug Dancs, Director of Public Works
Recommendation:

1. Award a contract to Macadee Electrical Construction for $183,269, and authorize a contingency of $27,500; and

2. Approve a Task Order for Construction Inspection Services to Ardurra Group Inc., for $10,200, and authorize a contingency of $1,500.

May 8, 2023 | Page 5

14. Award a Contract for Parking Citation Processing
Prepared by:  Mark Lauderback, Chief of Police
Recommendation:  Award a contract to Data Ticket, Inc. to provide parking citation processing.

15. Approve a Prosecution Services Agreement with the County of Orange Prepared by:  Mark Lauderback, Chief of Police
Recommendation:  Approve a five-year agreement for prosecution services with the County of Orange.

16. Reject All Bids for Senior Center Interior Improvements, Project 290 Prepared by:  Doug Dancs, Director of Public Works
Recommendation:  Reject all bids for Senior Center Interior Improvements, Project 290.

NEW BUSINESS
None.

ITEMS FROM CITY COUNCIL MEMBERS

17. Consider Recommended Process for Council Members to Add Items to the City Council Agenda from Mayor Hertz-Mallari and Council Member Burke Agendized by:  Ad Hoc Subcommittee - Mayor Hertz-Mallari and Council Member Burke
Recommendation:  Approve the recommended policy for Council Members to add items to the City Council agenda.

ORAL COMMUNICATIONS ON ITEMS NOT ON THE AGENDA (Three minutes per speaker.

The City Council may adjust the time allotted per speaker.) The public may address the City Council on any item within the subject matter jurisdiction of the City Council. Although Council Members may provide brief responses, the City Council may not discuss nor take action on items that are not on the agenda. Please complete a Speaker's Card to address the City Council in-person. Please follow the instructions at the end of the agenda and wait for the Mayor/City Clerk to call on you to address the City Council virtually. Speakers providing in-person comments will be called first.  Members of the public are encouraged to communicate with the City Council via email at [email protected] or by calling 714-229-6699.

COUNCIL MEMBER REPORTS AND REMARKS
May 8, 2023 | Page 6

CITY MANAGER REMARKS

ADJOURNMENT
The next meeting will be an adjourned Regular Meeting, to be held on Monday, May 22, 2023, beginning at 5:30 p.m. in the Executive Board Room.

I hereby certify under penalty of perjury under the laws of the State of California, that the foregoing Agenda was posted on the City Hall bulletin board and City website not less than 72 hours prior to the meeting.  Dated this 3rd day of May, 2023.

________________________________
Alisha Farnell, City Clerk
May 8, 2023 | Page 7

PUBLIC PARTICIPATION
Members of the public can participate in the City Council meeting in the following ways:

1.  Attend In-Person.  First-come, first-served seating is available. All attendees must be free of any symptoms associated with contagious illnesses.

2.  Attend Virtually via Webinar.  Follow this link:
https://attendee.gotowebinar.com/register/321842877450288214.  Advanced registration is recommended.

The public may address the City Council virtually during Oral Communications on Agenda Items/ Public Hearings/ Oral Communication on Items Not on the Agenda. Virtual participants must click the 'hand raise' button prior to the end of the first in-person speaker to indicate they wish to address the City Council. Upon clicking the 'hand raise' button, please unmute your microphone and wait for the Mayor/City Clerk to call on you. = Hand Raise       = Unmute

3.  Submit Public Comments Prior to the Meeting.  The public may submit comments via email to [email protected]. Comments submitted by 3:00 p.m. on the day of the meeting will be added to the City Council agenda as a Consent Calendar item.

4.  Watch the Meeting.  The City Council meeting can be viewed on Spectrum Cable Channel 36 or on the City's website at www.cypressca.org/watchlive.

5.  Listen to the Meeting.  Listen-only teleconferencing is available by calling (415) 930-5321 and entering Access Code 289-207-733. No registration or audio pin is necessary.

INVOCATION POLICY
The City Council does not endorse the content of the invocation and does not endorse the invocational speaker’s particular faith, belief and/or religious denomination. The City Council has an established neutral policy for selecting and scheduling invocational speakers. The City Council’s policy on invocations is available from the City Clerk.

AMERICANS WITH DISABILITIES ACT
In compliance with the Americans With Disabilities Act, if you need special assistance to participate in this meeting, you should contact the City Clerk at (714) 229-6685 at least 72 hours prior to the meeting to enable the City to make reasonable arrangements to assure accessibility to this meeting.

May 8, 2023 | Page 8
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 1.

FROM: Alisha Farnell, City Clerk
DATE: 05/08/2023
SUBJECT: Receive and File Public Comments Submitted for the May 8, 2023 City Council Meeting

RECOMMENDATION
Receive and file submitted public comments.

BUDGET IMPACT
None.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 3.

FROM: Alisha Farnell, City Clerk
DATE: 05/08/2023
SUBJECT: Approve Minutes - Meeting of April 10, 2023

RECOMMENDATION
Approve as submitted.

BUDGET IMPACT
None.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
April 10, 2023 City Council Meeting Minutes

REGULAR MEETING

CYPRESS CITY COUNCIL
APRIL 10, 2023
4:00 P.M.

A regular meeting of the Cypress City Council was called to order at 4:03 p.m. by Mayor Hertz-Mallari in the Council Chambers, 5275 Orange Avenue, Cypress, California.

ROLL CALL
Cypress City Council, also acting as the Ex-Officio Governing Board of Directors of the Cypress Recreation and Park District
Mayor Anne Hertz-Mallari
Mayor Pro Tem Scott Minikus (via teleconference)
Council Member David Burke
Council Member Frances Marquez
Council Member Bonnie Peat

STAFF PRESENT
City Manager Peter Grant
City Attorney Fred Galante
Director of Finance and Administrative Services Matt Burton City Clerk Alisha Farnell
Hunan Resources Manager Regina Nguyen

ORAL COMMUNICATIONS ON CLOSED SESSION/ WORKSHOP ITEMS
None.

CLOSED SESSION

CONFERENCE WITH LABOR NEGOTIATOR
Pursuant to Government Code Section 54957.6
Agency Negotiators: City Manager and Director of Finance and Administrative Services Employee Group: Cypress Police Management Association
CONFERENCE WITH LEGAL COUNSEL – EXISTING LITIGATION
Pursuant to Government Code Section 54956.9(d)(1)
Southwest Voter Registration Education Project v. City of Cypress Case No. 30-2022-01270865-CU-CR-CJC
Orange County Superior Court

LIABILITY CLAIMS
Pursuant to Section 54956.95
Claimant: Council Member Frances Marquez
Agency claimed against: City of Cypress
Mayor Hertz-Mallari recessed the meeting at 4:05 p.m.

RECONVENE
Mayor Hertz-Mallari reconvened the City Council meeting at 6:13 p.m.

ROLL CALL
Cypress City Council, also acting as the Ex-Officio Governing Board of Directors of the Cypress Recreation and Park District
Mayor Anne Hertz-Mallari
Mayor Pro Tem Scott Minikus – arrived at 6:16 p.m. (via teleconference); left at 9:08 p.m.

Council Member David Burke
Council Member Frances Marquez
Council Member Bonnie Peat

STAFF PRESENT
City Manager Peter Grant
City Attorney Fred Galante
Director of Finance and Administrative Services Matt Burton Director of Public Works Doug Dancs
Director of Recreation and Community Services Jeff Draper Chief of Police Mark Lauderback
Planning Director Alicia Velasco
City Clerk Alisha Farnell
City Engineer Nick Mangkalakiri
Assistant City Engineer Daniel Co
Associate Planner Kori Sanders
Business Development Manager Robert Ramirez
Senior Management Analyst Kirsten Graham
INVOCATION Pastor Rob Ruark, SeaCoast Grace Church, led the Invocation.

PLEDGE OF ALLEGIANCE Ginger Osman, Senior Citizens Commissioner, led the Pledge of Allegiance.

REPORT OF WORKSHOP AGENDA / CLOSED SESSION
The City Attorney reported that the City Council met in Closed Session and held a discussion on each of the items listed on the Closed Session agenda.

Regarding the first item listed on the agenda, namely Conference with Labor Negotiator concerning the employee group Cypress Police Management Association, he reported the City Council received a briefing and no further reportable action was taken.

Regarding the second Closed Session item listed on the agenda, namely Conference with Legal Counsel – existing litigation, the matter of Southwest Voter Registration Education project v. City of Cypress. He reported that the City Council received a briefing from Attorney Stephen Churchwell and no further reportable action was taken.

Regarding the third Closed Session item listed on the agenda, namely Liability Claims, Claimant: Council Member Frances Marquez, Agency claimed against: City of Cypress.

The City Attorney stated Council Member Marquez did not participate in the discussion and was not present in the room while the balance of the City Council held a discussion and provided direction.

The City Attorney further reported that Mayor Pro Tem Minikus participated in all three Closed Session items via teleconference.

ORAL COMMUNICATIONS ON AGENDA ITEMS
Marilyn Reames, Cypress, spoke regarding Agenda Item No. 17.

Wanda Youngsma, Cypress, spoke regarding Agenda Item No. 17.

Helen Le (via virtual participation), Cypress, spoke regarding Agenda Item No. 8 on the March 27, 2023 City Council meeting agenda.

PUBLIC HEARINGS
Item No. 1: Approve a Site Plan Review, Tentative Parcel Map, and Mitigated Negative Declaration for the Goodman Commerce Center at 5757 Plaza Drive Mayor Hertz-Mallari opened the public hearing.

The Planning Director provided a report on this item.

Council Members asked questions of staff.

Mayor Hertz-Mallari invited the applicant to come forward.

The applicant agreed with the conditions of approval.

City Council asked questions of the applicant.

Mayor Hertz-Mallari asked Council Members to disclose any communications with anyone relevant to the item.

Council Members Burke, Minikus, Marquez and Peat disclosed general communication with the applicant.

Mayor Hertz-Mallari disclosed general communication with the applicant, City staff and former Mayor Jon Peat. Mayor Hertz-Mallari stated that the applicant has previously donated to her employer, the Boys and Girls Club of Great Anaheim-Cypress, however she further stated the amount of contributions made by the applicant does not warrant a conflict of interest.

Mayor Hertz-Mallari invited members of the public to speak on this item.

Mariellen Yarc, Cypress, spoke in support of this item on behalf of Cypress Chamber of Commerce.

Bob Youngsma, Cypress, spoke regarding concerns.

David Rose, Cypress, asked questions regarding this item.

Stephany Barragan, Cypress, asked questions regarding this item.

Edwin Kraemer (via virtual participation), Cypress, spoke in opposition to this item.

Helen Le (via virtual participation), Cypress, spoke regarding traffic concerns.

No further comments were made.

The applicant provided closing comments.

Mayor Hertz-Mallari closed the public hearing.

City Council discussion ensued.

A motion was made by Council Member Peat, and seconded by Council Member Burke, to adopt Resolutions approving a Site Plan Review and Tentative Parcel Map, and approve a Mitigated Negative Declaration for the Goodman Commerce Center at 5757 Plaza Drive.

The motion was carried by the following roll call vote:

AYES: 3 COUNCIL MEMBERS: Burke, Peat and Hertz-Mallari
NOES: 2 COUNCIL MEMBERS: Marquez and Minikus
ABSENT: 0 COUNCIL MEMBERS: None
RESOLUTION NO. 6922

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CYPRESS, CALIFORNIA, APPROVING SITE PLAN REVIEW NO. 2022-05, FOR

THE DEVELOPMENT OF TWO WAREHOUSE BUILDINGS AND
ASSOCIATED PARKING AND LANDSCAPING ON AN 18.6-ACRE SITE LOCATED AT 5757 PLAZA DRIVE IN THE MCDONNELL CENTER

SPECIFIC PLAN, IN THE CITY OF CYPRESS, CALIFORNIA
RESOLUTION NO. 6923

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CYPRESS, CALIFORNIA, APPROVING VESTING TENTATIVE PARCEL MAP NO. 2023- 101, FOR THE DEVELOPMENT OF TWO WAREHOUSE BUILDINGS AND ASSOCIATED PARKING AND LANDSCAPING ON A 18.6-ACRE SITE
LOCATED AT 5757 PLAZA DRIVE IN THE MCDONNELL CENTER SPECIFIC

PLAN, IN THE CITY OF CYPRESS, CALIFORNIA

PRESENTATIONS
The City Council presented a proclamation to West Cities Police Communications staff proclaiming April 9-15, 2023 as National Public Safety Telecommunications Week.

PUBLIC HEARINGS (continued)
Item No. 2: Approve Conditional Use Permit No. 2023-02 for Eight Apartments at 8561 Belmont Street
Mayor Hertz-Mallari asked Council Members to disclose any communications with anyone relevant to the item.

No communications were disclosed.

Mayor Hertz-Mallari opened the public hearing.

The Associate Planner provided a report on this item.

Council Members asked questions of staff.

Council Member Hertz-Mallari invited the applicant to come forward.

The applicant agreed with the conditions of approval.

City Council asked questions of the applicant.

Mayor Hertz-Mallari invited members of the public to speak on this item.

Julie Steenhoven, Cypress, spoke in opposition to this item.

Juan Ramirez, Cypress, spoke in opposition to this item.

Edwin Kraemer (via virtual participation), Cypress, spoke regarding concerns.

Helen Le (via virtual participation), Cypress, spoke regarding concerns.

The applicant provided additional comments.

City Council discussion ensued.

Stephany Barragan, Cypress, spoke regarding concerns.

No further comments were made.

The applicant provided closing comments.

A motion was made by Council Member Peat to continue this item to the next regular meeting to address any impact of the proposed building height on surrounding solar panels.

Council Member Marquez requested to amend the motion to address neighborhood parking concerns.

Council Member Peat declined the amendment.

Mayor Hertz-Mallari seconded the original motion.

The motion was unanimously carried by the following roll call vote:

AYES: 5 COUNCIL MEMBERS: Burke, Marquez, Peat, Minikus and Hertz-Mallari NOES: 0 COUNCIL MEMBERS: None
ABSENT: 0 COUNCIL MEMBERS: None

CONSENT CALENDAR
All matters listed on the Consent Calendar are to be approved with one motion unless a Council Member requests separate action on a specific item.

Council Member Marquez requested to pull Agenda Item No. 12.

A motion was made by Council Member Peat, and seconded by Council Member Burke, to approve Consent Calendar items No. 3 through 11 and 13 through 14.

The motion was unanimously carried by the following roll call vote:

AYES: 5 COUNCIL MEMBERS: Burke, Marquez, Peat, Minikus and Hertz-Mallari NOES: 0 COUNCIL MEMBERS: None
ABSENT: 0 COUNCIL MEMBERS: None
Item No. 3: Receive and File Public Comments Submitted for the April 10, 2023 City Council Meeting
Recommendation: Receive and file submitted public comments.

Item No. 4: Introduce and/or Adopt All Ordinances and Resolutions Presented for Consideration by Title Only and to Waive Further Reading Item No. 5: Approve Minutes – Meeting of March 20, 2023 and March 27, 2023 Recommendation: Approve as submitted.

Item No. 6: Accept the Arterial Rehabilitation, Project 316 Recommendation:

1. Accept the Arterial Rehabilitation, Project 316, in the amount of $1,738,259.02 and approve the final payment of $124,813.14 to Hardy and Harper, Inc.; and

2. Authorize the City Engineer to file a Notice of Completion with the County Recorder.

Item No 7: Adopt a Resolution approving the California State-Subdivision Agreements Regarding Distribution and Use of Settlement Funds with CVS, Allergan, Teva, Walmart and Walgreens
Recommendation: Adopt a Resolution approving the California State-Subdivision Agreements Regarding Distribution and Use of Settlement Funds with Teva, Allergan, CVS, Walgreens, and Walmart.

RESOLUTION NO. 6924

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CYPRESS

AUTHORIZING THE CITY OF CYPRESS TO ENTER INTO THE

SETTLEMENT AGREEMENTS WITH CVS, ALLERGAN, TEVA,

WALMART, AND WALGREENS, AGREE TO THE TERMS OF THE

RELATED STATE-SUBDIVISION AGREEMENTS, AND AUTHORIZE

ENTRY INTO THE RELATED STATE-SUBDIVISION AGREEMENTS

WITH THE ATTORNEY GENERAL
Item No. 8: Approve an Agreement for Property Management Services for 5121 Myra Avenue
Recommendation:

1. Approve an agreement with PMI Patron Management for property management services at 5121 Myra Avenue for an amount not to exceed $25,000; and

2. Authorize the City Manager to finalize and execute the agreement.

Item No. 9: Approve a Contract Amendment for Tree Maintenance Services Recommendation: Approve a $36,800 contract amendment to the agreement with Great Scott Tree Services, Inc. for on-call tree maintenance services.

Item No. 10: Second Reading of an Ordinance Amending the Municipal Code to Incorporate City Council Approved Changes to Agenda Structure Recommendation: Approve the second reading and adopt an Ordinance, by title only and waive further reading, amending Sections 2-1 and 2-2, and subsections thereunder, of the Municipal Code relating to the conduct of City Council meetings.

ORDINANCE NO. 1203

AN ORDINANCE OF THE CITY OF CYPRESS, CALIFORNIA
REPEALING AND REPLACING ORDINANCE NO. 1193 AND SECTIONS 2-1 AND 2-2 OF THE CYPRESS MUNICIPAL CODE RELATING TO THE

CONDUCT OF CITY COUNCIL MEETINGS
Item No. 11: Proclaim the Week of April 9-15, 2023 as National Public Safety Telecommunicators Week
Recommendation: Proclaim the week of April 9-15, 2023 as National Public Safety Telecommunicators Week.

Item No. 13: Receive and File the Single Audit Report for the Fiscal Year Ended June 30, 2022
Recommendation: Receive and File the Single Audit Report for the Fiscal Year Ended June 30, 2022
Item No. 14: Receive and File Register of Warrants, Transfers, and Wires Issued for the Period of March 11, 2023 through March 24, 2023 Recommendation: Receive and file the attached payment register summarized below for the period of March 11, 2023 through March 24, 2023:
• Electronic Funds Transfers 12806 through 12890
• Warrants 61950 through 62069
• Payroll Transfers W1498

END OF CONSENT CALENDAR
Regarding Item No. 12: Receive the Annual Solid Waste Franchise Consumer Price Index Rate Adjustment
Council Member Marquez commented on this item.

City Council discussion ensued.

A motion was made by Council Member Peat, and seconded by Mayor Pro Tem Minikus, to receive the annual solid waste franchise Consumer Price Index rate adjustment.

The motion was carried by the following roll call vote:

AYES: 4 COUNCIL MEMBERS: Burke, Peat, Minikus and Hertz-Mallari NOES: 1 COUNCIL MEMBERS: Marquez
ABSENT: 0 COUNCIL MEMBERS: None

NEW BUSINESS
Item No. 15: Approve Non-Profit Grant Awards for Fiscal Years 2023-24 and 2024- 25 Mayor Hertz-Mallari recused herself from this item due to her employment with one of the non-profit organization applicants.

The Director of Recreation and Community Services provided a report on this item.

City Council discussion ensued.

Council Members Peat and Burke disclosed their involvement with two of non-profit organization applicants and stated there is no conflict of interest.

A motion was made by Mayor Pro Tem Minikus, and seconded by Council Member Burke, to approve $1,466,660 for the non-profit grant request program for fiscal years 2023-24 and 2024-25.

The motion was carried by the following roll call vote:

AYES: 3 COUNCIL MEMBERS: Burke, Peat and Minikus
NOES: 1 COUNCIL MEMBERS: Marquez
ABSENT: 1 COUNCIL MEMBERS: Hertz-Mallari
Item No. 16: Approve Pandemic Recovery Plan Business Recovery and Support Programs
The Planning Director provided a report on this item.

Council Members discussion ensued.

A motion was made by Mayor Hertz-Mallari, and seconded by Council Member Peat, to approve the first phase of the Pandemic Recovery Plan’s Business Recovery and Support Programs; and appropriate $365,000 in the General Fund to fund the programs; and adopt a Resolution approving the donation of General Funds to eligible businesses; and authorize the City Manager to administer the programs, including entering into agreements, determining eligibility, approving applications, and dispersing funds.

The motion was carried by the following roll call vote:

AYES: 4 COUNCIL MEMBERS: Burke, Marquez, Peat and Hertz-Mallari NOES: 0 COUNCIL MEMBERS: None
ABSENT: 1 COUNCIL MEMBERS: Minikus
RESOLUTION NO. 6925

A RESOLUTION OF THE CITY COUNCIL OF THE

CITY OF CYPRESS FINDING THAT THE PUBLIC PURPOSE

WOULD BE SERVED BY THE DONATION OF FUNDS TO ASSIST

ELIGIBLE CITY OF CYPRESS BUSINESSES AND APPROVING

THE DONATIONS THERETO

ITEMS FROM CITY COUNCIL MEMBERS
Item No. 17: Discuss and Provide Direction Regarding City Council Consideration of Ordinance No. 1193 on April 24, 2023
City Manager provided a report on this item.

City Council discussion ensued.

A motion was made by Council Member Burke, and seconded by Council Member Peat, to confirm the portions of Ordinance No. 1193 that the City Council will discuss at its April 24, 2023 meeting and direct Council Members to provide all proposed changes to the portions of Ordinance No. 1193 to the City Manager no later than 9:00 AM on Monday, April 17, 2023.

The motion was carried by the following roll call vote:

AYES: 4 COUNCIL MEMBERS: Burke, Marquez, Peat and Hertz-Mallari NOES: 0 COUNCIL MEMBERS: None
ABSENT: 1 COUNCIL MEMBERS: Minikus

ORAL COMMUNICATIONS ON ITEMS NOT ON THE AGENDA
Wanda Youngsma, Cypress, spoke regarding conduct of Council Members.

Bob Youngsma, Cypress, spoke regarding conduct of Council Members.

Stephany Barragan, Cypress, spoke regarding grievance with Police department.

Ed Kraemer (via virtual participation), Cypress, spoke regarding Agenda Item No. 12 and signage at Lexington Park.

Katheryn Shapiro (via virtual participation), Cypress, spoke regarding Agenda Item No. 12, contracted services, and conduct of Council Members.

Helen Le (via virtual participation), Cypress, spoke regarding organics recycling and solid waste franchise amendment.

COUNCIL MEMBER REPORTS AND REMARKS
Council Member Marquez:

Attended the Strategic Planning Special Meeting. Attended the Commissioner Appreciation reception. Met with the City Attorney and Council Member Burke to discuss her claim filed against the City. Met with Commander Gibson from American Legion Post 295. Attended a Habitat for Humanity event honoring Supervisor Katrina Foley. Attended a Metropolitan Water District of Orange County meeting. Spoke with students at Western High School participating in the Western Independence Learning Center. Attended the Spring Egg Hunt. Met with a Cypress resident to discuss bike lanes. Congratulated the Cypress High School Baseball team on their recent win. Requested to agendize a discussion regarding transcribing Special City Council meetings and Workshops. Requested a report of investigations against Valley Vista Services be provided to the public.

Mayor Hertz-Mallari asked questions of Council Member Marquez regarding her visit to Western High School and state mandated anti-harassment training.

City Council discussion ensued.

Council Member Peat:

Attended the Strategic Planning Special Meeting. Attended the Commissioner Appreciation reception. Attended a social media overview meeting. Attended State Senator Janet Nguyen’s Meet and Greet event. Attended the Spring Egg Hunt.

Council Member Burke:

Attended the Commissioner Appreciation reception. Received a tour of Fire Station 17.

Attended the Spring Egg Hunt.

Mayor Pro Tem Minikus:

None.

Mayor Hertz-Mallari
Thanked Orange County Fire Authority for their work regarding an incident that occurred near the Senior Center. Thanked the Cypress Police Department for completing their investigation regarding the fatality accident that occurred on Walker Street and Orange Avenue. Attended the Spring Egg Hunt.

CITY MANAGER REMARKS
Stated an item will be added to the next meeting agenda regarding how to broadcast City Council meetings.

Council Member Marquez requested an item be added to the agenda to provide a presentation regarding Valley Vista Services self-reported commingling of refuse and recycling from Ovation at Flora Park.

City Council discussion ensued.

Council Member Peat and Mayor Hertz-Mallari objected to Council Member Marquez’s request.

The City Attorney clarified that, per the City Council’s policy for adding items to the agenda, a discussion item would appear on the next agenda for the City Council to discuss providing direction on Council Member Marquez’s request for a presentation regarding Valley Vista Services self-reported commingling of refuse and recycling from Ovation at Flora Park.

ADJOURNMENT – IN MEMORY OF CYPRESS RESIDENT ANDY LACHINA Mayor Hertz-Mallari adjourned the meeting at 10:11 p.m. to an adjourned Regular Meeting, to be held on Monday, April 24, 2023, beginning at 5:30 p.m. in the Executive Board Room. _______________________________

MAYOR OF THE CITY OF CYPRESS
ATTEST:
___________________________________

CITY CLERK OF THE CITY OF CYPRESS
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 4.

FROM: Peter Grant, City Manager
DATE: 05/08/2023
SUBJECT: Receive and File Fiscal Year 2023-24 Proposed Budget and Capital Improvement Program

RECOMMENDATION

1. Receive and file the FY 2023-24 Proposed Budget and Capital Improvement Program;

2. Schedule City Council consideration for adoption of the FY 2023-24 Budget on June 12, 2023; and

3. Publish a notice stating the public may comment on the Budget at the meeting of June 12, 2023.

SUMMARY
Each May, the City Manager submits the Proposed Budget for the City and Recreation and Park District to the City Council. The first step in the Budget adoption process is a workshop which presents an overview of the City’s financial condition and the Proposed Budget. The workshop provides the City Council the opportunity to ask questions about the Proposed Budget and provide direction prior to considering Budget adoption in June.

DISCUSSION
The Proposed Budget is the culmination of approximately five months of work. Led by the Finance department, much effort is invested in estimating revenues, assessing the City’s financial outlook, and working with the departments to develop spending plans to deliver services to the community.

The FY 2023-24 Proposed Budget is balanced, maintains service levels, and incorporates the necessary funding for the first year of the Seven-Year Capital Improvement Plan. The Proposed Budget adheres to the City Council's Fiscal Strategies to ensure the City's fiscal health and advance the City Council's Strategic Plan.

Included with this report are:

The City Manager’s Budget Message
Decision Packages
The City of Cypress and Cypress Recreation and Park District Proposed Budget The City Manager’s Budget Message provides a narrative overview of the factors and considerations included in the Proposed Budget. The message highlights significant factors impacting FY 2023-24 and identifies longer-term challenges facing the City and District.

Decision Packages summarize significant changes in the Proposed Budget, including impacts from recommended changes. The City Council may approve, deny, change or add Decision Packages as long as the Budget remains balanced.

The City of Cypress and Recreation and Park District Proposed Budget provides an executive-level overview of each department at the division level and includes a Five-Year Forecast for the City's General Fund to assist in long-term planning. The Proposed Budget includes performance measures, FY 2022-23 accomplishments and FY 2023-24 objectives for each division. The Proposed Budget also includes extensive overview information, detailed capital project descriptions, and the Fiscal Strategies used in developing the Proposed Budget. This information provides a clear picture of how the City’s resources are being used to provide services to the community.

BUDGET IMPACT
None.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
FY 2023-24 Budget Message
FY 2023-24 Decision Packages
FY 2023-24 Proposed Annual Budget
May 8, 2023
Honorable Mayor and Members of the City Council:

I am pleased to present the City of Cypress’ Fiscal Year (FY) 2023-24 Budget and Capital Improvement Program (CIP). It represents a prudent, practical spending plan consistent with Cypress’ legacy of conservative and award-winning financial management.

The City’s long-term financial position remains strong and continues to make productive use of additional General Fund resources from the $11.7 million American Rescue Plan Act windfall. Thanks to interest earnings, the FY 2023-24 Budget is balanced, but as the Five Year Forecast highlights, Cypress remains dogged by a modest, stubborn structural deficit that limits the City’s options to absorb cost increases or enhance service levels.

The projected structural deficit is a function of the City Council’s laudable $1.55 million annual contribution toward capital and infrastructure projects from General Fund operating revenues and unavoidable upward pressure on employee compensation caused by a tight labor market and inflation. The projected future deficits can likely be offset through the use of the Budget Stabilization Reserve, which was established to bridge small budget deficits that are anticipated to rectify through operational efficiencies and prior fiscal year end savings.

While the City has proficiently addressed small budget deficits for several years, Cypress must remain financially vigilant. In particular, City operations are heavily dependent on sales tax – a volatile revenue source that is not generated evenly throughout the business community. Cypress relies on a handful of businesses for the majority of its sales tax, which means a disruption to any of these major producers could jeopardize City operations. To mitigate the risk the City faces from its reliance on sales tax, the City Council updated its Fiscal Strategies during the FY 2022-23 Budget process with a new practice to guide sales tax estimating and budgeting.

The recent spike in interest earnings resulting from Federal efforts to contain inflation will require future budgets to consider a similar risk management strategy to manage investment revenues that can fluctuate greatly from one year to the next.

Our industry leading financial management practices are a justifiable source of community pride. Cypress is the only city to be recognized twice by former State Senator (and Certified Public Accountant) John Moorlach for having the strongest unrestricted net (fiscal) position of Orange County’s 34 cities. The City also continues to earn recognition from the Government Finance Officers Association for its Budget presentation and performance measurement program.

FY 2023-24 finds the City’s short-term financial condition healthy, but facing a variety of inflation-related challenges, the likelihood of more increases to the federal funds rate and the nation’s business economists’ consensus expectation that a U.S. recession will begin before the end of the calendar year.

Some of the challenges high inflation continues to present the City include:
 The cost to provide municipal services has increased. Everything from supplies, to gasoline, to service contracts costs significantly more than it did two years ago. In many cases, the Budget includes an inflation allowance, but costs can rise so quickly that these allowances may be insufficient or may be needed more broadly.  Capital project costs continue to go up. The City has had to adjust nearly every CIP project because of inflation and associated product, equipment and commodity shortages. Annual projects, like residential street resurfacing, have had their scope of work reduced compared to prior years. Fortunately, Cypress’ strong financial management practices have enabled the City to avoid higher borrowing costs by continuing to fund CIP projects on a pay-as-you-go basis.  The cost to retain and attract employees in a tight labor market has increased.

While some City revenues grow with inflation, overall revenue growth cannot keep pace with historically large Consumer Price Index increases, which also limits the City’s ability to preserve employee wages relative to the cost of living. As competition for employees becomes fiercer, the FY 2023-24 Budget includes recommendations to help retain employees and advance succession planning.

These investments are key to ensuring Cypress is served and protected by highly capable professionals who understand and are committed to our organization and are rooted in what makes this community so special.
 Employer pension costs are likely to increase as CalPERS navigates soaring interest rates, international crises, and rising employee wages. To ensure Cypress continues to manage its pension liabilities responsibly, the City Council established a Strategic Plan objective to consider options to further offset CalPERS unfunded pension plan actuarial liabilities.

While Cypress is exceedingly well prepared to weather a typical recession/business cycle, the risk of recession has been a consideration in the City’s FY 2022-23 decisions and is a risk around which the FY 2023-24 Budget is built.

BUDGET OVERVIEW
The combined Operating and Capital Budgets are $52.3 million, an increase of 12.4% from FY 2022-23, and are balanced.

The Operating Budget (all Funds) represents $40.7 million (78%) of the Budget, while capital improvement investments total $10.3 million (20%) and capital outlay makes up $1.3 million (2%) of expenditures.

The City is largely a service provider and over two-thirds of the Operating Budget are personnel costs, with the majority of that spending in the Police department.

Projected FY 2023-24 revenues are nearly $51 million, an increase of 13.7% from FY 2022-23. While General Fund revenues exceed operating expenditures, the use of accumulated reserves to support capital investments balances the Budget. Overall, the $1.3 million fund balance decline for all City funds is largely the result of the use of accumulated moneys (including one-time Pandemic Recovery Plan funds) for capital improvement program investments.

Key assumptions used to develop the Budget include:
 Reflects established City Council priorities and Fiscal Strategies  Sales Tax revenue grows modestly
 $691,700 of Pandemic Recovery Plan set-asides fund one-time projects  Current service levels are maintained
 CalPERS pension costs increase
 City Council established reserves are maintained
 $1.55 million of General Fund resources are contributed for current year capital projects
 Negotiated and anticipated employee salary and benefit increases are incorporated General Fund Overview
The General Fund, the City’s largest fund and the one over which the City Council has the most discretion, is balanced with a small projected decrease in total reserves.

Operating Capital
Budget Budget Total
Revenues $ 44.1 $ 6.9 $ 51.0
Expenditures (40.7) (11.6) (52.3)
Transfer for Capital (2.9) 2.9 -
Surplus/(Deficit) $ 0.5 $ (1.8) $ (1.3)
Budget Summary (Millions)
General Fund Revenues
FY 2023-24 General Fund revenues are projected to increase $3,472,985 (9.6%) from the prior year and do not include any tax increases.

Inflation impacts and the risk of recession make revenue projections difficult. Accordingly, the conservative, but realistic projections reflect the most up-to-date information available from the City’s Sales Tax consultant, Property Tax consultant, Cal Cities, the State Department of Finance, year-to-date receipts, and regional economic forecasts.

Cypress’ largest revenue source for the upcoming year, property tax ($13.0 million), is projected to increase $991,000 (8.3%) from the FY 2022-23 Budget. While Proposition 13 limits annual assessed value increases to protect homeowners, over time it has prevented property tax revenue from keeping pace with operating costs. However, the proposed increase for FY 2023-24 is unusually large and is a direct result of growth in assessed values due to recent changes in ownership and completed construction on multiple large-scale apartments and senior living projects, as well as the final dissolution of the Successor Agency to the former Redevelopment Agency.

Sales tax is a close second to property tax for largest revenue source ($12.6 million) and can be volatile, especially during periods of economic uncertainty. Sales tax receipts General Fund 2023-24 Budget Summary (Millions) Proposed
Revenues $ 39.7
Transfers In 1.0
Expenditures (37.6)
Capital Projects (2.1)
Transfers Out (1.1)
Decrease to Fund Balance $ (0.1)
2022-23 2022-23 2023-24 %
Adopted Estimated Proposed Change
Property Taxes $11,964,000 $12,624,671 $ 12,955,000 8.3% Sales Tax 12,405,000 12,505,000 12,605,000 1.6%
Transient Occupancy Tax 2,650,000 2,825,000 2,750,000 3.8% Franchise Tax 1,807,500 1,986,137 1,930,000 6.8%
Other Taxes 2,170,000 2,232,500 2,135,000 -1.6%
Investment Earnings 225,000 1,425,000 1,750,000 677.8%
Park District Reimb 2,453,312 2,203,270 2,655,010 8.2%
Other Service Charges 1,083,127 1,375,588 1,328,200 22.6% Licenses & Permits 883,070 1,152,800 1,012,330 14.6%
Other Revenues 624,848 842,383 618,302 -1.0%
Totals $36,265,857 $39,172,349 $ 39,738,842 9.6%
Revenue Category
remained stronger than expected during the pandemic, and more recently have benefitted from inflation and the high cost of gasoline. The most recent forecasts indicate modest sales tax growth in FY 2023-24. While any year over year growth is positive news, it remains imperative that City operations do not become overly reliant on sales tax as it is volatile and can decline rapidly from one year to the next. As such, the Fiscal Strategies were updated last year to limit sales tax revenues budgeted to support operations to a four-year average. Sales tax receipts projected to exceed the four-year average are dedicated for one-time expenditure. For FY 2023-24, the sales tax baseline is $12.5 million and the Budget allocates $120,000 to one-time purposes.

Investment earnings, which represents interest received on cash balances, have not been a major revenue source in the General Fund for well over a decade. However, actions by the Federal Reserve over the past year have resulted in unprecedented interest rate hikes. While these actions are generally viewed as economically risky with the potential for many negative short-term financial impacts to residents, local businesses and the City’s revenue base, higher interest paid on Treasury-backed securities generates significant additional revenues to the City. Over the last two years, interest rates on Treasury notes have gone from close to zero to well over four percent. As such, investment earnings in FY 2023-24 are expected to be more than $1.5 million higher than the prior budget. Simply put, additional investment earnings are responsible for the FY 2023-24 Budget being balanced without the use of reserves. As with sales tax revenue, it is essential that City services not rely on an unpredictable revenue like investment earnings.

It remains imperative we remain diligent stewards of the community’s resources and that we confront new financial challenges and work to diversify our revenue base and contain costs.

General Fund Expenditures
FY 2023-24 expenditures are $37.6 million, an increase of $2.1 million (6.0%) from FY 2022-23.

The personnel expenditure increases are due to many factors, the largest are the costs of the four-year labor agreement with the Cypress Police Officers’ Association the City Council approved in late 2022. Responding to industry-wide wage and recruitment pressures, the agreement significantly increased compensation to the Police 2022-23 2022-23 2023-24 %
Adopted Estimated Proposed Change
Personnel $23,312,663 $21,499,167 $ 24,478,999 5.0%
Maintenance & Operations 8,277,202 10,055,631 9,125,638 10.3% Internal Service Charges 3,859,320 3,859,320 3,977,980 3.1% Totals $35,449,185 $35,414,118 $ 37,582,617 6.0%
Expenditure Category
department’s 54 sworn Officers and Sergeants. Other personnel increases include higher CalPERS pension payments, one new position, two reclassifications, and negotiated/ anticipated compensation adjustments for non-sworn employees.

Maintenance and operation increases result from several factors, including Decision Packages. Decision Package are summarized in the following table.

Capital Improvement Program (CIP) Highlights
The CIP is the City’s long-term plan for investing in facilities and infrastructure. It is a key component of the Budget and of vital importance to the community. The CIP balances new projects, replacement of aged infrastructure, and life-extending maintenance.

Comprised of projects that often span multiple years and draw on many different funding sources, the FY 2023-24 CIP proposes to invest $10.3 million. The CIP also includes $29.6 million for Recreation and Park District projects.

One-Tme Ongoing
Cost (Savings) Cost (Savings)
ADM 1 City Rebranding General $ 50,000 $ -
ADM 2 Electronic Filing System for Fair Political
Practices Commission Filings
General 3,000 10,000
ADM 3 Office Assistant: City Clerk and Human
Resources
General - 85,000
FIN 1 Reclassification of an Accountant to
Accounting Supervisor
General - 22,000
FIN 2 Reclassification of Human Resources
Assistant to Human Resources Analyst
General - 24,000
PD 1 Police Department Community Academy General - 6,000 CD 1 Housing Element Implementation General 150,000 -
CD 2 Housing Element Monitoring and
Reporting
General - 50,000
Subtotal 203,000 197,000
REC-1 Reinvigorate the Cypress Run CRPD General - (31,800) Subtotal - (31,800)
Total All Funds 203,000 165,200
# Subject Fund
Fund Balances and Reserves
The Budget reflects the City Council’s policy of fully funding capital outlay replacements and employee benefit and self-insurance liabilities. All liabilities (with the exception of the CalPERS pension and retiree medical liabilities) are fully-funded and the Internal Service Funds have sufficient cash to pay all the required annual contributions for pensions and retiree medical costs. The City Council has established a Pension Trust to help offset unfunded CalPERS pension liabilities, with a portion of any General Fund budget surplus committed to additional trust investments.

Importantly, the Budget conforms to City Council policies requiring a 25% General Fund Contingency Reserve of $9.4 million and a 30% CIP Fund Cash-Flow Emergency Reserve of $11.3 million. Neither of these reserves is expected to be utilized in FY 2023-

24. CYPRESS RECREATION AND PARK DISTRICT
The Budget includes the Recreation and Park District (District), which is a distinct legal entity from the City although the City Council serves as the District’s Board of Directors.

The City supports the District through fee-based general management; finance; human resources; information technology; and maintenance services.

District Revenues
District revenues are budgeted at $8.6 million, an increase of $871,000 (11.2%) from FY 2022-23. The higher revenues are attributed to atypically large Property Tax growth and rising interest rates earned on cash balances which were both discussed previously in the overview of the City’s General Fund.

The District receives the majority of its recurring revenue (over 80%) from property tax, with fees for service (classes and facility rentals) historically being the one other major revenue source. The District’s dedicated property tax revenue remains a double-edged sword. It provides a stable income stream with which the District delivers a high level of 2023-24
Proposed
Street Projects $ 4,650,000
Traffic Signal/Lighting Projects 1,285,000
Storm Drain Projects 1,500,000
Sewer Projects 285,000
Parkway Projects 900,000
Public Facility Projects 1,700,000
Totals $10,320,000
Project Type
recreation services. However, under Proposition 13 property tax revenue growth tends to be less than both inflation and the longer-term growth rate of employee compensation due to pension costs and minimum wage increases. Fortunately, in times of economic uncertainty, property tax provides a reliable and steady cash flow and the District’s shortterm financial health is strong.

District Personnel costs represent more than 50% of operating costs when accounting for reimbursements to the City for maintenance services. With its primary revenue source not expected to keep pace with inflationary expenditure growth in the coming years, the District must continue to take measures to ensure its long-term fiscal sustainability. In addition to regularly updating fees, the District must optimize operations; leverage revenue generating assets; and add non-property tax revenues.

Strengthening its financial condition is particularly important as many of the District’s facilities are nearing major rehabilitation/replacement age and the District must identify funding for these necessary improvements. Current revenues are sufficient to pay for operations and some capital projects (including the annual repayment associated with the reconstruction of Arnold Cypress Park), but are insufficient to provide for other major rehabilitation costs related to the District’s aging facilities and infrastructure.

District Expenditures
The District Budget is $35.9 million, a more than three-fold increase ($27.8 million) from FY 2022-23, due to the large-scale capital projects proposed in FY 2023-24. Personnel costs increase 4.3%, reflecting the ongoing impact of minimum wage increases, higher pension costs and negotiated/anticipated salary increases, several newly-hired full-time employees moving through their respective salary ranges and additional Public Works engineers working on District capital projects.

Maintenance and operations expenditures have also increased as contract service costs reflect the wage impacts to City vendors caused by inflation, the tightening labor market, and higher material and equipment costs.
2022-23 2022-23 2023-24 %
Adopted Estimated Proposed Change
Property Taxes $ 6,218,000 $ 6,775,800 $ 6,772,000 8.9% Interest & Rents 371,100 756,521 857,210 131.0%
From Other Agencies 497,681 81,198 286,000 -42.5%
Services Charges 673,892 840,213 717,000 6.4%
Park Development Fees - 1,430,524 - n/a
Other Revenue - 2,446 - n/a
Totals $ 7,760,673 $ 9,886,702 $ 8,632,210 11.2%
Revenue Category
District Capital Improvement Projects
The FY 2023-24 Budget includes $27.5 million for the reconstruction of Arnold Cypress Park. This major project is funded by a loan from the City’s Infrastructure Fund and will be repaid by the District using additional annual property tax revenues. These additional property revenues are available due to the District recently paying off all outstanding loans to the City for District capital improvements funded by the former Redevelopment Agency which were disallowed by the State in 2012. While these revenues are sufficient to repay the City for the improvements to Arnold Cypress Park over the next two decades, the District’s need to identify funding for other significant capital investments remains a major challenge.

Future capital projects will be prioritized based on the facilities inventory and condition assessment and the availability of resources. The FY 2023-24 CIP projects are summarized and discussed in the FY 2023-24 Budget.

CONCLUSION
The FY 2023-24 Budget funds a strong municipal corporation and a remarkable team of employees serving Cypress. I am enormously proud of Team Cypress’ service to our community and have immense confidence in our ability to respond to challenges in FY 2023-24.

The City Council’s long-standing practice of strategically investing limited resources has Cypress well prepared for whatever lies over the horizon – assuming we continue our constrained approach to municipal operations and focus on core services.

The FY 2023-24 Budget embodies the City Council’s dedication to careful and transparent financial management. This commitment, which spans generations of Cypress City Councils, is the most important way we sustain the community’s success, political stability, skilled leadership, and partnership with our employees.

I would like to express my appreciation to our department Directors for their efforts to deliver quality services to our community and to support the City Council as it delivers on the City’s updated Mission Statement:
2022-23 2022-23 2023-24 %
Adopted Estimated Proposed Change
Personnel $ 2,392,584 $ 2,244,775 $ 2,495,190 4.3%
Maintenance & Operations 3,235,682 2,910,468 3,527,539 9.0% Internal Service Charges 287,530 287,530 306,290 6.5%
Capital Projects 2,215,000 3,881,508 29,560,000 1234.5% Capital Outlay 10,000 10,000 7,383 -26.2%
Totals $ 8,140,796 $ 9,334,281 $ 35,896,402 340.9%
Expenditure Category
Cypress is a safe and welcoming community delivering excellent services for our residents, neighborhoods, and businesses.

It is a tremendous honor to be Cypress’ City Manager and I look forward to continuing to serve our wonderful community from solid financial footing in FY 2023-24.

Peter Grant
City Manager
FY 2023-24 PROPOSED BUDGET

DECISION PACKAGES
The Budget Decision Packages proposed for FY 2023-24, summarized below, describe significant recommended Budget changes. The individual Decision Packages are attached and present a more detailed justification for each recommendation, and summarize their impacts. The City Council may approve, deny, change or add individual Decision Packages as long as the budget remains balanced.

One-Tme Ongoing
Cost (Savings) Cost (Savings)
ADM 1 City Rebranding General $ 50,000 $ -
ADM 2 Electronic Filing System for Fair Political
Practices Commission Filings
General 3,000 10,000
ADM 3 Office Assistant: City Clerk and Human
Resources
General - 85,000
FIN 1 Reclassification of an Accountant to
Accounting Supervisor
General - 22,000
FIN 2 Reclassification of Human Resources
Assistant to Human Resources Analyst
General - 24,000
PD 1 Police Department Community Academy General - 6,000 CD 1 Housing Element Implementation General 150,000 -
CD 2 Housing Element Monitoring and
Reporting
General - 50,000
Subtotal 203,000 197,000
REC-1 Reinvigorate the Cypress Run CRPD General - (31,800) Subtotal - (31,800)
Total All Funds 203,000 165,200
# Subject Fund

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Administration ADM 1 City Rebranding Peter Grant, City Manager General Fund Develop a new cohesive City brand for all department's
official communications, marketing materials, and
community outreach.

Review City's existing brand including graphics, logos, etc. and redesign to create cohesive, professional guidelines for marketing and community outreach. The community will
play a prominent role in this undertaking. A cohesive brand will better appeal to residents and businesses, as well as coordinate the designs currently used by departments.
$50,000 expenditure. None.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Administration ADM 2 Electronic FPPC Filing System Alisha Farnell, City Clerk General Fund Implement an electronic filing system for all Fair Political Practices Commission filings.

Implement an electronic filing system for FPPC filings
required by the Political Reform Act, State law, and the City's Conflict of Interest Code.

The system will provide an easily accessible and transparent method to file and review these important documents.
$3,000 expenditure. $10,000 expenditure.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Administration ADM 3 Office Assistant: City Clerk and Human Resources Peter Grant, City Manager General Fund Establish a full-time Office Assistant Position to support the City Clerk's Office and Human Resources.

The City Clerk's Office and the Human Resources division need additional staff to meet increasing service demands.

The City Clerk's Office continues to experience increased day-to-day activity (particularly managing time-consuming Public Records Act requests). The competitive labor market requires Human Resources to dedicate more time to
employee retention, recruitment, and California's ever more pro-employee workers' compensation system is stretching staff thin. The workload in both offices is (at least) expected to remain high for the foreseeable future.

A full-time Office Assistant, shared by City Clerk and Human Resources, will complete administrative tasks, including routine Public Records Act requests, public noticing,
processing claims, records management, data entry, and
public counter coverage. The Office Assistant will help avoid work backlog and further succession planning by enabling the City Clerk and HR Manager more opportunities to mentor and provide professional development for their staff.

None. Initial annual costs are approximately $70,000 and will increase incrementally to $85,000 over several years as the office assistant moves through the salary range.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
Finance and Administrative Services FIN 1 Reclassify an Accountant to Accounting Supervisor Matt Burton, Director of Finance and Administrative Services General Fund Reclassify the vacant Accountant position to Accounting Supervisor.

Finance has operated with an Accountant vacancy for the last two years while the City evaluated the Accounting
division's staffing. Many of the division's responsibilities are time-sensitive and limited staffing and turnover have strained staff. New accounting rules and requirements continue to create additional, complex analyses that require more
expertise and supervision than the Accountant position
provides.

Two-thirds of Finance employees are eligible to retire, and the Accounting Supervisor is an important part of succession planning and ensuring the division continues to operate efficiently and effectively.

Adding an Accounting Supervisor provides a highly skilled, technically proficient supervisor for critical, day-to-day financial operations and supports management succession planning.

None. Initial annual costs are approximately $12,000 and will increase incrementally to $22,000 over several years as the accounting supervisor moves through the salary range.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
Finance and Administrative Services FIN 2 Reclassify HR Assistant to HR Analyst Matt Burton, Director of Finance and Administrative Services General Fund Reclassify the Human Resources Assistant to Human
Resources Analyst.

The Human Resources division was reorganized in 2017,
when the Human Resources Analyst position was
eliminated, decreasing full-time staff from three to two, savings nearly $200,000 annually. The division's needs and demands have evolved since the reorganization, especially in response to the tight labor market. Human Resources
needs additional support with employee retention,
recruitment and selection, and other functions outside of the scope of duties for the Human Resources Assistant.

The reclassification will ensure the Human Resources
division continues to meet the needs of its department and employee customers, plus provide succession planning
opportunities and career growth and development for Human Resources personnel.

None. Initial annual costs are approximately $6,000 and will increase incrementally to $24,000 over several years as the HR Analyst moves through the salary range.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Police PD 1 Police Department Community Academy Mark Lauderback, Chief of Police General Fund Create a Police Department Community Academy
The Community Academy will provide an opportunity to learn more about the Police department. Participants will go
behind-the-scenes with the women and men who keep
Cypress safe in classroom and interactive settings to
increase awareness of the department’s role, encourage
community involvement in public safety, and strengthen
positive department-community relations.

The Community Academy will strengthen positive
department-community relations and help grow the Police Explorer and Volunteers in Policing programs.

None. $6,000 expenditure.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Community Development CD 1 Housing Element Implementation Alicia Velasco, Planning Director General Fund Provide resources for Housing Element implementation
outreach for a November 2024 ballot measure.

Implementing the City's Housing Element requires updates to the Cypress Town Center and Commons (CTCC) Specific
Plan's residential density and development standards. The City Charter requires the updates necessary to implement the Housing Element be approved by voters. This decision package provides the resources necessary to inform the
community about the Housing Element and the ballot
measure, and fund the cost of the election.

State law requires the City to implement the 2021-2029
Housing Element by the end of 2024 and without voter
approval of the CTCC update, the new housing units will largely be zoned in the Lincoln Avenue Specific Plan, rather than more evenly distributed throughout Cypress.
$150,000 expenditure. None.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
Impacts to the
City/District and
the Community
One-Time Financial
Impact (Expenditures
and/or Revenues)
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Community Development CD 2 Housing Element Monitoring and Reporting Alicia Velasco, Planning Director General Fund Fund State-required Housing Element monitoring and
reporting.

Through the Housing Element, the State requires the City to create more than 20 programs to further affordable and fair housing. Many of the programs require specialized expertise and additional consultant resources are necessary to meet State-required monitoring and compliance reporting.

The State has suspended local land use controls and sued cities without certified Housing Elements, and similar
consequences could be imposed on cities that do not
monitor and report progress on affordable housing to the State.

None. $50,000 expenditure.

CITY OF CYPRESS
FISCAL YEAR 2023-24 PROPOSED

BUDGET DECISION PACKAGE
Number
Description
Recommendation
Subject
Contact(s)
Funding Source
On-Going Financial
Impact (Expenditures
and/or Revenues)
Department
Impacts to the
City/District
and the
Community
One-Time
Financial Impact
(Expenditures and/or
Revenues)
Recreation REC 1 Reinvigorate the Cypress Run Jeff Draper, Director of Recreation and Parks CRPD General Fund Reinvigorate the Cypress Run.

Since its start in 1982, the 5K & 10K Run has been updated several times to encourage participation and respond to changing demand. Most recently, to reverse declining
participation, the 10K course was expanded from two laps of the 5K course onto Cerritos, Lexington, and Denni. The new route required additional traffic control and Police and Public Works costs of more than $30,000. Unfortunately, the new 10K route did not result in more racers, and participation in the 10K has declined 75% over the past seven years (2022 saw only 130 people run the 10K). Adding a youth/family friendly element to the Run is recommended to increase
participation, while ending the 10K will reduce costs.

The 5K course has less impact on residential neighborhoods and the youth/family friendly run is expected to increase participation.

None. $31,800 decrease in expenditures.

PROPOSED
ANNUAL
BUDGET
City of Cypress
2023-2024

FOR FISCAL YEAR
2 City of Cypress | Annual Budget 2023-2024
This Page Intentionally Left Blank

CITY OF
Cypress
Table of Contents

INTRODUCTION
City Officials 6
Organization Chart – City 7
Organization Chart – Recreation and Park District 7
City Council Committee Responsibilities 9
City Commissions 10
Mission Statement (Vision Statement, Core Values, Goals) 11

BUDGET MESSAGE
City Manager’s Budget Message 14
Five-Year General Fund Forecast 20

BUDGET OVERVIEW
User’s Guide to the Budget 24
Budget Process and Calendar 25
Basis of Accounting and Budgeting 26
Fund Structure 26
Fund Definisions 28
Fund/Department Relationship Matrix 31
Fiscal Strategies 33

BUDGET SUMMARY
Summary of Resources and Appropriations by Fund 38
Summary of Resources 39
Major Revenue Sources 40
Operating Revenues 43
Summary of Appropriations by Fund 46
Summary of Appropriations 47
Operating Expenditures 48
Capital Projects, Debt Service and Capital Outlay 52
Projected General Fund Reserves 53
Operating Transfers 54

PERFORMANCE MEASURES
Performance Measures 58

STAFFING
Personnel Summary by Department 74
Full-Time Personnel by Job Classification 75
Part-Time Personnel by Job Classification 78
Staffing Trends 80

CITY COUNCIL AND ADMINISTRATION
Legislative Division 87
City Attorney Division 89
City Manager Division 91
City Clerk Division 93

FINANCE AND ADMINISTRATIVE SERVICES
Finance Division 99
Human Resources Division 101
Information Technology Division 103

POLICE DEPARTMENT
Support Service Division 109
Operations Division 111

COMMUNITY DEVELOPMENT
Planning, Code Enforcement, and Housing Divisions 117

PUBLIC WORKS
Building and Safety Division 124
Environmental Services Division 126
Engineering Division 128
Streets Division 130
Park Maintenance Division 132
Facility Maintenance Division 134
Fleet Services Division 136

DEBT SERVICE FUNDS

CAPITAL PROJECTS

CAPITAL OUTLAY

RECREATION AND PARK DISTRICT
Summary of Resources and Appropriations by Fund 171
Summary of Appropriations by Major Category 172
Summary of Resources 173
Summary of Appropriations 174
Summary of Operating, Capital Projects, and Capital Outlay 175 Administrative and Legislative Division 177
Community Events and Enrichment Division 179
Youth and Teen Programs Division 181
Senior Citizens Programs Divisions 183
Sports Programs Division 185
Maintenance and Facility Support Division 187
Capital Projects and Capital Outlay 189
Recreation and Park District Fund Summaries 201

FUND SUMMARIES

STATISTICAL INFORMATION

GLOSSARY
4 City of Cypress | Annual Budget 2023-2024
This Page Intentionally Left Blank

CITY OF
Cypress
Introduction
6 City of Cypress | Annual Budget 2023-2024
Introductio
n

CITY OFFICIALS
Legislative Body
Anne Hertz-Mallari Mayor
Scott Minikus Mayor Pro-Tem
David Burke Council Member
Frances Marquez Council Member
Bonnie Peat Council Member
Staff Members
Peter Grant City Manager
Matt Burton Director of Finance & Administrative Services Mark Lauderback Chief of Police
Alicia Velasco Director of Planning
Doug Dancs Director of Public Works
Jeff Draper Director of Recreation & Community Services Alisha Farnell City Clerk
City of Cypress | Annual Budget 2023-2024
7 Introductio
n
Residents of Cypress
City Clerk
❭ Elections
❭ Records Management
Police
Support Services
❭ Police Administration
❭ Personnel and Training
❭ Support Services Management
❭ Social Media
❭ Communications
❭ Press Information Officer
❭ Records
❭ Property and Evidence
❭ Crime Prevention/Community
Relations
❭ Emergency Services
❭ Police Grants
❭ Supplemental Law
Enforcement Act
❭ Mobile Command Post
❭ Budget
❭ Peer Support
❭ Volunteers/RACES
❭ General Investigations
❭ Court
❭ Police Laboratory
❭ Narcotics Asset Seizure
Field Operation
❭ Field Operations Management
❭ Field Operations
❭ Jail Operations
❭ Traffic and Parking Operations
❭ Crossing Guards
❭ SWAT Operations
❭ Canine Program
❭ Field Training Program
❭ Explorer Program
❭ Homeless Liaison Officer
Program
City Council
Traffic Commission City Manager
City Attorney
Community Promotion
Cable TV
Public Works
Building
❭ Permits
❭ Inspections
❭ Plan Checks
Environmental Services
❭ Solid Waste Management
❭ Fats, Oils and Grease Management
Park Maintenance
❭ Park Landscape
❭ Athletic Fields
❭ Community Center
❭ Senior Center
❭ Park Buildings
❭ Community Events
Facilities
❭ Building Maintenance
❭ Civic Center Landscaping
❭ Library Maintenance
❭ Boys & Girls Club Maintenance
Engineering
❭ Public Works Administration
❭ Engineering Plan Checks
❭ Traffic Engineering
❭ Traffic Signal Maintenance
❭ Street Lighting
Street Maintenance
❭ Streets, Trees and Parkways
❭ Street Cleaning
❭ Traffic Safety
❭ Graffiti Removal
❭ Sidewalk Repair
❭ Retarding Basin
❭ Stanton Channel Berm
❭ Storm Drain
❭ Sanitary Sewer
Fleet
❭ Auto Maintenance
❭ Equipment Maintenance
Finance and
Administrative Services
Finance
❭ Accounting
❭ Business Licenses
❭ Purchasing
Human Resources
❭ Personnel Services
❭ Workers Comp Insurance
Information Technology
❭ Information Systems
❭ Website
❭ Print Shop
❭ Telephones
Community Development
❭ Planning and Development
❭ Advanced Planning
❭ Current Planning
❭ Economic Development
❭ Low & Moderate Income
Housing
❭ Code Enforcement
❭ Geographical Information
Systems
Organization Chart
8 City of Cypress | Annual Budget 2023-2024
Introductio
n
Residents of Cypress
Recreation and Park District
Administration
❭ Recreation & Parks Administration
❭ Recreation & Community Services
Commission
❭ Senior Citizens Commission
❭ Animal Control (City)
Community Events and Enrichment
❭ Community Events and Promotion
❭ Cultural Arts
❭ Contract Classes
❭ 5K/10K Run
❭ Sports Park
Senior Citizens Programs and Transportation
❭ Senior Citizen Programs
❭ Senior Citizen Transportation
Sports Programs
❭ Youth Sports
❭ Adult Sports
❭ Facilities/Field Permits
Youth and Teen Programs
❭ Day Camp
❭ Teen Programs
❭ Playgrounds
Maintenance and Facility Support
❭ Park Landscape
❭ Athletic Fields
❭ Community Center
❭ Senior Center
❭ Park Buildings
❭ Facility Operations
❭ Youth League Improvements
❭ Sports Park
Board of Directors
(Cypress City Council)
District Manager
(City Manager)
Recreation & Community
Services Commission Senior Citizens Commission
Cypress Recreation and Park District
Organization Chart
City of Cypress | Annual Budget 2023-2024
9 Introductio
n

COUNCIL COMMITTEE RESPONSIBILITIES
MAYOR ANNE HERTZ–MALLARI
Orange County Fire Authority
City/Anaheim Union High School District Ad Hoc Subcommittee City/Cypress College Ad Hoc Subcommittee
City/Cypress School District Ad Hoc Subcommittee
Economic Development Ad Hoc Subcommittee
League of California Cities – General Assembly
League of California Cities – Orange County Division
Orange County City Selection Committee
Orange County Council of Governments
West Cities Police Communications Center (Alternate)

MAYOR PRO TEM SCOTT MINIKUS
Orange County Sanitation District
City/Anaheim Union High School District Ad Hoc Subcommittee Joint Forces Training Base Cities Group
League of California Cities – General Assembly (Alternate) League of California Cities – Orange County Division (Alternate) Southern California Association of Governments – General Assembly Orange County City Selection Committee (Alternate)
Orange County Council of Governments – General Assembly (Alternate) Veteran Recognition Ad Hoc Subcommittee
West Cities Police Communications Center

COUNCIL MEMBER FRANCES MARQUEZ
Joint Forces Training Base Cities Group (Alternate)
Santa Ana River Flood Protection Agency
Veteran Recognition Ad Hoc Subcommittee

COUNCIL MEMBER DAVID BURKE
Bridges at Kraemer Place Community Advisory Board
City/Cypress School District Ad Hoc Subcommittee
Orange County Library Advisory Board (Two year term ending January 2025) Southern California Association of Governments – General Assembly (Alternate)

COUNCIL MEMBER BONNIE PEAT
Orange County Mosquito and Vector Control District (Term ends January 2024) Orange County Sanitation District (Alternate)
City/Cypress College Ad Hoc Subcommittee
Economic Development Ad Hoc Subcommittee
Orange County Library Advisory Board (Alternate) (Two year term ending January 2025) Santa Ana River Flood Protection Agency (Alternate)
10 City of Cypress | Annual Budget 2023-2024
Introductio
n

COMMISSIONS, COMMITTEES AND ADVISORY BOARDS

RECREATION AND COMMUNITY SERVICES COMMISSION
Vanessa Burtle, Vice Chair
Linda Croce, Chair
Jeff Dronkers
Carol Erbe
Christen Jackson
Jennifer Park
Jan Ridgeway

SENIOR CITIZENS COMMISSION
Glenn Button
Gincy Heins
Hank Machal, Vice Chair
Ginger Osman, Chair
Carlos Ramirez
Jan Stein
David Skorupinski

TRAFFIC COMMISSION
Lora Ajello, Chair
Robert Bestian, Vice Chair
Christina Sar
Duane Summers
Catherine Youngerman
City of Cypress | Annual Budget 2023-2024
11 Introductio
n
Mission Statement
Î The City of Cypress, guided by our core values, will utilize our resources in concert with community partners to
provide an exceptional city to live, work and play.

Vision Statement
Î Cypress is a safe and welcoming community delivering excellent services for our residents, neighborhoods, and businesses.

Core Values/Guiding Principles
The City of Cypress values…
ɪ Accountability
ɪ Fiscal prudence
ɪ Integrity
ɪ Responsiveness to the community
ɪ Teamwork
ɪ Transparency
Three – Year Goals (2023-2026 not in priority order)
ɪ Maintain financial stability and promote economic activity ɪ Enhance and maintain public safety
ɪ Enhance recreation facilities and programs
ɪ Maintain infrastructure and facilities
ɪ Maintain high quality and high value services for the community 12 City of Cypress | Annual Budget 2023-2024
This Page Intentionally Left Blank

CITY OF
Cypress
Introductio
n
Budget
Message
14 City of Cypress | Annual Budget 2023-2024
Budget Message
5275 ORANGE AVENUE • CYPRESS, CA 90630 • PH: (714) 229-6700 • WWW.CYPRESSCA.ORG City of Cypress
May 8, 2023
Honorable Mayor and Members of the City Council:

I am pleased to present the City of Cypress’ Fiscal Year (FY) 2023-24 Budget and Capital Improvement Program (CIP). It represents a prudent, practical spending plan consistent with Cypress’ legacy of conservative and award-winning financial management.

The City’s long-term financial position remains strong and continues to make productive use of additional General Fund resources from the $11.7 million American Rescue Plan Act windfall. Thanks to interest earnings, the FY 2023-24 Budget is balanced, but as the Five Year Forecast highlights, Cypress remains dogged by a modest, stubborn structural deficit that limits the City’s options to absorb cost increases or enhance service levels.

