AGENDA
REGULAR MEETING
CYPRESS CITY COUNCIL
May 13, 2024
4:00 P.M. - Closed Session/Workshop
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.
Notice
Pursuant to Government Code Section 54953(b), this Regular City Council Meeting includes teleconference participation by:
Council Member Anne Mallari from Amara Resort and Spa - 100 Amara Lane, Sedona, AZ 86336
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 Scott Minikus
Mayor Pro Tem Bonnie Peat
Council Member David Burke
Council Member Anne Mallari
Council Member Frances Marquez
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
WORKSHOP SESSION
Fiscal Year 2024-25 Proposed Budget and Capital Improvement Program
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 Groups:
Cypress Employees' Association
Cypress Maintenance Employees' Association
Executive Management
Mid-Management
Confidential
CONFERENCE WITH LEGAL COUNSEL - ANTICIPATED LITIGATION
Initiation of litigation pursuant to Paragraph (4) of Subdivision (d) of Government Code Section 54956.9
Number of Cases: One Case
Potential Defendant: City of Seal Beach
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
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 Scott Minikus
Mayor Pro Tem Bonnie Peat
Council Member David Burke
Council Member Anne Mallari
Council Member Frances Marquez
INVOCATION St. Irenaeus Catholic Church
PLEDGE OF ALLEGIANCE
REPORT OF CLOSED SESSION / WORKSHOP
City Manager/City Attorney
May 13, 2024 | Page 2
PRESENTATIONS
National Public Works Week Proclamation
National Police Week Proclamation
Introduction of New City Employees
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. Council Members voting no or abstaining on a Consent Calendar item may do so without removing the item from the Consent Calendar.
1. Introduce and/or Adopt All Ordinances and Resolutions Presented for Consideration by Title Only and to Waive Further Reading
2. Proclaim the Week of May 12-18, 2024 as National Police Week Prepared by: Alisha Farnell, City Clerk
Recommendation: Proclaim the week of May 12-18, 2024 as National Police Week.
3. Proclaim the Week of May 19-25, 2024 as National Public Works Week Prepared by: Alisha Farnell, City Clerk
Recommendation: Proclaim the week of May 19-25, 2024 as National Public Works Week.
May 13, 2024 | Page 3
4. Approve Plans and Specifications and Award Contracts for Concrete Rehabilitation, Project 356
Prepared by: Doug Dancs, Director of Public Works
Recommendation:
1. Approve Plans and Specifications for Concrete Rehabilitation, Project 356; and
2. Award a contract to CJ Concrete Construction Inc. for $515,440, and authorize a contingency of $62,760; and
3. Approve a Task Order for Construction Inspection Services to AKM Consulting Engineers for $74,384 and authorize a contingency of $7,416.
5. Accept the Sewer System Improvements, Project 354
Prepared by: Doug Dancs, Director of Public Works
Recommendation:
1. Accept the Sewer System Improvements, Project 354, in the amount of $62,575 and approve the final payment of $3,128.75 to Sancon Technologies, Inc.; and
2. Authorize the City Engineer to file a Notice of Completion with the County Recorder.
6. Approve the City Engineer's Report and Adopt a Resolution Declaring the City Council's Intent to Renew Cypress Corporate Center Landscape Maintenance District No. 1 following a June 24, 2024 Public Hearing 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 2024-25; 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 and setting the public hearing for June 24, 2024.
7. Accept the Donation of GloBug Portable Lighting Systems from Multiquip Prepared by: Doug Dancs, Director of Public Works
Recommendation: Accept the donation of four GloBug Lighting Systems valued at $18,000 from Multiquip.
May 13, 2024 | Page 4
8. Approve an Agreement for Police Body Worn Cameras
Prepared By: Mark Lauderback, Chief of Police
Recommendation:
1. Approve a five-year agreement for $274,687 with Axon Enterprises, Inc. for the purchase, installation and support of body-worn cameras for Police department personnel; and
2. Approve an agreement with Axon Enterprises, Inc. for Sourcewell cooperative agreement pricing.
9. Receive and File Fiscal Year 2024-25 Proposed Budget and Capital Improvement Program
Prepared by: Matt Burton, Director of Finance and Administrative Services Recommendation:
1. Receive and file the FY 2024-25 Proposed Budget and Capital Improvement Program;
2. Schedule City Council consideration for adoption of the FY 2024-25 Budget on June 10, 2024; and
3. Publish a notice stating the public may comment on the Budget at the meeting of June 10, 2024.
ITEMS REMOVED FROM CONSENT CALENDAR
ITEMS FROM CITY COUNCIL MEMBERS
ORAL COMMUNICATIONS (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. 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 FROM CITY-AFFILIATED BOARDS AND COMMITTEES
AND REMARKS
COUNCIL MEMBER ITEMS FOR FUTURE CONSIDERATION
CITY MANAGER REMARKS
May 13, 2024 | Page 5
ADJOURNMENT - IN MEMORY OF FORMER CYPRESS MAYOR ANNA PIERCY The next meeting will be an adjourned Regular Meeting, to be held on Tuesday, May 28, 2024, beginning at 5:30 p.m. in the Executive Board Room.
Council Members and the public should promptly exit the Council Chambers and proceed through the Civic Center to the parking lot.
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 9th day of May, 2024.
________________________________
Alisha Farnell, City Clerk
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/8425225990181221216. Advanced registration is recommended.
The public may address the City Council virtually during Oral Communications on Agenda Items and Public Hearings. 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 353-950-406. 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.
May 13, 2024 | Page 6
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 13, 2024 | Page 7
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 2.
FROM: Alisha Farnell, City Clerk
DATE: 05/13/2024
SUBJECT: Proclaim the Week of May 12-18, 2024 as National Police Week
RECOMMENDATION
Proclaim the week of May 12-18, 2024 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 12-18, 2024 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 12 - 18, 2024
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 RESOLVED, that I, Scott Minikus, Mayor of the City of Cypress, along with my fellow Council Members, do hereby proclaim the week of May 12 - 18, 2024, 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. __________________________________
Scott Minikus
MAYOR OF THE CITY OF CYPRESS
Dated: April 22, 2024
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 3.
FROM: Alisha Farnell, City Clerk
DATE: 05/13/2024
SUBJECT: Proclaim the Week of May 19-25, 2024 as National Public Works Week
RECOMMENDATION
Proclaim the week of May 19-25, 2024 as National Public Works Week.
DISCUSSION
Periodically the City receives requests to publicly declare, recognize, observe, or promote awareness of a special event. As per guidelines established by the City Council, routine proclamation requests are placed on an agenda for consideration. Any new proclamation requests are forwarded to the City Council and a Council Member may request the proclamation be added to a future agenda in accordance with City Council policy.
The City Clerk received a request from the Public Works Department requesting the City Council officially proclaim the week of May 19-25, 2024 as National Public Works 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 PUBLIC WORKS WEEK
MAY 19- 25, 2024
“ADVANCING QUALITY OF LIFE FOR ALL”
WHEREAS, public works professionals focus on infrastructure, facilities and services that are of vital importance to sustainable and resilient communities and to the public health, high quality of life and well-being of the people of the City of Cypress; and WHEREAS, these infrastructure, facilities and services could not be provided without the dedicated efforts of public works professionals, who are engineers, managers and employees at all levels of government and the private sector, who are responsible for rebuilding, improving and protecting our nation’s transportation, water supply, water treatment and solid waste systems, public buildings, and other structures and facilities essential for our citizens; and
WHEREAS, it is in the public interest for the citizens, civic leaders and children in Cypress to gain knowledge of and to maintain an ongoing interest and understanding of the importance of public works and public works programs in their respective communities; and
WHEREAS, the year 2024 marks the 64th annual National Public Works Week sponsored by the American Public Works Association/Canadian Public Works Association.
NOW, THEREFORE, BE IT PROCLAIMED, that I, SCOTT MINIKUS, Mayor of the City of Cypress, along with my fellow Council Members, do hereby proclaim the week of May 19-25, 2024 as NATIONAL PUBLIC WORKS WEEK in the City of Cypress, and urge all citizens to join with representatives of the American Public Works Association/Canadian Public Works Association and government agencies in activities, events and ceremonies designed to pay tribute to our public works professionals, engineers, managers and employees and to recognize the substantial contributions they make to protecting our national health, safety, and quality of life for all.
Scott Minikus
Mayor of the City of Cypress
Dated: May 13, 2024
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 4.
FROM: Douglas Dancs, Director of Public Works
DATE: 05/13/2024
SUBJECT: Approve Plans and Specifications and Award Contracts for Concrete Rehabilitation, Project 356
RECOMMENDATION
1. Approve Plans and Specifications for Concrete Rehabilitation, Project 356; and
2. Award a contract to CJ Concrete Construction Inc. for $515,440, and authorize a contingency of $62,760; and
3. Approve a Task Order for Construction Inspection Services to AKM Consulting Engineers for $74,384 and authorize a contingency of $7,416.
DISCUSSION
The Seven Year Capital Improvement Program includes an annual project for city-wide concrete rehabilitation. The FY 2023-24 project will replace over 16,000 square feet of concrete sidewalks, 2,500 square feet of driveway approaches, 2,600 linear feet of curb and gutter, and remove up to 74 trees at various locations. The project includes the replacement of sidewalks uplifted by tree roots, driveway approaches that are severely cracked, and curbs and gutters that pond water. The project also helps maintain the City’s compliance with the Americans with Disabilities Act by correcting steep slopes in the pedestrian path of travel.
On April 11, the City received four bid proposals for the project with CJ Concrete Construction Inc., as the low bidder. AKM Consulting Engineers, one of the City’s on-call construction management firms, will inspect the project. A summary of project award information is attached. The project is anticipated to start in June and to be completed by October.
BUDGET IMPACT
The estimated project cost will not exceed $660,000 and sufficient amounts are budgeted for concrete rehabilitation in the City's Capital Project Fund.
LEGAL REVIEW
None required
APPROVED BY: Peter Grant, City Manager
Attachments
Project Award Information
Task Order
Project Award Information Checklist
Description of Project:
Citywide Concrete Rehabilitation- Removal and replacement of sidewalk panels, curb and gutter, driveway approaches, and tree removals.
Contract Working Days: 40 working days
Orange County Register
Publication Date:
March 21, 2024 & March 28, 2024
Notice Inviting Bids Sent to: CIPList.com, The Orange County Register, AGC Plan Room, Inc. Construction Bid Source, PWX Press,
Blackbridge Research & Consulting
Bid Opening Date: April 11, 2024
No. of Bid Packets Purchased: 4
Bidders Base Bid
1. CJ Concrete Construction Inc., Santa Fe Springs, CA $515,440.00
2. Towo Enterprise Inc., Fullerton, CA $557,098.00
3. Nobest Inc., Garden Grove, CA $603,038.00
4. CT&T Concrete Paving Inc. Diamond Bar, CA $860,947.08 Apparent Low Bidder: CJ Concrete Construction Inc., Santa Fe Springs, CA – $515,440.00 Qualified to Perform Work: Yes. Staff confirmed bid was responsive.
Contractor’s License: Registration with DIR:
Valid at Time of Award: Yes Contractor: Yes
Valid at Time of Bid: Yes Sub-Contractor: Yes
Experience:
The apparent low bidder has performed this type of work for multiple government agencies in Southern California.
Construction
Management/Inspection Firm:
AKM Consulting Engineer
On-Call Contract Date: June 27, 2022
Amount of Task Order: $ 74,384
CONTRACTOR TOTAL BASE BID
1 CJ Concrete Construction Inc. $ 515,440.00
2 Towo Enterprise Inc. $ 557,098.00
3 Nobest Inc. $ 603,038.00
4 CT&T Concrete Paving Inc. $ 860,947.08
BID RESULTS
for
CONCRETE REHABILITATION
PROJECT 356
Bid Opening: Thursday, April 11, at 10AM
PRELIMINARY BID RESULTS - FOR INFORMATIONAL PURPOSES ONLY
Water Resources
Infrastructure
ConstructionManagement
AKM Consulting Engineers
553 Wald
Irvine, CA 92618
Telephone: 949.753.7333 Facsimile: 949.753.7320
www.akmce.com
April 16, 2024
City of Cypress
Public Works Department
5275 Orange Avenue
Cypress, CA 90630
Attention: Mr. Nick Mangkalakiri, P.E.
City Engineer
Subject: Proposal for Construction Management and Inspection Services for the Concrete Rehabilitation Project 356
Dear Mr. Mangkalakiri:
AKM Consulting Engineers is pleased to submit this proposal to provide construction management and inspection services for the above entitled project to the City of Cypress, in accordance with Attachment “A” - Scope of Work and Attachment “B” – Schedule of Compensation. These services will be performed in conformance with the Contract Services Agreement for On-Call Construction Management and Inspection Services.
We appreciate the opportunity to submit our proposal and look forward to being of service to the City of Cypress on this most important project. If you should have any questions or require additional information, please do not hesitate to contact the undersigned.
Very truly yours,
AKM Consulting Engineers
Emin Kayiran, CPII
Vice President/Director of Construction Management Services Attachment “A”, Scope of Work
Attachment “B”, Schedule of Compensation
Water Resources
Infrastructure
ConstructionManagement
AKM Consulting Engineers
553 Wald
Irvine, CA 92618
Telephone: 949.753.7333 Facsimile: 949.753.7320
www.akmce.com
Attachment A
Scope of Services
AKM Consulting Engineers is proposing to provide Construction Management and Inspection Services to the City of Cypress (referred to herein as “City”) with sufficient highly qualified personnel to assist in field control, conformance with contract plans and specifications, accurate contract documentation, material quantity tracking, and that quality facilities are constructed within the desired schedule. The following is our proposed scope of work:
Project Responsibilities
Implement the established project document control and filing system in a timely and well organized manner.
Receive all project submittals, file and log the submittals, and distribute to the appropriate project participants for review. Keep submittal reviewers aware of review timeframes and deadlines and transmit responses and comments to the contractor.
Receive all project requests for information (RFI’s), file and log the RFI’s and distribute to the appropriate project participants for review. Keep RFI reviewers aware of review timeframes and deadlines and transmit responses to the contractor.
Perform detailed inspections to verify that construction of designed facilities is in accordance with the contract documents.
Complete a detailed daily inspection report and submit to the client and AKM Project Manager daily. Capture daily construction photographs to document progress, compliance and construction events. Photographs shall be included in the daily report as well as filed daily. Coordinate the services of AKM sub-consultants assigned to the project (i.e. geotechnical materials testing) in a timely fashion.
Conduct well organized preconstruction and progress meetings providing the client with agendas prior to meetings and detailed meeting minutes following meetings. Keep as-built drawings as construction progresses. Review weekly with the contractor. Receive contract change order requests from the contractor. Review for merit, discuss with the AKM Project Manager and transmit to the client with recommendations for action based on the project contract documents. Respond to the contractor based on written client direction. Keep detailed accounting records of work performed under force account. Execute a weekly assessment of project working days and transmit to the contractor. Receive and review progress schedules including 2-week look-ahead and CPM schedules. Provide comments to the client. Track contractor’s progress against baseline CPM schedule. Review payment quantities with the contractor on a periodic basis. Provide recommendations for payment to the client.
Maintain a project corrections list during construction and distribute preliminary and final punch lists to the contractor and client.
Water Resources
Infrastructure
ConstructionManagement
AKM Consulting Engineers
553 Wald
Irvine, CA 92618
Telephone: 949.753.7333 Facsimile: 949.753.7320
www.akmce.com
Attachment B
Schedule of Compensation
The following is our estimate to complete the assignment. All rates are in accordance with the aforementioned on-call agreement.
Construction Management and Inspection Services
for the Concrete Rehabilitation Project 356
40 Working Day Construction Duration
Title Rate/hr Hours Total
Inspector 164 $ 320 52,480 $
Construction Manager 186 $ 64 11,904 $
Materials Testing 10,000 $
Total Fee 74,384 $
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 5.
FROM: Douglas Dancs, Director of Public Works
DATE: 05/13/2024
SUBJECT: Accept the Sewer System Improvements, Project 354
RECOMMENDATION
1. Accept the Sewer System Improvements, Project 354, in the amount of $62,575 and approve the final payment of $3,128.75 to Sancon Technologies, Inc.; and
2. Authorize the City Engineer to file a Notice of Completion with the County Recorder.
DISCUSSION
In November 2023, the City Council awarded a construction contract to Sancon Technologies, Inc. This project rehabilitated approximately 310 feet of sewer pipe and two sewer manhole structures along Via Largo. The work began in February and was completed in March.
Public Works will release the Labor and Materials Bond and the Faithful Performance Bond upon expiration of the required lien period.
BUDGET IMPACT
The original estimated cost of construction and inspection was $105,932 and final project costs total $64,816.25, as summarized in the attached table. Sufficient amounts are included in the Sewer Fund budget for the project.
LEGAL REVIEW
None required.
APPROVED BY: Peter Grant, City Manager
Attachments
Cost Table
PROJECT COST TABLE
Item Description
Original
Amount
Actual
Expenditures Difference
Construction
Construction $ 68,770.00 $ 62,575.00 $ 6,195.00
Construction Contingency 10,300.00 - 10,300.00
Sub-total Construction $ 79,070.00 $ 62,575.00 $ 16,495.00 Construction Management & Inspection
Inspection $ 23,362.00 $ * 21,120.75 2,241.25 $
Inspection Contingency 3,500.00 - 3,500.00
Sub-total Construction Inspection $ 26,862.00 $ 2,241.25 $ 24,620.75 Total Project $ 105,932.00 $ 64,816.25 $ 41,115.75
Sewer System Improvements
Project 354
* Project duration was shorter and required fewer inspection hours than originally anticipated. Actual expenditures are based on actual inspection hours needed on the job site. Original contract amounts are cost estimates/proposals based on the project description, scope of work, and anticipated effort.
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 6.
FROM: Douglas Dancs, Director of Public Works
DATE: 05/13/2024
SUBJECT: Approve the City Engineer's Report and Adopt a Resolution Declaring the City Council's Intent to Renew Cypress Corporate Center Landscape Maintenance District No. 1 following a June 24, 2024 Public Hearing
RECOMMENDATION
1. Approve the City Engineer's Report for the Cypress Corporate Center Landscape Maintenance District No. 1 for Fiscal Year 2024-25; 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 and setting the public hearing for June 24, 2024.
DISCUSSION
The City formed a Maintenance District in 1985 covering all properties bounded by Katella Avenue, Knott Street, Valley View Street, and the Stanton Storm Channel. The Maintenance District provides for maintenance of the landscape berm adjacent to the Channel. The City maintains the berm primarily through a contract, which includes trimming plants four times a year and irrigation repairs.
Nineteen parcels owned by four property owners are assessed annually on a per-acre basis (Attachment E and F of the City Engineer's Report). The assessment funds the maintenance and irrigation of the landscape berm. The annual assessment is a routine process established nearly 40 years ago.
Pursuant to the Landscaping and Lighting Act, the City Engineer prepares an annual report to file with the City Clerk outlining the Maintenance District renewal. The recommended 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 FY 2024-25 and sets the public hearing for June 24, 2024.
BUDGET IMPACT
Renewal includes a maximum assessment of $102,766 for the parcels adjacent to the berm.
Renewal includes a maximum assessment of $102,766 for the parcels adjacent to the berm.
The assessment is distributed based on each parcel's square footage. The assessment reflects a 4.03% CPI increase from FY 2023-24. Estimated FY 2024-25 maintenance costs and indirect support from the City are $124,489, which exceeds the assessment by $21,723.
The Maintenance District No. 1 Fund has sufficient accumulated balances available to absorb costs above the recommended FY 2024-25 assessment.
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 2024-25
_____________________________________
Nick Mangkalakiri, P.E.
City Engineer
City of Cypress
May 2024
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
$ 108,251
$ 16,238
$ 124,489
Maintenance (from 7/1/24-6/30/25)
City’s Indirect Support Costs Total
Maintenance Costs
Assessment * $ 102,766
*4.03% CPI adjustment (All Urban Consumers – March 2023 to March 2024)
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% $4,056.57
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% $1,241.56
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% $2,442.39
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% $10,534.42
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% $6,278.71
5 Duke Realty Limited Partnership - Prologis L.P.; 1800 Wazee Street, Suite 500, Denver CO 80202
Par 1, PM 167-34
A.P. #224-261-04
22.304 16.37% $16,823.69
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% $4,752.78
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% $11,491.61
8 Warland Investments, Ltd. 1301 Montana Avenue, Suite
A, Santa Monica, CA 90403
Par 1, PM 214-13
A.P. #224-271-21
11.314 8.30% $8,534.04
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% $1,390.16
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% $829.72
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% $834.24
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% $1,040.92
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% $751.27
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% $997.17
15 Warland Investments, Ltd. 1301 Montana Avenue, Suite A, Santa Monica, CA 90403
Par 2, PM 214-13
A.P. #224-271-22
17.504 12.85% $13,203.09
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% $5,413.54
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% $6,947.77
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% $5,202.34
Total 136.24 100% $102,766.00
Max Assessment of $102,766
Landscape Maintenance District No.1
2024-25 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 2024-25, 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 2024- 25 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 2024, (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 24
th day of June, 2024, 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 13th day of May, 2024.
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 13
th day of May, 2024 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 7.
FROM: Douglas Dancs, Director of Public Works
DATE: 05/13/2024
SUBJECT: Accept the Donation of GloBug Portable Lighting Systems from Multiquip
RECOMMENDATION
Accept the donation of four GloBug Lighting Systems valued at $18,000 from Multiquip.
DISCUSSION
Multiquip Inc. is a Cypress-based manufacturer and supplier of construction equipment and tools. Multiquip has generously offered to donate four GloBug Lighting Systems to the City.
The lighting systems are valued at $4,500 each, and two will be utilized by Public Works and two by the Police department. The GloBug Lighting System is a portable balloon light with a gas-powered generator. It is ideal for use at job sites, special events, traffic incidents and other nighttime field operations.
BUDGET IMPACT
The lighting systems will result in modest savings by eliminating the need to rent lighting for a variety of special events/operations.
LEGAL REVIEW
None required.
APPROVED BY: Peter Grant, City Manager
Attachments
GloBug Information Sheet
10 Footcandle 20 10 5 2.5 1 0.5
Distance (ft.) 20 30 46 64 79 125
LED Cart
Balloon – 800W
GBX8B Model: GBX8B
Engine
Engine K80i
EPA/Tier Tier 4 Final
Horsepower 3.5 HP
Rated Speed-RPM 4,500
Engine Protection Low Oil
Sound Level dB @ 23 ft 63.3 db(A)
Fuel Tank
Fuel Capacity 3 gal.
Running time/HR full load 18 hrs.
Cart Data
Material Construction Steel (Zinc Coating)
Foot Brake Yes
Generator
Wattage KW Continuous 1.6 kW
Voltage / Amp 120V / 13.3A
Regulation ± 5%
Mast Assembly
Mast Height (MAX) 3 Sections - 91"
Construction Aluminum (Anodized)
Air Assist Shock System Yes
Lights - Projection
Lamps LED - 800W
Type Lighting Balloon
Lumens 110,000
Kelvin Rating 5,700
Dimmer Switch Yes
Number of LED Chips 402
Dimensions
L x W x H (deployed) 45.2" x 21.6" x 124"
L x W x H (stowed) 32.2" x 21.6" x 71.6"
Weight DRY (lbs) 174 lb.
Wind Limits 45 MPH
Light Plot
The GBX8B is a compact, self-powered diffused 800W LED
Balloon Bag lighting system. This highly mobile unit is the perfect choice for residential, industrial, and commercial jobsite applications where glare-free lighting is desired.
n 1.6kW Inverter Generator
n Powerful 4-cycle, 3.5HP gas engine (EPA/CARB)
n 3 Gallon fuel tank — 18 HRS run time (full load)
n ECO Mode for fuel conservation and noise abatement
n 120V 13.3A external DUPLEX receptacle
n 800W No-Glare LED Balloon Lamp w/dimmer
n Lamps provide 3-stage dimmer control
n Overall compact design: 32" X 22" footprint
Unit draws 7.2A @ 120V
Grid=25 ft.
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 8.
FROM: Mark Lauderback, Chief of Police
DATE: 05/13/2024
SUBJECT: Approve an Agreement for Police Body Worn Cameras
RECOMMENDATION
1. Approve a five-year agreement for $274,687 with Axon Enterprises, Inc. for the purchase, installation and support of body-worn cameras for Police department personnel; and
2. Approve an agreement with Axon Enterprises, Inc. for Sourcewell cooperative agreement pricing.
DISCUSSION
The City Council's Strategic Plan includes an objective to outfit Police patrol personnel with body-worn cameras (BWCs). BWCs are common law enforcement tools and an industry best practice. All Orange County law enforcement agencies, except La Palma (in process) and Los Alamitos use BWCs.
BWCs provide high-quality evidence for criminal cases and frequently mitigate citizen complaints. BWCs record Officer interactions with the public and are widely regarded as tools that promote accountability and transparency and enhance public trust. The City has worked closely with the Cypress Police Officers' Association (POA) to develop the BWC program and the POA supports the recommendation.
BWCs provide a factual depiction of police encounters and will assist personnel in preparing reports. The Police department handles an average of 3,500 reports annually and makes more than 1,700 arrests. A number of these arrests are disputed in court, resulting in overtime costs. BWC evidence may reduce court overtime expenditures by disposing of some cases before trial.
The recommended BWC system is the Axon Enterprises’ Body 3 Camera System. Founded in 1993, Axon provides electronic control devices, BWCs, and digital evidence management systems to law enforcement agencies worldwide. The Body 3 Camera System is a state-of-the-art, high-definition recording and data storage system. Axon is the District Attorney's preferred digital evidence system and will allow the department to share evidence with the District Attorney’s office in real-time.
The Axon Body 3 Camera System purchase is recommended through Sourcewell, a cooperative purchasing program that conducts procurement on behalf of governments.
Municipal Code § 21A-10(e) allows the use of cooperative purchasing programs as a more efficient and cost-effective procurement method by receiving volume-type pricing. The City regularly benefits from cooperative government purchasing programs to procure items at competitively bid prices.
The five-year agreement is subscription-based, and includes all software, hardware, and cloud-based storage. The agreement allows for the cameras to work seamlessly with the Mobile Audio Visual Camera System purchased earlier this year.
BUDGET IMPACT
The $274,687 contract cost is funded with restricted Narcotics Asset Seizure monies received from the Department of Justice. The FY Budget includes sufficient amounts for the implementation and subscription costs through June 30, 2024. The annual subscription costs of approximately $54,400 will be incorporated into future Police department budgets within the Narcotics Asset Seizure (Justice) Fund.
LEGAL REVIEW
The City Attorney has reviewed the proposed contract.
APPROVED BY: Peter Grant, City Manager
Attachments
Sourcewell - Axon Piggyback agreement
Master Services and Purchasing Agreement
Axon BWC Quote
NTENT TO PIGGYBACK OFF COOPERATIVE PROCUREMENT
Sourcewell #101223-AXN
This agreement (“the Agreement”) is hereby made this ___ day of _________, 2024, by City of Cypress, a California municipal corporation (“Customer”) and Axon Enterprise, Inc. (“Axon”). Collectively, Customer and Axon are the “Parties.”
WHEREAS, the Customer is desires for Axon provide products and services, as herein described; and WHEREAS, Axon and Sourcewell agreed to utilize Sourcewell Contract #101223-AXN as for the Sourcewell Cooperative Contract (“Sourcewell Contract”) which is incorporated herein by reference; and WHEREAS, Axon has agreed to provide goods and services within the scope of the Sourcewell Contract to the Customer at the same prices in Sourcewell Contract; and WHEREAS, the goods and/or services required by the Customer and that the Customer seeks to obtain from Axon are within the scope of the Sourcewell Contract; and
WHEREAS, it is the purpose of this Agreement to describe the formal rights and obligations of the parties; NOW, THEREFORE, WITNESSETH that, for the consideration herein indicated, and in consideration of the mutual promises and covenants set forth in this Agreement, the Parties Agree as follows:
1. The Parties intend to utilize the Sourcewell Contract for the goods and services detailed in Quote Q-541313 (the “Quote”) attached hereto as Exhibit A.
2. The term of this Agreement shall begin upon the date of last signature and shall continue until all subscriptions hereunder have expired or have been terminated. In the event the term of the subscriptions extends past the termination or expiration of the Sourcewell Contract, the terms and conditions of the Sourcewell Contract shall remain in full force and effect as it applies to the Quote and will continue in effect for such order until the term of that Quote expires or the order is cancelled or terminated in accordance with the terms of this Agreement.
This Agreement, together with the Sourcewell Contract, constitutes the entire agreement between the parties relating to the subject matter of this Agreement. All prior understandings, agreements, correspondence and discussions of the parties are merged into and made a part of this agreement.
This Agreement may be executed by the Parties by facsimile and in counterparts, each of which shall be deemed an original and all of which together shall constitute one and the same instrument.
Each representative identified below declares they have been expressly authorized to execute this Agreement as of the date of signature.
Axon Enterprise, Inc. Customer
Signature: Signature:
Name: Name:
Title: Title:
Date: Date:
Exhibit A – Axon Quote
See next page
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 1 of 19
This Master Services and Purchasing Agreement ("Agreement") is between Axon Enterprise, Inc. ("Axon"), and the agency listed below or, if no agency is listed below, the agency on the Quote attached hereto ("Agency"). This Agreement is effective as of the later of the (a) last signature date on this Agreement or (b) signature date on the Quote ("Effective Date"). Axon and Agency are each a "Party" and collectively "Parties". This Agreement governs Agency’s purchase and use of the Axon Devices and Services detailed in the Quote Appendix ("Quote"). It is the intent of the Parties that this Agreement will govern all subsequent purchases by Agency for the same Axon Devices and Services in the Quote, and all such subsequent quotes accepted by Agency shall be also incorporated into this Agreement by reference as a Quote.
The Parties agree as follows:
1. Definitions.
1.1. "Axon Cloud Services" means Axon’s web services for Axon Evidence, Axon Records, Axon Dispatch, and interactions between Axon Evidence and Axon Devices or Axon client software. Axon Cloud Service excludes third-party applications, hardware warranties, and my.evidence.com.
1.2. "Axon Device" means all hardware provided by Axon under this Agreement. Axon-manufactured Devices are a subset of Axon Devices.
1.3. "Quote" means an offer to sell and is only valid for devices and services on the offer at the specified prices.
Any inconsistent or supplemental terms within Agency’s purchase order in response to a Quote will be void.
Orders are subject to prior credit approval. Changes in the deployment estimated ship date may change charges in the Quote. Shipping dates are estimates only. Axon is not responsible for typographical errors in any Quote by Axon, and Axon reserves the right to cancel any orders resulting from such errors.
1.4. "Services" means all services provided by Axon under this Agreement, including software, Axon Cloud Services, and professional services.
2. Term. This Agreement begins on the Effective Date and continues until all subscriptions hereunder have expired or have been terminated ("Term").
2.1. All subscriptions including Axon Evidence, Axon Fleet, Officer Safety Plans, Technology Assurance Plans, and TASER 7 or TASER 10 plans begin on the date stated in the Quote. Each subscription term ends upon completion of the subscription stated in the Quote ("Subscription Term").
2.2. Subscription Term will be 5 Years. Axon may increase pricing on all line items in the Quote by up to 3% at the beginning of each year of the Renewal Term. New devices and services may require additional terms. Axon will not authorize services until Axon receives a signed Quote or accepts a purchase order, whichever is first.
3. Payment. Axon invoices upon shipment, or on the date specified within the invoicing plan in the Quote. Payment is due net 30 days from the invoice date. Payment obligations are non-cancelable.
4. Taxes. Agency is responsible for sales and other taxes associated with the order unless Agency provides Axon a valid tax exemption certificate.
5. Shipping. Axon may make partial shipments and ship Axon Devices from multiple locations. All shipments are EXW (Incoterms 2020) via common carrier. Title and risk of loss pass to Agency upon Axon’s delivery to the common carrier. Agency is responsible for any shipping charges in the Quote.
6. Returns. All sales are final. Axon does not allow refunds or exchanges, except warranty returns or as provided by state or federal law and as provided in Section 7 below.
7. Warranty.
7.1. Limited Warranty. Axon warrants that Axon-manufactured Devices are free from defects in workmanship and materials for one (1) year from the date of Agency’s receipt, except Signal Sidearm and Axon-manufactured accessories, which Axon warrants for thirty (30) months and ninety (90) days, respectively, from the date of Agency’s receipt. Used conducted energy weapon ("CEW") cartridges are deemed to have operated properly.
Extended warranties run from the expiration of the one- (1-) year hardware warranty through the extended warranty term.
7.2. Disclaimer. All software and Axon Cloud Services are provided "AS IS," without any warranty of any kind, either express or implied, including without limitation the implied warranties of merchantability, fitness for a particular purpose and non-infringement. Axon Devices and Services that are not manufactured, published or performed by Axon ("Third-Party Products") are not covered by Axon’s warranty and are only subject to the warranties of the third-party provider or manufacturer.
7.3. Claims. If Axon receives a valid warranty claim for an Axon-manufactured Device during the warranty term, Axon’s sole responsibility is to repair or replace the Axon-manufactured Device with the same or like Axon- Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 2 of 19
manufactured Device, at Axon’s option. A replacement Axon-manufactured Device will be new or like new.
Axon will warrant the replacement Axon-manufactured Device for the longer of (a) the remaining warranty of the original Axon-manufactured Device or (b) ninety (90) days from the date of repair or replacement.
7.3.1. If Agency exchanges an Axon Device or part, the replacement item becomes Agency’s property, and the replaced item becomes Axon’s property. Before delivering an Axon-manufactured Device for service, Agency must upload Axon-manufactured Device data to Axon Evidence or download it and retain a copy. Axon is not responsible for any loss of software, data, or other information contained in storage media or any part of the Axon-manufactured Device sent to Axon for service.
7.4. Spare Axon Devices. At Axon's reasonable discretion, Axon may provide Agency a predetermined number of spare Axon Devices as detailed in the Quote ("Spare Axon Devices"). Spare Axon Devices are intended to replace broken or non-functioning units while Agency submits the broken or non-functioning units, through Axon’s warranty return process. Axon will repair or replace the unit with a replacement Axon Device. Title and risk of loss for all Spare Axon Devices shall pass to Agency in accordance with shipping terms under Section
5. Axon assumes no liability or obligation in the event Agency does not utilize Spare Axon Devices for the intended purpose.
7.5. Limitations. Axon’s warranty excludes damage related to: (a) failure to follow Axon Device use instructions; (b) Axon Devices used with equipment not manufactured or recommended by Axon; (c) abuse, misuse, or intentional damage to Axon Device; (d) force majeure; (e) Axon Devices repaired or modified by persons other than Axon without Axon’s written permission; or (f) Axon Devices with a defaced or removed serial number.
Axon’s warranty will be void if Agency resells Axon Devices.
7.5.1.To the extent permitted by law, the above warranties and remedies are exclusive. Axon disclaims all other warranties, remedies, and conditions, whether oral, written, statutory, or implied. If statutory or implied warranties cannot be lawfully disclaimed, then such warranties are limited to the duration of the warranty described above and by the provisions in this Agreement. Agency confirms and agrees that, in deciding whether to sign this Agreement, it has not relied on any statement or representation by Axon or anyone acting on behalf of Axon related to the subject matter of this Agreement that is not in this Agreement.
7.5.2. Axon’s cumulative liability to any party for any loss or damage resulting from any claim, demand, or action arising out of or relating to any Axon Device or Service will not exceed the purchase price paid to Axon for the Axon Device, or if for Services, the amount paid for such Services over the twelve (12) months preceding the claim. Neither Party will be liable for direct, special, indirect, incidental, punitive or consequential damages, however caused, whether for breach of warranty or contract, negligence, strict liability, tort or any other legal theory.
7.6. Online Support Platforms. Use of Axon's online support platforms (e.g., Axon Academy and MyAxon) is governed by the Axon Online Support Platforms Terms of Use Appendix available at www.axon.com/salesterms-and-conditions.
7.7. Third-Party Software and Services. Use of software or services other than those provided by Axon is governed by the terms, if any, entered into between Agency and the respective third-party provider, including, without limitation, the terms applicable to such software or services located at www.axon.com/sales-termsand-conditions, if any.
7.8. Axon Aid. Upon mutual agreement between Axon and Agency, Axon may provide certain products and services to Agency, as a charitable donation under the Axon Aid program. In such event, Agency expressly waives and releases any and all claims, now known or hereafter known, against Axon and its officers, directors, employees, agents, contractors, affiliates, successors, and assigns (collectively, "Releasees"), including but not limited to, on account of injury, death, property damage, or loss of data, arising out of or attributable to the Axon Aid program whether arising out of the negligence of any Releasees or otherwise. Agency agrees not to make or bring any such claim against any Releasee, and forever release and discharge all Releasees from liability under such claims. Agency expressly allows Axon to publicly announce its participation in Axon Aid and use its name in marketing materials. Axon may terminate the Axon Aid program without cause immediately upon notice to the Agency.
8. Statement of Work. Certain Axon Devices and Services, including Axon Interview Room, Axon Channel Services, and Axon Fleet, may require a Statement of Work that details Axon’s Service deliverables ("SOW"). In the event Axon provides an SOW to Agency, Axon is only responsible for the performance of Services described in the SOW.
Additional services are out of scope. The Parties must document scope changes in a written and signed change order. Changes may require an equitable adjustment in fees or schedule. The SOW is incorporated into this Agreement by reference.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 3 of 19
9. Axon Device Warnings. See www.axon.com/legal for the most current Axon Device warnings.
10. Design Changes. Axon may make design changes to any Axon Device or Service without notifying Agency or making the same change to Axon Devices and Services previously purchased by Agency.
11. Bundled Offerings. Some offerings in bundled offerings may not be generally available at the time of Agency’s purchase. Axon will not provide a refund, credit, or additional discount beyond what is in the Quote due to a delay of availability or Agency’s election not to utilize any portion of an Axon bundle.
12. Insurance. Axon will maintain General Liability, Workers’ Compensation, and Automobile Liability insurance. Upon request, Axon will supply certificates of insurance.
13. IP Rights. Axon owns and reserves all right, title, and interest in Axon-manufactured Devices and Services and suggestions to Axon, including all related intellectual property rights. Agency will not cause any Axon proprietary rights to be violated.
14. IP Indemnification. Axon will indemnify Agency against all claims, losses, and reasonable expenses from any thirdparty claim alleging that the use of Axon-manufactured Devices or Services infringes or misappropriates the thirdparty’s intellectual property rights. Agency must promptly provide Axon with written notice of such claim, tender to Axon the defense or settlement of such claim at Axon’s expense and cooperate fully with Axon in the defense or settlement of such claim. Axon’s IP indemnification obligations do not apply to claims based on (a) modification of Axon-manufactured Devices or Services by Agency or a third-party not approved by Axon; (b) use of Axonmanufactured Devices and Services in combination with hardware or services not approved by Axon; (c) use of Axon Devices and Services other than as permitted in this Agreement; or (d) use of Axon software that is not the most current release provided by Axon.
15. Agency Responsibilities. Agency is responsible for (a) Agency’s use of Axon Devices; (b) breach of this Agreement or violation of applicable law by Agency or an Agency end user; (c) disputes between Agency and a third-party over Agency’s use of Axon Devices; (d) ensuring Axon Devices are destroyed and disposed of securely and sustainably at Agency’s cost; and (e) any regulatory violations or fines, as a result of improper destruction or disposal of Axon Devices.
16. Termination.
16.1. For Breach. A Party may terminate this Agreement for cause if it provides thirty (30) days written notice of the breach to the other Party, and the breach remains uncured at the end of thirty (30) days. If Agency terminates this Agreement due to Axon’s uncured breach, Axon will refund prepaid amounts on a prorated basis based on the effective date of termination.
16.2. By Agency. If sufficient funds are not appropriated or otherwise legally available to pay the fees, Agency may terminate this Agreement. Agency will deliver notice of termination under this section as soon as reasonably practicable.
16.3. Effect of Termination. Upon termination of this Agreement, Agency rights immediately terminate. Agency remains responsible for all fees incurred before the effective date of termination. If Agency purchases Axon Devices for less than the manufacturer’s suggested retail price ("MSRP") and this Agreement terminates before the end of the Term, Axon will invoice Agency the difference between the MSRP for Axon Devices received, including any Spare Axon Devices, and amounts paid towards those Axon Devices. Only if terminating for nonappropriation, Agency may return Axon Devices to Axon within thirty (30) days of termination. MSRP is the standalone price of the individual Axon Device at the time of sale. For bundled Axon Devices, MSRP is the standalone price of all individual components.
17. Confidentiality. "Confidential Information" means nonpublic information designated as confidential or, given the nature of the information or circumstances surrounding disclosure, should reasonably be understood to be confidential. Each Party will take reasonable measures to avoid disclosure, dissemination, or unauthorized use of the other Party’s Confidential Information. Unless required by law, neither Party will disclose the other Party’s Confidential Information during the Term and for five (5) years thereafter. To the extent permissible by law, Axon pricing is Confidential Information and competition sensitive. If Agency receives a public records request to disclose Axon Confidential Information, to the extent allowed by law, Agency will provide notice to Axon before disclosure. Axon may publicly announce information related to this Agreement.
18. General.
18.1. Force Majeure. Neither Party will be liable for any delay or failure to perform due to a cause beyond a Party’s reasonable control.
18.2. Independent Contractors. The Parties are independent contractors. Neither Party has the authority to bind the other. This Agreement does not create a partnership, franchise, joint venture, agency, fiduciary, or Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 4 of 19
employment relationship between the Parties.
18.3. Third-Party Beneficiaries. There are no third-party beneficiaries under this Agreement.
18.4. Non-Discrimination. Neither Party nor its employees will discriminate against any person based on race; religion; creed; color; sex; gender identity and expression; pregnancy; childbirth; breastfeeding; medical conditions related to pregnancy, childbirth, or breastfeeding; sexual orientation; marital status; age; national origin; ancestry; genetic information; disability; veteran status; or any class protected by local, state, or federal law.
