Cities Index.
Agenda, first session

Willits City Council
September 24, 2025

Document
Agenda, first session
Meeting
September 24, 2025
Body
Willits City Council
Pages
9
Original file
20.9 MB
Text extracted from the city's file for reading and search. Open the original on www.cityofwillits.org. That file is the official record.

111 E. Commercial Street
Willits, California 95490
Tel | 707.459.4601
Fax | 707.459.1562
www.cityofwillits.org

Page 1 of 3 ends

AMENDED

WILLITS CITY COUNCIL
AGENDA
SEPTEMBER 24, 2025 | 6:30 PM | CITY COUNCIL CHAMBERS

1. OPENING MATTERS
a. Call to Order. | b. Pledge to Flag. | c. Roll Call.

2. PUBLIC COMMUNICATIONS
The City Council welcomes input from the audience. If there is a matter of business on the agenda that you are interested in, you may address the Council when this matter is considered. If you wish to speak on a matter that is not on the agenda, you may do so at this time. In order for everyone to be heard, please limit your comments to three (3) minutes per person. The Brown Act regulations do not allow action to be taken on audience comments in which the subject is not listed on the agenda.

Members of the public are asked to observe the rules of decorum. While the City Council welcomes public criticism of policies, procedures, programs, or services of the agency; behavior that disrupts, disturbs, impedes, or renders infeasible the orderly conduct of the meeting and that includes, but is not limited to use of profanity, slurs, yelling from the audience, threatening remarks, physically threatening conduct, or physical or verbal displays of disrespect, will not be tolerated and the individual will be removed immediately.

3. PUBLIC MATTERS
a. Third District County Supervisor John Haschak Monthly Update.- Written report provided. b. Little Lake Fire District Monthly Update. – Written report provided.

4. ENACTMENT OF ORDINANCES
a. None.

5. CONSENT CALENDAR
The City Council considers matters listed under the Consent Calendar as routine. The Council will take action with a single motion and roll call vote. A Councilmember may Willits City Council Agenda – September 24, 2025

Page 2 of 3 ends

request the removal of an item(s) from the Consent Calendar for separate discussion and subsequent action.

The following items as presented are before the City Council for approval or denial:
a. City Council Minutes:
i. September 10, 2025
b. Adoption of a Resolution Changing the Authorized Signatures for the City of Willits Checking Account, Payroll Account, and Safe Deposit Box at Savings Bank of Mendocino County.
c. Adoption of a Resolution Authorizing Specific City Staff to Transfer Funds Between the Local Agency Investment Fund and Savings Bank of Mendocino County. d. City Response to 2024-25 Mendocino County Civil Grand Jury Report titles, “Healing the Toxic Culture in the City of Willits Workplace.”

6. MONTHLY ACTIVITY REPORTS
Matters that do not require action by the City Council but are of public interest. a. Accounts Payable Activity Report: August 2025.
b. Building Permit Activity Report: August 2025.
c. Business License Activity Report: August 2025.

7. COMMISSIONS, AGENCIES AND AUTHORITIES
The Willits City Council meets concurrently as the City of Willits Planning Commission & City of Willits Successor Agency.

8. CITY MANAGER REPORTS AND RECOMMENDATIONS
a. Verbal Reports – No Action.
i.

9. DEPARTMENT RECOMMENDATIONS (ACTION ITEMS)
a. Introduction of Proposed Revisions to the City of Willits Municipal Code, Chapter 2.40 - Airport, Sections 2.40.030 and 2.40.040, Entitled “Regulations for use and ConductGenerally”. As Ordered by the Director of the FAA.

Presenting staff member: Kenan Oshea, Willits Municipal Airport Operations. b. Adoption of Resolution Identifying the Proposed Project List for SB1: Road Repair and Accountability Act for Fiscal Year 2025/2026.

Presenting staff member: Walter Kolon, Services and Facilities Director c. Receive Report and Recommendation from the Community Development Department Regarding the Establishment of an Entertainment Zone for City-Approved Events.