The projected structural deficit is a function of the City Council’s laudable $1.55 million annual contribution toward capital and infrastructure projects from General Fund operating revenues and unavoidable upward pressure on employee compensation caused by a tight labor market and inflation. The projected future deficits can likely be offset through the use of the Budget Stabilization Reserve, which was established to bridge small budget deficits that are anticipated to rectify through operational efficiencies and prior fiscal year end savings.

While the City has proficiently addressed small budget deficits for several years, Cypress must remain financially vigilant.

In particular, City operations are heavily dependent on sales tax – a volatile revenue source that is not generated evenly throughout the business community. Cypress relies on a handful of businesses for the majority of its sales tax, which means a disruption to any of these major producers could jeopardize City operations. To mitigate the risk the City faces from its reliance on sales tax, the City Council updated its Fiscal Strategies during the FY 2022-23 Budget process with a new practice to guide sales tax estimating and budgeting.

The recent spike in interest earnings resulting from Federal efforts to contain inflation will require future budgets to consider a similar risk management strategy to manage investment revenues that can fluctuate greatly from one year to the next.

Our industry leading financial management practices are a justifiable source of community pride. Cypress is the only city to be recognized twice by former State Senator (and Certified Public Accountant) John Moorlach for having the strongest unrestricted net (fiscal) position of Orange County’s 34 cities. The City also continues to earn recognition from the Government Finance Officers Association for its Budget presentation and performance measurement program.

FY 2023-24 finds the City’s short-term financial condition healthy, but facing a variety of inflation-related challenges, the likelihood of more increases to the federal funds rate and the nation’s business economists’ consensus expectation that a U.S. recession will begin before the end of the calendar year.

Some of the challenges high inflation continues to present the City include:
> The cost to provide municipal services has increased. Everything from supplies, to gasoline, to service contracts costs significantly more than it did two years ago. In many cases, the Budget includes an inflation allowance, but costs can rise so quickly that these allowances may be insufficient or may be needed more broadly. > Capital project costs continue to go up. The City has had to adjust nearly every CIP project because of inflation and associated product, equipment and commodity shortages. Annual projects, like residential street resurfacing, have had their scope of work reduced compared to prior years. Fortunately, Cypress’ strong financial management practices have enabled the City to avoid higher borrowing costs by continuing to fund CIP projects on a pay-as-you-go basis. > The cost to retain and attract employees in a tight labor market has increased. While some City revenues will grow with inflation, overall revenue growth cannot keep pace with historically large Consumer Price Index increases, which also limits the City’s ability to preserve employee wages relative to the cost of living. As competition for employees becomes ever fiercer, the FY 2023-24 Budget includes recommendations to help retain employees and advance succession planning.

These investments are key to ensuring Cypress is served and protected by highly capable professionals who understand and are committed to our organization and are rooted in what makes this community so special.

City of Cypress | Annual Budget 2023-2024
15 Budget Message
> Employer pension costs are likely to increase as CalPERS navigates soaring interest rates, international crises, and rising employee wages. To ensure Cypress continues to manage its pension liabilities responsibly, the City Council established a Strategic Plan objective to consider options to further offset CalPERS unfunded pension plan actuarial liabilities.

While Cypress is exceedingly well prepared to weather a typical recession/business cycle, the risk of recession has been a consideration in the City’s FY 2022-23 decisions and is a risk around which the FY 2023-24 Proposed Budget is built.

Budget Overview
The combined Operating and Capital Budgets are $52.3 million, and increase of 12.4% from FY 2022-23, and are balanced.

The Operating Budget (all Funds) represents $40.7 million (78%) of the Budget, while capital improvement investments total $10.3 million (20%) and capital outlay makes up $1.3 million (2%) of expenditures.

The City is largely a service provider and over two-thirds of the Operating Budget are personnel costs, with the majority of that spending in the Police department.

Projected FY 2023-24 revenues are $51 million, an increase of 13.7% from FY 2022-23. While General Fund revenues exceed operating expenditures, the use of accumulated reserves to support capital investments balances the Budget. Overall, the $1.3 million fund balance decline for all City funds is largely the result of the use of accumulated moneys (including one-time Pandemic Recovery Plan funds) for capital improvement program investments.

Budget Summary (Millions)
Operating
Budget
Capital
Budget Total
Revenues $ 44.4 $ 6.9 $ 51.3
Expenditures (40.7) (11.6) (52.3)
Transfer for Capital (2.9) 2.9 -
Surplus/(Deficit) $ 0.8 $ (1.8) $ (1.0)
Key assumptions used to develop the Budget include:
> Reflects established City Council priorities and Fiscal Strategies > Sales Tax revenue grows modestly
> $691,700 of Pandemic Recovery Plan set-asides fund one-time projects > Current service levels are maintained
> CalPERS pension costs increase
> City Council established reserves are maintained
> $1.55 million of General Fund resources are contributed for current year capital projects > Negotiated and anticipated employee salary and benefit increases are incorporated General Fund Overview
The General Fund, the City’s largest fund and the one over which the City Council has the most discretion, is balanced with a small projected decrease in total reserves.

General Fund
Budget Summary (Millions)
2023-24
Proposed
Revenues $ 39.7
Transfers In 1.0
Expenditures (37.6)
Capital Projects (2.1)
Transfers Out (1.1)
Decrease to Fund Balance $ (0.1)
16 City of Cypress | Annual Budget 2023-2024
Budget Message
General Fund Revenues
FY 2023-24 General Fund revenues are projected to increase $3,472,985 (9.6%) from the prior year and do not include any tax increases.

Revenue Category
2022-23
Adopted
2022-23
Estimated
2023-24
Proposed
%
Change
Property Taxes $ 11,964,000 $ 12,624,671 $ 12,955,000 8.3% Sales Tax 12,405,000 12,505,000 12,605,000 1.6%
Transient Occupancy Tax 2,650,000 2,825,000 2,750,000 3.8% Franchise Tax 1,807,500 1,986,137 1,930,000 6.8%
Other Taxes 2,170,000 2,232,500 2,135,000 (1.6%)
Investment Earnings 225,000 1,425,000 1,750,000 677.8%
Park District Reimbursements 2,453,312 2,203,270 2,655,010 8.2% Other Service Charges 1,083,127 1,375,588 1,328,200 22.6% Licenses & Permits 883,070 1,152,800 1,012,330 14.6%
Other Revenues 624,848 842,383 618,302 (1.0%)
Totals $ 36,265,857 $ 39,172,349 $ 39,738,842 9.6%
Inflation impacts and the risk of recession make revenue projections difficult. Accordingly, the conservative, but realistic projections reflect the most up-to-date information available from the City’s Sales Tax consultant, Property Tax consultant, Cal Cities, the State Department of Finance, year-to-date receipts, and regional economic forecasts.

Cypress’ largest revenue source for the upcoming year, property tax ($13.0 million), is projected to increase $991,000 (8.3%) from the FY 2022-23 Budget. While Proposition 13 limits annual assessed value increases protect homeowners, over time it has prevented property tax revenue from keeping pace with operating costs. However, the proposed increase for FY 2023-24 is usually large and is a direct result of growth in assessed values due to recent changes in ownership and completed construction on multiple large-scale apartments and senior living projects, as well as the final dissolution of the Successor Agency to the former Redevelopment Agency.

Sales tax is a close second to property tax for the largest revenue source ($12.6 million) and can be volatile, especially during periods of economic uncertainty. Sales tax receipts remain stronger than expected during the pandemic, and more recently have benefited from inflation and the high cost of gasoline. The most recent forecasts indicate modest sales tax growth in FY 2023-24. While any year over year growth is positive news, it remains imperative that City operations do not become overly reliant on sales tax as it is volatile and can decline rapidly from one year to the next. As such, the Fiscal Strategies were updated last year to limit sales tax revenues budgeted to support operations to a four-year average. Sales tax receipts projected to exceed the four-year average are dedicated for one-time expenditure. For FY 2023-24, the sales tax baseline is $12.5 million and the Budget allocates $120,000 to one-time purposes.

Investment earnings, which represents interest received on cash balances, have not been a major revenue source in the General Fund for well over a decade. However, actions by the Federal Reserve over the past year have resulted in unprecedented interest rate hikes. While these actions are generally viewed as economically risky with the potential for many negative short-term financial impacts to residents, local businesses and the City’s revenue base, higher interest paid on Treasurybacked securities generates significant additional revenues to the City. Over the last two years, interest rates on Treasury notes have gone from close to zero to well over four percent. As such, investment earnings in FY 2023-24 are expected to be more than $1.5 million higher than the prior budget. Simply put, additional investment earrings are responsible for the FY 2023-24 Budget being balanced without the use of reserves. As with sales tax revenue, it is essential that City services not rely on an unpredictable revenue like investment earnings.

It remains imperative that we remain diligent stewards of the community’s resources and that we confront new financial challenges and work to diversify our revenue base and contain costs.

City of Cypress | Annual Budget 2023-2024
17 Budget Message
General Fund Expenditures
FY 2023-24 expenditures are $37.6 million, an increase of $2.1 million (6.0%) from FY 2022-23.

Expenditure Category
2022-23
Adopted
2022-23
Estimated
2023-24
Proposed
%
Change
Personnel $ 23,312,663 $ 21,499,167 $ 24,478,999 5.0%
Maintenance & Operations 8,277,202 10,055,631 9,125,638 10.3% Internal Service Charges 3,859,320 3,859,320 3,977,980 3.1% Totals $ 35,449,185 $ 35,414,118 $ 37,582,617 6.0%
The personnel expenditure increases are largely due to many factors, the largest are the costs of the four-year labor agreement with the Cypress Police Officers’ Association the City Council approved in late 2022. Responding to industry-wide wage and recruitment pressures, the agreement significantly increased compensation to the Police department’s 54 sworn Officers and Sergeants. Other personnel increases include higher CalPERS pension payments, one new position, two reclassifications, and negotiated/anticipated compensation adjustments for non-sworn employees.

Maintenance and operation increases result from several factors, including Decision Packages. Decision Packages are summarized in the following table.
# Subject Fund(s)
One-Tme Cost
(Savings)
Ongoing Cost
(Savings)
ADM 1 City Rebranding General $ 50,000 $ -
ADM 2 Electronic Filing System for Fair Political Practices Commission Filings General 3,000 10,000 ADM 3 New Office Assistant Position General - 85,000
FIN 1 Reclass of Accountant to Accounting Supervisor General - 22,000 FIN 2 Reclass of Human Resources Assistant to Human Resources Analyst General - 24,000 PD 1 Police Department Community Academy General - 6,000 CD 1 Housing Element Ballot Measure General 147,000 -
CD 2 Housing Element Implementation Contract Services General - 50,000 Subtotal 200,000 197,000
REC 1 Reconfiguration of Cypress Run CRPD General - (31,800) Total All
Funds $ 200,000 $ 165,200
Capital Improvement Program (CIP) Highlights
The CIP is the City’s long-term plan for investing in facilities and infrastructure. It is a key component of the Budget and of vital importance to the community. The CIP balances new projects, replacement of aged infrastructure, and life-extending maintenance.

Comprised of projects that often span multiple years and draw on many different funding sources, the FY 2023-24 CIP invests $8 million. The CIP also includes $29.6 million for Recreation and Park District projects.

Project Type
2023-24
Proposed
Street Projects $ 4,650,000
Traffic Signal/Lighting Projects 1,285,000
Storm Drain Projects 1,500,000
Sewer Projects 285,000
Parkway Projects 900,000
Public Facility Projects 1,700,000
Totals $ 10,320,000
18 City of Cypress | Annual Budget 2023-2024
Budget Message
Fund Balances and Reserves
The Budget reflects the City Council’s policy of fully funding capital outlay replacements and employee benefit and self-insurance liabilities. All liabilities (with the exception of the CalPERS pension and retiree medical liabilities) are fully-funded and the Internal Service Funds have sufficient cash to pay all the required annual contributions for pensions and retiree medical costs.

The City Council has established a Pension Trust to help offset unfunded CalPERS pension liabilities, with a portion of any General Fund budget surplus committed to additional trust investments.

Importantly, the Budget conforms to City Council policies requiring a 25% General Fund Contingency Reserve of $9.4 million and a 30% CIP Fund Cash-Flow Emergency Reserve of $11.3 million. Neither of these reserves is expected to be utilized in FY 2023-24.

Cypress Recreation and Park District
The Budget includes the Recreation and Park District (District), which is a distinct legal entity from the City although the City Council serves as the District’s Board of Directors. The City supports the District through fee-based general management; finance; human resources; information technology; and maintenance services.

District Revenues
District revenues are budgeted at $8.6 million, an increase of $871,537 (11.2%) from FY 2022-23. The higher revenues are attributed to atypically large Property Tax growth and rising interest rates earned on cash balances which were both discussed previously in the overview of the City’s General Fund.

The District receives the majority of its recurring revenue (over 80about 78%) from property tax, with fees for service (classes and facility rentals) historically being the one other major revenue source. The District’s dedicated property tax revenue remains a double-edged sword. It provides a stable income stream with which the District delivers a high level of recreation services. However, under Proposition 13 property tax revenue growth tends to be less than both inflation and the longer-term growth rate of employee compensation due to pension costs and minimum wage increases. Fortunately, in times of economic uncertainty, property tax provides a reliable revenue stream and the District’s short-term financial health remains strong.

Revenue Category
2022-23
Adopted
2022-23
Estimated
2023-24
Proposed
%
Change
Property Taxes $ 6,218,000 $ 6,775,800 $ 6,772,000 8.9% Interest & Rents 371,100 756,521 857,210 131.0%
From Other Agencies 497,681 81,198 286,000 (42.5%)
Services Charges 673,892 840,213 717,000 6.4%
Park Development Fees - 1,430,524 - n/a
Other Revenue - 2,446 - n/a
Totals $ 7,760,673 $ 9,886,702 $ 8,632,210 11.2%
District Personnel costs represent more than 50% of operating costs when accounting for reimbursements to the City for maintenance services. With its primary revenue source not expected to keep pace with inflationary expenditure growth in the coming years, the District must continue to take measures to ensure its long-term fiscal sustainability. In addition to regularly updating fees, the District must optimize operations; leverage revenue generating assets; and add non-property tax revenues.

Strengthening its financial condition is particularly important as many of the District’s facilities are nearing major rehabilitation/ replacement age and the District must identify funding for these necessary improvements. Current revenues are sufficient to pay for operations and some capital projects (including the annual repayment associated with the reconstruction of Arnold Cypress Park), but are insufficient to provide for other major rehabilitation costs related to the District’s aging facilities and infrastructure.

District Expenditures
The District Budget is $35.9 million, a more than three-fold increase ($27.8 million (340.9%) increase from FY 2022-23, due to large-scale capital projects proposed in FY 2023-24. Personnel costs increase 4.3%, reflecting the ongoing impact of minimum wage increases, higher pension costs and negotiated/anticipated salary increases, several newly-hired full-time employees moving through their respective salary ranges and additional Public Works engineers working on District capital projects.

City of Cypress | Annual Budget 2023-2024
19 Budget Message
Maintenance and operations expenditures have also increased as contract service costs reflect the wage impacts to City vendors caused by inflation, the tightening labor market and higher material and equipment costs.

Expenditure Category
2022-23
Adopted
2022-23
Estimated
2023-24
Proposed
%
Change
Personnel $ 2,392,584 $ 2,244,775 $ 2,495,190 4.3%
Maintenance & Operations 3,235,682 2,910,468 3,527,539 9.0% Internal Service Charges 287,530 287,530 306,290 6.5%
Capital Projects 2,215,000 3,881,508 29,560,000 1234.5% Capital Outlay 10,000 10,000 7,383 (26.2%)
Totals $ 8,140,796 $ 9,334,281 $ 35,896,402 340.9%
District Capital Improvement Projects
The FY 2023-24 Budget includes $27.5 million for the reconstruction of Arnold Cypress Park. This major project is funded by a loan from the City’s Infrastructure Fund and will be repaid by the District using additional annual property tax revenues.

These additional property revenues are available due to the District recently paying off all outstanding loans to the City for District capital improvements funded by the former Redevelopment Agency which were disallowed by the State in 2012. While these revenues are sufficient to repay the City for the improvements to Arnold Cypress Park over the next two decades, the District’s need to identify funding for other significant capital investments remains a major challenge.

Future capital projects will be prioritized based on the facilities inventory and condition assessment and the availability of resources. The FY 2023-24 CIP projects are summarized and discussed in the FY 2023-24 Budget.

Conclusion
The FY 2023-24 Budget funds a strong municipal corporation with a remarkable team of employees serving Cypress. I am enormously proud of Team Cypress’ service to our community and have immense confidence in our ability to respond to challenges in FY 2023-24.

The City Council’s long-standing practice of strategically investing limited resources has Cypress well prepared for whatever lies over the horizon – assuming we continue our constrained approach to municipal operations and focus on core services.

The FY 2023-24 Budget embodies the City Council’s dedication to careful and transparent financial management. This commitment, which spans generations of Cypress City Councils, is the most important way we sustain the community’s success, political stability, skilled leadership, and partnership with our employees.

I would like to express my appreciation to our department Directors for their efforts to deliver quality services to our community and to support the City Council as it delivers on the City’s updated Mission Statement:

Cypress is a safe and welcoming community delivering excellent services for our residents, neighborhoods, and businesses.

It is a tremendous honor to serve as Cypress’ City Manager and I look forward to continuing to serve our wonderful community from solid financial footing in FY 2023-24.

Peter Grant
City Manager
20 City of Cypress | Annual Budget 2023-2024
Budget Message
Five-Year General Fund Forecast
Summary
Revenues Expenditures
2023-24 Proposed 2024-25 Projected 2025-26 Projected 2026-27 Projected 2027-28 Projected $36,000,000
$37,000,000
$38,000,000
$39,000,000
$40,000,000
$41,000,000
$42,000,000
$43,000,000
$44,000,000
$45,000,000
$46,000,000
Five-Year General Fund Forecast
The Five-Year General Fund Forecast identifies both current and upcoming challenges and provides a longer-term outlook of the City’s revenue and expenditure trends. The Forecast is not a prediction; rather, it reflects the effects of anticipated changes to key revenues and expenditures that drive the City’s economic condition. It does not anticipate any actions the City Council or city management may take during the Forecast period to address the City’s financial condition. The Forecast is limited to the General Fund since the majority of the City’s operations are in the General Fund and all unrestricted revenues are recorded here. The Five-Year Forecast is a guide in preparing future budgets and helps to identify challenges during the Forecast period in a manner that enables the City Council to respond to them strategically.

The first year of the Forecast is the FY 2023-24 Proposed Budget and reflects known economic conditions, trends, and assumptions. The Forecast considers General Fund revenues and expenditures each year – it does not consider the use of reserves and, as a result, reflects a deficit beginning in FY 2023-244-25.

Cypress, like all other local governments, will continue to experience significant challenges over the next five years due to ongoing uncertainties associated with pandemic recovery, inflation impacts, threat of recession and continued expenditure growth due to rising pension costs.

City of Cypress | Annual Budget 2023-2024
21 Budget Message
Five-Year General Fund Forecast
2023-24
Proposed
2024-25
Projected
2025-26
Projected
2026-27
Projected
2027-28
Projected

RESOURCES
Revenues
Sales Taxes 12,605,000 12,750,000 13,325,000 13,900,000 14,400,000 Property Taxes 7,055,000 7,191,360 7,330,447 7,472,316 7,617,022 Vehicle License Backfills 5,900,000 6,018,000 6,138,360 6,261,127 6,386,350 Franchise Taxes 1,930,000 1,944,200 1,958,684 1,973,458 1,988,527 Transient Occupancy Tax 2,750,000 2,750,000 2,800,000 2,850,000 2,850,000 Other Taxes 2,135,000 2,135,000 2,135,000 2,135,000 2,135,000 Investment Earnings 1,750,000 1,750,000 1,500,000 1,250,000 1,250,000 Service Charges 3,983,210 3,830,160 3,884,322 3,939,568 3,995,918 Licenses and Permits 1,012,330 708,310 708,310 708,310 708,310 Other Revenues 618,302 373,659 375,924 378,233 410,589
Total Revenues 39,738,842 39,450,689 40,156,047 40,868,012 41,741,716 Operating Transfers In 1,029,730 1,047,957 1,067,116 1,086,658 1,106,592 Total Resources 40,768,572 40,498,646 41,223,163 41,954,670 42,848,308 USES
Expenditures
Personnel (Salaries and Benefits) 24,478,999 25,263,369 26,038,703 26,729,671 27,436,663 Supplies and Contract Services 9,125,638 9,278,779 9,460,749 9,747,267 9,940,949 Interfund Charges 3,977,980 4,077,429 4,179,365 4,283,849 4,390,945 Operating Expenditures 37,582,617 38,619,577 39,678,817 40,760,787 41,768,557 Operating Transfers Out 654,611 300,000 300,000 300,000 300,000 Total Uses (Operations) 38,237,228 38,919,577 39,978,817 41,060,787 42,068,557 Pandemic Recovery Drawdowns 191,700 200,000 200,000 200,000 80,000 Loan to Housing Assets Fund (75,000) (75,000) (75,000) (75,000) (75,000) Investment Earnings Baseline Adjust - (500,000) (250,000) - - Sales Tax Baseline Adjustment (120,000) - (525,000) (750,000) (800,000) Operating Surplus/(Deficit) 2,528,044 1,204,069 594,346 268,883 (15,249) Transfers for Capital Projects 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 Contingency Adjustment 533,300 260,000 265,000 270,000 250,000 Net Surplus/(Deficit) 444,744 (605,931) (1,220,654) (1,551,117) (1,815,249) Assumptions
> No tax increases
> No significant new sources of revenue
> Sales Tax projections are based on estimates provided by the City’s Sales Tax consultant > Property Tax grows two percent annually
> No changes (or additions) to current staffing or service levels > Salary component of personnel expenditures increases in accordance with current labor agreements with employee groups; future adjustments are forecasted for periods after the end of the current agreements > Pension cost projections are based on the most recent CalPERS actuarial estimates, no anticipated rate adjustments arising from employee turnover and/or pension reform
> Supplies and services and interfund charges grow approximately 2.5% (estimated CPI) 22 City of Cypress | Annual Budget 2023-2024
Budget Message
> One-time Pandemic Recovery set-asides are drawn down on to pay for the Business Development Manager position through mid-FY 2027-28
> State grant revenues pay for the School Resource Officer through FY 2023-24 > Sales Tax Baseline Established in FY 2023-24 to mitigate sales tax volatility impacts and based on four-year rolling average of annual sales tax receipts; receipts over the baseline will be used for one-time purposes > New Investment Income Baseline Established in FY 2024-25 to mitigate investment income volatility based on an annual return of 2.5 percent
> $1.55 million is allocated annually for capital projects > The 25% General Fund contingency adjusted annually using available, current year resources > Funding for future capital projects is limited to sales tax and investment income baseline amounts > General Liability Insurance, Workers Compensation Insurance, Employee Benefits, and Equipment Replacement are fully funded
Long-Term Concerns
The Forecast indicates a structural deficit in the General Fund starting in FY 2023-24 and growing to over $1.8 million by FY 2027-28. The deficit is the result of many issues – including the timing and extent of post-pandemic revenue growth, inflation and its impacts on expenditures and the ongoing increases in required pension payments to CalPERS.

Prudent, strategic and disciplined budget decision-making through the years has allowed Cypress to accumulate sufficient reserves in the General Fund that could be available to backfill the projected budget deficits. However, the ongoing use of reserves is not a viable long-term solution for remedying a structural deficit. As additional information and economic data become available, City management and the City Council will work to develop a plan to ensure the General Fund budget is balanced and sustainable for the long-term.

Another challenge during the Forecast is identifying resources for capital projects. Historically, thanks to the sound planning and discipline referenced above, the City has been able to set-aside significant General Fund revenues for capital projects.

As forecasted, the City will be unable to set-aside any General Fund revenue for future capital projects as in prior years. The Forecast continues transferring $1.55 million annually for current year capital projects, which is necessary to meet ongoing State maintenance of effort requirements.

Budget
Overview
24 City of Cypress | Annual Budget 2023-2024
Budget Overview
User’s Guide to the Budget
This user’s guide is intended to assist readers in understanding the information presented in the Fiscal Year (FY) 2023-24 Budget. The FY 2023-24 Budget is organized into chapters, as described below.

Introduction
This section provides the reader with an overview of the City, including comprehensive organization charts for both the City and the Cypress Recreation and Park District, key contacts, and responsibilities.

Budget Message
The City Manager’s Budget Message introduces the
recommended spending plan for the upcoming year, including a summary of critical economic issues, challenges, changes incorporated in this year’s budget, and Capital Improvement highlights.

The Five-Year General Fund Forecast provides a tool for long-term financial planning and includes projections for anticipated changes in revenues and expenditures based on known facts and estimates of economic activity.

Budget Overview
This section describes the budget process and the fiscal strategies that were used to develop the proposed budget.

To help understand the budget, the Fund Structure depicts the various funds used to segregate and account for the City’s activities. A description of each fund, and a matrix identifying which departments uses them is also included.

Budget Summary
The Budget Summary presents a comprehensive overview
of revenues, expenditures, transfers, and fund balance
projections for all funds. Performance measures for all departments have been enhanced and consolidated in this section.

Staffing
The Staffing section includes a summary of funded personnel by department and status (full-time/part-time), salary and wage range information by title, and ten-year historical staffing information.

City Council and Administration
The City Council and Administration functions implement and administer policies, programs and services approved by the City Council, and provide the citizens of Cypress with legislative representation. Municipal programs and services involving Elections, City Attorney, Records Management, Community Promotions, Cable Television and the Traffic
Commission are administered by this department. City Council and the Administration Divisions represent the citizens of Cypress and act on their behalf with regard to regional, state and federal issues, as well as foster community partnerships and interagency collaboration.

Finance and Administrative Services
The Finance and Administrative Services Department functions include: finance administration, general accounting, treasury management, payroll, accounts payable, purchasing, revenue collection, business licensing, human resources, workers’ compensation claims management, website, information
technology, print shop, and telephone maintenance.

Police
The Police Department’s mission is “to provide professional public safety services in partnership with the community.” The Department coordinates its efforts with groups and
individuals in the community to provide a safe environment in which to visit, work, and live. The members of the Department are committed to excellence developed through pride,
setting the standard, and earning a reputation for caring and courteous service. The Police Department is dedicated to honoring the obligation to protect and serve, while seeking innovative solutions to improve the quality of life for all.

Community Development
The Community Development Department consists of
the Planning, Code Enforcement, Economic Development
and Housing Divisions. The Department is responsible
for processing all private development proposals, issuing various types of permits, preparing ordinances for land use and building regulations, responding to code enforcement violations, and promoting economic development. The City’s economic development program supports local businesses
and administers the distribution of federal and other
assistance funds for affordable housing production and
preservation.

Public Works
Public Works handles a wide variety of functions through its seven divisions. Major functions include maintenance of streets, parks, landscaping and facilities, capital
improvements, environmental services, and building and
safety.

Debt Service Funds
This section would provide information on any debt service payments due in the upcoming year.

Capital Projects
Summary and detailed information on capital improvement projects and their funding sources proposed in the budget is provided in this section.

City of Cypress | Annual Budget 2023-2024
25 Budget Overview
Budget Calendar
January Annual Budget process begins
February Budget Calendar presented to City Council
Mid-Year review of current budget
March City Council Workshop on City Reserves, Pension Trust and Pension Liability Overview April Proposed Budget compiled
May Proposed Budget and Budget Adjustment Decision Package Analysis submitted to City Council prior to workshop
City Council workshop(s) on Proposed Budget, including introduction of Seven-Year Capital Improvement Program (CIP)
Presentation of Seven-Year CIP
(Additional meetings/workshops with City Council can be scheduled, if desired) June City Council considers City and Park District Budgets for adoption City Council considers Seven-Year CIP for adoption
July Start of new fiscal year
Capital Outlay
Purchases of items such as equipment, computer hardware and software, and vehicles in excess of $1,000 having a useful life of more than one year are considered capital outlay purchases. Capital outlay purchases are typically depreciated over the useful life of the asset with a corresponding charge to the operating budget to provide funding for future
replacements. The proposed purchases are detailed in this section.

Recreation and Park District
The Cypress Recreation and Park District is a separate legal entity formed to provide park and recreational activities within the District’s boundaries. Functionally, it operates as a department of the City and all employees are City employees.

This section provides all summary information, capital
projects, capital outlay and division budget information related to the District.

Fund Summaries
The Fund Summaries section provides detailed revenue,
expenditures and fund balance information for individual funds.

Budget Process
The annual budget serves as the foundation for the City of Cypress’ financial planning. The City operates on a fiscal year basis, beginning July 1st and ending June 30th. The budget is prepared under the supervision of the City Manager and submitted to the City Council for deliberation and adoption prior to the beginning of the fiscal year.

The City follows these procedures in establishing the
budgetary data: After January 1, department heads prepare estimates for required appropriations for the fiscal year commencing the following July 1. The proposed budget
includes estimated expenditures and forecasted revenues for the fiscal year. The data is presented to the City Manager for review. The operating budget includes a summary of the proposed expenditures and financial resources, as well as data for the preceding fiscal period. Prior to July 1, the budget is legally enacted through passage of an adopting resolution.

Upon adoption by the City Council, the City maintains
budgetary controls to ensure compliance with legal
provisions embodied in the annual budget. The City Manager is responsible for administration of the adopted annual budget, and during the fiscal year may make transfers of unencumbered appropriation balances between departments within the same fund. Any supplemental appropriations must be approved by the Cypress City Council.
26 City of Cypress | Annual Budget 2023-2024
Budget Overview
Basis of Accounting and Budgeting
The City’s annual audited financial statements are prepared in conformity with generally accepted accounting principles (GAAP), as established by the Governmental Accounting Standards Board (GASB) for U.S. state and local government agencies.

The basis of accounting is used to determine when revenues and expenditures are recognized in the financial statements. The governmental fund financial statements and budget are reported using the current financial resources measurement focus and the modified accrual basis of accounting, while the enterprise and internal service funds use the economic resources measurement focus and the accrual basis of accounting.

Under the modified accrual basis of accounting, revenues are recorded when they are measurable and available and expenditures are recorded when a liability is incurred, regardless of the timing of the related cash flows. “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. The City considers revenues available when they are collected within 60 days of the end of the fiscal period. Revenues susceptible to accrual include property taxes, franchise taxes, sales taxes, interest and some grant revenues.

Fund Structure
The City utilizes a fund-based accounting structure. Individual funds operate as a self-balancing set of accounts. There are three main types of funds: Governmental, Proprietary, and Fiduciary. Governmental Funds generally account for tax-supported activities and include the General Fund, Special Revenue Funds, Capital Projects Funds, and Debt Service Funds. The General Fund is the principal operating fund and accounts for all activities not required to be accounted for in a separate fund. Special Revenue Funds are used as needed to account for specific, restricted revenue sources. Capital Projects Funds are used for the acquisition, construction, or rehabilitation of infrastructure and capital assets. Debt Service Funds are used to account for the accumulation of resources for, and payment of, general long-term debt, however, there is no city-obligated debt outstanding.

Proprietary Funds account for activities that are business-like in nature and include Enterprise Funds and Internal Service Funds. The City’s Sewer Fund is an Enterprise Fund. Users of the sewer system pay fees, through their water bills, to help maintain and improve the sewer system. Internal Service Funds are used to account for activities provided by one department to another on a cost-reimbursement basis.

Fiduciary Funds are used to account for assets held in a trust or agency capacity and cannot be used to support the City’s own program. As such, budgets are not adopted for fiduciary funds, however, the financial activities are included in the Comprehensive Annual Financial Report. Budgets are adopted for all governmental funds and the Sewer Enterprise Fund, as required.

Additional information on the individual funds is found on the following pages.

Strategic Plan Process
Semi-annually the City Council convenes to review the City’s Strategic Plan. This process includes a review of established three year goals, the development of new six month strategic objectives, and a compilation of the City’s strengths and accomplishments during the previous six-months. The six month objectives are action plan items that are undertaken to fulfil the City’s three year goals and are guided by the established core values and guiding principles of the City. These core values include integrity, accountability, transparency, fiscal prudence, teamwork and responsiveness to the community.

The Strategic Plan is the primary tool by which the City Council improves services and preserves Cypress’ high quality of life.

It guides budget development and is the foundation by which the City manages program objectives, implementation and delivery of services to the community.

City of Cypress | Annual Budget 2023-2024 27
Budget Overview

CITY OF CYPRESS

FUND STRUCTURE
GENERAL (Major)
﹥ General Fund
﹥ General Fund - Grants
﹥ General Fund - Pandemic Response and
Recovery
﹥ Storm Drainage
﹥ Trust and Agency
SPECIAL REVENUE (Major)
Recreation and Park District
﹥ General Fund
﹥ Park Development
﹥ Trust and Agency
﹥ Recreation and Community Services
Foundation
Streets
﹥ Gas Tax 2105
﹥ Gas Tax 2106
﹥ Gas Tax 2107/2107.5
﹥ Traffic Mitigation Assessment
﹥ Measure M
﹥ Regional Traffic Fee
﹥ Gas Tax 2103
﹥ Road Maintenance and Rehabilitation
CAPITAL PROJECTS (Major)
﹥ Capital Projects
﹥ Infrastructure Reserve

OTHER GOVERNMENTAL FUNDS
﹥ Planned Local Drainage Facility
﹥ Corporate Center Maintenance
District No. 1
﹥ Lighting District No. 2
﹥ Cable TV Franchise Agreement
﹥ AB 2766 Trip Reduction
﹥ Traffic Safety
﹥ Supplemental Law Enforcement
﹥ Narcotic Asset Seizure
﹥ Low and Moderate Housing

GOVERNMENTAL FUNDS ENTERPRISE FUNDS
SEWER FUND (Major) CENTRAL SERVICES
﹥ Central Services
﹥ Print Shop
﹥ Information Technology
﹥ Capital Replacement
﹥ Technology Investments

RECREATION DISTRICT CENTRAL SERVICES
﹥ Central Services
﹥ Capital Replacement

EMPLOYEE BENEFITS
﹥ City Employee Benefits
﹥ Cypress Recreation and Park District
Employee Benefits

LIABILITY SELF INSURANCE

WORKERS COMPENSATION SELF INSURANCE

INTERNAL SERVICE FUNDS

PRIVATE PURPOSE TRUST
﹥ Successor Agency to the
City of Cypress
Redevelopment Agency

CUSTODIAL
﹥ Business and
Assessment District Trust
﹥ West Communications
Joint Powers Authority
Operating
﹥ West Communications
Joint Powers Authority
Employee Benefits

FIDUCIARY FUNDS
Major Fund Descriptions
The City reports the following major governmental funds:
﹥ General Fund – The General Fund is the City’s primary operating fund and accounts for all financial resources of the general government, except those required to be accounted for in another fund. ﹥ Recreation and Park District Special Revenue Fund – This fund accounts for all resources, operating and capital project activity of the Cypress Recreation and Park District. The primary resources of the District include a portion of the base property tax rate and user fee revenues. ﹥ Streets Special Revenue Fund – This fund accounts for receipts and expenditures of money apportioned under the State of California Streets and Highway Code Sections 2103, 2105, 2106, 2107 and 2107.5; Measure “M2” money from Orange County; Road Maintenance and Rehabilitation Account (SB1); and Traffic Mitigation Fees charged by the City.
﹥ City Capital Projects Fund – This fund accounts for construction of major transportation infrastructure, public facilities, and storm drainage. The resources of the fund are limited to transfers from the City’s General fund and grant reimbursements for eligible projects.

The City reports the following major proprietary fund:
﹥ Sewer Fund – This fund accounts for all the operating and capital project activities associated with the City’s sanitary sewer system. The resources of the fund are primarily fees charged to the users of the system.
28 City of Cypress | Annual Budget 2023-2024
Budget Overview
Fund Definitions
City Funds:

General Fund – This fund accounts for all revenues and expenditures that are not accounted for separately. The revenues consist of general taxes, user charges, certain fines, and investment earnings. The expenditures include police services, city public works engineering and maintenance, city planning, building safety and administrative services.

City Trust and Agency Fund – This fund accounts for deposits related to various development, construction or demolition projects within the city.

Capital Improvement Projects (CIP) Fund – This fund was established to account for capital improvement projects funded from the general revenues of the City. The primary funding sources for these projects are annual transfers from the General Fund and Infrastructure Reserve Fund. Types of projects funded include annual residential street resurfacing, sidewalk repair, public facility projects, storm drainage and the reimbursement of Warland Drive construction.

Infrastructure Reserve Fund – This fund was established to account for accumulated monies that will be used to fund capital improvement projects funded from the general revenues of the City. This fund provides a reserve to accumulate funds for projects that could not be funded within the fiscal constraints of a single year. The primary funding sources for the accumulation of these monies is an annual transfer from the General Fund and interest earnings on cash balances. Annual transfers out are made to fund specific projects budgeted in the City’s CIP fund. The Infrastructure Reserve Fund has loaned a portion of these accumulated monies to the former Redevelopment Agency/Successor Agency and the Recreation and Park District, which causes a portion of the accumulated fund balance to be reserved and thus unavailable to fund infrastructure improvements until the loans are repaid.

Traffic Safety Fund – This fund is established as a result of Vehicle Code section 42200, which provides that fines and forfeitures received as a result of arrest by city officers for vehicle code violations must be deposited in a special fund. The fund may only be expended for traffic control devices and the maintenance thereof, the maintenance of equipment and supplies for traffic law enforcement and traffic accident prevention, the maintenance, improvement, or construction of public streets, bridges, and culverts, and the compensation of school crossing guards who are not full-time members of the police department. The funds may not be used to compensate traffic or police officers. The City annually transfers these funds to cover appropriate expenses in the General Fund. At year end there is no fund balance.

Pandemic Response and Recovery Fund – This fund was established to account for the Coronavirus Aid, Relief, and Economic Security (CARES) Act and the American Rescue Plan Act revenues received from county, state and federal sources in response to the COVID-19 pandemic.

Special Gas Tax Funds: The State Gas Tax equals 18 cents per gallon and Cities receive a portion (3.39 cents) based on population under different sections of the Streets and Highway Code. A separate fund is established under each section as follows:

Section 2105 Revenue Fund – Under this fund, the Cities receives 11.5% of the state tax over 9 cents a gallon (1.035 cent). The monies received must be used for street purposes under a maintenance of effort (MOE) requirement. All street maintenance costs are accounted for in the General Fund and an annual transfer is made from this fund to the General Fund when the MOE is achieved.

Section 2106 Revenue Fund – Under this fund, Cities receive $400 per month plus a portion rationed by assessed valuation of tangible property by county and then allocated by population. The amount allocated to the Cities amounts to 1.04 cents a gallon. These funds must be used for street construction, improvements and right of way. These types of capital improvement expenditures are accounted for in the special fund and funds may be carried over.

Section 2107/2107.5 Revenue Fund – Under this fund, Cities receive an amount equal to 1.315 cents per gallon. The section 2107 amount is allocated to cities based on population and is restricted to street maintenance expenses. The section 2107.5 revenue is allocated to cities based on a population range in amounts from $1,000 to $20,000. Cypress receives $6,000 annually. These funds are restricted to engineering costs and administrative expenses with respect to city streets. The costs are accumulated in the General Fund and an annual transfer is made to cover the approved expenses.

Section 2103 Revenue Fund – Under this fund, which was created in FY 2010-11, Cities receive an allocation from a new motor vehicle fuel excise tax that replaces the previous allocation from the Proposition 42 sales tax on gasoline. This change is known as the “fuel tax swap of 2010” and revenues are allocated to Cities on a per capita basis. These funds may be used for street construction, improvements and right of way maintenance.

City of Cypress | Annual Budget 2023-2024
29 Budget Overview
Road Maintenance and Rehabilitation Fund – This fund accounts for gas taxes apportioned under Senate Bill 1 (SB1) for basic road maintenance, rehabilitation, and critical safety projects on the local streets and roads system.

Traffic Mitigation Assessment Fund – This fund was established to account for traffic fees assessed to developers. The funds may only be expended for traffic mitigation purposes as defined in the fee resolutions.

Regional Traffic Fee Fund – This fund accounts for the impact fee charged to development and used to mitigate regional traffic impacts.

Lighting District No. 2 Fund – This special district was established in 1961 to pay for street lights in the City. The ad valorem taxes received are a portion of the 1% Basic Property Tax levy. The expenses are restricted to lighting costs (operating, repairing and replacing) as defined under the Street Lighting Act of 1919. The City, under its charter powers, has expanded the use of these funds to include traffic signal maintenance and park lighting.

Planned Local Drainage Facilities Fund – This fund accounts for fees charged developers for citywide drainage facilities.

These monies are restricted for the drainage facilities and may not be used for ongoing maintenance. The funds are being accumulated for future projects as defined in the fee resolution/ master drainage plan.

Corporate Center Maintenance District No. 1 Fund – This fund accounts for a special assessment charged to the certain businesses for the maintenance of the Stanton Channel landscaped berm in the business park. The monies received through the special assessment are restricted for only expenses defined in the annual resolution adopted by Council.

CATV PEG Grant Fund – This fund accounts for monies received from state video franchise holders per the terms of the Digital Infrastructure and Video Competition Act of 2006 and City of Cypress Ordinances Numbers 1091 and 1164. PEG funds may be used to support public, educational, and governmental (PEG) channel facilities consistent with federal law.

Asset Seizure Fund – This fund accounts for monies received under Federal and State laws relevant to drug asset seizure.

The monies received must be accounted for separately, but are otherwise unrestricted on their use as long as the funds do not supplant the budget. Asset Seizure funds are distributed to the agency under a formula listed in Health and Safety Code Section 11489.

Supplemental Law Enforcement Services Fund – This fund accounts for funds allocated statewide to law enforcement in a block grant format under AB3229. Also known as the State Citizens’ Option for Public Safety (COPS) program, monies are allocated annually by the State based on population, and require a separate fund be established. The funds can only be spent for “front line municipal police services” approved by the City Council.

Measure M Gas Tax Fund – This fund accounts for the City’s share of Measure M monies. Measure M is the half cent sales tax for countywide transportation improvements, approved by Orange County voters in November 1990 and extended in November 2006. Based on population ratio, Cities receive M2 (formerly local turnback) monies which are equivalent to 14.6% of the net sales tax received by the OCTA. Cities must fulfill the maintenance of effort spending and certain administrative requirements, such as a Growth Management Plan, to receive the funds. This money must be used for local street projects as well as ongoing maintenance of local streets and roads. In addition, the City competes for Combined Transportation Funding Programs (CTFP) approved by the OCTA Board of Directors. These CTFP funds are additional revenues beyond the M2 and are restricted for the specific projects approved by the OCTA Board.

AB 2766 Fund – This fund accounts for revenues received under the AB 2766 Subvention which is collected as part of the Motor Vehicle registration. The funds received are restricted to expenditures that relate to reducing vehicle emissions.

Sewer Fund – This fund accounts for the maintenance of and improvements made to the City’s sewer system. Revenues consist of property taxes and fees on the water bills to all residents and businesses. The monies in this fund are restricted to sewer maintenance and construction costs.

Storm Drain Fund – This fund accounts for the maintenance of the City’s storm drainage system. Revenues consist of a designated portion of the City Services Charges on the bimonthly water bills to residents and businesses, as well as annual operating transfers from the General Fund. The monies are designated primarily for storm drainage maintenance and secondarily for construction costs.

Low and Moderate Housing Asset Fund – This fund accounts for housing assets transferred to the City upon the dissolution of the Redevelopment Agency on February 1, 2012. Expenditures in this fund are limited to available liquid assets related to low and moderate housing activities.
30 City of Cypress | Annual Budget 2023-2024
Budget Overview
Recreation and Park District Funds:

Cypress Recreation and Park District General Fund – This fund accounts for all the receipts and expenditures of the Recreation and Park Special District. The revenues of the District include a portion of the 1% Basic Property Tax, user fees and special funding from other government agencies (including grants, subventions, etc.). The expenses are restricted to recreation and park activities, including park maintenance and recreation programs.

Park Development Fund – This fund accounts for the development fees collected under the Quimby Act of 1965. The Act authorizes the City/District to require from a subdivider the dedication of land, the payment of fees in-lieu thereof, or a combination of both, for park or recreational purposes as a condition of a subdivision map. All fees paid in-lieu thereof must be used only for the purpose of providing park or recreational facilities to serve the subdivision. These funds cannot be used for operations.

Cypress Recreation and Park District Trust and Agency Fund – This fund accounts for amounts held for facility deposits and program scholarship donations made by local businesses and non-profit organizations.

Recreation and Community Services Foundation Fund – This fund was established to account for the not-for-profit foundation organized and operated exclusively for charitable purposes supporting the Recreation and Community Services District’s facilities, programs and services through the pursuit of grants and other funding.

Internal Service Funds:

The Internal Service Funds (ISF) are used to account for goods and services provided to other departments on a cost reimbursement basis. Since the other departments/funds are charged within their budgets for these services, the internal service funds are not included in the adopted budget as that would duplicate costs. The ISF accounts are informally budgeted to determine the amounts to be charged to the operating departments. The ISF include the following funds:

The Central Services/Print Shop/Information Systems/Equipment Replacement Funds account for print shop activities, the central garage, the maintenance of City facilities and equipment, data processing and website services, and the purchase and replacement of capital outlay. The equipment replacement fund maintains a replacement reserve for capital outlay items to allow for purchase of replacement equipment without large fluctuations in the annual operating budgets. Both the City and Recreation and Park District maintain Central Services/Equipment Replacement Funds.

The Employee Benefits Fund accounts for leave time accumulated by employees, employee benefits and payroll liabilities, and the liabilities associated with other post retirement benefits. The operating funds are charged a fringe rate based on the payroll and those amounts are accumulated in this fund and paid out for items like health insurance, pension, leave time taken and retiree’s medical reimbursements. This allows operating programs to be allocated for all personnel costs based on actual time worked. Both the City and Recreation and Park District maintain Employee Benefit Funds. These funds allow both the City and Park District to remain fully funded for leave time accrued.

The Insurance Internal Service Funds include Public Liability and Workers’ Compensation funds. These funds are self-retention funds to fund claims that the City is self-insured for and pay insurance premiums. The City maintains a fund balance to cover outstanding claims and a actuarially determined reserve for claims incurred but not reported at a 90% confidence level. The operating departments are charged for these costs through the fringe rate (workers’ compensation) and under insurance accounts in the operating budget (liability insurance).

The Technology Investments Fund accounts for monies set-aside for investments to the City’s information systems infrastructure. These improvements include enhancements to cyber security, streamlining processes and providing citizens and businesses with more convenient methods to accessing City services. The City has developed a five-year technology master plan which is primarily funded with monies accumulated in the Technology Investments Fund.

City of Cypress | Annual Budget 2023-2024 31
Budget Overview
Fund/Department Relationship Matrix
Fund
Department
City
Council
City
Attorney
City
Manager City Clerk
Finance and
Administrative
Serivces
Public
Works
Community
Development Police Recreation

GOVERNMENTAL
General (Major)
General Fund n n n n n n n n
General Fund - Grants n n n n
General Fund - Pandemic Response & Recovery n n n n n n n n Storm Drainage n
Trust and Agency n n
Special Revenue (Major)
Recreation and Park District
General Fund n
Park Development n
Trust and Agency n
Recreation & Community Svcs Foundation n
Streets
Gas Tax 2103 n
Gas Tax 2105 n
Gas Tax 2106 n
Gas Tax 2107/2107.5 n
Measure M n
Road Maintenance and Rehabilitation n
Traffic Mitigation Assessment n
Capital Projects (Major)
City Capital Projects
City Capital Projects n
Infrastructure Reserve n
32 City of Cypress | Annual Budget 2023-2024
Budget Overview
Fund/Department Relationship Matrix (continued)
Fund
Department
City
Council
City
Attorney
City
Manager City Clerk
Finance and
Administrative
Serivces
Public
Works
Community
Development Police Recreation
Other Non-Major Funds
Planned Local Drainage Facility n
Corporate Center Maint District No. 1 n
Lighting District No. 2 n
Cable TV Franchise Agreement n
AB 2766 Trip Reduction n
Traffic Safety n
Supplemental Law Enforcement n
Asset Seizure n
Low and Moderate Housing n

ENTERPRISE
Sewer Fund (Major) n

INTERNAL SERVICE
Central Services
Central Services n n
Print Shop n n n
Information Systems n
Capital Replacement n n n n n
Technology Investments n n n n n n
Recreation District Central Services
Central Services n
Capital Replacement n
Employee Benefits
City Employee Benefits n n n n n n
CRPD Employee Benefits n
Liability Self Insurance n
Workers Compensation Self Insurance n
City of Cypress | Annual Budget 2023-2024
33 Budget Overview
Fiscal Strategies Overview
Purpose of Fiscal Strategies
Primary among the responsibilities the City of Cypress has to its citizens is the care of public funds and wise management of its assets while providing for the adequate funding of the services desired by the public and the maintenance of public facilities. Financial management strategies, designed to ensure the fiscal stability of the City, have been implemented to provide guidance for the development and administration of the annual operating and capital budgets.

Fiscal Strategies

1. The Budget will be balanced and focus on long-term sustainability

2. Reserves and fund balances will be maintained prudently

3. Available resources and the Strategic Plan will determine service levels

4. Continue to invest in the maintenance of facilities and infrastructure

5. Financial decisions will be transparent to the public These strategies are a foundation for protecting and assessing Cypress’ financial well-being. They do not provide specific solutions to arising financial challenges; rather they represent an approach to navigating important and difficult decisions necessary to address Cypress’ changing cost structure and ever more scarce resources.

The strategies are comprised of policies (formal actions previously taken by the City Council) and practices (actions management and City Council undertake to promote and protect financial resiliency).

Strategy Objectives
> Ensure Cypress provides necessary services to the community and remains financially resilient > Allow time to affect change and adapt to financial challenges > Enhance transparency and encourage community involvement > Create methods to analyze the costs and benefits of services over the long-term > Help the City Council, City Management, the community, and employee associations balance competing demands for scarce resources
Reflecting the city’s limited ability to control revenues, the objectives focus on service levels, efficiencies, expenditures control, and performance measure-based evaluation of programs and services. 34 City of Cypress | Annual Budget 2023-2024
Budget Overview
Fiscal Strategies
1 The four-year average includes projections for Proposed Budget (i.e. FY 2023-24); estimates from the current fiscal year Amended Budget (i.e. FY 2022-23), and the actual revenue in the two prior fiscal years (i.e. FY 2021-22 and FY 2020-21).

1. The Budget will be balanced and focus on long-term sustainability Policies

1.1. The Budget presented to City Council will be balanced (current year revenues fund current year operating expenses) Practices

1.2. Reserves (excluding amounts accumulated for capital projects or capital outlay) will only be used to address extraordinary, short-term circumstances

1.3. The Budget will include a Five-Year Financial Projection

1.4. Ongoing operations will be funded with ongoing revenues

1.5. Expenditure growth will be limited to essential/necessary increases

1.6. Fees will be evaluated annually to identify the full cost of providing services

1.7. Sales tax revenue budgeted to support City operations will be estimated using a baseline calculation to manage risk and volatility. The baseline calculation will incorporate a four-year average1 of sales tax revenues and be reviewed (and adjusted if necessary) annually. Revenues above the baseline will be available for one-time expenditures. When sales tax revenues are projected to decrease, the baseline calculation approach may be supplanted with a more conservative projection methodology.

1.8. New programs/services must be revenue neutral, resulting in no impact to fund balance in the General Fund

1.9. Performance measures will be presented in the Budget and used to evaluate the effectiveness of programs and services

1.10. “Mini-financial statements” will identify the net costs of revenue generating programs and services

1.11. Pension trust investments will be reviewed annually to determine if adjustments to the investments or deposits/ withdrawals are warranted

2. Reserves and fund balances will be maintained prudently Policies

2.1. The City will maintain the following contingency reserves:
■ Reserve for Economic Uncertainty. Equal to 25% of General Fund expenditures, the reserve stabilizes City services should General Fund revenues decrease by greater than 10% or estimated General Fund expenditures increase by more than 10% and when the City Council determines the City’s ability to provide basic service to the community is threatened
■ Reserve for Emergency/Disaster Recovery. Equal to 30% of General Fund expenditures, the reserve pays for capital needs in response to an emergency or natural disaster and provides resources to begin recovery prior to FEMA assistance or insurance proceeds become available

2.2. The City will maintain fully funded replacement accounts for capital including: equipment, vehicles, and technology

2.3. The City will maintain fully funded internal service funds for: workers’ compensation and general liability insurance; employee benefits; and central services (the ongoing maintenance of equipment, vehicles and facilities and print shop and information technology operations)

2.4. The City will conform to the Governmental Accounting Standards Board Fund Balance Policy Statement 54 which defines fund balance categories and creates the authority necessary to establish them Practices

2.5. Maintain a $2.5 million Stabilization Reserve designed to provide a period of adjustment should a major tax generating business relocate or cease operations or at the City Council’s discretion in response to other economic shocks

2.6. Maintain a $2.0 million Budget Stabilization Reserve which can be used in the short-term to assist with budget shortfalls due to forecasted financial challenges
City of Cypress | Annual Budget 2023-2024
35 Budget Overview

2.7. Fiscal year end General Fund savings or unappropriated revenues will be:

1. Used to replenish any reserves used to fund operations during the fiscal year

2. Transferred to internal service funds to address unfunded liabilities, including pension and retiree health liabilities.

Such transferred amounts will be invested in a manner consistent with offsetting or reducing these liabilities and may include pension trust investment and additional discretionary payments to CalPERS.

3. Transferred for future facility and infrastructure projects

2.8. The General Fund will maintain an unassigned fund balance sufficient to account for unforeseen revenue shortfalls or unanticipated expenditures that may arise during the fiscal year

2.9. The City will identify its long-term liabilities and obligations and develop policies to address them including a mitigation plan for unfunded pensions liabilities. Such pension mitigation matters include a commitment to annually contribute funding for investment in the City’s pension trust and additional discretionary payments to CalPERS over and above the minimum required actuarial funding levels established by CalPERS.

3. Available resources and the Strategic Plan will determine service levels Policies

3.1. The City Council will conduct Strategic Plan workshops at least twice a year

3.2. Programs, services, and staffing will be evaluated annually as part of the Budget process

3.3. Employee compensation will be competitive and sufficient to attract, motivate and retain high-quality employees committed to Cypress’ success
Practices

3.4. The Budget will recommend programs, services and staffing using the following criteria:
■ Is it necessary for public health or safety?
■ Is it mandated by the State or Federal government?
■ Does it accomplish a Strategic Plan goal or objective? ■ Does it result in operating savings (or additional costs) in the future? ■ Is significant outside/restricted funding available?
■ Does it promote economic development?

3.5. Employees and employee associations are important partners and the City will engage them in the Budget process

3.6. The city will complete development of, and annually update, a Succession Plan

3.7. All staffing vacancies will be evaluated through the Succession Plan prior to a decision to fill the position

4. Continue to invest in the maintenance of facilities and infrastructure Policies

4.1. Accumulated facility and infrastructure funding will be allocated through the Seven-Year Capital Improvement Program (CIP)

4.2. The General Fund will make minimum annual contributions of $1.8 million for Capital Improvements. Included in the $1.8 million will be contributions for facility and infrastructure improvements as follows:

Storm drain improvements and operations $500,000
Facility improvements $250,000
Additionally, $1,050,000 will be transferred from the General Fund for either current year or future expenditures depending on availability of restricted revenues for transportation purposes and the ability to meet associated Maintenance of Effort (MOE) requirements.

Practices

4.3. Facilities and infrastructure will be maintained to extend their useful life

4.4. The infrastructure reserve will maintain a balance sufficient to construct at least 115% of the projects included in the Seven-Year CIP funded by the General Fund

4.5. When practical, capital projects should be financed on a pay-as-you-go basis without issuing debt 36 City of Cypress | Annual Budget 2023-2024
Budget Overview

4.6. Capital projects will prioritize the use of restricted funds (those other than the General Fund) and seek outside funding

4.7. The CIP will be guided by existing infrastructure system master plans

4.8. Options for ongoing revenue sources to support Recreation and Park District facilities and infrastructure improvements will be identified

4.9. Long-term facility and infrastructure needs beyond the Seven-Year CIP will be identified

5. Financial decisions will be transparent to the public Policies

5.1. The Budget, CIP, audit/Comprehensive Annual Financial Report, and financial policies will be considered by the City Council annually and available on the City’s website
Practices

5.2. The City Council will review the City’s finances at its regular meetings:

January Fiscal year end, audit, and Comprehensive Annual Financial Report presentation February Mid-year Budget review
February/March Reserves update and pension trust review May/June Budget presentation and adoption

5.3. Financial information will be easily accessible on the City’s website

5.4. Employee compensation information will be available on the City’s website

5.5. The City Council will receive monthly financial reports

5.6. The City Council will receive and file investment reports and warrants, transfers, and wires reports at its regular meetings
Budget
Summary
38 City of Cypress | Annual Budget 2023-2024
Budget Summary
Summary of Resources and Appropriations by Fund
Fiscal Year 2023-24
Revenues/Sources Expenditures/Uses
Fund
Beg. Fund
Balance
Proposed
Revenue
Fund
Trsfr-in
Operating
Budget
Capital
Budget
Fund
Trsfr-out Other*
End. Fund
Balance
111 General Fund Operations $ 1,100,000 $ 39,738,842 $ 1,029,730 $ 37,582,617 $ - $ 3,224,611 $ 83,400 $ 1,144,744 111 General Fund Reserves 27,929,836 - - - - - (158,400) 27,771,436 114 General Fund Grants - 253,982 6,770 260,752 - - - - 115 Pandemic Resp & Recov - 6,277 - - - 6,277 - -
221 Traffic Safety - 84,000 - - - 84,000 - -
231 Spec Gas Tax 2105 - 330,650 - - - 330,650 - -
232 Special Gas Tax 2106 727,385 239,300 - - - - - 966,685 233 Special Gas Tax 2107 - 404,700 - - - 404,700 - -
234 Traffic Mitigation Assmt 484,357 15,000 - - - - - 499,357 235 Regional Traffic Fee 418,504 500 - - - - - 419,004
236 Measure M2 Sales Tax 2,087,807 1,455,000 - - 1,010,000 1,400,000 - 1,132,807 238 Special Gas Tax 2103 1,356,084 534,300 - - - - - 1,890,384 239 Road Maint and Rehab 325,647 1,260,700 1,300,000 - 2,500,000 - - 386,347 251 Lighting Dist No 2 5,458,013 1,685,600 - 1,259,703 925,000 188,956 - 4,769,954 261 Storm Drain Fund 1,135,489 385,000 250,000 671,123 - - - 1,099,366 262 Plan Local Drain Fac 1,070,302 30,000 - - - - - 1,100,302 271 Corp Ctr Maint Dist #1 190,830 102,000 - 100,975 - 15,147 - 176,708 281-83 Narc Asset Seizure 1,143,372 48,500 - 102,612 - 574,000 - 515,260 291 Cable TV PEG 781,235 77,500 - - - 55,000 - 803,735
301 Supp Law Enforcement - 168,563 - 168,563 - - - -
311 AB 2766 - 64,000 - - - 64,000 - -
321 Sewer Fund 7,379,578 2,064,400 - 474,164 285,000 - - 8,684,814 415 Capital Projects 16,278,631 - 4,100,000 - 5,600,000 - - 14,778,631 416 Infrastructure Reserve 70,585,918 2,000,000 320,000 - - 1,950,000 (26,500,000) 44,455,918 471 Low and Mod Hsg Assets 309 6,580 - 80,441 - - 75,000 1,448 TOTAL $ 138,453,297 $ 50,955,394 $ 7,006,500 $ 40,700,950 $ 10,320,000 $ 8,297,341 $ (26,500,000) $ 110,596,900 * Denotes increase/(decrease) of committed/assigned/nonspendable fund balances anticipated during the fiscal year which include the following:
- Fund 111: Appropriate $191,700 of accumulated one-time Pandemic Recovery amounts to pay for the newly created Business Development Manager position
- Fund 111: Appropriate $500,000 of accumulated one-time Pandemic Recovery amounts for capital projects - Fund 111: Allocate $533,300 of FY 2023-24 resources to maintain the General Fund Reserve for Economic Uncertainty at 25% of operating expenditures per the City’s Fiscal Strategies
- Fund 111: $75,000 loan to the Low and Moderate Housing Assets Fund as cash flow to support FY 2023-24 operations - Fund 416: $27.5 million loan to the Cypress Recreation and Park District for Arnold Cypress Park reconstruction - Fund 416: $1 million loan repayment from the Cypress Recreation and Park District for design costs associated with the Arnold Cypress Park reconstruction Note: Fund Transfers In and Fund Transfers Out do not equal in the above schedule due to the following:

Transfer-out of $397,841 is made from the General Fund to the Equipment Replacement Internal Service Fund for Capital Outlay.

Transfer-out of $200,000 is made from the General Fund to the Employee Benefits Internal Service Fund for Pension Trust Investment.

Transfer-out of $55,000 is made from the Cable TV PEG Fund to the Equipment Replacement Internal Service Fund for Capital Outlay.

Transfer-out of $574,000 is made from the Narcotics Asset Seizure Fund to the Equipment Replacement Internal Service Fund for Capital Outlay.

Transfer-out of $64,000 is made from the AB 2766 Trip Reduction Fund to reimburse the Equipment Replacement Internal Service Fund for a prior year Capital Outlay purchase.

City of Cypress | Annual Budget 2023-2024
39 Budget Summary
Property T Property Taxes axes
Other T Other Taxes axes Sales T Sales Taxax
Licenses & Permits Licenses & Permits
Interest & Rents Interest & Rents
From Other Agencies From Other Agencies
Fines Fines
Service Charges Service Charges
Other Revenue Other Revenue
Totals
Percent of
Budget
Property Taxes $ 14,471,655 28.4%
Sales Tax 12,605,000 24.7%
Other Taxes 6,892,500 13.5%
Licenses & Permits 1,012,330 2.0%
Interest & Rents 4,355,839 8.5%
From Other Agencies 4,871,380 9.6%
Fines 286,000 0.6%
Service Charges 6,295,210 12.4%
Other Revenue 165,480 0.3%
Total Resources $ 50,955,394 100%
Summary of Resources
Fiscal Year 2023-24
40 City of Cypress | Annual Budget 2023-2024
Budget Summary
Actual
2017-18
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Budget
2022-23
Proposed
2023-24
$0
$5,000,000
$10,000,000
$15,000,000
$20,000,000
Actual
2017-18
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Budget
2022-23
Proposed
2023-24
$0
$5,000,000
$10,000,000
$15,000,000
Property Tax
Property Taxes include assessments on both secured and unsecured property. Secured Property Taxes attach and become an enforceable lien on the assessed property. Taxes on the secured rolls are payable in two installments: November 1 and March 1 of each year, and become delinquent on December 10 and April 10, respectively. Unsecured Property Taxes are assessed and payable each March 1 and become delinquent the following August 31. The Orange County Tax Collector bills and collects the Property Taxes, then apportions them to the City in accordance with an established schedule.

The County is permitted by the State under Proposition 13, which became effective July 1, 1978, to levy taxes at 1% of the full market value at the time of purchase or reassessment, and can increase the Property Tax assessed valuation no more than 2% annually. The City receives a share (7.83%) of the basic levy (1%) proportionate to what it received prior to the passage of Proposition 13, adjusted by the State shift to the Educational Revenue Augmentation Fund and the county administration fee.

Major Revenue Sources
Sales Tax
One of the City’s largest revenue sources is Sales Tax. Sales Tax is collected by the State and distributed to the local jurisdictions in monthly installments based on the prior year’s actual collections. At the end of each quarter a “clean-up” payment is made to adjust the current period distributions to actual.