18.5. Export Compliance. Each Party will comply with all import and export control laws and regulations.
18.6. Assignment. Neither Party may assign this Agreement without the other Party’s prior written consent. Axon may assign this Agreement, its rights, or obligations without consent: (a) to an affiliate or subsidiary; or (b) for purposes of financing, merger, acquisition, corporate reorganization, or sale of all or substantially all its assets.
This Agreement is binding upon the Parties respective successors and assigns.
18.7. Waiver. No waiver or delay by either Party in exercising any right under this Agreement constitutes a waiver of that right.
18.8. Severability. If a court of competent jurisdiction holds any portion of this Agreement invalid or unenforceable, the remaining portions of this Agreement will remain in effect.
18.9. Survival. The following sections will survive termination: Payment, Warranty, Axon Device Warnings, Indemnification, IP Rights, and Agency Responsibilities.
18.10.Governing Law. The laws of the country, state, province, or municipality where Agency is physically located, without reference to conflict of law rules, govern this Agreement and any dispute arising from it. The United Nations Convention for the International Sale of Goods does not apply to this Agreement.
18.11.Notices. All notices must be in English. Notices posted on Agency’s Axon Evidence site are effective upon posting. Notices by email are effective on the sent date of the email. Notices by personal delivery are effective immediately. Notices to Agency shall be provided to the address on file with Axon. Notices to Axon shall be provided to Axon Enterprise, Inc., Attn: Legal, 17800 North 85th Street, Scottsdale, Arizona 85255 with a copy to [email protected].
18.12 Entire Agreement. This Agreement, including the Appendices and any SOW(s), represents the entire agreement between the Parties. This Agreement supersedes all prior agreements or understandings, whether written or verbal, regarding the subject matter of this Agreement. This Agreement may only be modified or amended in a writing signed by the Parties.
Each Party, by and through its respective representative authorized to execute this Agreement, has duly executed and delivered this Agreement as of the date of signature.
AXON: AGENCY:
Axon Enterprise, Inc. Cypress Police Department (CA)
Signature: Signature:
Name: Name:
Title: Title:
Date: Date:
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 5 of 19
Axon Cloud Services Terms of Use Appendix
1. Definitions.
a. "Agency Content" is data uploaded into, ingested by, or created in Axon Cloud Services within Agency’s tenant, including media or multimedia uploaded into Axon Cloud Services by Agency. Agency Content includes Evidence but excludes Non-Content Data. b. "Evidence" is media or multimedia uploaded into Axon Evidence as 'evidence' by an Agency. Evidence is a subset of Agency Content.
c. "Non-Content Data" is data, configuration, and usage information about Agency’s Axon Cloud Services tenant, Axon Devices and client software, and users that is transmitted or generated when using Axon Devices. Non-Content Data includes data about users captured during account management and customer support activities. Non-Content Data does not include Agency Content. d. "Personal Data" means any information relating to an identified or identifiable natural person. An identifiable natural person is one who can be identified, directly or indirectly, in particular by reference to an identifier such as a name, an identification number, location data, an online identifier or to one or more factors specific to the physical, physiological, genetic, mental, economic, cultural or social identity of that natural person.
2. Access. Upon Axon granting Agency a subscription to Axon Cloud Services, Agency may access and use Axon Cloud Services to store and manage Agency Content. Agency may not exceed more end users than the Quote specifies. Axon Air requires an Axon Evidence subscription for each drone operator. For Axon Evidence Lite, Agency may access and use Axon Evidence only to store and manage TASER CEW and TASER CAM data ("TASER Data"). Agency may not upload non-TASER Data to Axon Evidence Lite.
3. Agency Owns Agency Content. Agency controls and owns all right, title, and interest in Agency Content. Except as outlined herein, Axon obtains no interest in Agency Content, and Agency Content is not Axon’s business records. Agency is solely responsible for uploading, sharing, managing, and deleting Agency Content. Axon will only have access to Agency Content for the limited purposes set forth herein. Agency agrees to allow Axon access to Agency Content to (a) perform troubleshooting, maintenance, or diagnostic screenings; and (b) enforce this Agreement or policies governing use of the Axon products.
4. Security. Axon will implement commercially reasonable and appropriate measures to secure Agency Content against accidental or unlawful loss, access or disclosure. Axon will maintain a comprehensive information security program to protect Axon Cloud Services and Agency Content including logical, physical access, vulnerability, risk, and configuration management; incident monitoring and response; encryption of uploaded digital evidence; security education; and data protection. Axon agrees to the Federal Bureau of Investigation Criminal Justice Information Services Security Addendum.
5. Agency Responsibilities. Agency is responsible for (a) ensuring Agency owns Agency Content; (b) ensuring no Agency Content or Agency end user’s use of Agency Content or Axon Cloud Services violates this Agreement or applicable laws; and (c) maintaining necessary computer equipment and Internet connections for use of Axon Cloud Services. If Agency becomes aware of any violation of this Agreement by an end user, Agency will immediately terminate that end user’s access to Axon Cloud Services. a. Agency will also maintain the security of end usernames and passwords and security and access by end users to Agency Content. Agency is responsible for ensuring the configuration and utilization of Axon Cloud Services meet applicable Agency regulation and standards. Agency may not sell, transfer, or sublicense access to any other entity or person. Agency shall contact Axon immediately if an unauthorized party may be using Agency’s account or Agency Content, or if account information is lost or stolen.
b. To the extent Agency uses the Axon Cloud Services to interact with YouTube®, such use may be governed by the YouTube Terms of Service, available at
https://www.youtube.com/static?template=terms.
6. Privacy. Agency’s use of Axon Cloud Services is subject to the Axon Cloud Services Privacy Policy, a current version of which is available at https://www.axon.com/legal/cloud-services-privacy-policy. Agency agrees to allow Axon access to Non-Content Data from Agency to (a) perform troubleshooting, maintenance, or diagnostic Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 6 of 19
screenings; (b) provide, develop, improve, and support current and future Axon products and related services; and (c) enforce this Agreement or policies governing the use of Axon products.
7. Axon Body 3 Wi-Fi Positioning. Axon Body 3 cameras offer a feature to enhance location services where GPS/GNSS signals may not be available, for instance, within buildings or underground. Agency administrators can manage their choice to use this service within the administrative features of Axon Cloud Services. If Agency chooses to use this service, Axon must also enable the usage of the feature for Agency’s Axon Cloud Services tenant. Agency will not see this option with Axon Cloud Services unless Axon has enabled Wi-Fi Positioning for Agency’s Axon Cloud Services tenant. When Wi-Fi Positioning is enabled by both Axon and Agency, NonContent and Personal Data will be sent to Skyhook Holdings, Inc. ("Skyhook") to facilitate the Wi-Fi Positioning functionality. Data controlled by Skyhook is outside the scope of the Axon Cloud Services Privacy Policy and is subject to the Skyhook Services Privacy Policy.
8. Storage. For Axon Unlimited Device Storage subscriptions, Agency may store unlimited data in Agency's Axon Evidence account only if data originates from Axon Capture or the applicable Axon Device. Axon may charge Agency additional fees for exceeding purchased storage amounts. Axon may place Agency Content that Agency has not viewed or accessed for six (6) months into archival storage. Agency Content in archival storage will not have immediate availability and may take up to twenty-four (24) hours to access.
For Third-Party Unlimited Storage the following restrictions apply: (i) it may only be used in conjunction with a valid Axon’s Evidence.com user license; (ii) is limited to data of the law enforcement agency that purchased the Third-Party Unlimited Storage and the Axon’s Evidence.com end user or Agency is prohibited from storing data for other law enforcement agencies; and (iii) Agency may only upload and store data that is directly related to:
(1) the investigation of, or the prosecution of a crime; (2) common law enforcement activities; or (3) any Agency Content created by Axon Devices or Evidence.com.
9. Location of Storage. Axon may transfer Agency Content to third-party subcontractors for storage. Axon will determine the locations of data centers for storage of Agency Content. For United States agencies, Axon will ensure all Agency Content stored in Axon Cloud Services remains within the United States. Ownership of Agency Content remains with Agency.
10. Suspension. Axon may temporarily suspend Agency’s or any end user’s right to access or use any portion or all of Axon Cloud Services immediately upon notice, if Agency or end user’s use of or registration for Axon Cloud Services may (a) pose a security risk to Axon Cloud Services or any third-party; (b) adversely impact Axon Cloud Services, the systems, or content of any other customer; (c) subject Axon, Axon’s affiliates, or any third-party to liability; or (d) be fraudulent. Agency remains responsible for all fees incurred through suspension. Axon will not delete Agency Content because of suspension, except as specified in this Agreement.
11. Axon Cloud Services Warranty. Axon disclaims any warranties or responsibility for data corruption or errors before Agency uploads data to Axon Cloud Services.
12. Axon Records. Axon Records is the software-as-a-service product that is generally available at the time Agency purchases an OSP 7 or OSP 10 bundle. During Agency’s Axon Records Subscription Term, if any, Agency will be entitled to receive Axon’s Update and Upgrade releases on an if-and-when available basis. a. The Axon Records Subscription Term will end upon the completion of the Axon Records Subscription as documented in the Quote, or if purchased as part of an OSP 7 or OSP 10 bundle, upon completion of the OSP 7 or OSP 10 Term ("Axon Records Subscription") b. An "Update" is a generally available release of Axon Records that Axon makes available from time to time. An "Upgrade" includes (i) new versions of Axon Records that enhance features and functionality, as solely determined by Axon; and/or (ii) new versions of Axon Records that provide additional features or perform additional functions. Upgrades exclude new products that Axon introduces and markets as distinct products or applications.
c. New or additional Axon products and applications, as well as any Axon professional services needed to configure Axon Records, are not included. If Agency purchases Axon Records as part of a bundled offering, the Axon Record subscription begins on the later of the (1) start date of that bundled offering, or (2) date Axon provisions Axon Records to Agency.
d. Users of Axon Records at the Agency may upload files to entities (incidents, reports, cases, etc) in Axon Records with no limit to the number of files and amount of storage. Notwithstanding the foregoing, Axon Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 7 of 19
may limit usage should the Agency exceed an average rate of one-hundred (100) GB per user per year of uploaded files. Axon will not bill for overages.
13. Axon Cloud Services Restrictions. Agency and Agency end users (including employees, contractors, agents, officers, volunteers, and directors), may not, or may not attempt to:
a. copy, modify, tamper with, repair, or create derivative works of any part of Axon Cloud Services; b. reverse engineer, disassemble, or decompile Axon Cloud Services or apply any process to derive any source code included in Axon Cloud Services, or allow others to do the same; c. access or use Axon Cloud Services with the intent to gain unauthorized access, avoid incurring fees or exceeding usage limits or quotas;
d. use trade secret information contained in Axon Cloud Services, except as expressly permitted in this Agreement;
e. access Axon Cloud Services to build a competitive device or service or copy any features, functions, or graphics of Axon Cloud Services;
f. remove, alter, or obscure any confidentiality or proprietary rights notices (including copyright and trademark notices) of Axon’s or Axon’s licensors on or within Axon Cloud Services; or g. use Axon Cloud Services to store or transmit infringing, libelous, or other unlawful or tortious material; material in violation of third-party privacy rights; or malicious code.
14. After Termination. Axon will not delete Agency Content for ninety (90) days following termination. There will be no functionality of Axon Cloud Services during these ninety (90) days other than the ability to retrieve Agency Content. Agency will not incur additional fees if Agency downloads Agency Content from Axon Cloud Services during this time. Axon has no obligation to maintain or provide Agency Content after these ninety (90) days and will thereafter, unless legally prohibited, delete all Agency Content. Upon request, Axon will provide written proof that Axon successfully deleted and fully removed all Agency Content from Axon Cloud Services.
15. Post-Termination Assistance. Axon will provide Agency with the same post-termination data retrieval assistance that Axon generally makes available to all customers. Requests for Axon to provide additional assistance in downloading or transferring Agency Content, including requests for Axon’s data egress service, will result in additional fees and Axon will not warrant or guarantee data integrity or readability in the external system.
16. U.S. Government Rights. If Agency is a U.S. Federal department or using Axon Cloud Services on behalf of a U.S. Federal department, Axon Cloud Services is provided as a "commercial item," "commercial computer software," "commercial computer software documentation," and "technical data", as defined in the Federal Acquisition Regulation and Defense Federal Acquisition Regulation Supplement. If Agency is using Axon Cloud Services on behalf of the U.S. Government and these terms fail to meet the U.S. Government’s needs or are inconsistent in any respect with federal law, Agency will immediately discontinue use of Axon Cloud Services.
17. Survival. Upon any termination of this Agreement, the following sections in this Appendix will survive: Agency Owns Agency Content, Privacy, Storage, Axon Cloud Services Warranty, and Axon Cloud Services Restrictions.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 8 of 19
Axon Customer Experience Improvement Program Appendix
1. Axon Customer Experience Improvement Program (ACEIP). The ACEIP is designed to accelerate Axon’s development of technology, such as building and supporting automated features, to ultimately increase safety within communities and drive efficiency in public safety. To this end, subject to the limitations on Axon as described below, Axon, where allowed by law, may make limited use of Agency Content from all of its customers to provide, develop, improve, and support current and future Axon products (collectively, "ACEIP Purposes"). However, at all times, Axon will comply with its obligations pursuant to the Axon Cloud Services Terms of Use Appendix to maintain a comprehensive data security program (including compliance with the CJIS Security Policy for Criminal Justice Information), privacy program, and data governance policy, including high industry standards of de-identifying Personal Data, to enforce its security and privacy obligations for the ACEIP. ACEIP has 2 tiers of participation, Tier 1 and Tier 2. By default, Agency will be a participant in ACEIP Tier 1. If Agency does not want to participate in ACEIP Tier 1, Agency can revoke its consent at any time. If Agency wants to participate in Tier 2, as detailed below, Agency can check the ACEIP Tier 2 box below. If Agency does not want to participate in ACEIP Tier 2, Agency should leave box unchecked. At any time, Agency may revoke its consent to ACEIP Tier 1, Tier 2, or both Tiers.
2. ACEIP Tier 1.
2.1. When Axon uses Agency Content for the ACEIP Purposes, Axon will extract from Agency Content and may store separately copies of certain segments or elements of the Agency Content (collectively, "ACEIP Content").
When extracting ACEIP Content, Axon will use commercially reasonable efforts to aggregate, transform or deidentify Agency Content so that the extracted ACEIP Content is no longer reasonably capable of being associated with, or could reasonably be linked directly or indirectly to a particular individual ("Privacy Preserving Technique(s)"). For illustrative purposes, some examples are described in footnote 11 . For clarity,
ACEIP Content will still be linked indirectly, with an attribution, to the Agency from which it was extracted. This attribution will be stored separately from the data itself, but is necessary for and will be solely used to enable Axon to identify and delete all ACEIP Content upon Agency request. Once de-identified, ACEIP Content may then be further modified, analyzed, and used to create derivative works. At any time, Agency may revoke the consent granted herein to Axon to access and use Agency Content for ACEIP Purposes. Within 30 days of receiving the Agency’s request, Axon will no longer access or use Agency Content for ACEIP Purposes and will delete any and all ACEIP Content. Axon will also delete any derivative works which may reasonably be capable of being associated with, or could reasonably be linked directly or indirectly to Agency. In addition, if Axon uses Agency Content for the ACEIP Purposes, upon request, Axon will make available to Agency a list of the specific type of Agency Content being used to generate ACEIP Content, the purpose of such use, and the retention, privacy preserving extraction technique, and relevant data protection practices applicable to the Agency Content or ACEIP Content ("Use Case"). From time to time, Axon may develop and deploy new Use Cases. At least 30 days prior to authorizing the deployment of any new Use Case, Axon will provide Agency notice (by updating the list of Use Case at https://www.axon.com/aceip and providing Agency with a mechanism to obtain notice of that update or another commercially reasonable method to Agency designated contact) ("New Use Case").
2.2. Expiration of ACEIP Tier 1. Agency consent granted herein will expire upon termination of the Agreement. In accordance with section 1.1.1, within 30 days of receiving the Agency’s request, Axon will no longer access or use Agency Content for ACEIP Purposes and will delete ACEIP Content. Axon will also delete any derivative works which may reasonably be capable of being associated with, or could reasonably be linked directly or indirectly to, Agency.
3. ACEIP Tier 2. In addition to ACEIP Tier 1, if Agency wants to help further improve Axon’s services, Agency may choose to participate in Tier 2 of the ACEIP. ACEIP Tier 2 grants Axon certain additional rights to use Agency Content, in addition to those set forth in Tier 1 above, without the guaranteed deployment of a Privacy Preserving Technique
1 For example; (a) when extracting specific text to improve automated transcription capabilities, text that could be used to directly identify a particular individual would not be extracted, and extracted text would be disassociated from identifying metadata of any speakers, and the extracted text would be split into individual words and aggregated with other data sources (including publicly available data) to remove any reasonable ability to link any specific text directly or indirectly back to a particular individual; (b) when extracting license plate data to improve Automated License Plate Recognition (ALPR) capabilities, individual license plate characters would be extracted and disassociated from each other so a complete plate could not be reconstituted, and all association to other elements of the source video, such as the vehicle, location, time, and the surrounding environment would also be removed; (c) when extracting audio of potential acoustic events (such as glass breaking or gun shots), very short segments (<1 second) of audio that only contains the likely acoustic events would be extracted and all human utterances would be removed.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 9 of 19
to enable product development, improvement, and support that cannot be accomplished with aggregated, transformed, or de-identified data.
☐ Check this box if Agency wants to help further improve Axon’s services by participating in ACEIP Tier 2 in addition to Tier 1. Axon will not enroll Agency into ACEIP Tier 2 until Axon and Agency agree to terms in writing providing for such participation in ACEIP Tier 2.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 10 of 19
Professional Services Appendix
If any of the Professional Services specified below are included on the Quote, this Appendix applies.
1. Utilization of Services. Agency must use professional services as outlined in the Quote and this Appendix within six (6) months of the Effective Date.
2. Axon Full Service (Axon Full Service). Axon Full Service includes advance remote project planning and configuration support and up to four (4) consecutive days of on-site service and a professional services manager to work with Agency to assess Agency’s deployment and determine which on-site services are appropriate. If Agency requires more than four (4) consecutive on-site days, Agency must purchase additional days. Axon Full Service options include:
System set up and configuration
• Instructor-led setup of Axon View on smartphones (if applicable) • Configure categories and custom roles based on Agency need • Register cameras to Agency domain
• Troubleshoot IT issues with Axon Evidence and Axon Dock ("Dock") access • One on-site session included
Dock configuration
• Work with Agency to decide the ideal location of Docks and set configurations on Dock • Authenticate Dock with Axon Evidence using admin credentials from Agency • On-site assistance, not to include physical mounting of docks Best practice implementation planning session
• Provide considerations for the establishment of video policy and system operations best practices based on Axon’s observations with other agencies
• Discuss the importance of entering metadata in the field for organization purposes and other best practices for digital data management
• Provide referrals of other agencies using the Axon camera devices and Axon Evidence • Recommend rollout plan based on review of shift schedules System Admin and troubleshooting training sessions
Step-by-step explanation and assistance for Agency’s configuration of security, roles & permissions, categories & retention, and other specific settings for Axon Evidence Axon instructor training (Train the Trainer)
Training for Agency’s in-house instructors who can support Agency’s Axon camera and Axon Evidence training needs after Axon has fulfilled its contractual on-site obligations Evidence sharing training
Tailored workflow instruction for Investigative Units on sharing Cases and Evidence with local prosecuting agencies
End user go-live training and support sessions
• Assistance with device set up and configuration
• Training on device use, Axon Evidence, and Evidence Sync Implementation document packet
Axon Evidence administrator guides, camera implementation guides, network setup guide, sample policies, and categories & roles guide
Post go-live review
3. Body-Worn Camera Starter Service (Axon Starter). Axon Starter includes advance remote project planning and configuration support and one (1) day of on-site Services and a professional services manager to work closely with Agency to assess Agency’s deployment and determine which Services are appropriate. If Agency requires more than one (1) day of on-site Services, Agency must purchase additional on-site Services. The Axon Starter options include:
System set up and configuration (Remote Support)
• Instructor-led setup of Axon View on smartphones (if applicable) • Configure categories & custom roles based on Agency need • Troubleshoot IT issues with Axon Evidence and Dock access Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 11 of 19
Dock configuration
• Work with Agency to decide the ideal location of Dock setup and set configurations on Dock • Authenticate Dock with Axon Evidence using "Administrator" credentials from Agency • Does not include physical mounting of docks
Axon instructor training (Train the Trainer)
Training for Agency’s in-house instructors who can support Agency’s Axon camera and Axon Evidence training needs after Axon’s has fulfilled its contracted on-site obligations End user go-live training and support sessions
• Assistance with device set up and configuration
• Training on device use, Axon Evidence, and Evidence Sync Implementation document packet
Axon Evidence administrator guides, camera implementation guides, network setup guide, sample policies, and categories & roles guide
4. Body-Worn Camera Virtual 1-Day Service (Axon Virtual). Axon Virtual includes all items in the BWC Starter Service Package, except one (1) day of on-site services.
5. CEW Services Packages. CEW Services Packages are detailed below:
System set up and configuration
• Configure Axon Evidence categories & custom roles based on Agency need. • Troubleshoot IT issues with Axon Evidence.
• Register users and assign roles in Axon Evidence.
• For the CEW Full Service Package: On-site assistance included • For the CEW Starter Package: Virtual assistance included Dedicated Project Manager
Assignment of specific Axon representative for all aspects of planning the rollout (Project Manager). Ideally, Project Manager will be assigned to Agency 4–6 weeks before rollout Best practice implementation planning session to include:
• Provide considerations for the establishment of CEW policy and system operations best practices based on Axon’s observations with other agencies
• Discuss the importance of entering metadata and best practices for digital data management • Provide referrals to other agencies using TASER CEWs and Axon Evidence • For the CEW Full Service Package: On-site assistance included • For the CEW Starter Package: Virtual assistance included System Admin and troubleshooting training sessions
On-site sessions providing a step-by-step explanation and assistance for Agency’s configuration of security, roles & permissions, categories & retention, and other specific settings for Axon Evidence Axon Evidence Instructor training
• Provide training on the Axon Evidence to educate instructors who can support Agency’s subsequent Axon Evidence training needs.
• For the CEW Full Service Package: Training for up to 3 individuals at Agency • For the CEW Starter Package: Training for up to 1 individual at Agency TASER CEW inspection and device assignment
Axon’s on-site professional services team will perform functions check on all new TASER CEW Smart weapons and assign them to a user on Axon Evidence.
Post go-live review
For the CEW Full Service Package: On-site assistance included.
For the CEW Starter Package: Virtual assistance included.
6. Smart Weapon Transition Service. The Smart Weapon Transition Service includes:
Archival of CEW Firing Logs
Axon’s on-site professional services team will upload CEW firing logs to Axon Evidence from all TASER CEW Smart Weapons that Agency is replacing with newer Smart Weapon models.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 12 of 19
Return of Old Weapons
Axon’s on-site professional service team will ship all old weapons back to Axon’s headquarters.
Axon will provide Agency with a Certificate of Destruction *Note: CEW Full Service packages for TASER 7 or TASER 10 include Smart Weapon Transition Service instead of 1-Day Device Specific Instructor Course.
7. VR Services Package. VR Service includes advance remote project planning and configuration support and one (1) day of on-site service and a professional services manager to work with Agency to assess Agency's deployment and determine which Services are appropriate. The VR Service training options include:
System set up and configuration (Remote Support)
• Instructor-led setup of Axon VR headset content
• Configure agency settings based on Agency need
• Troubleshoot IT issues with Axon VR headset
Axon instructor training (Train the Trainer)
Training for up to five (5) Agency's in-house instructors who can support Agency's Axon VR CET and SIM training needs after Axon’s has fulfilled its contracted on-site obligations Classroom and practical training sessions
Step-by-step explanation and assistance for Agency's configuration of Axon VR CET and SIM functionality, basic operation, and best practices
8. Axon Air, On-Site Training. Axon Air, On-Site training includes advance remote project planning and configuration support and one (1) day of on-site Services and a professional services manager to work closely with Agency to assess Agency's deployment and determine which Services are appropriate. If Agency's requires more than one (1) day of on-site Services, Agency must purchase additional on-site Services. The Axon Air, On-Site training options include:
System set up and configuration (Remote Support)
• Instructor-led setup of Axon Air App (ASDS)
• Configure agency settings based on Agency need
• Configure drone controller
• Troubleshoot IT issues with Axon Evidence
Axon instructor training (Train the Trainer)
Training for Agency's in-house instructors who can support Agency's Axon Air and Axon Evidence training needs after Axon’s has fulfilled its contracted on-site obligations Classroom and practical training sessions
Step-by-step explanation and assistance for Agency's configuration of Axon Respond+ livestreaming functionality, basic operation, and best practices
9. Axon Air, Virtual Training. Axon Air, Virtual training includes all items in the Axon Air, On-Site Training Package, except the practical training session, with the Axon Instructor training for up to four hours virtually.
10. Signal Sidearm Installation Service.
a. Purchases of 50 SSA units or more: Axon will provide one (1) day of on-site service and one professional services manager and will provide train the trainer instruction, with direct assistance on the first of each unique holster/mounting type. Agency is responsible for providing a suitable work/training area.
b. Purchases of less than 50 SSA units: Axon will provide a 1-hour virtual instruction session on the basics of installation and device calibration.
11. Out of Scope Services. Axon is only responsible to perform the professional services described in the Quote and this Appendix. Any additional professional services are out of scope. The Parties must document scope changes in a written and signed change order. Changes may require an equitable adjustment in the charges or schedule.
12. Delivery of Services. Axon personnel will work Monday through Friday, 8:30 a.m. to 5:30 p.m., except holidays.
Axon will perform all on-site tasks over a consecutive timeframe. Axon will not charge Agency travel time by Axon personnel to Agency premises as work hours.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 13 of 19
13. Access Computer Systems to Perform Services. Agency authorizes Axon to access relevant Agency computers and networks, solely for performing the Services. Axon will work to identify as soon as reasonably practicable resources and information Axon expects to use and will provide an initial itemized list to Agency. Agency is responsible for and assumes the risk of any problems, delays, losses, claims, or expenses resulting from the content, accuracy, completeness, and consistency of all data, materials, and information supplied by Agency.
14. Site Preparation. Axon will provide a hardcopy or digital copy of current user documentation for the Axon Devices ("User Documentation"). User Documentation will include all required environmental specifications for the professional services and Axon Devices to operate per the Axon Device User Documentation. Before installation of Axon Devices (whether performed by Agency or Axon), Agency must prepare the location(s) where Axon Devices are to be installed ("Installation Site") per the environmental specifications in the Axon Device User Documentation.
Following installation, Agency must maintain the Installation Site per the environmental specifications. If Axon modifies Axon Device User Documentation for any Axon Devices under this Agreement, Axon will provide the update to Agency when Axon generally releases it
15. Acceptance. When Axon completes professional services, Axon will present an acceptance form ("Acceptance Form") to Agency. Agency will sign the Acceptance Form acknowledging completion. If Agency reasonably believes Axon did not complete the professional services in substantial conformance with this Agreement, Agency must notify Axon in writing of the specific reasons for rejection within seven (7) calendar days from delivery of the Acceptance Form. Axon will address the issues and re-present the Acceptance Form for signature. If Axon does not receive the signed Acceptance Form or written notification of reasons for rejection within seven (7) calendar days of delivery of the Acceptance Form, Axon will deem Agency to have accepted the professional services.
16. Agency Network. For work performed by Axon transiting or making use of Agency’s network, Agency is solely responsible for maintenance and functionality of the network. In no event will Axon be liable for loss, damage, or corruption of Agency’s network from any cause.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 14 of 19
Technology Assurance Plan Appendix
If Technology Assurance Plan ("TAP") or a bundle including TAP is on the Quote, this appendix applies.
1. TAP Warranty. The TAP warranty is an extended warranty that starts at the end of the one- (1-) year hardware limited warranty.
2. Officer Safety Plan. If Agency purchases an Officer Safety Plan ("OSP"), Agency will receive the deliverables detailed in the Quote. Agency must accept delivery of the TASER CEW and accessories as soon as available from Axon.
3. OSP 7 or OSP 10 Term. OSP 7 or OSP 10 begins on the date specified in the Quote ("OSP Term").
4. TAP BWC Upgrade. If Agency has no outstanding payment obligations and purchased TAP, Axon will provide Agency a new Axon body-worn camera ("BWC Upgrade") as scheduled in the Quote. If Agency purchased TAP, Axon will provide a BWC Upgrade that is the same or like Axon Device, at Axon’s option. Axon makes no guarantee the BWC Upgrade will utilize the same accessories or Axon Dock.
5. TAP Dock Upgrade. If Agency has no outstanding payment obligations and purchased TAP, Axon will provide Agency a new Axon Dock as scheduled in the Quote ("Dock Upgrade"). Accessories associated with any Dock Upgrades are subject to change at Axon discretion. Dock Upgrades will only include a new Axon Dock bay configuration unless a new Axon Dock core is required for BWC compatibility. If Agency originally purchased a single-bay Axon Dock, the Dock Upgrade will be a single-bay Axon Dock model that is the same or like Axon Device, at Axon’s option. If Agency originally purchased a multi-bay Axon Dock, the Dock Upgrade will be a multi-bay Axon Dock that is the same or like Axon Device, at Axon’s option.
6. Upgrade Delay. Axon may ship the BWC and Dock Upgrades as scheduled in the Quote without prior confirmation from Agency unless the Parties agree in writing otherwise at least ninety (90) days in advance. Axon may ship the final BWC and Dock Upgrade as scheduled in the Quote sixty (60) days before the end of the Subscription Term without prior confirmation from Agency.
7. Upgrade Change. If Agency wants to upgrade Axon Device models from the current Axon Device to an upgraded Axon Device, Agency must pay the price difference between the MSRP for the current Axon Device and the MSRP for the upgraded Axon Device. If the model Agency desires has an MSRP less than the MSRP of the offered BWC Upgrade or Dock Upgrade, Axon will not provide a refund. The MSRP is the MSRP in effect at the time of the upgrade.
8. Return of Original Axon Device. Within thirty (30) days of receiving a BWC or Dock Upgrade, Agency must return the original Axon Devices to Axon or destroy the Axon Devices and provide a certificate of destruction to Axon including serial numbers for the destroyed Axon Devices. If Agency does not return or destroy the Axon Devices, Axon will deactivate the serial numbers for the Axon Devices received by Agency.
9. Termination. If Agency’s payment for TAP, OSP, or Axon Evidence is more than thirty (30) days past due, Axon may terminate TAP or OSP. Once TAP or OSP terminates for any reason:
9.1. TAP and OSP coverage terminate as of the date of termination and no refunds will be given.
9.2. Axon will not and has no obligation to provide the Upgrade Models.
9.3. Agency must make any missed payments due to the termination before Agency may purchase any future TAP or OSP.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 15 of 19
Axon Fleet Appendix
If Axon Fleet is included on the Quote, this Appendix applies.
1. Agency Responsibilities.
19. Agency must ensure its infrastructure and vehicles adhere to the minimum requirements to operate Axon Fleet 2 or Axon Fleet 3 (collectively, "Axon Fleet") as established by Axon during the qualifier call and on-site assessment at Agency and in any technical qualifying questions. If Agency’s representations are inaccurate, the Quote is subject to change.
20. Agency is responsible for providing a suitable work area for Axon or Axon third-party providers to install Axon Fleet systems into Agency vehicles. Agency is responsible for making available all vehicles for which installation services were purchased, during the agreed upon onsite installation dates, Failure to make vehicles available may require an equitable adjustment in fees or schedule.
2. Cradlepoint. If Agency purchases Cradlepoint Enterprise Cloud Manager, Agency will comply with Cradlepoint’s end user license agreement. The term of the Cradlepoint license may differ from the Axon Evidence Subscription. If Agency requires Cradlepoint support, Agency will contact Cradlepoint directly.
3. Third-party Installer. Axon will not be liable for the failure of Axon Fleet hardware to operate per specifications if such failure results from installation not performed by, or as directed by Axon.
4. Wireless Offload Server.
4.1. License Grant. Axon grants Agency a non-exclusive, royalty-free, worldwide, perpetual license to use Wireless Offload Server ("WOS"). "Use" means storing, loading, installing, or executing WOS solely for data communication with Axon Devices for the number of licenses purchased. The WOS term begins upon the start of the Axon Evidence Subscription.
4.2. Restrictions. Agency may not: (a) modify, alter, tamper with, repair, or create derivative works of WOS; (b) reverse engineer, disassemble, or decompile WOS, apply any process to derive the source code of WOS, or allow others to do so; (c) access or use WOS to avoid incurring fees or exceeding usage limits; (d) copy WOS in whole or part; (e) use trade secret information contained in WOS; (f) resell, rent, loan or sublicense WOS; (g) access WOS to build a competitive device or service or copy any features, functions or graphics of WOS; or (h) remove, alter or obscure any confidentiality or proprietary rights notices (including copyright and trademark notices) of Axon or Axon’s licensors on or within WOS.
4.3. Updates. If Agency purchases WOS maintenance, Axon will make updates and error corrections to WOS ("WOS Updates") available electronically via the Internet or media as determined by Axon. Agency is responsible for establishing and maintaining adequate Internet access to receive WOS Updates and maintaining computer equipment necessary for use of WOS. The Quote will detail the maintenance term.
4.4. WOS Support. Upon request by Axon, Agency will provide Axon with access to Agency’s store and forward servers solely for troubleshooting and maintenance.
5. Axon Vehicle Software.
5.1. License Grant. Axon grants Agency a non-exclusive, royalty-free, worldwide, perpetual license to use ViewXL or Dashboard (collectively, "Axon Vehicle Software".) "Use" means storing, loading, installing, or executing Axon Vehicle Software solely for data communication with Axon Devices. The Axon Vehicle Software term begins upon the start of the Axon Evidence Subscription.
5.2. Restrictions. Agency may not: (a) modify, alter, tamper with, repair, or create derivative works of Axon Vehicle Software; (b) reverse engineer, disassemble, or decompile Axon Vehicle Software, apply any process to derive the source code of Axon Vehicle Software, or allow others to do so; (c) access or use Axon Vehicle Software to avoid incurring fees or exceeding usage limits; (d) copy Axon Vehicle Software in whole or part; (e) use trade secret information contained in Axon Vehicle Software; (f) resell, rent, loan or sublicense Axon Vehicle Software; (g) access Axon Vehicle Software to build a competitive device or service or copy any features, functions or graphics of Axon Vehicle Software; or (h) remove, alter or obscure any confidentiality or proprietary rights notices (including copyright and trademark notices) of Axon or Axon’s licensors on or within Axon Vehicle Software.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 16 of 19
6. Acceptance Checklist. If Axon provides services to Agency pursuant to any statement of work in connection with Axon Fleet, within seven (7) days of the date on which Agency retrieves Agency's vehicle(s) from the Axon installer, said vehicle having been installed and configured with tested and fully and properly operational in-car hardware and software identified above, Agency will receive a Professional Services Acceptance Checklist to submit to Axon indicating acceptance or denial of said deliverables.
7. Axon Fleet Upgrade. If Agency has no outstanding payment obligations and has purchased the "Fleet Technology Assurance Plan" (Fleet TAP), Axon will provide Agency with the same or like model of Fleet hardware ("Axon Fleet Upgrade") as scheduled on the Quote.
7.1. If Agency would like to change models for the Axon Fleet Upgrade, Agency must pay the difference between the MSRP for the offered Axon Fleet Upgrade and the MSRP for the model desired. The MSRP is the MSRP in effect at the time of the upgrade. Agency is responsible for the removal of previously installed hardware and installation of the Axon Fleet Upgrade.
7.2. Within thirty (30) days of receiving the Axon Fleet Upgrade, Agency must return the original Axon Devices to Axon or destroy the Axon Devices and provide a certificate of destruction to Axon, including serial numbers of the destroyed Axon Devices. If Agency does not destroy or return the Axon Devices to Axon, Axon will deactivate the serial numbers for the Axon Devices received by Agency.
8. Axon Fleet Termination. Axon may terminate Agency’s Fleet subscription for non-payment. Upon any termination:
8.1. Axon Fleet subscription coverage terminates, and no refunds will be given.
8.2. Axon will not and has no obligation to provide the Axon Fleet Upgrade.
8.3. Agency will be responsible for payment of any missed payments due to the termination before being allowed to purchase any future Fleet TAP.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 17 of 19
Axon Respond Appendix
This Axon Respond Appendix applies to both Axon Respond and Axon Respond Plus, if either is included on the Quote.
1. Axon Respond Subscription Term. If Agency purchases Axon Respond as part of a bundled offering, the Axon Respond subscription begins on the later of the (1) start date of that bundled offering, or (2) date Axon provisions Axon Respond to Agency. If Agency purchases Axon Respond as a standalone, the Axon Respond subscription begins the later of the (1) date Axon provisions Axon Respond to Agency, or (2) first day of the month following the Effective Date. The Axon Respond subscription term will end upon the completion of the Axon Evidence Subscription associated with Axon Respond.
2. Scope of Axon Respond. The scope of Axon Respond is to assist Agency with real-time situational awareness during critical incidents to improve officer safety, effectiveness, and awareness. In the event Agency uses Axon Respond outside this scope, Axon may initiate good-faith discussions with Agency on upgrading Agency’s Axon Respond to better meet Agency’s needs.
3. Axon Body 3 LTE Requirements. Axon Respond is only available and usable with an LTE enabled body-worn camera. Axon is not liable if Agency utilizes the LTE device outside of the coverage area or if the LTE carrier is unavailable. LTE coverage is only available in the United States, including any U.S. territories. Axon may utilize a carrier of Axon’s choice to provide LTE service. Axon may change LTE carriers during the Term without Agency’s consent.
4. Axon Fleet 3 LTE Requirements. Axon Respond is only available and usable with a Fleet 3 system configured with LTE modem and service. Agency is responsible for providing LTE service for the modem. Coverage and availability of LTE service is subject to Agency’s LTE carrier.
5. Axon Respond Service Limitations. Agency acknowledges that LTE service is made available only within the operating range of the networks. Service may be temporarily refused, interrupted, or limited because of: (a) facilities limitations; (b) transmission limitations caused by atmospheric, terrain, other natural or artificial conditions adversely affecting transmission, weak batteries, system overcapacity, movement outside a service area or gaps in coverage in a service area, and other causes reasonably outside of the carrier’s control such as intentional or negligent acts of third parties that damage or impair the network or disrupt service; or (c) equipment modifications, upgrades, relocations, repairs, and other similar activities necessary for the proper or improved operation of service.
5.1. With regard to Axon Body 3, Partner networks are made available as-is and the carrier makes no warranties or representations as to the availability or quality of roaming service provided by carrier partners, and the carrier will not be liable in any capacity for any errors, outages, or failures of carrier partner networks. Agency expressly understands and agrees that it has no contractual relationship whatsoever with the underlying wireless service provider or its affiliates or contractors and Agency is not a third-party beneficiary of any agreement between Axon and the underlying carrier.
6. Termination. Upon termination of this Agreement, or if Agency stops paying for Axon Respond or bundles that include Axon Respond, Axon will end Axon Respond services, including any Axon-provided LTE service.
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 18 of 19
Axon Application Programming Interface Appendix
This Appendix applies if Axon’s API Services are included on the Quote.
1. Definitions.
1.1. "API Client" means the software that acts as the interface between Agency’s computer and the server, which is already developed or to be developed by Agency.
1.2. "API Interface" means software implemented by Agency to configure Agency’s independent API Client Software to operate in conjunction with the API Service for Agency’s authorized Use.
1.3. "Axon Evidence Partner API, API or Axon API" (collectively "API Service") means Axon’s API which provides a programmatic means to access data in Agency’s Axon Evidence account or integrate Agency’s Axon Evidence account with other systems.
1.4. "Use" means any operation on Agency’s data enabled by the supported API functionality.
2. Purpose and License.
2.1. Agency may use API Service and data made available through API Service, in connection with an API Client developed by Agency. Axon may monitor Agency’s use of API Service to ensure quality, improve Axon devices and services, and verify compliance with this Agreement. Agency agrees to not interfere with such monitoring or obscure from Axon Agency’s use of API Service. Agency will not use API Service for commercial use.
2.2. Axon grants Agency a non-exclusive, non-transferable, non-sublicensable, worldwide, revocable right and license during the Term to use API Service, solely for Agency’s Use in connection with Agency’s API Client.
2.3. Axon reserves the right to set limitations on Agency’s use of the API Service, such as a quota on operations, to ensure stability and availability of Axon’s API. Axon will use reasonable efforts to accommodate use beyond the designated limits.
3. Configuration. Agency will work independently to configure Agency’s API Client with API Service for Agency’s applicable Use. Agency will be required to provide certain information (such as identification or contact details) as part of the registration. Registration information provided to Axon must be accurate. Agency will inform Axon promptly of any updates. Upon Agency’s registration, Axon will provide documentation outlining API Service information.
4. Agency Responsibilities. When using API Service, Agency and its end users may not:
4.1. use API Service in any way other than as expressly permitted under this Agreement;
4.2. use in any way that results in, or could result in, any security breach to Axon;
4.3. perform an action with the intent of introducing any viruses, worms, defect, Trojan horses, malware, or any items of a destructive nature to Axon Devices and Services;
4.4. interfere with, modify, disrupt or disable features or functionality of API Service or the servers or networks providing API Service;
4.5. reverse engineer, decompile, disassemble, or translate or attempt to extract the source code from API Service or any related software;
4.6. create an API Interface that functions substantially the same as API Service and offer it for use by third parties;
4.7. provide use of API Service on a service bureau, rental or managed services basis or permit other individuals or entities to create links to API Service;
4.8. frame or mirror API Service on any other server, or wireless or Internet-based device;
4.9. make available to a third-party, any token, key, password or other login credentials to API Service;
4.10. take any action or inaction resulting in illegal, unauthorized or improper purposes; or
4.11. disclose Axon’s API manual.