Presenting staff member: Connor Stack, City Planner.
d. ZONING TEXT AND MAP AMENDMENTS TO IMPLEMENT THE 2024 GENERAL PLAN LAND USE

ELEMENT UPDATE
Presenting staff member: Dusty Duley, Community Development Director e. Discussion and Possible Action to Adopt Proposed Fiscal Year 2025/2026 Budget.

Presenting staff member: Manuel Orozco, Finance Director/ City Treasurer.

10. DEPARTMENT MONTHLY REPORTS – (presented at the second meeting of each month)
Willits City Council Agenda – September 24, 2025

Page 3 of 3 ends

a. Airport. b. Community Dev. c. Finance. d. Police Dept. e. Services & Facilities. f. Utilities.

11. CITY COUNCIL ANNOUNCEMENTS, COMMUNICATIONS AND REPORTS

12. GOOD & WELFARE

13. CLOSED SESSION NOTICE
None.

14. ADJOURNMENT
Right to Appeal - Persons who are dissatisfied with the decisions of the City Council may have the right to a review of that decision by a court. The City has adopted Section 1094.6 of the Code of Civil Procedure, which generally limits to 90- days, the time within an individual and/or entity may judicially challenge the decisions of the City Boards and Agencies.

I hereby certify under penalty of perjury under the laws of the State of California that I posted the foregoing Agenda on the bulletin board at the main entrance of the City of Willits City Hall, located at 111 East Commercial Street, Willits, California, not less than 72 hours prior to the meeting set forth on this Agenda.

Dated this 19th day of September, 2022.

Delores Pedersen, City Clerk
Americans with Disabilities Act (ADA) Compliance
If you need assistance to attend or participate in a City Council meeting, please contact the City Clerk’s office at (707) 459-7113 or Fax (707) 459-1562. Notification at least 48-hours prior to the meeting will assist the City Clerk in assuring the implementation of reasonable accommodations to provide accessibility to the meeting. Our meeting room is wheelchair accessible and ADA parking is available.

Additional Meeting Information for Interested Parties
Materials related to an item on this Agenda submitted to the Willits City Council, Planning Commission, or Community Development Agency after distribution of the agenda packet are available for public inspection at City Clerk’s office at 111 E. Commercial Street, Willits, during normal business hours, Monday through Thursday 9 AM to 5:30 PM.

John Haschak
3rd District Supervisor
Mendocino County
• On September 10, there was a Board workshop on healthcare in Mendocino County. We had representatives from the Social Services, Public Health, and HealthCare providers.

With 42,000 recipients of MediCal, the implications of cuts to Medicaid (which funds MediCal to a large extent) and other provisions of H.R. 1 are significant. There is a real concern that people will lose their MediCal coverage or Affordable Care Act coverage.

This could lead to untreated conditions increasing, homelessness up, overdose rates up, suicide rates up, decreases in school based mental health services and healthy foods for school programs.
• There was also discussion of the effects of increased numbers of uninsured people and the effects on ambulance services, increased 911 calls, reduction of ambulance payments, etc.
• There was positive discussion about Collaboration between the healthcare providers, clinics, hospitals and the need for the County and people to be advocating for support for rural healthcare at all levels of government.
• If you want more information, you can watch the meeting on YouTube or listen to the meeting in the KZYX archives.
• The Willits Library roof will be finished in the near future and before the real rains.

LittLe Lake
Fire PrOteCtiON DistriCt
74 E. Commercial St. Willits, California 95490
(707)459-6271
City Council Meeting Update September 2025
Fire Department Update
Around the Firehouse
We are gearing up for the Harvest Moon and Haunted Fire House. We continue to provide EMT’s for the High school and youth football games. Michelle is still in the process of looking for a grant or donations to fund Smoke/CO detectors. She is also looking for a grant to purchase a $6,000.00 fire educational bounce house that will teach children about fire safety in the home.