The Sales Tax rate for the County of Orange is 7.75%. The City of Cypress receives 1% (between Sales Tax Revenues and the State Backfill amount) of the 7.75% tax generated within the City limits. Additionally, with the passage of Proposition 172 the City receives 5% of the ½ cent of Sales Tax. These funds are restricted and can only be used for public safety purposes and are included in the Other Taxes revenue category. The City also receives Measure M2 funds which equal approximately 3% of ½ cent of Sales Tax that requires a matching contribution from the City towards infrastructure improvements. These funds are categorized as Revenue from Other Agencies.

City of Cypress | Annual Budget 2023-2024
41 Budget Summary
Actual
2017-18
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Budget
2022-23
Proposed
2023-24
$-3,000,000
$-2,000,000
$-1,000,000
$0
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
Actual
2017-18
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Budget
2022-23
Proposed
2023-24
$2,000,000
$4,000,000
$6,000,000
$8,000,000
Interest and Rents
This category represents investment earnings received from the investment of the City’s funds and any rents received for the use of City property. All investments are made in accordance with the City’s adopted investment policy and all applicable State Government codes. Also included is the year-end adjustment to show investments at their market value as of June 30.

These gains or losses are never realized, but may cause fluctuations in the amount recognized as revenue.

Licenses and Permits
The majority of license and permit revenue is generated from fees charged to contractors for building, plumbing, heating and electrical permits to endure compliance with the City’s building and safety codes.

Other Taxes
This revenue source is comprised of Franchise Fees, Business License Tax, Transient Occupancy Tax, Real Property Transfer Tax, Parimutual Taxes and the Property Tax Backfill for both Motor Vehicle License Fees and Sales Tax. The Franchise Fees are taxes paid to the City of Cypress by companies who have negotiated the right to provide a service exclusively within the City of Cypress. Such companies include Golden State Water Company, Southern California Gas Company, Southern California Edison, Valley Vista Services and Charter Communications. Business License Tax is generated from the regulation of businesses and professions within the Cypress City limits. Transient Occupancy Tax is collected by hotels and motels from guests on behalf of the City. The City’s Transient Occupancy Tax rate is 10%. Real Property Transfer Tax revenue is collected by the Orange County Clerk-Recorder for recording the conveyance of property deeds at the time of sale. Parimutual and Satellite Wagering Taxes are derived from the Los Alamitos race track wagering. The City receives 0.33 percent of each dollar wagered. 42 City of Cypress | Annual Budget 2023-2024
Budget Summary
Actual
2017-18
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Budget
2022-23
Proposed
2023-24
$0
$5,000,000
$10,000,000
$15,000,000
$20,000,000
Fines and Forfeitures
This revenue is generated from various ordinance violations and alarm fines.

Charges for Services
These fees are charged by various City departments to recover the cost of providing specific services. The largest revenue source in this category is from the reimbursement of expenses and services provided to the Cypress Recreation and Park District.

Other Revenue
This category represents all other miscellaneous and non-recurring revenue and fees.

Revenue from Other Agencies
This category includes such significant revenue sources as State Gas Tax, County Measure M2 monies, Motor Vehicle License fees and other competitively funded grant monies received from various agencies. Grant revenues tend to fluctuate from year to year depending upon both the availability of funding and the number of projects eligible for such funding. Additionally, the City receives public safety monies from the State for funding supplemental law activities and training reimbursement (POST).

City of Cypress | Annual Budget 2023-2024
43 Budget Summary
Revenues
Fiscal Year 2023-24
2021-22
Actual
2022-23
Budget
2023-24
Proposed
Percent
Change
GENERAL FUND 111
Sales Tax $ 13,292,177 $ 12,405,000 $ 12,605,000 1.61%
Property Taxes 11,852,928 11,964,000 12,955,000 8.28%
Other Taxes 6,751,659 6,627,500 6,815,000 2.83%
Licenses & Permits 1,326,106 883,070 1,012,330 14.64%
Fines 167,159 215,000 202,000 (6.05%)
Interest & Rents (2,900,317) 251,739 1,776,739 605.79%
Revenue from Other Agencies 454,469 327,774 327,063 (0.22%) Service Charges 3,166,650 3,536,439 3,983,210 12.63%
Other Revenue 363,143 55,335 62,500 12.95%
Total $ 34,473,974 $ 36,265,857 $ 39,738,842 9.58%
GENERAL FUND GRANTS FUND 114
Revenue from Other Agencies $ 213,111 $ 259,500 $ 253,982 (2.13%) Total $ 213,111 $ 259,500 $ 253,982 (2.13%)
PANDEMIC RESPONSE AND RECOVERY FUND 115
Revenue from Other Agencies 11,717,000 6,277 6,277 0
Total $ 11,717,000 $ 6,277 $ 6,277 -%
TRAFFIC SAFETY FUND 221
Fines $ 83,255 $ 100,000 $ 84,000 (16.00%)
Total $ 83,255 $ 100,000 $ 84,000 (16.00%)
SPECIAL GAS TAX 2105 FUND 231
Revenue from Other Agencies $ 270,099 $ 313,115 $ 330,650 5.60% Total $ 270,099 $ 313,115 $ 330,650 5.60%
SPECIAL GAS TAX 2106 FUND 232
Interest & Rent $ 5,091 $ 1,500 $ 30,000 1900.00%
Revenue from Other Agencies 172,227 194,098 209,300 7.83% Total $ 177,318 $ 195,598 $ 239,300 22.34%
SPECIAL GAS TAX 2107 FUND 233
Revenue from Other Agencies $ 329,087 $ 433,765 $ 404,700 (6.70%) Total $ 329,087 $ 433,765 $ 404,700 (6.70%)
TRAFFIC MITIGATION ASSNT FUND 234
Interest & Rents $ 2,714 $ 500 $ 15,000 2900.00%
Service Charges 371,806 - - n/a
Total $ 374,520 $ 500 $ 15,000 2900.00%
REGIONAL TRAFFIC FEE FUND 235
Service Charges $ 32,326 $ 500 $ 500 -%
Total $ 32,326 $ 500 $ 500 -%
44 City of Cypress | Annual Budget 2023-2024
Budget Summary
Revenues
Fiscal Year 2023-24 (continued)
2021-22
Actual
2022-23
Budget
2023-24
Proposed
Percent
Change
MEASURE M GAS TAX FUND 236
Interest & Rents $ 6,864 $ 2,000 $ 35,000 1650.00%
Revenue from Other Agencies 1,142,251 1,280,042 1,420,000 10.93% Total $ 1,149,115 $ 1,282,042 $ 1,455,000 13.49%
SPECIAL GAS TAX 2103 FUND 238
Interest & Rents $ 6,361 $ 2,000 $ 35,000 1650.00%
Revenue from Other Agencies 384,532 477,981 499,300 4.46% Total $ 390,893 $ 479,981 $ 534,300 11.32%
ROAD MAINTENANCE & REHAB FUND 239
Interest & Rents $ 2,572 $ 500 $ 15,000 2900.00%
Revenue from Other Agencies 1,122,737 1,106,248 1,245,700 12.61% Total $ 1,125,309 $ 1,106,748 $ 1,260,700 13.91%
LIGHTING DISTRICT #2 FUND 251
Property Taxes $ 1,425,207 $ 1,465,400 $ 1,504,300 2.65% Interest & Rents 25,429 15,000 165,000 1000.00%
Revenue from Other Agencies 5,241 5,780 6,300 9.00%
Other Revenue 17,039 10,000 10,000 -%
Total $ 1,472,916 $ 1,496,180 $ 1,685,600 12.66%
STORM DRAIN FUND 261
Interest & Rent $ 5,337 $ 2,500 $ 30,000 1100.00%
Service Charges 373,716 350,000 355,000 1.43%
Other Revenue 293 - - n/a
Total $ 379,346 $ 352,500 $ 385,000 9.22%
PLAN LOCAL DRAIN FAC FUND 262
Interest & Rents $ 4,116 $ 1,000 $ 25,000 2400.00%
Service Charges 214,616 5,000 5,000 -%
Total $ 218,732 $ 6,000 $ 30,000 400.00%
CORP CTR MAINT DIST #1 FUND 271
Service Charges $ 88,826 $ 93,270 $ 102,000 9.36%
Total $ 88,826 $ 93,270 $ 102,000 9.36%
NARCOTICS ASSET SEIZURE FUNDS 281/282/283
Interest & Rents $ 5,108 $ 550 $ 28,500 5081.82%
Other Revenue 332,469 10,000 20,000 100.00%
Total $ 337,577 $ 10,550 $ 48,500 359.72%
CABLE TELEVISION FRANCHISE AGREEMENT FUND 291
Other Taxes $ 75,610 $ 77,500 $ 77,500 -%
Total $ 75,610 $ 77,500 $ 77,500 -%
City of Cypress | Annual Budget 2023-2024
45 Budget Summary
Revenues
Fiscal Year 2023-24 (continued)
2021-22
Actual
2022-23
Budget
2023-24
Proposed
Percent
Change
SUPPLEMENTAL LAW ENFORCEMENT FUND 301
Interest & Rents $ 191 $ 50 $ 500 900.00%
Revenue from Other Agencies 161,285 130,301 168,063 28.98% Total $ 161,476 $ 130,351 $ 168,563 29.31%
AB 2766 FUND 311
Other Revenue 62,419 63,000 64,000 1.59%
Total $ 62,419 $ 63,000 $ 64,000 1.59%
SEWER FUND 321
Property Taxes $ 32,508 $ 32,920 $ 12,355 (62.47%)
Interest & Rents 26,215 17,500 200,000 1042.86%
Revenue from Other Agencies 35 45 45 -%
Service Charges 1,779,495 1,817,500 1,849,500 1.76%
Other Revenue 2,442 2,500 2,500 -%
Total $ 1,840,695 $ 1,870,465 $ 2,064,400 10.37%
CIP FUND 415
Revenue from Other Agencies $ 225,000 $ - $ - n/a
Total $ 225,000 $ - $ - n/a
INFRASTRUCTURE RESERVE FUND 416
Interest & Rents $ 373,338 $ 250,000 $ 2,000,000 700.00% Total $ 373,338 $ 250,000 $ 2,000,000 700.00%
LOW AND MODERATE HOUSING ASSETS FUND 471
Interest & Rents $ 15,990 $ 100 $ 100 -%
Other Revenue 6,375 6,480 6,480 -%
Total $ 22,365 $ 6,580 $ 6,580 -%
TOTAL OPERATING REVENUES $ 55,594,307 $ 44,800,279 $ 50,955,394 13.74% 46 City of Cypress | Annual Budget 2023-2024
Budget Summary
Summary of Appropriations by Fund
Fiscal Year 2023-24
Fund
Salaries
& Benefits
Operations &
Projects Capital Outlay Total
111 General Fund $ 24,478,999 $ 13,103,618 $ 397,841 $ 37,980,458 114 General Fund Grants 58,278 202,474 - 260,752
236 Measure M Fund 40,876 969,124 - 1,010,000
239 Road Maint and Rehab Fund 60,600 2,439,400 - 2,500,000 251 Lighting Dist No 2 Fund 83,203 2,101,500 - 2,184,703 261 Storm Drainage Fund 157,365 513,758 - 671,123
271 Corp Ctr Maint Dist #1 4,495 96,480 - 100,975
281-283 Narc Asset Seizure 40,468 62,144 574,000 676,612 291 Cable TV PEG Fund - - 55,000 55,000
301 Supp Law Enforcement Fund 168,563 - - 168,563
321 Sewer Fund 272,355 486,809 - 759,164
415 Capital Projects Fund 217,328 5,382,672 - 5,600,000 471 Low/Mod Housing Asset Fund 77,941 2,500 - 80,441
TOTAL $ 25,660,471 $ 25,360,479 $ 1,026,841 $ 52,047,791 City of Cypress | Annual Budget 2023-2024
47 Budget Summary
City Council & Management City Council & Management
Finance/Administrative Services Finance/Administrative Services Police Police
Community Development Community Development
Public W Public Works orks
Capital Projects Capital Projects
Capital Outlay Capital Outlay
Totals
Percent of
Budget
City Council & Management $ 3,293,072 6.33%
Finance/Administrative Services 2,437,302 4.68%
Police 22,343,763 42.93%
Community Development 1,772,814 3.41%
Public Works 10,853,999 20.85%
Capital Projects 10,320,000 19.83%
Capital Outlay 1,026,841 1.97%
Total Appropriations $ 52,047,791 100.00%
Summary of Appropriations
Fiscal Year 2023-24
48 City of Cypress | Annual Budget 2023-2024
Budget Summary
Operating Expenditures
Fiscal Year 2023-24
FUNCTION/Responsible Department 2022-23
Budget
2023-24
Budget
Percent
Program Number/Description Change

CITY ADMINISTRATION
Legislative Division
10101 Legislative $ 243,773 $ 246,805 1.24%
10104 Traffic Commission 78,247 72,239 (7.68%)
10109 Support Services - Legislative 149,550 159,270 6.50% Subtotal $ 471,570 $ 478,314 1.43%
City Attorney Division
10105 City Attorney $ 352,600 $ 431,700 22.43%
City Manager Division
20111 City Manager $ 952,834 $ 966,212 1.40%
20117 Community Promotion 213,825 280,260 31.07%
20119 Cable TV 64,968 65,286 0.49%
20270 Animal Control 393,259 546,086 38.86%
Subtotal $ 1,624,886 $ 1,857,844 14.34%
City Clerk Division
20115 City Clerk $ 256,325 $ 376,498 46.88%
20116 Elections 264,160 20,337 (92.30%)
20118 Records Management 93,222 128,379 37.71%
Subtotal $ 613,707 $ 525,214 (14.42%)
Total City Administration $ 3,062,763 $ 3,293,072 7.52%

FINANCE AND ADMINISTRATIVE SERVICES
Finance Division
40141 Finance Administration $ 490,505 $ 541,258 10.35% 40142 General Accounting 965,981 1,000,902 3.62%
40143 Purchasing 139,389 152,867 9.67%
40144 Business Licenses 115,554 128,417 11.13%
Subtotal $ 1,711,429 $ 1,823,444 6.55%
Human Resources Division
40151 Human Resources $ 570,027 $ 613,858 7.69%
Total Finance and Administrative Services $ 2,281,456 $ 2,437,302 6.83% POLICE
Administration and Support Services Division
50161 Police Administration $ 2,101,396 $ 2,256,108 7.36% 50165 General Investigations 2,576,991 2,697,258 4.67%
50166 Court 85,638 91,574 6.93%
50167 Police Training 805,275 837,222 3.97%
50168 Support Services Management 1,112,684 1,162,734 4.50% 50169 Communications 1,412,900 1,451,526 2.73%
50170 Records 609,993 598,703 (1.85%)
50171 Property and Evidence 143,643 261,123 81.79%
City of Cypress | Annual Budget 2023-2024
49 Budget Summary
Operating Expenditures
Fiscal Year 2023-24 (continued)
FUNCTION/Responsible Department 2022-23
Budget
2023-24
Budget
Percent
Program Number/Description Change
50174 Crime Prevention/Comm Relat. 438,074 405,997 (7.32%) 50178 Police Laboratory 2,600 1,840 (29.23%)
50179 Narcotics Asset Seizure 61,516 102,612 66.81%
50180 Emergency Services 9,260 15,430 66.63%
50181 Supp Law Enforcement Act 130,351 168,563 29.31%
50183 Police Grants 82,450 76,068 (7.74%)
50187 Mobile Command Post 27,936 28,333 1.42%
Subtotal $ 9,600,707 $ 10,155,091 5.77%
Field Operations Division
50162 Field Operations Management $ 690,653 $ 774,057 12.08% 50163 Field Operations 9,171,762 9,574,811 4.39%
50172 Jail Operations 619,869 522,281 (15.74%)
50173 Traffic and Parking Operations 968,704 975,170 0.67% 50176 Crossing Guards 300,615 303,114 0.83%
50177 SWAT Operations 34,943 39,239 12.29%
Subtotal $ 11,786,546 $ 12,188,672 3.41%
Total Police Protection $ 21,387,253 $ 22,343,763 4.47%

COMMUNITY DEVELOPMENT
Planning and Development Division
60191 Planning Administration $ 326,367 $ 335,625 2.84% 60193 Current Planning 891,399 676,530 (24.10%)
60196 Code Enforcement 219,954 192,114 (12.66%)
60199 Economic Development 277,558 318,104 14.61%
66195 Community Development Grants 170,000 170,000 -%
62198 Low/Mod Housing Asset Fund 62,774 80,441 28.14%
Subtotal $ 1,948,052 $ 1,772,814 (9.00%)
Total Community Development $ 1,948,052 $ 1,772,814 (9.00%)

PUBLIC WORKS
Building Division
65241 Building Division Supervision $ 236,576 $ 244,643 3.41% 65243.6243 Inspections - Building 196,000 260,000 32.65% 65243.6244 Inspections - Electrical 41,000 75,800 84.88% 65243.6245 Inspections - Plumbing & Heating 36,000 44,300 23.06% 65247 Plan Checks 135,000 214,000 58.52%
Subtotal $ 644,576 $ 838,743 30.12%
Environmental Services Division
70720 Solid Waste Management $ 191,680 $ 223,137 16.41% 70721 Grants 13,600 14,684 7.97%
70251 Fats, Oils and Grease (FOG) 92,192 99,521 7.95%
70285 NPDES Administration 379,086 322,134 (15.02%)
50 City of Cypress | Annual Budget 2023-2024
Budget Summary
Operating Expenditures
Fiscal Year 2023-24 (continued)
FUNCTION/Responsible Department 2022-23
Budget
2023-24
Budget
Percent
Program Number/Description Change
Subtotal $ 676,558 $ 659,476 (2.52%)
Engineering Division
70201 Public Works Administration $ 903,974 $ 948,179 4.89% 70260.7260 Engineering Administration 319,329 408,291 27.86% 70261.7261 Engineering Plan Checking 226,829 240,565 6.06% 70264 Traffic Engineering 121,663 126,524 4.00%
70215 Traffic Signal Maintenance 348,149 367,934 5.68%
70223 Street Lighting 812,765 891,769 9.72%
Subtotal $ 2,732,709 $ 2,983,262 9.17%
Streets Division
70211 Maintenance Administration $ 566,883 $ 699,491 23.39% 70212.7212 Street Maintenance 122,177 132,498 8.45%
70212.7213 Street Cleaning 355,678 410,503 15.41%
70212.7214 Traffic Safety 109,027 109,827 0.73%
70212.7216 Street Tree Maintenance 390,607 492,986 26.21% 70212.7217 Parkway Maintenance 668,608 855,747 27.99%
70212.7227 Graffiti Removal 92,874 87,047 (6.27%)
70212.7238 Sidewalk Repair 124,335 119,669 (3.75%)
70221 Retarding Basin 21,243 20,386 (4.03%)
70239 Stanton Channel Berm Maint. 74,792 100,975 35.01% 70281 Storm Drain Maintenance 255,109 348,989 36.80%
70219 Sanitary Sewer Maintenance 385,902 374,643 (2.92%) Subtotal $ 3,167,235 $ 3,752,761 18.49%
Park Maintenance Division
70228.7224 Landscaping - Senior Center $ 17,292 $ 17,120 (0.99%) 70228.7228 Park Landscape and Maintenance 991,383 1,210,022 22.05% 70228.7229 Athletic Field Maintenance 281,189 286,039 1.72% 70228.7230 Park Building Maintenance 249,400 238,004 (4.57%) 70228.7231 Senior Citizens Cntr Maintenance 261,116 277,253 6.18% 70228.7232 Community Center Maintenance 259,467 269,123 3.72% 70228.7234 Community Events 80,692 75,968 (5.85%)
70228.7235 Sports Park 252,564 223,296 (11.59%)
Subtotal $ 2,393,103 $ 2,596,825 8.51%
Facilities Division
70233 Library Maintenance 20,849 20,208 (3.07%)
70218 Building Maint.-Boys & Girls Club 3,317 2,724 (17.88%) Subtotal $ 24,166 $ 22,932 (5.11%)
Total Public Works $ 9,638,347 $ 10,853,999 12.61%
TOTAL BUDGETED OPERATING EXPENDITURES $ 38,317,871 $ 40,700,950 6.22% City of Cypress | Annual Budget 2023-2024
51 Budget Summary
Operating Expenditures
Fiscal Year 2023-24 (continued)
FUNCTION/Responsible Department 2022-23
Budget
2023-24
Budget
Percent
Program Number/Description Change

INTERNAL SERVICE FUND OPERATIONS

PUBLIC WORKS
Fleet Division
70621.7621 Auto Maintenance-City Vehicles $ 260,813 $ 259,747 (0.41%) 70621.7623 Maintenance-Equipment 66,739 66,280 (0.69%)
70621.7634 Auto Maintenance-Police Vehicles 409,396 407,112 (0.56%) 70621.7634 Auto Maintenance-Park Vehicles 25,393 20,731 (18.36%) Subtotal $ 762,341 $ 753,870 (1.11%)
Facilities Division
70624.7624 Bldg Maintenance-Civic Center $ 329,924 $ 429,456 30.17% 70624.7626 Bldg Maintenance-Police Annex 330,922 343,245 3.72% 70624.7629 Landscaping-Civic Center 93,431 108,303 15.92% 70627.7627 Bldg Maintenance-Corp Yard 134,514 135,213 0.52% 70627.7632 Landscaping-Corp Yard 15,041 19,962 32.72%
Subtotal $ 903,832 $ 1,036,179 14.64%

FINANCE AND ADMINISTRATIVE SERVICES
Information Systems Division
40601 Print Shop $ 204,874 $ 211,557 3.26%
40604 Telephone Maintenance 42,492 74,310 74.88%
40606 Postage Services 19,464 19,899 2.23%
40603 Computer Equip Maintenance 50,409 45,346 (10.04%) 40605 Information Systems 851,567 950,766 11.65%
40607 Website Maintenance 91,961 94,465 2.72%
40608 Financial Acctg Software Maint. 85,251 89,078 4.49% Subtotal $ 1,346,018 $ 1,485,421 10.36%
Human Resources Division
94820 Workers’ Comp Insurance $ 24,245 $ 53,807 121.93% TOTAL INTERNAL SERVICE OPERATIONS* $ 3,036,436 $ 3,329,277 9.64%

* Not Included in the total budget for the City. Amounts are allocated to individual programs/divisions and are included with operating expenditures for those budgeted programs/divisions.
52 City of Cypress | Annual Budget 2023-2024
Budget Summary
Capital Projects, Debt Service and Capital Outlay
Fiscal Year 2023-24
2022-23
Budget
2023-24
Budget
Percent
Change
Summary of Capital Projects
80100 Street Projects $ 3,490,000 $ 4,650,000 33.24%
80200 Traffic Signal Projects 1,290,000 1,285,000 (0.39%) 80300 Storm Drain Projects 100,000 1,500,000 1400.00%
80400 Sanitary Sewer Projects 285,000 285,000 -%
80500 Parkway and Median Projects 775,000 900,000 16.13% 80600 Public Facility Projects 2,030,000 1,700,000 (16.26%) 80900 Other Projects 50,000 - (100.00%)
Total Capital Projects Expenditures $ 8,020,000 $ 10,320,000 28.68% Summary of Capital Outlay**
Equipment-Additions
Furniture/Equipment/Vehicles 131,390 1,026,841 681.52%
Total Capital Outlay Expenditures $ 131,390 $ 1,026,841 681.52% TOTAL BUDGET APPROPRIATIONS $ 46,469,261 $ 52,047,791 12.00% ** Only includes Capital Outlay amounts paid for by operating funds. All other Capital Outlay amounts are paid for with accumulated replacement monies previously charged to operating programs/divisions.

City of Cypress | Annual Budget 2023-2024
53 Budget Summary
July 1, 2023 June 30, 2024
Reserve for Economic
Uncertainty
Business Relocation
Stabilization
Budget Stabilization
Reserve
Operating Reserve
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
Reserve July 1, 2023 June 30, 2024
Reserve for Economic Uncertainty $ 8,962,296 $ 9,495,596 Business Relocation Stabilization 2,500,000 2,500,000
Budget Stabilization Reserve 1,250,000 1,250,000
Operating Reserve 1,060,000 1,100,000
Total Fund Balance Reserves $ 13,772,296 $ 14,345,596
Assumes the annual increase to the Reserve for Economic Uncertainty uses FY 2023-24 resources.

Does not include any other excess revenues/budget savings related to operations.

Projected General Fund Reserves
Fiscal Year 2023-24
54 City of Cypress | Annual Budget 2023-2024
Budget Summary
Operating Transfers
Fiscal Year 2023-24
Budget 2022-23 Proposed 2023-24
Transfers In Transfers Out Transfers In Transfers Out
GENERAL FUND 111
General Fund Grants 114 $ - $ 6,550 $ - $ 6,770
Pandemic Response Fund 115 6,277 - 6,277 -
Traffic Safety Fund 221 100,000 - 84,000 -
Gas Tax 2105 Fund 231 313,115 - 330,650 -
Gas Tax 2107/2107.5 Fund 233 433,765 - 404,700 -
Lighting District #2 Fund 251 174,137 - 188,956 -
Storm Drainage Fund 261 - 250,000 - 250,000
Corp Center Maint Distr Fund 271 13,582 - 15,147 -
CIP Fund 415 - 2,175,000 - 2,050,000
Infrastructure Set-Aside Fund 416 - 400,000 - 320,000
City Equipment Replacement Fund 721 - 21,840 - 397,841
City Employee Benefits Fund 751 - - - 200,000
Total $ 1,040,876 $ 2,853,390 $ 1,029,730 $ 3,224,611
GENERAL FUND GRANTS FUND 114
General Fund 111 $ 6,550 $ - $ 6,770 $ -
Total $ 6,550 $ - $ 6,770 $ -
PANDEMIC RESPONSE AND RECOVERY FUND 115
General Fund 111 $ - $ 6,277 $ - $ 6,277
Total $ - $ 6,277 $ - $ 6,277
TRAFFIC SAFETY FUND 221
General Fund 111 $ - $ 100,000 $ - $ 84,000
Total $ - $ 100,000 $ - $ 84,000
SPECIAL GAS TAX 2105 FUND 231
General Fund 111 $ - $ 313,115 $ - $ 330,650
Total $ - $ 313,115 $ - $ 330,650
SPECIAL GAS TAX 2106 FUND 232
CIP Fund 415 $ - $ 350,000 $ - $ -
Total $ - $ 350,000 $ - $ -
SPECIAL GAS TAX 2107 FUND 233
General Fund 111 $ - $ 433,765 $ - $ 404,700
Total $ - $ 433,765 $ - $ 404,700
TRAFFIC MITIGATION FUND 234
Measure M Gas Tax Fund 236 $ 150,000 $ - $ - $ -
Total $ 150,000 $ - $ - $ -
MEASURE M GAS TAX FUND 236
Traffic Mitigation Assmnt Fund 234 $ - $ 150,000 $ - $ - Road Maintenance and Rehab Fund 239 - 310,000 - 1,300,000 CIP Fund 415 - 75,000 - 100,000
Total $ - $ 535,000 $ - $ 1,400,000
City of Cypress | Annual Budget 2023-2024
55 Budget Summary
Operating Transfers
Fiscal Year 2023-24 (continued)
Budget 2022-23 Proposed 2023-24
Transfers In Transfers Out Transfers In Transfers Out
SPECIAL GAS TAX 2103 FUND 238
CIP Fund 415 - 500,000 - -
Total $ - $ 500,000 $ - $ -
ROAD MAINTENANCE AND REHAB FUND 239
Measure M Gas Tax Fund 236 $ 310,000 $ - $ 1,300,000 $ - Total $ 310,000 $ - $ 1,300,000 $ -
LIGHTING DISTRICT #2 FUND 251
General Fund 111 $ - $ 174,137 $ - $ 188,956
Total $ - $ 174,137 $ - $ 188,956
STORM DRAIN FUND 261
General Fund 111 $ 250,000 $ - $ 250,000 $ -
Total $ 250,000 $ - $ 250,000 $ -
CORP CTR MAINT DIST #1 FUND 271
General Fund 111 $ - $ 13,582 $ - $ 15,147
Total $ - $ 13,582 $ - $ 15,147
NARCOTICS ASSET SEIZURE FUNDS 281/283
City Equipment Replacement Fund 721 $ - $ 74,550 $ - $ 574,000 Total $ - $ 74,550 $ - $ 574,000
CABLE TV PEG FUND 291
City Equipment Replacement Fund 721 $ - $ 35,000 $ - $ 55,000 Total $ - $ 35,000 $ - $ 55,000
AB 2766 TRIP REDUCTION FUND 311
City Equipment Replacement Fund 721 $ - $ 63,000 $ - $ 64,000 Total $ - $ 63,000 $ - $ 64,000
CIP FUND 415
General Fund 111 $ 2,175,000 $ - $ 2,050,000 $ -
Gas Tax 2106 Fund 232 350,000 - - -
Measure M Gas Tax Fund 236 75,000 - 100,000 -
Gas Tax 2103 Fund 238 500,000 - - -
Infrastructure Set-Aside Fund 416 1,380,000 - 1,950,000 - Total $ 4,480,000 $ - $ 4,100,000 $ -
INFRASTRUCTURE RESERVE FUND 416
General Fund 111 $ 400,000 $ - $ 320,000 $ -
Parks General Fund 212 401,918 - - -
CIP Fund 415 - 1,380,000 - 1,950,000
Total $ 801,918 $ 1,380,000 $ 320,000 $ 1,950,000
INFORMATION SERVICES FUND 713
Technology Investment Fund 731 $ 50,000 $ - $ 50,000 $ - Total $ 50,000 $ - $ 50,000 $ -
56 City of Cypress | Annual Budget 2023-2024
Budget Summary
Operating Transfers
Fiscal Year 2023-24 (continued)
Budget 2022-23 Proposed 2023-24
Transfers In Transfers Out Transfers In Transfers Out
EQUIPMENT REPLACEMENT FUND 721
General Fund 111 $ 21,840 $ - $ 397,841 $ -
Narcotics Asset Seizure Funds 281/283 74,550 - 574,000 - Cable Television Franchise Agmt 291 35,000 - 55,000 -
AB 2766 Trip Reduction Fund 311 63,000 - 64,000 -
Technology Investment Fund 731 105,000 - 339,000 -
Total $ 299,390 $ - $ 1,429,841 $ -
TECHNOLOGY INVESTMENTS FUND 731
Information Systems Fund 713 $ - $ 50,000 $ - $ 50,000
City Equipment Replacement Fund 721 - 105,000 - 339,000 Total $ - $ 155,000 $ - $ 389,000
CITY EMPLOYEE BENEFITS FUND 751
General Fund 111 $ - $ - $ 200,000 $ -
Total $ - $ - $ 200,000 $ -
SUBTOTAL-CITY FUNDS $ 7,388,734 $ 6,986,816 $ 8,686,341 $ 8,686,341 DISTRICT-GENERAL FUND 212
Infrastructure Set-Aside Fund 416 $ - $ 401,918 $ - $ - CRPD Equipment Replc Fund 725 - 10,000 - 26,962
CRPD Employee Benefits Fund 755 - 150,000 - 150,000
Total $ - $ 561,918 $ - $ 176,962
DISTRICT-EQUIPMENT REPLACEMENT FUND 725
Parks General Fund 212 $ 10,000 $ - $ 26,962 $ -
Total $ 10,000 $ - $ 26,962 $ -
DISTRICT-EMPLOYEE BENEFIT FUND 755
Parks General Fund 212 $ 150,000 $ - $ 150,000 $ -
Total $ 150,000 $ - $ 150,000 $ -
SUBTOTAL-DISTRICT FUNDS $ 160,000 $ 561,918 $ 176,962 $ 176,962 GRAND TOTAL-ALL FUNDS $ 7,548,734 $ 7,548,734 $ 8,863,303 $ 8,863,303

Budget Summary
58City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
Why Measure Performance?
Performance measurement is the process of collecting, analyzing and reporting data regarding the performance of an organization. It helps the City Council and community evaluate the quality and effectiveness of government services. Performance measures include inputs (resources used), outputs (program activities), efficiency measures (ratio of inputs to outputs), and outcomes (the actual results of programs and services). Ideally, performance measurement generates information about program results and outcomes which drive future budget decisions.

The State of California COVID-19 stay at home order resulted in facilities closures, particularly the Senior Center and Community Center, and outcomes in FY 2020-21 and FY 2021-22 reflect its impacts.

Performance Measures
City of Cypress Strategic Plan
Mission Statement
Î The City of Cypress, guided by our core values, will utilize our resources in concert with community partners to
provide an exceptional city to live, work and play.

Vision Statement
Î Cypress is a safe and welcoming community delivering excellent services for our residents, neighborhoods, and businesses.

Core Values/Guiding Principles
The City of Cypress values…
Î Accountability
Î Fiscal prudence
Î Integrity
Î Responsiveness to the community
Î Teamwork
Î Transparency
Three-Year Goals (2023 - 2026)
Not in priority order
Î Maintain financial stability and promote economic activity Î Enhance and maintain public safety
Î Enhance recreation facilities and programs
Î Maintain infrastructure and facilities
Î Maintain high quality and high value services for the community Budget Summary
City of Cypress | Annual Budget 2023-202459
Performa
nce Measures
Strategic Plan GOAL Maintain financial stability and promote economic activity 2020-21 2021-22
Estimate
2022-23
Projection
2023-24
City Manager
Strategic Plan objectives completed on time 65% 67% 79% 80% Cypress Central App accounts 2,413 3,620 4,385 4,500
Twitter and Facebook followers 4,543 5,348 5,784 5,900
Instagram followers - 2834 3,535 3,600
Finance
General Fund revenue from Sales Tax 34.8% 37.9% 31.4% 31.2% Business Licenses issued/renewed 3,274 3,723 3,737 3,800 Businesses Licenses renewed on-line 64% 69% 73% 75%
New Cypress-based Business Licenses 232 247 250 260
Purchase orders issued 759 786 750 750
Accounts payable checks issued 2,737 2,757 2,852 2,950
Electronic accounts payable payments 1,600 1,925 1,726 1,847 Human Resources
Full-time employee turnover (non-retirement) 6.7% 5.0% 5.8% 6% Eligible job applicants list established 100 days 87 days 72 days 70 days Full-time employee recruitments completed 6 14 12 12
Information Systems
Devices supported 816 835 855 890
Applications supported 94 98 98 102
Website visits 243,000 328,000 320,000 320,000
Budget Summary
60City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
Cypress Central App Work Orders Average Days to Resolution 1515
1414
1414
77 66
66 44
44 11
Tree Trimming Request
Crime Report/Anonymous Tip
Code Enforcement
Street Light Issue
Street Maintenance
Graffiti Removeal Request
Park Maintenance
Traffic Signal Maintenance
Coyote reporting
0 2.5 5 7.5 10 12.5 15 17.5
Community Opinion Survey
The City conducted a Community Opinion Survey in 2022, a follow up to the 2018 survey. The community survey provides City Council additional data during decision-making, strategic planning and resource allocation. Survey highlights include:
> 707 randomly selected residents (a statistically valid 3.7% margin of error)
> 91% say Cypress is an excellent/good place to live
> 90% rate Cypress’ quality of life as excellent/good
> 84% are satisfied with the City services
Top service needs:
> addressing homelessness
> managing traffic
> managing growth/development
How Are We Doing?
The Performance Measure Report aligns performance measurements with the City Council’s Strategic Plan to integrate key outcomes and performance measures. The City uses technology (Cypress Central App and social media analytics) to inform the way we track and interpret data, which allows us to more accurately document performance and provide the City Council, city management and the community important decision-making tools.

Cypress Central App
The Cypress Central App enables the City and users to track work orders until they are resolved. The more residents download and use the app, the better a performance tool it becomes. From July 1, 2022 through March 31, 2023 users submitted 1,102 issues via the app.

Budget Summary
City of Cypress | Annual Budget 2023-202461
Performa
nce Measures
Communications and Social Media
The City Council continues to invest in communication via social media and other platforms to keep residents informed about important local issues and City events. The Cypress communications team uses social media (Facebook, Instagram, Twitter and YouTube) to disseminate important information.

In September 2021, the City launched mailchimp, a direct e-mail distribution system. So far, over 8,340 people have subscribed to receive City e-mails. The Cypress communications team constantly monitors how residents engage with the e-mail blasts to ensure high engagement and interest and to maximize future messages’ impact.

Mailchimp reports the average open rate (the percentage of subscribers who open an email) across all industries is 21.3%, the City’s open rate is nearly 250% higher than the mailchimp average with e-newsletters from July 2022 - March 2023 averaging a 53.2 % open rate.

The City’s social media channels have undergone a significant transition over the past year, highlighted by new strategies that debuted in early 2023. As a result, Instagram followers increased nearly 25%, while Facebook likes and Facebook and Instagram page and profile visits decreased modestly. The decrease is likely related to a strategic decision to post less frequently as a way to increase the impact of the City’s messages.

An example of this approach is social media stories, which inform residents of events without over posting. The City’s social media channels are assessed quarterly to ensure we are communicating as effectively as possible.

Budget Summary
62City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
Communication Upgrades
> The Progress, the City’s bi-monthly newsletter, debuted in FY 2021-22 and is mailed to 17,000 residences citywide. The newsletter highlights City updates, programs, construction projects, recreation activities, community events, and more. > The Progress newsletter production has been streamlined and graphic design adjustments were also made to produce a more engaging publication.
> Videography and photography improvements have elevated the quality of the “Minute with the Mayor” segments and program highlight videos.
> A brand guide was created to create consistent and recognizable communications across the City’s departments. > The improvements implemented in 2023 are expanding the reach and quality of the City’s overall communication platforms.

Budget Summary
City of Cypress | Annual Budget 2023-202463
Performa
nce Measures
How Do We Measure Performance?
Î Response times and crime clearance rates are useful measures for assessing a police department’s performance and effectiveness in enhancing public safety. The likelihood of a successful outcome is higher the faster emergency services can reach a call.

Î Internal data is collected to measure efficiencies in grant spending, police officer recruitment, and use of physical assets like the jail.

Î The Department applies for grants that fund additional activities like traffic safety, a tobacco sales enforcement program and a School Resource Officer.

Strategic Plan GOAL Enhance and maintain public safety
Measure 2020-21 2021-22
Estimate
2022-23
Projection
2023-24
Policing Activity
Priority One response time 3:20 3:06 3:11 3:10
Average Priority One calls per month 53 68 67 68
Crime clearance rate 28% 43% 40% 40%
Traffic safety operations 23 24 26 25
Administration
Grants received $69,297 $307,855 $317,777 $323,591
Jail occupied
(*Station remodel 2021-22/22-23) 150 days 0 days 0 days 150 days Police Officers hired 9 7 8 5
Volunteer hours 300 580 1,800 1,800
State of California Tobacco Grant
The City received a State of California Tobacco Grant to fund a School Resource Officer at Cypress middle and high schools as well as a tobacco sales enforcement program. The three year grant began in July 2021 with the goals of educating students and parents on tobacco issues and decreasing the access to unlawful tobacco products throughout the community.

Measure 2020-21 2021-22
Estimate
2022-23
Projection
2023-24
Police Department Statistics
Calls for service 30,803 36,229 37,298 38,367
Police reports 2,988 1,703 1,754 1,806
Violent crimes 167 233 239 247
Non-violent crimes 1,513 1,406 1,502 1,545
Traffic collision reports 262 317 326 336
Arrests 777 1504 1,546 1,590
Burglaries 301 277 285 294
Reports processed 5,389 3,641 3,571 3,864
Budget Summary
64City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
How Are We Doing?
The number of people working in police departments edged down in 2021 and 2022 and Cypress was not immune to these industry-wide hiring challenges. In response, The City Council approved a hiring incentive program in 2020 to ensure Cypress continues to be protected by highly trained public safety professionals.

The program has been extraordinarily effective, and as of March 2023, Cypress had only two Police Officer vacancies.

Office of Traffic Safety Grant
FY 2022-23 was the fourth consecutive year the Police Department received a California Office of Traffic Safety grant to educate the community on safe roadway habits, reduce traffic collisions and impact impaired driving. The Department used grant funds to provide traffic safety education, increase enforcement at intersections with a history of pedestrian and bike collisions, and enforce red light and stop sign violations. From October 1, 2022 through September 30, 2023 the Department will have conducted four sobriety checkpoints throughout Cypress.

Evidence Audit
As the department returned to the Police Station after a successful seismic retrofit and its first update since the 1980s, the City Council authorized an outside audit of Cypress’ police property and evidence procedures to ensure the department is in compliance with laws and regulations and operating with best practices. The audit evaluated how the Police department processes evidence and inspected about 20% of the narcotics, currency, and firearms in our possession. The audit was completed in early 2023 and resulted with no findings or concerns.

Budget Summary
City of Cypress | Annual Budget 2023-202465
Performa
nce Measures
How Do We Measure Performance?
Î Recreation programs and classes are tracked to determine how well classes match customer preferences.

Î Recreation programs (especially senior services) not only serve Cypress residents, but the region. Breakdowns of resident versus nonresident participants illustrate this dynamic.

Î The Community Center and Senior Center are utilized by residents, businesses and non-profit groups. Metrics are provided on how often these spaces are rented and how often they are provided at a subsidized rate.

Strategic Plan GOAL Enhance recreation facilities and programs Measure 2020-21 2021-22
Estimate
2022-23
Projection
2023-24
Contract Classes
Participants 1,577 3,857 5,005 5,000
Classes meeting minimum enrollment 31% 47% 50% 50%
Participants withdrawing from classes 21% 10% 10% 10%
Resident/non-resident participants 72%/28% 75%/25% 76%/24% 75%/25% On-line registration 85% 83%% 85% 85%
Sports Programs
Youth sports resident/non-resident 68%/32% 74%/26% 73%/27% 73%/27% Youth sport participants 433 1,052 1,100 1,140
Adult drop-in sports (badminton and volleyball) - 531 711 725 Senior Center
Volunteer hours 978 3413 3,739 4,112
Class participants resident/non-resident 0 75%/25% 75%/25% 75%/25% Congregate meals served - 2,982 8,805 12,750
Home meals delivered 16,704 19,362 25,141 28,262
Lexington Park
Syntehic field usage hours n/a 457 1,883 1,900
Natural field usage hours n/a 172 847 860
Pavilion rentals n/a 45 97 1,000
Revenue n/a $43,606 $135,210 $136,000
Facility Usage
Community Center rentals - 100 202 200
Community Center rental revenue $- $38,843 $127,120 $150,000 Senior Center rentals - 137 318 150
Senior Center rental revenue $- $4,719 $20,380 $25,000
Athletic field bookings 2,539 2,505 2,221 2,600
Athletic field revenue $18,187 $18,873 $18,000 $8,000
Non-profit field use 93% 95% 98% 95%
Budget Summary
66City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
How Are We Doing?
Recreation and Community Services provides life affirming programs, activities, and services to the community.

Community Events:
> After record crowds at the 2022 Spring Egg Hunt, pre-registration was used in 2023 to ensure a great experience for more than 2,000 community members (including 600 children) who enjoyed the festivities!

> In partnership with Cypress College, Salute to America provided live entertainment, food trucks, a family game area, vendors, and a fireworks display for over 4,000 community members. Salute to America returns again once more in this fiscal year on June 30, 2023.
> In collaboration with Friends of Cypress Cultural Arts, Summer Concerts were as popular as ever. Residents enjoyed seven free concerts showcasing a variety of music and a children’s activity area and food and dessert trucks.
> 732 runners celebrated 40 years of the Cypress Run in 2022. About half the field (345 runners) were residents and six came from out-of-state!. The Run benefited from 85 volunteers who donated 250 hours over two days. > The Women’s Conference was extremely well received with approximately 200 attendees and 24 small business vendors. The conference was highlighted by a Keynote Address from Navy Captain Jessica O’Brien, Commanding Officer Naval Weapons Station Seal Beach. > The Holiday Sing and Tree Lighting ended a fun filled year with performances by local schools, train rides, holiday themed crafts, games, cookies and hot chocolate, and a visit from Santa and Mrs. Claus.

Youth and Teen Programs
> 2022 was a record breaking year at Camp Cypress! An all-time high of 60 campers enrolled. Offsite excursions return in 2023 and registration is projected to break another record. > The Counselors-in-Training volunteer program provided eight teens invaluable experience supporting our summer programs. The CIT program is projected to almost double for summer 2023. > The Youth Action Committee consisted of 23 teens for the 2022-23 school year. YAC members meet monthly, attend City Council and Commission meetings, volunteer at City special events, and tutor at the Boys & Girls Club. > Teens Night Out continues to increase in popularity with over 60 teens participating in three different themed events last year.
> 62 teens are better prepared to apply for their first job and submit college applications thanks to our Teen Workshops where teens learn how to format a resume, submit a job application, and prepare for an interview.

Senior Citizens Programs
> The Senior Center served over 11,000 meals though the grab and go and congregate meal programs.

Budget Summary
City of Cypress | Annual Budget 2023-202467
Performa
nce Measures
Sports Programs
433 433
319 319
199 199
Participants
Pee Wee Sports Youth Basketball Youth Volleyball
0 100
200
300
400
500
> Lexington Park hosted over 2,700 hours of permitted athletic field use and over 90 pavilion rentals in its first full year. > Challenger Basketball provided 84 young athletes with mental or physical challenges the opportunity to play basketball in a structured environment. Thanks to the community’s generous support, the Challenger program is provided free of charge! > Over 700 athletes enjoyed weekly drop-in badminton and basketball at Lexington Junior HS as part of our partnership with Anaheim Union High School District.
> Volunteers coached 54 volleyball and basketball teams supported by two RCS skill clinics for young athletes aged 7-13. > Seven week long sports camps were offered for youth ages 7-14 to improve skills in soccer, basketball, volleyball, and other sports. Attendance was strong with 206 kids taking part in the summer camps. > In partnership with Second Harvest Food Bank, the Senior Grocery Program distributed free shelf-stable and fresh food items for over 100 households each month.
> 86 seniors joined us for a four week-long Senior C.A.M.P. Each week had a theme with activities and crafts planned to match.
> The Senior Center attendance continues to rise. Seniors are able to enjoy health and wellness classes, presentations, Senior Center Cinemas, dining, the computer lab, the fitness center and leisure activities.

Budget Summary
68City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
Park and Facility Improvements
> The City Council approved the preliminary design to reimagine Arnold Cypress Park. Built in 1949, ACP is older than the City and more than 600 responses were received as part of the extensive community design process! > As part of the City-wide park enhancement efforts, Hettinga/Manzanita Park received a new shade structure while other parks received upgraded park benches, trashcans, and LED security lighting.

Budget Summary
City of Cypress | Annual Budget 2023-202469
Performa
nce Measures
How Do We Measure Performance?
Î The Community Development Department reviews and processes development applications, issues land use permits, prepares ordinances for land use and building regulations, responds to code enforcement complaints, and promotes economic development.

Î Residential project and plan reviews are completed in less time than more complex projects that need to be approved by the City Council or Traffic Commission.

Strategic Plan GOAL Maintain high quality and high value services for the community Measure 2020-21 2021-22
Estimate
2022-23
Projection
2023-24
Planning and Development
Customers assisted 1,020 1,125 1,050 1,075
Minor permit review processing 60 days 35 days 25 days 25 days Temporary Use Permit processing 11 days 10 days 7 days 7 days Code Enforcement cases 450 492 550 550
Code Enforcement response 7 days 7 days 5 days 5 days
Zoning clearances reviewed 122 174 180 180
How Are We Doing?
The Square at Cypress by Shea
Shea Properties completed the commercial portion of The Square at Cypress. The new 31,000 square foot mixed-use retail center includes Trader Joe’s, El Zarape Mexican Restaurant (a Cypress favorite!), BLK Dot Coffee, The Kabab Shop, Yoga Six, and service-based businesses.

When the project is complete it will include the 251 unit Acadia luxury apartment community and a 128-room Homewood Suites by Hilton.

The Square at Cypress
Business Recovery and Support
In April, the City Council approved the first phase of the Business Recovery and Support Program, which will stimulate business growth, encourage employees to return to the office, and attract and retain Cypress’s businesses. Phase One includes refunding permit and development fees, providing specialized technical assistance for project development, and providing gift cards to City businesses to encourage employees to return to the office and support the local economy.

Budget Summary
70City of Cypress | Annual Budget 2023-2024
Performa
nce Measures
How Do We Measure Performance?
Î Public Works serves a wide array of customers which it takes into consideration when tracking performance.

Î Average response times are tracked through a project management database.

Î The department monitors permit review times to maintain and improve services and builds performance measures into contracted services.

Î The online permitting system continues to improve the City’s ability to track application processing times and allow customers to track their application. Subdivision maps submittals are now part of the growing list of online applications that include Building and Safety, Public Works, Trash and Recycling, and Water Quality.

Strategic Plan GOAL Maintain infrastructure and facilities Measure 2020-21 2021-22
Estimate
2022-23
Projection
2023-24
Public Works
Service calls 334 1007 425 600
Service call response 3 days 3 days 3 days 3 days
Maintenance work orders completed 1,552 1,818 1,300 2,000 Water quality inspections 200 200 200 275
Solid waste diversion rate 70% 72% 73% 74%
Building
Residential building permits 1,200 1,799 1,500 1,300
Commercial building permits 150 150 150 150
Final building inspections 900 937 915 900
Residential square feet added 236,000 205,000 250,000 200,000 Commercial square feet added 9,000 4,100 400,000 10,000 Engineering
Permit processing 3 days 2 days 2 days 2 days
Traffic inquiry response 4 days 3 days 3 days 3 days
Infrastructure
Capital improvement projects on schedule 90% 85%% 80% 90% Street Network Pavement Condition Index 85 85 83 84
Streets sealed or overlaid 45 lane miles 42 lane miles 42 lane miles 40 lane miles Sidewalk repairs 800 800 900 900
Trees trimmed 5,800 5,100 6,000 6,200
Budget Summary
City of Cypress | Annual Budget 2023-202471
Performa
nce Measures
How Are We Doing?
Due to staffing challenges in FY 2022-23 some capital improvement projects were delayed, but are projected to move forward in FY 2023-24.

Electric Vehicle Charging Stations
Public EV chargers are available at Lexington Park with more planned for the Civic Center, Community Center, Senior Center and Public Works Maintenance Yard.

Since November 2022, the EV chargers at Lexington Park have averaged over 170 charging sessions per month, avoiding 5,113 kg of greenhouse gas emissions. This is equivalent to planting 131 trees and letting them grow for 10 years.

Electric Vehicle Charging Stations
at Lexington Park
Capital Improvement Plan Updates
The Capital Improvement Plan (CIP) invests in Maintaining and Enhancing Infrastructure and Facilities, one of the City Council’s Strategic Plan goals. The FY 2023-24 CIP includes everything from streets to parkways, traffic improvements, sewer and storm drains, facilities, and parks.

Key projects include the reimagining of Arnold Cypress Park, rollout of the electric vehicle charging stations at City facilities, and replacing the Community Center roof. 72 City of Cypress | Annual Budget 2023-2024
This Page Intentionally Left Blank

CITY OF
Cypress
Budget Summary
Staffing
74 City of Cypress | Annual Budget 2023-2024
Staffi
ng
Personnel Summary by Department
City Personnel
Full-time

DEPARTMENT
2021-22
Budget
2022-23
Budget
2023-24
Proposed
2023-24
Inc/(Dec)
City Council and Administration 5.25 5.25 5.75 0.50
Finance and Administrative Services 14.25 14.25 14.75 0.50 Police 75.50 75.50 75.50 0.00
Community Development 5.00 6.00 6.00 0.00
Public Works 25.00 25.00 25.00 0.00
Total 125.00 126.00 127.00 1.00
Part-time 1

DEPARTMENT
2021-22
Budget
2022-23
Budget
2023-24
Proposed
2023-24
Inc/(Dec)
Police 6.34 6.34 6.34 0.00
Community Development 0.50 0.50 0.50 0.00
Public Works 3.50 3.50 3.50 0.00
Total 10.34 10.34 10.34 0.00
Recreation and Park District Personnel
TYPE
2021-22
Budget
2022-23
Budget
2023-24
Proposed
2023-24
Inc/(Dec)
Full-Time 12.00 12.00 12.00 0.00
Part-Time 16.80 17.63 17.44 (0.19)
TOTAL 28.80 29.63 29.44 (0.19)
City Council Members and Commissioners are not included in this summary. 1 Non-benefitted part-time personnel hours are converted to full-time equivalents based on 2,000 hours worked per year.

City of Cypress | Annual Budget 2023-2024
75 Staffi
ng
Full-time Personnel by Job Classification
2021-22
Budget
2022-23
Budget
2023-24
Proposed
Monthly Rates
Minimum Maximum
City Council and Administration
City Clerk 1.00 1.00 1.00 $ 9,724 $ 13,184
City Manager 1.00 1.00 1.00 24,633 24,633
Communications and Marketing Analyst 1.00 1.00 1.00 7,084 8,608 Deputy City Clerk 1.00 1.00 1.00 5,746 6,988
Executive Assistant 1.00 1.00 1.00 5,906 7,178
Office Assistant I/II 0.00 0.00 0.50 3,904 4,748
Senior Management Analyst 0.25 0.25 0.25 7,118 9,517
Subtotal - City Council and Administration 5.25 5.25 5.75 Finance and Administrative Services
Account Clerk I/II 2.00 2.00 2.00 $ 4,100 $ 5,497
Accountant 2.00 2.00 1.00 6,925 8,417
Accounting Supervisor (Pending approval) 0.00 0.00 1.00 7,964 9,680 Administrative Services Technician I/II 2.00 2.00 2.00 4,521 5,497 Assistant Director/Finance Manager 1.00 1.00 1.00 11,578 15,281 Computer Support Specialist 1.00 1.00 1.00 6,419 7,802
Director of Finance & Administrative Services 1.00 1.00 1.00 16,642 19,971 Human Resources Administrator 1.00 0.00 0.00 - -
Human Resources Analyst 0.00 0.00 1.00 7,084 8,608
Human Resources Assistant 1.00 1.00 0.00 5,060 6,786
Human Resources Manager 0.00 1.00 1.00 9,724 13,184
Information Technology Manager 1.00 1.00 1.00 10,488 13,772 Network Administrator 1.00 1.00 1.00 8,184 11,015
Office Assistant I/II 0.00 0.00 0.50 3,904 4,748
Payroll Coordinator 1.00 1.00 1.00 5,906 7,178
Senior Management Analyst 0.25 0.25 0.25 7,118 9,517
Subtotal - Finance and Administrative Services 14.25 14.25 14.75 76 City of Cypress | Annual Budget 2023-2024
Staffi
ng
Full-time Personnel by Job Classification (continued)
2021-22
Budget
2022-23
Budget
2023-24
Proposed
Monthly Rates
Minimum Maximum
Police Department
Community Outreach Officer 1.00 1.00 1.00 $ 5,152 $ 6,266 Office Assistant I/II 1.00 1.00 1.00 3,542 4,748
Office Specialist 1.00 1.00 1.00 4,521 5,497
Police Captain 2.00 2.00 2.00 13,299 15,965
Police Chief 1.00 1.00 1.00 18,217 21,371
Police Clerk I/II 4.00 4.00 4.00 3,764 5,294
Police Lieutenant 2.00 2.00 2.00 12,035 14,445
Police Officer 41.00 41.00 41.00 7,731 10,112
Police Officer - Overhire 2.00 2.00 2.00 7,731 10,112
Police Officer - School Resource Officer 1.00 1.00 1.00 7,731 10,112 Police Sergeant 10.00 10.00 10.00 10,139 12,942
Police Services Officer 7.00 7.00 7.00 5,152 6,266
Records Support Services Supvr 1.00 1.00 1.00 6,556 8,525 Secretary to Department Head 1.00 1.00 1.00 5,111 6,207 Senior Management Analyst 0.50 0.50 0.50 7,118 9,517
Subtotal - Police Department 75.50 75.50 75.50
Community Development Department
Administrative Clerk 1.00 1.00 1.00 $ 4,100 $ 4,984
Assistant Planner 1.00 1.00 1.00 6,131 7,453
Associate Planner 1.00 1.00 1.00 7,057 8,574
Business Development Manager 0.00 1.00 1.00 9,724 13,184 Code Enforcement Officer I/II 1.00 1.00 1.00 6,112 7,430 Planning Director 1.00 1.00 1.00 14,851 17,833
Subtotal - Community Development 5.00 6.00 6.00
City of Cypress | Annual Budget 2023-2024
77 Staffi
ng
Full-time Personnel by Job Classification (continued)
2021-22
Budget
2022-23
Budget
2023-24
Proposed
Monthly Rates
Minimum Maximum
Public Works Department
Assistant City Engineer 1.00 1.00 1.00 $ 10,488 $ 13,772 Associate Engineer 1.00 1.00 2.00 8,508 10,341
City Engineer 1.00 1.00 1.00 11,578 15,281
Director of Public Works 1.00 1.00 1.00 16,642 19,971
Engineering Aide 1.00 1.00 1.00 5,411 6,579
Maintenance Specialist 3.00 3.00 3.00 4,987 6,366
Maintenance Superintendent 1.00 1.00 1.00 9,452 12,287
Maintenance Supervisor 3.00 3.00 2.00 6,556 8,525
Maintenance Worker 7.00 7.00 7.00 3,904 5,772
Management Analyst 1.00 0.00 1.00 7,084 8,608
Mechanic 2.00 2.00 2.00 4,748 6,059
Office Assistant I/II 1.00 1.00 1.00 3,904 4,748
Project Manager 1.00 1.00 0.00 8,508 10,341
Secretary to Department Head 1.00 1.00 1.00 5,111 6,207 Senior Management Analyst 0.00 1.00 1.00 7,118 9,517
Subtotal - Public Works 25.00 25.00 25.00
Subtotal - City 125.00 126.00 127.00
Recreation and Park District
Director of Recreation & Comm Svcs 1.00 1.00 1.00 $ 12,982 $ 16,228 Office Assistant I/II 2.00 2.00 2.00 3,904 4,748
Recreation & Comm Services Manager 1.00 1.00 1.00 9,452 12,287 Recreation Coordinator 4.00 4.00 4.00 5,030 6,112
Recreation Supervisor 3.00 3.00 3.00 6,556 8,525
Secretary to Department Head 1.00 1.00 1.00 5,111 6,207 Subtotal - Recreation and Park District 12.00 12.00 12.00 Total - City and Recreation and Park District 137.00 138.00 139.00 78 City of Cypress | Annual Budget 2023-2024
Staffi
ng
Part-Time Personnel by Job Classification
In Full-Time Equivalencies
2021-22
Budget
2022-23
Budget
2023-24
Proposed
Hourly Rates
Minimum Maximum
Police Department
Investigative Assistant 1.44 1.44 1.44 $ 19.94 $ 26.72
Police Aide 4.90 4.90 4.90 15.50 17.50
Subtotal - Police Department 6.34 6.34 6.34
Community Development/Planning
Planning Intern 0.50 0.50 0.50 $ 15.75 $ 18.75
Subtotal - Community Development/Planning 0.5 0.5 0.5
Public Works Department
Administrative Intern 1.00 1.00 1.00 $ 15.75 $ 18.75
Maintenance Attendant 0.50 0.50 0.50 15.50 16.50
Maintenance Worker (PT) 2.00 2.00 2.00 22.52 28.77
Subtotal - Public Works 3.5 3.5 3.5
Subtotal - City 10.34 10.34 10.34
Recreation and Park District
Customer Service Specialist 1.00 1.00 1.00 $ 16.50 $ 20.50 Recreation Facilities Attendant 2.00 1.35 1.35 15.50 16.50 Recreation Leader I 0.89 0.81 0.73 15.50 15.50
Recreation Leader II 3.28 3.74 4.08 15.75 15.75
Recreation Leader III 5.49 5.41 5.34 16.25 17.25
Recreation Leader IV 2.24 2.54 2.14 18.00 19.00
Recreation Specialist 1.00 1.88 1.90 20.40 24.80
Recreation Specialist (Benefitted) 0.90 0.90 0.90 20.40 24.80 Subtotal - Recreation and Park District 16.8 17.63 17.44 Total - City and Recreation and Park District 27.14 27.97 27.78 City of Cypress | Annual Budget 2023-2024
79 Staffi
ng
Part-Time Personnel by Job Classification
Budgeted Hours
2021-22
Budget
2022-23
Budget
2023-24
Proposed
Hourly Rates
Minimum Maximum
Police Department
Investigative Assistant 2,880 2,880 2,880 $ 19.94 $ 26.72 Police Aide 9,800 9,800 9,800 15.50 17.50
Subtotal - Police Department 12,680 12,680 12,680
Community Development/Planning
Planning Intern 1,000 1,000 1,000 $ 15.75 $ 18.75
Subtotal - Community Development/Planning 1,000 1,000 1,000 Public Works Department
Administrative Intern 2,000 2,000 2,000 $ 15.75 $ 18.75 Maintenance Attendant 1,000 1,000 1,000 15.50 16.50
Maintenance Worker (PT) 4,000 4,000 4,000 22.52 28.77
Subtotal - Public Works 7,000 7,000 7,000
Subtotal - City 20,680 20,680 20,680
Recreation and Park District
Customer Service Specialist 2,000 2,000 2,000 $ 16.50 $ 20.50 Recreation Facilities Attendant 4,000 2,700 2,700 15.50 16.50 Recreation Leader I 1,779 1,616 1,616 15.50 15.50
Recreation Leader II 6,543 7,446 7,446 15.75 15.75
Recreation Leader III 10,986 10,837 10,837 16.25 17.25
Recreation Leader IV 4,460 5,077 5,077 18.00 19.00
Recreation Specialist (Benefitted) 1,872 3,770 3,770 20.40 24.80 Recreation Specialist 2,010 3,770 3,770 20.40 24.80
Subtotal - Recreation and Park District 33,650 37,216 37,216 Total - City and Recreation and Park District 54,330 57,896 57,896 80 City of Cypress | Annual Budget 2023-2024
Staffi
ng
Full-Time Recreation and Park District Staffing
1313 1313 1313 1313 1313
1212 1212 1212 1212 1212
2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 10 11
12 13
14 Full Time City Staffing Changes
134 134
137 137 137 137
134 134
125 125
123 123 123 123
125 125 126 126 127 127
2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 110
120
130
140
FY 2023-24 Full-Time City Staffing Changes
Department Position Change
City Council and Administration Office Assistant I/II 0.5 Finance and Administrative Services Accountant (1.0)
Finance and Administrative Services Accounting Supervisor (Pending approval) 1.0 Finance and Administrative Services Human Resources Analyst 1.0 Finance and Administrative Services Human Resources Assistant (1.0) Finance and Administrative Services Office Assistant I/II 0.5 Public Works Department Associate Engineer 1.0
Public Works Department Maintenance Supervisor (1.0)
Public Works Department Management Analyst 1.0
Public Works Department Project Manager (1.0)
Net Change 1.0
Staffing Trends
10-Year History
City of Cypress | Annual Budget 2023-2024
81 Staffi
ng
Part-Time Recreation and Park District Staffing
(In Full-Time Equivalencies)

15.50 15.50 15.80 15.80 15.41 15.41 15.99 15.99

15.19 15.19

17.95 17.95

17.21 17.21 16.78 16.78

17.62 17.62 17.44 17.44
2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24

5.00 10.00

15.00 20.00
Part Time City Staffing
(In Full-Time Equivalencies)

12.50 12.50 12.00 12.00 12.00 12.00 12.00 12.00

17.75 17.75
111.44 1.44 111.94 1.94

10.34 10.34 10.34 10.34 10.34 10.34
2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 0 2
4 6
8 10
12 14
16 18
20 FY 2023-24 Recreation and Park District Full-Time Staffing Changes Department Position Change
No changes.
82 City of Cypress | Annual Budget 2023-2024
This Page Intentionally Left Blank

CITY OF
Cypress
Staffi
ng
City Council and
Administration
84 City of Cypress | Annual Budget 2023-2024
City Cou
ncil
a
n
d Admi
nistratio
n
City Council and Administration
City Council and Administration implement and administer policies, programs and services approved by the City Council, and provide the citizens of Cypress with legislative representation. Municipal programs and services involving Elections, City Attorney, Records Management, Community Promotions, Cable Television and the Traffic Commission are administered by this department. City Council and the Administrative Divisions represent the citizens of Cypress and act on their behalf with regard to regional, state and federal issues, as well as foster community partnerships and interagency collaboration.