5. API Content. All content related to API Service, other than Agency Content or Agency’s API Client content, is considered Axon’s API Content, including:
Master Services and Purchasing Agreement for Agency
Title: Master Services and Purchasing Agreement between Axon and Agency Department: Legal
Version: 19.0
Release Date: 8/18/2023 Page 19 of 19
5.1. the design, structure and naming of API Service fields in all responses and requests;
5.2. the resources available within API Service for which Agency takes actions on, such as evidence, cases, users, or reports;
5.3. the structure of and relationship of API Service resources; and
5.4. the design of API Service, in any part or as a whole.
6. Prohibitions on API Content. Neither Agency nor its end users will use API content returned from the API Interface to:
6.1. scrape, build databases, or otherwise create permanent copies of such content, or keep cached copies longer than permitted by the cache header;
6.2. copy, translate, modify, create a derivative work of, sell, lease, lend, convey, distribute, publicly display, or sublicense to any third-party;
6.3. misrepresent the source or ownership; or
6.4. remove, alter, or obscure any confidentiality or proprietary rights notices (including copyright and trademark notices).
7. API Updates. Axon may update or modify the API Service from time to time ("API Update"). Agency is required to implement and use the most current version of API Service and to make any applicable changes to Agency’s API Client required as a result of such API Update. API Updates may adversely affect how Agency’s API Client access or communicate with API Service or the API Interface. Each API Client must contain means for Agency to update API Client to the most current version of API Service. Axon will provide support for one (1) year following the release of an API Update for all depreciated API Service versions.
Q-541313-45399.603KP
Issued: 04/17/2024
Quote Expiration: 05/30/2024
Estimated Contract Start Date: 06/15/2024
Account Number: 119528
Payment Terms: N30
Delivery Method:
SHIP TO BILL TO SALES REPRESENTATIVE PRIMARY CONTACT
Cypress Police Department - CA
5275 Orange Ave
Cypress,
CA
90630-2957
USA
Cypress Police Department - CA
5275 Orange Ave
Cypress
CA
90630-2957
USA
Email:
Kyle Panasewicz
Phone: +1 4803294734
Email: [email protected]
Fax: (480) 905-2071
Jason Machado
Phone: 714-229-6728
Email: [email protected]
Fax:
Quote Summary Discount Summary
Program Length 60 Months Average Savings Per Year $13,990.68 TOTAL COST $261,265.90
ESTIMATED TOTAL W/ TAX $274,686.38 TOTAL SAVINGS $69,953.40 Axon Enterprise, Inc.
17800 N 85th St.
Scottsdale, Arizona 85255
United States
VAT: 86-0741227
Domestic: (800) 978-2737
International: +1.800.978.2737
Payment Summary
Date Subtotal Tax Total
May 2024 $54,653.18 $2,684.09 $57,337.27
May 2025 $51,653.18 $2,684.09 $54,337.27
May 2026 $51,653.18 $2,684.09 $54,337.27
May 2027 $51,653.18 $2,684.09 $54,337.27
May 2028 $51,653.18 $2,684.12 $54,337.30
Total $261,265.90 $13,420.48 $274,686.38
Quote Unbundled Price: $331,219.30
Quote List Price: $290,131.90
Quote Subtotal: $261,265.90
Pricing
All deliverables are detailed in Delivery Schedules section lower in proposal Item Description Qty Term Unbundled List Price Net Price Subtotal Tax Total Program
BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 60 $70.98 $36.07 $36.07 $19,477.80 $1,252.65 $20,730.45 BWCamTAP Body Worn Camera TAP Bundle 68 60 $39.25 $33.80 $33.80 $137,904.00 $8,787.58 $146,691.58 A la Carte Hardware
H00002 AB4 Multi Bay Dock Bundle 9 $1,638.90 $1,638.90 $14,750.10 $1,143.14 $15,893.24 H00001 AB4 Camera Bundle 68 $849.00 $424.50 $28,866.00 $2,237.11 $31,103.11 A la Carte Software
73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 60 $10.85 $10.85 $44,268.00 $0.00 $44,268.00 A la Carte Services
79999 AXON EVIDENCE - IMPLEMENTATION FOR AUTO
TAGGING/PERFORMANCE 1 $3,000.00 $3,000.00 $3,000.00 $0.00 $3,000.00 85144 AXON BODY - PSO - STARTER 1 $13,000.00 $13,000.00 $13,000.00 $0.00 $13,000.00 Total $261,265.90 $13,420.48 $274,686.38
Delivery Schedule
Hardware
Bundle Item Description QTY Shipping Location Estimated Delivery Date AB4 Camera Bundle 100147 AXON BODY 4 - CAMERA - NA US FIRST RESPONDER BLK RAPIDLOCK 68 1 05/15/2024 AB4 Camera Bundle 100147 AXON BODY 4 - CAMERA - NA US FIRST RESPONDER BLK RAPIDLOCK 2 1 05/15/2024 AB4 Camera Bundle 100466 AXON BODY 4 - CABLE - USB-C TO USB-C 75 1 05/15/2024 AB4 Camera Bundle 74028 AXON BODY - MOUNT - WING CLIP RAPIDLOCK 75 1 05/15/2024 AB4 Multi Bay Dock Bundle 100206 AXON BODY 4 - DOCK - EIGHT BAY 9 1 05/15/2024 AB4 Multi Bay Dock Bundle 70033 AXON - DOCK WALL MOUNT - BRACKET ASSY 9 1 05/15/2024 AB4 Multi Bay Dock Bundle 71019 AXON BODY - DOCK POWERCORD - NORTH AMERICA 9 1 05/15/2024 Body Worn Camera Multi-Bay Dock TAP Bundle 73689 AXON BODY - TAP REFRESH 1 - DOCK MULTI BAY 9 1 11/15/2026 Body Worn Camera TAP Bundle 73309 AXON BODY - TAP REFRESH 1 - CAMERA 70 1 11/15/2026 Body Worn Camera Multi-Bay Dock TAP Bundle 73688 AXON BODY - TAP REFRESH 2 - DOCK MULTI BAY 9 1 05/15/2029 Body Worn Camera TAP Bundle 73310 AXON BODY - TAP REFRESH 2 - CAMERA 70 1 05/15/2029 Software
Bundle Item Description QTY Estimated Start Date Estimated End Date A la Carte 73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 06/15/2024 06/14/2029 Services
Bundle Item Description QTY
A la Carte 79999 AXON EVIDENCE - IMPLEMENTATION FOR AUTO TAGGING/PERFORMANCE 1 A la Carte 85144 AXON BODY - PSO - STARTER 1
Warranties
Bundle Item Description QTY Estimated Start Date Estimated End Date Body Worn Camera Multi-Bay Dock TAP Bundle 80465 AXON BODY - TAP WARRANTY - MULTI BAY DOCK 9 05/15/2025 06/14/2029 Body Worn Camera TAP Bundle 80464 AXON BODY - TAP WARRANTY - CAMERA 68 05/15/2025 06/14/2029 Body Worn Camera TAP Bundle 80464 AXON BODY - TAP WARRANTY - CAMERA 2 05/15/2025 06/14/2029
Shipping Locations
Location Number Street City State Zip Country
1 5275 Orange Ave Cypress CA 90630-2957 USA
Payment Details
May 2024
Invoice Plan Item Description Qty Subtotal Tax Total
Upfront 79999 AXON EVIDENCE - IMPLEMENTATION FOR AUTO TAGGING/PERFORMANCE 1 $3,000.00 $0.00 $3,000.00 Year 1 73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 $8,853.60 $0.00 $8,853.60 Year 1 85144 AXON BODY - PSO - STARTER 1 $2,600.00 $0.00 $2,600.00 Year 1 BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 $3,895.56 $250.53 $4,146.09 Year 1 BWCamTAP Body Worn Camera TAP Bundle 68 $27,580.80 $1,757.52 $29,338.32 Year 1 H00001 AB4 Camera Bundle 68 $5,773.20 $447.42 $6,220.62 Year 1 H00002 AB4 Multi Bay Dock Bundle 9 $2,950.02 $228.62 $3,178.64 Total $54,653.18 $2,684.09 $57,337.27
Jun 2024
Invoice Plan Item Description Qty Subtotal Tax Total
Invoice Upon Fulfillment BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00
May 2025
Invoice Plan Item Description Qty Subtotal Tax Total
Year 2 73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 $8,853.60 $0.00 $8,853.60 Year 2 85144 AXON BODY - PSO - STARTER 1 $2,600.00 $0.00 $2,600.00 Year 2 BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 $3,895.56 $250.53 $4,146.09 Year 2 BWCamTAP Body Worn Camera TAP Bundle 68 $27,580.80 $1,757.52 $29,338.32 Year 2 H00001 AB4 Camera Bundle 68 $5,773.20 $447.42 $6,220.62 Year 2 H00002 AB4 Multi Bay Dock Bundle 9 $2,950.02 $228.62 $3,178.64 Total $51,653.18 $2,684.09 $54,337.27
May 2026
Invoice Plan Item Description Qty Subtotal Tax Total
Year 3 73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 $8,853.60 $0.00 $8,853.60 Year 3 85144 AXON BODY - PSO - STARTER 1 $2,600.00 $0.00 $2,600.00 Year 3 BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 $3,895.56 $250.53 $4,146.09 Year 3 BWCamTAP Body Worn Camera TAP Bundle 68 $27,580.80 $1,757.52 $29,338.32 Year 3 H00001 AB4 Camera Bundle 68 $5,773.20 $447.42 $6,220.62 Year 3 H00002 AB4 Multi Bay Dock Bundle 9 $2,950.02 $228.62 $3,178.64 Total $51,653.18 $2,684.09 $54,337.27
May 2027
Invoice Plan Item Description Qty Subtotal Tax Total
Year 4 73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 $8,853.60 $0.00 $8,853.60 Year 4 85144 AXON BODY - PSO - STARTER 1 $2,600.00 $0.00 $2,600.00
May 2027
Invoice Plan Item Description Qty Subtotal Tax Total
Year 4 BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 $3,895.56 $250.53 $4,146.09 Year 4 BWCamTAP Body Worn Camera TAP Bundle 68 $27,580.80 $1,757.52 $29,338.32 Year 4 H00001 AB4 Camera Bundle 68 $5,773.20 $447.42 $6,220.62 Year 4 H00002 AB4 Multi Bay Dock Bundle 9 $2,950.02 $228.62 $3,178.64 Total $51,653.18 $2,684.09 $54,337.27
May 2028
Invoice Plan Item Description Qty Subtotal Tax Total
Year 5 73682 AXON EVIDENCE - AUTO TAGGING LICENSE 68 $8,853.60 $0.00 $8,853.60 Year 5 85144 AXON BODY - PSO - STARTER 1 $2,600.00 $0.00 $2,600.00 Year 5 BWCamMBDTAP Body Worn Camera Multi-Bay Dock TAP Bundle 9 $3,895.56 $250.53 $4,146.09 Year 5 BWCamTAP Body Worn Camera TAP Bundle 68 $27,580.80 $1,757.50 $29,338.30 Year 5 H00001 AB4 Camera Bundle 68 $5,773.20 $447.43 $6,220.63 Year 5 H00002 AB4 Multi Bay Dock Bundle 9 $2,950.02 $228.66 $3,178.68 Total $51,653.18 $2,684.12 $54,337.30
CITY OF CYPRESS
CITY COUNCIL REPORT
City Council Regular 9.
FROM: Matt Burton, Director of Finance and Administrative Services DATE: 05/13/2024
SUBJECT: Receive and File Fiscal Year 2024-25 Proposed Budget and Capital Improvement Program
RECOMMENDATION
1. Receive and file the FY 2024-25 Proposed Budget and Capital Improvement Program;
2. Schedule City Council consideration for adoption of the FY 2024-25 Budget on June 10, 2024; and
3. Publish a notice stating the public may comment on the Budget at the meeting of June 10, 2024.
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 2024-25 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 2024-25 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 2023-24 accomplishments and FY 2024-25 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 2024-25 Budget Message
FY 2024-25 Decision Packages
FY 2024-25 Proposed Annual Budget
May 13, 2024
Honorable Mayor and Members of the City Council:
I am pleased to present the City of Cypress’ Fiscal Year (FY) 2024-25 Proposed Budget and Capital Improvement Program (CIP). It is a prudent, practical spending plan that serves the community well and advances Cypress’ legacy of conservative and awardwinning financial management.
The City’s long-term financial position remains strong amidst a challenging, confused economy, high interest rates, and rising personnel costs. As was the case in FY 2023-24, the Proposed Budget is balanced thanks to interest earnings, but as the Five-Year Forecast highlights, the City remains dogged by a stubborn structural deficit that limits our options to absorb cost increases or enhance service levels.
The deficits projected in the Five-Year Forecast have two primary causes. The first cause is one that all California cities face: costs - especially personnel costs - increase faster than revenues and cities have very little ability to raise revenue. The second cause is unique to Cypress: the annual $1.55 million of General Fund operating revenue dedicated to capital and infrastructure projects. City Councils have made this important annual investment for more than 20 years and Cypress' high-quality infrastructure and public facilities reflect it. However, this commitment is funded with revenues that would otherwise be available for operations and budget balancing.
The $1.55 million investment in capital and infrastructure is highlighted in the Budget Message to underscore its importance to Cypress’ success – not to suggest the City Council should abandon or decrease it. In fact, adjusting for inflation, the $1.55 million investment has less than half the buying power it did in 2004. The community would be well served to increase the investment of operating revenue in capital and infrastructure projects if it could be accomplished without reducing services or staffing.
Fortunately, the deficits projected in the Five-Year Forecast can likely be offset by using amounts set-aside in 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 budget savings.
The City has experienced small, projected budget deficits for the past several years.
Fortunately, the deficits have proven to be on paper only and resolved when revenues exceeded sensible projections and/or some planned spending and projects did not come to pass.
Nonetheless, Cypress’ long-term financial future must remain a top consideration for the City Council. In particular, City operations are heavily dependent on sales tax – a volatile revenue 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 those businesses could imperil City operations. To mitigate this risk, the City Council updated the City’s sales tax estimating and budgeting practice a few years ago to limit reliance on sales tax funding for annual operations.
While the City’s ability to generate additional revenue is limited, preserving Cypress’ strong financial position requires the City Council to do all it can to support the success and vitality of Cypress’ business parks and the Katella Avenue commercial corridor.
The result of a visionary public-private partnership more than 40 years ago that deftly blended Cypress’ residential and commercial land uses, the business parks are Cypress’ economic engine. The City’s ongoing role in this partnership is to provide the regulatory environment and flexibility our business community needs to succeed. As the first generation of business park buildings are modernized and their uses evolve with the regional economy, the City must approach projects focused on the whole community and balance competing interests with an eye to the horizon.
City Councils, past and present, recognize the value of a balanced residential and commercial community and have approved many business support initiatives. Highlights from recent City Council actions include:
Direct support of Cypress’ business community from one-time pandemic recovery funding
Funding a full-time Business Development Manager position Preparing to modernize the business parks’ land use regulations Approving an updated Housing Element that commits to asking voters to approve more (and more diverse) housing at Los Alamitos Race Course when it redevelops These initiatives present the community the opportunity to bolster City revenues without increasing taxes. Cypress is one of just a few established, fully-developed cities in southern California that have not increased its local sales tax rate and does not have a utility user tax.
Investing in the business community to avoid higher taxes benefits residents and makes Cypress more attractive to businesses - a success sustaining cycle results in a community that is less likely to need to consider new taxes.
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 and Annual Comprehensive Financial Report. A new online, resident-friendly Budget presentation debuted in FY 2023-24 and is furthering the City’s commitment to transparency.
FY 2024-25 finds the City’s short-term financial condition healthy, but navigating a variety of inflation-related challenges, an extraordinarily difficult employment market, and wobbling sales tax.
Inflation has hit capital projects especially hard. The estimated cost for every CIP project has increased dramatically because of inflation and supply shortages. Annual projects, like residential street resurfacing, have had their scope of work reduced compared to prior years or rely on funding from accumulated General Fund set-asides in the City’s Infrastructure Bank. Fortunately, Cypress’ strong financial management practices enable the City to fund CIP projects on a pay-as-you-go basis and avoid high borrowing costs.
Personnel costs are up $2 million from FY 2023-24 and place considerable strain on City finances. While spending on personnel is an important investment in ensuring Cypress is served by highly capable professionals who are committed to preserving and promoting our community, the costs will be a challenge to sustain.
Employer pension costs are forecasted to continue to increase as CalPERS navigates high interest rates, international crises, and rising employee wages. Fortunately, the City Council recently approved a plan to fully offset Cypress’ unfunded pension liabilities by 2030. I believe Cypress will be the first city in the state with a public safety department to fully offset its pension liability without issuing debt. This remarkable accomplishment not only strengthens the City’s financial position, it is an indelible commitment to our employees and their retirement security.
BUDGET OVERVIEW
The combined Operating and Capital Budgets are $57 million, an increase of 9.4% from FY 2023-24, and are balanced.
The Operating Budget (all Funds) represents $43.5 million (76%) of the Budget, while capital improvement investments total $13 million (23%) and capital outlay makes up $0.5 million (1%) 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 in the Police department.
Projected FY 2024-25 revenues are $53.5 million, five percent increase from FY 2023-24.
While General Fund revenues exceed operating expenditures, the use of accumulated reserves to support capital investments balances the Budget. Overall, the $1.5 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
$786,200 of Pandemic Recovery Plan set-asides fund one-time projects Current service levels are maintained
Required CalPERS pension liability payments increase $823,000 City Council established reserves are maintained
$2.1 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 Revenues
FY 2024-25 General Fund revenues are projected to increase $2,200,910 (5.5%) from the prior year and do not include any tax increases.
Inflation impacts and the expectation that the economy will slow make revenue projections difficult. Accordingly, the Budget is built on conservative, but realistic projections that 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, property tax ($14 million), is projected to increase just over $1 million (7.9%) from the FY 2023-24 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 increase projected for FY 2024-25 is larger than in a typical year and is the result of significant assessed value growth due to ownership changes and new construction of apartments and senior living communities.
Sales tax remains a close second to property tax for largest revenue source ($12.9 million) and is volatile, especially during periods of economic uncertainty. Sales tax receipts remained stronger than expected during the pandemic, and more recently have benefitted from inflation and its impact on the cost of taxable items. The most recent forecasts indicate modest sales tax growth in FY 2024-25. While any year-over-year growth is positive news, ongoing City operations cannot become overly reliant on sales tax because it can decline rapidly from one year to the next. As such, the Fiscal Strategies are designed to limit budgeted sales tax revenues that supports City operations to a four-year average. Sales tax receipts projected to exceed the four-year average are dedicated for one-time expenditure. For FY 2024-25, the sales tax baseline average is just over $13 million which exceeds the sales tax revenues included in the Budget so no amounts are required to be allocated to one-time purposes.
Until about two years ago, investment earnings received on cash balances, had not been a major revenue source in the General Fund for well over a decade. However, Federal Reserve actions resulted in unprecedented interest rate hikes in 2022 which have held steady into 2024. While these increases are generally viewed as economically risky with the potential for 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 few years, interest rates on Treasury notes have gone from close to zero to well over four percent. As such, investment earnings in FY 2024-25 continue to increase and are expected to be $450,000 higher than the prior budget and nearly $2 million more than the FY 2022-23 adopted budget. In short, the growth in investment earnings have been responsible for the FY 2023- 24 Budget and FY 2024-25 Proposed Budget being balanced without the use of reserves.
As with sales tax revenue, it is essential that City services do not rely on an unpredictable revenue source like investment earnings. In response, a new practice has been incorporated into the FY 2024-25 Proposed Budget which allocates a portion of General Fund interest earnings to one-time capital projects when earnings on cash balances are projected to exceed three percent. For FY 2024-25, interest earnings are budgeted at four percent and total $2.2 million which results in an additional one-time budget allocation of $550,000 for capital projects.
It remains imperative the City Council act as diligent stewards of the community’s resources, confronting new financial challenges, diversifying the City’s revenue base, and containing ongoing costs to limit vulnerability during periods of volatility.
General Fund Expenditures
FY 2024-25 expenditures are $39.9 million, an increase of $2.4 million (6.3%) from FY 2023-24.
The personnel expenditure increases are due to many factors, the largest are the costs associated with negotiated increases for Police Officers and pending agreements with all civilian employees.
Responding to industry-wide wage and recruitment pressures, the two labor agreements for sworn personnel significantly increased compensation to the Police department’s Police Officers, Sergeants, Lieutenants and Captains.
Other personnel increases include significantly higher required CalPERS unfunded pension liability amortization payments and anticipated compensation adjustments for unrepresented employees. These increases are partially offset by decreases from FY 2024-25 Decision Packages that recommend eliminating two vacant full-time positions.
Maintenance and operation increases result from several factors, including expected mandatory increases to the City’s required contribution for regional homelessness assistance and contract animal control services, as well as several items included in the 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 Proposed FY 2024-25 CIP invests $13 million. The CIP also includes nearly $1.6 million for Recreation and Park District projects.
Fund Balances and Reserves
The Proposed 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 goal of having sufficient Pension Trust assets to fully offset projected unfunded pension liabilities by 2030. To achieve this goal, a portion of any General Fund budget surplus is annually committed to additional trust investments.
Importantly, the Proposed Budget conforms to City Council policies requiring a 25% General Fund Contingency Reserve of $10 million and a 30% CIP Fund Cash-Flow Emergency Reserve of $12 million. Neither of these reserves is expected to be utilized in FY 2024-25.
CYPRESS RECREATION AND PARK DISTRICT
The Proposed 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 $9.6 million, an increase of $951,474 (11%) from FY 2023-24. The higher revenues are attributed to larger than normal property tax growth and higher rates earned on cash balances which were both discussed previously in the overview of the City’s General Fund, as well as a $415,878 one-time State Proposition 68 grant for capital projects.
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 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.
Personnel costs represent more than 50% of District operating costs 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 to enable the District to fund future facility and park 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 future major rehabilitation.
District Expenditures
The District Budget is $10.2 million, which is $26.7 million less than FY 2023-24 due to Arnold Cypress Park rehabilitation project. Personnel costs increase 9.8%, reflecting the ongoing impact of minimum wage increases, higher pension costs, negotiated/anticipated salary increases, and several new employees moving through their salary ranges.
While maintenance and operations expenditures remain flat when compared to FY 2023- 24, the previous year incorporated large increases for contract services caused by inflation, the tightening labor market, and higher material and equipment costs.
District Capital Improvement Projects
The FY 2023-24 Amended Budget includes $33.5 million for the reconstruction of Arnold Cypress Park. This project is funded by a loan from the City’s Infrastructure Fund and, starting in FY 2024-25, will be repaid by the District using $2 million of additional annual property tax revenues.
Future capital projects will be prioritized based on the facilities inventory and condition assessment and the availability of resources. New FY 2024-25 CIP projects are programmed at a modest level due to the significant commitment to Arnold Cypress Park, and are summarized and discussed in the FY 2024-25 Proposed Budget.
CONCLUSION
The FY 2024-25 Proposed Budget funds a strong municipal corporation and a remarkable group of employees. I am enormously proud of Team Cypress’ service to our community and have immense confidence in our ability to respond to challenges.
The City Council’s long-standing practice of strategically investing limited resources has Cypress well prepared for whatever lies ahead – assuming we continue our constrained approach to municipal operations and focus on core services.
The FY 2024-25 Proposed Budget embodies the City Council’s dedication to careful and transparent financial management. This commitment spans generations of Cypress City Councils and 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 Mission Statement:
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 beginning a second decade of service to our wonderful community from solid financial footing in FY 2024-25.
Peter Grant
City Manager
FY 2024-25 PROPOSED BUDGET
DECISION PACKAGES
The Budget Decision Packages proposed for FY 2024-25, 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 Reallocation of Personnel Resources to
Contract Services
General/Print Shop $ - $ (60,000)
ADM 2 City Council and City Manager Team
Building
General 30,000 -
ADM 3 Biennial Citizens Academy General (5,000) (2,500) PW 1 Public Works Organizational Review General 75,000 - PW 2 Succession Planning General 115,000 -
PW 3 Traffic Improvement Fee Study General 80,000 -
PW 4 Sorrento Landscaping Pilot Project Infrastructure 20,000 - Total All Funds $ 315,000 $ (62,500)
# Subject Fund
CITY OF CYPRESS
FISCAL YEAR 2024-25 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 Reallocation of Personnel Resources to Contract Services Peter Grant, City Manager City and District General Funds Eliminate vacant Communications and Marketing Analyst
and Administrative Services Tech. positions and reallocate funding for communications and printing costs.
The Communications and Marketing Analyst has been
vacant for nearly two years and its responsibilities have effectively been performed by a full-service communications and marketing firm with a broader set of capabilities. The Administrative Services Technician, who assisted with print shop operations and performed graphic design work, retired in April. The city is best served to contract for these services as needed.
Contracting for communications, marketing, graphic design and printing enables departments to procure the precise skills and services required for different projects.
There will be savings associated with not replacing a variety of print shop equipment, most of which is beyond the end of its useful life and in need of replacement.
The transition to contract services for communications and marketing is a break-even proposition and enhance
effectiveness, and annual savings of approximately $50,000 to $60,000 for print shop services are expected.
CITY OF CYPRESS
FISCAL YEAR 2024-25 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 City Council - City Manager Team Building Peter Grant, City Manager General Fund Provide team building resources to support an effective City Council - City Manager team after the 2024 election.
Two City Council seats are open in the November 2024
election. This decision package will provide resources for team building (assessments, interviews, retreats,
professional consulting) to help the new City Council - City Manager team coalesce, develop effective working
relationships, and understand their roles and responsibilities as established by the Charter, Municipal Code, and City Council policies.
An effective and supportive City Council - City Manager (and City Management) team working relationship increases the likelihood of the roles being effectively coordinated, resulting in a more successful city governance and management.
$30,000 None
CITY OF CYPRESS
FISCAL YEAR 2024-25 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 Citizens Academy Peter Grant, City Manager General Fund Offer the Citizens Academy biennially in the first half of years with General City Council Elections
The city launched the Citizens Academy in 2022 and its third successful session is in progress. Over the first three years, it has become clear that the Academy operates most
effectively with about 20 participants and that the community is most interested in the Academy in election years. It is recommended the Academy operate every other year,
(ideally) in the spring before the General City Council election held in November.
A biennial Citizens Academy will help sustain resident
interest and provide sufficient class sizes.
$5,000 expenditure savings in FY 2024-25 since no Citizens Academy will be held in 2025.
$5,000 savings in years when the Academy does not
operate.
CITY OF CYPRESS
FISCAL YEAR 2024-25 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
Public Works PW 1 Public Works Organizational Review Peter Grant, City Manager General Fund Conduct a review of the Public Works department to ensure it is organized and operating effectively and identify
opportunities to implement best practices.
The City has recently benefited from third party, expert reviews of the Police and Recreation and Community
Services departments. Typically, the reviews coincide with a significant transition in the department - in this case, Public Works has several new managers and supervisors and, with Arnold Cypress Park under construction and Myra Ave.
PS#1 in design, is nearing the end of the Era of Big Projects.
Like PD and RCS, Public Works is operating well and the review's focus is ensuring it continues to provide a high level of service to the community, is efficient and effective, and is a rewarding and invigorating place to work.
Organizational reviews are excellent opportunities to improve operations, identify best practices, and document existing systems and processes.
$75,000 None, although employees and departmental operations benefit in a variety of ways.
CITY OF CYPRESS
FISCAL YEAR 2024-25 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
Public Works PW 2 Succession Planning Peter Grant, City Manager General Fund Provide resources to ensure effective operations during the upcoming expected transition of senior members of the
City's leadership team.
Several department directors and other City senior leaders are eligible to retire. To ensure continued success and continuity of service to the community, six-months funding for a to-be-determined position avoids an extended vacancy while a successor is recruited and provides a smooth
knowledge transition that maintain the department's
technical and leadership complement. While this decision package allocates funding in Public Works, the vacancy may be in any department and City Council authorization of the exact position is required before it can be filled.
Succession planning helps ensure departments continue to do an excellent job serving the community, maintaining
organizational memory, and provide opportunities for
employee growth and development.
$115,000 for the six-month overhire to-be-determined
position.
None.
CITY OF CYPRESS
FISCAL YEAR 2024-25 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
Public Works PW 3 Traffic Improvement Fee Study Douglas A. Dancs, Public Works Director General Fund Update the Traffic Improvement Fee study
The study will update two traffic improvement fees required of new development. The fees were established in the 1990s and are overdue for review. In general, the fees are
designed to fund the transportation infrastructure necessary to accommodate future growth.
Improvement/impact fees must be based on the impact of
development on an infrastructure system. Updating the fee will ensure it is sufficient to accommodate future growth and appropriate for the City's needs.
$80,000 Additional revenue is dependent upon (unknown) future growth. Approximately $200,000 of traffic fees have been received annually over the last five years.
CITY OF CYPRESS
FISCAL YEAR 2024-25 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
Public Works PW 4 Sorrento Landscaping Pilot Project Douglas A. Dancs, Public Works Director Infrastructure Reserve Appropriate $20,000 for a pilot project to replace a portion of the landscaping adjacent to the Sorrento neighborhood
along Moody Street.
Installed in 1996, the Sorrento neighborhood landscaping is owned and maintained by the City. Sorrento's developer
installed landscaping similar to that maintained by
homeowner's associations and well above the City's
standard. Despite significant City investment over the years, the landscaping on the west side of Moody Street (Ball Rd to Orange Ave) has struggled due to inadequate sunlight,
competition from trees, and soil conditions. This pilot project will install new plants, modified irrigation, and soil
amendments to find a combination of attractive, resilient and cost effective landscaping.
The pilot project intends to identify landscaping that is better suited to thrive around Sorrento. This will help promote an affordable, well-kept and manicured aesthetic for this
corridor.
$20,000 None.
CCiittyy ooff CCyypprreessss
PROPOSED ANNUAL BUDGET
FISCAL YEAR 2024-2025
2 City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Table of Contents
INTRODUCTION
City Officials 7
Organization Chart – City 8
Organization Chart – Recreation and Park District 8
City Council Committee Responsibilities 10
City Commissions 11
Mission Statement (Vision Statement, Core Values, Goals) 12
BUDGET OVERVIEW
User’s Guide to the Budget 14
Budget Process and Calendar 15
Basis of Accounting and Budgeting 16
Fund Structure 16
Fund Definitions 18
Fund/Department Relationship Matrix 22
Fiscal Strategies 24
BUDGET SUMMARY
Summary of Resources and Appropriations by Fund 30
Summary of Resources 31
Major Revenue Sources 32
Operating Revenues 35
Summary of Appropriations by Fund 38
Summary of Appropriations 39
Operating Expenditures 40
Capital Projects, Debt Service, and Capital Outlay 44
Projected General Fund Reserves 45
Operating Transfers 46
PERFORMANCE MEASURES
Performance Measures 50
STAFFING
Personnel Summary by Department 66
Full-Time Personnel by Job Classification 67
Part-Time Personnel by Job Classification 70
Staffing Trends 72
CITY COUNCIL AND ADMINISTRATION
Legislative Division 79
City Attorney Division 81
City Manager Division 83
City Clerk Division 85
FINANCE AND ADMINISTRATIVE SERVICES
Finance Division 92
Human Resources Division 94
Information Technology Division 96
POLICE DEPARTMENT
Support Services Division 104
Operations Division 106
COMMUNITY DEVELOPMENT
Planning, Code Enforcement, and Housing Divisions 114
PUBLIC WORKS
Building and Safety Division 123
Environmental Services Division 125
Engineering Division 127
Streets Division 129
Park Maintenance Division 131
Facility Maintenance Division 133
Fleet Services Division 135
DEBT SERVICE 138
CAPITAL PROJECTS 140
CAPITAL OUTLAY 163
RECREATION AND PARK DISTRICT
Summary of Resources and Appropriations by Fund 172
Summary of Appropriations by Major Category 173
Summary of Resources 174
Summary of Appropriations 176
Summary of Operating, Capital Projects, and Capital Outlay 177 Administrative and Legislative Division 179
Community Events and Enrichment Division 181
Youth and Teen Programs Division 183
Senior Citizens Program Divisions 185
Sports Programs Division 187
Maintenance and Facility Support Division 189
Capital Projects and Capital Outlay 191
Recreation and Park District Fund Summaries 203
FUND SUMMARIES 208
STATISTICAL INFORMATION 240
GLOSSARY 246
4 City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Introduction
6 City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Introductio
n
City of Cypress | Annual Budget 2024-2025
7 Introductio
n
CITY OFFICIALS
Legislative Body
Scott Minikus Mayor
Bonnie Peat Mayor Pro-Tem
David Burke Council Member
Frances Marquez Council Member
Anne Hertz-Mallari 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
8 City of Cypress | Annual Budget 2024-2025
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
❭ Payroll
❭ 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
City of Cypress | Annual Budget 2024-2025
9 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
❭ Cypress Run
Senior Citizens Programs and Transportation
❭ Senior Citizen Programs
❭ Senior Citizen Transportation
Sports Programs
❭ Youth Sports
❭ Drop in Sports
❭ Lexington Park
❭ 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
Board of Directors
(Cypress City Council)
District Manager
(City Manager)
Recreation & Community
Services Commission Senior Citizens Commission
Cypress Recreation and Park District
Organization Chart
10 City of Cypress | Annual Budget 2024-2025
Introductio
n
COUNCIL COMMITTEE RESPONSIBILITIES
MAYOR 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
League of California Cities – Orange County Division
Orange County City Selection Committee
Orange County Council of Governments – General Assembly (Alternate) Southern California Association of Governments – General Assembly Veteran Recognition Ad Hoc Subcommittee
West Cities Police Communications Center
MAYOR PRO TEM BONNIE PEAT
Orange County Mosquito and Vector Control District (Term ends January 2025) Orange County Sanitation District (Alternate)
City/Cypress College Ad Hoc Subcommittee
Economic Development Ad Hoc Subcommittee
Joint Forces Training Base Cities Group (Alternate)
League of California Cities – General Assembly (Alternate) League of California Cities – Orange County Division (Alternate) Orange County City Selection Committee (Alternate)
Orange County Library Advisory Board (Alternate) (Two year term ending January 2025) Veteran Recognition Ad Hoc Subcommittee (Alternative)
COUNCIL MEMBER FRANCES MARQUEZ
Santa Ana River Flood Protection Agency
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) Santa Ana River Flood Protection Agency (Alternate)
Southern California Association of Governments – General Assembly (Alternate)
COUNCIL MEMBER 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
Orange County Council of Governments
City of Cypress | Annual Budget 2024-2025
11 Introductio
n
COMMISSIONS, COMMITTEES AND ADVISORY BOARDS
RECREATION AND COMMUNITY SERVICES COMMISSION
Colin Edwards
Anne Logovii
Jeff Dronkers, Chair
Carol Erbe
Christen Jackson, Vice Chair
Leo Medrano
Jan Ridgeway
SENIOR CITIZENS COMMISSION
Glenn Button, Vice Chair
Gincy Heins
Hank Machal, Chair
Ginger Osman
Linda Croce
Jon DeCesare
David Skorupinski
TRAFFIC COMMISSION
Lora Ajello, Chair
Robert Bestian
William Shakespeare
Duane Summers, Vice Chair
Catherine Youngerman
12 City of Cypress | Annual Budget 2024-2025
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 Budget
Overview
14 City of Cypress | Annual Budget 2024-2025
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) 2024-25 Budget. The FY 2024-25 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 2024-2025
15 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.
16 City of Cypress | Annual Budget 2024-2025
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 2024-2025 17
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
SEWER FUND (Major)
ENTERPRISE FUNDS
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.
18 City of Cypress | Annual Budget 2024-2025
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 2024-2025
19 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.
20 City of Cypress | Annual Budget 2024-2025
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 2024-2025
21 Budget Overview
22 City of Cypress | Annual Budget 2024-2025
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
City of Cypress | Annual Budget 2024-2025 23
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
24 City of Cypress | Annual Budget 2024-2025
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.
City of Cypress | Annual Budget 2024-2025
25 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 $4.5 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
26 City of Cypress | Annual Budget 2024-2025
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 City of Cypress | Annual Budget 2024-2025
27 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
City of Cypress | Annual Budget 2024-2025
29 This Page Intentionally Left Blank
CITY OF
Cypress
Budget Summary
30 City of Cypress | Annual Budget 2024-2025
Budget Summary
Summary of Resources and Appropriations by Fund
Fiscal Year 2024-25
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 $ 1,751,964 $ 41,939,752 $ 1,019,113 $ 39,933,372 $ - $ 3,102,658 $ 571,876 $ 2,246,675 111 General Fund Reserves 27,783,343 - - - - - (593,400) 27,189,943 114 General Fund Grants - 251,436 6,980 258,416 - - - - 221 Traffic Safety - 68,600 - - - 68,600 - -
231 Spec Gas Tax 2105 - 312,833 - - - 312,833 - -
232 Special Gas Tax 2106 1,084,869 242,158 - - - 300,000 - 1,027,027 233 Special Gas Tax 2107 - 435,029 - - - 435,029 - -
234 Traffic Mitigation Assmt 1,122,725 45,000 - - - - - 1,167,725 235 Regional Traffic Fee 453,119 500 - - - - - 453,619
236 Measure M2 Sales Tax 1,727,050 1,535,000 - - 1,025,000 1,550,000 - 687,050 238 Special Gas Tax 2103 2,306,625 497,463 - - - 650,000 - 2,154,088 239 Road Maint and Rehab 347,275 1,314,599 1,450,000 - 3,100,000 - - 11,874 251 Lighting Dist No 2 4,175,013 1,905,900 - 1,242,750 2,375,000 186,413 - 2,276,750 261 Storm Drain Fund 1,933,696 450,000 250,000 845,991 - - - 1,787,705 262 Plan Local Drain Fac 1,115,756 45,000 - - - - - 1,160,756 271 Corp Ctr Maint Dist #1 174,300 101,285 - 108,251 - 16,238 - 151,096 281-83 Narc Asset Seizure 708,835 41,000 - 334,052 - 268,930 - 146,853 291 Cable TV PEG 795,396 72,000 - - - - - 867,396
301 Supp Law Enforcement - 188,500 - 188,500 - - - -
311 AB 2766 - 66,500 - - - 32,100 - 34,400
321 Sewer Fund 8,845,815 1,993,575 - 552,355 950,000 - - 9,337,035 415 Capital Projects 14,791,796 - 5,570,000 - 5,570,000 - - 14,791,796 416 Infrastructure Reserve 41,460,888 2,000,000 - - - 1,820,000 2,000,000 43,640,888 471 Low and Mod Hsg Assets 18,072 1,000 - 40,596 - - 21,524 - TOTAL $ 110,596,537 $ 53,507,130 $ 8,296,093 $ 43,504,283 $ 13,020,000 $ 8,742,801 $ 2,000,000 $ 109,132,676 * Denotes increase/(decrease) of committed/assigned/nonspendable fund balances anticipated during the fiscal year which include the following:
- Fund 111: Appropriate $186,200 of accumulated one-time Pandemic Recovery amounts to pay for the Business Development Manager position - Fund 111: Appropriate $600,000 of accumulated one-time Pandemic Recovery amounts for capital projects - Fund 111: Allocate $192,800 of FY 2024-25 resources to maintain the General Fund Reserve for Economic Uncertainty at 25% of operating expenditures per the City’s Fiscal Strategies
- Fund 111 and 471: $21,524 loan from the General Fund to the Low and Moderate Housing Assets Fund for cash flow to support FY 2024-25 operations - Fund 416: $2 million loan repayment from the Cypress Recreation and Park District for the reconstruction of Arnold Cypress Park Note: Fund Transfers In and Fund Transfers Out do not equal in the above schedule due to the following:
Transfer-out of $145,678 is made from the General Fund to the Equipment Replacement Internal Service Fund for Capital Outlay.
Transfer-out of $268,930 is made from the Narcotics Asset Seizure Fund to the Equipment Replacement Internal Service Fund for Capital Outlay.
Transfer-out of $32,100 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 2024-2025
31 Budget Summary
Property T Property Taxes axes
Sales T Sales Taxax Other T Other Taxes axes
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 $ 15,687,175 29.3%
Sales Tax 12,941,000 24.2%
Other Taxes 7,435,400 13.9%
Licenses & Permits 952,330 1.8%
Interest & Rents 5,133,239 9.6%
From Other Agencies 5,019,818 9.4%
Fines 312,600 0.6%
Service Charges 5,830,568 10.9%
Other Revenue 195,000 0.4%
Total Resources $ 53,507,130 100%
Summary of Resources
Fiscal Year 2024-25
32 City of Cypress | Annual Budget 2024-2025
Budget Summary
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Actual
2022-23
Budget
2023-24
Proposed
2024-25
$0
$5,000,000
$10,000,000
$15,000,000
$20,000,000
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Actual
2022-23
Budget
2023-24
Proposed
2024-25
$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 (approximately 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 revenue, a countywide half-cent sales tax to be used for transportation infrastructure improvements. These funds are categorized as Revenue from Other Agencies.
City of Cypress | Annual Budget 2024-2025
33 Budget Summary
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Actual
2022-23
Budget
2023-24
Proposed
2024-25
$-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
$6,000,000
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Actual
2022-23
Budget
2023-24
Proposed
2024-25
$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.
Fiscal year 2023-24 interest revenue is expected to be significantly higher than the budget due to the higher interest rates seen over the last two years. The City anticipates these higher than typical interest earnings to continue into fiscal year 2024-25.