Training
For the month of September training will consist of various ventilation tactics and stinger operations for commercial vehicles. EMT refresher will cover trauma assessment (considering MOI’s, splinting, obtaining vital signs, PT packaging). Community training consisted of fire extinguisher training for the Mendocino College staff.

We will be taking an engine to the Head Start for the little ones and discussing fire safety. If anyone in the community is interested in fire extinguisher training please reach out to us at the fire house. As of the current date we have responded to 461 calls for service.

Informational
Reminder. Extremely important to have a visible addresses posted we are still running into issues locating residences during medical calls for service. October 9, Little Lake Fire will be participating in the Wildfire & Insurance Forum from 17:30 hours to 19:30 hours. We will have a booth to meet and great the firefighters and answer any questions the community may have. You can pick up a flyer at the fire hours regarding the event. 111 E. COMMERCIAL STREET
WILLITS, CALIFORNIA 95490
(707) 459-4601 TEL
(707) 459-1562 FAX

Page 1 of 5 ends

WILLITS CITY COUNCIL

MINUTES
WEDNESDAY SEPTEMBER 10, 2025
Mayor Allman called a regular meeting of the City Council to order at 6:30 p.m., in Council Chambers. The meeting was preceded by the pledge to the flag.

Roll Call: Councilmembers Gerardo Gonzalez, Larry Stranske, Bruce Burton, Vice Mayor Matthew Allaniz and Mayor Tom Allman were present.

Also present were staff members: Rod Wilburn, Interim City Manager; Jim Lance, City Attorney; Dusty Duley, Community Development Director; Manuel Orozco, Finance Director; Walter Kolon, Services and Facilities Director; Kenan O’Shea; Airport Operations; Brian Fay, Police Chief; and Delores Pedersen, City Clerk.

2. Public Communications
 Alise Cox, Mendo Local News, inquired about the status of the Assistant City Manager status with the City of Willits.
 Nick Johnson expressed his interest in the Entertainment District that was discussed at the August 27, 2025, Willits City Council meeting. Mayor Allman informed Mr. Johnson that the Entertainment District item would be back on the agenda for the September 24, 2025, Willits City Council meeting.

3. Public Matters
None.

4. Enactment of Ordinances
None presented.

5. Consent Calendar
The following item(s) are recommended for approval or denial, as follows:
a. City Council Minutes:
i. August 27, 2025.

Public Comment: None presented.

Moved by Burton/Seconded by Gonzalez and carried unanimously to approve Consent Calendar item(s) (a).

6. Monthly Activity Reports
Matters that do not require action by the City Council but are of public interest.

Willits City Council Minutes of September 10, 2025 Page 2 of 5

7. Commissions, Agencies and Authorities
None presented.

8. City Manager Reports and Recommendations+
a. Verbal Reports – No Action.
 Rod Wilburn, Interim City Manager, announced the retirement of Assistant City Manager, Cathy Moorhead, Mr. Wilburn stated he is proud to recognize her twenty years of service to the City of Willits and wished her the best in the next chapter of her life.
 Mr. Wilburn announced that Jim Shields, Laytonville County Water District General Manager, passed away the week of September 1st. The City sends their condolences to his family and the community of Laytonville.
 Mayor Allman announced there would be more to come on the retirement of Cathy Moorhead, the Council appreciates her contributions to the City during her tenure.

Councilmember Burton added that there will be a more commemorative recognition, Ms. Moorhead filled a lot of roles in the City during her tenure.

Public Comment: None presented.

9. Department Recommendations (Action Items)
a. Second Discussion Regarding FAA Order to Modify Chapter 2.40 - Airport, Amending Willits Municipal Code 2.40.030 and 2.40.040, Entitled “Regulations for Use and Conduct-Generally”.
 Kenan O’Shea explained that the Ordinance was updated based on direction that was made at the City Council Meeting of August 13, 2025.