City Cou
ncil
a
n
d Admi
nistratio
n
City of Cypress | Annual Budget 2023-202485

CITY COUNCIL
City Council
❭ Legislative
❭ Traffic Commission
❭ Support Services –
Legislative
City Attorney
❭ City Legal Services
City Manager
❭ City Manager
❭ Community
Promotions
❭ Cable TV
City Clerk
❭ City Clerk
❭ Elections
❭ Records
Management

CITY COUNCIL & ADMINISTRATION
Fiscal Year 2023 - 2024
86 City of Cypress | Annual Budget 2023-2024
City Cou
ncil
a
n
d Admi
nistratio
n
Summary of Expenditures
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
City Clerk 1.00 1.00 1.00 1.00 0.00
City Manager 1.00 1.00 1.00 1.00 0.00
Communications and Marketing Analyst 1.00 1.00 1.00 1.00 0.00 Deputy City Clerk 1.00 1.00 1.00 1.00 0.00
Executive Assistant 1.00 1.00 1.00 1.00 0.00
Office Assistant I/II 0.00 0.00 0.00 0.50 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 5.25 5.25 5.25 5.75 0.50
Part-Time
City Council Member 5.00 5.00 5.00 5.00 0.00
Traffic Commissioner 5.00 5.00 5.00 5.00 0.00
Subtotal - Part-Time 10.00 10.00 10.00 10.00 0.00
Total Positions 15.25 15.25 15.25 15.75 0.50
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 1,269,205 $ 1,356,027 $ 1,266,465 $ 1,377,257 1.6% Service and Supplies 1,218,251 1,346,936 2,035,642 1,524,095 13.2% Internal Service Fund Charges 330,540 359,800 359,800 391,720 8.9% Total Division Cost $ 2,817,996 $ 3,062,763 $ 3,661,907 $ 3,293,072 7.5% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 2,817,996 $ 3,062,763 $ 3,661,907 $ 3,293,072 Total Resources $ 2,817,996 $ 3,062,763 $ 3,661,907 $ 3,293,072 City of Cypress | Annual Budget 2023-2024
87 City Cou
ncil
a
n
d Admi
nistratio
n
Legislative Division
Division Overview
The City Council is the legislative authority and sets the policies under which the City operates. The City Council enacts legislation such as local laws and ordinances; approves City programs; adopts the City’s annual budget and capital improvement plan; and appropriates the funds necessary to provide service to the City’s residents and businesses. The City Council also acts on behalf of the community with regard to regional and local, as well as State and Federal issues.

The City Council convenes regular meetings on the second and fourth Monday of each month. The City Council appoints the City Manager, City Clerk and City Attorney, as well as the members of the City’s advisory boards and commissions.

Accomplishments for Fiscal Year 2022-23
> Approved the results of the November 2022 General Municipal Election > Adopted an updated Strategic Plan, including new Vision and Mission statements > Approved the acquisition of property on Myra Avenue to facilitate the future replacement of the Myra Avenue Stormwater Pump Station No. 1
> Approved an ordinance amending the Municipal Code related to the implementation of the Housing Element and complying with State housing laws
> Approved Non-Profit Grant Awards for Fiscal Years 2023-24 and 2024-25 > Revised the Civility, Conduct, Ethics and Governance Policy > Approved a Memorandum of Understanding with the Cypress Police Officers’ Association > Appointed eight City Commissioners
> Approved updates to the City Council Meeting Agenda structure.

Objectives for Fiscal Year 2023-24
In FY 2023-24, the City Council will continue to undertake initiatives and establish policies to maintain City infrastructure and facilities, maintain financial stability and promote economic activity, enhance and maintain public safety, enhance recreation facilities and programs, and maintain high quality and high value services for the community. 88 City of Cypress | Annual Budget 2023-2024
City Cou
ncil
a
n
d Admi
nistratio
n
Legislative Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Executive Assistant 0.50 0.50 0.50 0.50 0.00
Subtotal - Full-Time 0.50 0.50 0.50 0.50 0.00
Part-Time
City Council Member 5.00 5.00 5.00 5.00 0.00
Traffic Commissioner 5.00 5.00 5.00 5.00 0.00
Subtotal - Part-Time 10.00 10.00 10.00 10.00 0.00
Total Positions 10.50 10.50 10.50 10.50 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 234,909 $ 276,600 $ 276,600 $ 276,704 0.0% Service and Supplies 143,803 100,430 89,666 99,500 -0.9% Internal Service Fund Charges 88,710 94,540 94,540 102,110 8.0% Total Division Cost $ 467,422 $ 471,570 $ 460,806 $ 478,314 1.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 467,422 $ 471,570 $ 460,806 $ 478,314
Total Resources $ 467,422 $ 471,570 $ 460,806 $ 478,314 City of Cypress | Annual Budget 2023-2024
89 City Cou
ncil
a
n
d Admi
nistratio
n
City Attorney Division
Division Overview
The City Attorney’s Office consists of a contracted City Attorney who provides legal services to the City and is experienced in the practice of municipal law. The City Attorney’s Office drafts ordinances, resolutions and agreements as well as provides general legal services and advice to the City Council and City departments on a regular and routine basis. The City Attorney also provides support in processing claims and Public Records Act requests as needed.

Accomplishments for Fiscal Year 2022-23
> Participated in the City’s strategic planning process > Drafted ordinances amending various provisions of the Cypress Municipal Code in support of Housing Element implementation and incorporating City Council approved updates to the Civility, Conduct, Ethics and Governance Policy and the City Council meeting agenda structure.
> Provided support with pending claims and public records act requests > Provided periodic updates on recent developments in the law and pending litigation > Drafted court documents and represented the City in lawsuits Objectives for Fiscal Year 2023-24
> Continue to provide general legal services and advice to the City Council and City departments on a regular and routine basis
> Continue participation in the City’s Strategic Planning efforts > Continue providing periodic updates on recent developments in the law and pending litigation > Effectively represent the City in defending litigation 90 City of Cypress | Annual Budget 2023-2024
City Cou
ncil
a
n
d Admi
nistratio
n
City Attorney Division
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Service and Supplies $ 332,936 $ 350,100 $ 570,800 $ 428,800 22.5% Internal Service Fund Charges 2,300 2,500 2,500 2,900 16.0% Total Division Cost $ 335,236 $ 352,600 $ 573,300 $ 431,700 22.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 335,236 $ 352,600 $ 573,300 $ 431,700
Total Resources $ 335,236 $ 352,600 $ 573,300 $ 431,700 City of Cypress | Annual Budget 2023-2024
91 City Cou
ncil
a
n
d Admi
nistratio
n
City Manager Division
Division Overview
The City Manager is appointed by the City Council to provide executive leadership and oversee the day-to-day operations of the City. The City Manager’s Office is responsible for implementing City Council policies, directing City departments and operations, fostering community partnerships, working to influence state and federal legislation on matters of importance to the City, and providing timely and efficient public information to the community.

Accomplishments for Fiscal Year 2022-23
> Presented an updated State and Federal legislative platform to the City Council > Conducted the highly successful inaugural Cypress Citizens Academy and began a second session in 2023 > Orientation and onboarding of newly elected City Council Members > Created a City Council Governance Manual in coordination with the City Clerk division > Coordinated a team building workshop for City Council Members > Working with the City Attorney and City Council, continued to assess and respond to the California Voting Rights Act lawsuit > Identified a new facilitator to coordinate the development of the City Council’s Strategic Plan Objectives for Fiscal Year 2023-24
> Continue to implement the City Council’s Strategic Plan goals and objectives > Conduct a comprehensive overview and enhancement of the content on the City website > Initiate a citywide rebranding initiative to implement a new cohesive City brand to be utilized by all departments for official communications, marketing materials, and community outreach > Continue to enhance community engagement opportunities through social media 92 City of Cypress | Annual Budget 2023-2024
City Cou
ncil
a
n
d Admi
nistratio
n
City Manager Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
City Manager 1.00 1.00 1.00 1.00 0.00
Communications and Marketing Analyst 1.00 1.00 1.00 1.00 0.00 Executive Assistant 0.50 0.50 0.50 0.50 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 2.75 2.75 2.75 2.75 0.00
Total Positions 2.75 2.75 2.75 2.75 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 756,340 $ 757,185 $ 667,623 $ 719,419 -5.0% Service and Supplies 715,877 667,591 1,250,917 919,395 37.7% Internal Service Fund Charges 181,150 200,110 200,110 219,030 9.5% Total Division Cost $ 1,653,367 $ 1,624,886 $ 2,118,650 $ 1,857,844 14.3% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 1,653,367 $ 1,624,886 $ 2,118,650 $ 1,857,844 Total Resources $ 1,653,367 $ 1,624,886 $ 2,118,650 $ 1,857,844 City of Cypress | Annual Budget 2023-2024
93 City Cou
ncil
a
n
d Admi
nistratio
n
City Clerk Division
Division Overview
The City Clerk Division is responsible for City Council agenda and minute preparation, custody of all official City records and records management functions, serving as the City’s elections official, processing liability claims against the City, Public Records Act requests, administering state campaign finance and conflict of interest regulations, and coordinating the annual commission recruitment and appointment process.

Accomplishments for Fiscal Year 2022-23
> Conducted the November 2022 General Municipal Election for three City Council seats > Completed the biennial review and update to the City and District’s Conflict of Interest Code > Created a City Council Governance Manual to assist with onboarding new Council Members > Assisted with the implementation of the 2022 and 2023 Cypress Citizens Academy > Amended the Boards, Commissions, and Committees Policy Manual to implement final term-length adjustments to provide consistent opportunities for residents to apply to serve on an advisory body each year > Conducted annual Commission recruitment to fill eight open seats > Updated the City Council Meeting agenda structure to promote efficient and effective meetings, encourage public participation, and implement best practices
Objectives for Fiscal Year 2023-24
> Implement an online public records request system
> Conduct the annual Commission recruitment to fill five open seats > Initiate Election Process for a Proposed Ballot Measure associated with the implementation of the Housing Element > Implement an online filing system for Statement of Economic Interest forms and Campaign Disclosure Statements as required by the Fair Political Practices Commission
94 City of Cypress | Annual Budget 2023-2024
City Cou
ncil
a
n
d Admi
nistratio
n
City Clerk Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
City Clerk 1.00 1.00 1.00 1.00 0.00
Deputy City Clerk 1.00 1.00 1.00 1.00 0.00
Office Assistant I/II 0.00 0.00 0.00 0.50 0.50
Subtotal - Full-Time 2.00 2.00 2.00 2.50 0.50
Total Positions 2.00 2.00 2.00 2.50 0.50
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 277,956 $ 322,242 $ 322,242 $ 381,134 18.3% Service and Supplies 25,635 228,815 124,259 76,400 -66.6% Internal Service Fund Charges 58,380 62,650 62,650 67,680 8.0% Total Division Cost $ 361,971 $ 613,707 $ 509,151 $ 525,214 -14.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 361,971 $ 613,707 $ 509,151 $ 525,214
Total Resources $ 361,971 $ 613,707 $ 509,151 $ 525,214 Finance and
Administrative
Services
Fin
a
nce
a
n
d Admi
nistrative Services
96City of Cypress | Annual Budget 2023-2024
Finance and Administrative Services Department
The Finance and Administrative Services Department functions include: finance administration, general accounting, treasury management, payroll, accounts payable, purchasing, revenue collection, business licensing, human resources, workers’ compensation claims management, website, information technology, print shop, and telephone maintenance.

Fin
a
nce
a
n
d Admi
nistrative Services
City of Cypress | Annual Budget 2023-202497

DIRECTOR OF FINANCE & ADMINISTRATIVE SERVICES
Finance
❭ Finance Administration
❭ General Accounting
❭ Business Licenses
❭ Purchasing
Human Resources
❭ Human Resources
❭ Workers Compensation
Insurance
Information Technology
❭ Information Systems
❭ Computer Equipment
Maintenance
❭ Website Maintenance
❭ Financial Accounting
Software Maintenance
❭ Print Shop
❭ Telephone Maintenance

FINANCE & ADMINISTRATIVE SERVICES DEPARTMENT
Fiscal Year 2023 - 2024
98 City of Cypress | Annual Budget 2023-2024
Fin
a
nce
a
n
d Admi
nistrative Services
Summary of Expenditures
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Account Clerk I/II 2.00 2.00 2.00 2.00 0.00
Accountant 1.00 2.00 2.00 1.00 (1.00)
Accounting Supervisor (Pending approval) 0.00 0.00 0.00 1.00 1.00 Administrative Services Technician I/II 2.00 2.00 2.00 2.00 0.00 Assistant Director/Finance Manager 1.00 1.00 1.00 1.00 0.00 Computer Support Specialist 1.00 1.00 1.00 1.00 0.00
Director of Finance & Administrative
Services 1.00 1.00 1.00 1.00 0.00
Human Resources Administrator 1.00 1.00 0.00 0.00 0.00
Human Resources Analyst 0.00 0.00 0.00 1.00 1.00
Human Resources Assistant 1.00 1.00 1.00 0.00 (1.00)
Human Resources Manager 0.00 0.00 1.00 1.00 0.00
Information Technology Manager 1.00 1.00 1.00 1.00 0.00 Network Administrator 1.00 1.00 1.00 1.00 0.00
Office Assistant I/II 0.00 0.00 0.00 0.50 0.50
Payroll Coordinator 1.00 1.00 1.00 1.00 0.00
Senior Licensing Specialist 1.00 0.00 0.00 0.00 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 14.25 14.25 14.25 14.75 0.50
Total Positions 14.25 14.25 14.25 14.75 0.50
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 2,250,940 $ 2,618,899 $ 2,405,937 $ 2,825,159 7.9% Service and Supplies 473,399 652,670 531,270 739,871 13.4% Internal Service Fund Charges 394,090 380,150 380,150 411,500 8.2% Total Division Cost $ 3,118,429 $ 3,651,719 $ 3,317,357 $ 3,976,530 8.9% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 2,015,267 $ 2,281,456 $ 2,083,675 $ 2,437,302 Internal Service Funds 1,103,162 1,370,263 1,233,682 1,539,228 Total Resources $ 3,118,429 $ 3,651,719 $ 3,317,357 $ 3,976,530 City of Cypress | Annual Budget 2023-2024
99 Fin
a
nce
a
n
d Admi
nistrative Services
Finance Division
Division Overview
The Finance Division is responsible for financial reporting and administration including general accounting, treasury management, procurement, business licensing, revenue collection, accounts payable, and payroll.

Accomplishments for Fiscal Year 2022-23
> Prepared the Fiscal Year 2021-22 Annual Comprehensive Financial Report (ACFR) and received the Government Finance Officers Association’s Certificate of Achievement for Excellence in Financial Reporting for the FY 2019-20 ACFR > Dissolved the Successor Agency to the Cypress Redevelopment Agency > Received the Government Finance Officers Association’s Distinguished Budget Award > Implemented an online budget book solution
> Began pilot program with new purchasing card provider > Updated the City’s Fiscal Strategies to consider annual discretionary payments to CalPERS using a portion of available year-end surpluses
> Added $1.75 million to the Pension Trust from the FY 2021-22 surplus Objectives for Fiscal Year 2023-24
> Administer the post-pandemic spending plan and the Coronavirus State and Local Fiscal Recovery grant revenues and spending plan
> Present options to accelerate Pension Trust funding to further offset CalPERS pension plan unfunded actuarial liabilities > Complete transition to new purchasing card provider
> Working with Public Works, complete a cost allocation plan 100
City of Cypress | Annual Budget 2023-2024
Fin
a
nce
a
n
d Admi
nistrative Services
Finance Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Account Clerk I/II 2.00 2.00 2.00 2.00 0.00
Accountant 1.00 2.00 2.00 1.00 -1.00
Accounting Supervisor (Pending approval) 0.00 0.00 0.00 1.00 1.00 Assistant Director/Finance Manager 1.00 1.00 1.00 1.00 0.00 Director of Finance & Administrative
Services 0.75 0.75 0.75 0.78 0.03
Payroll Coordinator 1.00 1.00 1.00 1.00 0.00
Senior Licensing Specialist 1.00 0.00 0.00 0.00 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 7.00 7.00 7.00 7.03 0.03
Total Positions 7.00 7.00 7.00 7.03 0.03
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 1,147,074 $ 1,305,294 $ 1,173,864 $ 1,398,361 7.1% Service and Supplies 171,530 256,455 215,558 262,433 2.3% Internal Service Fund Charges 180,700 149,680 149,680 162,650 8.7% Total Division Cost $ 1,499,304 $ 1,711,429 $ 1,539,102 $ 1,823,444 6.5% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 1,499,304 $ 1,711,429 $ 1,539,102 $ 1,823,444 Total Resources $ 1,499,304 $ 1,711,429 $ 1,539,102 $ 1,823,444 City of Cypress | Annual Budget 2023-2024
101
Fin
a
nce
a
n
d Admi
nistrative Services
Human Resources Division
Division Overview
The Human Resources Division provides services to the City and its employees in the areas of Personnel Services, Labor/ Employee Relations, Recruitment, Group Insurance/Benefits Administration, Wellness/Safety and Workers’ Compensation.

Accomplishments for Fiscal Year 2022-23
> Negotiated a four-year contract with the Cypress Police Officers’ Association > Updated the City’s Succession Plan
> Hired 10 full-time and 21 part-time employees
> Provided harassment training to all City employees
Objectives for Fiscal Year 2023-24
> Recruit and fill all open positions
> Develop a training program to align with Succession Plan objectives > Redesign the Human Resources page on the City’s website > Negotiate and enter into a new contract with the Cypress Employees’ Association and the Maintenance Employees’ Association
> Continue to review/update Human Resources related policies and procedures > Update Division forms and develop ways to streamline processes > Implement a City-wide identification badge system in conjunction with security upgrades 102
City of Cypress | Annual Budget 2023-2024
Fin
a
nce
a
n
d Admi
nistrative Services
Human Resources Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Director of Finance & Administrative
Services 0.25 0.25 0.25 0.22 (0.03)
Human Resources Administrator 1.00 1.00 0.00 0.00 0.00
Human Resources Analyst 0.00 0.00 0.00 1.00 1.00
Human Resources Assistant 1.00 1.00 1.00 0.00 (1.00)
Human Resources Manager 0.00 0.00 1.00 1.00 0.00
Office Assistant I/II 0.00 0.00 0.00 0.50 0.50
Subtotal - Full-Time 2.25 2.25 2.25 2.72 0.47
Total Positions 2.25 2.25 2.25 2.72 0.47
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 449,150 $ 480,110 $ 459,693 $ 546,473 13.8% Service and Supplies 49,870 74,712 49,258 80,272 7.4%
Internal Service Fund Charges 38,340 39,450 39,450 40,920 3.7% Total Division Cost $ 537,360 $ 594,272 $ 548,401 $ 667,665 12.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 515,963 $ 570,027 $ 544,573 $ 613,858
Internal Service Funds 21,397 24,245 3,828 53,807
Total Resources $ 537,360 $ 594,272 $ 548,401 $ 667,665 City of Cypress | Annual Budget 2023-2024
103
Fin
a
nce
a
n
d Admi
nistrative Services
Information Technology Division
Division Overview
The Information Technology Division (IT) has oversight of the city’s computer systems, fileservers, networks, network security, firewall, website, document imaging, internet connectivity, wireless connectivity, wireless data encryption, print shop, copiers/ multi-function printers, phone system and departmental applications.

Accomplishments for Fiscal Year 2022-23
> Hired and trained new IT Division Network Administrator > Replaced city fleet of multi-function copiers
> Replaced PD mobile data computers
> Implemented new voice over IP phone system
> Implemented new internal vulnerability scanning security service > Improved city site connectivity/functionality for enhanced disaster recovery preparedness > Performed major version upgrade of Council Chamber production software > Installed new Wi-Fi system at Council Chamber
> Installed new Wi-Fi system at Maintenance Yard Garage > Created CCTV network to facilitate monitoring of CCTV between facilities > Assisted Administration in website homepage redesign
> Assisted Public Works with design and coordination of Engineering office remodel > Relocated Engineering staff to Maintenance Yard and back to Engineering during remodel > Assisted Public Works with design and coordination of Arnold Cypress Park technology > Assisted Public Works with design and coordination of Oak Knoll Park technology > Assisted Public Works with mobile workstation for PW vehicles > Assisted Public Works with Security Consultant RFP, interviews, and selection > Assisted Public Works with Traffic Signal Workstation upgrades > Assisted PD in mobile audio video (dash cam) system review and trial for upcoming replacement > Assisted PD in implementing new compliance training software > Assisted PD in implementing new MobileID fingerprint device program Objectives for Fiscal Year 2023-24
> Replace city data center infrastructure
> Replace city desktop and laptop devices and workstations > Replace in-car video system in police vehicles
> Implement public records request system for City Clerk > Implement enhanced council meeting streaming for City Clerk > Assist Public Works with implementing maintenance management and asset system 104
City of Cypress | Annual Budget 2023-2024
Fin
a
nce
a
n
d Admi
nistrative Services
Information Technology Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Administrative Services Technician I/II 2.00 2.00 2.00 2.00 0.00 Computer Support Specialist 1.00 1.00 1.00 1.00 0.00
Information Technology Manager 1.00 1.00 1.00 1.00 0.00 Network Administrator 1.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 5.00 5.00 5.00 5.00 0.00
Total Positions 5.00 5.00 5.00 5.00 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 654,716 $ 833,495 $ 772,380 $ 880,325 5.6% Service and Supplies 251,999 321,503 266,454 397,166 23.5% Internal Service Fund Charges 175,050 191,020 191,020 207,930 8.9% Total Division Cost $ 1,081,765 $ 1,346,018 $ 1,229,854 $ 1,485,421 10.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
Internal Service Funds $ 1,081,765 $ 1,346,018 $ 1,229,854 $ 1,485,421 Total Resources $ 1,081,765 $ 1,346,018 $ 1,229,854 $ 1,485,421 Police
106
City of Cypress | Annual Budget 2023-2024
Police
Police Department
The Police Department’s mission is “to provide professional public safety services in partnership with the community.” The Department coordinates its efforts with groups and individuals in the community to provide a safe environment in which to visit, work, and live. The members of the Department are committed to excellence developed through pride, setting the standard, and earning a reputation for caring and courteous service. The Police Department is dedicated to honoring the obligation to protect and serve, while seeking innovative solutions to improve the quality of life for all.

Police
City of Cypress | Annual Budget 2023-2024107

CHIEF OF POLICE
Support Services
❭ Support Services
Management
❭ Personnel and Training
❭ Social Media
❭ Press Information Officer
❭ Records
❭ Property and Evidence
❭ Crime Prevention/
Community Relations
❭ Emergency Services
❭ Budget/Grants
❭ Peer Support
❭ Volunteers/RACES
❭ General Investigations
❭ Court Liaison
❭ Special
Investigations/Narcotics
❭ Task Force Officers
❭ West Cities Dispatch
Communications
Field Operations
❭ Field Operations
Management
❭ Field Operations
❭ Jail Operations
❭ Traffic and Parking
Operations
❭ Crossing Guards
❭ SWAT Operations
❭ Canine Program
❭ Field Training Program
❭ Explorer Program
❭ Homeless Liaison Officer
Program

POLICE DEPARTMENT
Fiscal Year 2023 - 2024
108
City of Cypress | Annual Budget 2023-2024
Police
Summary of Expenditures
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Community Outreach Officer 1.00 1.00 1.00 1.00 0.00
Office Assistant I/II 1.00 1.00 1.00 1.00 0.00
Office Specialist 1.00 1.00 1.00 1.00 0.00
Police Captain 2.00 2.00 2.00 2.00 0.00
Police Chief 1.00 1.00 1.00 1.00 0.00
Police Clerk I/II 4.00 4.00 4.00 4.00 0.00
Police Lieutenant 2.00 2.00 2.00 2.00 0.00
Police Officer 41.00 41.00 41.00 41.00 0.00
Police Officer - Overhire 2.00 2.00 2.00 2.00 0.00
Police Officer - School Resource Officer 0.00 1.00 1.00 1.00 0.00 Police Sergeant 10.00 10.00 10.00 10.00 0.00
Police Services Officer 7.00 7.00 7.00 7.00 0.00
Records Support Services Supvr 1.00 1.00 1.00 1.00 0.00 Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Senior Management Analyst 0.50 0.50 0.50 0.50 0.00
Subtotal - Full-Time 74.50 75.50 75.50 75.50 0.00
Part-Time
Investigative Assistant 1.44 1.44 1.44 1.44 0.00
Police Aide 4.90 4.90 4.90 4.90 0.00
Subtotal - Part-Time 6.34 6.34 6.34 6.34 0.00
Total Positions 80.84 81.84 81.84 81.84 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 13,635,005 $ 16,732,509 $ 15,407,253 $ 17,615,228 5.3% Service and Supplies 2,169,042 2,500,404 2,420,262 2,594,845 3.8% Internal Service Fund Charges 2,135,290 2,154,340 2,154,340 2,133,690 (1.0%) Total Division Cost $ 17,939,337 $ 21,387,253 $ 19,981,855 $ 22,343,763 4.5% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 17,704,113 $ 21,181,002 $ 19,614,712 $ 22,105,902 General Fund Grants 73,748 75,900 203,367 69,298
Supplemental Law Enforcement 161,476 130,351 163,776 168,563 Total Resources $ 17,939,337 $ 21,387,253 $ 19,981,855 $ 22,343,763 City of Cypress | Annual Budget 2023-2024
109
Police
Support Services Division
Division Overview
The Support Services Division is comprised of Police Administration, Personnel and Training, Administrative Services Management, West Cities Police Communications (WestComm), Records, Crime Prevention/Community Relations, Emergency Services, Police Grants, Mobile Command Post Team, and Investigations. The function of the division is to provide management, support, and guidance for all organizational programs including: hiring and training Department staff, managing the communications contract with WestComm, and strengthening relations between the Department and the community.

Additionally, Investigations is comprised of General Investigations, Special Investigations, Police Laboratory, Property and Evidence, Narcotics Asset Seizure, Court Liaison, and Professional Standards. The Criminal Investigations Bureau is responsible for the follow-up investigations of all reported crimes in the City of Cypress.

Accomplishments for Fiscal Year 2022-23
> Transitioned the entire crime data collection process from the outdated UCR system to the new federally-mandated National Incident-Based Reporting System (NIBRS).
> Provided emergency operations training, including a simulated natural disaster event, for city staff. > Completed an audit and inspection of the Police Department’s Property and Evidence Section. > Received state grant funds of $37,000 to promote and enhance police officer wellness. > Hired eight police officers, two police service officers, two investigative assistants, three police aides, one support services supervisor, and one records clerk.

Objectives for Fiscal Year 2023-24
> Recruit and hire two police officers and two police service officers to fully staff the Police Department. > Implement recommendations from the audit of the Property and Evidence Section. > Use grant funding to improve police officer health and wellness. > Host a public forum, as required by Senate Bill 2, and provide an update to the City Council regarding the Police Department’s use of military equipment.
.
110
City of Cypress | Annual Budget 2023-2024
Police
Support Services Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Community Outreach Officer 1.00 1.00 1.00 1.00 0.00
Office Assistant I/II 1.00 1.00 1.00 1.00 0.00
Office Specialist 1.00 1.00 1.00 1.00 0.00
Police Captain 1.00 1.00 1.00 1.00 0.00
Police Chief 1.00 1.00 1.00 1.00 0.00
Police Clerk I/II 4.00 4.00 4.00 4.00 0.00
Police Lieutenant 1.00 1.00 1.00 0.00 (1.00)
Police Officer 9.16 9.00 9.00 9.00 0.00
Police Officer - School Resource Officer 0.00 1.00 1.00 1.00 0.00 Police Sergeant 3.00 3.00 3.00 3.00 0.00
Police Services Officer 3.00 4.00 2.00 3.00 1.00
Records Support Services Supvr 1.00 1.00 1.00 1.00 0.00 Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Senior Management Analyst 0.50 0.50 0.50 0.50 0.00
Subtotal - Full-Time 27.66 29.50 27.50 27.50 0.00
Part-Time
Investigative Assistant 1.44 1.44 1.44 1.44 0.00
Police Aide 1.96 1.96 1.96 1.96 0.00
Subtotal - Part-Time 3.40 3.40 3.40 3.40 0.00
Total Positions 31.06 32.90 30.90 30.90 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 5,379,332 $ 6,060,839 $ 5,894,956 $ 6,464,960 6.7% Service and Supplies 1,709,668 1,983,368 1,878,235 2,027,181 2.2% Internal Service Fund Charges 1,489,180 1,556,500 1,556,500 1,662,950 6.8% Total Division Cost $ 8,578,180 $ 9,600,707 $ 9,329,691 $ 10,155,091 5.8% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 8,342,956 $ 9,394,456 $ 8,962,548 $ 9,917,230 General Fund Grants 73,748 75,900 203,367 69,298
Supplemental Law Enforcement 161,476 130,351 163,776 168,563 Total Resources $ 8,578,180 $ 9,600,707 $ 9,329,691 $ 10,155,091 City of Cypress | Annual Budget 2023-2024
111
Police
Operations Division
Division Overview
The Operations Division responds to calls for service, enforces laws, deters crime, makes arrests, conducts preliminary investigations of crimes and collisions, and prepares associated reports. The Operations Division works with the community to prevent and solve crime and to enhance the quality of life for those who live, work, visit and play in Cypress. The division includes: Field Operations Management, Field Operations, Jail, Traffic, SWAT, K-9, Parking Enforcement, Crossing Guards, Homeless Outreach, Field Training, and the Police Explorer Program.

Accomplishments for Fiscal Year 2022-23
> Formed partnerships with Cypress schools and assigned officers to be points-of-contract for each campus. This resulted in increased interactions between our department and the schools along with a greater officer presence during school hours.
> Worked closely with our North Orange County Public Safety Collaborative stakeholders and conducted extensive outreach with our homeless population. This resulted in approximately 10 people experiencing homelessness who were assisted into housing and nearly 130 others who accepted resources. > Conducted DUI checkpoints and directed traffic safety operations as dictated by a grant from the California Office of Traffic Safety. Directed operations include activities focused on distracted driving, primary factors in collisions, pedestrian/ bicycles and collaborative activities with neighboring agencies > Purchased and upfitted two new police motorcycles for use by our traffic unit.

Objectives for Fiscal Year 2023-24
> Replace our in-car cameras to take advantage of newer technology and features to increase efficiency and transparency. > Explore improvements and enhancements to our patrol equipment in the area of Body-Worn Cameras (BWC). 112
City of Cypress | Annual Budget 2023-2024
Police
Operations Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Police Captain 1.00 1.00 1.00 1.00 0.00
Police Lieutenant 1.00 1.00 1.00 2.00 1.00
Police Officer 31.84 32.00 32.00 32.00 0.00
Police Officer - Overhire 2.00 2.00 2.00 2.00 0.00
Police Sergeant 7.00 7.00 7.00 7.00 0.00
Police Services Officer 4.00 3.00 5.00 4.00 (1.00)
Subtotal - Full-Time 46.84 46.00 48.00 48.00 0.00
Part-Time
Police Aide 2.94 2.94 2.94 2.94 0.00
Subtotal - Part-Time 2.94 2.94 2.94 2.94 0.00
Total Positions 49.78 48.94 50.94 50.94 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 8,255,673 $ 10,671,670 $ 9,512,297 $ 11,150,268 4.5% Service and Supplies 459,374 517,036 542,027 567,664 9.8% Internal Service Fund Charges 646,110 597,840 597,840 470,740 (21.3%) Total Division Cost $ 9,361,157 $ 11,786,546 $ 10,652,164 $ 12,188,672 3.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 9,361,157 $ 11,786,546 $ 10,652,164 $ 12,188,672 Total Resources $ 9,361,157 $ 11,786,546 $ 10,652,164 $ 12,188,672 Police Officer - Overhire positions are utilized when an upcoming Police Officer vacancy is identified to minimize the time the position is vacant, helping to maintain higher Police Officer staffing levels. These positions are unfunded in the budget and it is anticipated salary savings would offset the costs associated with any utilized Overhire positions.

Community
Development
Commu
nity Developme
nt
114City of Cypress | Annual Budget 2023-2024
Community Development Department
The Community Development Department consists of the Planning, Code Enforcement, and Housing Divisions and assists the City Manager’s Department in Economic Development matters. The Department is responsible for processing all private development proposals, issuing various types of permits, preparing ordinances for land use and building regulations, responding to code enforcement violations, and promoting economic development. The City’s economic development program supports local businesses and administers the distribution of federal and other assistance funds for affordable housing production and preservation.

Commu
nity Developme
nt
City of Cypress | Annual Budget 2023-2024115

PLANNING DIRECTOR
Planning and Development
❭ Planning Administration
❭ Advanced Planning
❭ Current Planning
❭ Economic Development
❭ Community
Development Grants
❭ Housing

COMMUNITY DEVELOPMENT DEPARTMENT
Fiscal Year 2023 - 2024
116
City of Cypress | Annual Budget 2023-2024
Commu
nity Developme
nt
Summary of Expenditures
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Administrative Clerk 1.00 1.00 1.00 1.00 0.00
Assistant Planner 1.00 1.00 1.00 1.00 0.00
Associate Planner 1.00 1.00 1.00 1.00 0.00
Business Development Manager 0.00 0.00 1.00 1.00 0.00
Code Enforcement Officer I/II 1.00 1.00 1.00 1.00 0.00
Planning Director 1.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 5.00 5.00 6.00 6.00 0.00
Part-Time
Planning Intern 0.50 0.50 0.50 0.50 0.00
Subtotal - Part-Time 0.50 0.50 0.50 0.50 0.00
Total Positions 5.50 5.50 6.50 6.50 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 844,737 $ 1,139,152 $ 1,035,247 $ 1,176,658 3.3% Service and Supplies 324,361 666,220 1,765,705 441,736 (33.7%) Internal Service Fund Charges 136,250 142,680 142,680 154,420 8.2% Total Division Cost $ 1,305,348 $ 1,948,052 $ 2,943,632 $ 1,772,814 (9.0%) Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 1,143,574 $ 1,715,278 $ 2,834,625 $ 1,522,373 General Fund Grants 101,473 170,000 43,375 170,000
Housing Assets Fund 60,301 62,774 65,632 80,441
Total Resources $ 1,305,348 $ 1,948,052 $ 2,943,632 $ 1,772,814 City of Cypress | Annual Budget 2023-2024
117
Commu
nity Developme
nt
Planning, Code Enforcement, and Housing Divisions
Department Overview
The Community Development Department consists of the Planning, Code Enforcement, and Housing Divisions and assists the City Manager’s Department in Economic Development matters. The Department is responsible for processing all private development proposals, issuing various types of permits, preparing ordinances for land use and building regulations, responding to code enforcement violations, and promoting economic development. The City’s economic development program supports local businesses and administers the distribution of federal and other assistance funds for affordable housing production and preservation.

Accomplishments for Fiscal Year 2022-23
> Completed approvals for:
ɪ Ordinances amending the Municipal Code to implement the Housing Element and comply with State housing law ɪ A No Net Loss Policy consistent with State law.
ɪ A conditional use permit for a detached garage exceeding 15-feet in height at 8661 Acacia Drive ɪ A conditional use permit to allow on-sale general alcohol at Taco Masa Restaurant on Katella Avenue ɪ A conditional use permit to allow on-sale general alcohol at Joe Schmoes on Ball Road ɪ A conditional use permit to allow on-sale general alcohol and outdoor dining at Dominic’s Ristorante Italiano located at 9921 Walker Street
ɪ A conditional use permit to allow on-sale beer and wine to an existing restaurant located at 4720 Lincoln Avenue ɪ Two new warehouse buildings located at 5757 Plaza Drive ɪ New medical office building at 5255 Katella Avenue
ɪ A residential density bonus project at 8561 Belmont Street ɪ A subdivision of one parcel into two parcels, under SB 9, at 8162 Gay Street ɪ Processed 217 business license clearances for new business within the City > Initiated phase one of the Council’s Business Recovery and Support Program > Facilitated the City Council’s Business Recovery Program and waived $100,000 in plan check and permitting fees for new and existing businesses in the City
> Received State Certification of the 6th Cycle Adopted Housing Element > Prepared and filed the annual Housing Element progress report to the State Department of Housing and Community Development
Objectives for Fiscal Year 2023-24
> Present a Program Environmental Impact Report on the 2021-2029 Housing Element to the City Council for consideration > Update the Lincoln Avenue Specific Plan for consistency with the Housing Element > Complete Phase one and initiate phase two of the Council’s Business Recovery and Support Program > Implementation of the goals and objectives of the Housing Element Update 118
City of Cypress | Annual Budget 2023-2024
Commu
nity Developme
nt
Planning, Code Enforcement, and Housing Divisions
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Administrative Clerk 1.00 1.00 1.00 1.00 0.00
Assistant Planner 1.00 1.00 1.00 1.00 0.00
Associate Planner 1.00 1.00 1.00 1.00 0.00
Business Development Manager 0.00 0.00 1.00 1.00 0.00
Code Enforcement Officer I/II 1.00 1.00 1.00 1.00 0.00
Planning Director 1.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 5.00 5.00 6.00 6.00 0.00
Part-Time
Planning Intern 0.50 0.50 0.50 0.50 0.00
Subtotal - Part-Time 0.50 0.50 0.50 0.50 0.00
Total Positions 5.50 5.50 6.50 6.50 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 844,737 $ 1,139,152 $ 1,035,247 $ 1,176,658 3.3% Service and Supplies 324,361 666,220 1,765,705 441,736 (33.7%) Internal Service Fund Charges 136,250 142,680 142,680 154,420 8.2% Total Division Cost $ 1,305,348 $ 1,948,052 $ 2,943,632 $ 1,772,814 (9.0%) Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 1,143,574 $ 1,715,278 $ 2,834,625 $ 1,522,373 General Fund Grants 101,473 170,000 43,375 170,000
Housing Assets Fund 60,301 62,774 65,632 80,441
Total Resources $ 1,305,348 $ 1,948,052 $ 2,943,632 $ 1,772,814 Public Works
Department
120
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Public Works Department
The Public Works Department includes the following functions:
ĥ Engineering
Engineering programs manage the entire city’s infrastructure including the administration of all the City’s Capital Improvement programs, design and construction, traffic engineering, subdivision development and general technical support for other City departments.
ĥ Building and Safety
The Building Division checks plans, inspects construction, applies state codes on building activity in order to protect the health, safety and welfare of the community.
ĥ Maintenance
This division is responsible for maintaining the city’s infrastructure including streets, parkways, landscaping, trees, parks, facilities as well as maintaining the fleet. Maintenance activities are completed using a combination of contract services and in-house staff.
ĥ Environmental Services
This program manages the solid waste, grease control, and stormwater quality programs. Environmental Services is responsible for ensuring compliance with all applicable regulatory requirements to protect the community’s health.

Public Works Departme
nt
City of Cypress | Annual Budget 2023-2024121

PUBLIC WORKS DIRECTOR
Building
❭ Building Division
Administration
❭ Permits
❭ Building Inspections
❭ Electrical, Plumbing &
Heating Inspections
❭ Plan Checks
Engineering
❭ Public Works Administration
❭ Engineering Administration
❭ Engineering Plan Checking
❭ Traffic Engineering
❭ Traffic Signal Maintenance
❭ Street Lighting
Park Maintenance Street Maintenance
❭ Park Landscape
and Maintenance
❭ Senior Center Landscape
and Maintenance
❭ Athletic Field Maintenance
❭ Park Building Maintenance
❭ Community Center
Maintenance
❭ Community Events
❭ Maintenance Administration
❭ Street, Tree and Parkway
Maintenance
❭ Street Cleaning
❭ Traffic Safety
❭ Graffiti Removal
❭ Sidewalk Repair
❭ Retarding Basin
❭ Stanton Channel Berm
Maintenance
❭ Storm Drain Maintenance
❭ Sanitary Sewer
Maintenance
Environmental Services
❭ Solid Waste Management
❭ Grants
❭ Fats, Oils and Grease
Management
❭ Storm Drainage Water
Quality
Facilities Division
❭ Building Maintenance
❭ Civic Center Landscaping
❭ Library Maintenance
❭ Boys & Girls Club
Maintenance
Fleet Division
❭ Auto Maintenance
❭ Equipment Maintenance

PUBLIC WORKS DEPARTMENT
Fiscal Year 2023 - 2024
122
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Summary of Expenditures
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Assistant City Engineer 1.00 1.00 1.00 1.00 0.00
Associate Engineer 1.00 1.00 1.00 2.00 1.00
City Engineer 1.00 1.00 1.00 1.00 0.00
Director of Public Works 1.00 1.00 1.00 1.00 0.00
Engineering Aide 1.00 1.00 1.00 1.00 0.00
Maintenance Specialist 3.00 3.00 3.00 3.00 0.00
Maintenance Superintendent 1.00 1.00 1.00 1.00 0.00
Maintenance Supervisor 3.00 3.00 3.00 2.00 (1.00)
Maintenance Worker 6.00 7.00 7.00 7.00 0.00
Management Analyst 1.00 1.00 0.00 1.00 1.00
Mechanic 2.00 2.00 2.00 2.00 0.00
Office Assistant I/II 1.00 1.00 1.00 1.00 0.00
Project Manager 1.00 1.00 1.00 0.00 (1.00)
Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Senior Management Analyst 0.00 0.00 1.00 1.00 0.00
Subtotal - Full-Time 24.00 25.00 25.00 25.00 0.00
Part-Time
Administrative Intern 1.00 1.00 1.00 1.00 0.00
Administrative Services Technician I 0.90 0.00 0.00 0.00 0.00 Maintenance Attendant 0.50 0.50 0.50 0.50 0.00
Maintenance Worker (PT) 2.00 2.00 2.00 2.00 0.00
Office Assistant II (PT) 0.70 0.00 0.00 0.00 0.00
Subtotal - Part-Time 5.10 3.50 3.50 3.50 0.00
Total Positions 29.10 28.50 28.50 28.50 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 3,240,887 $ 4,082,638 $ 3,849,909 $ 4,077,572 (0.1%) Service and Supplies 5,965,751 6,646,927 6,657,554 7,769,712 16.9% Internal Service Fund Charges 1,107,660 1,131,580 1,131,580 1,202,070 6.2% Total Division Cost $ 10,314,298 $ 11,861,145 $ 11,639,043 $ 13,049,354 10.0% City of Cypress | Annual Budget 2023-2024
123
Public Works Department
Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund$ 7,312,929$ 8,180,584$ 8,144,172$ 9,369,529 General Fund - Grants 13,517 13,600 15,354 14,684
Corporate Center Maint Dist 82,412 74,792 61,294 100,975 Internal Service Funds 744,465 762,341 785,728 753,870
Lighting District 1,064,182 1,160,914 1,132,842 1,259,703 Storm Drainage 524,405 634,195 617,371 671,123
Sewer Fund 308,533 478,094 516,782 474,164
Capital Projects 263,855 556,625 365,500 405,306
Total Resources$ 10,314,298$ 11,861,145$ 11,639,043$ 13,049,354 124
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Building & Safety Division
Division Overview
Building and Safety regulates building construction activity through plan review, permit processing, inspection, and education in order to protect the health, safety and welfare of the community. Key responsibilities include providing timely plan reviews and construction inspections to ensure compliance with approved building plans and codes. Staff also provides technical support to homeowners, contractors, and design professionals on the latest building code regulations.

Accomplishments for Fiscal Year 2022-23
> Adopted 2022 Model Building, Electrical, Plumbing, and Fire Codes, with City Amendments Plan checked:
> Goodman Commerce Center at 5757 Plaza Drive
> LTP Modern Machine 10900 Walker Street
> Ralphs Gas Station
Inspected:
> Belmont Melia Homes
> Citrus Square Melia Homes
> New Retail Tenant Improvements at 4747 and 4755 Katella Avenue > Shea Properties City Center Project Buildings
Objectives for Fiscal Year 2023-24
Inspect:
> Goodman Commerce Center at 5757 Plaza Drive
> LTP Modern Machine at 10900 Walker Street
> Ralphs Gas Station
City of Cypress | Annual Budget 2023-2024
125
Public Works Departme
nt
Building & Safety Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Management Analyst 0.02 0.02 0.00 0.00 0.00
Secretary to Department Head 0.03 0.03 0.03 0.03 0.00
Senior Management Analyst 0.00 0.00 0.02 0.03 0.01
Subtotal - Full-Time 0.05 0.05 0.05 0.06 0.01
Total Positions 0.05 0.05 0.05 0.06 0.01
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 1,938 $ 7,104 $ 3,883 $ 8,934 25.8% Service and Supplies 793,434 576,302 714,764 762,589 32.3% Internal Service Fund Charges 58,960 61,170 61,170 67,220 9.9% Total Division Cost $ 854,332 $ 644,576 $ 779,817 $ 838,743 30.1% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 854,332 $ 644,576 $ 779,817 $ 838,743
Total Resources $ 854,332 $ 644,576 $ 779,817 $ 838,743 126
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Environmental Services Division
Division Overview
Environmental Services manages the solid waste, grease control, and stormwater quality programs. These programs are responsible for ensuring the City complies with all applicable regulatory requirements to protect the community’s health.

Solid waste management ensures the community meets California’s recycling mandates and manages the solid waste franchise. The grease control and stormwater quality programs are ways the City is helping to prevent pollutants from entering waterways.

Additionally, the City provides extensive public education to inform businesses of their responsibilities and help citizens understand the importance of recycling and their impact on pollution prevention.

Accomplishments for Fiscal Year 2022-23
> Continued to partner with Valley Vista Services to roll out mandatory organic recycling and provide education and outreach efforts to businesses and residents.
> Added new Water Quality and Fats, Oils, ang Grease (FOG) permits to the City’s online permitting system. > Continued to participate in the Countywide effort during ongoing MS4 Permit negotiations with the Santa Ana Regional Board staff.

Objectives for Fiscal Year 2023-24
Anticipated special projects for the next fiscal year include:
> Work with Valley Vista Services and solid waste consultant to continue to meet the State’s organic recycling reporting, compliance and public outreach requirements.
> Continue to update the City’s online industrial and commercial facilities database and Fats, Oils, and Grease (FOG) permitting system to effectively notify facilities of inspection results in real time. > Continue to coordinate with the countywide stormwater program during the stormwater permit renewal process with the Santa Ana Regional Water Quality Control Board.

City of Cypress | Annual Budget 2023-2024
127
Public Works Departme
nt
Environmental Services Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Associate Engineer 0.16 0.16 0.16 0.16 0.00
Maintenance Superintendent 0.00 0.00 0.00 0.03 0.03
Management Analyst 0.43 0.43 0.00 0.00 0.00
Senior Management Analyst 0.00 0.00 0.45 0.44 (0.01)
Subtotal - Full-Time 0.59 0.59 0.61 0.63 0.02
Part-Time
Administrative Intern 0.10 0.10 0.10 0.10 0.00
Subtotal - Part-Time 0.10 0.10 0.10 0.10 0.00
Total Positions 0.69 0.69 0.71 0.73 0.02
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 122,479 $ 173,288 $ 121,220 $ 127,351 (26.5%) Service and Supplies 442,100 500,550 586,279 529,525 5.8% Internal Service Fund Charges 2,720 2,720 2,720 2,600 (4.4%) Total Division Cost $ 567,299 $ 676,558 $ 710,219 $ 659,476 (2.5%) Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 137,799 $ 191,680 $ 220,640 $ 223,137
General Fund Grants 13,517 13,600 15,354 14,684
Sewer Fund 71,575 92,192 77,558 99,521
Storm Drainage Fund 344,408 379,086 396,667 322,134
Total Resources $ 567,299 $ 676,558 $ 710,219 $ 659,476 128
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Engineering Division
Division Overview
The Engineering Division maintains the traffic signal system and manages the planning, design and construction of all public infrastructure and facilities. Engineering also maintains the City’s street system and strives to maintain a Pavement Condition Index (PCI) rating above 85 (Very Good Condition).

Accomplishments for Fiscal Year 2022-23
> Awarded a contract for citywide traffic signal timing upgrades > Replaced the shade structure at Manzanita Park
> Awarded a contract for the City Facility Security System Assessment > Approved the design for the Cerritos Avenue Frontage Landscape Improvements > Approved the design for the Arnold Cypress Park Rehabilitation Objectives for Fiscal Year 2023-24
Anticipated special projects for the next fiscal year include:
> Award the construction contract for the Arnold Cypress Park Rehabilitation > Complete the Senior Center interior improvements
> Install electric vehicle (EV) charging stations at City facilities > Rehabilitate the Community Center roof
> Complete the City Hall public restroom accessibility improvements > Begin design for the Myra Pump Station (No. 1) replacement City of Cypress | Annual Budget 2023-2024
129
Public Works Departme
nt
Engineering Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Assistant City Engineer 0.89 0.94 0.94 0.95 0.01
Associate Engineer 0.73 0.73 0.74 1.69 0.95
City Engineer 1.00 1.00 1.00 1.00 0.00
Director of Public Works 1.00 1.00 1.00 1.00 0.00
Engineering Aide 1.00 1.00 1.00 1.00 0.00
Maintenance Specialist 0.01 0.02 0.02 0.03 0.01
Maintenance Superintendent 0.00 0.01 0.01 0.01 0.00
Maintenance Supervisor 0.07 0.08 0.04 0.02 (0.02)
Maintenance Worker 0.01 0.01 0.01 0.01 0.00
Management Analyst 0.55 0.55 0.00 0.00 0.00
Project Manager 1.00 0.95 0.95 0.00 (0.95)
Secretary to Department Head 0.97 0.97 0.97 0.97 0.00
Senior Management Analyst 0.00 0.00 0.53 0.53 0.00
Subtotal - Full-Time 7.23 7.26 7.21 7.21 0.00
Part-Time
Administrative Intern 0.50 0.50 0.50 0.50 0.00
Maintenance Worker (PT) 0.02 0.02 0.02 0.02 0.00
Subtotal - Part-Time 0.52 0.52 0.52 0.52 0.00
Total Positions 7.75 7.78 7.73 7.73 0.00
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 1,075,536 $ 1,489,765 $ 1,383,156 $ 1,469,419 (1.4%) Service and Supplies 1,354,964 1,417,269 1,405,763 1,519,849 7.2% Internal Service Fund Charges 368,870 382,300 382,300 399,300 4.4% Total Division Cost $ 2,799,370 $ 3,289,334 $ 3,171,219 $ 3,388,568 3.0% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 1,471,333 $ 1,571,795 $ 1,672,877 $ 1,723,559 Lighting District 1,064,182 1,160,914 1,132,842 1,259,703 Capital Project Funds (Various) 263,855 556,625 365,500 405,306 Total Resources $ 2,799,370 $ 3,289,334 $ 3,171,219 $ 3,388,568 130
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Streets Division
Division Overview
Street maintenance is responsible for maintaining the City’s infrastructure within the 112 miles of street right of way.

This includes pavement work, traffic control, landscape maintenance, sidewalk, curb and gutter, access ramps, traffic sign replacements and roadway striping.

The City maintains more than 15,000 street trees with the majority of them located in residential neighborhoods. Contract services provide tree trimming and removals, while City staff inspects trees for health. Street maintenance also includes catch basin and storm drain cleaning, sewer line cleaning, manhole repair and sweeping of more than 18,000 curb miles per year.

Accomplishments for Fiscal Year 2022-23
> Continued sanitary sewer cleaning operations
> Evaluated all City sidewalks and repaired sidewalk displacements throughout the year > Evaluated all City regulatory traffic signs and replaced deteriorated signs throughout the year > Completed painting 20% of the City’s colored curbs
Objectives for Fiscal Year 2023-24
> Continue sanitary sewer cleaning operations
> Award new contracts for landscape maintenance services > Award a new contract for tree maintenance services
> Evaluate all City sidewalks and repair sidewalk displacements throughout the year > Evaluate all City regulatory traffic signs and replace deteriorated signs throughout the year > Complete painting 20% of all the marked red curbs citywide.

City of Cypress | Annual Budget 2023-2024
131
Public Works Departme
nt
Streets Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Assistant City Engineer 0.11 0.06 0.06 0.05 (0.01)
Associate Engineer 0.11 0.11 0.10 0.15 0.05
Maintenance Specialist 1.51 1.52 1.61 1.61 0.00
Maintenance Superintendent 1.00 0.99 0.99 0.96 (0.03)
Maintenance Supervisor 1.66 1.63 1.65 1.13 (0.52)
Maintenance Worker 4.42 5.41 5.42 5.39 (0.03)
Management Analyst 0.00 0.00 0.00 1.00 1.00
Office Assistant I/II 1.00 1.00 1.00 1.00 0.00
Project Manager 0.00 0.05 0.05 0.00 (0.05)
Subtotal - Full-Time 9.81 10.77 10.88 11.29 0.41
Part-Time
Administrative Intern 0.40 0.40 0.40 0.40 0.00
Administrative Services Technician I 0.90 0.00 0.00 0.00 0.00 Maintenance Worker (PT) 0.65 0.65 0.65 0.65 0.00
Office Assistant II (PT) 0.70 0.00 0.00 0.00 0.00
Subtotal - Part-Time 2.65 1.05 1.05 1.05 0.00
Total Positions 12.46 11.82 11.93 12.34 0.41
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 1,174,534 $ 1,467,165 $ 1,411,452 $ 1,594,883 8.7% Service and Supplies 1,113,527 1,203,100 1,224,779 1,609,518 33.8% Internal Service Fund Charges 480,960 496,970 496,970 548,360 10.3% Total Division Cost $ 2,769,021 $ 3,167,235 $ 3,133,201 $ 3,752,761 18.5% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 2,269,654 $ 2,451,432 $ 2,411,979 $ 2,928,154 Corporate Center Maint Dist 82,412 74,792 61,294 100,975 Sewer Fund 236,958 385,902 439,224 374,643
Storm Drainage Fund 179,997 255,109 220,704 348,989
Total Resources $ 2,769,021 $ 3,167,235 $ 3,133,201 $ 3,752,761 132
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Maintenance Division – Parks
Division Overview
The City maintains over 80 acres of parkland and facilities. Contract services provide tree and landscape maintenance while staff performs skilled work such as managing the smart irrigation system and assessing plant health. The park maintenance division is responsible for all landscape at parks, the athletic fields at community parks, and maintaining all park equipment such as playgrounds, picnic sites, lighting, restrooms, pickleball courts, and the tennis courts.

Maintenance activities for the Civic Center landscaping is also accounted for in this program area. Contracted services are used for landscape and tree maintenance. Staff is responsible for maintaining the smart irrigation control system as well as responding to requests for maintenance from internal staff.

Additionally, this program is responsible for assisting with setting up for various community events such as the Community Festival, Holiday Sing, Spring Egg Hunt, and Halloween Carnival. Maintenance is responsible for coordinating setup and breakdown activities in conjunction with the Festival Committee. The Cypress Recreation and Park District (CRPD) reimburse all costs incurred in this program to the City’s General Fund.

Accomplishments for Fiscal Year 2022-23
> Completed annual turf renovations throughout the City > Performed upgrades to weather-based irrigation controllers > Performed annual Willow Park pond cleaning and maintenance > Performed landscape and tree maintenance at City parks and green spaces Objectives for Fiscal Year 2023-24
> Perform annual turf renovations throughout the City
> Perform upgrades to weather-based irrigation controllers > Perform annual Willow Park pond cleaning and maintenance > Perform reduction of sand height mounding in turf surrounding tot lots at various parks City of Cypress | Annual Budget 2023-2024
133
Public Works Departme
nt
Maintenance Division – Parks
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Maintenance Specialist 0.86 0.86 0.82 0.81 (0.01)
Maintenance Supervisor 0.73 0.75 0.75 0.46 (0.29)
Maintenance Worker 0.97 0.97 0.97 0.99 0.02
Mechanic 0.00 0.02 0.03 0.02 (0.01)
Subtotal - Full-Time 2.56 2.60 2.57 2.28 (0.29)
Part-Time
Maintenance Attendant 0.50 0.50 0.50 0.50 0.00
Maintenance Worker (PT) 1.14 1.16 1.16 1.16 0.00
Subtotal - Part-Time 1.64 1.66 1.66 1.66 0.00
Total Positions 4.20 4.26 4.23 3.94 (0.29)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 385,970 $ 431,874 $ 405,431 $ 391,107 (9.4%) Service and Supplies 1,204,103 1,803,079 1,599,307 2,050,318 13.7% Internal Service Fund Charges 165,880 158,150 158,150 155,400 (1.7%) Total Division Cost $ 1,755,953 $ 2,393,103 $ 2,162,888 $ 2,596,825 8.5% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 1,755,953 $ 2,393,103 $ 2,162,888 $ 2,596,825 Total Resources $ 1,755,953 $ 2,393,103 $ 2,162,888 $ 2,596,825 134
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Maintenance Division – Facility
Division Overview
Facility maintenance is responsible for maintaining the Police Department, Police Department Substation, City Hall, Council Chambers, Civic Center Green Restrooms, Library, Corporation Yard, Community Center, Senior Center and the Boys & Girls Club. Most maintenance activities including custodial, heating and cooling systems, and fire and security systems are provided through contract services.

Accomplishments for Fiscal Year 2022-23
> Completed annual lead decontamination and rubber bullet trap mining in the Police Department Shooting Range. > Completed sump pump replacements in the Police Department Shooting range. > Completed enhancements of the East Wing Engineering Work Space. > Awarded contract for annual lead decontamination and rubber bullet trap mining in the Police Department Shooting Range. > Continued to convert light bulbs to new energy efficient LED bulbs. > Assisted Engineering with various infrastructure and public facility projects.

Objectives for Fiscal Year 2023-24
> Approve third year contract extension for custodial services. > Continue to convert light bulbs to new energy efficient LED bulbs. > Replace exterior lights of Community Center to LED Cool Lights. > Complete annual lead decontamination and rubber bullet trap mining in the Police. Department Shooting Range > Assist Engineering with various infrastructure and public facility projects.

City of Cypress | Annual Budget 2023-2024
135
Public Works Departme
nt
Maintenance Division – Facility
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Maintenance Specialist 0.62 0.60 0.55 0.55 0.00
Maintenance Supervisor 0.39 0.39 0.41 0.29 (0.12)
Maintenance Worker 0.60 0.61 0.60 0.61 0.01
Subtotal - Full-Time 1.61 1.60 1.56 1.45 (0.11)
Part-Time
Maintenance Worker (PT) 0.19 0.17 0.17 0.17 0.00
Subtotal - Part-Time 0.19 0.17 0.17 0.17 0.00
Total Positions 1.80 1.77 1.73 1.62 (0.11)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 222,211 $ 222,841 $ 233,836 $ 198,320 (11.0%) Service and Supplies 583,667 687,177 644,155 843,911 22.8% Internal Service Fund Charges 17,980 17,980 17,980 16,880 (6.1%) Total Division Cost $ 823,858 $ 927,998 $ 895,971 $ 1,059,111 14.1% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund $ 823,858 $ 927,998 $ 895,971 $ 1,059,111
Total Resources $ 823,858 $ 927,998 $ 895,971 $ 1,059,111 136
City of Cypress | Annual Budget 2023-2024
Public Works Departme
nt
Maintenance Division – Fleet
Division Overview
Fleet maintenance maintains 88 vehicles over half of which are in the Police Department and 64 pieces of motorized equipment.

This includes preventative, reactive and predictive maintenance as well as custom fabrication to the City’s fleet vehicles, ensuring vehicle reliability for various user departments citywide.

Alternative fuel is utilized when appropriate for large equipment and vehicles in compliance with the Air Quality Management District. Approximately 10 percent of the City’s fleet and equipment inventory utilizes alternative fuel. Additionally, the Division is responsible for managing the propane fueling station and ensuring proper fuel management.

Accomplishments for Fiscal Year 2022-23
> Managed the purchase and equipment installation of new City vehicles > Completed preventative maintenance to the City’s fleet vehicles as scheduled > Completed annual report in compliance with Air Quality Management District guidelines > Continued to retrofit safety lights with improved lighting (LED lighting kits) on existing maintenance vehicles > Reviewed street repair equipment for lack of use due to contracting services out and sent unused equipment to auction Objectives for Fiscal Year 2023-24
> Manage the purchase and equipment installation of new City vehicles > Provide preventative maintenance to the City’s fleet vehicles as scheduled > Continue to retrofit safety lights with (LED lighting kits) on existing maintenance vehicles > Continue to incorporate zero-emissions and natural-gas vehicles in City’s fleet in alignment with State mandates City of Cypress | Annual Budget 2023-2024
137
Public Works Departme
nt
Maintenance Division – Fleet
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Maintenance Supervisor 0.15 0.15 0.15 0.10 (0.05)
Mechanic 2.00 1.98 1.97 1.98 0.01
Subtotal - Full-Time 2.15 2.13 2.12 2.08 (0.04)
Total Positions 2.15 2.13 2.12 2.08 (0.04)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 258,219 $ 290,601 $ 290,931 $ 287,558 (1.0%) Service and Supplies 473,956 459,450 482,507 454,002 (1.2%) Internal Service Fund Charges 12,290 12,290 12,290 12,310 0.2% Total Division Cost $ 744,465 $ 762,341 $ 785,728 $ 753,870 (1.1%) Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
Internal Service Funds $ 744,465 $ 762,341 $ 785,728 $ 753,870 Total Resources $ 744,465 $ 762,341 $ 785,728 $ 753,870 138
City of Cypress | Annual Budget 2023-2024
This Page Intentionally Left Blank

CITY OF
Cypress
Public Works Department
Debt Service
Debt Service
140City of Cypress | Annual Budget 2023-2024
Debt Service
There are no Debt Service Funds because there is no City-obligated debt outstanding. The last City-obligated debt was retired in fiscal year 2018-19.

Capital Projects
142
City of Cypress | Annual Budget 2023-2024
Capital Projects
Street Projects Street Projects
TTraffic Signal Projects raffic Signal Projects
Storm Drain Projects Storm Drain Projects
Sanitary Sewer Projects Sanitary Sewer Projects
Parkway and Median Projects Parkway and Median Projects Public Facility Projects Public Facility Projects
Other Projects Other Projects
Capital Improvement Program
The City Council annually adopts a seven-year Capital Improvement Program (CIP) to plan for infrastructure improvements to ensure the City’s needs are addresses and large financial expenditures can be planned. The CIP consists of various infrastructure and public facility projects which are deemed essential to improving and maintaining the assets of the City. The first year of the program is incorporated into the annual budget process and is summarized by project category and project on the following page.

A capital project is defined as an improvement with an estimated cost in excess of $10,000 and a useful life in excess of one year. Typical capital project categories include streets, traffic signals, storm drains, sewer systems, parkways, public facilities, and parks.