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. 34 City of Cypress | Annual Budget 2024-2025
Budget Summary
Actual
2018-19
Actual
2019-20
Actual
2020-21
Actual
2021-22
Actual
2022-23
Budget
2023-24
Proposed
2024-25
$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).
In fiscal year 2021-22, the City received $11.7 million in Coronavirus State and Local Fiscal Recovery Funds authorized by the American Rescue Plan Act. This one-time funding was used to replace revenues lost during the Coronavirus pandemic.
City of Cypress | Annual Budget 2024-2025
35 Budget Summary
Revenues
Fiscal Year 2024-25
2022-23
Actual
2023-24
Budget
2024-25
Proposed
Percent
Change
GENERAL FUND 111
Sales Tax $ 13,561,207 $ 12,605,000 $ 12,941,000 2.67%
Property Taxes 13,169,426 12,955,000 13,984,000 7.94%
Other Taxes 7,149,005 6,815,000 7,363,400 8.05%
Licenses & Permits 1,437,527 1,012,330 952,330 (5.93%)
Fines 228,114 202,000 244,000 20.79%
Interest & Rents 2,036,006 1,776,739 2,226,739 25.33%
Revenue from Other Agencies 523,013 327,063 452,000 38.20% Service Charges 3,215,981 3,983,210 3,678,783 (7.64%)
Other Revenue 240,040 62,500 97,500 56.00%
Total $ 41,560,319 $ 39,738,842 $ 41,939,752 5.54%
GENERAL FUND GRANTS FUND 114
Revenue from Other Agencies $ 192,725 $ 253,982 $ 251,436 (1.00%) Total $ 192,725 $ 253,982 $ 251,436 (1.00%)
PANDEMIC RESPONSE AND RECOVERY FUND 115
Revenue from Other Agencies - 6,277 - (100.00%)
Total $ - $ 6,277 $ - (100.00%)
TRAFFIC SAFETY FUND 221
Fines $ 57,259 $ 84,000 $ 68,600 (18.33%)
Total $ 57,259 $ 84,000 $ 68,600 (18.33%)
SPECIAL GAS TAX 2105 FUND 231
Revenue from Other Agencies $ 286,841 $ 330,650 $ 312,833 (5.39%) Total $ 286,841 $ 330,650 $ 312,833 (5.39%)
SPECIAL GAS TAX 2106 FUND 232
Interest & Rent $ 30,736 $ 30,000 $ 40,000 33.33%
Revenue from Other Agencies 184,783 209,300 202,158 (3.41%) Total $ 215,519 $ 239,300 $ 242,158 1.19%
SPECIAL GAS TAX 2107 FUND 233
Revenue from Other Agencies $ 398,416 $ 404,700 $ 435,029 7.49% Total $ 398,416 $ 404,700 $ 435,029 7.49%
TRAFFIC MITIGATION ASSNT FUND 234
Interest & Rents $ 16,643 $ 15,000 $ 45,000 200.00%
Service Charges 98,136 - - n/a
Total $ 114,779 $ 15,000 $ 45,000 200.00%
REGIONAL TRAFFIC FEE FUND 235
Service Charges $ 8,616 $ 500 $ 500 -%
Total $ 8,616 $ 500 $ 500 -%
36 City of Cypress | Annual Budget 2024-2025
Budget Summary
Revenues
Fiscal Year 2024-25 (continued)
2022-23
Actual
2023-24
Budget
2024-25
Proposed
Percent
Change
MEASURE M GAS TAX FUND 236
Interest & Rents $ 51,131 $ 35,000 $ 100,000 185.71%
Revenue from Other Agencies 993,178 1,420,000 1,435,000 1.06% Total $ 1,044,309 $ 1,455,000 $ 1,535,000 5.50%
SPECIAL GAS TAX 2103 FUND 238
Interest & Rents $ 45,847 $ 35,000 $ 50,000 42.86%
Revenue from Other Agencies 410,684 499,300 447,463 (10.38%) Total $ 456,531 $ 534,300 $ 497,463 (6.89%)
ROAD MAINTENANCE & REHAB FUND 239
Interest & Rents $ 12,662 $ 15,000 $ 25,000 66.67%
Revenue from Other Agencies 1,124,579 1,245,700 1,289,599 3.52% Total $ 1,137,241 $ 1,260,700 $ 1,314,599 4.28%
LIGHTING DISTRICT #2 FUND 251
Property Taxes $ 1,618,054 $ 1,504,300 $ 1,689,600 12.32% Interest & Rents 142,526 165,000 200,000 21.21%
Revenue from Other Agencies 6,295 6,300 6,300 -%
Other Revenue 33,015 10,000 10,000 -%
Total $ 1,799,890 $ 1,685,600 $ 1,905,900 13.07%
STORM DRAIN FUND 261
Interest & Rent $ 32,632 $ 30,000 $ 80,000 166.67%
Service Charges 380,385 355,000 370,000 4.23%
Other Revenue 582,967 - - n/a
Total $ 995,984 $ 385,000 $ 450,000 16.88%
PLAN LOCAL DRAIN FAC FUND 262
Interest & Rents $ 25,454 $ 25,000 $ 45,000 80.00%
Service Charges - 5,000 - (100.00%)
Total $ 25,454 $ 30,000 $ 45,000 50.00%
CORP CTR MAINT DIST #1 FUND 271
Service Charges $ 95,310 $ 102,000 $ 101,285 (0.70%)
Total $ 95,310 $ 102,000 $ 101,285 (0.70%)
NARCOTICS ASSET SEIZURE FUNDS 281/282/283
Interest & Rents $ 30,033 $ 28,500 $ 21,000 (26.32%)
Other Revenue 384,527 20,000 20,000 -%
Total $ 414,560 $ 48,500 $ 41,000 (15.46%)
CABLE TELEVISION FRANCHISE AGREEMENT FUND 291
Other Taxes $ 74,662 $ 77,500 $ 72,000 (7.10%)
Total $ 74,662 $ 77,500 $ 72,000 (7.10%)
City of Cypress | Annual Budget 2024-2025
37 Budget Summary
Revenues
Fiscal Year 2024-25 (continued)
2022-23
Actual
2023-24
Budget
2024-25
Proposed
Percent
Change
SUPPLEMENTAL LAW ENFORCEMENT FUND 301
Interest & Rents $ 1,009 $ 500 $ 500 -%
Revenue from Other Agencies 165,271 168,063 188,000 11.86% Total $ 166,280 $ 168,563 $ 188,500 11.83%
AB 2766 FUND 311
Other Revenue 65,752 64,000 66,500 3.91%
Total $ 65,752 $ 64,000 $ 66,500 3.91%
SEWER FUND 321
Property Taxes $ 36,250 $ 12,355 $ 13,575 9.87%
Interest & Rents 173,575 200,000 300,000 50.00%
Revenue from Other Agencies 36 45 - (100.00%)
Service Charges 1,632,171 1,849,500 1,680,000 (9.16%)
Other Revenue 7,397 2,500 - (100.00%)
Total $ 1,849,429 $ 2,064,400 $ 1,993,575 (3.43%)
INFRASTRUCTURE RESERVE FUND 416
Interest & Rents $ 2,222,576 $ 2,000,000 $ 2,000,000 -% Total $ 2,222,576 $ 2,000,000 $ 2,000,000 -%
LOW AND MODERATE HOUSING ASSETS FUND 471
Interest & Rents $ 1,019 $ 100 $ - (100.00%)
Other Revenue 6,306 6,480 1,000 (84.57%)
Total $ 7,325 $ 6,580 $ 1,000 (84.80%)
TOTAL OPERATING REVENUES $ 53,189,777 $ 50,955,394 $ 53,507,130 5.01% 38 City of Cypress | Annual Budget 2024-2025
Budget Summary
Summary of Appropriations by Fund
Fiscal Year 2024-25
Fund
Salaries
& Benefits
Operations &
Projects Capital Outlay Total
111 General Fund $ 26,514,917 $ 13,418,455 $ 145,678 $ 40,079,050 114 General Fund Grants 59,772 198,644 - 258,416
236 Measure M Fund 61,033 963,967 - 1,025,000
239 Road Maint and Rehab Fund 73,910 3,026,090 - 3,100,000 251 Lighting Dist No 2 Fund 115,262 3,502,488 - 3,617,750 261 Storm Drainage Fund 119,250 726,741 - 845,991
271 Corp Ctr Maint Dist #1 4,808 103,443 - 108,251
281-283 Narc Asset Seizure 42,673 291,379 268,930 602,982 301 Supp Law Enforcement Fund 188,500 - - 188,500
321 Sewer Fund 304,990 1,197,365 - 1,502,355
415 Capital Projects Fund 209,798 5,360,202 - 5,570,000 471 Low/Mod Housing Asset Fund 38,096 2,500 - 40,596
TOTAL $ 27,733,009 $ 28,791,274 $ 414,608 $ 56,938,891
City of Cypress | Annual Budget 2024-2025
39 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 $ 3,898,824 6.85%
Finance/Administrative Services 2,547,189 4.47%
Police 24,037,577 42.22%
Community Development 1,735,743 3.05%
Public Works 11,284,950 19.82%
Capital Projects 13,020,000 22.87%
Capital Outlay 414,608 0.73%
Total Appropriations $ 56,938,891 100.00%
Summary of Appropriations
Fiscal Year 2024-25
40 City of Cypress | Annual Budget 2024-2025
Budget Summary
Operating Expenditures
Fiscal Year 2024-25
FUNCTION/Responsible Department 2023-24
Budget
2024-25
Budget
Percent
Program Number/Description Change
CITY ADMINISTRATION
Legislative Division
10101 Legislative $ 246,805 $ 298,056 20.77%
10104 Traffic Commission 72,239 73,161 1.28%
10109 Support Services - Legislative 159,270 156,005 (2.05%) Subtotal $ 478,314 $ 527,222 10.23%
City Attorney Division
10105 City Attorney $ 431,700 $ 432,150 0.10%
City Manager Division
20111 City Manager $ 966,212 $ 1,226,033 26.89%
20117 Community Promotion 280,260 211,850 (24.41%)
20119 Cable TV 65,286 52,085 (20.22%)
20270 Animal Control 546,086 650,300 19.08%
Subtotal $ 1,857,844 $ 2,140,268 15.20%
City Clerk Division
20115 City Clerk $ 376,498 $ 378,326 0.49%
20116 Elections 20,337 307,859 1413.79%
20118 Records Management 128,379 112,999 (11.98%)
Subtotal $ 525,214 $ 799,184 52.16%
Total City Administration $ 3,293,072 $ 3,898,824 18.39%
FINANCE AND ADMINISTRATIVE SERVICES
Finance Division
40141 Finance Administration $ 541,258 $ 553,996 2.35%
40142 General Accounting 1,000,902 1,074,719 7.38%
40143 Purchasing 152,867 156,651 2.48%
40144 Business Licenses 128,417 113,950 (11.27%)
Subtotal $ 1,823,444 $ 1,899,316 4.16%
Human Resources Division
40151 Human Resources $ 613,858 $ 647,873 5.54%
Total Finance and Administrative Services $ 2,437,302 $ 2,547,189 4.51% POLICE
Administration and Support Services Division
50161 Police Administration $ 2,256,108 $ 2,395,980 6.20% 50165 General Investigations 2,697,258 2,859,309 6.01%
50166 Court 91,574 78,007 (14.82%)
50167 Police Training 837,222 1,030,328 23.07%
50168 Support Services Management 1,162,734 1,260,014 8.37% 50169 Communications 1,451,526 1,502,900 3.54%
50170 Records 598,703 654,100 9.25%
50171 Property and Evidence 261,123 267,370 2.39%
City of Cypress | Annual Budget 2024-2025
41 Budget Summary
Operating Expenditures
Fiscal Year 2024-25 (continued)
FUNCTION/Responsible Department 2023-24
Budget
2024-25
Budget
Percent
Program Number/Description Change
50174 Crime Prevention/Comm Relat. 405,997 445,662 9.77% 50178 Police Laboratory 1,840 1,480 (19.57%)
50179 Narcotics Asset Seizure 102,612 334,052 225.55%
50180 Emergency Services 15,430 14,660 (4.99%)
50181 Supp Law Enforcement Act 168,563 188,500 11.83%
50183 Police Grants 76,068 73,732 (3.07%)
50187 Mobile Command Post 28,333 28,168 (0.58%)
Subtotal $ 10,155,091 $ 11,134,262 9.64%
Field Operations Division
50162 Field Operations Management $ 774,057 $ 835,838 7.98% 50163 Field Operations 9,574,811 10,145,459 5.96%
50172 Jail Operations 522,281 464,770 (11.01%)
50173 Traffic and Parking Operations 975,170 1,080,544 10.81% 50176 Crossing Guards 303,114 343,329 13.27%
50177 SWAT Operations 39,239 33,375 (14.94%)
Subtotal $ 12,188,672 $ 12,903,315 5.86%
Total Police Protection $ 22,343,763 $ 24,037,577 7.58%
COMMUNITY DEVELOPMENT
Planning and Development Division
60191 Planning Administration $ 335,625 $ 390,868 16.46% 60193 Current Planning 676,530 607,934 (10.14%)
60196 Code Enforcement 192,114 212,683 10.71%
60199 Economic Development 318,104 313,662 (1.40%)
66195 Community Development Grants 170,000 170,000 -%
62198 Low/Mod Housing Asset Fund 80,441 40,596 (49.53%) Subtotal $ 1,772,814 $ 1,735,743 (2.09%)
Total Community Development $ 1,772,814 $ 1,735,743 (2.09%)
PUBLIC WORKS
Building Division
65241 Building Division Supervision $ 244,643 $ 221,020 (9.66%) 65243.6243 Inspections - Building 260,000 196,000 (24.62%) 65243.6244 Inspections - Electrical 75,800 41,000 (45.91%) 65243.6245 Inspections - Plumbing & Heating 44,300 36,000 (18.74%) 65247 Plan Checks 214,000 135,000 (36.92%)
Subtotal $ 838,743 $ 629,020 (25.00%)
Environmental Services Division
70720 Solid Waste Management $ 223,137 $ 245,741 10.13% 70721 Grants 14,684 14,684 -%
70251 Fats, Oils and Grease (FOG) 99,521 97,821 (1.71%) 70285 NPDES Administration 322,134 325,055 0.91%
42 City of Cypress | Annual Budget 2024-2025
Budget Summary
Operating Expenditures
Fiscal Year 2024-25 (continued)
FUNCTION/Responsible Department 2023-24
Budget
2024-25
Budget
Percent
Program Number/Description Change
Subtotal $ 659,476 $ 683,301 3.61%
Engineering Division
70201 Public Works Administration $ 948,179 $ 1,070,467 12.90% 70260.7260 Engineering Administration 408,291 603,473 47.80% 70261.7261 Engineering Plan Checking 240,565 276,083 14.76% 70264 Traffic Engineering 126,524 210,460 66.34%
70215 Traffic Signal Maintenance 367,934 384,480 4.50%
70223 Street Lighting 891,769 858,270 (3.76%)
Subtotal $ 2,983,262 $ 3,403,233 14.08%
Streets Division
70211 Maintenance Administration $ 699,491 $ 726,077 3.80% 70212.7212 Street Maintenance 132,498 135,519 2.28%
70212.7213 Street Cleaning 410,503 435,966 6.20%
70212.7214 Traffic Safety 109,827 119,148 8.49%
70212.7216 Street Tree Maintenance 492,986 479,971 (2.64%) 70212.7217 Parkway Maintenance 855,747 830,357 (2.97%)
70212.7227 Graffiti Removal 87,047 88,943 2.18%
70212.7238 Sidewalk Repair 119,669 115,625 (3.38%)
70221 Retarding Basin 20,386 20,403 0.08%
70239 Stanton Channel Berm Maint. 100,975 108,251 7.21% 70281 Storm Drain Maintenance 348,989 520,936 49.27%
70219 Sanitary Sewer Maintenance 374,643 454,534 21.32% Subtotal $ 3,752,761 $ 4,035,730 7.54%
Park Maintenance Division
70228.7224 Landscaping - Senior Center $ 17,120 $ 17,843 4.22% 70228.7228 Park Landscape and Maintenance 1,210,022 1,109,527 (8.31%) 70228.7229 Athletic Field Maintenance 286,039 282,042 (1.40%) 70228.7230 Park Building Maintenance 238,004 254,028 6.73% 70228.7231 Senior Citizens Cntr Maintenance 277,253 260,748 (5.95%) 70228.7232 Community Center Maintenance 269,123 230,154 (14.48%) 70228.7234 Community Events 75,968 79,144 4.18%
70228.7235 Sports Park 223,296 273,040 22.28%
Subtotal $ 2,596,825 $ 2,506,526 (3.48%)
Facilities Division
70233 Library Maintenance 20,208 21,251 5.16%
70218 Building Maint.-Boys & Girls Club 2,724 5,889 116.19% Subtotal $ 22,932 $ 27,140 18.35%
Total Public Works $ 10,853,999 $ 11,284,950 3.97%
TOTAL BUDGETED OPERATING EXPENDITURES $ 40,700,950 $ 43,504,283 6.89% City of Cypress | Annual Budget 2024-2025
43 Budget Summary
Operating Expenditures
Fiscal Year 2024-25 (continued)
FUNCTION/Responsible Department 2023-24
Budget
2024-25
Budget
Percent
Program Number/Description Change
INTERNAL SERVICE FUND OPERATIONS
PUBLIC WORKS
Fleet Division
70621.7621 Auto Maintenance-City Vehicles $ 259,747 $ 285,579 9.95% 70621.7623 Maintenance-Equipment 66,280 69,001 4.11%
70621.7634 Auto Maintenance-Police Vehicles 407,112 424,943 4.38% 70621.7634 Auto Maintenance-Park Vehicles 20,731 21,125 1.90% Subtotal $ 753,870 $ 800,648 6.21%
Facilities Division
70624.7624 Bldg Maintenance-Civic Center $ 429,456 $ 460,142 7.15% 70624.7626 Bldg Maintenance-Police Annex 343,245 359,520 4.74% 70624.7629 Landscaping-Civic Center 108,303 111,652 3.09% 70627.7627 Bldg Maintenance-Corp Yard 135,213 135,713 0.37% 70627.7632 Landscaping-Corp Yard 19,962 15,197 (23.87%) Subtotal $ 1,036,179 $ 1,082,224 4.44%
FINANCE AND ADMINISTRATIVE SERVICES
Information Systems Division
20601 Print Shop $ 211,557 $ 172,213 (18.60%)
20604 Telephone Maintenance 74,310 43,484 (41.48%)
20606 Postage Services 19,899 12,439 (37.49%)
40603 Computer Equip Maintenance 45,346 59,085 30.30%
40605 Information Systems 950,766 1,028,317 8.16%
40607 Website Maintenance 94,465 95,506 1.10%
40608 Financial Acctg Software Maint. 89,078 93,686 5.17% Subtotal $ 1,485,421 $ 1,504,730 1.30%
Human Resources Division
94820 Workers’ Comp Insurance $ 53,807 $ 74,654 38.74%
TOTAL INTERNAL SERVICE OPERATIONS* $ 3,329,277 $ 3,462,256 3.99%
* 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.
44 City of Cypress | Annual Budget 2024-2025
Budget Summary
Capital Projects, Debt Service and Capital Outlay
Fiscal Year 2024-25
2023-24
Budget
2024-25
Budget
Percent
Change
Summary of Capital Projects
80100 Street Projects $ 4,650,000 $ 6,050,000 30.11%
80200 Traffic Signal Projects 1,285,000 2,150,000 67.32% 80300 Storm Drain Projects 1,500,000 250,000 (83.33%)
80400 Sanitary Sewer Projects 285,000 950,000 233.33%
80500 Parkway and Median Projects 900,000 770,000 (14.44%) 80600 Public Facility Projects 1,700,000 2,500,000 47.06% 80800 Street Lighting Projects - 350,000 n/a
Total Capital Projects Expenditures $ 10,320,000 $ 13,020,000 26.16% Summary of Capital Outlay**
Equipment-Additions
Furniture/Equipment/Vehicles 1,026,841 414,608 (59.62%) Total Capital Outlay Expenditures $ 1,026,841 $ 414,608 (59.62%) TOTAL BUDGET APPROPRIATIONS $ 52,047,791 $ 56,938,891 9.40% ** 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 2024-2025
45 Budget Summary
July 1, 2024 June 30, 2025
Reserve for
Economic
Uncertainty
Budget Stabilization
Reserves
Annual Contribution
for Capital
Improvements
Future Capital
Projects/Pension
Trust Investments
Pandemic Recovery
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
Reserve July 1, 2024 June 30, 2025
Reserve for Economic Uncertainty $ 9,983,343 $ 10,176,143 Budget Stabilization Reserves 4,500,000 4,500,000
Annual Contribution for Capital Improvements 1,800,000 1,800,000 Future Capital Projects/Pension Trust Investments 6,000,000 6,000,000 Pandemic Recovery 5,500,000 4,713,800
Operating Reserve 1,751,964 2,246,675
Total Fund Balance Reserves $ 29,535,307 $ 29,436,618
Assumes the annual increase to the Reserve for Economic Uncertainty uses FY 2024-25 resources.
Does not include any other excess revenues/budget savings related to operations.
Projected General Fund Reserves
Fiscal Year 2024-25
46 City of Cypress | Annual Budget 2024-2025
Budget Summary
Operating Transfers
Fiscal Year 2024-25
Budget 2023-24 Proposed 2024-25
Transfers In Transfers Out Transfers In Transfers Out
GENERAL FUND 111
General Grants Fund 114 $ - $ 6,770 $ - $ 6,980
Pandemic Response Fund 115 6,277 - - -
Traffic Safety Fund 221 84,000 - 68,600 -
Gas Tax 2105 Fund 231 330,650 - 312,833 -
Gas Tax 2107/2107.5 Fund 233 404,700 - 435,029 -
Lighting District #2 Fund 251 188,956 - 186,413 -
Storm Drainage Fund 261 - 250,000 - 250,000
Corp Center Maint Distr Fund 271 15,147 - 16,238 -
CIP Fund 415 - 2,050,000 - 2,700,000
Infrastructure Set-Aside Fund 416 - 320,000 - -
City Equipment Replacement Fund 721 - 397,841 - 145,678 City Employee Benefits Fund 751 - 200,000 - -
Total $ 1,029,730 $ 3,224,611 $ 1,019,113 $ 3,102,658
GENERAL FUND GRANTS FUND 114
General Fund 111 $ 6,770 $ - $ 6,980 $ -
Total $ 6,770 $ - $ 6,980 $ -
PANDEMIC RESPONSE AND RECOVERY FUND 115
General Fund 111 $ - $ 6,277 $ - $ -
Total $ - $ 6,277 $ - $ -
TRAFFIC SAFETY FUND 221
General Fund 111 $ - $ 84,000 $ - $ 68,600
Total $ - $ 84,000 $ - $ 68,600
SPECIAL GAS TAX 2105 FUND 231
General Fund 111 $ - $ 330,650 $ - $ 312,833
Total $ - $ 330,650 $ - $ 312,833
SPECIAL GAS TAX 2106 FUND 232
CIP Fund 415 $ - $ - $ - $ 300,000
Total $ - $ - $ - $ 300,000
SPECIAL GAS TAX 2107 FUND 233
General Fund 111 $ - $ 404,700 $ - $ 435,029
Total $ - $ 404,700 $ - $ 435,029
MEASURE M GAS TAX FUND 236
Road Maintenance and Rehab Fund 239 - 1,300,000 - 1,450,000 CIP Fund 415 - 100,000 - 100,000
Total $ - $ 1,400,000 $ - $ 1,550,000
SPECIAL GAS TAX 2103 FUND 238
CIP Fund 415 $ - $ - $ - $ 650,000
Total $ - $ - $ - $ 650,000
City of Cypress | Annual Budget 2024-2025
47 Budget Summary
Operating Transfers
Fiscal Year 2024-25 (continued)
Budget 2023-24 Proposed 2024-25
Transfers In Transfers Out Transfers In Transfers Out
ROAD MAINTENANCE AND REHAB FUND 239
Measure M Gas Tax Fund 236 $ 1,300,000 $ - $ 1,450,000 $ - Total $ 1,300,000 $ - $ 1,450,000 $ -
LIGHTING DISTRICT #2 FUND 251
General Fund 111 $ - $ 188,956 $ - $ 186,413
Total $ - $ 188,956 $ - $ 186,413
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 $ - $ 15,147 $ - $ 16,238
Total $ - $ 15,147 $ - $ 16,238
NARCOTICS ASSET SEIZURE FUNDS 281-283
City Equipment Replacement Fund 721 $ - $ 574,000 $ - $ 268,930 Total $ - $ 574,000 $ - $ 268,930
CABLE TV PEG FUND 291
City Equipment Replacement Fund 721 $ - $ 55,000 $ - $ - Total $ - $ 55,000 $ - $ -
AB 2766 TRIP REDUCTION FUND 311
City Equipment Replacement Fund 721 $ - $ 64,000 $ - $ 32,100 Total $ - $ 64,000 $ - $ 32,100
CIP FUND 415
General Fund 111 $ 2,050,000 $ - $ 2,700,000 $ -
Gas Tax 2106 Fund 232 - - 300,000 -
Measure M Gas Tax Fund 236 100,000 - 100,000 -
Gas Tax 2103 Fund 238 - - 650,000 -
Infrastructure Set-Aside Fund 416 1,950,000 - 1,820,000 - Total $ 4,100,000 $ - $ 5,570,000 $ -
INFRASTRUCTURE RESERVE FUND 416
General Fund 111 $ 320,000 $ - $ - $ -
CIP Fund 415 - 1,950,000 - 1,820,000
Total $ 320,000 $ 1,950,000 $ - $ 1,820,000
INFORMATION SERVICES FUND 713
Technology Investment Fund 731 $ 50,000 $ - $ - $ -
Total $ 50,000 $ - $ - $ -
EQUIPMENT REPLACEMENT FUND 721
General Fund 111 $ 397,841 $ - $ 145,678 $ -
Narcotics Asset Seizure Funds 281-283 574,000 - 268,930 - Cable Television Franchise Agmt 291 55,000 - - -
48 City of Cypress | Annual Budget 2024-2025
Budget Summary
Operating Transfers
Fiscal Year 2024-25 (continued)
Budget 2023-24 Proposed 2024-25
Transfers In Transfers Out Transfers In Transfers Out
AB 2766 Trip Reduction Fund 311 64,000 - 32,100 -
Technology Investment Fund 731 339,000 - - -
Total $ 1,429,841 $ - $ 446,708 $ -
TECHNOLOGY INVESTMENTS FUND 731
Information Systems Fund 713 $ - $ 50,000 $ - $ -
City Equipment Replacement Fund 721 - 339,000 - -
Total $ - $ 389,000 $ - $ -
CITY EMPLOYEE BENEFITS FUND 751
General Fund 111 $ 200,000 $ - $ - $ -
Total $ 200,000 $ - $ - $ -
SUBTOTAL-CITY FUNDS $ 8,686,341 $ 8,686,341 $ 8,742,801 $ 8,742,801 DISTRICT-GENERAL FUND 212
CRPD Equipment Replc Fund 725 - 26,962 - 36,240
CRPD Employee Benefits Fund 755 - 150,000 - 150,000
Total $ - $ 176,962 $ - $ 186,240
DISTRICT-EQUIPMENT REPLACEMENT FUND 725
Parks General Fund 212 $ 26,962 $ - $ 36,240 $ -
Total $ 26,962 $ - $ 36,240 $ -
DISTRICT-EMPLOYEE BENEFIT FUND 755
Parks General Fund 212 $ 150,000 $ - $ 150,000 $ -
Total $ 150,000 $ - $ 150,000 $ -
SUBTOTAL-DISTRICT FUNDS $ 176,962 $ 176,962 $ 186,240 $ 186,240 GRAND TOTAL-ALL FUNDS $ 8,863,303 $ 8,863,303 $ 8,929,041 $ 8,929,041
PERFORMANCE MEASURES
2024-2025
City of Cypress
www.cypressca.org
Budget Summary
50City of Cypress | Annual Budget 2024-2025
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.
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 (2024 - 2027)
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 2024-202551
Performa
nce Measures
Strategic Plan GOAL Maintain financial stability and promote economic activity 2021-22 2022-23
Estimate
2023-24
Projection
2024-25
City Manager
Strategic Plan objectives completed on time 67% 79% 81% 85% Cypress Central App accounts 3,620 4,385 5,285 5,500
Twitter and Facebook followers 5,348 5,784 6,310 6,500
Instagram followers 2834 3535 4,342 4,500
Finance
General Fund revenue from Sales Tax 37.9% 31.4% 29.6% 30.4% Business Licenses issued/renewed 3,723 3,737 3,700 3,800 Businesses Licenses renewed on-line 69% 73% 70% 72
New Cypress-based Business Licenses 247 250 175 190
Purchase orders issued 786 776 770 780
Accounts payable checks issued 2,757 2,933 2,858 2,700
Electronic accounts payable payments 1,925 2,331 2,100 2,400 Human Resources
Full-time employee turnover (non-retirement) 5.0% 5.8% 3.6% 5% Eligible job applicants list established 87 days 72 days 71 days 70 days Full-time employee recruitments completed 14 12 11 12
Information Systems
Devices supported 835 855 862 887
Applications supported 98 98 100 102
Website visits 328,000 320,000 393,000 391,000
Budget Summary
52City of Cypress | Annual Budget 2024-2025
Performa
nce Measures
Cypress Central App Work Orders Average Days to Resolution 1616
44 1111
77 66
44 55
44 22
Tree Trimming Request
Crime Report/Anonymous Tip
Code Enforcement
Street Light Issue
Street Maintenance
Graffiti Removal Request
Park Maintenance
Traffic Signal Maintenance
Coyote reporting
0 2.5 5 7.5 10 12.5 15 17.5
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. Users submitted 1,873 issues through the app from April 1, 2023 through April 1, 2024. This exciting growth from the prior year when 1,102 issues were submitted.
Budget Summary
City of Cypress | Annual Budget 2024-202553
Performa
nce Measures
Communications and Social Media
The City Council continues to invest in communicating with residents about important local issues and City events. The City uses an omni-channel strategy: social media (Facebook, Instagram, Twitter and YouTube); print newsletters, direct email, its website and press releases to disseminate important information.
Since 2021, the city has used a direct e-mail distribution system (mailchimp) to communicate with residents. Over 8,200 people subscribe to the service and the City monitors how residents engage with the e-mail blasts to ensure effective communication and maximize future messages’ impact.
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 147% higher than the mailchimp average with e-newsletters from July 2023 - March 2024 averaging a 52.7 % open rate.
Since 2023, the City’s social media channels have refined the frequency of posts and leveraged features like stories and reels.
As a result, City social media reach has expanded: Facebook engagement is up 93.5% and Instagram jumped a 136.7% over the past year.
Budget Summary
54City of Cypress | Annual Budget 2024-2025
Performa
nce Measures
Additional Communications
The Progress. The City’s bi-monthly newsletter is distributed to 17,000 households citywide. The publication is a comprehensive source of City updates, program highlights, project updates, recreational activities, community events, and other pertinent information. To maintain its appeal and relevance, the design, content, and production of The Progress are continuously reviewed and refined. This enhances the overall quality of the publication, ensuring it remains an engaging and informative resource for our community.
Cypress Says. In mid-2023, the City introduced “Cypress Says,” an initiative aimed at amplifying local voices through concise, in-person interviews with community members. This video series is showcased across the City’s social media channels.
Made in Cypress. Made in Cypress spotlights Cypress’ expansive business community. The campaign showcases the diverse array of businesses across the city and appears in The Progress and the City’s social media channels.
Budget Summary
City of Cypress | Annual Budget 2024-202555
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 2021-22 2022-23
Estimate
2023-24
Projection
2024-25
Policing Activity
Priority One response time 3:06 3:11 3:14 3:11
Average Priority One calls per month 68 67 61 65
Crime clearance rate 43% 40% 42% 43%
Traffic safety operations 24 26 27 27
Administration
Grants received $307,855 $316,777 $332,591 $420,721
Jail occupied
(*Re-opened in April 2024) 0 days 0 days 45 days 180 days Police Officers hired 7 8 3 3
Volunteer hours 580 1,800 1,800 2,000
Police Department Statistics
Calls for service 36,229 37,298 29,480 30,364
Police reports 1,703 3,788 3,586 3,693
Violent crimes 233 239 207 213
Non-violent crimes 1,406 1,502 1,703 1,760
Traffic collision reports 317 326 290 298
Arrests 1504 1546 1,744 1,796
Burglaries 277 285 162 166
Reports processed 3,641 3,571 3,610 3,718
Budget Summary
56City of Cypress | Annual Budget 2024-2025
Performa
nce Measures
How Are We Doing?
The Police department is committed to community-based policing, utilizing high visibility strategies to reduce crime and maintaining a high level of confidence in public safety. The department developed Strategic Plan goals developed in 2022. · Enhance workplace procedures to improve teamwork, trust and transparency · Create a succession plan
· Enhance the department technology plan
· Improve internal and external communication
Emergency Operations Center
In partnership with Orange County Fire Authority, the Police department leads City departments through Emergency Operations training twice a year. The Emergency Operations Center (EOC) coordinates Cypress’ planning, training, response, and recovery from disasters such as floods, earthquakes and acts of terrorism. The most recent training in 2024 focused on a real-life cyber-attack against City information technology infrastructure. Federal and County and agencies joined the City to prepare for an attack and identify best responses learned from recent attacks in California.
Office of Traffic Safety Grant
FY 2023-24 was the fifth consecutive year the department received a California Office of Traffic Safety grant to educate the community on safe roadway habits, reduce traffic collisions and impact impaired driving. From October 1, 2023 through September 30, 2024, the department will conduct four sobriety checkpoints in Cypress.
Budget Summary
City of Cypress | Annual Budget 2024-202557
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 2021-22 2022-23
Estimate
2023-24
Projection
2024-25
Contract Classes
Participants 3,857 4,586 4,352 4,355
Classes meeting minimum enrollment 47% 72% 64% 65%
Participants withdrawing from classes 10% 10% 7% 7%
Resident/non-resident participants 75%/25% 76%/24% 70%/30% 70%/30% On-line registration 83%% 87% 87% 87%
Sports Programs
Youth sports resident/non-resident 74%/26% 73%/27% 84%/16% 85%/15% Youth sport participants 1,052 1,100 1,306 1,450
Adult drop-in sports (badminton and volleyball) 531 711 1,077 1,100 Senior Center
Volunteer hours 3,413 3739 6,500 8,300
Class participants resident/non-resident 75%/25% 75%/25% 75%/25% 75%/25% Congregate meals served 2,982 8,805 8,540 9,000
Home meals delivered 19,362 19,200 17,500 18,000
Lexington Park
Syntehic field usage hours 457 1,883 2,162 2,000
Natural field usage hours 172 847 584 1000
Pavilion rentals 45 97 78 73
Revenue $43,606 $135,210 $169,000 $175,000
Facility Usage
Community Center rentals 100 162 80 165
Community Center rental revenue $38,843 $128,730 $105,000 $140,000 Senior Center rentals 137 318 156 200
Senior Center rental revenue $4,719 $20,380 $22,800 $26,000 Athletic field bookings 2,505 2,221 3,997 4,000
Athletic field revenue $18,873 $18,000 $19,750 $21,500
Non-profit field use 95% 98% 85% 90%
Budget Summary
58City of Cypress | Annual Budget 2024-2025
Performa
nce Measures
How Are We Doing?
Recreation and Community Services provides life affirming programs, activities, and services to the community.
Community Events:
More than 2,000 community members participated in the 2023 Spring Egg Hunt! RCS successfully used a pre-registration process to enhance the event for the 600 children who participated in the egg hunts.
In partnership with Cypress College, Salute to America provided live entertainment, food trucks, a family game area, vendors, and a fireworks display for over 6,000 community members.
In collaboration with Friends of Cypress Cultural Arts, Summer Concerts were as popular as ever.
Attendees enjoyed seven free concerts showcasing a variety of music and a children’s activity area and food and dessert trucks.
611 racers enjoyed the revamped Cypress Run. The updated Run included the traditional 5K Run and Walk and the new 1K Family Dash. The event also included a Family Health & Fun Expo with eight health friendly vendors promoting their local business. The Run was supported by 57 volunteers who donated 112 hours over two days.
In partnership with the Woman’s Club of Cypress, the 2023 Women’s Conference attracted more than 150 attendees and 23 small business vendors. Second Harvest Food Bank Orange County CEO Claudia Bonilla Keller made the keynote address.
The Holiday Sing and Tree Lighting ended a fun filled year with performances by seven local schools, train rides, holiday themed crafts, games, cookies and hot chocolate, and a visit from Santa and Mrs. Claus.
Youth and Teen Programs
2023 was another great year for Camp Cypress, which operated at capacity (60 campers) and a waitlisting of about 25 campers each week. RCS and the City Council explored ways to accommodate more children in summer 2024. Offsite excursions returned to Camp Cypress for the first time since 2019 and were a huge success! The Counselors-in-Training volunteer program (CIT) returned in 2023 with 14 teens assisting programs, nearly double 2022’s CIT roster.
Twenty-five local teens made up the 2023-24 Youth Action Committee (YAC). YAC members meet monthly, attend City Council and Commission meetings, volunteer at City special events, and tutor the Boys & Girls Club of Greater Anaheim-Cypress members using crafts, science experiments, and physical fitness activities.
Teens Night Out broke registration records with over 105 participants for the first three events of the year and two more to close out the year.
Senior Citizens Programs
In partnership with Meals On Wheels Orange County, the congregate meal program provides an indoor dining lunch experience served Monday – Thursday. The Senior Center will serve 8,500 meals by the end of the year.
Budget Summary
City of Cypress | Annual Budget 2024-202559
Performa
nce Measures
475 475
328 328 324 324
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 70 pavilion rentals.
Challenger Basketball, a program dedicated to participants with intellectual and/or physical challenges, returned with 119 participants who were able to play basketball in a structured environment. Thanks to sponsorships from the community, this program is free to participants.
Over 1,000 athletes participated in drop in badminton and volleyball at Lexington Junior High School.
The youth volleyball and basketball leagues were at capacity once again. Volunteers coached 58 teams while RCS conducted skill-based clinics for youth aged 7-13.
Nearly 200 athletes, age 7-14, participated in an eight-week long sports camps to improve skills in soccer, basketball, volleyball, and other sports.
The Senior Grocery Program, a partnership with Second Harvest Food Bank, distributes free shelf-stable and fresh food items for over 120 households each month.
24 seniors participated in the highly regarded Senior C.A.M.P. program. With the assistance of Senior Center sponsors and partners, campers participated in a wide variety of activities and crafts.
The Senior Center celebrated 30 years of programming in conjunction with the annual Community Resource Fair. The Fair featured a presentation on Cypress’ history and 50 vendors provided information on leisure, financial and health and wellness services to attendees.
Sports Programs
Budget Summary
60City of Cypress | Annual Budget 2024-2025
Performa
nce Measures
Park and Facility Improvements
The long-planned reconstruction of Arnold Cypress Park began! The reimagined park includes four softball fields, batting cages, bullpens, eight lighted pickleball courts, children’s play area with fabric shade sails, restrooms, a concession building, lighted basketball and volleyball courts, a half-mile walking path, 294 parking spaces with 12 EV charging stations, exercise equipment, storage building, covered bleachers and over 225 trees.
Seizing a once-in-a-lifetime opportunity, the City Council acquired underdeveloped land adjacent to Baroldi/Sycamore Park.
The former home of the family that developed the neighborhood and donated the park to the City offers the potential to expand recreational amenities, programs, and activities.
Senior Center interior improvements were completed in spring 2024. The enhancements included new paint, carpet, LED lighting, luxury vinyl flooring and partition wall in the Multi-Use Room, epoxy floor, upgraded cabinets, roll up door in the kitchen, flooring in the Arts & Crafts Room, and an upgraded entry reception area.
Budget Summary
City of Cypress | Annual Budget 2024-202561
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.
Strategic Plan GOAL Maintain high quality and high value services for the community Measure 2021-22 2022-23
Estimate
2023-24
Projection
2024-25
Planning and Development
Customers assisted 1,125 1,050 1,065 1,030
Minor permit review processing 35 days 25 days 21 days 20 days Temporary Use Permit processing 10 days 7 days 5 days 5 days Code Enforcement cases 492 550 575 575
Code Enforcement response 7 days 5 days 3 days 3 days
Zoning clearances reviewed 174 180 185 190
How Are We Doing?
Business Park Specific Plan Modernization
Cypress’ business parks play a pivotal role in the
local economy. In 2022, the City Council launched a
comprehensive initiative to modernize the various
specific plans governing the land use of the parks into a unified and streamlined set of regulations. The new
specific plan will modernize development standards,
simplify development processes, and ensure the
business parks remain vibrant into the future. The
project is slated for completion in 2024.
Cypress Business Parks
Business Recovery and Support
The City Council approved Phase I of the Business Recovery and Support Program in 2022. Building upon that success, Phase II launched in April 2024 to further business creation, recovery, and expansion. Phase II extends the highly effective Development Fee Waivers Program, which eliminates permit and inspection fees up to $20,000 for new and existing businesses. Phase II also debuts Cypress University, which promotes small business growth through education, networking, mentoring and grants.