Public Comment:
 Banning Galton stated that if the Ordinance has to be changed that the tenants agreed with the changes. They still strongly feel that the examples of the single complaining individual are not adequate to merit a change, especially in light of examples of personal attacks of individuals in the City and individuals at the airport.

Mayor Allman responded that this is what is required by the FAA. Mr. Galton continued that he feels the FAA needs to be informed that the Airport Tenants are dealing with a single individual that is taking strategic photos and is presenting information in a very manipulative manner that is not representative of the truth. b. UV Disinfection System PDDC Control Panel Upgrade at the Willits Wastewater Treatment Plant.
 Walter Kolon, Services and Facilities Director presented the time to Council.

Mr. Kolon explained that the City received a donation of twelve modules from the City of Petaluma, each module cost $10,000, for the City’s system at no cost. Mayor Allmon inquired if the $85,000 is able to be covered by the City of Willits. Mr. Kolon responded that the project was in the FY 2024-25 Budget and was carried over for FY 2025-26.
 Vice Mayor Alaniz inquired as a capital improvement project it falls under the capabilities of being reimbursed with the 36% coming from Brooktrails? Mr.

Kolon stated that it does. Mr. Alaniz expressed concern over the agreement with Brooktrails that had expired in July and inquired if there was any way to wait until the budget has passed to proceed with the project. Mr. Kolon responded that the City has an outside Utilities Attorney as City Attorney Lance working on the Agreement. Mr. Alaniz inquired about how long the Willits City Council Minutes of September 10, 2025 Page 3 of 5 project would take to be completed. Mr. Kolon responded that it is scheduled for October, and it would take a weeks’ worth of time to work on. The City can not wait until the budget has passed because the system is failing. Council Member Burton added that because this is a maintenance item the City is not required to get Brooktrails consent to proceed with the project.

Public Comment:
 Tamara Alaniz, Brooktrails General Manager, commented that Brooktrails does need to be notified a head of time. Ms. Alaniz proceeded to explain that Mr. Kolon had contacted Ms. Alaniz a few days before this Council meeting to inform her of the project. Ms. Alaniz proceeded to explain that this is a great opportunity for us as partners in the settlement agreement to establish a process to review, accept, approve and reimburse the City from Brooktrails, the 36% of capitol improvement projects. It was Rod Wilburm, City Attorney Lance, the previous City Manager and Ms. Alaniz that got the last settlement agreement in place, which was a very cooperative and good process, but it was interim City Manager Wilburn that suggested getting a process in place in the settlement agreement so that when the City needs to come to Brooktrails to ask for money for Capital Improvement Projects it is not coming after the fact. With Brooktrails not having the opportunity to review it as is required in the settlement agreement. As far as the UV Replacement Panel is concerned, Ms. Alaniz reviewed the project scope, Brooktrails was notified that the project would be on this agenda, there is no agreement in place that would establish the process, Ms. Alaniz does not want to dispute a process that does not exist since there is no agreement. However this is definitely a Capital Improvement Project, the gift from the City of Petaluma of the UV Component is incredible, it is important to ensure that the City has integrated them properly into the system for reporting and monitoring. Not everything that is reported there is reported to the state but is important to the community and how the plant is run. Ms. Alaniz is unable to agree on Brooktrails behave to the project and the 36% of Brooktrails share of the project because there is no process in place. Ms. Alaniz is happy to meeting with staff to get the agreement going and have a process in place. She is unable to commit Brooktrails to the 36% without the direction of the Brooktrails Board, but she does agree that it is right to move the project forward and can tell her board that Brooktrails should pay their fair share once an agreement is in place. Mayor Allman promised that the City staff will start the process of getting an Agreement in place with some process for project notification in the future, but the City needs to start moving on this project now.