Capital Projects $10,320,000
City of Cypress | Annual Budget 2023-2024
143
Capital Projects
Summary of Capital Projects
Fiscal Year 2023-24
Fund
Funding Sources
General Total
Infrastructure
Reserve Gas Tax
Measure
M2 Other
STREET PROJECTS (80100)
415 Residential Street Resurfacing (8011) $ 800,000 $ 700,000 $ - $ - $ - $ 1,500,000 236 Arterial Rehabilitation-Orange Ave (8012) - - - 450,000 200,000 (1) 650,000 239 Arterial Street Rehabilitation (8012) - - - 1,300,000 1,200,000 (2) 2,500,000 Subtotal $ 800,000 $ 700,000 $ - $ 1,750,000 $ 1,400,000 $ 4,650,000 SIGNAL/LIGHTING PROJECTS (80200/800)
234 Various Traffic Signal/Striping Improvement (802) - - - 250,000 - (4) 250,000 251 Upgrade/Install Adaptive Timing Controls (8021) - - - - 75,000 (3) 75,000 236 Upgrade Traffic Camera Infrastructure (8021) - - - 110,000 - 110,000 251 Upgrade Traffic Software/Components (8021) - - - - 700,000 (3) 700,000 234 Various Traffic Improvements at Plaza Drive (8021) - - - - 150,000 150,000 Subtotal $ - $ - $ - $ 360,000 $ 925,000 $ 1,285,000
STORM DRAIN PROJECTS (80300)
415 Myra Pump Station No. 1 (8031) - 1,500,000 - - - 1,500,000 Subtotal $ - $ 1,500,000 $ - $ - $ - $ 1,500,000
SEWER PROJECTS (80400)
321 Sewer System Improvements (8041) $ - $ - $ - $ - $ 100,000 $ 100,000 321 Sewer System Evaluation (8041) - - - - 185,000 (6) 185,000 Subtotal $ - $ - $ - $ - $ 285,000 $ 285,000
PARKWAY PROJECTS (80500)
415 Concrete/Sidewalk Rehabilitation (8051) $ 250,000 $ 450,000 $ - $ - $ - $ 700,000 415 Irrigation Upgrades / Water Conservation (8053) - - - 100,000 - 100,000 415 Street Tree Planting (8055) - 100,000 - - - 100,000 Subtotal $ 250,000 $ 550,000 $ - $ 100,000 $ - $ 900,000 PUBLIC FACILITY PROJECTS (80600)
415 Electric Vehicle Charging Stations (8061/62/63) $ 500,000 $ - $ - $ - $ - (5) $ 500,000 415 City Hall Bathrooms-Disability Access (8061) - 275,000 - - - 275,000 415 City Hall East Wing Seismic Impr (8061) - 300,000 - - - 300,000 415 City Hall WW Carpet/Flooring (8061) 25,000 375,000 - - - 400,000 415 City Hall Security Improvements (8061) 150,000 - - - - 150,000 415 HVAC Rehabilitation Program (0415) 75,000 - - - - 75,000 Subtotal $ 750,000 $ 950,000 $ - $ - $ - $ 1,700,000
Total Funded CIP Projects $ 1,800,000 $ 3,700,000 $ - $ 2,210,000 $ 2,610,000 $ 10,320,000 Legend:
(1) Pavement Management Relief Funding (PMRF) (4) Traffic Mitigation (2) State RMRA (SB1) (5) General Fund (One-Time Pandemic Response Spending Plan Monies) (3) Street Lighting (6) Sewer Fund
144
City of Cypress | Annual Budget 2023-2024
Capital Projects
Arterial Street Rehabilitation
Category Fund Sub-Account Object Code
80100 STREET PROJECTS 239 80100 8012
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Asphalt and/or concrete rehabilitation
for various major streets, alleys,
bridges, and trails to maintain their
condition.

This is regular maintenance scheduled
as part of the Pavement Management
Program, submitted to OCTA every two
years for Measure M2 funding eligibility,
and a key component in meeting
state and local Maintenance of Effort
requirements. The program ranks and
prioritizes streets and projects based on
existing conditions and available budget.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Fall 2023
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
SB1 RMRA $ 1,200,000 $ 1,200,000 $ 1,225,000 $ 1,225,000 $ 1,250,000 $ 1,250,000 $ 1,275,000 $ 8,625,000 Measure M $ 1,300,000 $ 1,300,000 $ 1,300,000 $ 1,300,000 $ 1,300,000 $ 1,300,000 $ 1,300,000 $ 9,100,000 Totals (2 groups) $ 2,500,000 $ 2,500,000 $ 2,525,000 $ 2,525,000 $ 2,550,000 $ 2,550,000 $ 2,575,000 $17,725,000 City of Cypress | Annual Budget 2023-2024
145
Capital Projects
Residential Street Resurface
Category Fund Sub-Account Object Code
80100 STREET PROJECTS 415 80100 8011
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Pave and slurry seal various streets,
alleys, and trails to maintain their
condition.

This is regular maintenance scheduled
as part of the Pavement Management
Program, submitted to OCTA every two
years for Measure M2 funding eligibility,
and a key component in meeting
state and local Maintenance of Effort
requirements. The program ranks and
prioritizes streets and projects based on
existing conditions and available budget.

Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Gas Tax 2103 $ - $ 700,000 $ 750,000 $ 750,000 $ 800,000 $ 800,000 $ 850,000 $ 4,650,000 General Fund $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 5,600,000 Infrastructure Reserve $ 700,000 $ - $ - $ - $ - $ - $ - $ 700,000 Totals (3 groups) $ 1,500,000 $ 1,500,000 $ 1,550,000 $ 1,550,000 $ 1,600,000 $ 1,600,000 $ 1,650,000 $ 10,950,000 146
City of Cypress | Annual Budget 2023-2024
Capital Projects
Sewer System Improvements
Category Fund Sub-Account Object Code
80400 SEWER PROJECTS 321 80400 8041
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Replace/reline various sewer lines and
manholes.

The Sewer Master Plan is a long rangeplanning tool for sewer infrastructure improvements to minimize the
possibility of overflows. As identified
in the Sewer Master Plan, these
sewer lines contain condition and/or
capacity deficiencies, including sags,
root intrusion, infiltration, calcium
deposits, cracks, and offset joints.

Forecasted projects include a sewer
capacity improvement project along
Orangewood Avenue, from Valley View
Street to Holder Street.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Spring 2023
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Sewer Fund $ 100,000 $ 2,250,000 $ 100,000 $ 2,250,000 $ 2,800,000 $ 450,000 $ 500,000 $ 8,450,000 Totals (1 group) $ 100,000 $ 2,250,000 $ 100,000 $ 2,250,000 $ 2,800,000 $ 450,000 $ 500,000 $ 8,450,000 City of Cypress | Annual Budget 2023-2024
147
Capital Projects
Concrete Rehabilitation (Citywide)
Category Fund Sub-Account Object Code
80500 PARKWAY PROJECTS 415 80500 8051
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Replace sidewalk, curb and gutter,
access ramps, bridges, driveways, and
other concrete improvements within
the street right-of-way.

This program replaces sidewalk and
concrete improvements to maintain
regulatory compliance with the
Americans with Disabilities Act (ADA)
and avoid potential liability and harm to
residents.

Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
General Fund $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 1,750,000 Gas Tax 2106 $ - $ 225,000 $ 225,000 $ 250,000 $ 250,000 $ 275,000 $ 275,000 $ 1,500,000 Infrastructure Reserve $ 450,000 $ - $ - $ - $ - $ - $ - $ 450,000 Totals (3 groups) $ 700,000 $ 475,000 $ 475,000 $ 500,000 $ 500,000 $ 525,000 $ 525,000 $ 3,700,000 148
City of Cypress | Annual Budget 2023-2024
Capital Projects
Street Tree Planting
Category Fund Sub-Account Object Code
80500 PARKWAY PROJECTS 415 80500 8055
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will plant trees in vacant
tree wells, replace trees/shrubs/
landscaping that have declined due to
previous drought conditions, replace
trees that have caused recurring
damage to the City’s sidewalks and
curb and gutter, and replace and/or
upgrade aging irrigation equipment.

This project is an effort to maintain the
City’s urban forest.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 700,000 Totals (1 group) $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 700,000 City of Cypress | Annual Budget 2023-2024
149
Capital Projects
Irrigation Upgrades / Water Conservation
Category Fund Sub-Account Object Code
80500 PARKWAY PROJECTS 415 80500 8053
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will replace/upgrade
existing irrigation systems, controllers,
and components within the landscaped
parkways and medians.

The existing irrigation system is nearing
the end of its useful life and in need of
replacement. Projects will be identified
as part of the Irrigation System
Assessment and Evaluation.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Measure M $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 700,000 Totals (1 group) $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 700,000 150
City of Cypress | Annual Budget 2023-2024
Capital Projects
HVAC Rehabilitation Program
Category Fund Sub-Account Object Code
80600 PUBLIC FACILITY PROJECTS 415 00415 0415
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Various heating and cooling system
components are nearing the end of
their useful life. A HVAC consultant
will conduct a comprehensive HVAC
assessment and evaluation and
provide recommendations (with
phasing and costs) for future projects.

Upcoming repair/replacement of
various heating and cooling system
components at various City facilities:

FY 24/25City Hall (East Wing)
FY 25/26 Maintenance Yard
FY 26/27 City Hall (East Wing
Conference Room)
FY 27/28 City Hall (Human
Resources and Telephone Room)
FY 29/30 City Hall (West
Wing)
General maintenance to replace/
repairheating and cooling system
components as they reach the end of
their useful life
Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15306 Construction Spring 2023
Reason for Exemption Information Collection - Feasibility and Planning Study Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ - $ 450,000 $ 50,000 $ 50,000 $ 50,000 $ - $ 200,000 $ 800,000 General Fund $ 75,000 $ - $ 250,000 $ - $ - $ - $ 250,000 $ 575,000 Totals (2 groups) $ 75,000 $ 450,000 $ 300,000 $ 50,000 $ 50,000 $ - $ 450,000 $ 1,375,000 City of Cypress | Annual Budget 2023-2024
151
Capital Projects
Myra Pump Station No. 1 - Design
Category Fund Sub-Account Object Code
80300 STORM DRAIN PROJECTS 415 80300 8031
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Design of Myra Avenue Pump Station
No. 1. Construction will likely take
place in FY 25/26 due to timing and
coordination of work during the
non-rainy season (April through
October).

Existing pump station is over 60 years
old and does not meet current design
standards.

Environmental Assessment Project Timeline
Status Exempt Design N/A
CEQA Reference 15306 Construction N/A
Reason for Exemption Information Collection - Feasibility and Planning Study Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 1,500,000 $ - $ 25,000,000 $ - $ - $ - $ - $ 26,500,000 Totals (1 group) $ 1,500,000 $ - $ 25,000,000 $ - $ - $ - $ - $ 26,500,000 152
City of Cypress | Annual Budget 2023-2024
Capital Projects
Sewer System Evaluations
Category Fund Sub-Account Object Code
80400 SEWER PROJECTS 321 80400 8041
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Video inspections of City’s sewer
network for compliance with State
Water Board every five years.

The State Water Board requires local
agencies maintain a Sewer System
Management Plan (SSMP), part of
which includes a comprehensive video
inventory of the City’s existing sewer
network.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15306 Construction Winter 23/24
Reason for Exemption Information Collection
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Sewer Fund $ 185,000 $ 195,000 $ 195,000 $ 210,000 $ 210,000 $ 220,000 $ 220,000 $ 1,435,000 Totals (1 group) $ 185,000 $ 195,000 $ 195,000 $ 210,000 $ 210,000 $ 220,000 $ 220,000 $ 1,435,000 City of Cypress | Annual Budget 2023-2024
153
Capital Projects
Upgrade Traffic System Software and Components
Category Fund Sub-Account Object Code
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 251 80200 8021
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will replace various
components over a multi-year period
to allow for testing of new components
and features and to minimize any
potential disruptions to traffic flow.

Project was re-budgeted from FY
22-23 due to staffing vacancies.

Current control systems are legacy
systems and are no longer supported by
the manufacturer. Project identified in
the Evaluation of Traffic Signal Systems
and Traffic Flow Best Practices report.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Street Lighting $ 700,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 1,600,000 Totals (1 group) $ 700,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 1,600,000 154
City of Cypress | Annual Budget 2023-2024
Capital Projects
Upgrade Traffic Monitoring Camera Infrastructure
Category Fund Sub-Account Object Code
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 236 80200 8021
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Replace and/or upgrade existing traffic
monitoring camera equipment and
infrastructure.

The existing equipment is at the end
of its useful life and requires constant
maintenance. Newer technology
allows for better video quality and less
maintenance.Project identified in the
Evaluation of Traffic Signal Systems
and Traffic Flow Best Practices report.

Cost to replace a monitoring camera
is approximately $5,000. Cost to
design, construct, and integrate a
new monitoring camera system is
approximately $25,000 per location.

Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Measure M $ 110,000 $ - $ - $ 110,000 $ 110,000 $ 110,000 $ - $ 440,000 Totals (1 group) $ 110,000 $ - $ - $ 110,000 $ 110,000 $ 110,000 $ - $ 440,000 City of Cypress | Annual Budget 2023-2024
155
Capital Projects
Upgrade/Provide Smart Adaptive Timing Controls
Category Fund Sub-Account Object Code
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 251 80200 8021
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Installation/integration of smart
adaptive controls such as pedestrian
and bicycle tracking, more responsive
timing plans based on complex
algorithms, and other advanced
features such as flashing yellow
arrows, dynamic phasing, and shortrange communications.

The project was identified in the
Evaluation of Traffic Signal Systems and
Traffic Flow Best Practices report.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Winter 23/24
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Street Lighting $ 75,000 $ 100,000 $ 250,000 $ 300,000 $ 300,000 $ 350,000 $ 350,000 $ 1,725,000 Totals (1 group) $ 75,000 $ 100,000 $ 250,000 $ 300,000 $ 300,000 $ 350,000 $ 350,000 $ 1,725,000 156
City of Cypress | Annual Budget 2023-2024
Capital Projects
Civic Center Security Improvements (CCTV, Access Control, Doors, etc.) Category Fund Sub-Account Object Code
80600 PUBLIC FACILITY PROJECTS 415 00415 0415
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☑ New Facility N/A Description Justification
This project will provide necessary
security system upgrades This includes
installation and upgrades ofnecessary
security components, surveillance
cameras, motion detectors, key card
readers, and other improvements
throughout the Civic Center and
City facilities. This also includes the
installation of sliding doors in the
Human Resources area.

Routine security upgrades at various
City facilitiesas identified in the City
Facilities Security System Assessment
and Evaluation.

Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
General Fund $ 150,000 $ 100,000 $ - $ - $ - $ - $ - $ 250,000 Totals (1 group) $ 150,000 $ 100,000 $ - $ - $ - $ - $ - $ 250,000 City of Cypress | Annual Budget 2023-2024
157
Capital Projects
Electric Vehicle Charging Stations (Pandemic Recovery)
Category Fund Sub-Account Object Code
80600 PUBLIC FACILITY PROJECTS 415 80600 8061
Priority New Operating Costs
☐ Preventative / Proactive ☐ Replacement/Refurbishment ☑ New Facility TBD Description Justification
This project would install new electric
vehiclechargingstations at the Civic
Center, Senior Center, Community
Center, and Maintenance Yard,
including ADA-accessible charging
stations. The project will include all
necessary electrical work, charging
station equipment and hardware,
parking lot signage and striping, and
stub-outs for potential expansion of
the electric vehicle charging stations.

Installation and construction of the EV
Chargers was re-budgeted from FY
22-23 due to staffing vacancies.

There are no electric vehicle charging
stations available at any cityfacility.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15303 Construction Spring 2023
Reason for Exemption New Construction or Conversion of Small Structures Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
General Fund $ 500,000 $ - $ - $ - $ - $ - $ - $ 500,000 Infrastructure Reserve $ - $ 500,000 $ - $ - $ - $ - $ - $ 500,000 Totals (2 groups) $ 500,000 $ 500,000 $ - $ - $ - $ - $ - $ 1,000,000 158
City of Cypress | Annual Budget 2023-2024
Capital Projects
Traffic Signal/Striping Improvements at Various Locations Category Fund Sub-Account Object Code
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 234 80200 8021
Priority New Operating Costs
☑ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will address various
minor traffic enhancements at
various locations, including but not
limited to: signage and/or striping
modifications, traffic signal equipment
modifications, pedestrian crosswalk
modifications, and other general traffic
improvements.

Projects in Year 1 include signal
improvements at Orange Avenue and
Holder Street, traffic studies at various
locations, installation of speed radar
feedback signs, and the installation
of a rectangular rapid flashing beacon
(RRFB) to enhance the pedestrian
crosswalk at Moody Street/Newman
Avenue, which continues the pilot
program that saw the installation of
RRFBs at Orange/Lime, Walker/Aspen,
and Denni/Surrey.

Projects will be identified by the Traffic
Engineer and brought forward to the
Traffic Commission for approval.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Measure M $ 250,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 1,000,000 Totals (1 group) $ 250,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 1,000,000 City of Cypress | Annual Budget 2023-2024
159
Capital Projects
Orange Ave (Denni to Moody) Resurfacing - OCTA Pavement Relief Category Fund Sub-Account Object Code
80100 STREET PROJECTS 236 80100 8012
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This is a one-time funding program
to help offset the loss of Measure M2
local fair share revenues and other
funding programs that support local
streets and roads whose revenue
streams have been negatively
impacted by the pandemic. Funds are
allocated based on population and
Cypress is eligible to receive $200,000,
with no local match requirement. The
proposed project will repave Orange
Avenue from Denni Street to Moody
Street, and replace damaged sidewalks
and driveways to meet current
accessibility requirements. Project
was re-budgeted from FY 22-23 due
to funding coordination with OCTA/
Caltrans.

This is regular maintenance scheduled
as part of the Pavement Management
Program, submitted to OCTA every two
years for Measure M2 funding eligibility,
and a key component in meeting
state and local Maintenance of Effort
requirements. The program ranks and
prioritizes streets and projects based
on existing conditions and available
budget.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Pavement Management
Relief Funding (PMRF) $ 200,000 $ - $ - $ - $ - $ - $ - $ 200,000 Measure M $ 450,000 $ - $ - $ - $ - $ - $ - $ 450,000
Totals (2 groups) $ 650,000 $ - $ - $ - $ - $ - $ - $ 650,000 160
City of Cypress | Annual Budget 2023-2024
Capital Projects
City Hall West Wing Workstations/Carpet/Wall Coverings
Category Fund Sub-Account Object Code
80600 PUBLIC FACILITY PROJECTS 415 80600 8061
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project would replace the
workstations, flooring, wall coverings,
and other interior furnishings in the
West Wing and main corridor. Project
was re-budgeted from FY 22-23 due
to staffing vacancies.

The existing workstations and carpet
are over 20 years old and in need of
replacement
Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 375,000 $ - $ - $ - $ - $ - $ - $ 375,000 General Fund $ 25,000 $ - $ - $ - $ - $ - $ - $ 25,000
Totals (2 groups) $ 400,000 $ - $ - $ - $ - $ - $ - $ 400,000 City of Cypress | Annual Budget 2023-2024
161
Capital Projects
City Hall East Wing Seismic Improvements (Design)
Category Fund Sub-Account Object Code
80600 PUBLIC FACILITY PROJECTS 415 80600 8061
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
The project will include new sheer walls,
isolation of the East Wing from the
West Wing, new structural supports
and beams, replacement of lighting,
rerouting of sprinklers, network wiring
and ventilation ductwork. There is a
potential for unforeseen conditions
as was encountered in the Police
Department project once the ductwork
is removed in areas.

The project also will require that
the east wing remain vacant
during construction and personnel
be relocated. The design would
also evaluate whether combining
subsequent projects for bidding such
as HVAC, carpeting, and roofing would
be cost-effective.

Project was re-budgeted from FY
22-23 due to staffing vacancies.

The East Wing of City Hall requires
seismic upgrades similar to those
completed at the Police Department in
2021 since they are one structure.

Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15306 Construction tbd
Reason for Exemption Information Collection - Feasibility and Planning Study Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 300,000 $ - $ - $ - $ - $ - $ - $ 300,000 Totals (1 group) $ 300,000 $ - $ - $ - $ - $ - $ - $ 300,000 162
City of Cypress | Annual Budget 2023-2024
Capital Projects
City Hall Public Bathrooms - Disability Access
Category Fund Sub-Account Object Code
80600 PUBLIC FACILITY PROJECTS 415 80600 8061
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project would rehabilitate the
existing original bathrooms with ones
that comply with disability access
regulations. The original project
($190k) was re-budgeted from FY
22-23 due to staffing vacancies and
the project cost is anticipated to
increase due to inflation and rising
construction costs.

The existing bathrooms do not meet
current accessibility standards and is
required by the Building Code as part of
the seismic work.

Environmental Assessment Project Timeline
Status Exempt Design Winter 22/23
CEQA Reference 15301(d) Construction Summer 2023
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 275,000 $ - $ - $ - $ - $ - $ - $ 275,000 Totals (1 group) $ 275,000 $ - $ - $ - $ - $ - $ - $ 275,000 City of Cypress | Annual Budget 2023-2024
163
Capital Projects
Various Traffic Improvements at Plaza Drive
Category Fund Sub-Account Object Code
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 234 80200 8021
Priority New Operating Costs
☑ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Project will include various
improvements at Valley View Street
and Plaza Drive, including traffic
signal phasing improvements,
median modifications, traffic
monitoring cameras, emergency
vehicle pre-emption devices, and lane
reconfigurations.

Improvements are related to the
upcoming development located at
5757 Plaza Drive and will be identified
by the Traffic Engineer and brought
forward to the Traffic Commission for
approval, as necessary.

Environmental Assessment Project Timeline
Status Exempt Design Winter 23/24
CEQA Reference 15301(c) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Developer Funds $ 150,000 $ - $ - $ - $ - $ - $ - $ 150,000 Totals (1 group) $ 150,000 $ - $ - $ - $ - $ - $ - $ 150,000 Capital Outlay
City of Cypress | Annual Budget 2023-2024
165
Capital Outlay
Public W Public Works orks
Administration Administration
Community Development Community Development
Finance and Administrative Services Finance and Administrative Services Police Police
Capital Outlay
Capital Outlay – Any items with a useful life of greater than one year and a cost in excess of $1,000 are considered Capital Outlay items. The purchase of new or replacement Capital Outlay items require City Council approval through the annual budget process. The proposed Capital Outlay items for the current budget year are summarized below and detailed out on the following page and include both items funded with set-aside replacement monies and monies included in the City’s operating budget. The graph presented below represents all appropriated Capital Outlay items, which are being funded by monies previously set-aside in the City’s Capital Replacement Fund or transferred from the Technology Investments Fund.

Capital Outlay $2,101,000
166
City of Cypress | Annual Budget 2023-2024
Capital Outlay
Summary of Capital Outlay
Fiscal Year 2023-24
Capital Outlay Additions
COMPUTER HARDWARE/SOFTWARE 721-95200.XXXX_XXX
4301_300 Closed Captioning Computer Equipment - Administration $ 35,000 4301_300 Online Video Streaming Services - Administration 20,000 $ 55,000
EQUIPMENT 721-95300.XXXX_XXX
4305_200 Heavy-Duty Branded Shade Canopies (2) - Police $ 3,000 $ 3,000
Total Capital Outlay Additions $ 58,000
Capital Outlay Replacements
COMPUTER HARDWARE/SOFTWARE 721-95200.XXXX_XXX
4304_300 Data Center Infrastructure Replacement - City Hall $ 235,000 4304_300 Desktop/Laptop Computer Replacement - Citywide 220,000 $ 455,000
EQUIPMENT 721-95300.XXXX_XXX
4302_200 Contingency/Emergency Purchases $ 25,000
$ 25,000
VEHICLES/MOTORCYCLE 721-95500.XXXX_XXX
4307_400 Marked Vehicles (6) - Police $ 360,000
4307_400 Upfitting Costs - Marked Vehicles (6) - Police 120,000 4307_400 Passenger Vehicle (1) - Police 37,000
4307_400 Passenger Van (1) - Police 47,000
4307_400 Upfitting Costs - Passenger Van (1) - Police 7,000 4307_400 Water Wagon (1) - Public Works 35,000
4307_400 Trucks (4) - Public Works 268,000
4307_400 Dump Truck (1) - Public Works 150,000
4307_400 Boom Truck (1) - Public Works 200,000
$ 1,224,000
Total Capital Outlay Replacements $ 1,704,000
Technology Investments
Technology Hardware/software 721-95200.XXXX_XXX
4302_200 Online Public Records Request System - Administration $ 1,000 4302_200 Online Paperless Agenda Management Platform - Administration 13,000 4304_300 Website Enhancements - City Hall 50,000
4307_300 Work Order and Asset Management System - Public Works 250,000 4307_300 Engineering Plan Digitalization - Public Works 25,000 $ 339,000
Total Technology Investments $ 339,000
Total Capital Outlay/technology Investments $ 2,101,000 Recreation and
Park District
Recreation
a
n
d Park District
168City of Cypress | Annual Budget 2023-2024
Cypress Recreation and Park District
The Cypress Recreation and Park District was incorporated in 1949. Currently responsible for approximately 100 acres of open space and recreational facilities, the district provides special interest classes, activities, youth and adult sports, social and recreational activities for seniors, volunteer opportunities and community-wide special events.

The District is authorized for 12 full-time, one permanent part-time employee and approximately 60 seasonal part time staff.

The benefits of parks and recreation are many. Through participation, the community may learn new skills, become involved in physical activities, explore new ideas and concepts, interact socially, develop leadership skills, enhance creativity and better understand their neighbors and other community members. Recreation helps define community and adds to its quality of life.

Volunteerism is very important to the District as many programs and special activities could not be provided without community volunteers. In a normal year, more than 1,200 hours are donated each month to various recreation and social programs Recreation
a
n
d Park District
City of Cypress | Annual Budget 2023-2024169

DIRECTOR OF RECREATION AND COMMUNITY SERVICES
Administrative &
Legislative
❭ Recreation & Parks
Administration
❭ Recreation & Community
Services Commission
❭ Senior Citizens Commission
❭ Animal Control (City)
Community Events &
Enrichment
❭ Community Events &
Promotion
❭ Cultural Arts
❭ Contract Classes
❭ 5К/10К Run
❭ Lexington Park
Senior Citizens Programs Sports Programs
❭ Senior Citizen Programs
❭ Senior Citizen
Transportation
❭ Youth Sports
❭ Adult Sports
❭ Facilities/Field Permits
Youth and Teen Programs
❭ Teen Programs
❭ Day Camp
❭ Playgrounds
Maintenance & Facility
Support
❭ Park Landscaping
❭ Athletic Facility
Maintenance
❭ Community Center
Maintenance
❭ Park Buildings
❭ Senior Center Building
❭ Facility Operations
❭ Youth League
Improvements

RECREATION AND PARK DISTRICT
Fiscal Year 2023 - 2024
170
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Summary of Expenditures
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Director of Recreation & Comm Svcs 1.00 1.00 1.00 1.00 0.00 Office Assistant I/II 2.00 2.00 2.00 2.00 0.00
Recreation & Comm Services Manager 1.00 1.00 1.00 1.00 0.00 Recreation Coordinator 4.00 4.00 4.00 4.00 0.00
Recreation Supervisor 2.99 3.00 3.00 3.00 0.00
Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 11.99 12.00 12.00 12.00 0.00
Part-Time
Customer Service Specialist 1.00 1.00 1.00 1.00 0.00
Recreation Facilities Attendant 2.00 2.00 1.35 1.35 0.00 Recreation Leader I 0.91 0.89 0.81 0.73 (0.08)
Recreation Leader II 2.66 3.28 3.74 4.08 0.34
Recreation Leader III 5.64 5.49 5.41 5.34 (0.07)
Recreation Leader IV 3.13 2.24 2.54 2.14 (0.40)
Recreation Specialist 0.91 1.00 1.88 1.90 0.02
Recreation Specialist (Benefitted) 0.90 0.90 0.90 0.90 0.00 Subtotal - Part-Time 17.15 16.80 17.63 17.44 (0.19)
Total Positions 29.14 28.80 29.63 29.44 (0.19)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 1,816,280 $ 2,392,584 $ 2,244,775 $ 2,495,190 4.3% Service and Supplies 2,447,343 3,235,682 2,910,468 3,527,539 9.0% Internal Service Fund Charges 238,920 287,530 287,530 306,290 6.5% Total Division Cost $ 4,502,543 $ 5,915,796 $ 5,442,773 $ 6,329,019 7.0% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
Internal Service Funds $ 4,502,543 $ 5,915,796 $ 5,442,773 $ 6,329,019 Total Resources $ 4,502,543 $ 5,915,796 $ 5,442,773 $ 6,329,019 City of Cypress | Annual Budget 2023-2024
171
Recreation
a
n
d Park District
Summary of Resources and Appropriations by Fund
Fiscal Year 2023-24
Fund
Revenues/Sources Expenditures/Uses
End. Fund
Balance
Beg. Fund
Balance
Proposed
Revenue
Loan from
City
Operating
Budget
Capital
Budget
Loan
Repayment
to City
Fund
Transfer-out
212 - General Fund $ 12,679,941 $ 8,632,210 $ 27,500,000 $ 6,329,019 $ 29,560,000 $ 1,000,000 $ 176,962 $ 11,746,170 213 - Park Development 7,012 - - - - - - 7,012
Total $ 12,686,953 $ 8,632,210 $ 27,500,000 $ 6,329,019 $ 29,560,000 $ 1,000,000 $ 176,962 $ 11,753,182 Note: Fund Transfers In and Fund Transfers Out do not equal in the above schedule due to the following:

Transfer-out of $26,962 is made from the CRPD General Fund to the District’s Equipment Replacement Fund for the purchase of capital outlay.

Transfer-out of $150,000 is made from the CRPD General Fund to the District’s Employee Benefits Internal Service Fund for Orange County Employees Retirement System (OCERS) pension obligations.
172
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Summary of Appropriations by Major Category
Fiscal Year 2023-24
Fund
Salaries &
Benefits
Maint. &
Operations
Capital
Projects Capital Outlay Total
212 - CRPD General Fund $ 2,495,190 $ 3,833,829 $ 29,560,000 $ 7,383 $ 35,896,402 Total $ 2,495,190 $ 3,833,829 $ 29,560,000 $ 7,383 $ 35,896,402 City of Cypress | Annual Budget 2023-2024
173
Recreation
a
n
d Park District
Property T Property Taxes axes
Use of Property Use of Property
From Other Agencies From Other Agencies
Charges for Services Charges for Services
Totals
Percent of
Budget
Property Taxes $ 6,772,000 78.5%
Use of Property 857,210 9.9%
From Other Agencies 286,000 3.3%
Charges for Services 717,000 8.3%
Total Resources $ 8,632,210 100%
Summary of Resources
Fiscal Year 2023-24
174
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Administration & Legislative Administration & Legislative Community Events & Enrich… Community Events & Enrich…
YYouth & T outh & Teen Programs een Programs
Sports Programs Sports Programs
Senior Citizen Programs Senior Citizen Programs
Maintenance & Facility Support Maintenance & Facility Support Capital Projects Capital Projects
Capital Outlay Capital Outlay
Totals
Percent of
Budget
Administration & Legislative $ 1,465,650 4.1%
Community Events & Enrichment 890,506 2.5%
Youth & Teen Programs 274,451 0.8%
Sports Programs 310,290 0.9%
Senior Citizen Programs 584,226 1.6%
Maintenance & Facility Support 2,803,896 7.8%
Capital Projects 29,560,000 82.3%
Capital Outlay 7,383 0.0%
Total Resources $ 35,896,402 100%
Summary of Appropriations
Fiscal Year 2023-24
City of Cypress | Annual Budget 2023-2024
175
Recreation
a
n
d Park District
Operating, Capital Projects and Capital Outlay Expenditures Fiscal Year 2023-24
FUNCTION/Responsible Department/Division 2022-23
Budget
2023-24
Budget
Percent
Program Number/description Change

RECREATION AND PARK DISTRICT
Administration & Legislative Division
90301 Recreation & Parks Administration $ 1,238,315 $ 1,300,689 5.04% 90328 Recreation & Comm Svcs Commission 83,022 91,542 10.26% 90330 Senior Citizen Commission 67,127 73,419 9.37%
Total Administration & Legislative $ 1,388,464 $ 1,465,650 5.56% Community Events & Enrichment Division
90307 5K/10K Run $ 76,079 $ 70,609 (7.19%)
90312 Independence Day Celebration 93,477 86,623 (7.33%) 90313 Community Events & Promotion 132,704 153,242 15.48% 90314 Cultural Arts 92,644 92,375 (0.29%)
90315 Lexington Park 147,687 150,273 1.75%
90316 Contract Classes 264,286 337,384 27.66%
Total Community Events & Enrichment $ 806,877 $ 890,506 10.36% Youth & Teen Programs Division
90304 Teen Programs $ 69,434 $ 69,645 0.30%
90306 Playgrounds 54,518 60,569 11.10%
90324 Day Camp 127,737 144,237 12.92%
Total Youth/Teen Programs $ 251,689 $ 274,451 9.04%
Senior Citizens Program Division
90317 Senior Citizen Program 498,890 496,533 (0.47%)
90318 Senior Citizen Transportation 73,351 87,693 19.55% Total Senior Citizens $ 572,241 $ 584,226 2.09%
Sports Programs Division
90303 Adult Sports $ 55,524 $ 50,868 (8.39%)
90310 Youth Sports 193,031 195,289 1.17%
90326 Facilities/Field Permit 74,753 64,133 (14.21%)
Total Sports $ 323,308 $ 310,290 (4.03%)

MAINTENANCE SERVICES
Maintenance & Facility Support Division
90302.9302 Maintenance - Community Center $ 260,107 $ 269,763 3.71% 90302.9308 Landscaping - Parks 1,008,675 1,227,142 21.66% 90302.9311 Maintenance - Athletic Facilities 281,189 286,039 1.72% 90302.9312 Maintenance - Park Buildings 257,337 243,028 (5.56%) 90302.9315 Maintenance - Lexington Park 252,564 223,296 (11.59%) 90302.9318 Maintenance - Senior Center Building 261,116 275,473 5.50% 90323 Facility Operations 232,229 259,155 11.59%
90332 Youth League Improvements 20,000 20,000 -%
Total Maintenance & Facility Support $ 2,573,217 $ 2,803,896 8.96% Total Operating Budget $ 5,915,796 $ 6,329,019 6.99%
176
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Operating, Capital Projects and Capital Outlay Expenditures Fiscal Year 2022-23
FUNCTION/Responsible Department/Division 2022-23
Budget
2023-24
Budget
Percent
Program Number/description Change

SUMMARY OF CAPITAL PROJECTS
80700_8071 Park Projects $ 2,215,000 $ 29,560,000 1234.54% SUMMARY OF CAPITAL OUTLAY*
95400 Capital Outlay - Furniture/Equipment $ 10,000 $ 7,383 (26.17%) Total Budget $ 8,140,796 $ 35,896,402 340.94%
* Only includes Capital Outlay amounts paid for by the District’s General Fund. All other budgeted Capital Outlay amounts are paid for with accumulated replacement monies previously charged to District operating programs/divisions.

City of Cypress | Annual Budget 2023-2024
177
Recreation
a
n
d Park District
Administrative & Legislative Division
Division Overview
This division reflects the administration of all aspects of recreation and community operations to include executive and support staff costs, facility costs, data processing, legal and financial services, vehicles and equipment, central services and computer/website support.

This division includes associated staffing and costs for the seven-member Recreation and Community Services and the Senior Citizens Commissions, who serve as advisors to the City Council on recreation policy, procedures, programs and related issues.

Accomplishments for Fiscal Year 2022-23
> Conducted additional community outreach to help refine the design for Arnold Cypress Park’s reimagination. Over 600 responses were received from the community and resulted in an updated design including a lighted volleyball court, additional picnic pavilions, and play equipment shade sails. > Completed the final plans and specifications for Arnold Cypress Park’s Reimagining. > Negotiated agreements with AUHSD and Cypress College for use of athletic field and pickleball facilities during Arnold Cypress Park’s construction closure.
> Completed the fiscal years 2023-2025 Non-Profit Grant Request Program. Over $1.4 million in direct and indirect support was awarded to 18 non-profit organizations in support of the City’s and District’s recreational, educational, and life affirming services.
> Completed a successful first year of operations at Lexington Park. Lexington Park had over 2,700 hours of permitted athletic field use, over 90 pavilion rentals, and many drop in users of the athletic fields, sports courts, playground equipment, fitness zones, and walking path.
> Completed City-wide park enhancements at seven parks/facilities adding upgraded amenities. > Hosted events with community partners in the month of October to “Celebrate Cypress”. Events included the Cypress Festival, the State of the City, 5K/10K Run and Walk, Woman’s Conference, and Mayor’s Prayer Breakfast. > Hired a Recreation Supervisor to meet the needs of the department. > Continue to implement strategies from the Recreation strategic plan.

Objectives for Fiscal Year 2023-24
> Analyze programs and special events to account for trends, interests and resource restraints in determining future programming.
> Identify opportunities to partner with local agencies, schools, and non-profits to enhance services and efficiency. > Begin construction of Arnold Cypress Park.
> Implement security upgrades at Oak Knoll Park as part of the Capital Improvement Program. > Work with the Recreation Commission to review park regulations and recommend updates. > Explore opportunities for the Recreation and Community Services Foundation to engage with the community and support the department.
178
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Administrative & Legislative Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Director of Recreation & Comm Svcs 1.00 1.00 1.00 1.00 0.00 Office Assistant I/II 1.00 1.00 1.00 1.00 0.00
Recreation & Comm Services Manager 0.96 0.96 0.96 0.96 0.00 Recreation Coordinator 0.04 0.02 0.03 0.03 0.00
Recreation Supervisor 0.31 0.26 0.27 0.28 0.01
Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 4.31 4.24 4.26 4.27 0.01
Part-Time
Customer Service Specialist 1.00 1.00 1.00 1.00 0.00
Recreation Leader IV 0.50 0.50 0.50 0.00 (0.50)
Subtotal - Part-Time 1.50 1.50 1.50 1.00 (0.50)
Total Positions 5.81 5.74 5.76 5.27 (0.49)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 616,697 $ 809,715 $ 775,220 $ 860,476 6.3% Service and Supplies 275,419 323,949 303,690 335,714 3.6% Internal Service Fund Charges 216,641 254,800 254,800 269,460 5.8% Total Division Cost $ 1,108,757 $ 1,388,464 $ 1,333,710 $ 1,465,650 5.6% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 1,108,757 $ 1,388,464 $ 1,333,710 $ 1,465,650 Total Resources $ 1,108,757 $ 1,388,464 $ 1,333,710 $ 1,465,650 City of Cypress | Annual Budget 2023-2024
179
Recreation
a
n
d Park District
Community Events & Enrichment Division
Division Overview
This program includes coordinating and marketing annual Community Events, Cultural Arts and Contract Classes.

City-led Community events include Spring Egg Hunt, Summerfest, Salute to America, Cypress Run, State of the City, Women’s Conference, and Holiday Sing and Tree Lighting.

The Cypress Cultural Arts program strives to provide a multitude of opportunities for the community to experience creative and imaginative activities. This program partners with non-profit organizations to coordinate the annual Cypress Celebrates the Arts activities; a Community Gallery; and the Concerts on the Green series.

The Contract Class program provides a diverse selection of quality programs and instruction for all ages. The percentage of fees received from participants is shared between the District and the contract instructor.

Accomplishments for Fiscal Year 2022-23
> The annual Cypress Run celebrated 40 years on Saturday, October 1, 2022. The event hosted 732 runners and walkers.

Participants received a commemorative 40th anniversary medal and a run shirt. > The Summer Concerts on the Green were back on Friday evenings. Seven concerts, including classic rock, Motown, 80’s greatest hits, top 40’s, and more were enjoyed by all those present. The event also included food trucks, giveaways and fun for guests of all ages.
> The annual Spring Egg Hunt featured an enhanced toddler play area, bunny photos, games, crafts, face painting, a DJ, and three egg hunts. Due to the overwhelming demand, pre-registration was required for the egg hunts and served 600 children.
> Hosted “Celebrate Cypress” events with non-profit partners in October encompassing five community events: Cypress Run, Cypress Community Festival, State of the City, Mayor’s Prayer Breakfast, and the Women’s Conference. > The Women’s Conference returned for the first time since 2019 as the final event of Celebrate Cypress Month. The event was attended by over 200 women including local business owners, high school and college students, and featured Navy Captain Jessica O’Brien Commanding Officer, NAVWPNSTA Seal Beach as the keynote speaker. > The Youth Virtual Art Show had over 144 pieces of art submitted and showcased online by participants in preschool through 12th grade who reside or attend a school in Cypress. > In partnership with Friends of Cypress Culture Arts (FOCCA), local high school students showcased their talents in person for performing and visual arts. 29 students applied for the 2023 FOCCA scholarships. > Enhanced and expanded Contract Classes with new classes, camps, instructors, and additional City partnerships to provide the community with safe, fun, and active leisure programs.

Objectives for Fiscal Year 2023-24
> Collaborate with the City’s contracted marketing firm to increase community engagement with contract classes and specialty camps.
> Increase partnerships with local businesses and non-profits to expand the event committee for the Women’s Conference in order to cultivate more community involvement.
> Continue to partner with non-profit organizations to offer various art and/or cultural programs. 180
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Community Events & Enrichment Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Recreation & Comm Services Manager 0.04 0.04 0.04 0.04 0.00 Recreation Coordinator 0.94 1.21 1.20 1.25 0.05
Recreation Supervisor 1.02 0.57 0.80 0.84 0.04
Subtotal - Full-Time 2.00 1.82 2.04 2.13 0.09
Part-Time
Recreation Leader II 0.17 0.24 0.15 0.18 0.03
Recreation Leader III 0.21 0.39 0.31 0.29 (0.02)
Recreation Leader IV 0.05 0.02 0.12 0.12 0.00
Recreation Specialist 0.21 0.07 0.13 0.18 0.05
Recreation Specialist (Benefitted) 0.04 0.04 0.04 0.04 0.00 Subtotal - Part-Time 0.68 0.76 0.75 0.81 0.06
Total Positions 2.68 2.58 2.79 2.94 0.15
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 227,742 $ 436,347 $ 402,159 $ 466,834 7.0% Service and Supplies 357,393 358,090 347,909 411,692 15.0% Internal Service Fund Charges 12,430 12,440 12,440 11,980 (3.7%) Total Division Cost $ 597,565 $ 806,877 $ 762,508 $ 890,506 10.4% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 597,565 $ 806,877 $ 762,508 $ 890,506 Total Resources $ 597,565 $ 806,877 $ 762,508 $ 890,506 City of Cypress | Annual Budget 2023-2024
181
Recreation
a
n
d Park District
Youth and Teen Programs Division
Division Overview
This division includes Teen Programs, Youth Activities, Summer Parks, and the Day Camp program.

The Teen Program provides opportunities for teens, 12-18 years of age, to participate in a variety of activities including: Teen Workshops, Teen Night Out, and a Basketball Skills Tournament. This program runs in conjunction with the traditional school year calendar and also provides teens with a variety of volunteer opportunities. Those opportunities are:

The Youth Action Committee (YAC), in partnership with the City of La Palma, provides opportunities for high school teens to gain volunteer experience through assistance in citywide special events, formal monthly meetings, attending City Council and Commission meetings, and researching various items in order to contribute to the Recreation and Community Services strategic plan. Additionally, they partner with the Boys & Girls Club of Greater Anaheim-Cypress to offer a craft and science experiment activities to elementary school students.

The Counselor-in-Training (C.I.T.) program allows teens, 14-16 years of age, to experience volunteer opportunities. Participants are trained by staff to plan and implement activities for youths 5-12 years of age. C.I.T.s assist with operations in Summer Parks, Day Camp, Sports Camps, Pee Wee Sports, Challenger Basketball, Senior Center and day special events.

Youth Activities include a variety of offerings:

Cypress Nature Park, open on Saturday during the summer months provides opportunities to walk trails, learn about the park history, and arts and crafts projects.

A monthly Kids Night Out program offers children 5-12 years of age a supervised night including dinner, games, crafts and a movie to allow parents to enjoy a night for themselves.

The Summer Parks program offers 9 weeks of supervised programming for children, 5-12 years of age, three days a week, at multiple park sites.

The Day Camp program provides children 5-12 years of age with recreational and daycare needs. Summer camp is scheduled over 9 weeks. Camp includes games, crafts, sports, cooking, special events and walking excursions.

Accomplishments for Fiscal Year 2022-23
> The Youth Action Committee transitioned back to a traditional format for the 2021-22 school year with 22 teens participating.
> The first Teens Night Out, a new Friday night program for 7th and 8th graders, was held and 21 teens attended. > The Teen Workshop was held in-person again with much success. Thirty-two teens attended and were presented with resume writing skills, job opportunities, and career development counseling from a panel of working professionals. > Partnered with AUHSD AIME (Anaheim’s Innovative Mentoring Experience) Program to increase awareness for all teen programming.
> The Summer 2021 Day Camp program was modified to provide nine weeks of programming following State and County guidelines for COVID-19. An average of 25 children per week attended the modified program. > Nine weeks of the Hot Fun in the Summer Parks program was offered. The program was held at Oak Knoll Park, Evergreen Park, and Veterans Park. An average of 42 participants attended the Parks program each week. > Holiday craft videos with Miss Andi were filmed and posted to social media and YouTube, providing simple ideas to keep creative minds busy at home.

Objectives for Fiscal Year 2023-24
> Continue to partner with North Orange Continuing Education and Cypress College to offer Learn-to-Swim Program to the community.
> Continue partnering with the Boys and Girls Club of Greater Anaheim-Cypress to offer craft and science activities as well as the Teens Night Out program.
> Expand the partnership with the AUHSD AIME Program to increase volunteer and job opportunities for teens. > Return to offering the Summer Parks and Day Camp programs during summer in the standard format prior to the COVID-19 Pandemic.
182
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Youth and Teen Programs Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Recreation Coordinator 0.32 0.96 0.90 0.90 0.00
Recreation Supervisor 0.31 0.46 0.35 0.32 (0.03)
Subtotal - Full-Time 0.63 1.42 1.25 1.22 (0.03)
Part-Time
Recreation Leader I 0.81 0.79 0.71 0.63 (0.08)
Recreation Leader II 0.85 0.84 0.74 0.84 0.10
Recreation Leader III 2.59 1.06 0.83 0.80 (0.03)
Recreation Leader IV 0.32 0.28 0.25 0.35 0.10
Recreation Specialist 0.68 0.00 0.00 0.00 0.00
Subtotal - Part-Time 5.25 2.97 2.53 2.62 0.09
Total Positions 5.88 4.39 3.78 3.84 0.06
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 226,593 $ 231,976 $ 207,334 $ 241,338 4.0% Service and Supplies 5,732 18,993 16,720 32,433 70.8%
Internal Service Fund Charges 720 720 720 680 (5.6%)
Total Division Cost $ 233,045 $ 251,689 $ 224,774 $ 274,451 9.0% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 233,045 $ 251,689 $ 224,774 $ 274,451 Total Resources $ 233,045 $ 251,689 $ 224,774 $ 274,451 City of Cypress | Annual Budget 2023-2024
183
Recreation
a
n
d Park District
Senior Citizens Programs Division
Division Overview
This division includes operation of the Cypress Senior Center, daily Senior Citizens programming and the Senior Transportation program.

The Senior Center provides an opportunity for older adults to experience services and activities that enhance personal growth, independence and dignity. Services include a daily nutrition program, educational classes, volunteer opportunities, health and social services, recreational opportunities, and special events. In the past, more than 100,000 participants are served annually.

The Senior Transportation program provides transportation services to Cypress residents who meet eligibility requirements.

The transportation programs offered are 1) the Nutrition Taxi, and 2) the Taxi Voucher Program. The Nutrition Taxi provides transportation to and from the Cypress Senior Center for senior residents, 60 years and older, who participate in the Congregate Meal Program. The Taxi Voucher Program provides transportation for medical appointments, shopping, banking and other outings for residents 60 years and older who meet income guidelines.

Accomplishments for Fiscal Year 2022-23
> The Senior Center reopened for indoor programing on January 18, 2022. Seniors are able to enjoy their favorite activities including health & wellness classes, presentations, Senior Center Cinemas, indoor dining, the computer lab, fitness center, leisure activities and much more. The Senior Center also continues to offer outdoor classes at the Civic Center. > Grab N Go Frozen Meal Distribution services took place on Tuesdays, distributing an average of 5,100 meals monthly.

Utilizing the same model, the Senior Grocery Program provided shelf-stable and fresh food items for over 100 households monthly.
> Indoor dining resumed on January 18, 2022 on Mondays, Wednesdays and Thursdays. To date, over 1,600 seniors have participated in the indoor Lunch Café program provided by Meals on Wheels Orange County. > The Senior Center in partnership with AARP provided free in-person tax preparation services for low-income seniors. > Remodeled the Senior Center restrooms to make them more modern and ADA accessible.

Objectives for Fiscal Year 2023-24
> Offer a variety of classes to meet the interests and needs of all ages of active, older adults. > Provide the frozen Grab N Go meal program until Meals on Wheels Orange County discontinues the service and resumes the five-day indoor Lunch Café dining.
> Continue to offer a Home Delivered Meals program.
> Welcome back new and returning older adults to partake in the Senior Center programs and events. > Host a variety of presentations, screenings and special events that introduce new people to the Senior Center. > Welcome back new and returning, outstanding volunteers, allowing the Senior Center to function on a daily basis. > Identify additional opportunities to partner with neighboring cities, local schools and non-profits to enhance services and efficiency.
> Begin working on Senior Center interior improvement projects including, the kitchen, Multi-Use Room, interior lighting, carpet, and reception desk.
184
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Senior Citizens Programs Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Office Assistant I/II 1.00 1.00 1.00 1.00 0.00
Recreation Coordinator 1.60 0.65 0.65 0.64 (0.01)
Recreation Supervisor 0.44 0.55 0.55 0.55 0.00
Subtotal - Full-Time 3.04 2.20 2.20 2.19 (0.01)
Part-Time
Recreation Leader II 0.00 0.33 0.23 0.23 0.00
Recreation Leader III 0.14 0.66 0.45 0.43 (0.02)
Recreation Leader IV 0.48 0.26 0.50 0.50 0.00
Recreation Specialist 0.00 0.92 0.92 0.88 (0.04)
Recreation Specialist (Benefitted) 0.86 0.86 0.86 0.86 0.00 Subtotal - Part-Time 1.48 3.03 2.96 2.90 (0.06)
Total Positions 4.52 5.23 5.16 5.09 (0.07)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 413,586 $ 405,981 $ 405,981 $ 423,193 4.2% Service and Supplies 64,159 149,260 88,051 138,523 (7.2%) Internal Service Fund Charges 6,734 17,000 17,000 22,510 32.4% Total Division Cost $ 484,479 $ 572,241 $ 511,032 $ 584,226 2.1% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 484,479 $ 572,241 $ 511,032 $ 584,226 Total Resources $ 484,479 $ 572,241 $ 511,032 $ 584,226 City of Cypress | Annual Budget 2023-2024
185
Recreation
a
n
d Park District
Sports Programs Division
Division Overview
This division includes Adult Sports, Youth Sports, permits for facilities, fields and park open space and Youth League improvements through the Advisory Committee on the Use of Athletic Facilities (ACUAF) program.

The Adult Sports program offers recreational sports leagues to adults at least 18 years old. Year round leagues in softball and basketball are offered with three seasons per year. A drop-in badminton, pickleball and volleyball program meets individual interests by providing weekly pick-up games.

The Youth Sports program includes recreational sports of basketball, volleyball, soccer, baseball and fitness classes for children, ages 3 – 7 years, emphasizing fundamentals and sportsmanship. Youth basketball and volleyball leagues are offered twice a year for children ages 7 – 14 years. The leagues are fully supported by volunteer coaches that undergo fingerprinting and background checks to qualify for the position. Educational camps for volleyball, basketball, soccer and all sorts of sports are offered to provide instructional opportunities during the summer. To expand on inclusionary programming, a Challenger basketball league is conducted for participants with special needs with volunteer “buddies” assisting players on a 2:1 ratio.

More than 1,500 children participate in the youth sports programs annually.

The Facilities/Field Permits program was created in conjunction with the Joint-Use Agreements with the Anaheim Union High School District (AUHSD) and Cypress School District (CSD) for the permitting of school athletic facilities as well as City athletic fields, facilities and open space.

Youth League Improvements (ACUAF) program was created to provide for minor park improvements considered “above and beyond” normal maintenance as identified through policy. Proposed projects are funded by ACUAF surcharges of $3.00 per registered Youth League participant per season, and an annual contribution of $5,000 from the District.

Accomplishments for Fiscal Year 2022-23
> Pee Wee sports classes were filled to the maximum capacity providing for just under 400 participants. > Youth Basketball and Volleyball Leagues were able to return to a traditional format at Lexington Junior High School gym.

The Fall volleyball league had 103 participants, the Spring volleyball had 159 participants and the Winter basketball league had 160 participants.
> Pickleball courts are open at Arnold Cypress Park 8:00am – 9:00pm, 7 days a week allowing time for the entire community to play.
> Drop-in Badminton at Lexington Junior High averages 35 players per week. > Eight sports camps were introduced with 305 participants this past summer at Arnold Cypress Park. 8-14 year olds enjoyed a week long camp improving their skills in soccer, basketball, volleyball, and various other sports. > ACUAF provided a free movie night for their participants and community members that included food trucks, face painters, and jumpers.
> Secured a sponsor for the Challenger basketball league that included uniforms, team and individual pictures, and participation awards.
> Scheduled various city sport programs including pee wee sports and youth sports camps at Lexington Park. > Permitted both AYSO (American Youth Soccer Organization) and FNL (Friday Night Lights) spring seasons at Lexington Park.

Objectives for Fiscal Year 2023-24
> Continue providing training for all youth sports volunteer coaches (180 on average) to include Youth Concussion protocols, sportsmanship awareness and updates to sport rules.
> Return to minimum of six teams per division for youth volleyball and basketball. > Implement leagues, tournaments, socials for pickleball. > Propose ACUAF groups continue providing an annual free event for their participants and community members. > Work with ACUAF groups to create opportunities for the younger aged special needs participants. > Maintain sponsorship for Challenger Basketball program and increase the number of younger aged participants. > Maintain Joint Use Agreements with Anaheim Union High School District and Cypress School District. > Coordinate 4-on-4 one-day volleyball tournaments for teens and adults. > Continue to permit community members and organizations plus outside groups on the athletic fields at Lexington Park. 186
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Sports Programs Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Recreation Coordinator 0.81 0.86 0.84 0.81 (0.03)
Recreation Supervisor 0.66 0.81 0.82 0.80 (0.02)
Subtotal - Full-Time 1.47 1.67 1.66 1.61 (0.05)
Part-Time
Recreation Leader I 0.10 0.10 0.10 0.10 0.00
Recreation Leader II 0.82 1.18 1.84 2.05 0.21
Recreation Leader III 1.05 2.00 2.27 2.27 0.00
Recreation Leader IV 0.79 0.18 0.17 0.17 0.00
Recreation Specialist 0.02 0.01 0.83 0.84 0.01
Subtotal - Part-Time 2.78 3.47 5.21 5.43 0.22
Total Positions 4.25 5.14 6.87 7.04 0.17
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 185,654 $ 278,046 $ 223,562 $ 261,604 (5.9%) Service and Supplies 22,082 42,692 37,530 47,026 10.2%
Internal Service Fund Charges 2,395 2,570 2,570 1,660 (35.4%) Total Division Cost $ 210,131 $ 323,308 $ 263,662 $ 310,290 (4.0%) Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 210,131 $ 323,308 $ 263,662 $ 310,290 Total Resources $ 210,131 $ 323,308 $ 263,662 $ 310,290 City of Cypress | Annual Budget 2023-2024
187
Recreation
a
n
d Park District
Maintenance & Facility Support Division
Division Overview
This Division includes several programs to maintain the District’s infrastructure. The Community Center Maintenance program provides contracted maintenance services for the 22,000 square foot Community Center including classrooms, kitchen, ballroom, restrooms and the District’s administrative offices. Maintenance support is also provided for the setup and breakdown of various City events such as Community Center Holiday Décor, Community Festival, Salute to America, Independence Day Celebration, Holiday Sing and Tree Lighting, Cypress Run, and eight Summer Concerts.

The Park Landscaping program covers all landscape maintenance services related to District-owned parks and open turf areas other than athletic facilities. Routine irrigation and turf maintenance is performed by a contracted service. Major irrigation work and emergency repairs where skilled work is required will be performed by City staff. All tree maintenance is also performed under a single City-wide contract.

Athletic Fields provide year-round maintenance to all District-owned athletic facilities. In addition, City staff is provided to repair, upgrade, and mitigate potential safety hazards of playground equipment, playing fields, all pickleball and tennis courts, a pond, picnic tables, drinking fountains, barbeques, fencing, athletic field lighting and park lighting. Tennis court lamps and athletic field lamps are replaced as needed throughout the year.

The Park Buildings program covers non-mechanical maintenance services for the Showmobile, park restrooms, picnic shelters, and snack bars. This includes repairs, upgrades and mitigation of safety hazards. Expenditures associated with the Showmobile setup and breakdown for in-house programs are also accounted for in this program.

Senior Center Building provides maintenance services for the 17,000 square foot Senior Center to include classrooms, kitchen, auditorium, restrooms and offices.

The Facility Operations program provides part-time staff to facilitate program set-up and light custodial needs at the Cypress Senior Center, Community Center, and at special events (Arts receptions, Salute to America, Community Festival, Concerts, Holiday Sing, Egg Hunt, Summerfest, and Movie-on-the-Green), as well as providing supervision for evening and weekend facility classes and rentals.

This entire Division also provides support and supplies to community groups and businesses that desire to conduct service projects to address clean-up and general repair to park facilities. Examples include Eagle Scout projects, Corporate Earth-Day Volunteer projects, and church volunteer programs.

The division also provides support for the City’s Art in Public Places program in handling the installation and maintenance of public art. Six pieces currently enrich various locations in the City.

Accomplishments for Fiscal Year 2022-23
> Completed a conceptual design for the Arnold Cypress Park Rehabilitation. > City-wide park enhancements were made to four parks and one facility including Manzanita, Maple Grove North, Darrell Essex, Willow, and the tennis courts. Enhancements included new park identification signage and upgraded amenities throughout the park.
> Darrell Essex received a new park identification sign facing Cumberland Drive, a meandering concrete walkway between the two playgrounds, additional LED security lights, and an additional 4,500 square feet of turf. > Construction was completed for Lexington Park, the city’s 21st park. A grand opening was held on March 12 that included family games, a youth showcase, sports demonstrations and an evening concert. > Oak Knoll Park concession stand/restroom building was approved by the County of Orange Health Department. > A Cypress business completed a community project at Mackay Park involving realigning the rocks and shrubs in the swell areas throughout the park.

Objectives for Fiscal Year 2023-24
> Continue to partner with Public Works Maintenance Division to maintain the District’s facilities, parks, programs, and special events
> Complete final design for the rehabilitation of Arnold Cypress Park. > Continue with the city-wide park enhancement project to provide current and updated amenities at the following parks:

Baroldi/Sycamore, Damron, Laurel, Oak Knoll and Rosen/Acacia 188
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Maintenance & Facility Support Division
Summary of Positions
2020-21 2021-22 2022-23 2023-24
22/23 Budget
vs.
23/24 Budget
Full-Time
Recreation Coordinator 0.29 0.30 0.38 0.37 (0.01)
Recreation Supervisor 0.25 0.35 0.21 0.21 0.00
Subtotal - Full-Time 0.54 0.65 0.59 0.58 (0.01)
Part-Time
Recreation Facilities Attendant 2.00 2.00 1.35 1.35 0.00 Recreation Leader II 0.82 0.69 0.78 0.78 0.00
Recreation Leader III 1.65 1.38 1.55 1.55 0.00
Recreation Leader IV 0.99 1.00 1.00 1.00 0.00
Subtotal - Part-Time 5.46 5.07 4.68 4.68 0.00
Total Positions 6.00 5.72 5.27 5.26 (0.01)
Summary of Expenditures
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
22/23 Budget
vs.
23/24 Budget
Salaries and Benefits $ 146,008 $ 230,519 $ 230,519 $ 241,745 4.9% Service and Supplies 1,722,558 2,342,698 2,116,568 2,562,151 9.4% Total Division Cost $ 1,868,566 $ 2,573,217 $ 2,347,087 $ 2,803,896 9.0% Summary of Resources
2021-22
Actual
2022-23
Budget
2022-23
Estimate
2023-24
Proposed
General Fund - District $ 1,868,566 $ 2,573,217 $ 2,347,087 $ 2,803,896 Total Resources $ 1,868,566 $ 2,573,217 $ 2,347,087 $ 2,803,896 City of Cypress | Annual Budget 2023-2024
189
Recreation and Park District
Capital Projects
Fiscal Year 2023-24
Parks Projects (80700_8071) General Fund
Community Center Roof Replacement$ 650,000
Veterans Park Sports Court Replace/Improvements 250,000 Parking Lot Seal Coat 115,000
Park Shade Structure Repairs/Replacements 100,000
Park Playground Surfacing Sealing and Repairs 50,000
Civic Center Green Tree Replacement 20,000
Arnold Cypress Park Rehabilitation - Construction 27,500,000 Oak Knoll Park Sports Field Lighting Replacement 700,000 Sports Field Improvements 100,000
Facility Exterior Door Replacements 75,000
Total New Capital Projects$ 29,560,000
190
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Parking Lot Seal Coat
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
The resurfacing/seal-coating of
various parking lots is scheduled based
on the age of the parking lot, the level
of deterioration, park usage, and date
of last improvements (approximate
seven year cycle). This seal-coat will
provide a new surface to protect the
existing subgrade from the elements.

FY 23/24 Senior Center
(resealed in 2015)
FY 24/25 Veterans Park
(resealed in 2018), Oak Knoll - north
lot (resealed in 2018)
FY 25/26 Cedar Glen Park
(resealed in 2019)
FY 26/27 Evergreen Park
(resealed in 2020)
FY 27/28 Mackay Park
(constructed in 2019)
These parking lots exhibit signs of
weathering, longitudinal and transverse
cracks, and normal wear and tear.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 115,000 $ 160,000 $ 35,000 $ 35,000 $ 35,000 $ - $ - $ 380,000 Totals (1 group) $ 115,000 $ 160,000 $ 35,000 $ 35,000 $ 35,000 $ - $ - $ 380,000 City of Cypress | Annual Budget 2023-2024
191
Recreation
a
n
d Park District
Arnold Cypress Park Rehabilitation
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Construction of the Arnold Cypress
Park Rehabilitation Project.

The existing park is over 70 years old
andits layout is inefficient, creates public
safety challenges, and overdue for major
rehabilitation.

Environmental Assessment Project Timeline
Status Other Design Spring 2023
CEQA Reference N/A Construction Fall 2023
Reason for Exemption N/A
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve
Loan $ 27,500,000 $ - $ - $ - $ - $ - $ - $ 27,500,000
Totals (1 group) $ 27,500,000 $ - $ - $ - $ - $ - $ - $ 27,500,000 192
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Park Shade Structure Repairs/Replacement
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will replace the
deteriorating wood shade structures
with fabric shade sailsat various parks.

FY 23/24 Eucalyptus
FY 24/25 Maple Grove South
FY 25/26 Darrell Essex
FY 26/27 Peppertree
FY 27/28 Rosen-Acacia
FY 29/30 Shade Sail Repairs/
Replacement at various parks
The wood structures require costly
bi-annual maintenance, including
wood replacement, staining, patching,
hardware replacement, termite/pest
control, and other condition defects due
to exposure to the elements. Bi-annual
maintenance of the wood structures is
approximately $3,000. The fabric shade
sails with steel posts are more durable
and resilient to the elements, with the
fabric shades requiring replacement
every 10-15 years. Cost to replace the
shade sails is approximately $5,000.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ - $ 25,000 $ 525,000 Totals (1 group) $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ - $ 25,000 $ 525,000 City of Cypress | Annual Budget 2023-2024
193
Recreation
a
n
d Park District
Park Playground Surfacing Sealing & Repairs
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☑ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Public Works installed rubberized
play surfacing at all parks between
2018-2020 to maintain compliance
with the Americans with Disabilities
Act (ADA). In order to preserve
the surfacing, the areas must be
resealed and/or patched every five
to seven years due to wear/tear and
high-impact areas (slide exits, swings,
etc.).

The playground surfacing manufacturer
recommends replacing and/or resealing
the surfaces every five to seven years
due to wear/tear and high-impact areas
(slide exits, swings, etc.).

Environmental Assessment Project Timeline
Status Exempt Design Fall 2023
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 50,000 $ - $ 25,000 $ 25,000 $ 25,000 $ 25,000 $ - $ 150,000 Totals (1 group) $ 50,000 $ - $ 25,000 $ 25,000 $ 25,000 $ 25,000 $ - $ 150,000 194
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Community Center Roof Replacement
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will replace the existing
Community Center roof following the
HVAC replacement scheduled in FY
23/24. Portions of the facility will need
to close during the re-roof project and
will be coordinated with Recreation
and Community Services.

The existing roof is over 15 years old
and in need of replacement.