Budget Summary
62City of Cypress | Annual Budget 2024-2025
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 2021-22 2022-23
Estimate
2023-24
Projection
2024-25
Public Works
Service calls 1007 1474 1,800 1,500
Service call response 3 days 3 days 3 days 3 days
Maintenance work orders completed 1,818 1,349 1,400 1,200 Water quality inspections 200 212 260 275
Solid waste diversion rate 72% 73% 74% 74%
Building
Residential building permits 1,799 3,071 3,950 2,000
Commercial building permits 150 83 79 75
Final building inspections 937 2280 1,720 1,200
Residential square feet added 205,000 215,000 200,000 100,000 Commercial square feet added 4,100 7,100 64,000 5,000
Engineering
Permit processing 2 days 2 days 2 days 2 days
Traffic inquiry response 3 days 3 days 3 days 3 days
Infrastructure
Capital improvement projects on schedule 85% 80% 85% 85% Street Network Pavement Condition Index 85 83 85 86
Streets sealed or overlaid 42 lane miles 42 lane miles 23 lane miles 36 lane miles Sidewalk repairs 800 900 700 600
Trees trimmed 5,100 6,000 7,500 7,500
Budget Summary
City of Cypress | Annual Budget 2024-202563
Performa
nce Measures
How Are We Doing?
Public Works is everywhere you look. Whether it’s the well-maintained roads we drive on, the parks where our children play, or the sewer system that takes waste away from our homes, Public Works is there. Public Works is committed to maintaining the City’s infrastructure and delivering top-notch services to the community.
Arnold Cypress Park
Construction began earlier this year to reimagine the 70+ year old park that was long overdue for a major reinvestment. The $33.5 million project is the City’s largest capital project ever.
Work includes scraping the site and building four softball fields, eight lighted pickleball courts, children’s play area with fabric shade sails, restroom and concession building, picnic amenities, exercise equipment, and a host of other amenities for the community to enjoy. The project is expected to be complete in early 2025.
Work at Arnold Cypress Park
Capital Improvement Plan Updates
The Capital Improvement Plan (CIP) invests in “Maintaining and Enhancing Infrastructure and Facilities”, one of the City’s Strategic Plan Goals. The FY 2024-25 CIP includes everything from streets to parkways, traffic improvements, sewer and storm drains, facilities, and parks. Key projects include Arnold Cypress Park and Myra Avenue Pump Station No. 1 design. 64 City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Budget Summary
Staffing
66 City of Cypress | Annual Budget 2024-2025
Staffi
ng
Personnel Summary by Department
City Personnel
Full-time
DEPARTMENT
2022-23
Budget
2023-24
Budget
2024-25
Proposed
2024-25
Inc/(Dec)
City Council and Administration 5.25 5.75 4.75 (1.00)
Finance and Administrative Services 14.25 14.75 13.75 (1.00) Police 75.50 75.50 75.50 0.00
Community Development 6.00 6.00 6.00 0.00
Public Works 25.00 25.00 25.00 0.00
Total 126.00 127.00 125.00 (2.00)
Part-time 1
DEPARTMENT
2022-23
Budget
2023-24
Budget
2024-25
Proposed
2024-25
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
2022-23
Budget
2023-24
Budget
2024-25
Proposed
2024-25
Inc/(Dec)
Full-Time 12.00 13.00 13.00 0.00
Part-Time 17.63 17.44 16.94 (0.50)
TOTAL 29.63 30.44 29.94 (0.50)
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 2024-2025
67 Staffi
ng
Full-time Personnel by Job Classification
2022-23
Budget
2023-24
Budget
2024-25
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 0.00 - - 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 0.50 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 5.75 4.75 Finance and Administrative Services
Account Clerk II 2.00 2.00 2.00 $ 4,100 $ 5,497
Accountant 2.00 1.00 1.00 6,925 8,417
Accounting Supervisor 0.00 1.00 1.00 7,964 9,680
Administrative Services Technician II 2.00 2.00 1.00 4,100 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 Analyst 0.00 1.00 1.00 7,084 8,068
Human Resources Assistant 1.00 0.00 0.00 - -
Human Resources Manager 1.00 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 0.50 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 14.75 13.75 68 City of Cypress | Annual Budget 2024-2025
Staffi
ng
Full-time Personnel by Job Classification (continued)
2022-23
Budget
2023-24
Budget
2024-25
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 15,426 18,518
Police Chief 1.00 1.00 1.00 18,217 21,371
Police Clerk II 4.00 4.00 4.00 3,764 5,294
Police Lieutenant 2.00 2.00 2.00 13,960 16,756
Police Officer 41.00 41.00 41.00 8,040 10,516
Police Officer - Overhire 2.00 2.00 2.00 8,040 10,516
Police Officer - School Resource Officer 1.00 1.00 1.00 8,040 10,516 Police Sergeant 10.00 10.00 10.00 10,544 13,459
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 1.00 1.00 1.00 9,724 13,184 Code Enforcement Officer 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 6.00 6.00 6.00
City of Cypress | Annual Budget 2024-2025
69 Staffi
ng
Full-time Personnel by Job Classification (continued)
2022-23
Budget
2023-24
Budget
2024-25
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 2.00 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 2.00 2.00 6,556 8,525
Maintenance Worker 7.00 7.00 7.00 3,904 5,772
Management Analyst 0.00 1.00 1.00 7,084 8,608
Mechanic 2.00 2.00 2.00 4,748 6,059
Office Assistant II 1.00 1.00 1.00 3,904 4,748
Project Manager 1.00 0.00 0.00 - -
Secretary to Department Head 1.00 1.00 1.00 5,111 6,207 Senior Management Analyst 1.00 1.00 1.00 7,118 9,517
Subtotal - Public Works 25.00 25.00 25.00
Subtotal - City 126.00 127.00 125.00
Recreation and Park District
Director of Recreation & Comm Svcs 1.00 1.00 1.00 $ 12,982 $ 16,228 Office Assistant 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 5.00 5.00 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 13.00 13.00 Total - City and Recreation and Park District 138.00 140.00 138.00 70 City of Cypress | Annual Budget 2024-2025
Staffi
ng
Part-Time Personnel by Job Classification
In Full-Time Equivalencies
2022-23
Budget
2023-24
Budget
2024-25
Proposed
Hourly Rates
Minimum Maximum
Police Department
Investigative Assistant 1.44 1.44 1.44 $ 20.43 $ 27.39
Police Aide 4.90 4.90 4.90 16.00 18.00
Subtotal - Police Department 6.34 6.34 6.34
Community Development/Planning
Planning Intern 0.50 0.50 0.50 $ 16.25 $ 19.25
Subtotal - Community Development/Planning 0.50 0.50 0.50 Public Works Department
Administrative Intern 1.00 1.00 1.00 $ 16.25 $ 19.25
Maintenance Attendant 0.50 0.50 0.50 16.00 17.00
Maintenance Worker 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 $ 17.00 $ 21.00 Recreation Facilities Attendant 1.35 1.35 1.35 16.00 17.00 Recreation Leader I 0.81 0.73 0.76 16.00 16.00
Recreation Leader II 3.74 4.08 3.95 16.25 16.25
Recreation Leader III 5.41 5.34 5.50 16.75 17.75
Recreation Leader IV 2.54 2.14 2.41 18.50 19.50
Recreation Specialist 1.88 1.90 1.97 20.40 24.80
Recreation Specialist (Benefitted) 0.90 0.90 0.00 - -
Subtotal - Recreation and Park District 17.63 17.44 16.94 Total - City and Recreation and Park District 27.97 27.78 27.28 City of Cypress | Annual Budget 2024-2025
71 Staffi
ng
Part-Time Personnel by Job Classification
Budgeted Hours
2022-23
Budget
2023-24
Budget
2024-25
Proposed
Hourly Rates
Minimum Maximum
Police Department
Investigative Assistant 2,880 2,880 2,880 $ 20.43 $ 27.39 Police Aide 9,800 9,800 9,800 16.00 18.00
Subtotal - Police Department 12,680 12,680 12,680
Community Development/Planning
Planning Intern 1,000 1,000 1,000 $ 16.25 $ 19.25
Subtotal - Community Development/Planning 1,000 1,000 1,000 Public Works Department
Administrative Intern 2,000 2,000 2,000 $ 16.25 $ 19.25 Maintenance Attendant 1,000 1,000 1,000 16.00 17.00
Maintenance Worker 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 $ 17.00 $ 21.00 Recreation Facilities Attendant 2,700 2,700 2,700 16.00 17.00 Recreation Leader I 1,616 1,453 1,513 16.00 16.00
Recreation Leader II 7,446 8,127 7,860 16.25 16.25
Recreation Leader III 10,837 10,688 11,001 16.75 17.75
Recreation Leader IV 5,077 4,277 4,809 18.50 19.50
Recreation Specialist (Benefitted) 1,872 1,872 - - -
Recreation Specialist 3,770 3,770 3,945 20.40 24.80
Subtotal - Recreation and Park District 37,216 34,887 33,828 Total - City and Recreation and Park District 57,896 55,567 54,508 72 City of Cypress | Annual Budget 2024-2025
Staffi
ng
Full-Time Recreation and Park District Staffing
1313 1313 1313 1313
1212 1212 1212 1212
1313 1313
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 10 11
12 13
14 FY 2024-25 Recreation and Park District Full-Time Staffing Changes Department Position Change
No changes.
Full Time City Staffing Changes
137 137 137 137
134 134
125 125
123 123 123 123
125 125 126 126 127 127
125 125
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 110
120
130
140
FY 2024-25 Full-Time City Staffing Changes
Department Position Change
City Council and Administration Communications and Marketing Analyst (1.0) Finance and Administrative Services Administrative Services Technician II (1.0) Net Change (2.0)
Staffing Trends
10-Year History
City of Cypress | Annual Budget 2024-2025
73 Staffi
ng
Part-Time Recreation and Park District Staffing
(In Full-Time Equivalencies)
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 16.94 16.94
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
5.00 10.00
15.00 20.00
Part Time City Staffing
(In Full-Time Equivalencies)
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 10.34 10.34
2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 0 2
4 6
8 10
12 14
16 18
20 74
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Staffi
ng
City Council and
Administration
76 City of Cypress | Annual Budget 2024-2025
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, and Cable are administered by this department. The City Council and the Administration represent the citizens of Cypress and act on their behalf on 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 2024-202577
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 2024 - 2025
78 City of Cypress | Annual Budget 2024-2025
City Cou
ncil
a
n
d Admi
nistratio
n
Summary of Expenditures
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 0.00 (1.00) 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 0.50 0.50 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 5.25 5.25 5.75 4.75 -1.00
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 15.25 15.25 15.75 14.75 -1.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 1,232,499 $ 1,377,257 $ 1,348,528 $ 1,463,446 6.3% Service and Supplies 1,395,737 1,524,095 2,134,563 2,033,908 33.5% Internal Service Fund Charges 359,800 391,720 391,720 401,470 2.5% Total Division Cost $ 2,988,036 $ 3,293,072 $ 3,874,811 $ 3,898,824 18.4% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 2,988,036 $ 3,293,072 $ 3,874,811 $ 3,898,824 Total Resources $ 2,988,036 $ 3,293,072 $ 3,874,811 $ 3,898,824 City of Cypress | Annual Budget 2024-2025
79 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 regards to regional and local, as well as State and Federal issues.
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 2023-24
> Adopted an updated Strategic Plan, including new objectives to advance the City’s Mission and Vision > Acquired property for the future expansion of Baroldi-Sycamore Park > Sold a remanent redevelopment agency parcel to be developed with 20 new townhomes, five of which will be affordable housing
> Created a plan to fully offset the City’s unfunded CalPERS pension liability by 2030 > Settled a claim that City violated the California Voting Rights Act, established Cypress’ first by-district elections set for November 2024, and approved a district election map and election sequence Objectives for Fiscal Year 2024-25
In FY 2024-25, 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. 80 City of Cypress | Annual Budget 2024-2025
City Cou
ncil
a
n
d Admi
nistratio
n
Legislative Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 262,512 $ 276,704 $ 276,704 $ 288,417 4.2% Service and Supplies 86,160 99,500 88,230 133,685 34.4% Internal Service Fund Charges 94,540 102,110 102,110 105,120 2.9% Total Division Cost $ 443,212 $ 478,314 $ 467,044 $ 527,222 10.2% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 443,212 $ 478,314 $ 467,044 $ 527,222
Total Resources $ 443,212 $ 478,314 $ 467,044 $ 527,222 City of Cypress | Annual Budget 2024-2025
81 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 2023-24
> Drafted ordinances amending various provisions of the Municipal Code > Provided support with 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 2024-25
> Continue to provide general legal services and advice to the City Council and departments on a regular and routine basis > Continue providing periodic updates on recent developments in the law and pending litigation > Effectively represent the City in defending litigation 82 City of Cypress | Annual Budget 2024-2025
City Cou
ncil
a
n
d Admi
nistratio
n
City Attorney Division
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Service and Supplies $ 624,412 $ 428,800 $ 685,300 $ 429,050 0.1% Internal Service Fund Charges 2,500 2,900 2,900 3,100 6.9% Total Division Cost $ 626,912 $ 431,700 $ 688,200 $ 432,150 0.1% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 626,912 $ 431,700 $ 688,200 $ 432,150
Total Resources $ 626,912 $ 431,700 $ 688,200 $ 432,150 City of Cypress | Annual Budget 2024-2025
83 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 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 2023-24
ɪ Presented an updated State and Federal legislative platform to the City Council ɪ Worked with the City Attorney and City Council to resolve the California Voting Rights Act lawsuit ɪ Led Strategic Plan updates
ɪ Served as President of the Orange County City Managers’ Association Objectives for Fiscal Year 2024-25
ɪ Implement the City Council’s Strategic Plan goals and objectives ɪ Support the Public Works department organizational review ɪ 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 ɪ Continue to enhance community engagement opportunities ɪ Begin the onboarding of the first Council Members elected by-district 84 City of Cypress | Annual Budget 2024-2025
City Cou
ncil
a
n
d Admi
nistratio
n
City Manager Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 0.00 -1.00 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 1.75 -1.00
Total Positions 2.75 2.75 2.75 1.75 -1.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 628,744 $ 719,419 $ 690,690 $ 717,602 -0.3% Service and Supplies 581,862 919,395 1,266,078 1,197,906 30.3% Internal Service Fund Charges 200,110 219,030 219,030 224,760 2.6% Total Division Cost $ 1,410,716 $ 1,857,844 $ 2,175,798 $ 2,140,268 15.2% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 1,410,716 $ 1,857,844 $ 2,175,798 $ 2,140,268 Total Resources $ 1,410,716 $ 1,857,844 $ 2,175,798 $ 2,140,268 City of Cypress | Annual Budget 2024-2025
85 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 2023-24
ɪ Conducted annual Commission recruitment to fill open seats ɪ Updated the City Council Meeting agenda structure to promote efficient and effective meetings, encourage public participation, and implement best practices
ɪ Negotiated a new agreement for City Council meeting video streaming and closed captioning ɪ Recommended a new system for electronic filing of campaign disclosure statements, statements of economic interest, and ethics training
ɪ Led community engagement for the creation of the district election map Objectives for Fiscal Year 2024-25
Implement an online public records request system
ɪ Conduct the annual Commission recruitment
ɪ Recommend the City Council initiate the Election Process for the Housing Element implementation ballot measure ɪ Conduct the 2024 General Election with the City’s first by-district elections ɪ Onboard two new Council Members
86 City of Cypress | Annual Budget 2024-2025
City Cou
ncil
a
n
d Admi
nistratio
n
City Clerk Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 0.50 0.50 0.00
Subtotal - Full-Time 2.00 2.00 2.50 2.50 0.00
Total Positions 2.00 2.00 2.50 2.50 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 341,243 $ 381,134 $ 381,134 $ 457,427 20.0% Service and Supplies 103,303 76,400 94,955 273,267 257.7% Internal Service Fund Charges 62,650 67,680 67,680 68,490 1.2% Total Division Cost $ 507,196 $ 525,214 $ 543,769 $ 799,184 52.2% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 507,196 $ 525,214 $ 543,769 $ 799,184
Total Resources $ 507,196 $ 525,214 $ 543,769 $ 799,184 City of Cypress | Annual Budget 2024-2025
87 This Page Intentionally Left Blank
CITY OF
Cypress
City Council and Administration
Finance and
Administrative
Services
Fin
a
nce
a
n
d Admi
nistrative Services
City of Cypress | Annual Budget 2024-202589
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
90City of Cypress | Annual Budget 2024-2025
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 2024 - 2025
City of Cypress | Annual Budget 2024-2025
91 Fin
a
nce
a
n
d Admi
nistrative Services
Summary of Expenditures
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Account Clerk II 2.00 2.00 2.00 2.00 0.00
Accountant 2.00 2.00 1.00 1.00 0.00
Accounting Supervisor 0.00 0.00 1.00 1.00 0.00
Administrative Services Technician II 2.00 2.00 2.00 1.00 (1.00) 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 0.00 0.00 0.00 0.00
Human Resources Analyst 0.00 0.00 1.00 1.00 0.00
Human Resources Assistant 1.00 1.00 0.00 0.00 0.00
Human Resources Manager 0.00 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
Office Assistant I/II 0.00 0.00 0.50 0.50 0.00
Payroll Coordinator 1.00 1.00 1.00 1.00 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 14.25 14.25 14.75 13.75 (1.00)
Total Positions 14.25 14.25 14.75 13.75 (1.00)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 2,498,900 $ 2,825,159 $ 2,561,332 $ 2,886,417 2.2% Service and Supplies 394,380 739,871 583,075 824,156 11.4% Internal Service Fund Charges 380,150 411,500 411,500 416,000 1.1% Total Division Cost $ 3,273,430 $ 3,976,530 $ 3,555,907 $ 4,126,573 3.8% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 2,083,648 $ 2,437,302 $ 2,151,218 $ 2,547,189 Internal Service Funds 1,189,782 1,539,228 1,404,689 1,579,384 Total Resources $ 3,273,430 $ 3,976,530 $ 3,555,907 $ 4,126,573 92 City of Cypress | Annual Budget 2024-2025
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 2023-24
> Prepared the Fiscal Year 2022-23 Annual Comprehensive Financial Report (ACFR) and received the Government Finance Officers Association’s (GFOA) Certificate of Achievement for Excellence in Financial Reporting for the FY 2021-22 ACFR > Received the Government Finance Officers Association’s Distinguished Budget Award > Added $2.35 million to the Pension Trust from the FY 22-23 surplus > Established a new Pension Trust funding plan and added an additional $4.5 million to the Pension Trust > Finalized a Cost Allocation Plan for the Public Works Department > Completed transition to a new purchasing card provider Objectives for Fiscal Year 2024-25
> Administer the post-pandemic spending plan
> Restore Measure M2 funding eligibility
> Develop a Succession Plan for the Finance Division for the anticipated turnover of key management personnel > Prepare and submit an audited ACFR for the GFOA’s Certificate of Achievement for Excellence in Financial Reporting for FY 2023-24
> Prepare and submit the annual budget for the GFOA’s Distinguished Budget Award City of Cypress | Annual Budget 2024-2025
93 Fin
a
nce
a
n
d Admi
nistrative Services
Finance Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Account Clerk II 2.00 2.00 2.00 2.00 0.00
Accountant 2.00 2.00 1.00 1.00 0.00
Accounting Supervisor 0.00 0.00 1.00 1.00 0.00
Assistant Director/Finance Manager 1.00 1.00 1.00 1.00 0.00 Director of Finance & Administrative
Services 0.75 0.75 0.78 0.78 0.00
Payroll Coordinator 1.00 1.00 1.00 1.00 0.00
Senior Management Analyst 0.25 0.25 0.25 0.25 0.00
Subtotal - Full-Time 7.00 7.00 7.03 7.03 0.00
Total Positions 7.00 7.00 7.03 7.03 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 1,204,563 $ 1,398,361 $ 1,202,849 $ 1,465,406 4.8% Service and Supplies 205,449 262,433 236,847 269,150 2.6% Internal Service Fund Charges 149,680 162,650 162,650 164,760 1.3% Total Division Cost $ 1,559,692 $ 1,823,444 $ 1,602,346 $ 1,899,316 4.2% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 1,559,692 $ 1,823,444 $ 1,602,346 $ 1,899,316 Total Resources $ 1,559,692 $ 1,823,444 $ 1,602,346 $ 1,899,316 94 City of Cypress | Annual Budget 2024-2025
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 2023-24
> Negotiated a four-year contract with the Cypress Police Management Association > Updated the City’s Succession Plan
> Hired 12 full-time and 39 part-time employees
> Redesigned the Human Resources page on the City’s website Objectives for Fiscal Year 2024-25
> Recruit and fill all open positions
> Offer training opportunities that align with Succession Plan objectives > Negotiate and enter into a new contract with the Cypress Employees’ Association and the Maintenance Employees’ Association
> Update the Personnel Rules and Regulations
> Update Division forms and develop ways to streamline processes > Implement a City-wide identification badge system
City of Cypress | Annual Budget 2024-2025
95 Fin
a
nce
a
n
d Admi
nistrative Services
Human Resources Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Director of Finance & Administrative
Services 0.25 0.25 0.22 0.22 0.00
Human Resources Administrator 1.00 0.00 0.00 0.00 0.00
Human Resources Analyst 0.00 0.00 1.00 1.00 0.00
Human Resources Assistant 1.00 1.00 0.00 0.00 0.00
Human Resources Manager 0.00 1.00 1.00 1.00 0.00
Office Assistant I/II 0.00 0.00 0.50 0.50 0.00
Subtotal - Full-Time 2.25 2.25 2.72 2.72 0.00
Total Positions 2.25 2.25 2.72 2.72 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 479,236 $ 546,473 $ 531,214 $ 609,035 11.4% Service and Supplies 28,808 80,272 36,225 71,642 (10.8%) Internal Service Fund Charges 39,450 40,920 40,920 41,850 2.3% Total Division Cost $ 547,494 $ 667,665 $ 608,359 $ 722,527 8.2% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 523,954 $ 613,858 $ 548,872 $ 647,873
Internal Service Funds 23,540 53,807 59,487 74,654
Total Resources $ 547,494 $ 667,665 $ 608,359 $ 722,527 96 City of Cypress | Annual Budget 2024-2025
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 2023-24
> Assisted PD in mobile audio video (dash cam) in-car trial for upcoming replacement > Assisted Public Works with Additional Traffic Signal Workstation upgrades > Assisted Finance in implementing positive pay with payee > Conducted annual cybersecurity training for city staff > Conducted cybersecurity tabletop exercise with city management > Conducted cybersecurity assessment with cybersecurity and infrastructure security agency (CISA) > Deployed new accident reconstruction software and computer for PD Traffic Division > Deployed new state mandated Racial and Identity Profiling Act (RIPA) app for patrol officers > Implemented keycards as multi-factor authentication option for PD mobile data computers > Implemented new next-gen antivirus and advanced endpoint protection for all computers > Implemented advanced network monitoring and alerts for improved network visibility > Implemented password management system for IT Division > Implemented additional external vulnerability scanning offered by CISA > Implemented new email reputation controls for better email security > Implemented Office365 and deployed to all city users
> Installed major version upgrade of remote access software for PD mobile data computers > Installed major version upgrade of Finance accounting system (New World) > Installed and deployed new VoIP phone system
> Planned and relocated Senior Center staff during Senior Center remodel > Planned and relocated Community Center staff during Community Center HVAC project > Provide PD with technical assistance to reopen jail
> Replaced PD Patrol vehicle and division assignment mobile data computers > Replaced all city desktop and laptop computers
> Redesigned and reinstalled Senior Center technology rack and copy room > Rewire Senior Center office space to accommodate new reception desk Objectives for Fiscal Year 2024-25
> Assist Community Development with paperless digitization project > Assist City Clerk with implementing a public records request system > Implement body worn cameras for Police Department
> Replace city data center infrastructure
> Replace in-car video system in police vehicles
> Replace city network switch infrastructure
> Work with all city departments on updating the business continuity plan City of Cypress | Annual Budget 2024-2025
97 Fin
a
nce
a
n
d Admi
nistrative Services
Information Technology Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Administrative Services Technician II 2.00 2.00 2.00 1.00 (1.00) 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 4.00 (1.00)
Total Positions 5.00 5.00 5.00 4.00 (1.00)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 815,101 $ 880,325 $ 827,269 $ 811,976 (7.8%) Service and Supplies 160,123 397,166 310,003 483,364 21.7% Internal Service Fund Charges 191,020 207,930 207,930 209,390 0.7% Total Division Cost $ 1,166,244 $ 1,485,421 $ 1,345,202 $ 1,504,730 1.3% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
Internal Service Funds $ 1,166,244 $ 1,485,421 $ 1,345,202 $ 1,504,730 Total Resources $ 1,166,244 $ 1,485,421 $ 1,345,202 $ 1,504,730 98 City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Finance and Administrative Services
Police
100
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Police
Police
City of Cypress | Annual Budget 2024-2025101
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
102City of Cypress | Annual Budget 2024-2025
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 2024 - 2025
City of Cypress | Annual Budget 2024-2025
103
Police
Summary of Expenditures
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 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 1.00 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 75.50 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 81.84 81.84 81.84 81.84 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 15,579,729 $ 17,615,228 $ 15,921,805 $ 18,953,940 7.6% Service and Supplies 2,365,575 2,594,845 2,413,899 2,928,707 12.9% Internal Service Fund Charges 2,154,340 2,133,690 2,133,690 2,154,930 1.0% Total Division Cost $ 20,099,644 $ 22,343,763 $ 20,469,394 $ 24,037,577 7.6% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 19,817,411 $ 22,099,132 $ 20,078,005 $ 23,775,345 General Fund Grants 115,952 76,068 204,518 73,732
Supplemental Law Enforcement 166,281 168,563 186,871 188,500 Total Resources $ 20,099,644 $ 22,343,763 $ 20,469,394 $ 24,037,577 104
City of Cypress | Annual Budget 2024-2025
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 2023-24
> Transitioned the annual use-of-force reporting process from the outdated URSUS system to the monthly state-mandated California Incident-Based Reporting System (CIBRS).
> Provided emergency operations training, including a simulated cyberattack event, for city staff. > Destroyed, forwarded to auction, or returned over 2,300 items of evidence no longer required for criminal prosecution. > Completed a court-ordered destruction of 679 items of narcotics evidence, transporting the items over 300 miles to the sole authorized destruction facility in California.
> Hired four police officers, two police service officers, two investigative assistants, two police aides, and one records clerk. > Returned supervision of Property and Evidence to the Support Services Supervisor, allowing the General Investigations Sergeant more time to oversee criminal casework.
Objectives for Fiscal Year 2024-25
> Recruit and hire three police officers to fully staff the Police Department. > Provide new TASER 10 Electronic Control Devices and training in their use to all police officers, sergeants, and police service officers.
> Train city personnel in the use of safety equipment, including Automatic External Defibrillation (AED) devices. > Co-host a National Night Out event with Recreation and Community Services to promote community partnerships and neighborhood camaraderie.
City of Cypress | Annual Budget 2024-2025
105
Police
Support Services Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 II 4.00 4.00 4.00 4.00 0.00
Police Lieutenant 1.00 1.00 1.00 1.00 0.00
Police Officer 9.00 9.00 9.00 9.36 0.36
Police Officer - School Resource Officer 1.00 1.00 1.00 1.00 0.00 Police Sergeant 3.00 3.00 3.00 3.00 0.00
Police Services Officer 4.00 2.00 3.00 3.00 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 29.50 27.50 28.50 28.86 0.36
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 32.90 30.90 31.90 32.26 0.36
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 6,334,057 $ 6,464,960 $ 6,308,515 $ 7,090,225 9.7% Service and Supplies 1,868,463 2,027,181 1,880,607 2,336,847 15.3% Internal Service Fund Charges 1,556,500 1,662,950 1,662,950 1,707,190 2.7% Total Division Cost $ 9,759,020 $ 10,155,091 $ 9,852,072 $ 11,134,262 9.6% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 9,476,787 $ 9,910,460 $ 9,460,683 $ 10,872,030 General Fund Grants 115,952 76,068 204,518 73,732
Supplemental Law Enforcement 166,281 168,563 186,871 188,500 Total Resources $ 9,759,020 $ 10,155,091 $ 9,852,072 $ 11,134,262 106
City of Cypress | Annual Budget 2024-2025
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 2023-24
> Formed partnerships with all Cypress schools and assigned officers as points-of-contact for each campus. This resulted in increased interactions between our department and the schools along with a greater officer presence during school hours. We observed a lower number of traffic complaints and also increased the amount of time our officers spent at the schools to prevent and address any incidents.
> Worked closely with our North Orange County Public Safety Collaborative (NOCPSC) stakeholders and conducted extensive outreach with our homeless population. This resulted in six people, experiencing homelessness, who were assisted into housing and approximately 180 others who accepted resources. > Conducted three DUI checkpoints and 13 directed traffic safety operations as part of our grant from the California Office of Traffic Safety. The three DUI checkpoints resulted in 2,671 vehicles screened, five DUI arrests, and 157 citations. The 13 directed operations included activities focused on distracted driving, DUI saturation patrols, primary factors in collisions, pedestrian/bicycle safety, and collaborative activities with neighboring agencies. These operations consisted of 251 vehicle stops with 209 citations issued and one DUI arrest.
Objectives for Fiscal Year 2024-25
> Obtain and implement Body-Worn Cameras (BWC) throughout the agency. > Replace our Mobile Audio Video (In-Car) camera systems with cameras that interface with our BWCs. These two technologies will work together to increase officer safety, transparency, and evidence collection. > Build on our partnership with the NOCPSC by assigning an officer to work one day a week from the HOPE Center. > Expand our education and enforcement efforts in the area of traffic safety by conducting a minimum of 3 DUI checkpoints, 3 DUI saturation patrols, 4 pedestrian/bicycle safety events, and 6 primary collision factor enforcement operations.
City of Cypress | Annual Budget 2024-2025
107
Police
Operations Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Police Captain 1.00 1.00 1.00 1.00 0.00
Police Lieutenant 1.00 1.00 1.00 1.00 0.00
Police Officer 32.00 32.00 32.00 31.64 (0.36)
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 3.00 5.00 4.00 4.00 0.00
Subtotal - Full-Time 46.00 48.00 47.00 46.64 (0.36)
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 48.94 50.94 49.94 49.58 (0.36)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 9,245,672 $ 11,150,268 $ 9,613,290 $ 11,863,715 6.4% Service and Supplies 497,112 567,664 533,292 591,860 4.3% Internal Service Fund Charges 597,840 470,740 470,740 447,740 (4.9%) Total Division Cost $ 10,340,624 $ 12,188,672 $ 10,617,322 $ 12,903,315 5.9% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 10,340,624 $ 12,188,672 $ 10,617,322 $ 12,903,315 Total Resources $ 10,340,624 $ 12,188,672 $ 10,617,322 $ 12,903,315 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. 108
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Police
Community
Development
110
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Community Development
Commu
nity Developme
nt
City of Cypress | Annual Budget 2024-2025111
Community Development Department
The Community Development Department consists of the Planning, Code Enforcement, Housing, and Economic Development Divisions. The Department is responsible for providing Cypress General Plan, Municipal Code, and demographic information, processing all private development proposals, issuing various types of entitlement and use permits, preparing ordinances for land use and building regulations, and responding to code enforcement violations. The Housing Division is responsible for implementing the Cypress General Plan Housing Element programs and tracking compliance with State regulations for affordable housing and other special housing types. The Economic Development Division is responsible for supporting and retaining existing businesses in the City, recruiting new businesses to the City, and encouraging entrepreneurship.
Commu
nity Developme
nt
112City of Cypress | Annual Budget 2024-2025
PLANNING DIRECTOR
Planning and Development
❭ Planning Administration
❭ Advanced Planning
❭ Current Planning
❭ Code Enforcement
❭ Economic Development
❭ Community
Development Grants
❭ Housing
COMMUNITY DEVELOPMENT DEPARTMENT
Fiscal Year 2024 - 2025
City of Cypress | Annual Budget 2024-2025
113
Commu
nity Developme
nt
Summary of Expenditures
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 1.00 1.00 1.00 0.00
Code Enforcement Officer 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 6.00 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 6.50 6.50 6.50 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 932,066 $ 1,176,658 $ 1,054,972 $ 1,265,838 7.6% Service and Supplies 678,770 441,736 1,301,443 310,785 (29.6%) Internal Service Fund Charges 142,680 154,420 154,420 159,120 3.0% Total Division Cost $ 1,753,516 $ 1,772,814 $ 2,510,835 $ 1,735,743 (2.1%) Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 1,649,927 $ 1,522,373 $ 2,338,135 $ 1,525,147 General Fund Grants 59,367 170,000 160,000 170,000
Housing Assets Fund 44,222 80,441 12,700 40,596
Total Resources $ 1,753,516 $ 1,772,814 $ 2,510,835 $ 1,735,743 114
City of Cypress | Annual Budget 2024-2025
Commu
nity Developme
nt
Planning, Code Enforcement, and Housing Divisions
Department Overview
The Community Development Department consists of the Planning, Code Enforcement, Housing, and Economic Development Divisions. The Department is responsible for providing Cypress General Plan, Municipal Code, and demographic information, processing all private development proposals, issuing various types of entitlement and use permits, preparing ordinances for land use and building regulations, and responding to code enforcement violations, and promoting economic development.
The Housing Division is responsible for implementing the Cypress General Plan Housing Element programs and tracking compliance with State regulations for affordable housing and other special housing types. The Economic Development Division is responsible for supporting and retaining existing businesses in the City, recruiting new businesses to the City, and encouraging entrepreneurship.
Accomplishments for Fiscal Year 2023-24
> Processed four preliminary project review submittals, as required for new development before formal entitlement applications.
> Completed approvals for:
ɪ Ordinances amending the Municipal Code to implement the Housing Element and comply with State housing law. ɪ A site plan review for two new warehouse buildings located at 5757 Plaza Drive. ɪ New medical office building at 5255 Katella Avenue.
ɪ A residential density bonus project with low-income apartment units at 8561 Belmont Street. ɪ A subdivision of one parcel into two parcels, under State law SB 9, at 8162 Gay Street. ɪ Over-the-counter and administrative approvals for more than 12 accessory dwelling units (ADUs). ɪ Occupancy release for approximately 94 new single-family housing units. ɪ 104 garage sale permits
ɪ 20 Temporary Use Permits
ɪ 217 business license clearances for new business within the City > Facilitated phase one of the City Council’s Business Recovery and Support Program, which includes three programs: (1) Development Fee Refunds, (2) Building and Safety Support, and (3) Business Park Local Catering. > Completed the Development Fee Refunds Program, which resulted in approximately $106,000 in permit fee refunds for businesses that made physical improvements between January and May 2021. > Awarded a $500 gift card to approximately 300 businesses in the City’s business parks through the Business Park Local Catering Program.