Moved by Gonzalez/Seconded by Stranske and carried unanimously to adopt Resolution No. 2025-40 approving a contract with Veolia Water Treatment Technologies and Water Treatment Solutions to update and replace the UV Disinfection System Controls at the Willits Wastewater Treatment Plant. c. Zoning Text and Map Amendments to Implement the 2024 General Plan Land Use Element Update
 Dusty Duley, Community Development Director presented a PowerPoint to City Council on the Zoning Tex and Map Amendments. Mr. Duley commented on a letter that was sent to council by Tim and Gloria Westby disputing the change to the Zoning Map. Mr. Duley stated that he has spoken to Mr. & Mrs.

Wesby and has informed them that their property will not be effected by the Zoning Map Change. They are zoned heavy industrial and will remain heavy Willits City Council Minutes of September 10, 2025 Page 4 of 5 industrial. They did not receive notification because their property was not going to be rezoned.

Public Comment:
 Helen Sims inquired how the Zoning changes will effect the existing tenant within the zones that will be changed will there be a new permit schedule or will there be the need to adopt new to the permit schedule as people move into the zones? Mayor Allman stated that it will not affect the current tenant but will affect a real estate transaction or the change of ownership of properties.
 Gloria Westby opposed the proposed rezoning of her property. She requested that the council pause the rezoning process correct public record to reflect the true and accurate fact that she was not provided with notice nor did she ever agree to the approved rezoning and preserve her residential rights provide written confirmation of her zoning status and protections. Ms. Westby reserves all legal rights and remedies under California law she asked that this statement be entered into public record.
 Council Member Burton asked City Attorney Lance if the notice is the paper was considered sufficient public notice. Mr. Lance responded that he is not certain about that but that it was his understanding that the City was going to extend the hearing.

Council Member Gonzalez asked Mr. Duley if the Westby’s property was going to be rezoned. Mr. Duley responded no, it is not going to be rezoned, and it was not planned to be rezoned when the item was brought it in front of the Council for the General Plan Change.
 The item will be on the next City Council Meeting Agenda for possible adoption. Mr.

Duley reiterated that those not affected by the rezoning will not receive notification.  Michia Sied stated that postponing this decision would affect business owners that are relying on this change in order to move forward with their plans. Mayor Allman responded that the council cannot move forward with the item knowing that residents may not have been notified he feels it would be fair to bring it back to the council meeting of September 24th.
d. Repair and Maintenance of the Langemann Gate at the Wastewater Treatment Plant.

Public Comment: None presented.

Moved by Gonzalez/Seconded by Stranske and carried unanimously to adopt Resolution No. 2024-41 approving a repair and maintenance contract with Chapco Construction LLC. of Sacramento for the Langemann Gate Repairs at the Willits Wastewater Treatment Plant in the amount of $97,000.

10. City Council Announcements, Communications and Reports Councilmember Burton
 Nothing to report but would like to get the Song that Mr. Jeske sang at the August 27th meeting on the agenda as a song for the City of Willits, he invited anyone else that may have a song for the City of Willits to bring it to Council.

Councilmember Gonzalez
 Local Agency Formation Commission (LAFCo) – Swore in a new special district member, Adam Gaska. Discussed Sphere of Influence and Municipal Service Review of the Hopland Utility District, there was no change.  Reminded the Council and Community that tomorrow is 9/11.

Willits City Council Minutes of September 10, 2025 Page 5 of 5 Councilmember Stranske
 Mendocino Solid Waste Management Authority (MSWMA) – Meets September 11, 2025
Mayor Allman
 Finance Committee – Meets September 17, 2025.
 Food Truck Meeting – Meets September 23, 2025
Public Comment: None presented.

No action taken.

11. Good & Welfare
 Vice Mayor Alaniz
September 18, Mr. Alaniz will be starting a citizenship class for residents that are interested in becoming naturized citizens.

September 20th, there is a community clean up day. Please reach out to the City for information or to volunteer.

Tomorrow is September 11th, there will be an American Legion Ceremony in Bud Snider Park at 12:00 pm.