Environmental Assessment Project Timeline
Status Exempt Design Winter 23/24
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 650,000 $ - $ - $ - $ - $ - $ - $ 650,000 Totals (1 group) $ 650,000 $ - $ - $ - $ - $ - $ - $ 650,000 City of Cypress | Annual Budget 2023-2024
195
Recreation
a
n
d Park District
Oak Knoll Park Sports Field Lighting Replacement
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Replace field lighting at Oak Knoll Park
with new modern energy-efficient LED
lighting.

The existing sports lighting is over 20
years old, is costly to maintain, and in
need of replacement.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(d) Construction Winter 23/24
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 700,000 $ - $ - $ - $ - $ - $ - $ 700,000 Totals (1 group) $ 700,000 $ - $ - $ - $ - $ - $ - $ 700,000 196
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Civic Center Green Tree Replacement
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Staff will continue to monitor and will
budget funds to replace up to two
trees each year.

There are a number of trees on the Civic
Center green that are diseased and/or in
various stages of decline.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(h) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 20,000 $ 22,500 $ 22,500 $ 25,000 $ 25,000 $ 27,500 $ 27,500 $ 170,000 Totals (1 group) $ 20,000 $ 22,500 $ 22,500 $ 25,000 $ 25,000 $ 27,500 $ 27,500 $ 170,000 City of Cypress | Annual Budget 2023-2024
197
Recreation
a
n
d Park District
Veterans Park Sports Court Replacement/Improvements
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will include the
replacement of the basketball court
into a full-size multi-use sports
court, upgraded sports lighting,
accessibility improvements, and
other incidental items of work. The
project will only be funded should the
Parks District receive Proposition 68
(non-competitive) grant funding.

The sports facilities at Veterans Park are
deteriorating and in need of repairs.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(d) Construction Spring 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 42,000 $ - $ - $ - $ - $ - $ - $ 42,000 Prop 68 Grant $ 208,000 $ - $ - $ - $ - $ - $ - $ 208,000 Totals (2 groups) $ 250,000 $ - $ - $ - $ - $ - $ - $ 250,000 198
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Sports Field Improvements
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Various improvements to athletic
fields at City parks. Work may include
irrigation repairs, turf replacement,
dugout maintenance, field drainage
improvements, fencing, and various
items of work.

Due to excessive wear and tear, the
fields require routine maintenance and
repairs.

Environmental Assessment Project Timeline
Status Exempt Design Summer 2023
CEQA Reference 15301(d) Construction Winter 23/24
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 100,000 $ - $ 50,000 $ - $ 50,000 $ - $ 50,000 $ 250,000 Totals (1 group) $ 100,000 $ - $ 50,000 $ - $ 50,000 $ - $ 50,000 $ 250,000 City of Cypress | Annual Budget 2023-2024
199
Recreation
a
n
d Park District
Community Center HVAC Replacement
Category Fund Sub-Account Object Code
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
A carry-over project from FY
2021-22 to replace the existing HVAC
equipment (originally installed in 2007)
is scheduled for Fall 2023.

The Community Center was last
renovated in 2007 and the flooring has
reached the end of its useful life.

Environmental Assessment Project Timeline
Status Exempt Design N/A
CEQA Reference 15301(d) Construction Fall 2023
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY23/24
Budget
- Year
1 (tot)
FY24/25
Year
2 (tot)
FY25/26
Year
3 (tot)
FY26/27
Year
4 (tot)
FY27/28
Year
5 (tot)
FY28/29
Year
6 (tot)
FY29/30
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 75,000 $ - $ - $ - $ - $ - $ - $ 75,000 Totals (1 group) $ 75,000 $ - $ - $ - $ - $ - $ - $ 75,000 200
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Capital Outlay
Fiscal Year 2023-24
Any items with a useful life of greater than one year and a cost in excess of $1,000 are considered Capital Outlay items. The purchase of new or replacement Capital Outlay items require Recreation and Park District Board of Directors approval through the annual budget process. The proposed Capital Outlay items for the current budget year total $21,700 and are detailed below. They include both items funded with set-aside replacement monies and monies included in the Recreation and Park District’s operating budget. A total of $10,000 is being paid for by operating funds in FY 2023-24 with $11,700 being funded by monies previously set-aside in the Recreation and Park District’s Capital Replacement Fund. The remaining $19,579 is being paid for by donations raised in celebration of the Senior Center’s 25th anniversary.

Capital Outlay Additions
EQUIPMENT (725-95300.xxxx_xxx)
4310_200 Conference Room Audio - Senior Center $ 11,310 4310_200 Marque Refurbishment - Senior Center 8,269
4310_200 Office Furniture - Community Center 6,500
26,079
Total Capital Outlay Additions $ 26,079
Capital Outlay Replacements
EQUIPMENT (725-95300.xxxx_xxx)
4310_200 Carpet - Senior Center $ 42,000
4310_200 Treadmill - Senior Center 4,000
4310_200 Lectern - Senior Center 1,000
4310_200 Volleyball Standards (Lexington Jr High) - Community Center 4,000 $ 51,000
Total Capital Outlay Replacements $ 51,000
Total Capital Outlay $ 77,079
City of Cypress | Annual Budget 2023-2024
201
Recreation
a
n
d Park District
Fund Summaries
Fiscal Year 2023-24
CRPD General Fund - Fund 212
2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
FUND BALANCE, JULY 1 $ 12,033,711 $ 12,749,161 $ 12,749,161 $ 12,749,161 $ 12,679,941 Revenues
Property Taxes
3001 Secured 4,916,190 4,998,000 4,998,000 6,100,000 6,220,000 3002 Unsecured 153,498 153,000 153,000 160,800 164,000
3004 Prior Years 47,182 36,000 36,000 35,000 36,000
3005 Supplemental Roll 115,931 51,000 51,000 170,000 60,000 3006 Public Utility 69,796 71,000 71,000 80,000 82,000
3007 Pass Thru Taxes 128,589 121,000 121,000 - -
3011 Residual Tax Increment 791,169 788,000 788,000 230,000 210,000 Total $ 6,222,355 $ 6,218,000 $ 6,218,000 $ 6,775,800 $ 6,772,000 Interest & Rent
3400 Investment Earnings 69,758 50,000 50,000 400,000 525,000 3412 Bldg Rents - Community Center 39,593 120,000 120,000 151,582 150,000 3414 Bldg Rents - Senior Center 5,088 14,000 14,000 29,000 25,000 3415 Bldg Rents - Parks 27,962 30,000 30,000 31,729 22,000 3417 Bldg Rents - Sport Park 43,607 157,000 157,000 135,210 135,210 Total $ 186,008 $ 371,000 $ 371,000 $ 747,521 $ 857,210 Revenue from Other Agencies
3502 Homeowners Tax Relief 22,882 23,000 23,000 27,742 28,000 3525 Grants - Miscellaneous 30,194 474,681 474,681 53,456 258,000 Total $ 53,076 $ 497,681 $ 497,681 $ 81,198 $ 286,000
Service Charges
3609 Electric Vehicle Charging Fees - - 8,800 2,400 3,600 3650 Concerts on the Green 5,060 4,000 4,000 3,383 2,500 3651 Recreation Registration Fee 14,318 11,000 11,000 12,000 12,000 3652 Adult Sports Fees 2,002 22,212 22,212 5,460 6,000
3653 Youth Sports Fees 90,610 122,880 122,880 89,130 89,130 3657 ACUAF - Player Usage Fee 4,389 6,700 6,700 120,000 7,000 3658 Facility Replacement Fee 30,497 22,000 22,000 34,000 34,000 3659 Contract Classes 355,241 263,631 263,631 360,000 362,000 3661 Teen Excursions Fee 355 188 188 512 400
3665 Senior Citizens Activity Fees 19,816 29,448 29,448 31,000 33,000 3668 Playground Events & Excursions 21,015 26,388 26,388 20,829 21,000 3669 Day Camp Fees 77,091 85,545 85,545 87,375 93,935
202
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
Fund Summaries
Fiscal Year 2023-24
CRPD General Fund - Fund 212 (continued)
2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
3673 Special Event Fees 250 - - 3,078 -
3674 Independence Day Revenue 1,635 7,500 7,500 1,535 1,535 3677 5k/10k Run Revenues 26,121 52,900 52,900 33,759 25,900 3680 ACUAF - Lighting Fee 12,958 11,500 11,500 17,252 17,000 3683 ACUAF - Non-Resident Fee 6,380 8,000 8,000 18,500 8,000 Total $ 667,738 $ 673,892 $ 682,692 $ 840,213 $ 717,000 Other Revenue
3709 Electric Vehicle Charging Credits - - 6,900 - -
3711 Expenditure Reimbursement 3,960 - - 1,943 -
3713 Donations/Contributions 409 - - 503 -
3738 Miscellaneous Revenue 16 - - - -
Total 4,385 - 6,900 2,446 -
Total Current Operating Revenue $ 7,133,562 $ 7,760,573 $ 7,776,273 $ 8,447,178 $ 8,632,210 Operating Transfers-In
3901 Park Development Fund 213 6,319,214 - 1,434,209 1,434,209 - Total Operating Transfers-In 6,319,214 - 1,434,209 1,434,209 - Other Sources
Loans from City Infrastructure Fund 6,839,779 - 1,275,000 1,275,000 27,500,000 Total Revenues and Sources $ 20,292,555 $ 7,760,573 $ 10,485,482 $ 11,156,387 $ 36,132,210 Total Available $ 32,326,266 $ 20,509,734 $ 23,234,643 $ 23,905,548 $ 48,812,151 Expenditures
Operating Expenditures:

Recreation and Community Services 4,529,664 5,915,796 5,997,296 5,442,773 6,329,019 Capital Expenditures:
80700 Park Projects 7,648,236 2,215,000 5,273,533 3,881,508 29,560,000 Operating Transfers-Out:
4501 Infrastructure Set-Aside Fund 416 919,757 401,918 401,918 201,874 - 4501 CRPD Equipment Replc Fund 725 10,234 10,000 115,243 115,243 26,962 4501 CRPD Employee Benefits Fund 755 150,000 150,000 150,000 150,000 150,000 Total Operating Transfers-Out 1,079,991 561,918 667,161 467,117 176,962 Changes in Spendable Fund Balance
Loan Repayment to City - Lexington Park 6,319,214 - 1,434,209 1,434,209 - Loan Repayment to City - AC Park - - - - 1,000,000
Total Changes in Spendable Fund Balance 6,319,214 - 1,434,209 1,434,209 1,000,000 Total Expenditures, Transfers Out and
Changes $ 19,577,105 $ 8,692,714 $ 13,372,199 $ 11,225,607 $ 37,065,981 City of Cypress | Annual Budget 2023-2024
203
Recreation
a
n
d Park District
Fund Summaries
Fiscal Year 2023-24
CRPD General Fund - Fund 212 (continued)
2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
Fund Balance, June 30 $ 12,749,161 $ 11,817,020 $ 9,862,444 $ 12,679,941 $ 11,746,170 CRPD Park Development - Fund 213
2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
Fund Balance, July 1 $ 152,529 $ 1,697 $ 1,697 $ 1,697 $ 7,012 Revenues
Interest & Rent
3400 Investment Earnings 4,710 100 100 9,000 -
Service Charges
3630 Park Facility Development Fees 6,163,672 - - 1,430,524 - Total Current Operating Revenue $ 6,168,382 $ 100 $ 100 $ 1,439,524 $ - Total Available 6,320,911 1,797 1,797 1,441,221 7,012
Expenditures
Operating Transfers-Out
4501 Parks District General Fund 212 6,319,214 - 1,434,209 1,434,209 - Total Expenditures $ 6,319,214 $ - $ 1,434,209 $ 1,434,209 $ - Fund Balance, June 30 $ 1,697 $ 1,797 -$1,432,412 $ 7,012 $ 7,012 204
City of Cypress | Annual Budget 2023-2024
Recreation
a
n
d Park District
CRPD Central Services - Fund 715
2021-22 Actual
2022-23
Proposed
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
FUND BALANCE, JULY 1 $51,670 $58,525 $58,525 $58,525 $43,543 Revenues
Service Charges
3804 Vehicle Rental 15,700 - - - -
3805 Equipment Rental 2,800 - - - -
Total 18,500 - - - -
Total Current Operating Revenue 18,500 - - - -
Total Available 70,170 58,525 58,525 58,525 43,543
Expenditures
Operating Expenditures
Recreation and Community Services 11,645 25,393 25,393 14,982 20,731 Total Expenditures/Uses 11,645 25,393 25,393 14,982 20,731 Fund Balance, June 30 $58,525 $33,132 $33,132 $43,543 $22,812 CRPD Capital Replacement - Fund 725
2021-22 Actual
2022-23
Proposed
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
FUND BALANCE, JULY 1 $642,728 $644,186 $644,186 $644,186 $808,329 Revenues
Revenue from Other Agencies
3525 Grants - Miscellaneous 29,965 - - - -
Total 29,965 - - - -
Service Charges
3804 Vehicle Rental 750 750 750 750 750
3805 Equipment Rental 8,730 47,250 47,250 47,250 50,830 3806 Office Equipment Rental 1,040 900 900 900 3,260
Total 10,520 48,900 48,900 48,900 54,840
Total Current Operating Revenue 40,485 48,900 48,900 48,900 54,840 Operating Transfers-In
3901 Parks General Fund 212 10,234 10,000 115,243 115,243 26,962 Total 10,234 10,000 115,243 115,243 26,962
Total Revenue and Transfers-In 50,719 58,900 164,143 164,143 81,802 Total Available 693,447 703,086 808,329 808,329 890,131 Expenditures
Operating Expenditures
Capital Outlay/Other Expenditures 49,261 21,700 201,700 - 77,079 Total Expenditures/Uses 49,261 21,700 201,700 - 77,079
Fund Balance, June 30 $644,186 $681,386 $606,629 $808,329 $813,052 Fund
Summaries
206
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
General Fund 111

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
FUND BALANCE, JULY 1 $ 24,162,552 $ 30,259,046 $ 30,259,046 $ 30,259,046 $ 29,029,836 Revenues
Property Taxes
3001 Secured 5,215,172 5,304,000 5,304,000 6,200,000 6,430,000 3002 Unsecured 162,833 163,000 163,000 190,000 194,000
3004 Prior Years 50,042 46,000 46,000 40,000 41,000
3005 Supplemental Roll 122,977 51,000 51,000 171,000 153,000 3006 Public Utility 101,056 103,000 103,000 113,000 115,000 3007 Pass Thru Taxes 129,035 131,000 131,000 22,000 22,000 3010 ERAF VLF Backfill 5,322,016 5,428,000 5,428,000 5,698,971 5,900,000 3011 Residual Tax Increment 749,797 738,000 738,000 189,700 100,000 Total 11,852,928 11,964,000 11,964,000 12,624,671 12,955,000 Other Taxes
3100 Sales and Use Tax 13,762,375 12,900,000 12,900,000 13,000,000 13,100,000 3101 Franchise Tax - Water 158,484 160,000 160,000 172,943 170,000 3102 Franchise Tax - Gas 97,428 82,500 82,500 116,995 90,000 3103 Franchise Tax - Electric 515,272 495,000 495,000 626,199 575,000 3104 Franchise Tax - Refuse 652,917 685,000 685,000 685,000 710,000 3106 Franchise Tax - Cable TV 377,072 385,000 385,000 385,000 385,000 3107 Business License Tax 1,288,505 1,250,000 1,250,000 1,325,000 1,275,000 3108 Transient Occupancy Tax 2,602,233 2,650,000 2,650,000 2,825,000 2,750,000 3109 Real Property Transfer Tax 394,900 275,000 275,000 240,000 180,000 3110 Parimutuel Tax 70,810 65,000 65,000 65,000 65,000
3111 Satellite Wagering Tax 155,384 140,000 140,000 140,000 140,000 3112 PSAF Sales Tax 438,654 440,000 440,000 462,500 475,000 3115 Sales Tax - Audit Pass Through (470,198) (495,000) (495,000) (495,000) (495,000) Total 20,043,836 19,032,500 19,032,500 19,548,637 19,420,000 Licenses and Permits
3200 Building Permits 753,555 490,000 490,000 600,000 535,000 3201 Plumbing/Heating Permits 131,205 90,000 90,000 90,000 88,000 3202 Electrical Permits 180,236 80,000 80,000 200,000 160,000 3204 Street and Curb Permits 218,299 100,000 100,000 160,000 125,000 3205 Other Licenses and Permits 10,755 10,500 10,500 12,500 11,500 3206 Parking Permits 336 330 330 300 330
3209 Alarm System Permits 31,720 112,240 112,240 90,000 92,500 Total 1,326,106 883,070 883,070 1,152,800 1,012,330
Fines
3300 Ordinance Violation Fines 150,957 200,000 200,000 180,000 180,000 3303 Alarm Ordinance Fines 16,202 15,000 15,000 21,500 22,000 Total 167,159 215,000 215,000 201,500 202,000
City of Cypress | Annual Budget 2023-2024
207
Fun
d Summaries
General Fund 111 (continued)

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
Interest and Rent
3400 Investment Earnings 225,567 225,000 225,000 1,425,000 1,750,000 3401 Investment Earnings Mrkt Val Adj (3,140,181) - - - - 3410 Rental - Cell Tower 14,297 15,739 15,739 15,739 15,739 3425 Rents - Bus Shelter Advertising - 11,000 11,000 12,500 11,000 Total (2,900,317) 251,739 251,739 1,453,239 1,776,739
Revenue from Other Agencies
3502 Homeowners Tax Relief 24,273 25,000 25,000 28,000 26,000 3508 Motor Vehicle License Fee 56,066 45,000 45,000 51,651 50,000 3518 State Mandated Reimbursement 9,450 8,000 8,000 8,000 8,000 3525 Grants - Miscellaneous 204,090 189,774 332,579 376,193 190,063 3530 POST Reimbursement 17,766 10,000 10,000 3,000 3,000 3580 Waste Revenue Sharing 142,824 50,000 50,000 50,000 50,000 Total 454,469 327,774 470,579 516,844 327,063
Service Charges
3600 Zoning Fees 37,451 65,000 65,000 45,000 45,000
3601 Subdivision Fees 1,802 3,000 3,000 - 3,000
3603 Sale of Maps and Publications 17 50 50 50 50
3605 Special Services - Police 29,452 26,834 26,834 22,500 23,500 3606 Special Services - Public Works 1,887 1,943 1,943 2,038 2,650 3607 Business License Admin Fee 135,757 125,000 125,000 127,500 130,000 3608 Blood Draw Recovery Fee 1,229 1,000 1,000 1,000 1,000 3610 Admin Tow Fees 37,969 46,300 46,300 42,500 44,000
3620 Plan Check Fees - Building 586,433 300,000 300,000 500,000 500,000 3621 Engineering and Inspection Fees 71,716 22,000 22,000 30,000 22,000 3632 City Services Charges 397,094 485,000 485,000 545,000 527,000 3635 Construction and Demolition
Administrative Fee 28,030 7,000 7,000 60,000 30,000
3801 Park District Admin Fee 1,769,322 2,395,348 2,395,348 2,163,270 2,599,101 3809 Park District Admin Fee - Marketing 68,491 57,964 57,964 40,000 55,909 Total 3,166,650 3,536,439 3,536,439 3,578,858 3,983,210 Other Revenue
3701 Admin Fee - Sewer Connections 69,824 3,000 3,000 20,000 10,000 3711 Expenditure Reimbursement 273,593 51,835 51,835 67,500 52,000 3713 Donations/Contributions - - - 300 -
3738 Miscellaneous Revenue 19,722 500 500 8,000 500
Total 363,139 55,335 55,335 95,800 62,500
Total Operating Revenue 34,473,970 36,265,857 36,408,662 39,172,349 39,738,842 208
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
General Fund 111 (continued)

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimate
2023-24
Proposed
Sources
Operating Transfers-In
3901 Pandemic Response Fund 115 11,717,000 6,277 6,277 - 6,277 3901 Traffic Safety Fund 221 83,255 100,000 100,000 75,000 84,000 3901 Gas Tax 2105 Fund 231 270,099 313,115 313,115 304,050 330,650 3901 Gas Tax 2107/2107.5 Fund 233 329,087 433,765 433,765 371,700 404,700 3901 Lighting District #2 Fund 251 190,760 174,137 174,137 171,584 188,956 3901 Corp Center Maint Distr Fund 271 12,362 13,582 13,582 9,195 15,147 Total Transfers-In 12,602,563 1,040,876 1,040,876 931,529 1,029,730 Total Revenue/Sources/Use of Reserves 47,076,533 37,306,733 37,449,538 40,103,878 40,768,572 Total Available 71,239,085 67,565,779 67,708,584 70,362,924 69,798,408 Expenditures
Operating Expenditures
Legislative 802,657 824,170 859,170 1,034,106 910,014
City Administration 2,015,337 2,238,593 2,783,135 2,627,801 2,383,058 Finance and Administrative Services 2,015,268 2,281,456 2,312,456 2,083,675 2,437,302 Police 17,666,053 21,112,936 21,739,530 19,565,255 21,996,520 Planning/Development 1,143,573 1,715,278 2,946,229 2,834,625 1,522,373 Public Works-Engineering 1,609,131 1,763,475 1,944,496 1,893,517 1,946,696 Public Works-Maintenance 4,042,512 4,868,701 4,906,693 4,595,322 5,547,911 Public Works-Building 854,333 644,576 644,576 779,817 838,743 Total Expenditures 30,148,864 35,449,185 38,136,285 35,414,118 37,582,617 Uses
Operating Transfers-Out
4501 General Fund Grants 114 6,216 6,550 6,550 7,859 6,770 4501 Storm Drainage Fund 261 250,000 250,000 250,000 250,000 250,000 4501 CIP Fund 415 1,550,000 2,175,000 2,175,000 1,625,000 2,050,000 4501 Infrastructure Set-Aside Fund 416 4,500,000 400,000 2,150,000 2,150,000 320,000 4501 Information Systems Fund 713 4,173 - - - -
4501 City Equipment Replacement Fund 721 20,786 21,840 129,111 129,111 397,841 4501 City Employee Benefits Fund 751 4,500,000 - 1,750,000 1,750,000 200,000 Total Transfers-Out 10,831,175 2,853,390 6,460,661 5,911,970 3,224,611 Changes in Nonspendable Fund Balance
Loan to Low and Mod Housing Fund - - - 7,000 75,000
Total Expenditures/Uses/Changes 40,980,039 38,302,575 44,596,946 41,333,088 40,882,228 FUND BALANCE, JUNE 30 $ 30,259,046 $ 29,263,204 $ 23,111,638 $ 29,029,836 $ 28,916,180 City of Cypress | Annual Budget 2023-2024
209
Fun
d Summaries
General Fund - Grants 114

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ (50,310) $ (26,881) $ (26,881) $ (26,881) $ - Revenues
Revenue from Other Agencies
3525 Grants - Miscellaneous 87,265 89,500 232,050 218,721 83,982 3531 Loan Payoff - CDBG 19,955 10,000 10,000 30,000 10,000 3572 Grants - CDBG 105,891 160,000 262,082 15,175 160,000 Total 213,111 259,500 504,132 263,896 253,982
Total Operating Revenue 213,111 259,500 504,132 263,896 253,982 Sources
Operating Transfers-In
3901 General Fund 111 6,216 6,550 6,550 7,859 6,770
Total Transfers-In 6,216 6,550 6,550 7,859 6,770
Total Revenue/Sources/Use of Reserves 219,327 266,050 510,682 271,755 260,752 Total Available 169,017 239,169 483,801 244,874 260,752 Expenditures
Operating Expenditures
Police 80,909 82,450 202,535 186,145 76,068
Community Development 101,473 170,000 270,282 43,375 170,000 Public Works-Engineering 13,516 13,600 13,600 15,354 14,684 Total Expenditures 195,898 266,050 486,417 244,874 260,752 Total Expenditures/Uses 195,898 266,050 486,417 244,874 260,752 FUND BALANCE, JUNE 30 $ (26,881) $ (26,881) $ (2,616) $ - $ - 210
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Pandemic Response Fund 115

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ - $ - $ - $ - $ -
Revenues
Revenue from Other Agencies
3525 Grants - Miscellaneous 11,717,000 6,277 6,277 - 6,277 Total 11,717,000 6,277 6,277 - 6,277
Total Operating Revenue 11,717,000 6,277 6,277 - 6,277
Total Revenue/Sources/Use of Reserves 11,717,000 6,277 6,277 - 6,277 Total Available 11,717,000 6,277 6,277 - 6,277
Uses
Operating Transfers-Out
4501 General Fund 111 11,717,000 6,277 6,277 - 6,277
Total Transfers-Out 11,717,000 6,277 6,277 - 6,277
Total Expenditures/Uses 11,717,000 6,277 6,277 - 6,277
FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
City of Cypress | Annual Budget 2023-2024
211
Fun
d Summaries
Traffic Safety Fund 221

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ - $ - $ - $ - $ -
Revenues
Fines
3301 Traffic Fines 83,255 100,000 100,000 75,000 84,000 Total 83,255 100,000 100,000 75,000 84,000
Total Operating Revenue 83,255 100,000 100,000 75,000 84,000 Total Revenue/Sources/Use of Reserves 83,255 100,000 100,000 75,000 84,000 Total Available 83,255 100,000 100,000 75,000 84,000
Uses
Operating Transfers-Out
4501 General Fund 111 83,255 100,000 100,000 75,000 84,000 Total Transfers-Out 83,255 100,000 100,000 75,000 84,000 Total Expenditures/Uses 83,255 100,000 100,000 75,000 84,000 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
212
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Gas Tax 2105 Fund 231

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ - $ - $ - $ - $ -
Revenues
Revenue from Other Agencies
3516 State Gas Tax - 2105 270,099 313,115 313,115 304,050 330,650 Total 270,099 313,115 313,115 304,050 330,650
Total Operating Revenue 270,099 313,115 313,115 304,050 330,650 Total Revenue/Sources/Use of Reserves 270,099 313,115 313,115 304,050 330,650 Total Available 270,099 313,115 313,115 304,050 330,650 Uses
Operating Transfers-Out
4501 General Fund 111 270,099 313,115 313,115 304,050 330,650 Total Transfers-Out 270,099 313,115 313,115 304,050 330,650 Total Expenditures/Uses 270,099 313,115 313,115 304,050 330,650 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
City of Cypress | Annual Budget 2023-2024
213
Fun
d Summaries
Gas Tax 2106 Fund 232

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 1,075,881 $ 1,146,370 $ 1,146,370 $ 1,146,370 $ 727,385 Revenues
Interest and Rent
3400 Investment Earnings 5,091 1,500 1,500 20,000 30,000 Total 5,091 1,500 1,500 20,000 30,000
Revenue from Other Agencies
3512 State Gas Tax - 2106 172,227 194,098 194,098 192,500 209,300 Total 172,227 194,098 194,098 192,500 209,300
Total Operating Revenue 177,318 195,598 195,598 212,500 239,300 Total Revenue/Sources/Use of Reserves 177,318 195,598 195,598 212,500 239,300 Total Available 1,253,199 1,341,968 1,341,968 1,358,870 966,685 Uses
Operating Transfers-Out
4501 CIP Fund 415 106,829 350,000 631,485 631,485 -
Total Transfers-Out 106,829 350,000 631,485 631,485 -
Total Expenditures/Uses 106,829 350,000 631,485 631,485 - FUND BALANCE, JUNE 30 $ 1,146,370 $ 991,968 $ 710,483 $ 727,385 $ 966,685 214
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Gas Tax 2107/2107.5 Fund 233

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
Revenues
Revenue from Other Agencies
3513 State Gas Tax - 2107 323,087 427,765 427,765 364,200 397,200 3514 State Gas Tax - 2107.5 6,000 6,000 6,000 7,500 7,500 Total 329,087 433,765 433,765 371,700 404,700
Total Operating Revenue 329,087 433,765 433,765 371,700 404,700 Total Revenue/Sources/Use of Reserves 329,087 433,765 433,765 371,700 404,700 Total Available 329,087 433,765 433,765 371,700 404,700 Uses
Operating Transfers-Out
4501 General Fund 111 329,087 433,765 433,765 371,700 404,700 Total Transfers-Out 329,087 433,765 433,765 371,700 404,700 Total Expenditures/Uses 329,087 433,765 433,765 371,700 404,700 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
City of Cypress | Annual Budget 2023-2024
215
Fun
d Summaries
Traffic Mitigation Assmnt Fund 234

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 617,765 $ 698,742 $ 698,742 $ 698,742 $ 484,357 Revenues
Interest and Rent
3400 Investment Earnings 2,714 500 500 10,000 15,000
Total 2,714 500 500 10,000 15,000
Service Charges
3628 Traffic Mitigation Fee 371,806 - - 96,783 -
Total 371,806 - - 96,783 -
Total Operating Revenue 374,520 500 500 106,783 15,000
Sources
Operating Transfers-In
3901 Measure M Gas Tax Fund 236 - 150,000 150,000 100,000 - 3901 Lighting District #2 Fund 251 326,288 - - - -
Total Transfers-In 326,288 150,000 150,000 100,000 -
Total Revenue/Sources/Use of Reserves 700,808 150,500 150,500 206,783 15,000 Total Available 1,318,573 849,242 849,242 905,525 499,357 Expenditures
Capital Expenditures
Street Projects 619,831 - 216,424 212,000 -
Traffic Signal Projects - 250,000 248,955 209,168 -
Total Expenditures 619,831 250,000 465,379 421,168 -
Total Expenditures/Uses 619,831 250,000 465,379 421,168 - FUND BALANCE, JUNE 30 $ 698,742 $ 599,242 $ 383,863 $ 484,357 $ 499,357 216
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Regional Traffic Fee Fund 235

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 377,683 $ 410,008 $ 410,008 $ 410,008 $ 418,504 Revenues
Service Charges
3629 Regional Traffic Impact Fees 32,325 500 500 8,496 500 Total 32,325 500 500 8,496 500
Total Operating Revenue 32,325 500 500 8,496 500
Total Revenue/Sources/Use of Reserves 32,325 500 500 8,496 500 Total Available 410,008 410,508 410,508 418,504 419,004 FUND BALANCE, JUNE 30 $ 410,008 $ 410,508 $ 410,508 $ 418,504 $ 419,004 City of Cypress | Annual Budget 2023-2024
217
Fun
d Summaries
Measure M Fund 236

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 1,098,007 $ 1,553,813 $ 1,553,813 $ 1,553,813 $ 2,087,807 Revenues
Interest and Rent
3400 Investment Earnings 6,864 2,000 2,000 25,000 35,000 Total 6,864 2,000 2,000 25,000 35,000
Revenue from Other Agencies
3517 Measure M2 1,142,251 1,080,042 1,080,042 1,200,000 1,220,000 3525 Grants - Miscellaneous - 200,000 200,000 - 200,000 Total 1,142,251 1,280,042 1,280,042 1,200,000 1,420,000 Total Operating Revenue 1,149,115 1,282,042 1,282,042 1,225,000 1,455,000 Total Revenue/Sources/Use of Reserves 1,149,115 1,282,042 1,282,042 1,225,000 1,455,000 Total Available 2,247,122 2,835,855 2,835,855 2,778,813 3,542,807 Expenditures
Capital Expenditures
Street Projects - 440,000 433,086 32,338 650,000
Traffic Signal Projects 93,309 110,000 177,925 173,668 360,000 Total Expenditures 93,309 550,000 611,011 206,006 1,010,000 Uses
Operating Transfers-Out
4501 Traffic Mitigation Assmnt Fund 234 - 150,000 150,000 100,000 - 4501 Road Maintenance and Rehab Fund 239 - 310,000 310,000 310,000 1,300,000 4501 CIP Fund 415 600,000 75,000 75,000 75,000 100,000
Total Transfers-Out 600,000 535,000 535,000 485,000 1,400,000 Total Expenditures/Uses 693,309 1,085,000 1,146,011 691,006 2,410,000 FUND BALANCE, JUNE 30 $ 1,553,813 $ 1,750,855 $ 1,689,844 $ 2,087,807 $ 1,132,807 218
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Gas Tax 2103 Fund 238

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 1,252,591 $ 1,643,484 $ 1,643,484 $ 1,643,484 $ 1,356,084 Revenues
Interest and Rent
3400 Investment Earnings 6,361 2,000 2,000 30,000 35,000 Total 6,361 2,000 2,000 30,000 35,000
Revenue from Other Agencies
3523 Special Gas Tax - 2103 384,532 477,981 477,981 432,600 499,300 Total 384,532 477,981 477,981 432,600 499,300
Total Operating Revenue 390,893 479,981 479,981 462,600 534,300 Total Revenue/Sources/Use of Reserves 390,893 479,981 479,981 462,600 534,300 Total Available 1,643,484 2,123,465 2,123,465 2,106,084 1,890,384 Uses
Operating Transfers-Out
4501 Road Maintenance and Rehab Fund 239 - - 250,000 250,000 - 4501 CIP Fund 415 - 500,000 500,000 500,000 -
Total Transfers-Out - 500,000 750,000 750,000 -
Total Expenditures/Uses - 500,000 750,000 750,000 -
FUND BALANCE, JUNE 30 $ 1,643,484 $ 1,623,465 $ 1,373,465 $ 1,356,084 $ 1,890,384 City of Cypress | Annual Budget 2023-2024
219
Fun
d Summaries
Road Maintenance And Rehab Fund 239

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 465,779 $ 748,214 $ 748,214 $ 748,214 $ 325,647 Revenues
Interest and Rent
3400 Investment Earnings 2,572 500 500 15,000 15,000
Total 2,572 500 500 15,000 15,000
Revenue from Other Agencies
3515 State Gas Tax - SB1 987,256 1,106,248 1,106,248 1,092,900 1,245,700 3572 Grants - CDBG 135,481 - - - -
Total 1,122,737 1,106,248 1,106,248 1,092,900 1,245,700 Total Operating Revenue 1,125,309 1,106,748 1,106,748 1,107,900 1,260,700 Sources
Operating Transfers-In
3901 Measure M Gas Tax Fund 236 - 310,000 310,000 310,000 1,300,000 3901 Gas Tax 2103 Fund 238 - - 250,000 250,000 -
Total Transfers-In - 310,000 560,000 560,000 1,300,000
Total Revenue/Sources/Use of Reserves 1,125,309 1,416,748 1,666,748 1,667,900 2,560,700 Total Available 1,591,088 2,164,962 2,414,962 2,416,114 2,886,347 Expenditures
Capital Expenditures
Street Projects 842,874 1,750,000 2,394,587 2,090,467 2,500,000 Total Expenditures 842,874 1,750,000 2,394,587 2,090,467 2,500,000 Total Expenditures/Uses 842,874 1,750,000 2,394,587 2,090,467 2,500,000 FUND BALANCE, JUNE 30 $ 748,214 $ 414,962 $ 20,375 $ 325,647 $ 386,347 220
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Lighting District #2 Fund 251

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 5,727,940 $ 5,401,064 $ 5,401,064 $ 5,401,064 $ 5,458,013 Revenues
Property Taxes
3001 Secured 1,126,004 1,140,000 1,140,000 1,350,000 1,377,000 3002 Unsecured 35,165 32,640 32,640 41,000 41,800
3004 Prior Years 10,795 10,200 10,200 10,000 10,200
3005 Supplemental Roll 26,553 24,500 24,500 45,000 45,900 3006 Public Utility 17,673 18,360 18,360 20,000 20,400
3007 Pass Thru Taxes 35,285 35,700 35,700 9,200 9,000
3011 Residual Tax Increment 173,732 204,000 204,000 65,000 - Total 1,425,207 1,465,400 1,465,400 1,540,200 1,504,300 Interest and Rent
3400 Investment Earnings 25,429 15,000 15,000 125,000 165,000 Total 25,429 15,000 15,000 125,000 165,000
Revenue from Other Agencies
3502 Homeowners Tax Relief 5,241 5,780 5,780 6,200 6,300 Total 5,241 5,780 5,780 6,200 6,300
Other Revenue
3711 Expenditure Reimbursement 17,040 10,000 10,000 30,000 10,000 Total 17,040 10,000 10,000 30,000 10,000
Total Operating Revenue 1,472,917 1,496,180 1,496,180 1,701,400 1,685,600 Total Revenue/Sources/Use of Reserves 1,472,917 1,496,180 1,496,180 1,701,400 1,685,600 Total Available 7,200,857 6,897,244 6,897,244 7,102,464 7,143,613 Expenditures
Operating Expenditures
Public Works-Maintenance 1,064,185 1,160,914 1,191,553 1,132,842 1,259,703 Capital Expenditures
Traffic Signal Projects 38,095 930,000 1,426,423 330,335 925,000 Street Lighting Projects 169,453 - 11,050 9,690 -
Total Expenditures 1,271,733 2,090,914 2,629,026 1,472,867 2,184,703 Uses
Operating Transfers-Out
4501 General Fund 111 190,760 174,137 174,137 171,584 188,956 4501 Traffic Mitigation Assmnt Fund 234 326,288 - - - - 4501 CIP Fund 415 11,012 - - - -
Total Transfers-Out 528,060 174,137 174,137 171,584 188,956 Total Expenditures/Uses 1,799,793 2,265,051 2,803,163 1,644,451 2,373,659 FUND BALANCE, JUNE 30 $ 5,401,064 $ 4,632,193 $ 4,094,081 $ 5,458,013 $ 4,769,954 City of Cypress | Annual Budget 2023-2024
221
Fun
d Summaries
Storm Drainage Fund 261

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 1,080,420 $ 1,185,360 $ 1,185,360 $ 1,185,360 $ 1,135,489 Revenues
Interest and Rent
3400 Investment Earnings 5,337 2,500 2,500 22,500 30,000 Total 5,337 2,500 2,500 22,500 30,000
Service Charges
3621 Engineering and Inspection Fees 34,948 10,000 10,000 30,000 10,000 3632 City Services Charges 338,768 340,000 340,000 340,000 345,000 Total 373,716 350,000 350,000 370,000 355,000
Other Revenue
3711 Expenditure Reimbursement 292 - - - -
Total 292 - - - -
Total Operating Revenue 379,345 352,500 352,500 392,500 385,000 Sources
Operating Transfers-In
3901 General Fund 111 250,000 250,000 250,000 250,000 250,000 Total Transfers-In 250,000 250,000 250,000 250,000 250,000 Total Revenue/Sources/Use of Reserves 629,345 602,500 602,500 642,500 635,000 Total Available 1,709,765 1,787,860 1,787,860 1,827,860 1,770,489 Expenditures
Operating Expenditures
Public Works-Maintenance 524,405 634,195 696,069 617,371 671,123 Total Expenditures 524,405 634,195 696,069 617,371 671,123 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 - - 75,000 75,000 - Total Transfers-Out - - 75,000 75,000 -
Total Expenditures/Uses 524,405 634,195 771,069 692,371 671,123 FUND BALANCE, JUNE 30 $ 1,185,360 $ 1,153,665 $ 1,016,791 $ 1,135,489 $ 1,099,366 222
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Planned Local Drainage Fac Fund 262

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 831,570 $ 1,050,302 $ 1,050,302 $ 1,050,302 $ 1,070,302 Revenues
Interest and Rent
3400 Investment Earnings 4,116 1,000 1,000 20,000 25,000 Total 4,116 1,000 1,000 20,000 25,000
Service Charges
3705 Drainage Charges 214,616 5,000 5,000 - 5,000
Total 214,616 5,000 5,000 - 5,000
Total Operating Revenue 218,732 6,000 6,000 20,000 30,000 Total Revenue/Sources/Use of Reserves 218,732 6,000 6,000 20,000 30,000 Total Available 1,050,302 1,056,302 1,056,302 1,070,302 1,100,302 FUND BALANCE, JUNE 30 $ 1,050,302 $ 1,056,302 $ 1,056,302 $ 1,070,302 $ 1,100,302 City of Cypress | Annual Budget 2023-2024
223
Fun
d Summaries
Corp Cntr Maint Dist#1 Fund 271

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 171,957 $ 166,009 $ 166,009 $ 166,009 $ 190,830 Revenues
Service Charges
3627 Assessment - Maintenance Dist 88,826 93,270 93,270 95,310 102,000 Total 88,826 93,270 93,270 95,310 102,000
Total Operating Revenue 88,826 93,270 93,270 95,310 102,000 Total Revenue/Sources/Use of Reserves 88,826 93,270 93,270 95,310 102,000 Total Available 260,783 259,279 259,279 261,319 292,830 Expenditures
Operating Expenditures
Public Works-Maintenance 82,412 74,792 74,792 61,294 100,975 Total Expenditures 82,412 74,792 74,792 61,294 100,975
Uses
Operating Transfers-Out
4501 General Fund 111 12,362 13,582 13,582 9,195 15,147 Total Transfers-Out 12,362 13,582 13,582 9,195 15,147
Total Expenditures/Uses 94,774 88,374 88,374 70,489 116,122 FUND BALANCE, JUNE 30 $ 166,009 $ 170,905 $ 170,905 $ 190,830 $ 176,708 224
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Narcotics Asset Seizure - Fund 281/282/283

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 1,233,921 $ 1,041,826 $ 1,041,826 $ 1,041,826 $ 1,143,372 Revenues
Interest and Rent
3400 Investment Earnings 5,108 550 550 20,300 28,500
Total 5,108 550 550 20,300 28,500
Other Revenue
3711 Expenditure Reimbursement 2,463 10,000 10,000 25,000 20,000 3731 Asset Seizure - US DOJ - - - 111,056 -
3732 Asset Seizure - US Treasury 305,249 - - 113,419 -
3739 Asset Seizure - Other 24,756 - - - -
Total 332,468 10,000 10,000 249,475 20,000
Total Operating Revenue 337,576 10,550 10,550 269,775 48,500 Total Revenue/Sources/Use of Reserves 337,576 10,550 10,550 269,775 48,500 Total Available 1,571,497 1,052,376 1,052,376 1,311,601 1,191,872 Expenditures
Operating Expenditures
Police 30,899 61,516 92,246 66,679 102,612
Total Expenditures 30,899 61,516 92,246 66,679 102,612
Uses
Operating Transfers-Out
4501 CIP Fund 415 498,772 - - - -
4501 City Equipment Replacement Fund 721 - 74,550 101,550 101,550 574,000 Total Transfers-Out 498,772 74,550 101,550 101,550 574,000 Total Expenditures/Uses 529,671 136,066 193,796 168,229 676,612 FUND BALANCE, JUNE 30 $ 1,041,826 $ 916,310 $ 858,580 $ 1,143,372 $ 515,260 City of Cypress | Annual Budget 2023-2024
225
Fun
d Summaries
Cable Tv Franchise Agrmnt Fund 291

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 628,125 $ 703,735 $ 703,735 $ 703,735 $ 781,235 Revenues
Other Taxes
3106 Franchise Tax - Cable TV 75,610 77,500 77,500 77,500 77,500 Total 75,610 77,500 77,500 77,500 77,500
Total Operating Revenue 75,610 77,500 77,500 77,500 77,500 Total Revenue/Sources/Use of Reserves 75,610 77,500 77,500 77,500 77,500 Total Available 703,735 781,235 781,235 781,235 858,735 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 - 35,000 35,000 - 55,000 Total Transfers-Out - 35,000 35,000 - 55,000
Total Expenditures/Uses - 35,000 35,000 - 55,000
FUND BALANCE, JUNE 30 $ 703,735 $ 746,235 $ 746,235 $ 781,235 $ 803,735 226
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Supplemental Law Enf Fund 301

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
Revenues
Interest and Rent
3400 Investment Earnings 191 50 50 500 500
Total 191 50 50 500 500
Revenue from Other Agencies
3525 Grants - Miscellaneous 161,285 130,301 130,301 163,276 168,063 Total 161,285 130,301 130,301 163,276 168,063
Total Operating Revenue 161,476 130,351 130,351 163,776 168,563 Total Revenue/Sources/Use of Reserves 161,476 130,351 130,351 163,776 168,563 Total Available 161,476 130,351 130,351 163,776 168,563 Expenditures
Operating Expenditures
Police 161,476 130,351 130,351 163,776 168,563
Total Expenditures 161,476 130,351 130,351 163,776 168,563 Total Expenditures/Uses 161,476 130,351 130,351 163,776 168,563 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
City of Cypress | Annual Budget 2023-2024
227
Fun
d Summaries
Ab 2766 Trip Reduction Fund 311

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
Revenues
Other Revenue
3734 Trip Reduction Revenue - AB2766 62,419 63,000 63,000 64,000 64,000 Total 62,419 63,000 63,000 64,000 64,000
Total Operating Revenue 62,419 63,000 63,000 64,000 64,000 Total Revenue/Sources/Use of Reserves 62,419 63,000 63,000 64,000 64,000 Total Available 62,419 63,000 63,000 64,000 64,000
Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 62,419 63,000 63,000 64,000 64,000 Total Transfers-Out 62,419 63,000 63,000 64,000 64,000
Total Expenditures/Uses 62,419 63,000 63,000 64,000 64,000 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
228
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Sewer Fund 321

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 5,253,793 $ 6,638,371 $ 6,638,371 $ 6,638,371 $ 7,379,578 Revenues
Property Taxes
3001 Secured 10,974 11,220 11,220 11,400 11,450
3002 Unsecured 233 240 240 240 240
3004 Prior Years 74 50 50 50 50
3005 Supplemental Roll 177 100 100 220 100
3006 Public Utility 477 510 510 505 515
3011 Residual Tax Increment 20,573 20,800 20,800 15,000 - Total 32,508 32,920 32,920 27,415 12,355
Interest and Rent
3400 Investment Earnings 26,215 17,500 17,500 140,000 200,000 Total 26,215 17,500 17,500 140,000 200,000
Revenue from Other Agencies
3502 Homeowners Tax Relief 35 45 45 44 45
Total 35 45 45 44 45
Service Charges
3624 Plan Check Fees - FOG - - - 147 -
3631 Sewer Service Charges 1,725,331 1,770,000 1,770,000 1,770,000 1,800,000 3638 FOG Fees 54,164 47,500 47,500 47,500 49,500
Total 1,779,495 1,817,500 1,817,500 1,817,647 1,849,500 Other Revenue
3711 Expenditure Reimbursement 2,441 2,500 2,500 5,418 2,500 Total 2,441 2,500 2,500 5,418 2,500
Total Operating Revenue 1,840,694 1,870,465 1,870,465 1,990,524 2,064,400 Total Revenue/Sources/Use of Reserves 1,840,694 1,870,465 1,870,465 1,990,524 2,064,400 Total Available 7,094,487 8,508,836 8,508,836 8,628,895 9,443,978 Expenditures
Operating Expenditures
Public Works-Engineering 71,575 92,192 100,592 77,558 99,521 Public Works-Maintenance 236,958 385,902 453,999 439,224 374,643 Capital Expenditures
Sanitary Sewer Projects 147,583 285,000 803,167 732,535 285,000 Total Expenditures 456,116 763,094 1,357,758 1,249,317 759,164 Total Expenditures/Uses 456,116 763,094 1,357,758 1,249,317 759,164 FUND BALANCE, JUNE 30 $ 6,638,371 $ 7,745,742 $ 7,151,078 $ 7,379,578 $ 8,684,814 City of Cypress | Annual Budget 2023-2024
229
Fun
d Summaries
City Capital Projects Fund 415

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 15,883,059 $ 16,743,133 $ 16,743,133 $ 16,743,133 $ 16,278,631 Revenues
Revenue from Other Agencies
3572 Grants - CDBG 225,000 - - - -
Total 225,000 - - - -
Total Operating Revenue 225,000 - - - -
Sources
Operating Transfers-In
3901 General Fund 111 1,550,000 2,175,000 2,175,000 1,625,000 2,050,000 3901 Gas Tax 2106 Fund 232 106,829 350,000 631,485 631,485 - 3901 Measure M Gas Tax Fund 236 600,000 75,000 75,000 75,000 100,000 3901 Gas Tax 2103 Fund 238 - 500,000 500,000 500,000 -
3901 Lighting District #2 Fund 251 11,012 - - - -
3901 Asset Seizure Fund - Justice 282 498,772 - - - -
3901 Infrastructure Set-Aside Fund 416 2,910,530 1,380,000 2,684,920 1,144,920 1,950,000 Total Transfers-In 5,677,143 4,480,000 6,066,405 3,976,405 4,100,000 Total Revenue/Sources/Use of Reserves 5,902,143 4,480,000 6,066,405 3,976,405 4,100,000 Total Available 21,785,202 21,223,133 22,809,538 20,719,538 20,378,631 Expenditures
Capital Expenditures
Street Projects 889,282 1,300,000 1,717,816 1,717,816 1,500,000 Storm Drainage Projects 734 100,000 943,437 943,437 1,500,000 Parkway Projects 747,655 775,000 1,251,470 1,152,481 900,000 Public Facility Projects 3,404,398 2,030,000 2,592,159 616,005 1,700,000 Other Projects - 50,000 46,762 11,168 -
Total Expenditures 5,042,069 4,255,000 6,551,644 4,440,907 5,600,000 Total Expenditures/Uses 5,042,069 4,255,000 6,551,644 4,440,907 5,600,000 FUND BALANCE, JUNE 30 $ 16,743,133 $ 16,968,133 $ 16,257,894 $ 16,278,631 $ 14,778,631 230
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Infrastructure Reserve Fund 416

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 65,257,754 $ 67,619,755 $ 67,619,755 $ 67,619,755 $ 70,585,918 Revenues
Interest and Rent
3400 Investment Earnings 373,339 250,000 250,000 1,600,000 2,000,000 Total 373,339 250,000 250,000 1,600,000 2,000,000
Total Operating Revenue 373,339 250,000 250,000 1,600,000 2,000,000 Sources
Operating Transfers-In
3901 General Fund 111 4,500,000 400,000 2,150,000 2,150,000 320,000 3901 Parks General Fund 212 919,757 401,918 401,918 201,874 - Total Transfers-In 5,419,757 801,918 2,551,918 2,351,874 320,000 Other Sources
Loan Repayments - Lexington Park 6,319,214 - 1,434,209 1,434,209 - Loan Repayments - Arnold Cypress Park - - - - 1,000,000 Total Other Sources 6,319,214 - 1,434,209 1,434,209 1,000,000 Total Revenue/Sources/Use of Reserves 12,112,310 1,051,918 4,236,127 5,386,083 3,320,000 Total Available 77,370,064 68,671,673 71,855,882 73,005,838 73,905,918 Uses
Operating Transfers-Out
4501 CIP Fund 415 2,910,530 1,380,000 2,684,920 1,144,920 1,950,000 Total Transfers-Out 2,910,530 1,380,000 2,684,920 1,144,920 1,950,000 Changes in Nonspendable Fund Balance
Loan to CRPD - Lexington Park (6,839,779) - - - -
Loan to CRPD - Arnold Cypress Park - - (1,275,000) (1,275,000) (27,500,000) Total Changes (6,839,779) - (1,275,000) (1,275,000) (27,500,000) Total Expenditures/Uses 9,750,309 1,380,000 3,959,920 2,419,920 29,450,000 FUND BALANCE, JUNE 30 $ 67,619,755 $ 67,291,673 $ 67,895,962 $ 70,585,918 $ 44,455,918 City of Cypress | Annual Budget 2023-2024
231
Fun
d Summaries
Low And Moderate Hsg Asset Fund 471

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 89,796 $ 51,861 $ 51,861 $ 51,861 $ 309 Revenues
Interest and Rent
3400 Investment Earnings 15,990 100 100 600 100
Total 15,990 100 100 600 100
Other Revenue
3738 Miscellaneous Revenue 6,375 6,480 6,480 6,480 6,480 Total 6,375 6,480 6,480 6,480 6,480
Total Operating Revenue 22,365 6,580 6,580 7,080 6,580
Loan from General Fund - - - 7,000 75,000
Total Revenue/Sources/Use of Reserves 22,365 6,580 6,580 14,080 81,580 Total Available 112,161 58,441 58,441 65,941 81,889
Expenditures
Operating Expenditures
Community Development 60,300 62,774 62,774 65,632 80,441 Total Expenditures 60,300 62,774 62,774 65,632 80,441
Total Expenditures/Uses 60,300 62,774 62,774 65,632 80,441 FUND BALANCE, JUNE 30 $ 51,861 $ (4,333) $ (4,333) $ 309 $ 1,448 232
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
City Central Services Fund 711

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 2,699,117 $ 2,787,315 $ 2,787,315 $ 2,787,315 $ 1,141,053 Revenues
Service Charges
3801 Park District Admin Fee 11,645 25,393 25,393 14,982 20,731 3803 Office Rental 841,700 926,300 926,300 - 1,037,300
3804 Vehicle Rental 714,700 730,200 730,200 - 683,000
3805 Equipment Rental 66,500 60,900 60,900 - 53,580
3806 Office Equipment Rental 3,250 2,500 2,500 - 2,500
Total 1,637,795 1,745,293 1,745,293 14,982 1,797,111
Other Revenue
3711 Expenditure Reimbursement 1,812 - - - -
Total 1,812 - - - -
Total Operating Revenue 1,639,607 1,745,293 1,745,293 14,982 1,797,111 Total Revenue/Sources/Use of Reserves 1,639,607 1,745,293 1,745,293 14,982 1,797,111 Total Available 4,338,724 4,532,608 4,532,608 2,802,297 2,938,164 Expenditures
Operating Expenditures
Public Works-Maintenance 1,551,409 1,666,173 1,716,831 1,661,244 1,790,049 Total Expenditures 1,551,409 1,666,173 1,716,831 1,661,244 1,790,049 Total Expenditures/Uses 1,551,409 1,666,173 1,716,831 1,661,244 1,790,049 FUND BALANCE, JUNE 30 $ 2,787,315 $ 2,866,435 $ 2,815,777 $ 1,141,053 $ 1,148,115 City of Cypress | Annual Budget 2023-2024
233
Fun
d Summaries
Print Shop/Warehouse Fund 712

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 144,021 $ 150,390 $ 150,390 $ 150,390 $ 158,487 Revenues
Service Charges
3802 Print Shop Charges 239,640 240,000 240,000 240,000 230,000 3807 Telephone Rental 30,000 30,000 30,000 30,000 70,000 Total 269,640 270,000 270,000 270,000 300,000
Other Revenue
3711 Expenditure Reimbursement 481 - - - -
Total 481 - - - -
Total Operating Revenue 270,121 270,000 270,000 270,000 300,000 Total Revenue/Sources/Use of Reserves 270,121 270,000 270,000 270,000 300,000 Total Available 414,142 420,390 420,390 420,390 458,487 Expenditures
Operating Expenditures
City Administration 263,752 266,830 266,830 261,903 305,766 Total Expenditures 263,752 266,830 266,830 261,903 305,766 Total Expenditures/Uses 263,752 266,830 266,830 261,903 305,766 FUND BALANCE, JUNE 30 $ 150,390 $ 153,560 $ 153,560 $ 158,487 $ 152,721 234
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Information Systems Fund 713

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 331,347 $ 559,240 $ 559,240 $ 559,240 $ 674,256 Revenues
Service Charges
3808 Info Systems/Website Maintenance 1,036,400 1,078,300 1,078,300 1,078,300 1,162,400 Total 1,036,400 1,078,300 1,078,300 1,078,300 1,162,400 Total Operating Revenue 1,036,400 1,078,300 1,078,300 1,078,300 1,162,400 Sources
Operating Transfers-In
3901 General Fund 111 4,173 - - - -
3901 Technology Investment Fund 731 5,333 50,000 54,667 4,667 50,000 Total Transfers-In 9,506 50,000 54,667 4,667 50,000
Total Revenue/Sources/Use of Reserves 1,045,906 1,128,300 1,132,967 1,082,967 1,212,400 Total Available 1,377,253 1,687,540 1,692,207 1,642,207 1,886,656 Expenditures
Operating Expenditures
Finance and Administrative Services 818,013 1,079,188 1,093,856 967,951 1,179,655 Total Expenditures 818,013 1,079,188 1,093,856 967,951 1,179,655 Total Expenditures/Uses 818,013 1,079,188 1,093,856 967,951 1,179,655 FUND BALANCE, JUNE 30 $ 559,240 $ 608,352 $ 598,351 $ 674,256 $ 707,001 City of Cypress | Annual Budget 2023-2024
235
Fun
d Summaries
City Capital Replacement Fund 721

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 14,210,979 $ 14,785,019 $ 14,785,019 $ 14,785,019 $ 14,810,280 Revenues
Service Charges
3804 Vehicle Rental 311,310 251,350 251,350 251,350 203,560 3805 Equipment Rental 292,290 312,750 312,750 312,750 310,760 3806 Office Equipment Rental 199,160 165,300 165,300 165,300 182,230 Total 802,760 729,400 729,400 729,400 696,550
Other Revenue
3700 Sale of Real/Personal Property 13,848 - - - -
3738 Miscellaneous Revenue 19,621 - - - -
Total 33,469 - - - -
Total Operating Revenue 836,229 729,400 729,400 729,400 696,550 Sources
Operating Transfers-In
3901 General Fund 111 20,786 21,840 129,111 129,111 397,841 3901 Storm Drainage Fund 261 - - 75,000 75,000 -
3901 Narcotic Asset Seizure Fund 281 - - 27,000 27,000 - 3901 Asset Seizure Fund - Treasury 283 - 74,550 74,550 74,550 574,000 3901 Cable Television Franchise Agm 291 - 35,000 35,000 - 55,000 3901 AB 2766 Trip Reduction Fund 311 - 63,000 63,000 64,000 64,000 3901 Technology Investment Fund 731 75,587 105,000 215,934 215,934 339,000 3901 Liability Insurance Fund 760 - - 102,024 - -
Total Transfers-In 96,373 299,390 721,619 585,595 1,429,841 Total Revenue/Sources/Use of Reserves 932,602 1,028,790 1,451,019 1,314,995 2,126,391 Total Available 15,143,581 15,813,809 16,236,038 16,100,014 16,936,671 Expenditures
Capital Outlay/Other Expenditures 358,562 1,110,550 2,066,525 1,289,734 2,101,000 Total Expenditures 358,562 1,110,550 2,066,525 1,289,734 2,101,000 Total Expenditures/Uses 358,562 1,110,550 2,066,525 1,289,734 2,101,000 FUND BALANCE, JUNE 30 $ 14,785,019 $ 14,703,259 $ 14,169,513 $ 14,810,280 $ 14,835,671 236
City of Cypress | Annual Budget 2023-2024
Fun
d Summaries
Technology Master Plan Fund 731

2021-22
Actual
2022-23
Adopted
Budget
2022-23
Amended
Budget
2022-23
Estimates
2023-24
Proposed
FUND BALANCE, JULY 1 $ 2,370,001 $ 2,289,081 $ 2,289,081 $ 2,289,081 $ 2,068,480 Total Available 2,370,001 2,289,081 2,289,081 2,289,081 2,068,480 Uses
Operating Transfers-Out
4501 Information Systems Fund 713 5,333 50,000 54,667 4,667 50,000 4501 City Equipment Replacement Fund 721 75,587 105,000 215,934 215,934 339,000 Total Transfers-Out 80,920 155,000 270,601 220,601 389,000 Total Expenditures/Uses 80,920 155,000 270,601 220,601 389,000 FUND BALANCE, JUNE 30 $ 2,289,081 $ 2,134,081 $ 2,018,480 $ 2,068,480 $ 1,679,480 Statistical
Information
238
City of Cypress | Annual Budget 2023-2024
Statistical Informatio
n
Governmental structure
Cypress is a charter city operating under a Council-Manager form of government. The City Council is elected at-large to perform the legislative and policy-making functions of local government. City Council terms of office are four years, and members are limited to serving a total of eight years. The City Council appoints a City Manager to serve as a full-time executive to carry out its established policies and oversee the City’s day-to-day operations. The City Council also appoints the City Attorney and City Clerk. All department heads
are appointed by, and report to, the City Manager. Board, commission and committee members are public officials of the legislative body appointed by the City Council to provide citizen input and recommendations.

About Cypress
Located in the northwest corner of Orange County, bordering Los Angeles County, Cypress is approximately 10 miles from the California coast.

Demographics
Total Population 49,810
Age
Age 18 and Over 78,5%
Age 65 and Over 15,7%
Median Age 36.7
Income
Median Income (per Capita) $ 42,286
Median per Household $ 109,180
Housing
Total Housing Units 16,931
People per Household 3.13
Homeowner Vacancy Rate 0.6%
Rental Vacancy Rate 2.6%
Labor Force 25,230
Incorporated July 24, 1956 Unemployment Rate 5.3%
Land Area 6.61 square miles School Enrollment (K-12) 7,454 Playgrounds 20 Registered Voters 30,801
City of Cypress | Annual Budget 2023-2024
239
Statistical Informatio
n
Top 25 Sales Tax Generators
7-Eleven Food Stores Hobby Lobby Stores Ralph’s Grocery Company Arco AM/PM Mini Marts Home Depot Ross Stores
Audio Visual Innovations Kaeser Compressors Shaw Industries Beverages & More M Q Power Siemens Product Lifecycle Mgt Software Chevron Service Stations Mobile Service Stations SoCal Office Technologies Costco Wholesale Mori Seiki USA Stater Bros Markets
Diasorin Molecular Olive Garden Restaurant Target Stores FujiFilm North America Primary Color Systems Yamaha Motor Finance Gosiger Machine Tools
Top 10 Property Tax Payers
Cadigan Peppertree LLC Inland American Cypress Katella
Cypress Corporate Center Katella Holder Street LLC
Duke Realty LP Los Alamitos Racecourse
G & IX Cypress Campus LP Warland Investments
IHP Los Alamitos Owner LLC Yamaha Motor Corporation USA Principal Employers
Amazon Cypress School Dicstrict Siemens Corporation
Christie Digital Systs USA Hybrid Apparel UnitedHealth Group Costco – Cypress Safran Cabin Inc Yamaha Motor Corp USA Cypress College
240
City of Cypress | Annual Budget 2023-2024
Statistical Informatio
n
Estimated
Assessed Valuations
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 $6,000,000,000
$7,000,000,000
$8,000,000,000
$9,000,000,000
$10,000,000,000
Population
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 48,000
48,500
49,000
49,500
50,000
50,500
General Fund Operating Budget
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 $24,000,000
$26,000,000
$28,000,000
$30,000,000
$32,000,000
$34,000,000
$36,000,000
$38,000,000
$40,000,000
Ten Year Trend Analysis
City of Cypress | Annual Budget 2023-2024
241
Statistical Informatio
n
Ten Year Financial Trend Indicators
Fiscal Year Population
General Fund Operating
Budget
General Fund Per
Capita Total City Budget*
Total Budget Per
Capita
2014-15 48,886 25,197,576 515 39,384,306 806
2015-16 49,184 26,081,377 530 46,215,078 940
2016-17 49,743 27,543,635 554 39,692,443 798
2017-18 49,655 27,928,333 562 37,896,645 763
2018-19 49,978 28,610,222 572 40,966,861 820
2019-20 49,833 29,596,181 594 40,786,248 818
2020-21 49,272 31,008,794 629 39,659,947 805
2021-22 48,531 33,110,674 682 42,250,111 871
2022-23 49,810 35,449,185 712 46,469,261 933
2023-24 49,810 37,582,617 755 52,047,791 1,045
* Includes Adopted Operating Budget, Capital Project Budget, Capital Outlay Budget and Debt Budget for all funds of the City. 242
City of Cypress | Annual Budget 2023-2024
Statistical Informatio
n
Property Tax Base Rate
Tax Rate Area - 19-001
Rate
Assessed Value
of Property
$500,000
City of Cypress 7.83% $ 392
Cypress Recreation & Park District 7.28% 364
City Lighting District 1.60% 80
City of Cypress Sewer Fund 0.00% -
Subtotal - City/CRPD Share 16.71% $ 836
Cypress Elementary School District 28.16% 1,408
Education Revenue Augmentation Fund 14.62% 731
Anaheim Union High School District 12.67% 634
Orange County Fire Authority 8.31% 416
North Orange Co Community College District 5.16% 258
Orange County General Fund 4.56% 228
Orange County Department of Education 2.74% 137
Orange County Sanitation District 2.38% 119
Orange County Flood Control District 1.46% 73
Orange County Library District 1.23% 62
Orange County Harbors, Beaches & Parks 1.13% 57
Orange County Water District 0.56% 28
Orange County Transit Authority 0.21% 11
Orange County Vector Control 0.08% 4
Orange County Water District Reserve 0.01% 1
Subtotal - All Others 83.28% $ 4,167
Total 99.99% $ 5,003
The above schedule represents a breakdown of the basic levy component included on the typical property tax bill. The City of Cypress unrestricted portion is 7.83% of each property tax dollar paid. For a home with an assessed value of $500,000, the City would receive $392 annually to use for providing police, street maintenance and other City services.