> Implemented the Business Visitation Program, which establishes an opportunity for the Economic Development Subcommittee to visit and learn from businesses in the community. > Initiated phase 2 of the Council’s economic development program, which consists of waiving fees for eligible businesses and providing business support in conjunction with the Orange County Small Business Development Center. > Administered the City Council’s Business Recovery Program and waived approximately $100,000 in entitlement, plan check, and permit fees for new and existing businesses in the City. > Prepared and filed the annual Housing Element progress report to the State Department of Housing and Community Development
Objectives for Fiscal Year 2024-25
> 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 > Implement the goals and objectives of the Housing Element Update City of Cypress | Annual Budget 2024-2025
115
Commu
nity Developme
nt
Planning, Code Enforcement, and Housing Divisions
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 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 1.00 1.00 1.00 0.00
Code Enforcement Officer 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 6.00 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 6.50 6.50 6.50 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 932,066 $ 1,176,658 $ 1,054,972 $ 1,265,838 7.6% Service and Supplies 678,770 441,736 1,301,443 310,785 (29.6%) Internal Service Fund Charges 142,680 154,420 154,420 159,120 3.0% Total Division Cost $ 1,753,516 $ 1,772,814 $ 2,510,835 $ 1,735,743 (2.1%) Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 1,649,927 $ 1,522,373 $ 2,338,135 $ 1,525,147 General Fund Grants 59,367 170,000 160,000 170,000
Housing Assets Fund 44,222 80,441 12,700 40,596
Total Resources $ 1,753,516 $ 1,772,814 $ 2,510,835 $ 1,735,743 116
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Community Development
Public Works
118
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Public Works
Public Works
City of Cypress | Annual Budget 2024-2025119
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, and 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
120City of Cypress | Annual Budget 2024-2025
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 2024 - 2025
City of Cypress | Annual Budget 2024-2025
121
Public Works
Summary of Expenditures
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Assistant City Engineer 1.00 1.00 1.00 1.00 0.00
Associate Engineer 1.00 1.00 2.00 2.00 0.00
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 2.00 2.00 0.00
Maintenance Worker 7.00 7.00 7.00 7.02 0.02
Management Analyst 1.00 0.00 1.00 1.00 0.00
Mechanic 2.00 2.00 2.00 2.00 0.00
Office Assistant II 1.00 1.00 1.00 1.00 0.00
Project Manager 1.00 1.00 0.00 0.00 0.00
Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Senior Management Analyst 0.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 25.00 25.00 25.00 25.02 0.02
Part-Time
Administrative Intern 1.00 1.00 1.00 1.00 0.00
Maintenance Attendant 0.50 0.50 0.50 0.50 0.00
Maintenance Worker 2.00 2.00 2.00 2.00 0.00
Subtotal - Part-Time 3.50 3.50 3.50 3.50 0.00
Total Positions 28.50 28.50 28.50 28.52 0.02
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 3,421,399 $ 4,077,572 $ 4,176,259 $ 4,569,011 12.1% Service and Supplies 5,977,593 7,769,712 6,937,522 7,895,790 1.6% Internal Service Fund Charges 1,131,580 1,202,070 1,202,070 1,215,020 1.1% Total Division Cost $ 10,530,572 $ 13,049,354 $ 12,315,851 $ 13,679,821 4.8% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 7,398,536 $ 9,369,529 $ 8,705,656 $ 9,603,143 General Fund - Grants 12,146 14,684 14,684 14,684
Corporate Center Maint Dist 69,628 100,975 91,848 108,251 Internal Service Funds 777,435 753,870 795,250 800,648
Lighting District 1,127,493 1,259,703 1,143,452 1,242,750 Storm Drainage 496,008 671,123 704,640 845,991
Sewer Fund 298,929 474,164 436,733 552,355
Capital Projects 350,397 405,306 423,588 511,999
Total Resources $ 10,530,572 $ 13,049,354 $ 12,315,851 $ 13,679,821 122
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Public Works
City of Cypress | Annual Budget 2024-2025
123
Public Works
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 2023-24
Plan checked:
> LTP Modern Machine 10900 Walker Street
Inspected:
> Belmont Melia Homes
> Citrus Square Melia Homes
> New Retail Tenant Improvements at 4747 and 4755 Katella Avenue > Shea Properties City Center Project Buildings
> Ralphs Gas Station
Objectives for Fiscal Year 2024-25
Inspect:
> Goodman Commerce Center at 5757 Plaza Drive
> LTP Modern Machine at 10900 Walker Street
124
City of Cypress | Annual Budget 2024-2025
Public Works
Building & Safety Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Management Analyst 0.02 0.00 0.00 0.00 0.00
Secretary to Department Head 0.03 0.03 0.03 0.00 (0.03) Senior Management Analyst 0.00 0.02 0.03 0.03 0.00
Subtotal - Full-Time 0.05 0.05 0.06 0.03 (0.03)
Total Positions 0.05 0.05 0.06 0.03 (0.03)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 3,192 $ 8,934 $ 8,934 $ 5,841 (34.6%) Service and Supplies 723,633 762,589 523,610 552,639 (27.5%) Internal Service Fund Charges 61,170 67,220 67,220 70,540 4.9% Total Division Cost $ 787,995 $ 838,743 $ 599,764 $ 629,020 (25.0%) Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 787,995 $ 838,743 $ 599,764 $ 629,020
Total Resources $ 787,995 $ 838,743 $ 599,764 $ 629,020 City of Cypress | Annual Budget 2024-2025
125
Public Works
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 2023-24
> Partnered with Valley Vista Services to roll out mandatory organic recycling and provide education and outreach efforts to businesses and residents
> Added a new online (OpenGov) process for verifying ongoing Operations and Maintenance (O&M) for post construction devices as required by approved site-specific Water Quality Management Plans (WQMPs) > Increased level of water quality inspection activities at large construction sites in the City to verify compliance and assist developers and contractors in maintaining compliance with State issued construction permits, local requirements, and WQMP implementation
> Participated in the Countywide effort during ongoing MS4 Permit negotiations with the Santa Ana Regional Board staff Objectives for Fiscal Year 2024-25
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
> 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 > Coordinate with the countywide stormwater program during the stormwater permit renewal process with the Santa Ana Regional Water Quality Control Board
> Update and modify existing stormwater program as required by the new Regional Permit once adopted by the Santa Ana Regional Water Quality Control Board
126
City of Cypress | Annual Budget 2024-2025
Public Works
Environmental Services Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Associate Engineer 0.16 0.16 0.16 0.10 (0.06)
Maintenance Superintendent 0.00 0.00 0.03 0.00 (0.03)
Management Analyst 0.43 0.00 0.00 0.00 0.00
Senior Management Analyst 0.00 0.45 0.44 0.43 (0.01)
Subtotal - Full-Time 0.59 0.61 0.63 0.53 (0.10)
Part-Time
Administrative Intern 0.10 0.10 0.10 0.20 0.10
Subtotal - Part-Time 0.10 0.10 0.10 0.20 0.10
Total Positions 0.69 0.71 0.73 0.73 0.00
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 74,501 $ 127,351 $ 138,097 $ 122,509 (3.8%) Service and Supplies 178,841 529,525 485,796 558,812 5.5% Internal Service Fund Charges 2,720 2,600 2,600 1,980 (23.8%) Total Division Cost $ 256,062 $ 659,476 $ 626,493 $ 683,301 3.6% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 138,753 $ 223,137 $ 179,693 $ 245,741
General Fund Grants 12,146 14,684 14,684 14,684
Sewer Fund 105,163 99,521 109,982 97,821
Storm Drainage Fund - 322,134 322,134 325,055
Total Resources $ 256,062 $ 659,476 $ 626,493 $ 683,301 City of Cypress | Annual Budget 2024-2025
127
Public Works
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 2023-24
> Awarded a contract to replace traffic signal controllers and cabinets > Completed the Senior Center Interior Improvements
> Completed the City Hall public restroom accessibility improvements > Completed the Community Center HVAC Rehabilitation
> Started construction for the Cerritos Avenue Frontage Landscape Improvements > Started design for the Veterans Park Sports Court Replacement > Started construction for the Arnold Cypress Park Rehabilitation > Awarded a contract to replace the Veterans Park Picnic Pavilion > Awarded a contract to replace the existing Community Center Roof Objectives for Fiscal Year 2024-25
Anticipated special projects for the next fiscal year include:
> Complete the Arnold Cypress Park Rehabilitation
> Install accessible pedestrian signals citywide
> Install electric vehicle (EV) charging stations at City facilities > Rehabilitate the City Hall roof
> Replace the East Wing HVAC unit
> Begin rehabilitating the existing Veterans Park restrooms 128
City of Cypress | Annual Budget 2024-2025
Public Works
Engineering Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Assistant City Engineer 0.94 0.94 0.95 1.00 0.05
Associate Engineer 0.73 0.74 1.69 1.86 0.17
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 0.02 0.02 0.03 0.02 (0.01)
Maintenance Superintendent 0.01 0.01 0.01 0.01 0.00
Maintenance Supervisor 0.08 0.04 0.02 0.02 0.00
Maintenance Worker 0.01 0.01 0.01 0.01 0.00
Management Analyst 0.55 0.00 0.00 0.00 0.00
Project Manager 0.95 0.95 0.00 0.00 0.00
Secretary to Department Head 0.97 0.97 0.97 1.00 0.03
Senior Management Analyst 0.00 0.53 0.53 0.53 0.00
Subtotal - Full-Time 7.26 7.21 7.21 7.45 0.24
Part-Time
Administrative Intern 0.50 0.50 0.50 0.60 0.10
Maintenance Worker 0.02 0.02 0.02 0.02 0.00
Subtotal - Part-Time 0.52 0.52 0.52 0.62 0.10
Total Positions 7.78 7.73 7.73 8.07 0.34
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 1,417,591 $ 1,469,419 $ 1,506,287 $ 1,836,593 25.0% Service and Supplies 1,380,303 1,519,849 1,406,643 1,658,329 9.1% Internal Service Fund Charges 382,300 399,300 399,300 420,310 5.3% Total Division Cost $ 3,180,194 $ 3,388,568 $ 3,312,230 $ 3,915,232 15.5% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 1,702,304 $ 1,723,559 $ 1,745,190 $ 2,160,483 Lighting District 1,127,493 1,259,703 1,143,452 1,242,750 Capital Project Funds (Various) 350,397 405,306 423,588 511,999 Total Resources $ 3,180,194 $ 3,388,568 $ 3,312,230 $ 3,915,232 City of Cypress | Annual Budget 2024-2025
129
Public Works
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 2023-24
> Completed sanitary sewer cleaning operations
> Awarded a new contract for tree maintenance services
> Awarded new contracts for landscape maintenance services > 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 2024-25
> Complete sanitary sewer cleaning operations
> 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. 130
City of Cypress | Annual Budget 2024-2025
Public Works
Streets Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Assistant City Engineer 0.06 0.06 0.05 0.00 (0.05)
Associate Engineer 0.11 0.10 0.15 0.04 (0.11)
Maintenance Specialist 1.52 1.61 1.61 1.61 0.00
Maintenance Superintendent 0.99 0.99 0.96 0.99 0.03
Maintenance Supervisor 1.63 1.65 1.13 1.00 (0.13)
Maintenance Worker 5.41 5.42 5.39 5.02 (0.37)
Management Analyst 0.00 0.00 1.00 1.00 0.00
Office Assistant II 1.00 1.00 1.00 1.00 0.00
Project Manager 0.05 0.05 0.00 0.00 0.00
Subtotal - Full-Time 10.77 10.88 11.29 10.66 (0.63)
Part-Time
Administrative Intern 0.40 0.40 0.40 0.20 (0.20)
Maintenance Worker 0.65 0.65 0.65 0.65 0.00
Subtotal - Part-Time 1.05 1.05 1.05 0.85 (0.20)
Total Positions 11.82 11.93 12.34 11.51 (0.83)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 1,180,089 $ 1,594,883 $ 1,588,287 $ 1,643,108 3.0% Service and Supplies 1,337,188 1,609,518 1,433,525 1,848,432 14.8% Internal Service Fund Charges 496,970 548,360 548,360 544,190 (0.8%) Total Division Cost $ 3,014,247 $ 3,752,761 $ 3,570,172 $ 4,035,730 7.5% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 2,254,845 $ 2,928,154 $ 2,769,067 $ 2,952,009 Corporate Center Maint Dist 69,628 100,975 91,848 108,251 Sewer Fund 193,766 374,643 326,751 454,534
Storm Drainage Fund 496,008 348,989 382,506 520,936
Total Resources $ 3,014,247 $ 3,752,761 $ 3,570,172 $ 4,035,730 City of Cypress | Annual Budget 2024-2025
131
Public Works
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 2023-24
> 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 2024-25
> 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 132
City of Cypress | Annual Budget 2024-2025
Public Works
Maintenance Division – Parks
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Maintenance Specialist 0.86 0.82 0.81 0.81 0.00
Maintenance Supervisor 0.75 0.75 0.46 0.47 0.01
Maintenance Worker 0.97 0.97 0.99 0.86 (0.13)
Mechanic 0.02 0.03 0.02 0.02 0.00
Subtotal - Full-Time 2.60 2.57 2.28 2.16 (0.12)
Part-Time
Maintenance Attendant 0.50 0.50 0.50 0.50 0.00
Maintenance Worker 1.16 1.16 1.16 1.16 0.00
Subtotal - Part-Time 1.66 1.66 1.66 1.66 0.00
Total Positions 4.26 4.23 3.94 3.82 (0.12)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 304,919 $ 391,107 $ 410,734 $ 429,602 9.8% Service and Supplies 1,312,495 2,050,318 1,791,997 1,924,614 (6.1%) Internal Service Fund Charges 158,150 155,400 155,400 152,310 (2.0%) Total Division Cost $ 1,775,564 $ 2,596,825 $ 2,358,131 $ 2,506,526 (3.5%) Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 1,775,564 $ 2,596,825 $ 2,358,131 $ 2,506,526 Total Resources $ 1,775,564 $ 2,596,825 $ 2,358,131 $ 2,506,526 City of Cypress | Annual Budget 2024-2025
133
Public Works
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 2023-24
> Awarded contract for annual lead decontamination and rubber bullet trap mining in the Police Department Shooting Range > Replaced light bulbs to new energy efficient LED bulbs including exterior lights of Community Center to LED Cool Lights > Awarded new contract for custodial services
> Evaluated and upgraded safety and security measures in city buildings > Facilitated the installation of water heater insulation in municipal buildings at no cost to the city by partnering with SoCalGas to enhance energy efficiency and reduce energy consumption > Assisted Engineering with various infrastructure and public facility projects including the Senior Center Interior Improvements, and Community Center HVAC, and Roof Replacement projects Objectives for Fiscal Year 2024-25
> Convert light bulbs to new energy efficient LED bulbs > Complete annual lead decontamination and rubber bullet trap mining in the Police Department Shooting Range > Schedule maintenance and repair programs to preserve the integrity and functionality of city buildings and infrastructure including routine inspections, park and playground preventive maintenance tasks, and timely repairs to address wear and tear in order to prolong the lifespan of our facilities and parks > Assist Engineering with various infrastructure and public facility projects 134
City of Cypress | Annual Budget 2024-2025
Public Works
Maintenance Division – Facility
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Maintenance Specialist 0.60 0.55 0.55 0.55 0.00
Maintenance Supervisor 0.39 0.41 0.29 0.30 0.01
Maintenance Worker 0.61 0.60 0.61 0.58 (0.03)
Subtotal - Full-Time 1.60 1.56 1.45 1.43 (0.02)
Part-Time
Maintenance Worker 0.17 0.17 0.17 0.17 0.00
Subtotal - Part-Time 0.17 0.17 0.17 0.17 0.00
Total Positions 1.77 1.73 1.62 1.60 (0.02)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 167,627 $ 198,320 $ 236,230 $ 220,107 11.0% Service and Supplies 553,469 843,911 800,701 873,027 3.5% Internal Service Fund Charges 17,980 16,880 16,880 16,230 (3.9%) Total Division Cost $ 739,076 $ 1,059,111 $ 1,053,811 $ 1,109,364 4.7% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund $ 739,076 $ 1,059,111 $ 1,053,811 $ 1,109,364 Total Resources $ 739,076 $ 1,059,111 $ 1,053,811 $ 1,109,364 City of Cypress | Annual Budget 2024-2025
135
Public Works
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 2023-24
> Managed the purchase and equipment installation of new City vehicles > Performed scheduled preventative maintenance on the City’s fleet vehicles > Completed annual report in compliance with Air Quality Management District guidelines > Upgraded safety lights on current maintenance vehicles with enhanced LED lighting kits > Reviewed and auctioned off surplus and replaced equipment Objectives for Fiscal Year 2024-25
> Manage the purchase and equipment installation of new City vehicles > Provide preventative maintenance to the City’s fleet vehicles as scheduled > Upgrade safety lights with (LED lighting kits) on existing maintenance vehicles > Incorporate sustainability in City’s fleet through zero-emissions and natural-gas vehicles in alignment with State mandates and the Strategic Plan
136
City of Cypress | Annual Budget 2024-2025
Public Works
Maintenance Division – Fleet
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Maintenance Supervisor 0.15 0.15 0.10 0.19 0.09
Maintenance Worker 0.00 0.00 0.00 0.58 0.58
Mechanic 1.98 1.97 1.98 1.94 (0.04)
Subtotal - Full-Time 2.13 2.12 2.08 2.71 0.63
Total Positions 2.13 2.12 2.08 2.71 0.63
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 273,478 $ 287,558 $ 287,690 $ 311,251 8.2% Service and Supplies 491,667 454,002 495,250 479,937 5.7% Internal Service Fund Charges 12,290 12,310 12,310 9,460 (23.2%) Total Division Cost $ 777,435 $ 753,870 $ 795,250 $ 800,648 6.2% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
Internal Service Funds $ 777,435 $ 753,870 $ 795,250 $ 800,648 Total Resources $ 777,435 $ 753,870 $ 795,250 $ 800,648 City of Cypress | Annual Budget 2024-2025
137
This Page Intentionally Left Blank
CITY OF
Cypress
Public Works
Debt Service
Debt Service
City of Cypress | Annual Budget 2024-2025139
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
City of Cypress | Annual Budget 2024-2025
141
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 addressed 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 $13,020,000
142
City of Cypress | Annual Budget 2024-2025
Capital Projects
Summary of Capital Projects
Fiscal Year 2024-25
Fund
Funding Sources
General Total
Infrastructure
Reserve Gas Tax
Measure
M2 Other
STREET PROJECTS (80100)
415 Residential Street Resurfacing (8011) $ 1,350,000 $ 150,000 $ 550,000 $ - $ - $ 2,050,000 236 Arterial Rehabilitation-Orange Ave (8012) - - - 700,000 200,000 (1) 900,000 239 Arterial Street Rehabilitation (8012) - - - 1,450,000 1,650,000 (2) 3,100,000 Subtotal $ 1,350,000 $ 150,000 $ 550,000 $ 2,150,000 $ 1,850,000 $ 6,050,000 SIGNAL/LIGHTING PROJECTS (80200/80800)
236 Various Traffic Signal/Stripping Improvement (8021) $ - $ - $ - $ 125,000 $ - $ 125,000 251 Traffic Signal Timing (8021) - - - - 75,000 (3) 75,000 251 Install Accessible Pedestrian Signals (8021) - - - - 250,000 (3) 250,000 251 Upgrade Traffic Software/Components (8021) - - - - 1,700,000 (3) 1,700,000 251 Street Light LED Conversion (8081) - - - - 350,000 (3) 350,000 Subtotal $ - $ - $ - $ 125,000 $ 2,375,000 $ 2,500,000
STORM DRAIN PROJECTS (80300)
415 Upgrade Pump Station Software/Hardware (8031) $ 250,000 $ - $ - $ - $ - $ 250,000 Subtotal $ 250,000 $ - $ - $ - $ - $ 250,000
SEWER PROJECTS (80400)
321 Sewer System Improvements (8041) $ - $ - $ - $ - $ 150,000 $ 150,000 321 Sewer System Evaluation/Master Plan (8041) - - - - 800,000 (4) 800,000 Subtotal $ - $ - $ - $ - $ 950,000 $ 950,000
PARKWAY PROJECTS (80500)
415 Concrete/Sidewalk Rehabilitation (8051) $ 250,000 $ - $ 300,000 $ - $ - $ 550,000 415 Irrigation Upgrades / Water Conservation (8053) - - - 100,000 - 100,000 415 Sorrento Landscaping Pilot Project (8053) - 20,000 - - - 20,000 415 Street Tree Planting (8055) - - 100,000 - - 100,000 Subtotal $ 250,000 $ 20,000 $ 400,000 $ 100,000 $ - $ 770,000 PUBLIC FACILITY PROJECTS (80600)
415 HVAC Rehabilitation - Civic Center (8061) $ 250,000 $ 325,000 $ - $ - $ - $ 575,000 415
City Hall Executive Board Room Improvements
(8061) - - - - 600,000 (5) 600,000
415 City Hall and PD Roof Recoating (8061) - 1,200,000 - - - 1,200,000 415 City Hall Security Improvements (8061) - 125,000 - - - 125,000 Subtotal $ 250,000 $ 1,650,000 $ - $ - $ 600,000 $ 2,500,000 Total Funded CIP Projects $ 2,100,000 $ 1,820,000 $ 950,000 $ 2,375,000 $ 5,775,000 $ 13,020,000 Legend:
(1) State Highway Funds (4) Sewer Fund
(2) State RMRA (SB1) (5) General Fund (One-Time Pandemic Response Spending Plan Monies) (3) Street Lighting
Note: General Allocation of $2.1 million includes $550,000 for capital projects from interest earnings which exceed the baseline for FY 2024-25 Note: Gas Tax Allocation is $650,000 (2103) and $300,000 (2106) City of Cypress | Annual Budget 2024-2025
143
Capital Projects
Residential Street Resurface
Category Fund Program Sub-Program
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 Winter 24/25
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Gas Tax 2103 $ 550,000 $ 400,000 $ 800,000 $ 400,000 $ 400,000 $ 450,000 $ 650,000 $ 3,650,000 General Fund $ 1,350,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 6,150,000 Infrastructure Reserve $ 150,000 $ 700,000 $ 700,000 $ 700,000 $ 700,000 $ 700,000 $ 700,000 $ 4,350,000 Totals (3 groups) $ 2,050,000 $ 1,900,000 $ 2,300,000 $ 1,900,000 $ 1,900,000 $ 1,950,000 $ 2,150,000 $14,150,000 144
City of Cypress | Annual Budget 2024-2025
Capital Projects
Orange Ave (Denni to Moody) Resurfacing - State Highway Funds Category Fund Program Sub-Program
80100 STREET PROJECTS 236 80100 8012
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
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
23-24 due to funding coordination
with OCTA/Caltrans.
This is regular maintenance scheduled
as part of the Pavement Management
Program. Cypress is eligible to receive
$200,000, with no local match
requirement, as part of this one-time
funding program to help offset
transportation revenue streams that
have been negatively impacted by the
pandemic.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
State Highway Funds $ 200,000 $ - $ - $ - $ - $ - $ - $ 200,000 Measure M $ 700,000 $ - $ - $ - $ - $ - $ - $ 700,000
Totals (2 groups) $ 900,000 $ - $ - $ - $ - $ - $ - $ 900,000 City of Cypress | Annual Budget 2024-2025
145
Capital Projects
Arterial Street Rehabilitation
Category Fund Program Sub-Program
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 2024
CEQA Reference 15301(c) Construction Fall 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
SB1 RMRA $ 1,650,000 $ 1,250,000 $ 1,425,000 $ 1,350,000 $ 1,550,000 $ 1,875,000 $ 1,525,000 $ 10,625,000 Measure M $ 1,450,000 $ 1,150,000 $ 1,175,000 $ 1,150,000 $ 1,250,000 $ 1,275,000 $ 1,325,000 $ 8,775,000 Infrastructure Reserve $ - $ - $ - $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 400,000 Totals (3 groups) $ 3,100,000 $ 2,400,000 $ 2,600,000 $ 2,600,000 $ 2,900,000 $ 3,250,000 $ 2,950,000 $ 19,800,000 146
City of Cypress | Annual Budget 2024-2025
Capital Projects
Traffic Signal/Striping Improvements at Various Locations Category Fund Program Sub-Program
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,
utility relocations, pedestrian
crosswalk modifications, and other
general traffic improvements.
Projects will be identified by the Traffic
Engineer and brought forward to the
Traffic Commission for approval.
Environmental Assessment Project Timeline
Status Exempt Design tbd
CEQA Reference 15301(c) Construction tbd
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Measure M $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 875,000 Totals (1 group) $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 125,000 $ 875,000 City of Cypress | Annual Budget 2024-2025
147
Capital Projects
Traffic Signal Timing
Category Fund Program Sub-Program
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 251 80200 8021
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Update and/or adjust traffic signal
timing based on actual vehicular
volumes.
Project identified in the Evaluation of
Traffic Signal Systems and Traffic Flow
Best Practices report.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(c) Construction tbd
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Street Lighting $ 75,000 $ - $ - $ - $ - $ 250,000 $ - $ 325,000 Totals (1 group) $ 75,000 $ - $ - $ - $ - $ 250,000 $ - $ 325,000 148
City of Cypress | Annual Budget 2024-2025
Capital Projects
Accessible Pedestrian Signals
Category Fund Program Sub-Program
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 existing
pedestrian push buttons with
accessible pedestrian signals (APS)
that provide audible and vibrotactile
features.
The United States Access Board’s Public
Rights of Way Accessibility Guidelines
(PROWAG) now requires all new or
altered pedestrian signals to include
accessible pedestrian signals.
Environmental Assessment Project Timeline
Status Exempt Design Fall 2024
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Street Lighting $ 250,000 $ 250,000 $ - $ - $ - $ - $ - $ 500,000 Totals (1 group) $ 250,000 $ 250,000 $ - $ - $ - $ - $ - $ 500,000 City of Cypress | Annual Budget 2024-2025
149
Capital Projects
Upgrade Traffic System Software and Components
Category Fund Program Sub-Program
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 may include 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
short-range communications.
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 2024
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Street Lighting $ 1,700,000 $ - $ - $ - $ - $ - $ - $ 1,700,000 Totals (1 group) $ 1,700,000 $ - $ - $ - $ - $ - $ - $ 1,700,000 150
City of Cypress | Annual Budget 2024-2025
Capital Projects
City Street Lights - LED Conversion
Category Fund Program Sub-Program
80200 TRAFFIC SIGNAL/LIGHTING PROJECTS 251 00251 0251
Priority New Operating Costs
☑ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
Replace City-owned street lights at
various locations.
A majority of street lights (approximately
3,175) within the City are owned and
maintained by Southern California
Edison (SCE). SCE has plans to convert
its street lights to LEDs that are brighter,
more energy-efficient, and require less
maintenance. To keep all street lights
consistent, the City will convert its
City-owned street lights to LEDs as well.
There are just over 300 street lights that
are owned and maintained by the City.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Street Lighting $ 350,000 $ - $ - $ - $ - $ - $ - $ 350,000 Totals (1 group) $ 350,000 $ - $ - $ - $ - $ - $ - $ 350,000 City of Cypress | Annual Budget 2024-2025
151
Capital Projects
Myra Pump Station No. 1 - Construction
Category Fund Program Sub-Program
80300 STORM DRAIN PROJECTS 415 80300 8031
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
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 N/A Design N/A
CEQA Reference N/A Construction N/A
Reason for Exemption N/A
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
General Fund $ 250,000 $ - $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 1,500,000 CIP Fund Balance $ - $ - $ 1,725,000 $ - $ - $ - $ - $ 1,725,000 Totals (2 groups) $ 250,000 $ - $ 1,975,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 3,225,000 152
City of Cypress | Annual Budget 2024-2025
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 Winter 24/25
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Sewer Fund $ 150,000 $ 150,000 $ 2,250,000 $ 100,000 $ 2,250,000 $ 2,800,000 $ 500,000 $ 8,200,000 Totals (1 group) $ 150,000 $ 150,000 $ 2,250,000 $ 100,000 $ 2,250,000 $ 2,800,000 $ 500,000 $ 8,200,000 City of Cypress | Annual Budget 2024-2025
153
Capital Projects
Sewer System Evaluations
Category Fund Program Sub-Program
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 every five years for
compliance with State Water Board.
Project will also include an update to
the Sanitary Sewer Master Plan that
is over 15 years old. The update will
review existing video inspections,
evaluate the existing sewer system,
analyze existing and ultimate land
use, and provide recommendations
for future improvements to the sewer
pipes and pump station.
The State Water Board requires local
agencies maintain and update a Sewer
System Management Plan (SSMP), part
of which includes a comprehensive
video inventory of the City’s existing
sewer network with recommended
projects as identified in a Sanitary
Sewer Master Plan.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15306 Construction N/A
Reason for Exemption Information Collection
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Sewer Fund $ 800,000 $ 200,000 $ 210,000 $ 210,000 $ 220,000 $ 220,000 $ 230,000 $ 2,090,000 Totals (1 group) $ 800,000 $ 200,000 $ 210,000 $ 210,000 $ 220,000 $ 220,000 $ 230,000 $ 2,090,000 154
City of Cypress | Annual Budget 2024-2025
Capital Projects
Concrete Rehabilitation (Citywide)
Category Fund Program Sub-Program
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 Summer 2024
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
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 $ 300,000 $ 300,000 $ 300,000 $ 325,000 $ 325,000 $ 325,000 $ 350,000 $ 2,225,000 Totals (2 groups) $ 550,000 $ 550,000 $ 550,000 $ 575,000 $ 575,000 $ 575,000 $ 600,000 $ 3,975,000 City of Cypress | Annual Budget 2024-2025
155
Capital Projects
Irrigation Upgrades / Water Conservation
Category Fund Program Sub-Program
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,
backflows, 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 are identified
as part of the Irrigation System
Assessment and Evaluation.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(c) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
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 $ 700,000 156
City of Cypress | Annual Budget 2024-2025
Capital Projects
Sorrento Landscaping Pilot Project
Category Fund Program Sub-Program
80500 PARKWAY PROJECTS 415 80500 8053
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This pilot project will select one area
to improve with new plant material,
modified irrigation, soil amendments,
and other items of work.
The Sorrento tract landscaping installed
in 1996 is owned and maintained by the
City. The plants and shrubs along the
west side of Moody Street, from Ball
Road to Orange Avenue, have struggled
due to inadequate sunlight, competing
roots from adjacent trees/plants, and
other factors.
Environmental Assessment Project Timeline
Status Exempt Design Fall 2024
CEQA Reference 15304 Construction Fall 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 20,000 $ - $ - $ - $ - $ - $ - $ 20,000 Totals (1 group) $ 20,000 $ - $ - $ - $ - $ - $ - $ 20,000 City of Cypress | Annual Budget 2024-2025
157
Capital Projects
Street Tree Planting
Category Fund Program Sub-Program
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 Winter 24/25
CEQA Reference 15304 Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Gas Tax 2103 $ 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 $ 700,000 158
City of Cypress | Annual Budget 2024-2025
Capital Projects
HVAC Rehabilitation Program
Category Fund Program Sub-Program
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.Upcoming repair/
replacement of various heating and
cooling system components at various
City facilities:
FY 24/25City Hall (East Wing)
and Controls
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 2024
CEQA Reference 15301(d) Construction Winter 24/25
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 325,000 $ 50,000 $ - $ 50,000 $ - $ 450,000 $ 200,000 $ 1,075,000 General Fund $ 250,000 $ 250,000 $ 50,000 $ - $ - $ - $ 250,000 $ 800,000 Totals (2 groups) $ 575,000 $ 300,000 $ 50,000 $ 50,000 $ - $ 450,000 $ 450,000 $ 1,875,000 City of Cypress | Annual Budget 2024-2025
159
Capital Projects
Executive Board Room Renovations (Pandemic Recovery)
Category Fund Program Sub-Program
80600 PUBLIC FACILITY PROJECTS 415 00415 0415
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project involves modernizing and
upgrading the existing board room
used for City Council workshops,
closed session meetings, and other
meetings. This includes minor tenant
improvements such as new lighting
and ceiling work, new technology
and furniture, and accessibility
improvements.
This project will address the outdated
infrastructure of the board room,
improve technological capabilities,
enhance the overall functionality and
aesthetics of the space, and create a
modern and well-equipped environment
to support more efficient and productive
meetings.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
General Fund $ 600,000 $ - $ - $ - $ - $ - $ - $ 600,000 Totals (1 group) $ 600,000 $ - $ - $ - $ - $ - $ - $ 600,000 160
City of Cypress | Annual Budget 2024-2025
Capital Projects
City Hall and Police Department Roof Recoating
Category Fund Program Sub-Program
80600 PUBLIC FACILITY PROJECTS 415 00415 0415
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will replace the aging
roof that is prone to leaks during rain
events.
The City Hall and Police Department roof
(40,000 square feet) was last replaced
over 18 years ago.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 1,200,000 $ - $ - $ - $ - $ - $ - $ 1,200,000 Totals (1 group) $ 1,200,000 $ - $ - $ - $ - $ - $ - $ 1,200,000 City of Cypress | Annual Budget 2024-2025
161
Capital Projects
Civic Center Security Improvements (CCTV, Access Control, Doors, etc.) Category Fund Program Sub-Program
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 Summer 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Infrastructure Reserve $ 125,000 $ 125,000 $ 125,000 $ - $ - $ - $ - $ 375,000 Totals (1 group) $ 125,000 $ 125,000 $ 125,000 $ - $ - $ - $ - $ 375,000 162
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Capital Projects
Capital Outlay
164
City of Cypress | Annual Budget 2024-2025
Capital Outlay
Public W Public Works orks
Administration Administration
Finance and Administrative Services Finance and Administrative Services Community Development Community Development 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 $665,680
City of Cypress | Annual Budget 2024-2025
165
Capital Outlay
Summary of Capital Outlay
Fiscal Year 2024-25
Capital Outlay Additions
EQUIPMENT 721-95300.XXXX_XXX
4305_200 Munitions Pole - Police$ 3,331
4305_200 Property and Evidence Safe - Police 1,133
Total Capital Outlay Additions$ 4,464
Capital Outlay Replacements
COMPUTER HARDWARE/SOFTWARE 721-95200.XXXX_XXX
4304_300 City Facility Network Switches - Citywide$ 105,000 4304_300 City Facility Wi-Fi Access Points 26,000 $ 131,000 EQUIPMENT 721-95300.XXXX_XXX
4302_200 Contingency/Emergency Purchases$ 25,000
4305_200 SWAT Rifles (8) - Police 15,466
4307_200 Tire Mounter and Wheel Balancer - Public Works 15,750 $ 56,216 VEHICLES/MOTORCYCLE 721-95500.XXXX_XXX
4307_400 Marked Vehicles (3) - Police$ 189,000
4307_400 Upfitting Costs - Marked Vehicles (3) - Police 60,000 4307_400 Pickup Truck (3) - Public Works 225,000 $ 474,000 Total Capital Outlay Replacements$ 661,216
Total Capital Outlay/Technology Investments$ 665,680
166
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Capital Outlay
Recreation and
Park District
168
City of Cypress | Annual Budget 2024-2025
This Page Intentionally Left Blank
CITY OF
Cypress
Recreation and Park District
City of Cypress | Annual Budget 2024-2025
169
Recreation
a
n
d Park District
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 13 full-time 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
170City of Cypress | Annual Budget 2024-2025
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
❭ Cypress Run
Senior Citizens Programs Sports Programs
❭ Senior Citizen Programs
❭ Senior Citizen
Transportation
❭ Youth Sports
❭ Drop in Sports
❭ Lexington Park
❭ 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 Maintenance
❭ Facility Operations
❭ Youth League
Improvements
RECREATION AND PARK DISTRICT
Fiscal Year 2024 - 2025
City of Cypress | Annual Budget 2024-2025
171
Recreation
a
n
d Park District
Summary of Expenditures
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Director of Recreation & Comm Svcs 1.00 1.00 1.00 1.00 0.00 Office Assistant 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 5.00 5.00 0.00
Recreation Supervisor 3.00 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 12.00 12.00 13.00 13.00 0.00
Part-Time
Customer Service Specialist 1.00 1.00 1.00 1.00 0.00
Recreation Facilities Attendant 2.00 1.35 1.35 1.35 0.00 Recreation Leader I 0.89 0.81 0.73 0.76 0.03
Recreation Leader II 3.28 3.74 4.08 3.95 (0.13)
Recreation Leader III 5.49 5.41 5.34 5.50 0.16
Recreation Leader IV 2.24 2.54 2.14 2.41 0.27
Recreation Specialist 1.00 1.88 1.90 1.97 0.07
Recreation Specialist (Benefitted) 0.90 0.90 0.90 0.00 (0.90) Subtotal - Part-Time 16.80 17.63 17.44 16.94 (0.50)
Total Positions 28.80 29.63 30.44 29.94 (0.50)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 2,237,986 $ 2,495,190 $ 2,255,039 $ 2,738,497 9.8% Service and Supplies 2,587,480 3,527,539 3,244,889 3,507,406 -0.6% Debt Service 133,800 - 1,394,921 2,000,000 0.0%
Internal Service Fund Charges 287,530 306,290 306,290 328,390 7.2% Total Division Cost $ 5,246,796 $ 6,329,019 $ 7,201,139 $ 8,574,293 35.5% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 5,246,796 $ 6,329,019 $ 7,201,139 $ 8,574,293 Total Resources $ 5,246,796 $ 6,329,019 $ 7,201,139 $ 8,574,293 172
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Summary of Resources and Appropriations by Fund
Fiscal Year 2024-25
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 $ 9,490,787 $ 9,583,684 $ - $ 6,574,293 $ 1,572,500 $ 2,000,000 $ 186,240 $ 8,741,438 213 - Park Development - - - - - - - -
Total $ 9,490,787 $ 9,583,684 $ - $ 6,574,293 $ 1,572,500 $ 2,000,000 $ 186,240 $ 8,741,438 Note: Fund Transfers In and Fund Transfers Out do not equal in the above schedule due to the following:
Transfer-out of $36,240 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.
City of Cypress | Annual Budget 2024-2025
173
Recreation
a
n
d Park District
Summary of Appropriations by Major Category
Fiscal Year 2024-25
Fund
Salaries &
Benefits
Maint. &
Operations
Capital
Projects Capital Outlay Total
212 - CRPD General Fund $ 2,738,497 $ 3,835,796 $ 1,572,500 $ 36,240 $ 8,183,033 Total $ 2,738,497 $ 3,835,796 $ 1,572,500 $ 36,240 $ 8,183,033 174
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
(Fiscal Year)
Appropriations
Subject to Limit Legal Limit
2020-21 2021-22 2022-23 2023-24 2024-25
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
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 $ 7,376,000 77.0%
Use of Property 926,250 9.7%
From Other Agencies 548,852 5.7%
Charges for Services 732,582 7.6%
Total Resources $ 9,583,684 100%
Summary of Resources
Fiscal Year 2024-25
City of Cypress | Annual Budget 2024-2025
175
This Page Intentionally Left Blank
CITY OF
Cypress
Recreation and Park District
176
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Administration & Legislative Administration & Legislative Community Events & Enrichme… Community Events & Enrichme… 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 $ 3,552,916 34.9%
Community Events & Enrichment 858,475 8.4%
Youth & Teen Programs 310,003 3.0%
Sports Programs 473,945 4.7%
Senior Citizen Programs 642,393 6.3%
Maintenance & Facility Support 2,736,561 26.9%
Capital Projects 1,572,500 15.4%
Capital Outlay 36,240 0.4%
Total Resources $ 10,183,033 100%
Summary of Appropriations
Fiscal Year 2024-25
City of Cypress | Annual Budget 2024-2025
177
Recreation
a
n
d Park District
Operating, Capital Projects and Capital Outlay Expenditures Fiscal Year 2024-25
FUNCTION/Responsible Department/Division 2023-24
Budget
2024-25
Budget
Percent
Program Number/description Change
RECREATION AND PARK DISTRICT
Administration & Legislative Division
90301 Recreation & Parks Administration $ 1,300,689 $ 3,377,097 159.64% 90328 Recreation & Comm Svcs Commission 91,542 97,090 6.06% 90330 Senior Citizen Commission 73,419 78,729 7.23%
Total Administration & Legislative $ 1,465,650 $ 3,552,916 142.41% Community Events & Enrichment Division
90307 Cypress Run $ 70,609 $ 77,328 9.52%
90312 Independence Day Celebration 86,623 97,131 12.13% 90313 Community Events & Promotion 153,242 226,664 47.91% 90314 Cultural Arts 92,375 100,813 9.13%
90316 Contract Classes 337,384 356,539 5.68%
Total Community Events & Enrichment $ 740,233 $ 858,475 15.97% Youth & Teen Programs Division
90304 Teen Programs $ 69,645 $ 89,285 28.20%
90306 Playgrounds 60,569 67,227 10.99%
90324 Day Camp 144,237 153,491 6.42%
Total Youth/Teen Programs $ 274,451 $ 310,003 12.95%
Senior Citizens Program Division
90317 Senior Citizen Program 496,533 516,434 4.01%
90318 Senior Citizen Transportation 87,693 125,959 43.64% Total Senior Citizens $ 584,226 $ 642,393 9.96%
Sports Programs Division
90303 Drop in Sports $ 50,868 $ 41,727 (17.97%)
90310 Youth Sports 195,289 208,457 6.74%
90315 Lexington Park 150,273 156,981 4.46%
90326 Facilities/Field Permit 64,133 66,780 4.13%
Total Sports $ 460,563 $ 473,945 2.91%
MAINTENANCE SERVICES
Maintenance & Facility Support Division
90302.9302 Maintenance - Community Center $ 269,763 $ 230,794 (14.45%) 90302.9308 Landscaping - Parks 1,227,142 1,127,370 (8.13%) 90302.9311 Maintenance - Athletic Facilities 286,039 282,042 (1.40%) 90302.9312 Maintenance - Park Buildings 243,028 259,999 6.98% 90302.9315 Maintenance - Lexington Park 223,296 273,040 22.28% 90302.9318 Maintenance - Senior Center Building 275,473 260,748 (5.35%) 90323 Facility Operations 259,155 282,568 9.03%
90332 Youth League Improvements 20,000 20,000 -%
Total Maintenance & Facility Support $ 2,803,896 $ 2,736,561 (2.40%) Total Operating Budget $ 6,329,019 $ 8,574,293 35.48%
178
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Operating, Capital Projects and Capital Outlay Expenditures Fiscal Year 2024-25
FUNCTION/Responsible Department/Division 2023-24
Budget
2024-25
Budget
Percent
Program Number/description Change
SUMMARY OF CAPITAL PROJECTS
80700_8071 Park Projects $ 29,560,000 $ 1,572,500 (94.68%) SUMMARY OF CAPITAL OUTLAY*
95400 Capital Outlay - Furniture/Equipment $ 26,962 $ 36,240 34.41% Total Budget $ 35,915,981 $ 10,183,033 (71.65%)
* 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 2024-2025
179
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 2023-24
> Awarded a contract and broke ground on the construction of Arnold Cypress Park. Construction will include four softball fields, batting cages, bullpens, eight lighted pickleball courts, children’s play area with fabric shade sails, restrooms, a concession building, lighted basketball and volleyball courts, a half-mile walking path, 294 parking spaces with 12 EV charging stations, exercise equipment, storage building, covered bleachers and over 225 trees. > Acquired land adjacent to Baroldi/Sycamore park for future park expansion creating a unique opportunity to add future recreational amenities, programs, and activities.
> Completed HVAC replacement at the Community Center.
> Secured Prop 68 Funds for both the City and District to enhance the sports courts at Veterans Park. > The Senior Center Interior Improvement project was completed in spring 2024 that included new paint, carpet, LED lighting, luxury vinyl flooring and partition wall in the Multi-Use Room, epoxy floor, upgraded cabinets, roll up door in the kitchen, flooring in the Arts & Crafts Room, and an upgraded entry reception area. > Completed the second year of operations at Lexington Park. Lexington Park had over 3,000 hours of permitted athletic field use, over 70 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 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, Cypress Run, Woman’s Conference, and Mayor’s Prayer Breakfast. > Hired a Recreation Supervisor to meet the needs of the department. > Reviewed and implemented updated Park Rules and Regulations. > Continue to implement strategies from the Recreation strategic plan.
Objectives for Fiscal Year 2024-25
> 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 community outreach for the future expansion of Baroldi/Sycamore park. > Implement security upgrades at Oak Knoll Park as part of the Capital Improvement Program. > Work with the Recreation Commission to review facility and athletic field rental policies and recommend updates. > Explore opportunities for the Recreation and Community Services Foundation to engage with the community and support the department.
180
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Administrative & Legislative Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Director of Recreation & Comm Svcs 1.00 1.00 1.00 1.00 0.00 Office Assistant 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 0.02 0.03 0.03 0.02 (0.01)
Recreation Supervisor 0.26 0.27 0.28 0.27 (0.01)
Secretary to Department Head 1.00 1.00 1.00 1.00 0.00
Subtotal - Full-Time 4.24 4.26 4.27 4.25 (0.02)
Part-Time
Customer Service Specialist 1.00 1.00 1.00 1.00 0.00
Recreation Leader IV 0.50 0.50 0.00 0.00 0.00
Subtotal - Part-Time 1.50 1.50 1.00 1.00 0.00
Total Positions 5.74 5.76 5.27 5.25 (0.02)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 797,680 $ 860,476 $ 743,518 $ 934,207 8.6% Service and Supplies 308,092 335,714 355,560 323,259 (3.7%) Debt Service 133,800 - 1,394,921 2,000,000 0.0%
Internal Service Fund Charges 254,800 269,460 269,460 295,450 9.6% Total Division Cost $ 1,494,372 $ 1,465,650 $ 2,763,459 $ 3,552,916 142.4% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 1,494,372 $ 1,465,650 $ 2,763,459 $ 3,552,916 Total Resources $ 1,494,372 $ 1,465,650 $ 2,763,459 $ 3,552,916 City of Cypress | Annual Budget 2024-2025
181
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, 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 2023-24
> 611 racers participated in the revamped Cypress Run. The event included the annual 5K Run and Walk and the new 1K Family Dash. The event also included a Family Health & Fun Expo with 8 health friendly vendors promoting their local business. The Run benefited from 57 volunteers who donated 112 hours over two days. > The Summer Concerts on the Green were back on Friday evenings. Seven concerts, including classic rock, blues, 80’s greatest hits, country, 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 was held indoors for the first time, due to unforeseen rainy weather, and featured an enhanced toddler play area, bunny photos, games, crafts, face painting, a DJ, and vendor booths from local community groups. > 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 as the final event of Celebrate Cypress Month. The event was attended by over 150 women including local business owners, high school and college students, and featured Claudia Bonilla Keller, CEO of Second Harvest Food Bank as the keynote speaker.
> The Youth Virtual Art Show had 84 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. 22 students applied for the 2024 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 2024-25
> Collaborate with the City’s contracted marketing firm to increase community engagement with contract classes and specialty camps.
> Introduce new sponsorship program to potential partners. > Continue to partner with non-profit organizations to offer various art and/or cultural programs. > Partner with the Cypress Police Department in hosting a new city-wide event, National Night Out, on August 6, 2024. 182
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Community Events & Enrichment Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Recreation & Comm Services Manager 0.04 0.04 0.04 0.04 0.00 Recreation Coordinator 1.21 1.20 1.25 1.57 0.32
Recreation Supervisor 0.57 0.80 0.84 1.06 0.22
Subtotal - Full-Time 1.82 2.04 2.13 2.67 0.54
Part-Time
Recreation Leader I 0.00 0.00 0.00 0.03 0.03
Recreation Leader II 0.24 0.15 0.18 0.18 0.00
Recreation Leader III 0.39 0.31 0.29 0.29 0.00
Recreation Leader IV 0.02 0.12 0.12 0.13 0.01
Recreation Specialist 0.07 0.13 0.18 0.13 (0.05)
Recreation Specialist (Benefitted) 0.04 0.04 0.04 0.00 (0.04) Subtotal - Part-Time 0.76 0.75 0.81 0.76 (0.05)
Total Positions 2.58 2.79 2.94 3.43 0.49
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 290,887 $ 317,811 $ 304,545 $ 356,343 12.1% Service and Supplies 410,374 410,442 386,439 492,722 20.0% Internal Service Fund Charges 12,440 11,980 11,980 9,410 (21.5%) Total Division Cost $ 713,701 $ 740,233 $ 702,964 $ 858,475 16.0% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 713,701 $ 740,233 $ 702,964 $ 858,475 Total Resources $ 713,701 $ 740,233 $ 702,964 $ 858,475 City of Cypress | Annual Budget 2024-2025
183
Recreation
a
n
d Park District
Youth and Teen Programs Division
Department Overview
This division includes Teen Programs, Youth Activities, Summer Parks, and the Camp Cypress program.
The Teen Division operates year-round and provides opportunities for teens, 12-18 years of age, to participate in a variety of activities, including volunteer opportunities. Those activities are:
> The Teen Night Out event, which provides teens in 7th and 8th grade with a fun, safe, and engaging environment to meet other teens in the community. These themed events are hosted five times throughout the year and are rapidly growing in popularity.
> The Youth Action Committee (YAC), 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 craft and science experiment activities to elementary school students.