Glossary
244
City of Cypress | Annual Budget 2023-2024
Glossary
Glossary of Budget Terms
ADOPTED BUDGET: The official budget as approved by the City Council at the start of each fiscal year.

AMENDED BUDGET: The official budget as adopted and as amended by the City Council through the course of a fiscal year.

APPROPRIATION: A legal authorization by a legislative body to make expenditures and to incur obligations for specific purposes. An appropriation is usually limited in amount and to the time when it may be expended.

BUDGET: A plan of financial operation comprised of estimated expenditures for a given period (a single fiscal year for the City) and the proposed means of financing the expenditures (through revenues).

BUDGET MESSAGE: A written discussion of the proposed budget presented by the City Manager to the City Council.

CAPITAL PROJECTS FUND: In governmental accounting, a fund that accounts for financial resources to be used for the acquisition or construction of capital facilities. The total cost of a capital project is accumulated in a single expenditure program which accumulates until the project is completed, at which time the program ceases to exist and the asset is capitalized for financial accounting purposes.

CAPITAL IMPROVEMENT PROGRAM: A plan for capital improvements to be implemented each year over a fixed period of years to meet capital needs arising from the assessment of long-term needs. It sets forth each project in which the government is to have a part and specifies the full resources estimated to be available to finance the projected expenditures.

CAPITAL IMPROVEMENT PROJECT: The budget unit to group all activities and costs necessary to implement a specific capital improvement and/or acquisition. A project can include the construction, acquisition, expansion, replacement, or rehabilitation of a physical facility or infrastructure improvement. Projects often include planning and design, land acquisition, and project management costs related to such facilities and improvements.

CAPITAL OUTLAY: Expenditures which result in the acquisition of or additions to fixed assets. Examples include machinery, equipment and vehicles.

CDBG (COMMUNITY DEVELOPMENT BLOCK GRANT): Federal grant funds distributed from the U.S. Department of Housing and Urban Development that are passed through to the City from the County of Orange. The City primarily uses these funds for housing rehabilitation and eligible capital improvements.

CONTRACTED SERVICES: Services rendered in support of City operations and activities by external parties. These may be based upon either formal contracts or ad hoc charges.

DEBT SERVICE FUND: A fund established for the payment of interest and principal on all debt other than payable exclusively from special assessments.

DEPARTMENT: A major organizational group of the City with overall management responsibility for an operation or a group of related operations within a functional area.

DIVISION: An organizational subgroup of a department.

EXPENDITURES: Decreases in net financial resources. Expenditures include current operating expenses which require the current or future use of net current assets, debt service and capital outlays (projects and assets).

EXPENSES: Decreases in net total assets. Expenses represent the total cost of operations during a period regardless of the timing of related expenditures.

FISCAL YEAR: A 12-month period to which the annual operating budget applies and at the end of which a government determines its financial position, the results of the operations, and adopts a budget for the coming year. The City of Cypress’ fiscal year is from July 1 to June 30.

FIXED ASSETS: Equipment costing $1,000 or more, including tax, that has a life of over one year and does not qualify as a capital improvement project.

FRINGE BENEFITS: These include retirement/pension, health, life and disability insurance, worker’s compensation, vacation, administrative, medical, and other leave of absence time.

FUND: A fund is defined as an independent fiscal and accounting entity with a self-balancing set of accounts, recording resources, related liabilities, obligations, reserves and equities segregated for the purpose of carrying out specific activities of attaining certain objectives in accordance with special regulations, restrictions, or limitations.

FUND BALANCE: A term used to express the equity (assets minus liabilities) of governmental fund types. However, for budgeting purposes, a working capital definition of current assets minus current liabilities is used for the computation.

City of Cypress | Annual Budget 2023-2024
245
Glossary
GENERAL FUND: The general fund is the general operating fund of the City. All general tax revenues and other receipts that are not allocated by law or contractual agreement to some other fund are accounted for in this fund. Expenditures of this fund include the general operating expenses and other costs which are not paid through other restricted funds.

INTERNAL SERVICE FUND CHARGES: Charges paid to other City funds for services rendered and/or materials supplied.

INTERNAL SERVICE FUND: The Internal Service Fund is used to finance and account for activities involved in rendering services to departments within the City. Costs of materials and services used are accumulated in these funds and charged to the user departments as such goods are delivered or services rendered.

LICENSES AND PERMITS: Revenue earned by the issuance of licenses or permits levied in accordance with the benefits conferred by the license or permit.

MEASURE M2: An initiative that continues the one-half percent sales tax through 2041 for transportation improvements throughout Orange County. Originally approved as Measure M in 1990, voters approved the extension in 2006.

OBJECTIVE: A simply stated, readily measurable statement of aim or expected accomplishment within the fiscal year. A good statement of objective should imply a specific standard of performance for a given program.

OBJECT CODE: The classification of expenditures in terms of what is bought and paid for grouped into major object codes by subject.

OPERATING TRANSFERS: Legally authorized transfers from a fund receiving revenue to the fund through which the resources are to be expended, such as transfers from the General Fund to the Capital Projects Fund.

PRELIMINARY BUDGET: A budget in its preliminary preparation stage prior to review and formal adoption by the City Council.

In the preliminary stage, a budget attempts to forecast current costs into the future and establishes new or modified spending proposals for the future.

PROGRAM BUDGET: A budget organized by programs. A program used in this application is a grouping of related activities, projects and services which are similar in purpose. The expenditure focus of a program budget is related to the nature of work and services performed.

PROPOSED BUDGET: The budget as formulated and proposed by the City Manager. It is submitted to the City Council for review and approval.

RDA: Refers to the former Cypress Redevelopment Agency. All redevelopment agencies in California were dissolved on February 1, 2012 as a result of changes in state law.

REDEVELOPMENT: The planning, development, re-planning, redesign, clearance, reconstruction or rehabilitation, or any combination of these, of all or part of a survey area, and the provision of such residential, commercial, industrial, public, or other structures or spaces as may be appropriate or necessary in the interest of the general welfare, including recreational and other facilities incidental or appurtenant to them.

RESOLUTION: A special or temporary order of a legislative body requiring less formality than an ordinance.

RESOURCES: Total dollars available for appropriations including estimated revenues, fund transfers and beginning fund balances.

REVENUE: Money that the City receives as income such as tax payments, fees from specific services, receipts from other governments, fines, forfeitures, grants, shared revenues, and interest income.

SALARIES AND BENEFITS: Compensation paid to or on behalf of City employees for salaries and wages, including overtime.

Benefits include retirement/pension, health, life and disability insurance, worker’s compensation and vacation, administrative, medical and other leave of absence time.

SELF-INSURANCE: A term often used to describe the retention of liabilities, arising out of the ownership of property or from some other cause, instead of transferring that risk to an independent third party through the purchase of an insurance policy. The City currently provides self-insurance for a portion of its workers’ compensation and general public liability coverage. The City has purchased outside insurance for excess coverage in these areas.

SERVICES AND SUPPLIES: Payments made to vendors for goods/services used for City operations.

SUCCESSOR AGENCY: This entity was created upon the dissolution of the Redevelopment Agency on February 1, 2012 to account for former agency activities.

TAXES: Compulsory charges levied by a government for the purpose of financing services performed for the common benefit.

This term does not include specific charges made against particular persons or property for current or permanent benefits such as special assessments. Neither does the term include charges for services rendered only to those paying such charges as, for example, user charges.

CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 5.

FROM: Douglas Dancs, Director of Public Works
DATE: 05/08/2023
SUBJECT: Approve the City Engineer's Report and Renew Cypress Corporate Center Landscape Maintenance District No. 1 (Stanton Channel Berm)

RECOMMENDATION

1. Approve the City Engineer's Report for the Cypress Corporate Center Landscape Maintenance District No. 1 for Fiscal Year 2023-24; and

2. Adopt the attached Resolution declaring the City Council's intention to order the renewal of Cypress Corporate Center Landscape Maintenance District No. 1 for maintenance of the landscape and irrigation system located at the berm on the north side of the Stanton Channel and setting a public hearing for June 26, 2023.

DISCUSSION
The City formed a Maintenance District in 1985 covering all properties bounded by the Stanton Channel on the south, Katella Avenue on the north, Knott Street on the east, and Valley View Street on the west. This was done to provide a funding source for the City to maintain the landscaping along the berm when the properties developed to the north.

The 19 parcels are owned by four property owners and are assessed annually on a per-acre basis (see Attachment E and F of the City Engineer's Report). The assessment funds maintenance and irrigation of the landscaping located on the berm. The annual assessment for landscape maintenance is a routine process established over 30 years ago.

The City maintains the berm primarily through a landscape contract, which includes trimming plant material four times a year and irrigation repairs on a time and materials basis.

Every year, pursuant to the Landscaping and Lighting Act, the City Engineer prepares a report to file with the City Clerk outlining the renewal of the landscape maintenance district.

The attached resolution approves the City Engineer's Report and declares the City Council's intention to renew Cypress Corporate Center Landscape Maintenance District No. 1 for Fiscal Year 2023-24 and sets a public hearing for June 26, 2023.

BUDGET IMPACT
Renewal includes a proposed maximum assessment of $98,789 to 19 parcels adjacent to the berm. The assessment is distributed proportionately based on each parcel's total square footage. The adjusted assessment reflects a 3.65% CPI increase from last year's $95,310 assessment. The annual maintenance of the berm and indirect support costs from the City total $116,122 and exceeds the annual assessment amount, and sufficient amounts are available in the restricted fund balance of the Maintenance District No. 1 Fund to pay the additional $17,333 budgeted in FY 2023-24.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
City Engineer's Report
Resolution

CITY ENGINEER'S REPORT
for

CYPRESS CORPORATE CENTER LANDSCAPE MAINTENANCE
DISTRICT NO. 1
FISCAL YEAR 2023-24
_____________________________________
Nick Mangkalakiri, P.E.

City Engineer
City of Cypress
May 2023

CITY ENGINEER'S REPORT

MAINTENANCE ASSESSMENT DISTRICT FOR BERM
This document consists of the following documents:

Attachment A............................................................Landscape Maintenance Specifications Specifications for the improvements are filed with the City Engineer and are available for review at the Public Works counter. Although separately bound, the specifications are a part of this report and are included in it by reference.

Attachment B............................................................................ Landscape Plan and Section Plans showing existing and proposed landscape maintenance improvements.

Attachment C .......................................................................................Master Irrigation Plan Plans showing existing and proposed irrigation improvements Attachment D ............................................................................. Maintenance Cost Estimate An estimate of the cost of improvements, including direct and indirect costs.

Attachment E....................................................... Diagram of Proposed Assessment District A diagram showing all the parcels of real property within this assessment district.

Attachment F............................................................Assessment Distribution Cost Estimate An assessment of the estimated cost of the improvements on each benefited parcel of land within the assessment district as shown in Attachment E.

w
z
z
<(
�
0 �
en
(NOTE: Berm section is 17' - 6"
wide from Knott Street
to 1 000' west.)
0 <( )( 0
c:::
w
z
<(
z
w )(
Iz
<(
)(
r-FOR FUTURE
/ CONNECTION
--FENCE GATE
VALVES

GATE VALVE

TEMPORARY

CONNECTION TO

ADJACENT SITE
X
TORO 316-12-02
TORO 308-12-02
X

MAIN LINE

PRIVATE FENCE
X

STORM CHANNEL
FENCE

MASTER IRRIGATION PLAN
SCALE: NOT TO SCALE
Attachment C
D-1
Attachment D

MAINTENANCE COST ESTIMATE

DESCRIPTION AMOUNT
Maintenance (from 7/1/23-6/30/24) $ 100,975
City’s Indirect Support Costs $ 15,147
Total Maintenance Costs $ 116,122
Assessment * $ 98,789
*3.65% CPI adjustment (All Urban Consumers – March 2022 to March 2023)

Attachment F

ASSESSMENT
NUMBER
NAME DESCRIPTION Acreage %

AMOUNT OF

ASSESSMENT
2023-24
1 Cypress Corporate Center LLC; P.O. Box 240011,
Los Angeles, CA 90024
Par 1, PM 134-4
A.P. #224-271-05

5.378 3.95% $3,899.58
2 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 1, PM 207-35
A.P. #224-271-11

1.646 1.21% $1,193.51
3 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 2, PM 207-35
A.P. #224-271-07

3.238 2.38% $2,347.87
4A Katella Holder Street LLC; PO Box 847, Carlsbad, CA
92018
Par 1, PM 155-23
A.P. #224-271-23

13.966 10.25% $10,126.74
4B
Katella Holder Street LLC; PO Box 847, Carlsbad, CA
92018
Par 2, PM 155-23
A.P. #224-271-24

8.324 6.11% $6,035.73
5 Duke Realty Limited Partnership; P.O. Box 40509,
Indianapolis, IN 46240
Par 1, PM 167-34
A.P. #224-261-04

22.304 16.37% $16,172.62
6 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 4, PM 247-21
A.P. #224-261-07

6.301 4.62% $4,568.85
7 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 3, PM 247-21
A.P. #224-262-01

15.235 11.18% $11,046.89
8 Warland Investments, Ltd. 1299 Ocean Ave., Ste. 300
Santa Monica, CA 90401
Par 1, PM 214-13
A.P. #224-271-21

11.314 8.30% $8,203.78
9 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 2, PM 207-35
A.P. #224-271-12

1.843 1.35% $1,336.36
10 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 3, PM 207-35
A.P. #224-271-13

1.100 0.81% $797.61
11 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 4, PM 207-35
A.P. #224-271-14

1.106 0.81% $801.96
12 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Lot 5, PM 207-35
A.P. #224-271-17

1.380 1.01% $1,000.64
13 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 6, PM 207-35
A.P. #224-271-16

0.996 0.73% $722.20
14 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 7, PM 207-35
A.P. #224-271-15

1.322 0.97% $958.58
15 Warland Investments, Ltd. 1299 Ocean Ave., Ste. 300
Santa Monica, CA 90401
Par 2, PM 214-13
A.P. #224-271-22

17.504 12.85% $12,692.14
16 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 1, PM 238-16
A.P. #224-261-08

7.177 5.27% $5,204.04
17 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 2, PM 247-21
A.P. #224-261-10

9.211 6.76% $6,678.89
18 Cypress Corporate Center LLC; P.O. Box 240011
Los Angeles, CA 90024
Par 2, PM 247-21
A.P. #224-261-11

6.897 5.06% $5,001.01
Total 136.24 100% $98,789.00
Max Assessment of $98,789
Landscape Maintenance District No.1
2023-24 Assessment Distribution Based on
RESOLUTION NO.

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CYPRESS, CALIFORNIA,

DECLARING ITS INTENTION TO ORDER THE RENEWAL OF CYPRESS CORPORATE CENTER LANDSCAPE MAINTENANCE DISTRICT NO. 1 FOR FISCAL YEAR 2023-24, PURSUANT TO THE LANDSCAPING AND LIGHTING ACT OF 1972,

AND FIXING A TIME AND PLACE FOR HEARING OBJECTIONS THERETO WHEREAS, the City Council has heretofore proposed the renewal of Cypress Corporate Center Landscape Maintenance District No. 1 (the "District") for Fiscal Year 2023- 24 pursuant to the provisions of the Landscaping and Lighting Act of 1972 (Streets and Highways Code, Sections 22500 et seq.) for the purpose of maintaining a landscaped berm constructed in connection with the development of the Cypress Business Park; and WHEREAS, the City Engineer's report entitled "City Engineer's Report-Maintenance Assessment District for Berm," dated May 2023, (the "City Engineer") was ordered, prepared and presented to the City Council pursuant to Streets and Highways Code, Sections 22565 et seq.; and

NOW, THEREFORE, THE CITY COUNCIL OF THE CITY OF CYPRESS HEREBY DOES FIND, DETERMINE, RESOLVE AND ORDER AS FOLLOWS:

SECTION 1. The City of Cypress does hereby declare its intention to order the renewal of Cypress Corporate Center Landscape Maintenance District No. 1 for Fiscal Year 2023-24, and to collect assessments pursuant to the Landscaping and Lighting Act of 1972.

SECTION 2. The District consists of that certain portion of the City of Cypress bounded on the north by Katella Avenue, on the east by Knott Street, on the south by Stanton Storm Channel, and on the west by Valley View Street.

SECTION 3. The landscaped improvements to be installed and maintained within the boundaries of the District are more particularly described in the City Engineer's Report.

Said improvements have been modified since formation of said District by being extended from Knott Street westerly to 40' east of Valley View Street.

SECTION 4. A full and detailed description of the boundaries of the District and the proposed assessments upon assessable lots and parcels of land within the District are contained in the City Engineer's Report.

SECTION 5. NOTICE IS HEREBY GIVEN that on the 26
th day of June, 2023, at
the hour of 6:00 p.m. in the Council Chamber located at City Hall, 5275 Orange Avenue, in the City of Cypress, California, any and all persons having objections to the work or extent of the District, may appear and show cause why said work should not be done or carried out or why the District should not be renewed in accordance with the Resolution of Intention.

Although the City Council will consider all oral objections at the hearing, in order for an objection to constitute a protest under Streets and Highways Code, Section 22628, such protest must be in writing and must contain a description of the property in which each signer thereof is interested, sufficient to identify the same and must be delivered to the City Clerk of said City prior to the time set for the hearing and no other protests or objections will be considered for this purpose. If the signer of any protest is not shown upon the last equalized assessment roll of Orange County as the owner of the property described in the protests, then such protest must contain or be accompanied by written evidence that such signer is the owner of the property so described.

SECTION 6. The City Clerk shall cause this Resolution of Intention to be published at least ten days prior to the date set for the hearing, at least once in a newspaper of general circulation serving the City of Cypress, California, all as provided for in Government Code, Section 6061.

SECTION 7. The City Clerk is hereby ordered and directed to mail this Resolution of Intention to all property owners, whether resident or nonresident, within the District, at least ten days prior to the date set for the hearing, pursuant to Streets and Highways Code, Section 22627.

PASSED AND ADOPTED by the City Council of the City of Cypress at a regular meeting held on the 8
th day of May, 2023.

MAYOR OF THE CITY OF CYPRESS
ATTEST:

CITY CLERK OF THE CITY OF CYPRESS
STATE OF CALIFORNIA }
COUNTY OF ORANGE } SS
I, ALISHA FARNELL, City Clerk of the City of Cypress, DO HEREBY CERTIFY that the foregoing Resolution was duly adopted at a regular meeting of the said City Council held on the 8
th day of May, 2023, by the following roll call vote:

AYES: COUNCIL MEMBERS:

NOES: COUNCIL MEMBERS:

ABSENT: COUNCIL MEMBERS:

CITY CLERK OF THE CITY OF CYPRESS
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 6.

FROM: Douglas Dancs, Director of Public Works
DATE: 05/08/2023
SUBJECT: Approve Senate Bill 1 Road Maintenance and Rehabilitation Account Funding and Project List

RECOMMENDATION
Adopt a Resolution approving the FY 2023-24 project list for Senate Bill 1 (SB1) Road Maintenance and Rehabilitation Account (RMRA) funding.

DISCUSSION
In 2017, California passed SB1 (The Road Repair and Accountability Act) which included new transportation funding and requirements through the creation of the Road Maintenance and Rehabilitation Account (RMRA). Each year by July 1, Public Works is required to submit a project list adopted by City Council Resolution, to the California Traffic Commission to be eligible for SB1 gas tax funding (attached).

Public Works recommends applying the FY 2023-24 SB1 funds towards the annual Arterial Street Rehabilitation project, which is included in the proposed Seven-Year Capital Improvement Program (CIP). Current projections indicate the City will be eligible to receive $1,245,653 of SB1 transportation revenues in FY 2023-24 and $1.2 million will fund the FY 2023-24 Arterial Street Rehabilitation project.

The other projects listed in the RMRA Project List are CIP projects which are also eligible for funding through SB1. Any additional RMRA funds received or unexpended after the completion of the annual Arterial Street Rehabilitation project are eligible to be allocated to these other projects.

BUDGET IMPACT
The estimated cost of construction, construction management and administration for the FY The estimated cost of construction, construction management and administration for the FY 2023-24 Arterial Street Rehabilitation project is $2.5 million, with $1.2 million funded by RMRA funds and the remaining $1.3 million using restricted Measure M2 monies. Both the proposed FY 2023-24 Budget and the Seven-Year CIP for FY 2023-24 through FY 2029-30 incorporate this funding plan for the Arterial Street Rehabilitation Project.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
Resolution
Project List
RESOLUTION NO.

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CYPRESS ADOPTING A LIST OF PROJECTS FOR FISCAL YEAR 2023-24 FUNDED BY SB 1: THE ROAD REPAIR AND ACCOUNTABILITY ACT OF 2017.

THE CITY COUNCIL OF THE CITY OF CYPRESS HEREBY RESOLVES, DETERMINES, AND ORDERS AS FOLLOWS THAT:

WHEREAS, Senate Bill 1 (SB 1), the Road Repair and Accountability Act of 2017 (Chapter 5, Statutes of 2017) was passed by the Legislature and Signed into law by the Governor in April 2017 in order to address the significant multi-modal transportation funding shortfalls statewide; and
WHEREAS, SB 1 includes accountability and transparency provisions that will ensure the residents of the City of Cypress are aware of the projects proposed for funding in our community and which projects have been completed each fiscal year; and WHEREAS, the City of Cypress must adopt a list of all projects proposed to receive funding from the Road Maintenance and Rehabilitation Account (RMRA), created by SB 1 by resolution, which must include a description and the location of each proposed project, a proposed schedule for the project’s completion, and the estimated useful life of the improvement; and WHEREAS, the City of Cypress will receive an estimated $1,245,653 in RMRA funding in Fiscal Year 2023-24 from SB 1; and
WHEREAS, this is the seventh year in which the City of Cypress is receiving SB 1 funding and will enable the City of Cypress to continue essential road maintenance and rehabilitation projects that would not have otherwise been possible without SB 1; and WHEREAS, the City of Cypress has undergone a robust public process to ensure public input into our community’s transportation priorities/the project list; and WHEREAS, the City of Cypress used a Pavement Management System to develop the SB 1 project list to ensure revenues are being used on the most high-priority and cost-effective projects that also meet the community’s priorities for transportation investment; and WHEREAS, the funding from SB 1 will help the City of Cypress maintain and rehabilitate various streets and transportation infrastructure throughout the City this year and similar projects into the future; and
WHEREAS, the 2018 California Statewide Local Streets and Roads Needs Assessment found that the City’s streets and roads are in an “excellent/good” condition and this revenue will help maintain the overall quality of our road system and over the next decade; and WHEREAS, the SB 1 project list and overall investment in our local streets and roads infrastructure with a focus on basic maintenance and safety, investing in complete streets infrastructure, and using cutting-edge technology, materials and practices, will have significant positive co-benefits statewide.

NOW, THEREFORE, IT IS RESOLVED, ORDERED, AND FOUND by the City Council of the City of Cypress, State of California, as follows:

1. The foregoing recitals are true and correct.

2. The Fiscal Year 2023-24 list of projects planned to be funded in-part or solely with 2023- 24 with Road Maintenance and Rehabilitation Account revenues include:
 FY 2023-24 Arterial Street Rehabilitation Project
o Description: This project proposes to slurry seal and/or overlay various streets.

Scope of work includes thermoplastic striping, traffic loops, adjustment of manholes, and other incidental items of work.
o Location – Various arterial streets, including, but not limited to:
 Moody Street (north city limits to Lincoln Ave)
 Walker Street (north city limits to Lincoln Ave, Ball Rd to Katella Ave) o Estimated Construction Schedule: January – April 2024 o Estimated Useful Life of Project: Slurry Seal: 5-7 Years; Overlay: 10-15 Years  FY 2023-24 Residential Street Resurfacing Project
o Description: This project proposes to slurry seal and/or overlay various streets.

Scope of work includes thermoplastic striping, traffic loops, adjustment of manholes, and other incidental items of work.
o Location – Various residential streets, including, but not limited to: Hope St, Phyllis Dr, Barbados Ave, Anegada St, Tortuga St, Culebra St, Madeira St, Providencia St, Trinidad Ave, Dalca Ct, Aruba Ct, Grenada Ave, Rosairo Ave, Tobago St, Maraca St, Montserrat St, Cantiles Ave, Anguilla Ave, San Andres Ave, Jamaica St, Sombrero Ave, Orchilla St, Dominica Ave, Andros St, Grand Manan Dr, Fripps Way, Jekyll Way, La Have Way, McNutt Way, St Pierre Way, Morgen Way, Sapelo Way, Amherst Way, Tilghman Way, Tangier Way, Bylot Way, Cottel Way, Miscou Way, Grosse Way, Shippigan Way, Southampton Dr, Outer Way, Fichot Way, Capers Way, Vinalhaven Ct, Nayshon Ct, Nashawena Ct, Cuttyhunk Ct, Brewster Ct, Lowell Ct, Gardiners Ct, Matinicus Ct, Roanoke Ct, Ossabaw Ct, Orrs Ct, Harkers Ct, Nantucket Ct, Seabrook Way, Pinckney Way, Merasheen Way, Anticost Way, Pritchard Way, Grindstone Way, Fogo Way, Anticost Way, Andrew Way, Wadham Way, Quirpon Way, Necatina Way, Magalen Way, Kent Way, Hart Way, Gull Way, Ellesmere Way, Cape Way, Breton Way, Amelia Way, Apia Dr, Blackmer St, Lakia Dr, Wake Cir, Midway Dr, Rabaul Dr, Manila Dr, Java St, Truk St, Samoa St, Suva St, Noumea St, Guam Cir, Paradise Cir, Mono Kai St, Cozumel Ave, Luzon St, Nauru St, Savaii St, Tonga Cir, Palau St, Pitcairn St, Bikini St, Palau St, Leyte St, Mindanao St, Onyx St, Saipan St, Malden St, Bataan St, Yap St, Palawan St, Talaud St, Tokelau St, Tulagi St, Biak St, Ulithi St, Jaluit St, Tarawa St, Reefton Ave, Panay St, New Zealand St, Kiwi Cir, Sambar Cir, Timaru Cir, Chamois Cir, Halawa Ln, Tiki Dr, Molokai Dr, Leilani Ln, Tahiti Dr, Luau Ln o Estimated Construction Schedule: May – August 2024
o Estimated Useful Life of Project: Slurry Seal: 5-7 Years; Overlay: 10-15 Years  Orange Avenue Resurfacing – OCTA Pavement Relief
o Description: This project proposes to overlay Orange Avenue. Scope of work includes thermoplastic striping, traffic loops, adjustment of manholes, and other incidental items of work.
o Location: Orange Avenue (Denni St to Moody St)
o Estimated Construction Schedule: January – April 2024 o Estimated Useful Life of Project: Overlay: 10-15 Years PASSED AND ADOPTED by the City Council of the City of Cypress at a regular meeting held on the 8th day of May, 2023.

MAYOR OF THE CITY OF CYPRESS
ATTEST:

CITY CLERK OF THE CITY OF CYPRESS

STATE OF CALIFORNIA )

COUNTY OF ORANGE ) SS
I, Alisha Farnell, City Clerk of the City of Cypress, DO HEREBY CERTIFY that the foregoing Resolution was duly adopted at a regular meeting of the said City Council held on the 8th day of May, 2023 by the following roll call vote:

AYES: COUNCIL MEMBERS:

NOES: COUNCIL MEMBERS:

ABSENT: COUNCIL MEMBERS:
____________________________________

CITY CLERK OF THE CITY OF CYPRESS
FY 2023-24 Senate Bill 1 Project List
Agency: City of Cypress
County: Orange
Legislative Districts:
 29th Senate District – Josh Newman, 36th Senate District – Janet Nguyen  67
th Assembly District – Sharon Quirk-Silva
 45th Congressional District – Michelle Steel
Network Pavement Condition Index (PCI): 83 (2022)

1. Project Title: FY 2023-24 Arterial Street Rehabilitation Project Description: Slurry seal and/or overlay various streets. Scope of work includes thermoplastic striping, traffic loops, adjustment of manholes, and other incidental items of work.

Proposed Construction Schedule: January – April 2024
Estimated Useful Life: Slurry Seal: 5-7 Years; Overlay: 10-15 Years Proposed Location – Various arterial streets, including, but not limited to:
 Moody Street (north city limits to Lincoln Ave)
 Walker Street (north city limits to Lincoln Ave, Ball Rd to Katella Ave)

2. Project Title: FY 2023-24 Residential Street Resurfacing Project Description: Slurry seal and/or overlay various streets. Scope of work includes thermoplastic striping, traffic loops, adjustment of manholes, and other incidental items of work.

Proposed Construction Schedule: May – August 2024
Estimated Useful Life: Slurry Seal: 5-7 Years; Overlay: 10-15 Years Proposed Location: – Various residential streets, including, but not limited to: Hope St, Phyllis Dr, Barbados Ave, Anegada St, Tortuga St, Culebra St, Madeira St, Providencia St, Trinidad Ave, Dalca Ct, Aruba Ct, Grenada Ave, Rosairo Ave, Tobago St, Maraca St, Montserrat St, Cantiles Ave, Anguilla Ave, San Andres Ave, Jamaica St, Sombrero Ave, Orchilla St, Dominica Ave, Andros St, Grand Manan Dr, Fripps Way, Jekyll Way, La Have Way, McNutt Way, St Pierre Way, Morgen Way, Sapelo Way, Amherst Way, Tilghman Way, Tangier Way, Bylot Way, Cottel Way, Miscou Way, Grosse Way, Shippigan Way, Southampton Dr, Outer Way, Fichot Way, Capers Way, Vinalhaven Ct, Nayshon Ct, Nashawena Ct, Cuttyhunk Ct, Brewster Ct, Lowell Ct, Gardiners Ct, Matinicus Ct, Roanoke Ct, Ossabaw Ct, Orrs Ct, Harkers Ct, Nantucket Ct, Seabrook Way, Pinckney Way, Merasheen Way, Anticost Way, Pritchard Way, Grindstone Way, Fogo Way, Anticost Way, Andrew Way, Wadham Way, Quirpon Way, Necatina Way, Magalen Way, Kent Way, Hart Way, Gull Way, Ellesmere Way, Cape Way, Breton Way, Amelia Way, Apia Dr, Blackmer St, Lakia Dr, Wake Cir, Midway Dr, Rabaul Dr, Manila Dr, Java St, Truk St, Samoa St, Suva St, Noumea St, Guam Cir, Paradise Cir, Mono Kai St, Cozumel Ave, Luzon St, Nauru St, Savaii St, Tonga Cir, Palau St, Pitcairn St, Bikini St, Palau St, Leyte St, Mindanao St, Onyx St, Saipan St, Malden St, Bataan St, Yap St, Palawan St, Talaud St, Tokelau St, Tulagi St, Biak St, Ulithi St, Jaluit St, Tarawa St, Reefton Ave, Panay St, New Zealand St, Kiwi Cir, Sambar Cir, Timaru Cir, Chamois Cir, Halawa Ln, Tiki Dr, Molokai Dr, Leilani Ln, Tahiti Dr, Luau Ln

3. Project Title: Orange Avenue Resurfacing – OCTA Pavement Relief Description: Overlay Orange Avenue. Scope of work includes thermoplastic striping, traffic loops, adjustment of manholes, and other incidental items of work.

Proposed Construction Schedule: January – April 2024
Estimated Useful Life: Overlay: 10-15 Years
Proposed Location: Orange Avenue (Denni St to Moody St) CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 7.

FROM: Douglas Dancs, Director of Public Works
DATE: 05/08/2023
SUBJECT: Approve the Conceptual Design for Cerritos Avenue Frontage Landscape Improvements, Project 320

RECOMMENDATION
Approve the conceptual design for Cerritos Avenue Frontage Landscape Improvements, Project 320.

DISCUSSION
The Cerritos Avenue Frontage Landscape Improvements are included in the FY 2022-23 Capital Improvement Program. In January, City Council received the initial conceptual design as the first step in Public Work's community engagement plan. Following the City Council meeting, Public Works sent mailers to residents within 300 feet of the project and installed posters at the project site to solicit feedback. On April 11, Public Works hosted a community meeting at the project site to review the conceptual design. Eight residents attended and six were in favor of the design, while two (from the same household) did not want any screening.

Public Works recommends the City Council approve the revised conceptual design which lowers plant screening from 10 feet to four to five feet in height in response to neighborhood input. Plans are expected to be complete in July and a construction contract considered by the City Council later this summer.

Project Schedule
Complete Plans/Specifications and Solicit
Bids
July 2023
Award Construction Contract August/September
2023
Begin Construction October 2023
Complete Construction January 2024
BUDGET IMPACT
The FY 2022-23 budget includes $200,000 of Gas Tax funding in the City Capital Projects Fund for project design, construction and inspection.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
Conceptual Plans & Elevations
Community Meeting Responses

ADDRESS DO YOU PREFER SCREENING ALONG
CERRITOS AVE? (YES/NO) Initials
Rexford Dr Yes SL
Rexford Dr Yes DE
Rexford Dr Yes SA
Elinora Ln Yes LP
Cerritos Ave No (2 persons) BR
Cerritos Ave Yes NE
Cerritos Ave Yes MT

ATTENDEE RESPONSES FROM COMMUNITY MEETING

CITY OF CYPRESS PUBLIC WORKS
FOR CERRITOS AVE PARKWAY LANDSCAPE TREATMENT - PROJECT 320 TUESDAY, APRIL 11, 2023 @ 6:00 PM
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 8.

FROM: Alisha Farnell, City Clerk
DATE: 05/08/2023
SUBJECT: Proclaim the Week of May 14-20, 2023 as National Police Week

RECOMMENDATION
Proclaim the week of May 14-20, 2023 as National Police Week.

DISCUSSION
Periodically, the City receives requests to publicly declare, recognize, observe, or promote awareness of a special event. As the City's past practice has established, routine and/or internal proclamation requests are placed on an agenda by the City Clerk for consideration by the City Council. Any new proclamation requests may be added to a future agenda in accordance with City Council policy.

The City Clerk received a routine request from the Police Department requesting the City Council officially proclaim the week of May 14-20, 2023 as National Police Week. A proclamation has been prepared for the Mayor’s signature and is attached for consideration.

BUDGET IMPACT
None.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
Proclamation

NATIONAL POLICE WEEK
MAY 14 - 20, 2023
WHEREAS, the Congress and President of the United States have designated May 15th as Peace Officers’ Memorial Day, and the week in which May 15th falls as National Police Week. National Police Week pays special recognition to those law enforcement officers who have lost their lives in the line of duty for the safety and protection of others; and
WHEREAS, the members of the Cypress Police Department play an essential role in safeguarding the rights and freedoms of all citizens in the City of Cypress; and WHEREAS, it is important that all citizens know and understand the duties, responsibilities, hazards, and sacrifices of their law enforcement peace officers, and that our peace officers recognize their fundamental duty to serve humankind by safeguarding lives and property, by protecting the citizens against violence and disorder, by safeguarding the innocent against deception and the weak against oppression, and by clearly recognizing the badge as a symbol of public faith and trust; and WHEREAS, the men and women of the Cypress Police Department unceasingly provide a vital public service to the community.

NOW, THEREFORE, BE IT PROCLAIMED, that I, Anne Hertz-Mallari, Mayor of the City of Cypress, along with my fellow Council Members, do hereby proclaim the week of May 14 - 20, 2023, as NATIONAL POLICE WEEK, and encourage everyone to observe National Police Week with appropriate ceremonies and observances in which everyone may join in commemorating law enforcement officers, past and present, who, by their faithful and loyal devotion to their responsibilities, have rendered a dedicated service to their communities and, in so doing, have established for themselves an enviable and enduring reputation for preserving the rights and security of all citizens. __________________________________
Anne Hertz-Mallari

MAYOR OF THE CITY OF CYPRESS
Dated: May 8, 2023
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 9.

FROM: Douglas Dancs, Director of Public Works
DATE: 05/08/2023
SUBJECT: Approve Plans and Specifications and Award a Contract for Tree Planting, Project 345

RECOMMENDATION

1. Approve plans and specifications for Tree Planting, Project 345; and

2. Award a contract to Master Landscape & Maintenance, Inc. for $64,492 and authorize a contingency of $6,000.

DISCUSSION
The street tree planting project replaces 126 street trees that were removed as part of the annual concrete program, in declining health, fell due to wind, or are otherwise missing.

Replacement trees are 24-inch box size and on the City's approved list. On April 19, Public Works received five bids for the project with Master Landscape & Maintenance, Inc. as the low bidder. A summary of the relevant project award information is attached. Tree planting is scheduled to start in May and complete June.

BUDGET IMPACT
Sufficient amounts are budgeted in the Capital Projects Fund.

LEGAL REVIEW
None required.

APPROVED BY:  Peter Grant, City Manager
Attachments
Award Information and Bid Proposals
Tree Planting Map and Locations

TREE PLANTING PROGRAM
FISCAL YEAR 2022-2023; PROJECT 345
Appendix “C”
Master Tree Planting List
City of Cypress
Public Works Department Page 81 of 86

TREE PLANTING PROGRAM
FISCAL YEAR 2022-2023; PROJECT 345
Appendix “C”
Master Tree Planting List
City of Cypress
Public Works Department Page 82 of 86
APPENDIX "C" – MASTER TREE PLANTING LIST
Residential Trees
District Address Street Quantity
of Trees Selection Color Water
Bag
1 4322 Jade Av 1 Crape Myrtle
2 8242 Fontainbleu Wy - Side 1 TBD
9 5052 Alaska Av 1 Eastern Redbud
13 9437 Somerset Ln 1 Eastern Redbud
14 9197 Christopher St 1 Australian Willow
14 4872 Park Av 1 Queen Palm
16 5882 Karen Av 1 Eastern Redbud
16 5782 Lemon Av 1 Crape Myrtle
16 5531 Lime Ave 1 Crape Myrtle
16 5711 Lime Ave 1 African Sumac
16 5792 Lime Ave 1 Crape Myrtle
16 5792 Lime Ave 1 Crape Myrtle
16 5831 Lime Ave 1 Crape Myrtle
16 5792 Newman St 1 Marina Madrone
16 5712 Shirl St 1 Australian Willow
17 11680 Cozemuel St 1 Queen Palm
19 4465 Avenida Carmel 1 Crape Myrtle
19 4480 Avenida Granada 1 Western Redbud
19 4490 Avenida Granada 1 Crape Myrtle
19 4184 Paseo De Plata 1 Queen Palm
19 4291 Via Verde 1 Queen Palm
21 5052 Canterbury Dr 1 Crape Myrtle
21 5273 Cumberland Dr 1 Crape Myrtle
21 9658 Oakmount St 1 Crape Myrtle
21 5344 Rome Av 1 Purple Orchid
22 9739 Graham St 1 Western Redbud
22 9857 Graham St 1 Queen Palm
22 5851 Wellson Dr 1 Crape Myrtle
23 9637 Kathleen Dr 1 Australian Willow
23 9691 Lawrence Dr 1 Western Redbud
23 6101 Lee Dr 1 Queen Palm
23 9679 Pauline Dr 1 Queen Palm
25 4382 Marion Av 1 Crape Myrtle
25 10445 Santa Marta St 1 Queen Palm
26 10211 Gregory St 1 Western Redbud
26 10001 St Francis Cr 1 Crape Myrtle
27 5002 Citation Av 1 Western Redbud
27 5091 Citation Av 1 Queen Palm
27 10440 Laurel St 1 Queen Palm
27 5082 Marcella Av 1 Queen Palm
27 5211 Marcella Av 1 Queen Palm
27 5091 Marcella Av 1 Australian Willow

TREE PLANTING PROGRAM
FISCAL YEAR 2022-2023; PROJECT 345
Appendix “C”
Master Tree Planting List
City of Cypress
Public Works Department Page 83 of 86
27 5241 Marcella Av 1 Crape Myrtle
27 5441 Marion Av 1 Australian Willow
27 5452 Mildred Cr 1 Crape Myrtle
27 10422 Ponder St 1 Western Redbud
27 10441 Sande St 1 Crape Myrtle
28 10341 Aurelia Av 1 Eastern Redbud
28 5801 Comstock Ct 1 Western Redbud
28 5821 Comstock Ct 1 Yew Pine
28 5822 Comstock Ct 1 Crape Myrtle
28 5832 Comstock Ct 1 Crape Myrtle
28 5834 Holmby Ct 1 Queen Palm
28 5521 Kanel Cr 1 Queen Palm
28 5521 Kanel Cr - Side 1 Queen Palm
28 10261 Lorraine Ln 1 Crape Myrtle
28 5641 Marcella Cr 1 Coral Gum
35 6391 Elm Av 1 Crape Myrtle
35 6292 Ferne Av 1 Yew Pine
36 6802 Cerritos Av 1 Crape Myrtle
36 10659 Charles Cr 1 Crape Myrtle
36 10680 Charles Cr 1 Queen Palm
36 10703 Maple St 1 Western Redbud
36 10647 Thomas Cr 1 Western Redbud
36 6646 Walnut St 1 Eastern Redbud
41 6324 Anguilla Av 1 Queen Palm
41 6434 Anguilla Av 1 Crape Myrtle
41 6352 Cantiles Ave 1 Crape Myrtle
41 6349 Dominica Ave 1 Western Redbud
41 6370 Dominica Ave 1 Queen Palm
41 6379 Dominica Ave 1 Queen Palm
41 11437 Madeira St 1 Western Redbud
41 6375 San Andres Av 1 Yew Pine
41 6338 Sombrero Av 1 TBD
46 5604 Apia Dr 1 Western Redbud
46 5854 Apia Dr 1 Queen Palm
46 5953 Fiji St 1 Queen Palm
46 5953 Fiji St 1 Queen Palm
46 5783 Lakia Dr 1 Queen Palm
46 5813 Lakia Dr 1 Triangle Palm
47 6293 Bataan St 1 Yew Pine
47 11600 Cozemuel St 1 Western Redbud
47 11551 Luzon St 1 Queen Palm
47 11606 Mindanao St 1 Crape Myrtle
47 6785 Molokai Dr 1 Western Redbud
47 6136 Palau St 1 Queen Palm
47 6197 Palau St 1 Western Redbud
47 6487 Pitcairn St 1 Yew Pine
47 6134 Tonga Cr 1 Queen Palm
48 11691 New Zealand St 1 New Zealand Christmas
48 6527 Reefton Av 1 Australian Willow

TREE PLANTING PROGRAM
FISCAL YEAR 2022-2023; PROJECT 345
Appendix “C”
Master Tree Planting List
City of Cypress
Public Works Department Page 84 of 86
48 6380 Tahiti Dr 1 Queen Palm
22 9600 Graham St., “Oak Knoll Park 4 Camphor
22 9600 Graham St., “Oak Knoll Park 4 Brisbane Box “Tristania” 9 5285 Cypress St, “Corporate Yard” 4 Australian Willow 9 5285 Cypress St, “Corporate Yard” 6 TBD
Arterial Trees
District Address Street Quantity
of Trees Selection Color Water Bag
Lexington Dr. Lexington Dr., north of Katella 10 Brisbane Box “Tristania” 10 16 Walker
North east corner
Walker at Citrus Ct 1 Australian Willow 1
8 Crescent
South Side Crescent west of
Sumner 5 Crape Myrtle Any color 5
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 10.

FROM: Alicia Velasco, Planning Director
DATE: 05/08/2023
SUBJECT: Approve an Affordable Housing Agreement and Approve a Task Order with RSG, Inc for Buyer Verification Services for the Citrus Square Senior Community

RECOMMENDATION

1. Approve an Affordable Housing Agreement with CypressMoodyM 2022, LLC; and

2. Approve a task order with RSG, Inc. for buyer verification services for an amount not to exceed $74,400.

DISCUSSION
On October 25, 2021, the City Council approved the 98-unit Citrus Square Senior Community at 9470 Moody Street. The project includes 50 affordable and 48 market-rate condominiums, all restricted to at least one household member aged 62 years or older. Affordable units are further restricted to moderate income households, as defined by the State.

Affordable Housing Agreement
As a condition of approval of the project's Conditional Use Permit, the developer must enter into an Affordable Housing Agreement with the City. The agreement ensures affordable units are restricted to moderate income households in perpetuity and includes requirements for the sale and re-sale of units.

Task Order
The Affordable Housing Agreement requires income verification for the affordable units. The City Council approved an on-call contract with RSG, Inc. to assist with affordable housing programs, including as buyer income verification. RSG will work with the developer to qualify buyers for the affordable units. The developer will pay all homebuyer eligibility verification costs (approximately $1,200 per application) upfront and unexpended funds will be returned to the developer. The task order authorizes the review of up to 62 applications for the 50 affordable units and will not exceed $74,400.

BUDGET IMPACT
There will be no budget impact associated with the task order. Verification costs are the developer's responsibility.

LEGAL REVIEW
The Affordable Housing Agreement was reviewed and approved by the City Attorney.

APPROVED BY:  Peter Grant, City Manager
Attachments
Affordable Housing Agreement
RSG Task Order
698/017943-0030
17669171.2 a05/01/23
01004.0005/887096.1

RECORDING REQUESTED BY AND
WHEN RECORDED MAIL TO:

City of Cypress
5275 Orange Ave.

Cypress, CA 90630
Attention: City Clerk
(Space Above for Recorder’s Use)
Exempt from Recordation Fee per Gov. Code § 27383

AFFORDABLE HOUSING IMPLEMENTATION AGREEMENT AND DECLARATION

OF COVENANTS, CONDITIONS, AND RESTRICTIONS,

INCLUDING RESALE RESTRICTIONS

THIS AFFORDABLE HOUSING IMPLEMENTATION AGREEMENT AND

DECLARATION OF COVENANTS, CONDITIONS, AND RESTRICTIONS, INCLUDING RESALE RESTRICTIONS (the “Declaration”) is made by and between CYPRESSMOODYM 2022, LLC, a California limited liability company (the “Developer”), and the CITY OF CYPRESS, a California municipal corporation (the “City”) as of the ____ day of ____________, 2023.

R E C I T A L S
A. Developer owns fee title to that certain real property located in the City of Cypress, County of Orange, State of California, legally described in the legal description attached hereto as Exhibit “A” (the “Property”).

B. The project consists of 98 senior (at least one member age 62 or older) residential units of which 50 are designated as moderate-income affordable units for persons and “persons and families of moderate income” as defined in California Health and Safety Code section 50093.

Cypress City Council approved the project on October 25, 2021 per Resolutions Nos. 6683 and 6684 (the “CC Resolutions”). In accordance with the CC Resolutions, Condition of Approvals numbers 6.5, 6.6, 6.7, 6.8, and 6.9 for Conditional Use Permit (CUP) No. 2021-03 and Vesting Tentative Tract Map No. 19, require the restricting, in perpetuity, of the 50 residential units for ownership to persons and families of moderate income as defined by Section 1 herein.

C. The Conditions of Approval referenced in the Recital above and the CC Resolution require Developer to (i) develop and identify (a) in the covenants, conditions, and restrictions for the Project, and (b) on the condominium map for the Project in Lot 2, fifty (50) of the residential condominium units as units restricted as affordable housing (collectively, the “Affordable Units”), and (ii) record a covenant against the Affordable Units that (a) identifies the Affordable Units as condominiums restricted for sale to and occupancy by income-qualified households at an affordable sales price, (b) restricts the Affordable Units, in perpetuity, for sale to and occupancy by income-qualified households, and (c) requires notice of affordability to be included in the sales documents for the initial sale, and all subsequent sales, of the Affordable Units. 698/017943-0030
17669171.2 a05/01/23 -2- 01004.0005/887096.1
D. The Affordable Units within the Project are located along the eastern Property boundary in two buildings in Lot 2 of Tract 19147, as depicted on the Final Map recorded on ______, with the Orange County Clerk Recorder, as instrument number ______________ , which has been approved by the City and is attached hereto and incorporated herein as Exhibit “B” (the “Final Map”). Building A houses 24 affordable units and an approximately 2,000 square foot community center with adjacent covered patio. Building B contains 26 affordable units. The oneand two-bedroom affordable units range from 767 to 1,003 square feet. Floor plans for the market rate units within the Project range from approximately 1,326 to 2,031 square feet of habitable floor area.

E. Developer’s execution and recordation of, and thereafter compliance with, this Declaration shall satisfy Developer’s obligations under Condition of Approvals numbers 6.5, 6.6,

6.7, 6.8, and 6.9 for Conditional Use Permit (CUP) No. 2021-03 and Vesting Tentative Tract Map No. 19 approved by the City, by restricting, in perpetuity, the Affordable Units for sale to “Qualified Households” at an “Affordable Sales Price” (as those terms are defined in Section 1 herein).

F. This Declaration does not encumber or in any way limit the sale of any units in Lot 1 of Tract 19147 as depicted on the Final Map.

NOW, THEREFORE, in consideration of the foregoing Recitals, which are incorporated herein by this reference, and for other valuable consideration, the sufficiency of which is hereby acknowledged, City and Developer agree as follows:

1. Definitions. In addition to the terms defined elsewhere in this Declaration, the following meanings shall apply:
a. “Affordable Housing Agreement with Resale Restrictions” shall mean the Equity Sharing Agreement, which serves as the Affordable Housing Agreement with Resale Restrictions for purposes of Section 39 (or subsequent section number) of the CC&Rs and Conditions of Approval numbers 6.5, 6.6, 6.7, 6.8, and 6.9 for Conditional Use Permit (CUP) No. 2021-03 and Vesting Tentative Tract Map No. 19.
b. “Affordable Sales Price” shall mean, as to each Affordable Unit, a sales price that would result in an annual Monthly Housing Cost that does not exceed the maximum percentage of income that can be devoted to housing cost by Qualified Households under California law. As of the date of this Declaration, the Affordable Sales Price for a Qualified Household means a purchase price with a reasonable downpayment, and that would result in an annual Monthly Housing Cost that is not less than twenty-eight percent (28%) of the gross income of the household nor more than the product of thirty-five percent (35%) times one hundred ten percent (110%) of the Median Income adjusted for family size appropriate for the Affordable Unit, all as more particularly set forth in Section 50052.5 of the California Health and Safety Code.

Pursuant to Section 50052.5 of the California Health and Safety Code, for purposes of calculating the Affordable Sales Price only, “adjusted for family size appropriate for the Affordable Unit” shall mean a household of two (2) persons for a one (1) bedroom Affordable Unit, and three (3) persons for a two (2) bedroom Affordable Unit (to clarify, the indicated household size does not serve as a limitation on the number of residents in the household of a Proposed Buyer). For 698/017943-0030
17669171.2 a05/01/23 -3- 01004.0005/887096.1
purposes of determining an Affordable Sales Price, a “reasonable” downpayment is a downpayment that equals no more than ten percent (10%) of the sales price for the Affordable Unit. A calculation of Affordable Sales Price, based on the date of this Declaration, is set forth in Exhibit “D” attached hereto and incorporated herein.
c. “Affordable Unit” shall have the meaning ascribed in Recital C of this Declaration.
d. “Association” shall have the meaning ascribed in Section 8 of this Declaration.
e. “Association CC&Rs” shall have the meaning ascribed in Section 8 of this Declaration.
f. “Association Property” means real or personal property designated by the Developer, as the “Declarant” under the Association CC&Rs, or the Board of Directors of the Association as Association Property and therefore made subject to the restrictions on Association Property established in the governing documents. The Association Property in a “Phase” consists of all the real property described as Association Property in the Condominium Plan for the Phase (except for the Units and the Condominium Common Area shown on the Condominium Plan(s)).

The Association Property is “common area” as defined in California Civil Code section 4095. g. “Condominium” means an estate in real property as defined in California Civil Code Section 4125. A Condominium consists of an undivided fee-simple ownership interest in the Condominium Common Area in a Phase, together with a separate ownership interest in fee in a “Unit” as described in the recorded Condominium Plans and as defined in California Civil Code Section 4125, and any easements appurtenant thereto. h. “Condominium Common Area” means the volumes of airspace described in the Condominium Plan for each Phase, which shall be owned by Owners in each Phase of the Project as tenants-in-common. The Condominium Common Area in each Phase of the Project constitutes the “undivided interest-in-common in a portion of the real property,” in accordance with California Civil Code Section 4125. Condominium Common Area is not Association Property. The undivided fee simple interest in the Condominium Common Area in a Phase is appurtenant to each Unit in such Phase and is a fraction having one (1) as its numerator and the number of Units in that Phase as its denominator.
i. “Condominium Plan” shall mean the Condominium Plan for a Phase to be recorded in accordance with all applicable regulations of the California Bureau of Real Estate.

The Condominium Plan for each Phase shall identify the Association Property, the Condominium Common Area and the Units in such Phase.
j. “Developer” shall mean Developer and any successor in interest of Developer to the Property or any portion thereof, including the Association, but excluding any Owner(s).
k. “Equity Sharing Agreement” shall have the meaning set forth in Section 2 of this Declaration.
698/017943-0030
17669171.2 a05/01/23 -4- 01004.0005/887096.1
l. “Median Income” shall mean the Orange County area median income adjusted for family size as established by the United States Department of Housing and Urban Development, and as published periodically by the State of California Department of Housing and Community Development.
m. “Monthly Housing Cost” shall include all of the following associated with an Affordable Unit, estimated or known as of the date of the proposed sale of the Affordable Unit:
(a) principal and interest payments to be paid in the form of loan proceeds on a thirty (30) year fixed mortgage loan and any loan insurance fees associated therewith; (b) property taxes and assessments; (c) flood insurance, if required by the Owner’s primary mortgage lender; (d) fire and casualty insurance covering replacement value of property improvements, unless such insurance is procured by the homeowner association; (e) homeowner association fees; and (f) a reasonable utility allowance. The Monthly Housing Cost of a purchaser shall be an average of estimated costs for the next twelve (12) months.
n. “Owner” shall mean a Qualified Household to whom Developer has conveyed fee title to one of the Affordable Units.
o. “Phase” shall mean all of the real property and improvements described and designated as a Phase of the Project in the Association CC&Rs or in a recorded Supplemental Declaration or Notice of Addition to the Association CC&Rs, the Units of which are described in a Final Subdivision Public Report issued by the California Bureau of Real Estate. p. “Proposed Buyer” shall mean a person or family determined to be a Qualified Household to whom Developer desires and proposes to Transfer an Affordable Unit. q. “Qualified Household” shall mean a household whose annual income does not exceed the qualifying limits under California law for “persons and families of moderate income” as defined in California Health and Safety Code section 50093 and published periodically by the State of California Department of Housing and Community Development. r. “Sales Price” shall mean all sums paid by a Qualified Household to Developer for, or in conjunction with, the acquisition of an Affordable Unit, including the purchase price designated in any purchase agreement, consideration for personal property and all other costs and fees paid by the Qualified Household, to or for the benefit of the Developer. s. “Transfer” shall mean any sale, assignment, or transfer of an interest in an Affordable Unit, including, without limitation, a fee simple interest, tenancy in common, joint tenancy, community property, tenancy by the entireties, life estate, or other limited estate, leasehold interest or any rental of the Affordable Unit. t. “Unit” shall mean a separate interest in space as defined in Section 4125(b) of the California Civil Code. Each Unit is a separate freehold estate, as separately shown, numbered and designated in the Condominium Plan for each Phase. Each Unit includes the residential element as depicted on the Condominium Plan for each Phase. The Project is comprised of ninety-eight (98) Units.
698/017943-0030
17669171.2 a05/01/23 -5- 01004.0005/887096.1

2. Sale of Affordable Units.

Developer agrees that Developer shall sell the Affordable Units to Qualified Households at an Affordable Sales Price. Developer agrees to market each Affordable Unit at the earliest feasible time, but not later than the completion of construction of said Affordable Unit. Developer shall use its best efforts to market the Affordable Units to persons who live and/or work within the City of Cypress. Developer shall prioritize applications based on time submitted and whether an applicant lives and/or works in the City of Cypress. Any of Developer, Developer’s officials and employees, and the immediate family members of Developer’s officials and employees shall be ineligible to purchase an Affordable Unit; provided they otherwise qualify as a Qualified Household (the “Developer Eligibility Prohibition”). Escrow for the sale of an Affordable Unit by Developer to a Qualified Household shall not close until after issuance of a certificate of occupancy to be issued by the City of Cypress building department for such Affordable Unit as well as issuance of a Final Subdivision Public Report by the California Bureau of Real Estate. As used herein, the term “immediate family member” shall mean and include a parent or step-parent, grandparent or step-grandparent, sibling or step-sibling, and child or step-child.

Whenever Developer Transfers any Affordable Unit to a Qualified Household, the Owner of that Affordable Unit shall execute and have notarized and recorded, for the benefit of the City, an equity sharing agreement substantially in the form of Exhibit “E” attached hereto and incorporated herein by this reference (“Equity Sharing Agreement”). In connection with any Transfer of an Affordable Unit to an Owner, Developer shall cause the Equity Sharing Agreement specific to the Affordable Unit to be recorded at the closing of escrow that transfers the Affordable Unit from Developer to the Owner. Thereafter, upon any subsequent Transfer of the Affordable Unit from a current Owner to a subsequent Owner, the current Owner shall cause the subsequent Owner to execute and have notarized and recorded the Equity Sharing Agreement (and applicable attachments thereto).

3. Restrictions on Transfer by Sale of Any Affordable Unit. a. General. Upon Developer’s sale of an Affordable Unit in accordance with the terms of this Declaration, Developer shall have no further obligations or liability under this Declaration with respect to such Affordable Unit, or any responsibility with respect to such Affordable Unit, except as expressly set forth in Section 4, subdivision (e), and Section 10 of this Declaration.
b. Determination of Sales Price.

DEVELOPER UNDERSTANDS THAT THE DETERMINATION OF THE SALES

PRICE CAN BE MADE ONLY AT THE TIME OF THE PROPOSED TRANSFER, TAKING

INTO CONSIDERATION INTEREST RATES, PROPERTY TAXES AND OTHER FACTORS

THAT CANNOT BE ACCURATELY PREDICTED AND THAT THE SALES PRICE

PERMITTED HEREUNDER MAY BE LESS THAN THE FAIR MARKET VALUE OF THE

PROPERTY AND MAY NOT INCREASE OR DECREASE IN THE SAME MANNER AS

OTHER SIMILAR REAL PROPERTY WHICH IS NOT ENCUMBERED BY THIS RESTRICTION. DEVELOPER FURTHER ACKNOWLEDGES THAT IN SETTING THE

SALES PRICE, THE PRIMARY OBJECTIVE OF CITY AND THIS DECLARATION IS TO 698/017943-0030
17669171.2 a05/01/23 -6- 01004.0005/887096.1

PROVIDE HOUSING TO QUALIFIED HOUSEHOLDS AT AN AFFORDABLE SALES PRICE. THE SALES PRICE MAY BE LESS THAN OTHER SIMILAR PROPERTIES WHICH HAVE NO RESTRICTIONS.

Developer’s Initials
c. Transfer of an Affordable Unit.

Developer may transfer an Affordable Unit only in strict accordance with the provisions of this Declaration. Specifically, Developer may only transfer an Affordable Unit to a Qualified Household. Any such transfer may be made only if (i) the sales price for the Affordable Unit does not exceed an Affordable Sales Price for said buyer; and (ii) the Transfer has previously been approved in writing by City, which approval shall be evidenced by City’s execution of the “Request for Verification of Proposed Buyer” (as defined in Section 4a below) for said buyer.

In order to comply with this Subsection 3c, Developer must calculate the Affordable Sales Price for the Proposed Buyer of the Affordable Unit in accordance with the definitions set forth in Section 1 of this Declaration. Developer shall obtain final approval from City housing staff or City Consultant on any such calculation, as set forth further in Section 4 below, which approval shall be evidenced by City’s execution of the Request for Verification of Proposed Buyer for said buyer.

4. Process to Complete Transfer by Sale of Condominiums.

Not less than four (4) weeks prior to the Transfer by sale of an Affordable Unit, Developer shall do all of the following:
a. Notice to City: Developer shall send to City, at 5275 Orange Ave., Cypress CA 90630, or any other method requested by City, the form attached hereto and incorporated herein as Exhibit “C” (“Request for Verification of Proposed Buyer”) fully completed and executed by Developer and the Proposed Buyer, accompanied by all documents and materials received by Developer and necessary in order for Developer and City to make a determination that the Proposed Buyer is a Qualified Household and that the Sales Price is an Affordable Sales Price for the Proposed Buyer, as required pursuant to Sections 4b and 4c below (collectively, the “Supporting Eligibility Documentation”). As directed by the City, Developer may instead send such paperwork directly to a third-party retained by the City for verification purposes as contemplated in Section 4f, below.
b. Qualification of Proposed Buyer. No Transfer shall occur unless and until determination is made based on the Request for Verification of Proposed Buyer and Supporting Eligibility Documentation (collectively, the “Verification and Supporting Documentation”) that the Proposed Buyer is a Qualified Household who intends to occupy the Affordable Unit as his/her principal residence. Each Request for Verification of Proposed Buyer shall include a statement by the Proposed Buyer certifying its intent with regard to the occupancy of the Affordable Unit and as to the truth and accuracy of all of the Verification and Supporting Documentation, including, without limitation, all information supplied as to the Gross Income (calculated as set forth in 25 Cal. Code of Regs., Section 6914 or successor regulation thereto) of the Proposed Buyer.

Developer shall certify pursuant to the Request for Verification of Proposed Buyer the information 698/017943-0030
17669171.2 a05/01/23 -7- 01004.0005/887096.1
provided in the Verification and Supporting Documentation. Developer shall be entitled to rely on all of the Verification and Supporting Documentation in making the determination required by this subsection 4b unless Developer has knowledge of, or a reasonable basis for belief as to, the inaccuracy or falsehood of any of the Verification and Supporting Documentation (“Developer’s Review Standard”).
c. Affordable Unit Sales Price. The Sales Price for the Affordable Unit shall not exceed an Affordable Sales Price for the proposed Buyer. In determining the Affordable Sales Price, the family size of the Proposed Buyer shall be deemed to be 2 persons for each one-bedroom Affordable Unit and 3 persons for each two-bedroom Affordable Unit, regardless of the number of intended occupants.
d. Certificates from Developer and Proposed Buyer; Disclosure. Each Request for Verification of Proposed Buyer shall include an “Owner’s Certificate” that, based on the information included in the Verification and Supporting Documentation but subject to Developer’s Review Standard, (i) Developer has made the affirmative determination required by and pursuant to Section 4b above that the Proposed Buyer is a Qualified Household, and (ii) the Sales Price is an Affordable Sales Price as required by Section 4c above. Within ten (10) business days after City’s receipt of the Verification and Supporting Documentation, City, or City’s agent, shall approve, disapprove, or conditionally approve the Proposed Buyer’s eligibility to purchase an Affordable Unit as a Qualified Household who intends to occupy the Affordable Unit as his/her principal residence, which approval shall not be unreasonably withheld, conditioned, or delayed.

City’s approval shall be made by City’s execution of the Request for Verification of Proposed Buyer for said buyer. Further, Developer and Proposed Buyer each shall certify in writing, on the Request for Verification of Proposed Buyer, that the Transfer shall be closed in accordance with, and only with, the terms of a purchase and sale contract, the general form of which has been submitted to and approved by City before execution of this Declaration, and the salient terms of which have been provided to City for review and approval (all of which review and approval by City was or is (as applicable) limited to a determination by City that the purchase and sale contract and salient terms thereof are in conformance with this Declaration) and that all consideration delivered by the Proposed Buyer to Developer has been fully disclosed to City. Notwithstanding anything to the contrary in this Section 4, Developer shall have the right, but shall not be obligated, to seek a preliminary determination from City regarding a Proposed Buyer and a proposed Sales Price (a “Preliminary Determination”) prior to compiling and submitting to City all of the Verification and Supporting Documentation.
e. Failure to Comply. In the event a Transfer from Developer to a Proposed Buyer is made in violation of the terms of this Declaration or false or misleading statements are made in any documents or certificate submitted to City for its approval of the Transfer, City shall be entitled to all available remedies in law or equity, including, without limitation, the right to file an action at law or in equity against Developer and/or the Proposed Buyer (as applicable) to seek to enforce the terms of this Declaration; provided, however, that City shall only have the right to file an action against Developer if City has determined or has a reasonable belief that Developer violated the terms of this Declaration. Further, in the event Developer fails to comply with Sections 4a, 4b, 4c, or 4d above, any costs, liabilities or obligations incurred by Developer and its Proposed Buyer for the return of any monies paid or received or for any costs and legal expenses, shall be borne jointly and severally by Developer and its Proposed Buyer and such parties shall 698/017943-0030
17669171.2 a05/01/23 -8- 01004.0005/887096.1
hold City harmless and reimburse City’s expenses, legal fees and costs for any action City takes in enforcing the terms of this Section 4e; provided, however, that Developer shall not be required to reimburse City pursuant to the preceding sentence if a final determination is made by a court of competent jurisdiction that City’s action was frivolous and/or totally without merit. f. Qualification by City-Designated Consulting Firm. City may retain a thirdparty consulting firm to assist in the review and qualification of Developer’s proposed buyers, including any Preliminary Determinations requested by Developer. With respect to the foregoing, within five (5) days after the date of this Declaration, and from time-to-time at City’s request to replenish depleted funds, Developer shall provide a deposit to the City to cover all costs incurred by City for City staff time or charged to City by City’s third-party consultant to qualify said initial buyers. Within ten (10) days after the later of (i) the date Developer has sold all Affordable Units to Qualified Households, as verified by the City or City’s third-party consultant, and (ii) the date City has expended the staff time or paid the City’s third-party consultant the final payment owed in connection with the last qualification of the Qualified Household purchasing an Affordable Unit, City shall return all unexpended Deposit Funds to Developer. g. City Affordable Housing Documents; Partial Termination. Developer shall require each Proposed Buyer to execute, with signatures acknowledged (as applicable) and documents recorded (as applicable) the Equity Sharing Agreement and all attachments thereto. On the thirtieth (30th) day following the close of any transfer of an Affordable Unit to a Qualified Household, provided (1) the Equity Sharing Agreement (and applicable attachments thereto) have been duly executed, with signatures acknowledged (as applicable), \recorded (as applicable) in the Official Records of Orange County, and (2) City has not notified Developer, in writing that City has determined the sale was not made in compliance with the terms of this Declaration, Developer shall be automatically released from this Declaration with respect to the sold Affordable Unit. If requested, in writing, by Developer, City agrees to execute and record a release of Developer from Developer’s obligations under this Declaration for released Affordable Unit(s), as the covenants, conditions, and restrictions, including the resale restrictions in this Declaration, which shall remain in perpetuity on such Affordable Unit(s), shall run with the land and remain the obligation of the owner of the Affordable Unit with oversight by the Association in accordance with the Association CC&Rs.
h. Delivery of Documents. Upon the close of the proposed Transfer, Developer shall provide City with a certified copy of the recorded documents, including a copy of the recorded Equity Sharing Agreement (including recorded attachments), and a copy of the final sales contract, settlement statement, escrow instructions, all certificates required by this Section 4, and any other documents which City may reasonably request.

5. Nondiscrimination Covenants
In addition to any other nondiscrimination provisions applicable to the Property under federal, state or local law, Developer covenants by and for itself and any successors in interest that there shall be no discrimination against or segregation of any person, or group of persons on any basis listed in subdivision (a) or (d) of Section 12955 of the Government Code, as those bases are defined in Sections 12926, 12926.1, subdivision (m) and paragraph (1) of subdivision (p) of Section 12955, and Section 12955.2 of the Government Code, in the sale, lease, sublease, transfer, 698/017943-0030
17669171.2 a05/01/23 -9- 01004.0005/887096.1
use, occupancy, tenure or enjoyment of the Property, or any part thereof, nor shall Developer, or any person claiming under or through him or her, establish or permit any such practice or practices of discrimination or segregation with reference to the selection, location, number, use or occupancy of tenants, lessees, subtenants, sublessees or vendees of the Property, or any part thereof. The foregoing covenants shall run with the land.

Developer agrees for itself and any successor in interest that Developer shall refrain from restricting the rental, sale, or lease of any portion of the Property, or contracts relating to the Property, on the basis of race, color, creed, religion, sex, marital status, ancestry, or national origin of any person. All such deeds, leases or contracts shall contain or be subject to substantially the following nondiscrimination or nonsegregation clauses:
a. In deeds: “The grantee herein covenants by and for himself or herself, his or her heirs, executors, administrators, and assigns, and all persons claiming under or through them, that there shall be no discrimination against or segregation of, any person or group of persons on account of any basis listed in subdivision (a) or (d) of Section 12955 of the Government Code, as those bases are defined in Sections 12926, 12926.1, subdivision (m) and paragraph (1) of subdivision (p) of Section 12955, and Section 12955.2 of the Government Code, in the sale, lease, sublease, transfer, use, occupancy, tenure, or enjoyment of the premises herein conveyed, nor shall the grantee or any person claiming under or through him or her, establish or permit any practice or practices of discrimination or segregation with reference to the selection, location, number, use or occupancy of tenants, lessees, subtenants, sublessees, or vendees in the premises herein conveyed.

The foregoing covenants shall run with the land.”
b. In contracts: "There shall be no discrimination against or segregation of, any person or group of persons on account of any basis listed in subdivision (a) or (d) of Section 12955 of the Government Code, as those bases are defined in Sections 12926, 12926.1, subdivision (m) and paragraph (1) of subdivision (p) of Section 12955, and Section 12955.2 of the Government Code, in the sale, lease, sublease, transfer, use, occupancy, tenure, or enjoyment of the premises which are the subject of this agreement, nor shall the grantee or any person claiming under or through him or her, establish or permit any practice or practices of discrimination or segregation with reference to the selection, location, number, use or occupancy of tenants, lessees, subtenants, sublessees, or vendees in the premises herein conveyed. The foregoing covenants shall run with the land."

6. Amenities and Location.

7. The Affordable Units shall be similar to the base plan of the Project market rate units in terms of design, appearance, materials, finished quality and interior amenities and fixtures.

Exterior building elevations of the market rate units and Affordable Units shall each contain tile roofing, vinyl windows, recessed openings, lap siding, stucco siding, metal railings and rooftop solar panels. Interiors shall include similar brand appliances, Therma-tru exterior doors (or of comparable quality), Frank Brass bath hardware (or of comparable quality), Delta Fixtures bath plumbing (or of comparable quality), stainless steel Sonetto sinks (or of comparable quality), clear glass shower enclosures and white Thermofoil cabinets (or of comparable quality). The remaining 698/017943-0030
17669171.2 a05/01/23 -10- 01004.0005/887096.1
residential dwelling units in the Project units consist of two-bedroom market rate units. Issuance of a certificate of occupancy by the City shall constitute final approval that an Affordable Unit complies with this Section 6. The Association CC&Rs shall include a provision that ensures full access to all Project amenities for all residents, including residents of the Affordable Units. The Association CC&Rs shall further prohibit installation of a fence, wall, gate, or other partition which separates the buildings containing Affordable Units (Buildings A and B) from the rest of the Project.

8. Conveyance of Association Property to Association.

Prior to the first close of escrow of one of the Affordable Units, Developer shall (i) establish a homeowners association (the “Association”) for the purpose of maintaining the Association Property; (ii) prepare and record covenants, conditions, and restrictions setting forth the respective maintenance obligations of the Owners and the Association (the “Association CC&Rs”); and (iii) convey the Association Property to the Association on a Phase by Phase basis to enable the Association to perform the maintenance obligations hereunder, and as set forth in the Association CC&Rs. The Association CC&Rs shall expressly state that until such time as Developer conveys the Association Property to the Association, Developer shall be responsible for maintaining the Association Property. The Association CC&Rs shall expressly provide for the payment of an annual fee, in an amount determined by the City from time to time, to City for annual compliance with the provisions of this Declaration and the Equity Sharing Agreement, which amount, at the time of recordation of this Declaration, is $150 per Affordable Unit.

9. Property Taxes.

Developer shall not seek exemption from the payment of property taxes and assessments for any portion of the Property or take any other action that would result in any portion of the Property being exempt from the imposition of property taxes and assessments.

10. Indemnification.

Developer shall defend, indemnify and hold harmless City and City’s officers, officials, agents, employees, representatives, and consultants (collectively, the “Indemnified Parties”) from and against any actual loss, damage, costs, expenses, liability, claim, or judgment relating in any manner to Developer’s performance or failure to perform under this Declaration, except to the extent caused by the active negligence or willful misconduct of an Indemnified Party.

11. Insurance.

Developer shall procure and maintain, at its sole cost and expense, in a form and content satisfactory to City, the following policies of insurance:

Commercial General Liability Insurance. A policy of commercial general liability insurance written on a per occurrence basis in an amount not less than a combined single limit of Three Million Dollars ($3,000,000) or its equivalent.

Worker’s Compensation Insurance. A policy of worker’s compensation insurance in such amount as will fully comply with the laws of the State of California. 698/017943-0030
17669171.2 a05/01/23 -11- 01004.0005/887096.1
Builder’s Risk. Builder’s risk coverage written on a completed value basis in an amount equal to the full replacement cost of the improvements with coverage available on the “all risk” form of policy, and may be on a reporting form, including coverage against collapse, fire, and water damage, with such insurance to be in such amounts and form and written by such companies as shall be approved by City. City agrees to accept a builder’s risk insurance policy from the general contractor for the Project in conformance with the requirements set forth herein.

Automobile Liability Insurance. Automobile liability insurance (bodily injury and property damage liability) which coverage shall include owned, hired, and non-owned automobiles, with limits of liability of not less than One Million Dollars ($1,000,000.00) combined single limit per accident for bodily injury and property damage combined.

All of the above policies of insurance shall be primary insurance and except for the Worker’s Compensation Insurance shall name the City and the Indemnified Parties as additional insureds. Said policies shall be satisfactory only if issued by companies qualified to do business in California and rated A:VII or better in the most recent edition of the Best Rating Guide. The insurer shall waive all rights of subrogation and contribution it may have against the Indemnified Parties and their respective insurers. All of said policies of insurance shall provide that said insurance may not be amended or canceled without providing thirty (30) days prior written notice by registered mail to City. In the event any of said policies of insurance are canceled, Developer shall, prior to the cancellation date, submit new evidence of insurance in conformance with this Section 11 to the City Manager of City. The foregoing obligations shall remain in effect until Developer has sold each Affordable Unit to a Qualified Household.

The Association shall maintain policies of commercial general liability and fire and casualty insurance in the limits set forth in California Civil Code sections 5800 and 5805 and as may be required by the California Bureau of Real Estate.

In no event shall the limits of any policy be considered as limiting the liability of Developer hereunder or limiting the indemnity obligation of Developer set forth in Section 10 of this Declaration.

12. Repair of Damage.

If any improvements on the Property shall be totally or partially destroyed or rendered wholly or partly uninhabitable by fire or other casualty, Developer (or the Association if Developer has transferred the damaged portion of the Property to the Association), shall promptly proceed to obtain insurance proceeds and take all steps necessary to begin reconstruction and, immediately upon receipt of insurance proceeds, to promptly and diligently commence the repair or replacement of the improvements to substantially the same condition as the improvements are required to be maintained under the terms of this Declaration, whether or not the insurance proceeds are sufficient to cover the actual cost of repair, replacement, or restoration, and Developer (or the Association if Developer has transferred the damaged portion of the Property to the Association), shall complete the same as soon as possible thereafter so that the Property or damaged portion thereof can continue to be developed and occupied as an affordable housing development in accordance with this Declaration. In no event shall the repair, replacement, or restoration period exceed six (6) months 698/017943-0030
17669171.2 a05/01/23 -12- 01004.0005/887096.1
from the date or the destruction unless the City Manager of City, in his or her sole and absolute discretion, approves a longer period of time.

13. Defaults and Remedies.
a. Defaults. Failure or delay by any party to perform any term or provision of this Declaration which is not cured within thirty (30) days after receipt of notice from the other party specifying the default constitutes a default under this Declaration; provided, however, if such default is of the nature requiring more than thirty (30) days to cure, the defaulting party shall avoid default hereunder by commencing to cure within such thirty (30) day period, and thereafter diligently pursuing such cure to completion. Except as required to protect against further damages, the injured party may not institute proceedings against the party in default until thirty (30) days after giving such notice. Failure or delay in giving such notice shall not constitute a waiver of any default, nor shall it change the time of default.
b. Institution of Legal Actions. In addition to any other rights or remedies, any party may institute legal action to cure, correct, or remedy any default, to recover damages for any default, or to obtain any other legal or equitable remedy consistent with the purposes of this Declaration; provided, however, that notwithstanding anything in the foregoing to the contrary, in no event shall Developer be entitled to obtain monetary damages of any kind from City, including but not limited to damages for economic loss, lost profits, or any other economic or consequential damages of any kind. Such legal actions must be instituted and maintained in the Superior Court of the County of Orange, State of California, or in any other appropriate court in that county. c. Rights and Remedies are Cumulative. The rights and remedies of the parties are cumulative, and the exercise by any party of one or more of its rights or remedies shall not preclude the exercise by it, at the same or different times, of any other rights or remedies for the same default or any other default by any other party.

14. Covenants Do Not Impair Liens.

No violation or breach of covenants, conditions, restrictions, provisions, or limitations contained in this Declaration shall defeat or render invalid or in any way impair the lien or charge of any mortgage or deed of trust or security instrument, except for any such mortgage or deed of trust or security instrument recorded against an Affordable Unit that was Transferred in violation of this Declaration, such as a deed of trust recorded against an Affordable Unit for a person or household that is not a Qualified Household and/or for a loan in excess of the Affordable Sales Price.

15. Conflict with Other Laws; Severability.

In the event that any provision of this Declaration is found to be contrary to applicable law, then such provisions shall be deemed modified in a manner which is consistent with the goals and intent of this Declaration to provide housing to Qualified Households at an Affordable Sales Price.

Every provision of this Declaration is intended to be severable. In the event any term or provision of this Declaration is declared by a court of competent jurisdiction to be unlawful, invalid 698/017943-0030
17669171.2 a05/01/23 -13- 01004.0005/887096.1
or unenforceable for any reason, such determination shall not affect the balance of the terms and provisions of this Declaration, which terms and provisions shall remain binding and enforceable.

16. Covenants for Benefit of City.

This Declaration is designed to create equitable servitudes and covenants running with the Property, in accordance with the provisions of Civil Code Section 1468. The covenants, conditions, restrictions, reservations, equitable servitudes, liens and charges set forth herein shall run with the Property and shall be binding upon all persons having any right, title or interest in the Property, or any part thereof, their heirs, successive owners and assigns; shall inure to the benefit of City and its successors and assigns, shall be binding upon Developer, its successors and assigns and successors in interest; and may be enforced by City and its successors and assigns. Developer hereby declares its understanding and intent that the burden of the covenants set forth herein touch and concern the land and that Developer’s interest in the Property is rendered less valuable thereby.

Developer hereby further declares its understanding and intent that the benefit of such covenants touch and concern the land by enhancing and increasing the enjoyment and use of the Property by Qualified Households, and by furthering the public purposes of City.

In amplification and not in restriction of the provisions set forth hereinabove, it is intended and agreed that City is deemed a beneficiary of the agreements and covenants provided herein both for and in its own right and also for the purposes of protecting the interests of the community. All covenants without regard to technical classification or designation shall be binding for the benefit of City and such covenants shall run in favor of City for the entire period during which such covenants shall be in force and effect, without regard to whether City is or remains an owner of any land or interest therein to which such covenants relate. However, all such covenants and restrictions shall be deemed to run in favor of all real property owned by City which real property shall be deemed the benefited property of such covenants. City shall have the right, in the event of any breach of any such agreement or covenant, to exercise all of the rights and remedies, and to maintain any action at law or suit in equity or other proper proceedings to enforce the curing of such breach of agreement or covenant.

In further amplification and not in restriction of the provisions set forth hereinabove, the covenants, conditions, and restrictions, including resale restrictions, that touch and concern the Affordable Units shall run with the land in perpetuity. Upon the Transfer of any Affordable Unit by the Developer, the covenants, conditions, and restrictions, including resale restrictions shall run with the land and remain the obligation of the owner of the Affordable Unit with oversight by the Association in accordance with the Association CC&Rs, which shall comply in perpetuity with Conditions of Approval numbers 6.5, 6.6, 6.7, 6.8, and 6.9 for Conditional Use Permit (CUP) No. 2021-03 and Vesting Tentative Tract Map No. 19 approved by the City.

17. Partial Release of Property Excluding Affordable Units.

Upon written request from Developer and Developer’s delivery to City of a legal description of the Affordable Units, City shall release the encumbrance of this Declaration as to the Property excluding the Affordable Units (the “Partial Release”). The City shall promptly execute, acknowledge and deliver for recordation such instrument(s) as reasonably necessary to cause the Partial Release, which may include replacing Exhibit “A” with a legal description of the 698/017943-0030
17669171.2 a05/01/23 -14- 01004.0005/887096.1
Affordable Units, which shall remain subject to this Declaration until released in accordance with the terms of Section 4g above.

18. Full Release of Developer; CC&Rs and Resale Restrictions Remain with Affordable Units. Unless City has notified Developer, in writing and pursuant to the terms of Section 4g above, that City has determined a sale of an Affordable Unit was not made in compliance with the terms of this Declaration, then on the thirtieth (30th) day following the close of escrow for the last Affordable Unit to a Qualified Household, then, if requested in writing by Developer, City agrees to execute and record a release of Developer from Developer’s obligations under this Declaration, as the covenants, conditions, and restrictions, including the resale restrictions in this Declaration, shall run with the land and remain the obligation of the owner of the Affordable Unit with oversight by the Association in accordance with the Association CC&Rs.

19. Notices, Demands and Communications
Written notices, demands and communications between Developer and City shall be sufficiently given if (i) delivered by hand, (ii) delivered by reputable same-day or overnight courier service that provides a receipt showing date and time delivery, or (iii) dispatched by registered or certified mail, postage prepaid, return receipt requested, as follows:

Developer: CypressMoodyM 2022, LLC
c/o Melia Homes, Inc.
8951 Research Drive, Suite 100
Irvine, CA 92618
Attn: BJ Delzer
City: City of Cypress
5275 Orange Ave.,
Cypress CA 90630
Attention: Planning Director
copy to: Aleshire & Wynder, LLP
18881 Von Karman Ave., Suite 1700
Irvine, CA 92612
Attn: Fred Galante, Esq.

Such addresses for notice may be changed from time to time upon notice to the other party.

Any written notice, demand or communication shall be deemed received upon receipt if delivered by hand or by same-day or overnight courier, and shall be deemed received on the third (3rd) calendar day from the date it is postmarked if delivered by registered or certified mail. 698/017943-0030
17669171.2 a05/01/23 -15- 01004.0005/887096.1

20. Assignment.
a. Assignment by City. City shall not assign all or any part of its interest in this Declaration to a third party without obtaining the prior written consent of Developer, which consent shall not be unreasonably withheld, conditioned, or delayed. b. Assignment by Developer. Developer shall not, whether voluntarily, involuntarily, or by operation of law, assign all or any part of its interest in this Declaration to a third party without obtaining the prior written consent of City, which consent shall not be unreasonably withheld, conditioned, or delayed. If City approves an assignment, the assignment shall not be effective unless and until the proposed assignee executes and delivers to City an agreement in form satisfactory to City’s legal counsel assuming the obligations of the assignor which have been assigned. Nothing in this Section 20b is intended to restrict Developer from transferring, in accordance with this Declaration, (i) an Affordable Unit to a Qualified Household, and (ii) the Association Property in the Project to the Association.

21. Attorneys’ Fees and Costs.

If a party to this Declaration commences an action against the other party to this Declaration arising out of or in connection with this Declaration, the prevailing party shall be entitled to recover reasonable attorneys’ fees, expert witness fees, costs of investigation, and costs of suit from the losing party to the extent determined by a court of competent jurisdiction in a final non-appealable decision.

22. Entire Agreement, Waivers, and Amendments.

This Declaration (and the exhibits and attachments hereto) contains the entire agreement between the parties relating to the subject matter hereof, and supersedes all negotiations and previous agreements between the parties with respect to all or part of the subject matter hereof.

All waivers of the provisions of this Declaration must be in writing and signed by the appropriate authorities of the party to be charged. A waiver of the breach of the covenants, conditions or obligations under this Declaration by any party shall not be construed as a waiver of any succeeding breach of the same or other covenants, conditions or obligations of this Declaration.

Any amendment or modification to this Declaration must be in writing and executed by the appropriate authorities of City and (i) Developer to the extent the modification affects the rights or obligations of Developer under this Declaration, (ii) the Association to the extent the modification affects the rights or obligations of the Association under this Declaration, and (iii) the Owner of any Affordable Unit whose rights or obligations under this Declaration is affected by the modification.

23. Interpretation; Governing Law.

This Declaration shall be construed according to its fair meaning and as if prepared by both of the parties hereto. This Declaration shall be construed in accordance with the internal laws of the State of California.
698/017943-0030
17669171.2 a05/01/23 -16- 01004.0005/887096.1

24. City Approvals and Actions.

City shall maintain authority of this Declaration and the authority to implement this Declaration through the City Manager of City (or his or her duly authorized representative). The City Manager shall have the authority to make approvals, issue interpretations, execute documents, waive provisions, and/or enter into certain amendments of this Declaration on behalf of City so long as such actions do not materially or substantially change the basic business terms hereof, change the uses or development permitted on the Property, or add to the costs incurred or to be incurred by City. All other material and/or substantive interpretations, waivers, or amendments shall require the consideration, action and written consent of the City Council.

25. Amendments.

All amendments to this Declaration must be in writing, signed by Developer and City (or their successors-in-interest) and recorded in the Official Records of Orange County, California.

26. Third Party Beneficiaries.

The performance of City’s and Developer’s respective obligations under this Declaration is not intended to benefit any party other than City or Developer. To the extent legally permissible, no person or entity not a signatory to this Declaration shall have any rights or causes of action against any Party to this Declaration as a result of that party’s performance or non-performance under this Declaration, or for the enforcement of any provisions of this Declaration.

27. Counterparts
This Declaration may be executed in counterparts each of which, when both Developer and City have signed this Declaration, shall be deemed an original and shall constitute one and same instrument.
[end – signature page follows]
698/017943-0030
17669171.2 a05/01/23 -17- 01004.0005/887096.1
IN WITNESS WHEREOF, City and Developer have caused this instrument to be executed on their behalf of their respective officers hereunto duly authorized as of the date set forth above.

Executed at ,
California
this day of ,
2022
“City”

CITY OF CYPRESS,
a California municipal corporation
By:
___________________, City Manager
Attest:
_______________________________
Alisha Farnell, City Clerk

APPROVED AS TO FORM
Aleshire & Wynder, LLP
Fred Galante, City Attorney
Executed at ,
California
this day of ,
2022
“Developer”
CypressMoodyM 2022 LLC, a California limited
liability company
By: Melia Homes, Inc., a California
corporation, its Manager
By:

BJ Delzer, CEO
698/017943-0030
17669171.2 a05/01/23 -18- 01004.0005/887096.1
A Notary Public or other officer completing this certificate verifies only the identity of the individual who signed the document to which this certificate is attached, and not the truthfulness, accuracy, or validity of that document.

State of California )
County of Orange )
On _________________________, before me, , (insert name and title of the officer) Notary Public, personally appeared ,
who proved to me on the basis of satisfactory evidence to be the person(s) whose name(s) is/are subscribed to the within instrument and acknowledged to me that he/she/they executed the same in his/her/their authorized capacity(ies), and that by his/her/their signature(s) on the instrument the person(s), or the entity upon behalf of which the person(s) acted, executed the instrument.

I certify under PENALTY OF PERJURY under the laws of the State of California that the foregoing paragraph is true and correct.

WITNESS my hand and official seal.

Signature (Seal)
698/017943-0030
17669171.2 a05/01/23 -19- 01004.0005/887096.1
A Notary Public or other officer completing this certificate verifies only the identity of the individual who signed the document to which this certificate is attached, and not the truthfulness, accuracy, or validity of that document.

State of California )
County of Orange )
On _________________________, before me, , (insert name and title of the officer) Notary Public, personally appeared ,
who proved to me on the basis of satisfactory evidence to be the person(s) whose name(s) is/are subscribed to the within instrument and acknowledged to me that he/she/they executed the same in his/her/their authorized capacity(ies), and that by his/her/their signature(s) on the instrument the person(s), or the entity upon behalf of which the person(s) acted, executed the instrument.

I certify under PENALTY OF PERJURY under the laws of the State of California that the foregoing paragraph is true and correct.

WITNESS my hand and official seal.

Signature (Seal)
698/017943-0030
17669171.2 a05/01/23 EXHIBIT “A”
01004.0005/887096.1
EXHIBIT “A”

LEGAL DESCRIPTION OF PROPERTY
All that certain property located in the City of Cypress, County of Orange, State of California, described as follows:

INSERT Legal description, in the Office of the Orange County Recorder.

698/017943-0030
17669171.2 a05/01/23 -1- 01004.0005/887096.1
EXHIBIT “B”

SITE PLAN
[Attached]
24' 27' 23' 24' 27' 24' 27' 29'
16' 6' 16' 10'
26' 10'
79' 26'
63' 83'
23' 26' 83' 15'
25' Side Setback
25' Side Setback 30' Front Setback 26' 18'9'
26'
26' 26' 6' 6' 24' 27' 15' 15'
38' 30' Front Setback N o r t h Original Scale : 1"= 30' Site Summary: Total Homes 2-Story Market Rate : 48 Buildings 1-8 2-Story Affordable : 50 Buildings A & B Total : 98 Gross Site Area : ± 6.34 Acres Gross Density : ± 15.5 Homes per Acre Parking Required* (Market Rate) 2.0 Spaces / 2 BR x 32 = 64 2.5 Spaces / 3 BR x 16 = 40 0.5 Spaces / Unit x 48 = 24 Total Required = 128 *Parking requirements per city of Cypress municipal code (Appendix 1, article 2.05.050) Parking Provided (Market Rate) Garage Spaces = 96 Uncovered Spaces = 37 Total Provided = 133 Overall Parking Ratio = 2.77:1 Parking Required** (Affordable) 1.0 Space / 1 BR x 31 = 31 2.0 Spaces / 2 BR x 19 = 38 Total Required = 69 **Affordable parking requirements per California Government Code Title 7, Division 1, Chapter 4.3, Section 65915, §(p)(3)(A) Parking Provided (Affordable) Carport Spaces = 50 Uncovered Spaces = 36 Total Provided = 86 Overall Parking Ratio = 1.72:1 Building Coverage Calculations: Market Rate = 7,220 sq. ft. x 8 = 57,767 sq. ft. Affordable = 29,511 sq. ft. Total = 87,278 sq. ft. Total Building Coverage = 31.6% Primary Entry Cypress, California 0 3 . 1 0 . 2 1 Copyright 2021 Bassenian | Lagoni Architects Note: This yield study is for the purpose of estimating the maximum density of a residential product type on a site of a given configuration. If specific entitlement requirements differ from the criteria shown on the plan (such as setbacks, minimum lot sizes, street standards, retention requirements, etc.) then the actual possible density may vary substantially. 2031 Orchard Drive, Suite 100 tel. +1 949 553 9100 fax +1 949 553 0548 Newport Beach, CA USA 92660 0 30 60 15 SCALE: 1" = 30'-0" CONCEPTUAL SITE PLAN CITRUS SQUARE - SENIOR COMMUNITY 935.20139 Orange Avenue Moody Street Pedestrian Access to Orange Avenue 1 2 4 3 5 6 7 8 AB Low Community Wall Low Community Wall Proposed 6' Community Wall Proposed 6' Community Wall
5' Meandering Sidewalk Pedestrian Access to Moody Street 10' Landscape Buffer
Secondary Entry
Indoor Amenity Space on First Floor ± 1,900 SF Pool Building/Restrooms SP-01 698/017943-0030
17669171.2 a05/01/23 EXHIBIT “C”
01004.0005/887096.1
EXHIBIT “C”

REQUEST FOR VERIFICATION OF PROPOSED BUYER
[Attached]
698/017943-0030
17669171.2 a05/01/23 -1- 01004.0005/887096.1

REQUEST FOR VERIFICATION OF PROPOSED BUYER

THIS FORM MUST BE DELIVERED TO THE CITY BEFORE PROCEEDING WITH ANY TRANSFER OF AN AFFORDABLE UNIT.

Date: _________________
City of Cypress
5275 Orange Ave.,
Cypress CA 90630
Attn: Project Manager
Re: Request for Verification of Proposed Buyer
To Whom It May Concern:

CypressMoodyM 2022, LLC, a California limited liability company (“Developer”) desires to transfer the Affordable Unit located at _________________________________ (the “Property”) and by this letter is requesting the City to verify that the proposed buyer is a “Qualified Household” (as that term is defined in the Affordable Housing Implementation Agreement and Declaration of Covenants, Conditions, and Restrictions, Including Resale Restrictions).

1. The Proposed Buyer is:

Name: ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ Current
Address:
____________________________________________________________ ____________________________________________________________ ____________________________________________________________ Telephone
Number:
____________________________________________________________

2. The terms of the proposed transfer are
(a) Sales price of $___________. This sales price is based on the lesser of _____(i) Fair market value; or
_____(ii) The maximum price which results in an Affordable Sales Price. 698/017943-0030
17669171.2 a05/01/23 -2- 01004.0005/887096.1
IN ORDER TO ANSWER QUESTION 2(b) YOU MUST CALCULATE THE

PROPOSED SALES PRICE BASED ON THE HOUSING COST LIMITATIONS SET FORTH IN CALIFORNIA HEALTH & SAFETY CODE SECTION 50052.5, TAKING INTO

CONSIDERATION ALL ITEMS LISTED IN THE DEFINITION OF MONTHLY HOUSING COST.
(b) Price of any personal property being sold to the proposed buyer:
$______________. (If none, so state.)
(c) The price of $____________ to be paid by the proposed buyer for any services of the proposed seller. (If none, so state).
(d) All other amounts of money or other consideration, if any, concerning the Property or any other matter to be paid by the proposed buyer to the proposed seller: $__________. (If none, so state.)
(e) Sources of payment of sales price:

Sales price $___________
Cash down payment $___________
1st loan $___________
2nd loan $___________
Other (describe) $___________
Total $___________
(f) The financing obtained by the proposed buyer to purchase the Property is as follows:
1st Loan:

Loan amount $___________
Monthly payments: $___________
Interest rate ___________
If variable interest, describe adjustment mechanism:
________________________________________________________________ Due date: ____________
Balloon payment amount: ____________
698/017943-0030
17669171.2 a05/01/23 -3- 01004.0005/887096.1
Points and fees: ____________
Lender: _____________________________________________________________________ Lender’s address: _____________________________________________________________ 2nd Loan:

Loan amount: $___________
Monthly payments: $___________
Interest rate ___________
If variable interest, describe adjustment mechanism:
________________________________________________________________ Due date: ____________
Balloon payment amount: ____________
Points and fees: ____________
Lender: _____________________________________________________________________ Lender’s address: _____________________________________________________________ Other Loans: (describe, if none, so state)
____________________________________________________________________________ (g) The Monthly Housing Cost to be paid by the proposed transferee:
1st loan monthly payment: $________________
2nd loan monthly payment: $________________
Other loans monthly payment: $________________
Taxes and assessments (1/12 of yearly taxes and assessments): $________________ Insurance (1/12 of yearly premium): $________________
Utility allowance: $________________
Homeowner’s dues: $________________
Total: $________________
698/017943-0030
17669171.2 a05/01/23 -4- 01004.0005/887096.1

3. The proposed buyer represents, warrants and covenants the following:
(a) The Property will be the principal residence of the proposed transferee, and will not be rented or leased.
(b) The combined maximum annual income for all household members of the proposed buyer is $___________. (This figure must include all sources of income.) (c) The proposed buyer will deliver to the City a signed financial statement on a form acceptable to the City.

4. The proposed buyer’s household consists of the following persons who will reside in the Property:

Adults (18 or over) - [name of each]:
____________________________
____________________________
____________________________
Minors (under 18) [name of each]:
____________________________
____________________________
____________________________

5. The proposed transferee must submit to Developer, on a form available from Developer, an income certification so Developer may determine if the proposed buyer is a Qualified Household.

6. In the event a transfer is made in violation of the terms of the Affordable Housing Implementation Agreement and Declaration of Covenants, Conditions, and Restrictions, Including Resale Restriction (“Declaration”), or false or misleading statements are made in any documents or certificate submitted to City for its approval of the transfer, City shall have the right to file an action at law or in equity against the proposed buyer to seek to enforce the terms of the Declaration and/or force a sale of the Property and transfer of the Property to a Qualified Household.

A true and correct copy of the purchase and sale or other agreement between Developer and the proposed buyer is attached hereto. The transfer, if completed, shall be closed in accordance with the terms of the attached agreement. The attached agreement discloses all consideration to be delivered by the proposed buyer to Developer.
698/017943-0030
17669171.2 a05/01/23 -5- 01004.0005/887096.1
I declare under penalty of perjury under the laws of the State of California that, as to the actual knowledge of Developer, after diligent review of all documents and other materials submitted to Developer, but subject to “Developer’s Review Standard” (as defined in the Declaration) the foregoing is true and correct.

CypressMoodyM 2022, LLC, a California
limited liability company:
________________________________
Date
________________________________
signature
________________________________
signature
________________________________
print name
________________________________
print name
________________________________________________________________________ street address telephone
________________________________________________________________________ city state zip code
I declare under penalty of perjury under the laws of the State of California that the foregoing, and all documents and materials submitted to City and Developer in order to make a determination that I am a Qualified Household, are true and correct, and that I intend to occupy the Affordable Unit as my principal place of residence.

PROPOSED BUYER:
________________________________
Date
________________________________
signature
________________________________
signature
________________________________
print name
________________________________
print name
________________________________________________________________________ street address telephone
________________________________________________________________________ city state zip code
698/017943-0030
17669171.2 a05/01/23 -6- 01004.0005/887096.1
Certification
Based on the Proposed Buyer’s Certificate above, and all documents attached hereto, Developer hereby certifies that, to the actual knowledge of Developer, after diligent review of all documents and other materials submitted to Developer by the Proposed Buyer, but subject to “Developer’s Review Standard” (as defined in the Declaration):
(1) Proposed Buyer is a Qualified Household; and
(2) The purchase price to be paid by the Proposed Buyer is an Affordable Sales Price. [Capitalized terms used above are defined in the Declaration to which this certificate is attached.] CypressMoodyM 2022, LLC, LLC, a
California limited liability company
By: _______________________________
Its: _______________________________
Date: _____________________________
The foregoing Proposed Buyer is approved by City.

By: __________________________________
Its: __________________________________
Date:_________________________________
698/017943-0030
17669171.2 a05/01/23 EXHIBIT “D”
01004.0005/887096.1
EXHIBIT “D”

CALCULATION OF AFFORDABLE SALES PRICE
[Attached]
TABLE 1
MAXIMUM HOUSEHOLD INCOMES: H&SC SECTION 50093 REQUIREMENTS

MODERATE INCOME HOUSEHOLDS
FOURTH QUARTER 2021

CITRUS SQUARE SENIOR CITZEN PROJECT

CYPRESS, CALIFORNIA
1 Person Household $89,650
2 Person Household $102,450
3 Person Household $115,250
TABLE 2
AFFORDABLE SALES PRICE CALCULATIONS 1
H&SC SECTION 50052.5 CALCULATION METHODOLOGY

MODERATE INCOME HOUSEHOLDS
FOURTH QUARTER 2021

CITRUS SQUARE SENIOR CITZEN PROJECT

CYPRESS, CALIFORNIA
One Bedroom Two Bedrooms
I. Income Information
Benchmark Household Size 2 3
Area Median Income 2 $85,350 $96,050
Percentage of Median Income Used for Calculations 110% 110% Household Income Used for Calculations $93,885 $105,655 % of Income Allocated to Housing 35% 35%
Income Allotted to Housing $32,860 $36,980
II. Ongoing Expenses
Utilities Allowance 3 $1,896 $2,544
HOA Dues & Maintenance Allowance 4 3,900 3,900
Property Taxes @ 1.15% of Affordable Price 5,000 5,642
Total Expenses $10,796 $12,086
III. Income Available for Mortgage $22,064 $24,894
IV. Affordable Sales Price
Supportable Mtg @ 3.87% Interest 5 $391,200 $441,400
Benchmark Down Payment @ 10% Affordable Sales Price 43,500 49,100 Maximum Affordable Sales Price $434,700 $490,500
1 2 Based on the 2021 Area Median Income published by HCD. 3 4 HOA Dues @ $275/month and Maintenance Allowance @ $50/month. 5 Based on the Orange County Housing Authority effective as of 12/1/21. Assumes Gas Cooking; Gas Heating; Gas Water Heater; Air Conditioning; Basic Electric; Sewer; Water; and Trash.

The Affordable Sales Price are updated on the first day of each calendar quarter to reflect changes in the Area Median Income, the utilities allowances, and mortgage interest rates.

Based on a 50 basis points premium applied to the Bankrate site average as of October 1, 2021 for a fixedinterest rate loan with a 30-year amortization period.

Prepared by: Keyser Marston Associates, Inc.

File name: 12 2 21 Citrus Sq. Aff Sales Price
698/017943-0030
17669171.2 a05/01/23 EXHIBIT “D”
01004.0005/887096.1
EXHIBIT “E”

EQUITY SHARING AGREEMENT
[Affordable Housing Agreement with Resale Restrictions] [Attached]
2671/017943-0030
17915759.2 a05/01/23 -1-

RECORDING REQUESTED BY
AND WHEN RECORDED MAIL TO:

City of Cypress
5275 Orange Avenue
Cypress, California 90630
Attn: City Clerk
Exempt From Recording Fee Pursuant to Government Code § 27383

EQUITY SHARING AGREEMENT
[Affordable Housing Agreement with Resale Restrictions] This EQUITY SHARING AGREEMENT (the “Agreement”) is made this ____ day of _____________, 20__, by and between _____________________________ (“Participant”) and the CITY OF CYPRESS, a California municipal corporation (“City”). City and Participant are hereinafter sometimes referred to individually as a “Party” and collectively as the “Parties.”

R E C I T A L S
A. Participant has entered into an agreement (the “Purchase Agreement”) to purchase condominium unit number ____ located at ___ ____________, in the City of Cypress, California (the “Property”). The Property is more particularly described in Exhibit “A” attached hereto and incorporated herein by this reference.

B. The Property and adjacent real property were developed by CYPRESSMOODYM 2002 LLC, a California Limited Liability Company (the “Developer”), as part of a project consisting of ninety-eight (98) senior residential units, of which fifty (50) are designated as moderate affordable income (the “Project”). Cypress City Council approved the Project on October 25, 2021, per Resolutions Nos. 6683 and 6684 (the “CC Resolutions”). In accordance with the CC Resolutions, Condition of Approvals numbers 6.5, 6.6, 6.7, 6.8, and 6.9 for Conditional Use Permit (CUP) No. 2021-03 and Vesting Tentative Tract Map No. 19, require the restricting, in perpetuity, of the 50 residential units for ownership to persons and families of moderate income.

C. In accordance with the Conditions of Approval referenced in the Recital above and the CC Resolutions, Developer (i) identifies (a) in the covenants, conditions, and restrictions for the Project (commonly referred to as the “CC&Rs”), and (b) on the condominium map for the Project, fifty (50) of the residential condominium units as units restricted as affordable housing (collectively, the “Affordable Units”), and (ii) recorded on ______, 2023, a covenant titled “Affordable Housing Implementation Agreement and Declaration of Covenants, Conditions, and Restrictions, Including Resale Restrictions” in the official records of the Orange County ClerkRecorder, instrument number ____ (the “Affordability Covenant”), against the Affordable Units that (a) identifies the Affordable Units as condominiums restricted for sale to and occupancy by income-qualified households at an affordable sales price, (b) restricts the Affordable Units, in perpetuity, for sale to and occupancy by income-qualified households, and (c) requires notice of 2671/017943-0030
17915759.2 a05/01/23 -2-
affordability to be included in the sales documents for the initial sale, and all subsequent sales, of the Affordable Units.

D. Participant acknowledges that Property Participant is purchasing an “Affordable Unit” as described in the Recital above, and Participant must purchase the Property at an affordable sales price, would not be able to purchase the Property if it were being sold at the current market price, and, if he or she so chooses, may only sell the Property at an affordable sales price to a moderate income household that includes a member 62 years of age or older. Participant is a moderate income household whose current income does not exceed one hundred twenty percent (120%) of the current annual “area median income” for the Orange County area, adjusted for household size, as those terms are defined by California Health and Safety Code Section 50093.

E. One of City’s objectives is to assist moderate income households and to increase, improve and preserve moderate-income housing available at “affordable housing cost” (as defined in Health and Safety Code Section 50052.5) within the territorial jurisdiction of City.

F. Participant has represented to City that Participant shall reside in the Property as Participant’s principal residence at all times throughout the term of this Agreement.

G. City and Participant now wish to enter into this Agreement restricting Participant’s resale of the Property, pursuant to which the Participant agrees that Participant may only sell the Property at an affordable sales price to a moderate income household that includes a member 62 years of age or older, and that if it breaches said provision, (which would be an “Event of Acceleration”, as that term is defined in Section 6 below), must pay to City the amount of the “FMV Difference” (as that term is defined in Section 3 below) and the amount of the “Shared Appreciation” (as that term is defined in Section 3 below), and to set forth additional terms and conditions applicable to Participant’s purchase and occupancy of the Property.

A G R E E M E N T
NOW, THEREFORE, for good and valuable consideration the Parties agree as follows:

1. Restrictions.
a. Affordable Housing Restriction. Participant acknowledges receipt of a copy of the Affordability Covenant (defined in Recital C above), and acknowledges that the Affordability Covenant (a) identifies the Property as a condominium restricted for sale to and occupancy by income-qualified households at an “affordable sales price”, as that term is defined in the Affordability Covenant, (b) restricts the Property, in perpetuity, for sale to and occupancy by income-qualified households, (c) requires notice of affordability to be included in the sales documents for the initial sale, and all subsequent sales, of the Property, (d) requires Participant provide City notice of its intent to sell the Property not less than four (4) weeks prior to the proposed transfer, and obtain City’s approval of the proposed sale, (e) requires each subsequent purchaser of the Property enter into an Equity Sharing Agreement with City, and (f) that the foregoing list is not all inclusive. Section 7 below contains restrictions on the sale of the Property. 2671/017943-0030
17915759.2 a05/01/23 -3-
b. Senior Housing Restriction. The Declaration of Covenants, Conditions and Restrictions, and Reservation of Easements for Citrus Square, recorded in the official records of the Orange County Clerk-Recorder, instrument number ____ , on ____, 2023 (the “Project CC&Rs”), contain, in Article X, certain age restrictions, advising that the Property is a “senior housing development” that subjects the Property to certain “agerestricting housing laws” as defined therein, which generally require that at least one resident in the household occupying the Property must be 62 years of age or older.

2. Duration of Covenants. The covenants set forth in this Agreement shall remain in effect as to Participant from the date this Agreement is recorded and continue thereafter until (i) the Property transferred by Participant pursuant to an “exempt transfer”, as that term is defined in Section 5 below, which includes a sale by Participant to a “Proposed Buyer” who is in a “Qualified Household” at an “Affordable Sales Price”, in accordance with and as those terms are defined in the Affordability Covenant, or (ii) the occurrence of an Event of Acceleration and Participant’s repayment, in full, of the “FMV Difference” and “Shared Appreciation” (as those terms are defined in Sections 3 and 4 below).

3. Reimbursement Obligation upon Non-Exempt Transfer; Shared Appreciation. Upon a Non-Exempt Transfer (as that term is defined in Section 5 below) or upon the City’s acceleration of the repayment obligation upon a default hereunder, Participant shall pay to the City the FMV Difference (as defined below).

The “FMV Difference” shall be equal to _____________ Dollars ($______), which is the difference between the fair market value of the Property as of the date hereof as determined by an appraisal of the Property relied upon by Participant’s lender at the time of sale (i.e., __________) (the “Property FMV”) and Participant’s purchase price for the Property (i.e., ________________) (“Participant’s Purchase Price”). Participant shall execute, as maker, and deliver to City a reimbursement agreement secured by a deed of trust in favor of City, as holder, in the principal amount of the FMV Difference, substantially in the form attached hereto and incorporated herein as Exhibit “B” (“Reimbursement Agreement”).

Participant acknowledges that Participant shall also pay to City, in addition to the FMV Difference, a percentage of the appreciation in the Property between the date Participant purchases the Property and the date Participant sells the Property (“Shared Appreciation”). Participant acknowledges that its obligation to pay said percentage of the appreciation to City will reduce the amount of the net appreciation, if any, that Participant will receive on sale of the Property.

The Shared Appreciation is based on the percentage of the Property FMV represented by the FMV Difference.

For example, if Participant’s Purchase Price is $200,000, and the Property FMV at the time of purchase is $300,000, then the FMV Difference is $100,000, and the Shared Appreciation is 33.3% of the Property’s appreciation.

The value of any capital improvements made to the Property by Participant shall be added to Participant’s Purchase Price before calculating the Shared Appreciation. For purposes of this Agreement, the term “capital improvements” shall mean improvements individually valued at 2671/017943-0030
17915759.2 a05/01/23 -4-
more than Ten Thousand Dollars ($10,000) each that substantially increase the value or life of the Property, such as a bathroom or kitchen remodel. To claim a capital improvement, Participant shall provide documentary evidence of the improvement and the cost thereof. Routine maintenance and minor upgrades, such as painting and new flooring, shall not constitute capital improvements unless the City Manager determines, in his or her sole and absolute discretion, that such improvement, either individually or made in conjunction with other similar improvements made by Participant, is likely to increase the appraised value of the Property.

The “Equity Share Amount” shall be the sum of the FMV Difference and the Shared Appreciation.

4. Deed of Trust. Participant shall also execute and deliver to City a second deed of trust which shall secure the obligations under the Reimbursement Agreement, substantially in the form attached hereto and incorporated herein as Exhibit “C” (the “City Deed of Trust”). As a further condition of Participant’s purchase of the Property, Participant shall execute and deliver to City a Borrower Disclosure Statement (the “Disclosure Statement”), substantially in the form attached hereto and incorporated herein as Exhibit “D”.

5. Transfers. A Transfer is either an Exempt Transfer or Non-Exempt Transfer. a. As used herein, the term “Non-Exempt Transfer” shall mean (i) any sale, assignment, or transfer of an interest in the Property, including, without limitation, a fee simple interest, tenancy in common, joint tenancy, community property, tenancy by the entireties, life estate, or other limited estate, leasehold interest or any rental of the Property, other than an Exempt Transfer, (ii) any interest evidenced by a land contract, (iii) the refinancing of the lien of the City Deed of Trust, or (iv) the refinancing of the primary mortgage on the Property (the “First Lien”) other than a “Permitted First Lien Refinance” (as defined in Section 8 hereof). b. Each of the following shall constitute an “Exempt Transfer” provided City is given notice of such event and, if required, the transferee assumes the obligations under the City Promissory Note, pursuant to the requirements of subsection c below: (i) a Transfer from Participant to himself/herself and his/her spouse (such that the spouses become co-owners of the Property) as a result of a marriage; (ii) if there is more than one individual constituting Participant (e.g., spouses, joint tenants, etc.), a Transfer of one of the individuals constituting Participant’s interest in the Property to the other individual constituting Participant by reason of death, voluntary conveyance, or divorce; and (iii) a City-approved Transfer to a “Moderate Income Household” (as defined below) for a purchase price that does not exceed the “Affordable Housing Cost” (as defined below).
“Moderate Income Household” means a household whose annual income does not exceed the qualifying limits under California law for “persons and families of moderate income” as defined in Health and Safety Code section 50093 and as published periodically by the State of California Department of Housing and Community Development. “Affordable Housing Cost” means a sales price that would result in a “Monthly Housing Cost” (as defined below) that does not exceed the maximum percentage of income “for persons and families of moderate income” that can be devoted to housing cost by a household under California Law. “Monthly Housing Cost” shall include all of the following associated with the Property, estimated or known as of the date 2671/017943-0030
17915759.2 a05/01/23 -5-
of the proposed Transfer of the Property: (a) principal and interest payments to be paid in the form of loan proceeds on a thirty (30) year fixed mortgage loan and any loan insurance fees associated therewith; (b) property taxes and assessments; (c) flood insurance, if required by the purchaser’s primary mortgage lender or by the CC&Rs; (d) fire and casualty insurance covering replacement value of property improvements, unless such insurance is procured by a homeowner association; (e) homeowner association fees; and (f) a reasonable utility allowance. The Monthly Housing Cost of a purchaser shall be an average of estimated costs for the next twelve (12) months.

PARTICIPANT, AND EACH SUCCESSOR, HEIR OR ASSIGN OF

PARTICIPANT, UNDERSTANDS THAT THE DETERMINATION OF THE

AFFORDABLE HOUSING COST CAN BE MADE ONLY AT THE TIME OF A

PROPOSED SALE OR OTHER TRANSFER OF THE PROPERTY, TAKING INTO

CONSIDERATION PREVAILING INTEREST RATES, THE OFFERED TERMS OF

SALE, THE ECONOMIC CIRCUMSTANCES OF THE PROPOSED PURCHASER AND

OTHER FACTORS THAT CANNOT BE ACCURATELY PREDICTED, AND THAT THE

TRANSFER PRICE PERMITTED HEREUNDER MAY BE LESS THAN THE FAIR

MARKET VALUE OF THE SAME OR OTHER SIMILAR REAL PROPERTY WHICH IS NOT ENCUMBERED BY THIS AGREEMENT. PARTICIPANT, AND EACH

SUCCESSOR, HEIR OR ASSIGN OF PARTICIPANT, FURTHER ACKNOWLEDGES

THAT AT ALL TIMES IN SETTING THE TRANSFER PRICE, THE PRIMARY

OBJECTIVE OF CITY AND THIS AGREEMENT IS TO PROVIDE HOUSING TO MODERATE INCOME HOUSEHOLDS AT AN AFFORDABLE HOUSING COST. _________________
Participant’s Initials
c. The following notice requirements shall apply to Exempt Transfers:

Conveyance as a Result of Marriage. If the Exempt Transfer is a Transfer from Participant to himself/herself and his/her spouse (such that the spouses become co-owners of the Property) as a result of a marriage, Participant shall provide City notice of the proposed Exempt Transfer prior to the occurrence of the Exempt Transfer. Participant shall not Transfer the Property until such time as the transferee spouse has executed an assumption agreement in a form approved by City jointly assuming the obligation to pay the FMV Difference and Shared Appreciation, and Participant, at Participant’s cost has provided City an endorsement to City’s lenders title insurance policy to reflect the change in title to the Property (or, if an endorsement is not available, a new title insurance policy with the same title exceptions as reflected on the original title policy).

Conveyances Between Individuals Constituting Participant as a Result of Death, Voluntary Conveyance, or Divorce. If there is more than one individual constituting Participant (e.g., spouses, joint tenants, etc.) and the Exempt Transfer is of one member of Participant’s interest in the Property to the other individual constituting Participant by reason of death, voluntary conveyance, or divorce, the transferee of the Exempt Transfer shall notify City in writing of the occurrence of the Exempt Transfer no later than thirty (30) days after the occurrence of the Exempt Transfer. 2671/017943-0030
17915759.2 a05/01/23 -6-
City-Approved Conveyance to a “Moderate Income Household” For a Purchase Price that Does Not Exceed the “Affordable Housing Cost.” If the Exempt Transfer is a Transfer to a transferee who qualifies as a Moderate Income Household and the purchase price does not exceed the Affordable Housing Cost, Participant shall first notify City of its intent to Transfer the Property by sending to City the notification form attached hereto and incorporated herein as Exhibit “E”, no later than ten (10) days prior to the date each time the Property is placed on the market for a proposed sale. The Transfer of the Property shall be serviced through an escrow pursuant to a purchase and sale agreement. Within ten (10) days after Participant has entered into a purchase and sale agreement for a proposed sale, Participant shall provide a copy of such purchase and sale agreement to City. Participant’s provision to City of such agreement shall constitute a representation and warranty by Participant to City that the purchase price set forth in said agreement is the total purchase price to be paid by the proposed buyer for the Property and that no other compensation, either financial or otherwise, will be given by the proposed buyer to Participant or any other person as additional consideration for the purchase of the Property.

The proposed transferee shall provide and certify the following information prior to the close of escrow: the Social Security Number (if available) of the proposed transferee; copies of the federal and state income tax returns if filed by the proposed transferee for the prior two (2) calendar years; copies (if available) of the two (2) most current wage earning statements of the proposed transferee; a certification as to the income and household size of the proposed transferee; the purchase price the proposed transferee intends to pay for the Property; and any other information that City may reasonably require to verify the income of the proposed transferee. The proposed transferee shall also provide the following: (i) an agreement by the proposed transferee to assume the obligations of an owner of the Property as set forth in an equity sharing agreement in a form the same of similar to this Agreement, and (ii) a written statement signed by the proposed transferee (in a form reasonably acceptable to City Attorney) that authorizes City to inspect, use, and rely on the information provided by the proposed transferee, and waiving and releasing any right or claim that said proposed transferee might otherwise have in the absence of such written authorization to maintain the privacy or confidentiality of such information. The information, statements, agreements, and other documents that a proposed transferee is required to provide pursuant to this subsection (c) are collectively the “Income Verification Materials.” Participant shall have the obligation to collect and compile all Income Verification Materials from the proposed transferee of the Property.

Participant shall not Transfer the Property to the proposed transferee until such time as City has determined whether (i) the proposed transferee intends to occupy the Property as a principal residence; (ii) the proposed transferee is a Moderate Income Household; (iii) the purchase price of the Property does not exceed the Affordable Housing Cost; (iv) the proposed transferee and City have executed in a recordable form (where appropriate) any instruments necessary to effectuate the agreement by the proposed transferee to be bound by the obligations set forth in this Agreement and its exhibits; and (v) the proposed Transfer will not otherwise violate the terms and conditions of this Agreement. Participant shall cooperate with and reasonably assist City with its determination of the matters set forth in clauses (i)-(v) of this paragraph. 2671/017943-0030
17915759.2 a05/01/23 -7-
Participant shall have the obligation to deliver to City all Income Verification Materials for the proposed transferee of the Property no later than thirty (30) days prior to the close of escrow. City shall respond to a request from Participant for verification of the matters in clauses (i)-(v) of the previous paragraph by written notice, which shall be delivered to Participant within fifteen (15) business days of City’s receipt of all Income Verification Materials for the proposed transferee of the Property. If City is unable to verify the prospective transferee’s income as provided herein, then the prospective transferee’s income shall be deemed to exceed the maximum allowable income limit for a Moderate Income Household. In the event that City determines a proposed Transfer would not meet the requirements of an Exempt Transfer, City shall specify the reason for said determination. If City fails to deliver the verification notice within fifteen (15) business days of receipt of all Income Verification Materials for the proposed transferee, City shall be deemed to have determined that the proposed Transfer is not an Exempt Transfer, unless City provides notice to Participant that a failure to comply within the fifteen (15) business day period is a result of an event of force majeure, an inability to secure the cooperation of the proposed transferee, or other reason beyond City’s control.

In the event City approves the proposed Transfer as an Exempt Transfer, upon the close of the escrow for the proposed Transfer, the Participant and the transferee, as applicable, shall provide City with a copy of the final purchase and sale agreement, settlement statement, escrow instructions, and any other documents which the City may reasonably request.
d. For the first two listed types of Exempt Transfer (specifically: (i) a Transfer from Participant to himself/herself and his/her spouse [such that the spouses become co-owners of the Property] as a result of a marriage; and (ii) if there is more than one individual constituting Participant [e.g., spouses, joint tenants, etc.], a Transfer of one of the individuals constituting Participant’s interest in the Property to the other individual constituting Participant by reason of death, voluntary conveyance, or divorce), this Agreement shall remain in full force and effect upon such Exempt Transfer and the transferee of such an Exempt Transfer shall constitute the “Participant” under this Agreement upon said Exempt Transfer and shall be subject to, and required to comply with, all of the terms and conditions of this Agreement, including without limitation the requirement in Section 10 that Participant occupy the Property as its principal place of residence. The Participant shall sign a new Equity Sharing Agreement and Deed of Trust.

6. Events of Acceleration. The FMV Difference and Shared Appreciation shall become due and immediately payable irrespective of any provisions herein to the contrary upon the occurrence of any one of the following events of acceleration (“Event of Acceleration”):
(i) Transfer of the Property (as defined in Section 5 above), except an Exempt Transfer, or (ii) such time if or when Participant (or upon Participant’s Transfer of the Property pursuant to a Exempt Transfer, Participant’s transferee) is no longer in compliance with the occupancy requirements set forth in Section 10 of this Agreement or is in default of any other obligation under this Agreement, the Reimbursement Agreement, or the City Deed of Trust. 2671/017943-0030
17915759.2 a05/01/23 -8-

7. Sale of Property.
a. If Participant desires to sell, quitclaim, exchange, or in any manner dispose of the Property or any part thereof (“Proposed Sale”), Participant shall first notify City of its intent to transfer the Property, by sending to City the notification form attached hereto and incorporated herein as Exhibit “E”, no later than ten (10) days prior to the date each time the Property is placed on the market for a Proposed Sale.
b. Within ten (10) days after Participant has entered into a purchase and sale agreement for a Proposed Sale, Participant shall provide a copy of such purchase and sale agreement to City, as well as any fees and all other documentation requested by the City to determine whether the proposed purchaser is a “moderate income household” and the proposed purchase price is an “affordable sales price”. Participant’s provision to City of such agreement shall constitute a representation and warranty by Participant to City that the purchase price set forth in said agreement is the total purchase price to be paid by the proposed buyer for the Property and that no other compensation, either financial or otherwise, will be given by the proposed buyer to Participant or any other person as additional consideration for the purchase of the Property. c. Unless the Transfer is an Exempt Transfer, Participant shall not sell or transfer the Property until such time as City and Participant have prepared escrow instructions to the escrow officer handling the sale (the “Escrow Officer”) directing the Escrow Officer to pay to City, out of the proceeds of the sale and before any such proceeds are distributed to Participant, the FMV Difference and Shared Appreciation.
d. The value of any capital improvements made to the Property by Participant shall be added to Participant’s Purchase Price before calculating the Shared Appreciation. For purposes of this Agreement, the term “capital improvements” shall mean improvements individually valued at more than Ten Thousand Dollars ($10,000) each, that substantially increase the value or life of the Property, such as a bathroom or kitchen remodel. To claim a capital improvement, Participant shall provide documentary evidence of the improvement and the cost thereof. Routine maintenance and minor upgrades, such as painting and new flooring, shall not constitute capital improvements unless the City Manager determines, in his or her sole and absolute discretion, that such improvement, either individually or made in conjunction with other similar improvements made by Participant, is likely to increase the appraised value of the Property.

8. Refinance of First Lien.
a. Participant shall be permitted to refinance the First Lien for either of the following amounts (each, a “Permitted Refinance”): (i) not more than the then-current principal balance of the First Lien, or (ii) for more than the then-current principal loan balance of the First Lien (i.e., obtain a “cash out” refinance) in accordance with paragraph b below. b. In a “cash out” refinance, the new first mortgage loan principal shall not exceed the lesser of:
(1) An amount which when combined with the sum of the FMV Difference and the Shared Appreciation (calculated based on an appraisal paid for by Participant from a qualified appraiser, or based on other evidence acceptable to the City Manager or authorized 2671/017943-0030
17915759.2 a05/01/23 -9-
designee in his/her sole and absolute discretion) (i.e., the total of the principal of the new first mortgage loan, the FMV Difference, and the Shared Appreciation) does not exceed eighty-five percent (85%) of the appraised value of the Property as evidenced by an appraisal (paid for by Participant) from a qualified appraiser, or based on other evidence acceptable to the City Manager or authorized designee in his/her sole and absolute discretion; (2) An amount equal to the sum of (x) the outstanding principal balance, at the time of the refinance, of the then-current First Lien that is being refinanced, plus (y) usual and customary closing costs paid by Participant but excluding loan origination points or loan origination fees, plus (z) Twenty-Five Thousand Dollars ($25,000.00).

Notwithstanding the foregoing, the City Manager shall have the authority, in his/her sole and absolute discretion, on behalf of the City to approve the following: (i) with respect to subparagraph (1) above, an increase from 85% to up to 90% in the maximum loan-to-value ratio, and (ii) with respect to subparagraph (2) above, an increase from Twenty-Five Thousand Dollars ($25,000) to up to Fifty Thousand Dollars ($50,000); provided, however, in both cases, Participant shall have provided evidence satisfactory to the City Manager, in his/her sole and absolute discretion, that the additional amount is needed to remedy a specific and significant current or identifiable future adverse financial condition of Participant and the City Manager determines, in his/her sole and absolute discretion, that such additional amount shall not jeopardize Participant’s repayment of the FMV Difference and Shared Appreciation.

Participant may seek subordination of the City Deed of Trust to the deed of trust of the new first mortgage loan not more than once every three (3) years; provided, however, this restriction may be waived if Participant provides evidence satisfactory to the City Manager, in his/her sole and absolute discretion, that waiver of this restriction is needed to remedy a specific and significant current or identifiable future adverse financial condition of Participant and the City Manager determines, in his/her sole and absolute discretion, that waiver of this requirement shall not jeopardize Participant’s repayment of the FMV Difference or Shared Appreciation. c. Participant shall notify City not less than thirty (30) days prior to the date proposed for the closing of the refinance loan and shall execute such documents, and shall cause the new first mortgage lender to execute such documents, as City requires to effect the City’s subordination of the City Deed of Trust to the deed of trust of the new first mortgage lender. City shall only approve a subordination of the City Deed of Trust to the deed of trust of the new first mortgage lender upon confirmation of the new first loan amount and review of Participant’s loan application and related material and documents.

9. Maintenance of Property. Participant shall maintain the Property in a manner consistent with community standards which will uphold the value of the Property, in accordance with both the CC&Rs and the Cypress Municipal Code. Participant agrees to comply with all applicable federal, state and, local laws and regulations.

10. Occupancy Standards.
a. The Property shall be used as the principal residence of Participant and for no other purpose;
2671/017943-0030
17915759.2 a05/01/23 -10-
b. Participant shall not enter into an agreement for the rental or lease of the Property.
c. the minimum occupancy of the Property shall be one (1) person for a one (1) bedroom Condominium, and one (1) person for a two (2) bedroom Condominium. d. The maximum occupancy of the Property shall not exceed two (2) persons for a one (1) bedroom Condominium, and four (4) persons for a two (2) bedroom Condominium. e. Participant shall, upon demand by City, submit to City an affidavit of occupancy verifying Participant’s compliance with this Section 10. Said affidavit may be required by City on an annual basis.
f. City may charge Participant an annual compliance fee related to the foregoing. The compliance fee may (or may not) be billed to Participant monthly (or otherwise) by the Association, and paid to City by the Association.

11. Income and Asset Information. Participant has submitted information verifying income and asset eligibility to City prior to execution of this Agreement. Participant represents, warrants and declares under penalty of perjury to City that all information Participant has provided and will provide in the future to City is and will be true, correct and complete. Participant acknowledges that City is relying upon Participant’s representations that Participant is a moderate income household whose current income does not exceed one hundred twenty percent (120%) of the current annual “area median income” for the Orange County area, adjusted for household size, as those terms are defined by California Health and Safety Code Section 50093, and City would not have entered into this Agreement if Participant did not so qualify.

← All documents from this meeting