> The Counselors-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, Camp Cypress, 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 8 weeks of supervised programming for children, 5-12 years of age, three days a week, at multiple park sites.
The Camp Cypress program provides children 5-12 years of age with supervised recreational activities. Camp Cypress is scheduled over 8 weeks. Camp includes games, crafts, sports, cooking, special events and off-site excursions.
Accomplishments for Fiscal Year 2023-24
> A brand new Teen Night Out event, Chef It Up!, was developed and hosted by the Youth Action Committee with much success. 32 teens were in attendance.
> Workshop style presentations were implemented to each Youth Action Committee meeting and were very well received.
Topics included: E-mail Etiquette, Time Management, and Volunteering 101. > The Youth Action Committee partnered with the Women’s Club of Cypress to train other high school-aged volunteers about proper volunteer etiquette at the annual Women’s Club Tea. > Expanded the Counselors-In-Training program to allow participants to gain experience volunteering in the recreation led Youth Sports Camps.
> The Camp Cypress program partnered with the Cypress Library to implement a structured reading time each day throughout the summer and went on seven off-site excursions for the first time since 2019. > The Kids Night Out program was revamped to better serve the needs of the community. Participants now enjoy themed crafts, activities, and movies.
> The Kids Night Out program participated in specialized marketing videos with the City’s contracted marketing company to create engaging content for social media.
> Nine weeks of the Summer Parks program were offered. The program was held at Oak Knoll Park, Evergreen Park, and Veterans Park. An average of 53 participants attended the Parks program each week.
Objectives for Fiscal Year 2024-25
> Continue to partner with local businesses and other agencies to provide teens with more volunteer related opportunities. > Expand the Counselors-In-Training program to other departments and recreation programs. > Explore alternate opportunities to expand the partnership with the Boys and Girls Club of Greater Anaheim-Cypress. > Incorporate more STEM activities in Camp Cypress, Summer Parks, and Kids Night Out programs. 184
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Youth and Teen Programs Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Recreation Coordinator 0.96 0.90 0.90 0.89 (0.01)
Recreation Supervisor 0.46 0.35 0.36 0.34 (0.02)
Subtotal - Full-Time 1.42 1.25 1.26 1.23 (0.03)
Part-Time
Recreation Leader I 0.79 0.71 0.63 0.63 0.00
Recreation Leader II 0.84 0.74 0.84 0.94 0.10
Recreation Leader III 1.06 0.83 0.80 0.80 0.00
Recreation Leader IV 0.28 0.25 0.35 0.61 0.26
Subtotal - Part-Time 2.97 2.53 2.62 2.98 0.36
Total Positions 4.39 3.78 3.88 4.21 0.33
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 234,107 $ 241,338 $ 236,776 $ 274,715 13.8% Service and Supplies 14,080 32,433 27,944 34,768 7.2%
Internal Service Fund Charges 720 680 680 520 (23.5%)
Total Division Cost $ 248,907 $ 274,451 $ 265,400 $ 310,003 13.0% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 248,907 $ 274,451 $ 265,400 $ 310,003 Total Resources $ 248,907 $ 274,451 $ 265,400 $ 310,003 City of Cypress | Annual Budget 2024-2025
185
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 60 years and older. 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, who participate in the Congregate Meal Program. The Taxi Voucher Program provides transportation for medical appointments, shopping, banking, and other outings.
Accomplishments for Fiscal Year 2023-24
> The Senior Center completed their interior improvement project to enhance the facility for the next generation of seniors to enjoy. In January 2024, the Senior Center resumed full programming including health & wellness classes, presentations, Senior Center Cinemas, indoor dining, the computer lab, fitness center, leisure activities, and much more. > Volunteer led, NOCE, and contract classes were attended over 26,000 times. > Served over 34,000 meals through the Congregate and Home Delivered Meal programs. > Provided 1,350 one way trips to and from the Senior Center for Cypress residents participating in the Congregate Meal program.
> Implemented changes to the Taxi Voucher transportation program to improve access to Cypress residents age 60 and older. The changes resulted in increased demand for taxi vouchers with 79 new participants and over 6,100 vouchers distributed.
> Volunteers provided approximately 8,000 hours of service in a variety of areas including the nutrition programs, teaching classes, the reception desk, and library.
Objectives for Fiscal Year 2024-25
> Offer a variety of classes and programs to meet the interests and needs of active, older adults such as: senior scam prevention, technology classes, and additional evening programs. > Provide nutrition program services for the older adult population including indoor dining and home delivered meals through partnership with Meals on Wheels Orange County and the once-a-month Senior Grocery Program in partnership with Second Harvest Food Bank.
> Partake in outreach opportunities at new and current senior housing within the community to showcase the Senior Center’s services for the older adult population.
> Work closely with the marketing design team to thank current volunteers and suggest innovative ideas to acquire new volunteers.
> Identify additional opportunities to partner with neighboring cities, local schools, and non-profits to enhance services and efficiency.
> Conduct an annual review of the implemented changes to the Taxi Voucher Program including number of new participants and monthly voucher distribution.
186
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Senior Citizens Programs Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Office Assistant II 1.00 1.00 1.00 1.00 0.00
Recreation Coordinator 0.65 0.65 0.65 1.42 0.77
Recreation Supervisor 0.55 0.55 0.55 0.58 0.03
Subtotal - Full-Time 2.20 2.20 2.20 3.00 0.80
Part-Time
Recreation Leader II 0.33 0.23 0.23 0.00 (0.23)
Recreation Leader III 0.66 0.45 0.43 0.59 0.16
Recreation Leader IV 0.26 0.50 0.50 0.50 0.00
Recreation Specialist 0.92 0.92 0.88 0.94 0.06
Recreation Specialist (Benefitted) 0.86 0.86 0.86 0.00 (0.86) Subtotal - Part-Time 3.03 2.96 2.90 2.03 (0.87)
Total Positions 5.23 5.16 5.10 5.03 (0.07)
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 377,041 $ 423,193 $ 429,449 $ 468,260 10.6% Service and Supplies 81,080 138,523 107,869 152,383 10.0% Internal Service Fund Charges 17,000 22,510 22,510 21,750 (3.4%) Total Division Cost $ 475,121 $ 584,226 $ 559,828 $ 642,393 10.0% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 475,121 $ 584,226 $ 559,828 $ 642,393 Total Resources $ 475,121 $ 584,226 $ 559,828 $ 642,393 City of Cypress | Annual Budget 2024-2025
187
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 drop-in badminton, pickleball, and volleyball programs to meet individual interests by providing weekly pick-up games to adults at least 18 years old.
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 through the ACUAF program were 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 2023-24
> Pee Wee sports classes were expanded for maximum capacity to increase to 475 participants. > Youth Basketball and Volleyball Leagues continue to be a popular option with over 600 participants over the year. > Volunteers coached 58 teams while recreation staff conducted two skill-based clinic programs for youth aged 7-13. > With the construction of Arnold Cypress Park, cooperatively worked with Anaheim Union High School District to find Cypress Girls Softball a temporary home at Walker Junior High. With limited outdoor playing space, Cypress College was utilized as a temporary home for pickleball.
> Drop-in Badminton at Lexington Junior High averages 35 players per week. > Seven, week-long, sports camps were hosted for youths, ages 7-14, to improve skills in soccer, basketball, volleyball, and other sports. Attendance was well received with a total of 198 participants taking part in the summer camps. > Youth League improvements through the ACUAF included the upgrade of softball fields at Walker Junior High School as part of the relocation of Cypress Girls Softball and the laser leveling of Diamond #3 at Oak Knoll Park for Cypress Youth Baseball. > Challenger Basketball, a program dedicated to participants with intellectual and/or physical challenges returned with 119 participants who were able to play basketball in a structured environment. Thanks to sponsorships from the community, this program is free of charge for participants.
> Scheduled various city sport programs including pee wee sports and youth sports camps at Lexington Park. > Permitted over 4,200 hours of usage at Lexington Park.
Objectives for Fiscal Year 2024-25
> Continue providing training for all youth sports volunteer coaches (180 on average) to include Youth Concussion protocols, sportsmanship awareness, and updates to sport rules.
> Implement leagues, tournaments, and socials for pickleball upon the completion of Arnold Cypress Park. > Propose ACUAF groups to 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. > Review department policies and procedures to ensure services are being provided in a fair and efficient manner for field rentals.
> Continue to permit community members, organizations, and ACUAF groups at Lexington Park’s athletic fields. 188
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Sports Programs Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Recreation Coordinator 0.86 0.84 0.81 0.81 0.00
Recreation Supervisor 0.81 0.82 0.80 0.75 (0.05)
Subtotal - Full-Time 1.67 1.66 1.61 1.56 (0.05)
Part-Time
Recreation Leader I 0.10 0.10 0.10 0.10 0.00
Recreation Leader II 1.18 1.84 2.05 2.05 0.00
Recreation Leader III 2.00 2.27 2.27 2.27 0.00
Recreation Leader IV 0.18 0.17 0.17 0.17 0.00
Recreation Specialist 0.01 0.83 0.84 0.90 0.06
Subtotal - Part-Time 3.47 5.21 5.43 5.49 0.06
Total Positions 5.14 6.87 7.04 7.05 0.01
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 335,976 $ 410,627 $ 364,577 $ 433,214 5.5% Service and Supplies 22,306 48,276 30,834 39,471 (18.2%) Internal Service Fund Charges 2,570 1,660 1,660 1,260 (24.1%) Total Division Cost $ 360,852 $ 460,563 $ 397,071 $ 473,945 2.9% Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 360,852 $ 460,563 $ 397,071 $ 473,945 Total Resources $ 360,852 $ 460,563 $ 397,071 $ 473,945 City of Cypress | Annual Budget 2024-2025
189
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. The Senior Center Maintenance program provides contracted maintenance services for the 17,000 square foot building including classrooms, kitchen, multi-purpose room, restrooms, and staff 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, Women’s Conference, State of the City, Holiday Sing and Tree Lighting, Cypress Run, and seven 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.
Year-round grounds maintenance is provided at all District-owned athletic facilities. In addition, City staff 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 new 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.
The Facility Operations & Facility Attendant 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 & Tree Lighting, Egg Hunt, Women’s Conference, and and State of the City), 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 2023-24
> Awarded a contract and broke ground on the construction of Arnold Cypress Park. Construction will include four softball fields, batting cages, bullpens, eight lighted pickleball courts, children’s play area with fabric shade sails, restrooms, a concession building, lighted basketball and volleyball courts, a half-mile walking path, 294 parking spaces with 12 EV charging stations, exercise equipment, storage building, covered bleachers, and over 225 trees. > Completed HVAC replacement at the Community Center
> Completed the resealing of the Veterans Park and Cedar Glen parking lots as part of the Capital Improvement Program. > Eucalyptus Park received a new shade structure.
> The Senior Center Interior Improvement project was completed and included new paint, carpet, LED lighting, luxury vinyl flooring and partition wall in the Multi-Use Room, epoxy floor, upgraded cabinets, roll up door in the kitchen, flooring in the Arts & Crafts Room, and an upgraded entry reception area.
Objectives for Fiscal Year 2024-25
> Continue to partner with Public Works Maintenance Division to maintain the District’s facilities, parks, programs, and special events.
> Host the grand opening of the updated Arnold Cypress Park in Spring of 2025. > Continue with the city-wide park enhancement project to provide current and updated amenities at various parks and facilities.
190
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Maintenance & Facility Support Division
Summary of Positions
2021-22 2022-23 2023-24 2024-25
23/24 Budget
vs.
24/25 Budget
Full-Time
Recreation Coordinator 0.30 0.38 0.37 0.44 0.07
Recreation Supervisor 0.35 0.21 0.21 0.24 0.03
Subtotal - Full-Time 0.65 0.59 0.58 0.68 0.10
Part-Time
Recreation Facilities Attendant 2.00 1.35 1.35 1.35 0.00 Recreation Leader II 0.69 0.78 0.78 0.78 0.00
Recreation Leader III 1.38 1.55 1.55 1.55 0.00
Recreation Leader IV 1.00 1.00 1.00 1.00 0.00
Subtotal - Part-Time 5.07 4.68 4.68 4.68 0.00
Total Positions 5.72 5.27 5.26 5.36 0.10
Summary of Expenditures
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
23/24 Budget
vs.
24/25 Budget
Salaries and Benefits $ 202,295 $ 241,745 $ 176,174 $ 271,758 12.4% Service and Supplies 1,751,548 2,562,151 2,336,243 2,464,803 (3.8%) Total Division Cost $ 1,953,843 $ 2,803,896 $ 2,512,417 $ 2,736,561 (2.4%) Summary of Resources
2022-23
Actual
2023-24
Budget
2023-24
Estimate
2024-25
Proposed
General Fund - District $ 1,953,843 $ 2,803,896 $ 2,512,417 $ 2,736,561 Total Resources $ 1,953,843 $ 2,803,896 $ 2,512,417 $ 2,736,561 City of Cypress | Annual Budget 2024-2025
191
Recreation and Park District
Capital Projects
Fiscal Year 2024-25
Parks Projects (80700_8071) Budgeted Cost
Veterans Park Sports Court Replacements/Improvements$ 470,000 Veterans Park restroom Renovations 375,000
Facility Exterior Door Replacements 150,000
Parking Lot Seal Coat 140,000
Community Center Facility Improvements 100,000
Park Shade Structure Repairs/Replacements 100,000
Park Playground Surfacing Sealing and Repairs 90,000
Park Irrigation Master Plan and Improvements 75,000
Sport Court Resurfacing 50,000
Civic Center Green Tree Replacement 22,500
Total New Capital Projects$ 1,572,500
192
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Veterans Park Sports Court Replacement/Improvements
Category Fund Program Sub-Program
80700 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 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 54,122 $ - $ - $ - $ - $ - $ - $ 54,122 State Park Grant $ 415,878 $ - $ - $ - $ - $ - $ - $ 415,878 Totals (2 groups) $ 470,000 $ - $ - $ - $ - $ - $ - $ 470,000 City of Cypress | Annual Budget 2024-2025
193
Recreation
a
n
d Park District
Veterans Park Restroom Renovations
Category Fund Program Sub-Program
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will evaluate the
current needs for this location and
will include restroom renovations,
new fixtures, new picnic amenities,
accessible paths of travel, and other
miscellaneous work.
The restroom facilities at Veterans
Park are deteriorating and in need of
replacement.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 375,000 $ - $ - $ - $ - $ - $ - $ 375,000 Totals (1 group) $ 375,000 $ - $ - $ - $ - $ - $ - $ 375,000 194
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Facility Exterior Door Replacements
Category Fund Program Sub-Program
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will replace exterior doors
at the Community Center and Senior
Center.
The existing doors require constant
maintenance and are prone to jamming,
do not open/close properly, do not lock
reliably, and are in need of replacement.
Environmental Assessment Project Timeline
Status Exempt Design tbd
CEQA Reference 15301(d) Construction tbd
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 150,000 $ - $ - $ 150,000 $ - $ - $ - $ 300,000 Totals (1 group) $ 150,000 $ - $ - $ 150,000 $ - $ - $ - $ 300,000 City of Cypress | Annual Budget 2024-2025
195
Recreation
a
n
d Park District
Parking Lot Seal Coat
Category Fund Program Sub-Program
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 24/25 - Oak Knoll - north
FY 25/26 - Senior Center
FY 27/28 - Mackay Park
FY 28/29 - Evergreen Park
These parking lots exhibit signs of
weathering, longitudinal and transverse
cracks, and normal wear and tear.
Environmental Assessment Project Timeline
Status Exempt Design Spring 2025
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 140,000 $ 125,000 $ - $ 20,000 $ - $ 35,000 $ - $ 320,000 Totals (1 group) $ 140,000 $ 125,000 $ - $ 20,000 $ - $ 35,000 $ - $ 320,000 196
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Community Center Facility Improvements
Category Fund Program Sub-Program
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☐ Preventative / Proactive ☑ Replacement/Refurbishment ☐ New Facility N/A Description Justification
These capital projects will rehabilitate
and/or replace certain interior and
exterior elements at the Community
Center, such as paint, lighting, flooring
(carpet, tiles, vinyl, etc.), plumbing, and
doors.
As identified in the Park and
Recreation Facilities Inventory and
Condition Assessment Report, various
components of the heavily used
Community Center are in need of repairs
and/or ongoing maintenance.The
Community Center was last renovated
in 2007 and many elements have
reached the end of its useful life.
Environmental Assessment Project Timeline
Status Exempt Design Summer 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 100,000 $ - $ - $ - $ 500,000 $ - $ - $ 600,000 Totals (1 group) $ 100,000 $ - $ - $ - $ 500,000 $ - $ - $ 600,000 City of Cypress | Annual Budget 2024-2025
197
Recreation
a
n
d Park District
Park Shade Structure Repairs/Replacement
Category Fund Program Sub-Program
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 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 Spring 2025
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ - $ 25,000 $ 25,000 $ 450,000 Totals (1 group) $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ - $ 25,000 $ 25,000 $ 450,000 198
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Park Playground Surfacing Sealing & Repairs
Category Fund Program Sub-Program
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.).
FY 24/25: Cedar Glen, Eucalpytus,
Evergreen, Maple Grove South;
FY 25/26: Oak Knoll, Peppertree,
Pinewood; FY 26/27: Baroldi/
Sycamore, Damron, Essex; FY 27/28:
Vessels, Manzanita, Maple Grove
North, Rosen/Acacia; FY 28/29:
Lexington
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 2024
CEQA Reference 15301(d) Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 90,000 $ 95,000 $ 65,000 $ 65,000 $ 35,000 $ 75,000 $ 50,000 $ 475,000 Totals (1 group) $ 90,000 $ 95,000 $ 65,000 $ 65,000 $ 35,000 $ 75,000 $ 50,000 $ 475,000 City of Cypress | Annual Budget 2024-2025
199
Recreation
a
n
d Park District
Park Irrigation Master Plan and Improvements
Category Fund Program Sub-Program
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
This project will evaluate all irrigation
systems at parks throughout the city
and recommend future improvements.
A majority of the City’s irrigation systems
use aging controllers and technology
that will no longer be supported and
eventually become obsolete. Upgrading
and replacing the existing system will
ensure ongoing support in the future
and improved control/flexibility in
creating more water-efficient irrigation
schedules, resulting in up to 25%
reduction in water use.
Environmental Assessment Project Timeline
Status Exempt Design tbd
CEQA Reference 15306 Construction tbd
Reason for Exemption Information Collection
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 75,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ - $ 1,075,000 Totals (1 group) $ 75,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ - $ 1,075,000 200
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Sports Court Resurfacing
Category Fund Program Sub-Program
90000 PARK PROJECTS 212 80700 8071
Priority New Operating Costs
☑ Preventative / Proactive ☐ Replacement/Refurbishment ☐ New Facility N/A Description Justification
The sports court surfacing
manufacturer recommends
resurfacing every seven to ten years,
based on usability and existing
conditions. This project will prepare
the existing surface, crack seal,
perform surface repairs, and apply
new court surfacing and striping. The
project will also evaluate and replace
any equipment beyond its useful life,
such as fences, windscreens, nets,
posts, benches, trash cans, and other
site furnishings. This project will
address the sports court at Mackay
Park (2017), Civic Center tennis courts
(2020), and Lexington Park (2022).
The six tennis courts were last
resurfaced in 2020. The court surfacing
manufacturer recommends resurfacing
every seven to ten years, based on
usability and existing conditions.
Environmental Assessment Project Timeline
Status Exempt Design Winter 24/25
CEQA Reference 15306 Construction Spring 2025
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 50,000 $ - $ - $ 100,000 $ - $ 50,000 $ - $ 200,000 Totals (1 group) $ 50,000 $ - $ - $ 100,000 $ - $ 50,000 $ - $ 200,000 City of Cypress | Annual Budget 2024-2025
201
Recreation
a
n
d Park District
Civic Center Green Tree Replacement
Category Fund Program Sub-Program
80700 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 2024
CEQA Reference 15304 Construction Fall 2024
Reason for Exemption Repair of Existing Facilities
Funding Detail
Funding Source
FY24/25
Budget
- Year
1 (tot)
FY25/26
Year
2 (tot)
FY26/27
Year
3 (tot)
FY27/28
Year
4 (tot)
FY28/29
Year
5 (tot)
FY29/30
Year
6 (tot)
FY30/31
Year
7 (tot)
TOTAL
7-Year (tot)
Park District Funds $ 22,500 $ 22,500 $ 25,000 $ 25,000 $ 27,500 $ 27,500 $ 27,500 $ 177,500 Totals (1 group) $ 22,500 $ 22,500 $ 25,000 $ 25,000 $ 27,500 $ 27,500 $ 27,500 $ 177,500 202
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Capital Outlay
Fiscal Year 2024-25
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 $39,200 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 $36,240 is being paid for by operating funds in FY 2024-25 with $2,960 being funded by monies previously set-aside in the Recreation and Park District’s Capital Replacement Fund.
Capital Outlay Replacements
EQUIPMENT (725-95300.xxxx_xxx)
4310_200 Outdoor Artificial Tree $ 20,000
4310_200 Gas Range - Senior Center 15,000
4310_200 Tables (6) 4,200
Total Capital Outlay Replacements $ 39,200
Total Capital Outlay $ 39,200
City of Cypress | Annual Budget 2024-2025
203
Recreation
a
n
d Park District
Fund Summaries
Fiscal Year 2024-25
CRPD General Fund - Fund 212
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
FUND BALANCE, JULY 1 $ 12,749,161 $ 15,233,094 $ 15,233,094 $ 15,233,094 $ 9,490,787 Revenues
Property Taxes
3001 Secured 6,220,605 6,220,000 6,220,000 6,460,000 6,590,000 3002 Unsecured 188,168 164,000 164,000 304,000 310,000
3004 Prior Years 43,034 36,000 36,000 50,000 50,000
3005 Supplemental Roll 270,325 60,000 60,000 110,000 112,000 3006 Public Utility 80,631 82,000 82,000 80,000 82,000
3011 Residual Tax Increment 277,882 210,000 210,000 230,000 232,000 Total $ 7,080,645 $ 6,772,000 $ 6,772,000 $ 7,234,000 $ 7,376,000 Interest & Rent
3400 Investment Earnings 428,630 525,000 525,000 525,000 550,000 3412 Bldg Rents - Community Center 132,397 150,000 150,000 105,000 140,000 3414 Bldg Rents - Senior Center 23,866 25,000 25,000 22,878 26,250 3415 Bldg Rents - Parks 23,852 22,000 22,000 34,340 35,000 3417 Bldg Rents - Sport Park 125,879 135,210 135,210 169,000 175,000 Total $ 734,624 $ 857,210 $ 857,210 $ 856,218 $ 926,250 Revenue from Other Agencies
3502 Homeowners Tax Relief 27,741 28,000 28,000 27,000 28,000 3525 Grants - Miscellaneous 34,924 258,000 258,000 81,250 520,852 Total $ 62,665 $ 286,000 $ 286,000 $ 108,250 $ 548,852
Service Charges
3609 Electric Vehicle Charging Fees 3,069 3,600 3,600 5,000 5,064 3650 Concerts on the Green 2,509 2,500 2,500 1,300 2,500 3651 Recreation Registration Fee 14,970 12,000 12,000 11,000 14,400 3652 Adult Sports Fees 6,825 6,000 6,000 6,247 6,500
3653 Youth Sports Fees 105,004 89,130 89,130 76,987 81,987 3657 ACUAF - Player Usage Fee 10,995 7,000 7,000 7,596 7,000 3658 Facility Replacement Fee 37,887 34,000 34,000 26,781 35,000 3659 Contract Classes 406,382 362,000 362,000 324,000 364,000 3661 Teen Excursions Fee 804 400 400 618 888
3665 Senior Citizens Activity Fees 41,839 33,000 33,000 27,694 33,705 3668 Playground Events & Excursions 18,500 21,000 21,000 10,336 21,960 3669 Day Camp Fees 87,835 93,935 93,935 90,000 90,000
204
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
Fund Summaries
Fiscal Year 2024-25
CRPD General Fund - Fund 212 (continued)
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
3673 Special Event Fees 3,194 - - 2,940 2,978
3674 Independence Day Revenue 1,985 1,535 1,535 1,500 1,600 3677 5k/10k Run Revenues 33,759 25,900 25,900 31,348 36,000 3680 ACUAF - Lighting Fee 11,224 17,000 17,000 19,000 20,000 3683 ACUAF - Non-Resident Fee 17,555 8,000 8,000 9,811 9,000 Total $ 804,336 $ 717,000 $ 717,000 $ 652,158 $ 732,582 Other Revenue
3711 Expenditure Reimbursement 1,953 - - 36,500 -
3713 Donations/Contributions 503 - - 479 -
3738 Miscellaneous Revenue - - - 250 -
Total $ 2,456 $ - $ - $ 37,229 $ -
Total Current Operating Revenue $ 8,684,726 $ 8,632,210 $ 8,632,210 $ 8,887,855 $ 9,583,684 Operating Transfers-In
3901 Park Development Fund 213 2,100,861 - 27,599 449,651 - Total Operating Transfers-In 2,100,861 - 27,599 449,651 - Other Sources
Loans from City Infrastructure Fund 758,763 27,500,000 33,500,000 33,500,000 - Total Revenues and Sources $ 11,544,350 $ 36,132,210 $ 42,159,809 $ 42,837,506 $ 9,583,684 Total Available $ 24,293,511 $ 51,365,304 $ 57,392,903 $ 58,070,600 $ 19,074,471 Expenditures
Operating Expenditures:
Recreation and Community Services 5,253,882 6,329,019 6,391,319 5,806,218 6,574,293 Capital Expenditures:
80700 Park Projects 1,070,103 29,560,000 41,494,941 41,201,712 1,572,500 Operating Transfers-Out:
4501 Infrastructure Set-Aside Fund 416 382,160 - - - -
4501 CRPD Equipment Replc Fund 725 103,411 26,962 26,962 26,962 36,240 4501 CRPD Employee Benefits Fund 755 150,000 150,000 150,000 150,000 150,000 Total Operating Transfers-Out $ 635,571 $ 176,962 $ 176,962 $ 176,962 $ 186,240 Changes in Spendable Fund Balance
Loan Repayment to City - Lexington Park 2,100,861 - 27,599 449,651 - Loan Repayment to City - AC Park - 1,000,000 1,000,000 945,270 2,000,000 Total Changes in Spendable Fund Balance $ 2,100,861 $ 1,000,000 $ 1,027,599 $ 1,394,921 $ 2,000,000 Total Expenditures, Transfers Out and
Changes $ 9,060,417 $ 37,065,981 $ 49,090,821 $ 48,579,813 $ 10,333,033 Fund Balance, June 30 $ 15,233,094 $ 14,299,323 $ 8,302,082 $ 9,490,787 $ 8,741,438 City of Cypress | Annual Budget 2024-2025
205
Recreation
a
n
d Park District
CRPD Park Development - Fund 213
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
Fund Balance, July 1 $ 1,697 $ 4,152 $ 4,152 $ 4,152 -
Revenues
Interest & Rent
3400 Investment Earnings 16,792 - - 500 -
Service Charges
3630 Park Facility Development Fees 2,086,524 - - 444,999 - Total Current Operating Revenue $ 2,103,316 $ - $ - $ 445,499 $ - Total Available $ 2,105,013 $ 4,152 $ 4,152 $ 449,651 $ - Expenditures
Operating Transfers-Out
4501 Parks District General Fund 212 2,100,861 - 27,599 449,651 - Total Expenditures $ 2,100,861 $ - $ 27,599 $ 449,651 $ - Fund Balance, June 30 $ 4,152 $ 4,152 $ (23,447.00) $ - $ - 206
City of Cypress | Annual Budget 2024-2025
Recreation
a
n
d Park District
CRPD Central Services - Fund 715
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
FUND BALANCE, JULY 1 $58,525 $67,832 $67,832 $67,832 $78,161 Revenues
Service Charges
3804 Vehicle Rental 15,700 - 15,700 15,700 18,675
3805 Equipment Rental 2,800 - 3,850 3,850 2,450
Total $18,500 $- $19,550 $19,550 $21,125
Total Current Operating Revenue $18,500 $- $19,550 $19,550 $21,125 Total Available $77,025 $67,832 $87,382 $87,382 $99,286 Expenditures
Operating Expenditures
Recreation and Community Services 9,193 20,731 20,731 9,221 21,125 Total Expenditures/Uses $9,193 $20,731 $20,731 $9,221 $21,125 Fund Balance, June 30 $67,832 $47,101 $66,651 $78,161 $78,161 CRPD Capital Replacement - Fund 725
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
FUND BALANCE, JULY 1 $928,421 $902,564 $902,564 $902,564 $896,098 Revenues
Revenue from Other Agencies
Service Charges
3804 Vehicle Rental 750 750 750 750 750
3805 Equipment Rental 47,250 50,830 50,830 50,830 51,790 3806 Office Equipment Rental 900 3,260 3,260 3,260 3,260 Total $48,900 $54,840 $54,840 $54,840 $55,800
Total Current Operating Revenue $48,900 $54,840 $54,840 $54,840 $55,800 Operating Transfers-In
3901 Parks General Fund 212 103,411 26,962 26,962 26,962 36,240 Total $103,411 $26,962 $26,962 $26,962 $36,240
Total Revenue and Transfers-In $152,311 $81,802 $81,802 $81,802 $92,040 Total Available $1,080,732 $984,366 $984,366 $984,366 $988,138 Expenditures
Operating Expenditures
Capital Outlay/Other Expenditures 178,168 77,079 88,268 88,268 39,200 Total Expenditures/Uses $178,168 $77,079 $88,268 $88,268 $39,200 Fund Balance, June 30 $902,564 $907,287 $896,098 $896,098 $948,938 City of Cypress | Annual Budget 2024-2025
207
This Page Intentionally Left Blank
CITY OF
Cypress
Recreation and Park District
Fund
Summaries
City of Cypress | Annual Budget 2024-2025
209
Fun
d Summaries
General Fund 111
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
FUND BALANCE, JULY 1 $ 30,259,046 $ 33,072,034 $ 33,072,034 $ 33,072,034 $ 29,535,307 Revenues
Property Taxes
3001 Secured 6,608,694 6,430,000 6,430,000 6,857,650 6,995,000 3002 Unsecured 199,945 194,000 194,000 326,850 333,000
3004 Prior Years 45,649 41,000 41,000 78,750 80,000
3005 Supplemental Roll 287,182 153,000 153,000 128,000 131,000 3006 Public Utility 113,065 115,000 115,000 111,000 113,000 3007 Pass Thru Taxes 22,760 22,000 22,000 22,000 22,000 3010 ERAF VLF Backfill 5,698,971 5,900,000 5,900,000 6,024,570 6,200,000 3011 Residual Tax Increment 193,160 100,000 100,000 138,700 110,000 Total $ 13,169,426 $ 12,955,000 $ 12,955,000 $ 13,687,520 $ 13,984,000 Other Taxes
3100 Sales and Use Tax 14,031,876 13,100,000 13,100,000 12,800,000 13,436,000 3101 Franchise Tax - Water 172,942 170,000 170,000 251,844 210,000 3102 Franchise Tax - Gas 116,995 90,000 90,000 143,829 125,000 3103 Franchise Tax - Electric 626,199 575,000 575,000 657,775 625,000 3104 Franchise Tax - Refuse 684,061 710,000 710,000 710,000 725,000 3106 Franchise Tax - Cable TV 372,145 385,000 385,000 365,000 365,000 3107 Business License Tax 1,416,190 1,275,000 1,275,000 1,285,000 1,275,000 3108 Transient Occupancy Tax 2,849,004 2,750,000 2,750,000 2,850,000 3,125,000 3109 Real Property Transfer Tax 255,335 180,000 180,000 260,000 225,000 3110 Parimutuel Tax 60,068 65,000 65,000 60,000 60,000
3111 Satellite Wagering Tax 138,424 140,000 140,000 132,000 132,000 3112 PSAF Sales Tax 457,643 475,000 475,000 469,400 496,400 3115 Sales Tax - Audit Pass Through (470,670) (495,000) (495,000) (495,000) (495,000) Total $ 20,710,212 $ 19,420,000 $ 19,420,000 $ 19,489,848 $ 20,304,400 Licenses and Permits
3200 Building Permits 732,599 535,000 535,000 535,000 500,000 3201 Plumbing/Heating Permits 99,689 88,000 88,000 50,000 80,000 3202 Electrical Permits 256,404 160,000 160,000 133,000 140,000 3204 Street and Curb Permits 191,916 125,000 125,000 150,000 125,000 3205 Other Licenses and Permits 12,102 11,500 11,500 11,400 12,000 3206 Parking Permits 395 330 330 330 330
3209 Alarm System Permits 144,422 92,500 92,500 95,600 95,000 Total $ 1,437,527 $ 1,012,330 $ 1,012,330 $ 975,330 $ 952,330 Fines
3300 Ordinance Violation Fines 195,319 180,000 180,000 199,000 199,000 3303 Alarm Ordinance Fines 32,795 22,000 22,000 47,300 45,000 Total $ 228,114 $ 202,000 $ 202,000 $ 246,300 $ 244,000 210
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
General Fund 111 (continued)
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
Interest and Rent
3400 Investment Earnings 1,432,709 1,750,000 1,750,000 2,200,000 2,200,000 3401 Investment Earnings Mrkt Val Adj 566,026 - - - -
3410 Rental - Cell Tower 16,221 15,739 15,739 15,739 15,739 3425 Rents - Bus Shelter Advertising 21,050 11,000 11,000 11,000 11,000 Total $ 2,036,006 $ 1,776,739 $ 1,776,739 $ 2,226,739 $ 2,226,739 Revenue from Other Agencies
3502 Homeowners Tax Relief 29,472 26,000 26,000 28,500 29,000 3508 Motor Vehicle License Fee 51,651 50,000 50,000 62,242 56,000 3518 State Mandated Reimbursement 60,320 8,000 8,000 60,000 50,000 3525 Grants - Miscellaneous 305,220 190,063 300,705 270,000 255,800 3530 POST Reimbursement 894 3,000 3,000 4,200 11,200
3580 Waste Revenue Sharing 75,456 50,000 50,000 50,000 50,000 Total $ 523,013 $ 327,063 $ 437,705 $ 474,942 $ 452,000 Service Charges
3600 Zoning Fees 34,167 45,000 45,000 35,000 40,000
3601 Subdivision Fees - 3,000 3,000 - -
3603 Sale of Maps and Publications 48 50 50 35 50
3605 Special Services - Police 21,124 23,500 23,500 23,300 23,300 3606 Special Services - Public Works 2,038 2,650 2,650 2,650 2,650 3607 Business License Admin Fee 136,548 130,000 130,000 89,000 108,000 3608 Blood Draw Recovery Fee 673 1,000 1,000 800 800
3610 Admin Tow Fees 40,849 44,000 44,000 36,900 40,950
3620 Plan Check Fees - Building 505,774 500,000 500,000 236,544 250,000 3621 Engineering and Inspection Fees 35,769 22,000 22,000 30,000 22,000 3632 City Services Charges 545,647 527,000 527,000 532,000 542,680 3635 Construction and Demolition
Administrative Fee 83,272 30,000 30,000 95,600 80,000
3801 Park District Reimbursement 1,804,612 2,599,101 2,599,101 2,329,142 2,508,353 3809 Park District Reimbursement - Marketing 5,460 55,909 55,909 55,909 60,000 Total $ 3,215,981 $ 3,983,210 $ 3,983,210 $ 3,466,880 $ 3,678,783 Other Revenue
3701 Admin Fee - Sewer Connections 58,905 10,000 10,000 13,000 10,000 3711 Expenditure Reimbursement 87,266 52,000 52,000 122,000 87,000 3713 Donations/Contributions 11,047 - - - -
3738 Miscellaneous Revenue 82,821 500 500 29,000 500
Total $ 240,039 $ 62,500 $ 62,500 $ 164,000 $ 97,500
Total Operating Revenue $ 41,560,318 $ 39,738,842 $ 39,849,484 $ 40,731,559 $ 41,939,752 City of Cypress | Annual Budget 2024-2025
211
Fun
d Summaries
General Fund 111 (continued)
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimate
2024-25
Proposed
Sources
Operating Transfers-In
3901 Pandemic Response Fund 115 - 6,277 6,277 6,277 -
3901 Traffic Safety Fund 221 57,259 84,000 84,000 60,800 68,600 3901 Gas Tax 2105 Fund 231 - 330,650 643,765 593,590 312,833 3901 Gas Tax 2107/2107.5 Fund 233 - 404,700 838,465 824,894 435,029 3901 Lighting District #2 Fund 251 169,001 188,956 188,956 171,518 186,413 3901 Corp Center Maint Distr Fund 271 10,554 15,147 15,147 13,778 16,238 Total Transfers-In $ 236,814 $ 1,029,730 $ 1,776,610 $ 1,670,857 $ 1,019,113 Total Revenue/Sources/Use of Reserves $ 41,797,132 $ 40,768,572 $ 41,626,094 $ 42,402,416 $ 42,958,865 Total Available $ 72,056,178 $ 73,840,606 $ 74,698,128 $ 75,474,450 $ 72,494,172 Expenditures
Operating Expenditures
Legislative 1,070,124 910,014 910,014 1,155,244 959,372 City Administration 1,917,912 2,383,058 3,011,755 2,719,567 2,939,452 Finance and Administrative Services 2,083,647 2,437,302 2,463,767 2,151,218 2,547,189 Police 19,747,495 21,996,520 22,062,635 19,983,855 23,441,293 Planning/Development 1,649,927 1,522,373 2,875,196 2,338,135 1,525,147 Public Works-Engineering 1,841,059 1,946,696 2,018,325 1,924,883 2,406,224 Public Works-Maintenance 4,046,410 5,547,911 5,591,022 5,148,366 5,485,675 Public Works-Building 787,995 838,743 838,743 599,764 629,020 Total Expenditures $ 33,144,569 $ 37,582,617 $ 39,771,457 $ 36,021,032 $ 39,933,372 Uses
Operating Transfers-Out
4501 General Fund Grants 114 6,257 6,770 6,770 4,929 6,980 4501 Storm Drainage Fund 261 250,000 250,000 250,000 250,000 250,000 4501 CIP Fund 415 1,655,562 2,050,000 2,052,670 2,019,438 2,700,000 4501 Infrastructure Set-Aside Fund 416 2,150,000 320,000 2,670,000 2,350,000 - 4501 City Equipment Replacement Fund 721 27,756 397,841 443,744 443,744 145,678 4501 City Employee Benefits Fund 751 1,750,000 200,000 5,050,000 4,850,000 - Total Transfers-Out $ 5,839,575 $ 3,224,611 $ 10,473,184 $ 9,918,111 $ 3,102,658 Changes in Nonspendable Fund Balance
Loan to Low and Mod Housing Fund - - - - 75,000
Total Expenditures/Uses/Changes $ 38,984,144 $ 40,807,228 $ 50,244,641 $ 45,939,143 $ 43,111,030 FUND BALANCE, JUNE 30 $ 33,072,034 $ 33,033,378 $ 24,453,487 $ 29,535,307 $ 29,383,142 212
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
General Fund - Grants 114
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ (26,881) $ (15,363) $ (15,363) $ (15,363) $ - Revenues
Revenue from Other Agencies
3525 Grants - Miscellaneous 131,558 83,982 262,548 255,233 81,436 3531 Loan Payoff - CDBG 45,992 10,000 10,000 - 10,000
3572 Grants - CDBG 15,175 160,000 406,907 160,000 160,000 Total $ 192,725 $ 253,982 $ 679,455 $ 415,233 $ 251,436 Total Operating Revenue $ 192,725 $ 253,982 $ 679,455 $ 415,233 $ 251,436 Sources
Operating Transfers-In
3901 General Fund 111 6,257 6,770 6,770 4,929 6,980
Total Transfers-In $ 6,257 $ 6,770 $ 6,770 $ 4,929 $ 6,980 Total Revenue/Sources/Use of Reserves $ 198,982 $ 260,752 $ 686,225 $ 420,162 $ 258,416 Total Available $ 172,101 $ 245,389 $ 670,862 $ 404,799 $ 258,416 Expenditures
Operating Expenditures
Police 115,951 76,068 214,128 204,518 73,732
Community Development 59,367 170,000 416,907 160,000 170,000 Public Works-Engineering 12,146 14,684 14,684 14,684 14,684 Total Expenditures $ 187,464 $ 260,752 $ 645,719 $ 379,202 $ 258,416 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 - - 25,597 25,597 - Total Transfers-Out $ - $ - $ 25,597 $ 25,597 $ -
Total Expenditures/Uses $ 187,464 $ 260,752 $ 671,316 $ 404,799 $ 258,416 FUND BALANCE, JUNE 30 $ (15,363) $ (15,363) $ (454) $ - $ - City of Cypress | Annual Budget 2024-2025
213
Fun
d Summaries
Pandemic Response Fund 115
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ - $ - $ - $ - $ -
Revenues
Revenue from Other Agencies
3525 Grants - Miscellaneous - 6,277 6,277 6,277 -
Total $ - $ 6,277 $ 6,277 $ 6,277 $ -
Total Operating Revenue $ - $ 6,277 $ 6,277 $ 6,277 $ - Total Revenue/Sources/Use of Reserves $ - $ 6,277 $ 6,277 $ 6,277 $ - Total Available $ - $ 6,277 $ 6,277 $ 6,277 $ -
Uses
Operating Transfers-Out
4501 General Fund 111 - 6,277 6,277 6,277 -
Total Transfers-Out $ - $ 6,277 $ 6,277 $ 6,277 $ -
Total Expenditures/Uses $ - $ 6,277 $ 6,277 $ 6,277 $ - FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
214
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Traffic Safety Fund 221
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ - $ - $ - $ - $ -
Revenues
Fines
3301 Traffic Fines 57,259 84,000 84,000 60,800 68,600
Total $ 57,259 $ 84,000 $ 84,000 $ 60,800 $ 68,600
Total Operating Revenue $ 57,259 $ 84,000 $ 84,000 $ 60,800 $ 68,600 Total Revenue/Sources/Use of Reserves $ 57,259 $ 84,000 $ 84,000 $ 60,800 $ 68,600 Total Available $ 57,259 $ 84,000 $ 84,000 $ 60,800 $ 68,600 Uses
Operating Transfers-Out
4501 General Fund 111 57,259 84,000 84,000 60,800 68,600 Total Transfers-Out $ 57,259 $ 84,000 $ 84,000 $ 60,800 $ 68,600 Total Expenditures/Uses $ 57,259 $ 84,000 $ 84,000 $ 60,800 $ 68,600 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
City of Cypress | Annual Budget 2024-2025
215
Fun
d Summaries
Gas Tax 2105 Fund 231
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ - $ 286,841 $ 286,841 $ 286,841 $ - Revenues
Revenue from Other Agencies
3516 State Gas Tax - 2105 286,841 330,650 330,650 306,749 312,833 Total $ 286,841 $ 330,650 $ 330,650 $ 306,749 $ 312,833 Total Operating Revenue $ 286,841 $ 330,650 $ 330,650 $ 306,749 $ 312,833 Total Revenue/Sources/Use of Reserves $ 286,841 $ 330,650 $ 330,650 $ 306,749 $ 312,833 Total Available $ 286,841 $ 617,491 $ 617,491 $ 593,590 $ 312,833 Uses
Operating Transfers-Out
4501 General Fund 111 - 330,650 643,765 593,590 312,833 Total Transfers-Out $ - $ 330,650 $ 643,765 $ 593,590 $ 312,833 Total Expenditures/Uses $ - $ 330,650 $ 643,765 $ 593,590 $ 312,833 FUND BALANCE, JUNE 30 $ 286,841 $ 286,841 $ (26,274) $ - $ - 216
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Gas Tax 2106 Fund 232
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 1,146,370 $ 1,153,734 $ 1,153,734 $ 1,153,734 $ 1,084,869 Revenues
Interest and Rent
3400 Investment Earnings 30,736 30,000 30,000 52,000 40,000 Total $ 30,736 $ 30,000 $ 30,000 $ 52,000 $ 40,000
Revenue from Other Agencies
3512 State Gas Tax - 2106 184,783 209,300 209,300 198,247 202,158 Total $ 184,783 $ 209,300 $ 209,300 $ 198,247 $ 202,158 Total Operating Revenue $ 215,519 $ 239,300 $ 239,300 $ 250,247 $ 242,158 Total Revenue/Sources/Use of Reserves $ 215,519 $ 239,300 $ 239,300 $ 250,247 $ 242,158 Total Available $ 1,361,889 $ 1,393,034 $ 1,393,034 $ 1,403,981 $ 1,327,027 Uses
Operating Transfers-Out
4501 CIP Fund 415 208,155 - 319,112 319,112 300,000
Total Transfers-Out $ 208,155 $ - $ 319,112 $ 319,112 $ 300,000 Total Expenditures/Uses $ 208,155 $ - $ 319,112 $ 319,112 $ 300,000 FUND BALANCE, JUNE 30 $ 1,153,734 $ 1,393,034 $ 1,073,922 $ 1,084,869 $ 1,027,027 City of Cypress | Annual Budget 2024-2025
217
Fun
d Summaries
Gas Tax 2107/2107.5 Fund 233
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ - $ 398,416 $ 398,416 $ 398,416 $ - Revenues
Revenue from Other Agencies
3513 State Gas Tax - 2107 390,916 397,200 397,200 418,978 427,529 3514 State Gas Tax - 2107.5 7,500 7,500 7,500 7,500 7,500 Total $ 398,416 $ 404,700 $ 404,700 $ 426,478 $ 435,029 Total Operating Revenue $ 398,416 $ 404,700 $ 404,700 $ 426,478 $ 435,029 Total Revenue/Sources/Use of Reserves $ 398,416 $ 404,700 $ 404,700 $ 426,478 $ 435,029 Total Available $ 398,416 $ 803,116 $ 803,116 $ 824,894 $ 435,029 Uses
Operating Transfers-Out
4501 General Fund 111 - 404,700 838,465 824,894 435,029 Total Transfers-Out $ - $ 404,700 $ 838,465 $ 824,894 $ 435,029 Total Expenditures/Uses $ - $ 404,700 $ 838,465 $ 824,894 $ 435,029 FUND BALANCE, JUNE 30 $ 398,416 $ 398,416 $ (35,349) $ - $ - 218
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Traffic Mitigation Assmnt Fund 234
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 698,742 $ 620,081 $ 620,081 $ 620,081 $ 1,122,725 Revenues
Interest and Rent
3400 Investment Earnings 16,643 15,000 15,000 40,000 45,000 Total $ 16,643 $ 15,000 $ 15,000 $ 40,000 $ 45,000
Service Charges
3628 Traffic Mitigation Fee 98,136 - - 343,290 -
Total $ 98,136 $ - $ - $ 343,290 $ -
Other Revenue
3711 Expenditure Reimbursement - - - 157,871 -
Total $ - $ - $ - $ 157,871 $ -
Total Operating Revenue $ 114,779 $ 15,000 $ 15,000 $ 541,161 $ 45,000 Sources
Operating Transfers-In
3901 Measure M Gas Tax Fund 236 30,018 - 119,983 119,983 - Total Transfers-In $ 30,018 $ - $ 119,983 $ 119,983 $ - Total Revenue/Sources/Use of Reserves $ 144,797 $ 15,000 $ 134,983 $ 661,144 $ 45,000 Total Available $ 843,539 $ 635,081 $ 755,064 $ 1,281,225 $ 1,167,725 Expenditures
Capital Expenditures
Street Projects 193,440 - - - -
Traffic Signal Projects 30,018 - 219,983 158,500 -
Total Expenditures $ 223,458 $ - $ 219,983 $ 158,500 $ - Total Expenditures/Uses $ 223,458 $ - $ 219,983 $ 158,500 $ - FUND BALANCE, JUNE 30 $ 620,081 $ 635,081 $ 535,081 $ 1,122,725 $ 1,167,725 City of Cypress | Annual Budget 2024-2025
219
Fun
d Summaries
Regional Traffic Fee Fund 235
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 410,008 $ 418,624 $ 418,624 $ 418,624 $ 453,119 Revenues
Service Charges
3629 Regional Traffic Impact Fees 8,616 500 500 34,495 500 Total $ 8,616 $ 500 $ 500 $ 34,495 $ 500
Total Operating Revenue 8,616 500 500 34,495 500
Total Revenue/Sources/Use of Reserves $ 8,616 $ 500 $ 500 $ 34,495 $ 500 Total Available $ 418,624 $ 419,124 $ 419,124 $ 453,119 $ 453,619 FUND BALANCE, JUNE 30 $ 418,624 $ 419,124 $ 419,124 $ 453,119 $ 453,619 220
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Measure M Fund 236
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 1,553,813 $ 2,354,612 $ 2,354,612 $ 2,354,612 $ 1,727,050 Revenues
Interest and Rent
3400 Investment Earnings 51,131 35,000 35,000 95,000 100,000 Total $ 51,131 $ 35,000 $ 35,000 $ 95,000 $ 100,000
Revenue from Other Agencies
3517 Measure M2 993,178 1,220,000 1,220,000 1,400,000 1,235,000 3525 Grants - Miscellaneous - 200,000 200,000 - 200,000 Total $ 993,178 $ 1,420,000 $ 1,420,000 $ 1,400,000 $ 1,435,000 Total Operating Revenue $ 1,044,309 $ 1,455,000 $ 1,455,000 $ 1,495,000 $ 1,535,000 Total Revenue/Sources/Use of Reserves $ 1,044,309 $ 1,455,000 $ 1,455,000 $ 1,495,000 $ 1,535,000 Total Available $ 2,598,122 $ 3,809,612 $ 3,809,612 $ 3,849,612 $ 3,262,050 Expenditures
Capital Expenditures
Street Projects 39,136 650,000 664,800 32,853 900,000
Traffic Signal Projects 166,115 360,000 360,000 307,000 125,000 Total Expenditures $ 205,251 $ 1,010,000 $ 1,024,800 $ 339,853 $ 1,025,000 Uses
Operating Transfers-Out
4501 Traffic Mitigation Assmnt Fund 234 30,018 - 119,983 119,983 - 4501 Road Maintenance and Rehab Fund 239 - 1,300,000 1,610,000 1,510,000 1,450,000 4501 CIP Fund 415 8,241 100,000 152,726 152,726 100,000 Total Transfers-Out $ 38,259 $ 1,400,000 $ 1,882,709 $ 1,782,709 $ 1,550,000 Total Expenditures/Uses $ 243,510 $ 2,410,000 $ 2,907,509 $ 2,122,562 $ 2,575,000 FUND BALANCE, JUNE 30 $ 2,354,612 $ 1,399,612 $ 902,103 $ 1,727,050 $ 687,050 City of Cypress | Annual Budget 2024-2025
221
Fun
d Summaries
Gas Tax 2103 Fund 238
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 1,643,483 $ 2,100,014 $ 2,100,014 $ 2,100,014 $ 2,306,625 Revenues
Interest and Rent
3400 Investment Earnings 45,847 35,000 35,000 100,000 50,000 Total $ 45,847 $ 35,000 $ 35,000 $ 100,000 $ 50,000
Revenue from Other Agencies
3523 Special Gas Tax - 2103 410,684 499,300 499,300 443,611 447,463 Total $ 410,684 $ 499,300 $ 499,300 $ 443,611 $ 447,463 Total Operating Revenue $ 456,531 $ 534,300 $ 534,300 $ 543,611 $ 497,463 Total Revenue/Sources/Use of Reserves $ 456,531 $ 534,300 $ 534,300 $ 543,611 $ 497,463 Total Available $ 2,100,014 $ 2,634,314 $ 2,634,314 $ 2,643,625 $ 2,804,088 Uses
Operating Transfers-Out
4501 CIP Fund 415 - - 500,000 337,000 650,000
Total Transfers-Out $ - $ - $ 500,000 $ 337,000 $ 650,000 Total Expenditures/Uses $ - $ - $ 500,000 $ 337,000 $ 650,000 FUND BALANCE, JUNE 30 $ 2,100,014 $ 2,634,314 $ 2,134,314 $ 2,306,625 $ 2,154,088 222
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Road Maintenance And Rehab Fund 239
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 748,214 $ 1,785,455 $ 1,785,455 $ 1,785,455 $ 347,275 Revenues
Interest and Rent
3400 Investment Earnings 12,662 15,000 15,000 56,000 25,000 Total $ 12,662 $ 15,000 $ 15,000 $ 56,000 $ 25,000
Revenue from Other Agencies
3515 State Gas Tax - SB1 1,124,579 1,245,700 1,245,700 1,206,420 1,289,599 Total $ 1,124,579 $ 1,245,700 $ 1,245,700 $ 1,206,420 $ 1,289,599 Total Operating Revenue $ 1,137,241 $ 1,260,700 $ 1,260,700 $ 1,262,420 $ 1,314,599 Sources
Operating Transfers-In
3901 Measure M Gas Tax Fund 236 - 1,300,000 1,610,000 1,510,000 1,450,000 Total Transfers-In $ - $ 1,300,000 $ 1,610,000 $ 1,510,000 $ 1,450,000 Total Revenue/Sources/Use of Reserves $ 1,137,241 $ 2,560,700 $ 2,870,700 $ 2,772,420 $ 2,764,599 Total Available $ 1,885,455 $ 4,346,155 $ 4,656,155 $ 4,557,875 $ 3,111,874 Expenditures
Capital Expenditures
Street Projects - 2,500,000 3,201,428 2,810,600 3,100,000 Total Expenditures $ - $ 2,500,000 $ 3,201,428 $ 2,810,600 $ 3,100,000 Uses
Operating Transfers-Out
4501 CIP Fund 415 100,000 - 1,400,000 1,400,000 -
Total Transfers-Out $ 100,000 $ - $ 1,400,000 $ 1,400,000 $ - Total Expenditures/Uses $ 100,000 $ 2,500,000 $ 4,601,428 $ 4,210,600 $ 3,100,000 FUND BALANCE, JUNE 30 $ 1,785,455 $ 1,846,155 $ 54,727 $ 347,275 $ 11,874 City of Cypress | Annual Budget 2024-2025
223
Fun
d Summaries
Lighting District #2 Fund 251
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 5,401,064 $ 5,836,860 $ 5,836,860 $ 5,836,860 $ 4,175,013 Revenues
Property Taxes
3001 Secured 1,411,645 1,377,000 1,377,000 1,490,000 1,520,000 3002 Unsecured 42,649 41,800 41,800 46,000 47,000
3004 Prior Years 9,857 10,200 10,200 10,000 10,000
3005 Supplemental Roll 61,352 45,900 45,900 40,000 41,000 3006 Public Utility 20,188 20,400 20,400 20,000 20,500
3007 Pass Thru Taxes 9,207 9,000 9,000 10,920 11,100
3011 Residual Tax Increment 63,156 - - 48,000 40,000
Total $ 1,618,054 $ 1,504,300 $ 1,504,300 $ 1,664,920 $ 1,689,600 Interest and Rent
3400 Investment Earnings 142,526 165,000 165,000 240,000 200,000 Total $ 142,526 $ 165,000 $ 165,000 $ 240,000 $ 200,000 Revenue from Other Agencies
3502 Homeowners Tax Relief 6,295 6,300 6,300 6,200 6,300 Total $ 6,295 $ 6,300 $ 6,300 $ 6,200 $ 6,300
Other Revenue
3711 Expenditure Reimbursement 33,015 10,000 10,000 11,255 10,000 Total $ 33,015 $ 10,000 $ 10,000 $ 11,255 $ 10,000
Total Operating Revenue $ 1,799,890 $ 1,685,600 $ 1,685,600 $ 1,922,375 $ 1,905,900 Total Revenue/Sources/Use of Reserves $ 1,799,890 $ 1,685,600 $ 1,685,600 $ 1,922,375 $ 1,905,900 Total Available $ 7,200,954 $ 7,522,460 $ 7,522,460 $ 7,759,235 $ 6,080,913 Expenditures
Operating Expenditures
Public Works-Maintenance 1,127,493 1,259,703 1,259,703 1,143,452 1,242,750 Capital Expenditures
Traffic Signal Projects 55,211 925,000 2,269,252 2,269,252 2,025,000 Street Lighting Projects 12,389 - - - 350,000
Total Expenditures $ 1,195,093 $ 2,184,703 $ 3,528,955 $ 3,412,704 $ 3,617,750 Uses
Operating Transfers-Out
4501 General Fund 111 169,001 188,956 188,956 171,518 186,413 Total Transfers-Out $ 169,001 $ 188,956 $ 188,956 $ 171,518 $ 186,413 Total Expenditures/Uses $ 1,364,094 $ 2,373,659 $ 3,717,911 $ 3,584,222 $ 3,804,163 FUND BALANCE, JUNE 30 $ 5,836,860 $ 5,148,801 $ 3,804,549 $ 4,175,013 $ 2,276,750 224
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Storm Drainage Fund 261
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 1,185,360 $ 1,935,336 $ 1,935,336 $ 1,935,336 $ 1,933,696 Revenues
Interest and Rent
3400 Investment Earnings 32,632 30,000 30,000 85,000 80,000 Total $ 32,632 $ 30,000 $ 30,000 $ 85,000 $ 80,000
Service Charges
3621 Engineering and Inspection Fees 29,391 10,000 10,000 30,000 30,000 3632 City Services Charges 350,994 345,000 345,000 338,000 340,000 Total $ 380,385 $ 355,000 $ 355,000 $ 368,000 $ 370,000 Other Revenue
3738 Miscellaneous Revenue 582,967 - - - -
Total $ 582,967 $ - $ - $ - $ -
Total Operating Revenue $ 995,984 $ 385,000 $ 385,000 $ 453,000 $ 450,000 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 $ 1,245,984 $ 635,000 $ 635,000 $ 703,000 $ 700,000 Total Available $ 2,431,344 $ 2,570,336 $ 2,570,336 $ 2,638,336 $ 2,633,696 Expenditures
Operating Expenditures
Public Works-Maintenance 496,008 671,123 712,123 704,640 845,991 Total Expenditures $ 496,008 $ 671,123 $ 712,123 $ 704,640 $ 845,991 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 - - 75,000 - - Total Transfers-Out $ - $ - $ 75,000 $ - $ -
Total Expenditures/Uses $ 496,008 $ 671,123 $ 787,123 $ 704,640 $ 845,991 FUND BALANCE, JUNE 30 $ 1,935,336 $ 1,899,213 $ 1,783,213 $ 1,933,696 $ 1,787,705 City of Cypress | Annual Budget 2024-2025
225
Fun
d Summaries
Planned Local Drainage Fac Fund 262
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 1,050,302 $ 1,075,756 $ 1,075,756 $ 1,075,756 $ 1,115,756 Revenues
Interest and Rent
3400 Investment Earnings 25,454 25,000 25,000 40,000 45,000 Total $ 25,454 $ 25,000 $ 25,000 $ 40,000 $ 45,000
Service Charges
3705 Drainage Charges - 5,000 5,000 - -
Total $ - $ 5,000 $ 5,000 $ - $ -
Total Operating Revenue $ 25,454 $ 30,000 $ 30,000 $ 40,000 $ 45,000 Total Revenue/Sources/Use of Reserves $ 25,454 $ 30,000 $ 30,000 $ 40,000 $ 45,000 Total Available $ 1,075,756 $ 1,105,756 $ 1,105,756 $ 1,115,756 $ 1,160,756 FUND BALANCE, JUNE 30 $ 1,075,756 $ 1,105,756 $ 1,105,756 $ 1,115,756 $ 1,160,756 226
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Corp Cntr Maint Dist#1 Fund 271
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 166,009 $ 181,137 $ 181,137 $ 181,137 $ 174,300 Revenues
Service Charges
3627 Assessment - Maintenance Dist 95,310 102,000 102,000 98,789 101,285 Total $ 95,310 $ 102,000 $ 102,000 $ 98,789 $ 101,285
Total Operating Revenue $ 95,310 $ 102,000 $ 102,000 $ 98,789 $ 101,285 Total Revenue/Sources/Use of Reserves $ 95,310 $ 102,000 $ 102,000 $ 98,789 $ 101,285 Total Available $ 261,319 $ 283,137 $ 283,137 $ 279,926 $ 275,585 Expenditures
Operating Expenditures
Public Works-Maintenance 69,628 100,975 100,975 91,848 108,251 Total Expenditures $ 69,628 $ 100,975 $ 100,975 $ 91,848 $ 108,251 Uses
Operating Transfers-Out
4501 General Fund 111 10,554 15,147 15,147 13,778 16,238 Total Transfers-Out $ 10,554 $ 15,147 $ 15,147 $ 13,778 $ 16,238 Total Expenditures/Uses $ 80,182 $ 116,122 $ 116,122 $ 105,626 $ 124,489 FUND BALANCE, JUNE 30 $ 181,137 $ 167,015 $ 167,015 $ 174,300 $ 151,096 City of Cypress | Annual Budget 2024-2025
227
Fun
d Summaries
Narcotics Asset Seizure - Fund 281/282/283
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 1,041,826 $ 1,328,622 $ 1,328,622 $ 1,328,622 $ 708,835 Revenues
Interest and Rent
3400 Investment Earnings 30,033 28,500 28,500 41,500 21,000 Total $ 30,033 $ 28,500 $ 28,500 $ 41,500 $ 21,000
Other Revenue
3711 Expenditure Reimbursement 24,541 20,000 20,000 26,878 20,000 3731 Asset Seizure - US DOJ 114,663 - - - -
3732 Asset Seizure - US Treasury 245,323 - - 14,228 -
Total $ 384,527 $ 20,000 $ 20,000 $ 41,106 $ 20,000
Total Operating Revenue $ 414,560 $ 48,500 $ 48,500 $ 82,606 $ 41,000 Total Revenue/Sources/Use of Reserves $ 414,560 $ 48,500 $ 48,500 $ 82,606 $ 41,000 Total Available $ 1,456,386 $ 1,377,122 $ 1,377,122 $ 1,411,228 $ 749,835 Expenditures
Operating Expenditures
Police 69,916 102,612 123,351 94,150 334,052
Total Expenditures $ 69,916 $ 102,612 $ 123,351 $ 94,150 $ 334,052 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 57,848 574,000 608,243 608,243 268,930 Total Transfers-Out $ 57,848 $ 574,000 $ 608,243 $ 608,243 $ 268,930 Total Expenditures/Uses $ 127,764 $ 676,612 $ 731,594 $ 702,393 $ 602,982 FUND BALANCE, JUNE 30 $ 1,328,622 $ 700,510 $ 645,528 $ 708,835 $ 146,853 228
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Cable Tv Franchise Agrmnt Fund 291
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 703,734 $ 778,396 $ 778,396 $ 778,396 $ 795,396 Revenues
Other Taxes
3106 Franchise Tax - Cable TV 74,662 77,500 77,500 72,000 72,000 Total $ 74,662 $ 77,500 $ 77,500 $ 72,000 $ 72,000
Total Operating Revenue $ 74,662 $ 77,500 $ 77,500 $ 72,000 $ 72,000 Total Revenue/Sources/Use of Reserves $ 74,662 $ 77,500 $ 77,500 $ 72,000 $ 72,000 Total Available $ 778,396 $ 855,896 $ 855,896 $ 850,396 $ 867,396 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 - 55,000 90,000 55,000 - Total Transfers-Out $ - $ 55,000 $ 90,000 $ 55,000 $ -
Total Expenditures/Uses $ - $ 55,000 $ 90,000 $ 55,000 $ - FUND BALANCE, JUNE 30 $ 778,396 $ 800,896 $ 765,896 $ 795,396 $ 867,396 City of Cypress | Annual Budget 2024-2025
229
Fun
d Summaries
Supplemental Law Enf Fund 301
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
Revenues
Interest and Rent
3400 Investment Earnings 1,009 500 500 1,200 500
Total $ 1,009 $ 500 $ 500 $ 1,200 $ 500
Revenue from Other Agencies
3525 Grants - Miscellaneous 165,271 168,063 168,063 185,671 188,000 Total $ 165,271 $ 168,063 $ 168,063 $ 185,671 $ 188,000 Total Operating Revenue $ 166,280 $ 168,563 $ 168,563 $ 186,871 $ 188,500 Total Revenue/Sources/Use of Reserves $ 166,280 $ 168,563 $ 168,563 $ 186,871 $ 188,500 Total Available $ 166,280 $ 168,563 $ 168,563 $ 186,871 $ 188,500 Expenditures
Operating Expenditures
Police 166,280 168,563 168,563 186,871 188,500
Total Expenditures $ 166,280 $ 168,563 $ 168,563 $ 186,871 $ 188,500 Total Expenditures/Uses $ 166,280 $ 168,563 $ 168,563 $ 186,871 $ 188,500 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ -
230
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Ab 2766 Trip Reduction Fund 311
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
Revenues
Other Revenue
3734 Trip Reduction Revenue - AB2766 65,752 64,000 64,000 66,000 66,500 Total $ 65,752 $ 64,000 $ 64,000 $ 66,000 $ 66,500
Total Operating Revenue $ 65,752 $ 64,000 $ 64,000 $ 66,000 $ 66,500 Total Revenue/Sources/Use of Reserves $ 65,752 $ 64,000 $ 64,000 $ 66,000 $ 66,500 Total Available $ 65,752 $ 64,000 $ 64,000 $ 66,000 $ 66,500 Uses
Operating Transfers-Out
4501 City Equipment Replacement Fund 721 65,752 64,000 64,000 66,000 32,100 Total Transfers-Out $ 65,752 $ 64,000 $ 64,000 $ 66,000 $ 32,100 Total Expenditures/Uses $ 65,752 $ 64,000 $ 64,000 $ 66,000 $ 32,100 FUND BALANCE, JUNE 30 $ - $ - $ - $ - $ 34,400
City of Cypress | Annual Budget 2024-2025
231
Fun
d Summaries
Sewer Fund 321
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 6,638,371 $ 7,599,978 $ 7,599,978 $ 7,599,978 $ 8,845,815 Revenues
Property Taxes
3001 Secured 12,489 11,450 11,450 12,500 12,650
3002 Unsecured 242 240 240 255 255
3004 Prior Years 66 50 50 64 50
3005 Supplemental Roll 356 100 100 168 100
3006 Public Utility 501 515 515 515 520
3011 Residual Tax Increment 22,596 - - 17,740 -
Total $ 36,250 $ 12,355 $ 12,355 $ 31,242 $ 13,575
Interest and Rent
3400 Investment Earnings 173,575 200,000 200,000 325,000 300,000 Total $ 173,575 $ 200,000 $ 200,000 $ 325,000 $ 300,000 Revenue from Other Agencies
3502 Homeowners Tax Relief 36 45 45 - -
Total $ 36 $ 45 $ 45 $ - $ -
Service Charges
3624 Plan Check Fees - FOG 713 - - 165 -
3631 Sewer Service Charges 1,577,144 1,800,000 1,800,000 1,625,000 1,625,000 3638 FOG Fees 54,314 49,500 49,500 55,000 55,000
Total $ 1,632,171 $ 1,849,500 $ 1,849,500 $ 1,680,165 $ 1,680,000 Other Revenue
3711 Expenditure Reimbursement 7,397 2,500 2,500 2,500 - Total $ 7,397 $ 2,500 $ 2,500 $ 2,500 $ -
Total Operating Revenue $ 1,849,429 $ 2,064,400 $ 2,064,400 $ 2,038,907 $ 1,993,575 Total Revenue/Sources/Use of Reserves $ 1,849,429 $ 2,064,400 $ 2,064,400 $ 2,038,907 $ 1,993,575 Total Available $ 8,487,800 $ 9,664,378 $ 9,664,378 $ 9,638,885 $ 10,839,390 Expenditures
Operating Expenditures
Public Works-Engineering 105,163 99,521 101,521 109,982 97,821 Public Works-Maintenance 193,766 374,643 374,643 326,751 454,534 Capital Expenditures
Sanitary Sewer Projects 588,893 285,000 356,337 356,337 950,000 Total Expenditures $ 887,822 $ 759,164 $ 832,501 $ 793,070 $ 1,502,355 Total Expenditures/Uses $ 887,822 $ 759,164 $ 832,501 $ 793,070 $ 1,502,355 FUND BALANCE, JUNE 30 $ 7,599,978 $ 8,905,214 $ 8,831,877 $ 8,845,815 $ 9,337,035 232
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
City Capital Projects Fund 415
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 16,743,133 $ 15,758,663 $ 15,758,663 $ 15,758,663 $ 14,791,796 Revenues
Other Revenue
3711 Expenditure Reimbursement 8,040 - - - -
Total $ 8,040 $ - $ - $ - $ -
Total Operating Revenue $ 8,040 $ - $ - $ - $ -
Sources
Operating Transfers-In
3901 General Fund 111 1,655,561 2,050,000 2,052,670 2,019,438 2,700,000 3901 Gas Tax 2106 Fund 232 208,155 - 319,112 319,112 300,000 3901 Measure M Gas Tax Fund 236 8,241 100,000 152,726 152,726 100,000 3901 Gas Tax 2103 Fund 238 - - 500,000 337,000 650,000
3901 Road Maintenance and Rehab Fun 239 100,000 - 1,400,000 1,400,000 - 3901 Infrastructure Set-Aside Fund 416 1,252,467 1,950,000 2,230,325 2,180,325 1,820,000 Total Transfers-In $ 3,224,424 $ 4,100,000 $ 6,654,833 $ 6,408,601 $ 5,570,000 Total Revenue/Sources/Use of Reserves $ 3,232,464 $ 4,100,000 $ 6,654,833 $ 6,408,601 $ 5,570,000 Total Available $ 19,975,597 $ 19,858,663 $ 22,413,496 $ 22,167,264 $ 20,361,796 Expenditures
Capital Expenditures
Street Projects 2,139,726 1,500,000 2,685,395 2,516,262 2,050,000 Storm Drainage Projects 908,910 1,500,000 1,528,145 1,528,145 250,000 Parkway Projects 676,467 900,000 1,342,330 1,341,038 770,000 Public Facility Projects 481,548 1,700,000 2,037,715 1,990,023 2,500,000 Other Projects 10,283 - - - -
Total Expenditures $ 4,216,934 $ 5,600,000 $ 7,593,585 $ 7,375,468 $ 5,570,000 Total Expenditures/Uses $ 4,216,934 $ 5,600,000 $ 7,593,585 $ 7,375,468 $ 5,570,000 FUND BALANCE, JUNE 30 $ 15,758,663 $ 14,258,663 $ 14,819,911 $ 14,791,796 $ 14,791,796 City of Cypress | Annual Budget 2024-2025
233
Fun
d Summaries
Infrastructure Reserve Fund 416
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 67,619,755 $ 72,464,122 $ 72,464,122 $ 72,464,122 $ 41,460,888 Revenues
Interest and Rent
3400 Investment Earnings 2,222,576 2,000,000 2,000,000 3,000,000 2,000,000 Total $ 2,222,576 $ 2,000,000 $ 2,000,000 $ 3,000,000 $ 2,000,000 Total Operating Revenue $ 2,222,576 $ 2,000,000 $ 2,000,000 $ 3,000,000 $ 2,000,000 Sources
Operating Transfers-In
3901 General Fund 111 2,150,000 320,000 2,670,000 2,350,000 - 3901 Parks General Fund 212 382,160 - - - -
Total Transfers-In $ 2,532,160 $ 320,000 $ 2,670,000 $ 2,350,000 $ - Other Sources
Loan Repayments - Lexington Park 2,100,861 - 27,599 449,651 - Loan Repayments - Arnold Cypress Park - - - 877,440 2,000,000 Total Other Sources $ 2,100,861 $ - $ 27,599 $ 1,327,091 $ 2,000,000 Total Revenue/Sources/Use of Reserves $ 6,855,597 $ 2,320,000 $ 4,697,599 $ 6,677,091 $ 4,000,000 Total Available $ 74,475,352 $ 74,784,122 $ 77,161,721 $ 79,141,213 $ 45,460,888 Uses
Operating Transfers-Out
4501 CIP Fund 415 1,252,467 1,950,000 2,230,325 2,180,325 1,820,000 4501 City Employee Benefits Fund 751 - - 2,000,000 2,000,000 - Total Transfers-Out $ 1,252,467 $ 1,950,000 $ 4,230,325 $ 4,180,325 $ 1,820,000 Changes in Nonspendable Fund Balance
Loan to CRPD - Arnold Cypress Park (758,763) - (33,500,000) (33,500,000) - Total Changes (758,763.00) $ - $ -
Total Expenditures/Uses $ 2,011,230 $ 1,950,000 $ 37,730,325 $ 37,680,325 $ 1,820,000 FUND BALANCE, JUNE 30 $ 72,464,122 $ 72,834,122 $ 39,431,396 $ 41,460,888 $ 43,640,888 234
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Low And Moderate Hsg Asset Fund 471
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 51,862 $ 18,792 $ 18,792 $ 18,792 $ 18,072 Revenues
Interest and Rent
3400 Investment Earnings 1,019 100 100 500 -
Total $ 1,019 $ 100 $ 100 $ 500 $ -
Other Revenue
3738 Miscellaneous Revenue 6,306 6,480 6,480 6,480 1,000 Total $ 6,306 $ 6,480 $ 6,480 $ 6,480 $ 1,000
Total Operating Revenue $ 7,325 $ 6,580 $ 6,580 $ 6,980 $ 1,000 Loan from General Fund 3,827 - - 5,000 21,524
Total Revenue/Sources/Use of Reserves $ 11,152 $ 6,580 $ 6,580 $ 11,980 $ 22,524 Total Available $ 63,014 $ 25,372 $ 25,372 $ 30,772 $ 40,596 Expenditures
Operating Expenditures
Community Development 44,222 80,441 80,441 12,700 40,596 Total Expenditures $ 44,222 $ 80,441 $ 80,441 $ 12,700 $ 40,596 Total Expenditures/Uses $ 44,222 $ 80,441 $ 80,441 $ 12,700 $ 40,596 FUND BALANCE, JUNE 30 $ 18,792 $ (55,069) $ (55,069) $ 18,072 $ - City of Cypress | Annual Budget 2024-2025
235
Fun
d Summaries
City Central Services Fund 711
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 2,787,315 $ 2,998,651 $ 2,998,651 $ 2,998,651 $ 2,936,809 Revenues
Service Charges
3801 Park District Reimbursement 9,193 20,731 20,731 9,221 21,125 3803 Office Rental 926,300 1,037,300 1,037,300 1,037,300 1,082,000 3804 Vehicle Rental 714,500 683,000 667,300 667,300 687,800 3805 Equipment Rental 58,100 53,580 49,730 49,730 51,400 3806 Office Equipment Rental 2,500 2,500 2,500 2,500 2,500 Total 1,710,593 1,797,111 1,777,561 1,766,051 1,844,825 Other Revenue
3711 Expenditure Reimbursement 1,250 - - - -
Total 1,250 - - - -
Total Operating Revenue 1,711,843 1,797,111 1,777,561 1,766,051 1,844,825 Total Revenue/Sources/Use of Reserves 1,711,843 1,797,111 1,777,561 1,766,051 1,844,825 Total Available 4,499,158 4,795,762 4,776,212 4,764,702 4,781,634 Expenditures
Operating Expenditures
Public Works-Maintenance 1,500,507 1,790,049 1,856,406 1,827,893 1,882,872 Total Expenditures 1,500,507 1,790,049 1,856,406 1,827,893 1,882,872 Total Expenditures/Uses 1,500,507 1,790,049 1,856,406 1,827,893 1,882,872 FUND BALANCE, JUNE 30 $ 2,998,651 $ 3,005,713 $ 2,919,806 $ 2,936,809 $ 2,898,762 236
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
Print Shop/Warehouse Fund 712
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 150,390 $ 143,455 $ 143,455 $ 143,455 $ 164,079 Revenues
Service Charges
3802 Print Shop Charges 240,000 230,000 230,000 230,000 184,500 3807 Telephone Rental 30,000 70,000 70,000 70,000 44,000 Total 270,000 300,000 300,000 300,000 228,500
Other Revenue
3711 Expenditure Reimbursement 503 - - 198 -
Total 503 - - 198 -
Total Operating Revenue 270,503 300,000 300,000 300,198 228,500 Total Revenue/Sources/Use of Reserves 270,503 300,000 300,000 300,198 228,500 Total Available 420,893 443,455 443,455 443,653 392,579 Expenditures
Operating Expenditures
City Administration 277,438 305,766 305,766 279,574 228,136 Total Expenditures 277,438 305,766 305,766 279,574 228,136 Total Expenditures/Uses 277,438 305,766 305,766 279,574 228,136 FUND BALANCE, JUNE 30 $ 143,455 $ 137,689 $ 137,689 $ 164,079 $ 164,443 City of Cypress | Annual Budget 2024-2025
237
Fun
d Summaries
Information Systems Fund 713
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 559,240 $ 750,734 $ 750,734 $ 750,734 $ 847,506 Revenues
Service Charges
3808 Info Systems/Website Maintenance 1,078,300 1,162,400 1,162,400 1,162,400 1,274,200 Total 1,078,300 1,162,400 1,162,400 1,162,400 1,274,200 Total Operating Revenue 1,078,300 1,162,400 1,162,400 1,162,400 1,274,200 Sources
Operating Transfers-In
3901 Technology Investment Fund 731 1,995 50,000 50,000 - - Total Transfers-In 1,995 50,000 50,000 - -
Total Revenue/Sources/Use of Reserves 1,080,295 1,212,400 1,212,400 1,162,400 1,274,200 Total Available 1,639,535 1,963,134 1,963,134 1,913,134 2,121,706 Expenditures
Operating Expenditures
Finance and Administrative Services 888,801 1,179,655 1,192,327 1,065,628 1,276,594 Total Expenditures 888,801 1,179,655 1,192,327 1,065,628 1,276,594 Total Expenditures/Uses 888,801 1,179,655 1,192,327 1,065,628 1,276,594 FUND BALANCE, JUNE 30 $ 750,734 $ 783,479 $ 770,807 $ 847,506 $ 845,112 238
City of Cypress | Annual Budget 2024-2025
Fun
d Summaries
City Capital Replacement Fund 721
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 14,785,019 $ 15,077,011 $ 15,077,011 $ 15,077,011 $ 14,545,418 Revenues
Service Charges
3804 Vehicle Rental 251,350 203,560 203,560 203,560 204,060 3805 Equipment Rental 312,750 310,760 310,760 310,760 250,540 3806 Office Equipment Rental 165,300 182,230 182,230 182,230 85,560 Total 729,400 696,550 696,550 696,550 540,160
Other Revenue
3700 Sale of Real/Personal Property 56,487 - - 20,000 - 3738 Miscellaneous Revenue 10,000 - - - -
Total 66,487 - - 20,000 -
Total Operating Revenue 795,887 696,550 696,550 716,550 540,160 Sources
Operating Transfers-In
3901 General Fund 111 27,756 397,841 443,744 443,744 145,678 3901 General Grants Fund 114 - - 25,597 25,597 -
3901 Storm Drainage Fund 261 - - 75,000 - -
3901 Asset Seizure Fund - Justice 282 - - - - 268,930
3901 Asset Seizure Fund - Treasury 283 57,848 574,000 608,243 608,243 - 3901 Cable Television Franchise Agm 291 - 55,000 90,000 55,000 - 3901 AB 2766 Trip Reduction Fund 311 - 64,000 64,000 66,000 32,100 3901 Technology Investment Fund 731 13,975 339,000 339,000 275,000 - 3901 Liability Insurance Fund 760 30,280 - 71,744 71,744 - Total Transfers-In 129,859 1,429,841 1,717,328 1,545,328 446,708 Total Revenue/Sources/Use of Reserves 925,746 2,126,391 2,413,878 2,261,878 986,868 Total Available 15,710,765 17,203,402 17,490,889 17,338,889 15,532,286 Expenditures
Capital Outlay/Other Expenditures 633,754 2,101,000 2,854,417 2,793,471 665,680 Total Expenditures 633,754 2,101,000 2,854,417 2,793,471 665,680 Total Expenditures/Uses 633,754 2,101,000 2,854,417 2,793,471 665,680 FUND BALANCE, JUNE 30 $ 15,077,011 $ 15,102,402 $ 14,636,472 $ 14,545,418 $ 14,866,606 City of Cypress | Annual Budget 2024-2025
239
Fun
d Summaries
Technology Master Plan Fund 731
2022-23
Actual
2023-24
Adopted
Budget
2023-24
Amended
Budget
2023-24
Estimates
2024-25
Proposed
FUND BALANCE, JULY 1 $ 2,289,081 $ 2,273,111 $ 2,273,111 $ 2,273,111 $ 1,998,111 Total Available 2,289,081 2,273,111 2,273,111 2,273,111 1,998,111 Uses
Operating Transfers-Out
4501 Information Systems Fund 713 1,995 50,000 50,000 - - 4501 City Equipment Replacement Fund 721 13,975 339,000 339,000 275,000 - Total Transfers-Out 15,970 389,000 389,000 275,000 -
Total Expenditures/Uses 15,970 389,000 389,000 275,000 - FUND BALANCE, JUNE 30 $ 2,273,111 $ 1,884,111 $ 1,884,111 $ 1,998,111 $ 1,998,111 Statistical
Information
City of Cypress | Annual Budget 2024-2025
241
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 49,818
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
242
City of Cypress | Annual Budget 2024-2025
Statistical Informatio
n
Top 25 Sales Tax Generators
Arco AM/PM Mini Marts Home Depot Ross Stores
Audio Visual Innovations IRhythm Technologies Shaw Contract Flooring Chevron Service Stations Kaeser Compressors Shaw Industries Costco Wholesale M Q Power Siemens Product Lifecycle Mgt Software Diasorin Molecular Mori Seiki USA SoCal Office Technologies ELB US Primary Color Systems Stater Bros Markets
FujiFilm North America Ralph’s Grocery Company Target Stores Gosiger Machine Tools
Roles-Royce High Temperature
Composites Yamaha Motor Finance
Hobby Lobby Stores
Top 10 Property Tax Payers
Cadigan Peppertree LLC Katella Holder Street LLC
Cypress Corporate Center KRE HIP RES Los Alamitos Owner LLC Duke Realty LP Los Alamitos Racecourse
GLC Cypress LLC Warland Investments
Inland American Cypress Katella Yamaha Motor Corporation USA Principal Employers
Amazon Cypress School Dicstrict Siemens Corporation
Christie Digital Systs USA Hybrid Apparel UnitedHealth Group Costco – Cypress Safran Group Yamaha Motor Corp USA
Cypress College
City of Cypress | Annual Budget 2024-2025
243
Statistical Informatio
n
Estimated
Assessed Valuations
2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 $6,000,000,000
$7,000,000,000
$8,000,000,000
$9,000,000,000
$10,000,000,000
Population
2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 48,000
48,500
49,000
49,500
50,000
50,500
General Fund Operating Budget
2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 $26,000,000
$28,000,000
$30,000,000
$32,000,000
$34,000,000
$36,000,000
$38,000,000
$40,000,000
$42,000,000
Ten Year Trend Analysis
244
City of Cypress | Annual Budget 2024-2025
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
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 49,818 37,582,617 754 52,047,791 1,045
2024-25 49,345 39,933,372 809 56,938,891 1,154
* Includes Adopted Operating Budget, Capital Project Budget, Capital Outlay Budget and Debt Budget for all funds of the City.
City of Cypress | Annual Budget 2024-2025
245
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
City of Cypress | Annual Budget 2024-2025
247
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. 248
City of Cypress | Annual Budget 2024-2025
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.