12. Closed Session Notice
None presented.

13. Adjournment
Mayor Allman declared the meeting adjourned at 7:54 p.m.

For more information on the September 10, 2025 Willits City Council Meeting please view the recording on YouTube.
_____________________________
Tom Allman, Mayor
City Council for the City of Willits
ATTEST:
__________________________

DELORES PEDERSEN
City Clerk
Item No. 5b
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Rod Wilburn, Interim City Manager
Agenda Title: ADOPTION OF A RESOLUTION CHANGING THE AUTHORIZED SIGNATURES FOR THE CITY OF

WILLITS CHECKING ACCOUNT, PAYROLL ACCOUNT, AND SAFE DEPOSIT BOX AT SAVINGS BANK OF MENDOCINO COUNTY.

Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 10 minutes Summary of Request: In accordance with procedures set forth by the Savings Bank of Mendocino County, a Resolution is required to authorize the change of signatures for the City’s checking account, payroll account, as well as the safe deposit box. This change will authorize the following signatures to account numbers XXXXXX5301 and XX4266 held at the Savings Bank of Mendocino County:
• Rodney Wilburn
• Delores Pedersen
• Walter Kolon
• Dusty Duley
• Manuel Orozco
These changes are necessary due to the departure of Assistant City Manager, Cathy Moorhead.

Recommended Action: Adopt the accompanying Resolution authorizing the change of signatures for the City of Willits’ checking account number XXXXX5530, payroll account number XX4266, and safe deposit box located at Savings Bank of Mendocino County.

Alternative(s): None.

Fiscal Impact: None.

Personnel Impact: None.

Identified City Council Conflict of Interest: N/A
2021 Adopted Goals: N/A
California Environmental Quality Act: N/A
This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________ Resolution No. 2025-__ Page 1 of 1 September 24, 2025
RESOLUTION NO. 2025-__

RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILLITS AUTHORIZING

SIGNATURES FOR THE CITY OF WILLITS CHECKING ACCOUNT, PAYROLL ACCOUNT, AND SAFE DEPOSIT BOX HELD AT THE SAVINGS BANK OF MENDOCINO COUNTY.

WHEREAS, the City of Willits (“City”) maintains a checking account, payroll account, and a safe deposit box at Savings Bank of Mendocino County for the purpose of City transactions; and
WHEREAS, the need to revise the list of names (the addition of Rod Wilburn) stems from the recent departure of City Manager, Brian Bender; and NOW, THEREFORE, BE IT RESOLVED THAT the City Council of the City of Willits does hereby authorize the following signatures for the City of Willits at the Savings Bank of Mendocino County:

Rodney Wilburn
Cathy Moorhead
Walter Kolon
Dusty Duley
Manuel Orozco
The above and foregoing Resolution was introduced by Councilmember ____ seconded by Councilmember ____, and passed and adopted at a regular meeting of the City Council of the City of Willits, held on the 14th day of May, 2025 by the following vote:

AYES:

NOES:

ABSENT:

ATTEST:
_____________________________
_________________________________
TOM ALLMAN, Mayor
City Council of the City of Willits

DELORES PEDERSEN
City Clerk
Item No. 5c
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Rod Wilburn, Interim City Manager
Agenda Title: ADOPTION OF A RESOLUTION AUTHORIZING SPECIFIC CITY STAFF TO TRANSFER FUNDS BETWEEN THE LOCAL AGENCY INVESTMENT FUND AND SAVINGS BANK OF MENDOCINO COUNTY.

Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: N/A Summary of Request: In accordance with procedures of the Local Agency Investment Fund (LAIF), a Resolution is required to authorize staff members to transfer funds between the City’s deposit accounts at the LAIF and the Savings Bank of Mendocino County. This change will authorize the following individuals to transfer funds:
• Rodney Wilburn
• Delores Pedersen
• Walter Kolon
• Dusty Duley
• Manuel Orozco
These changes are necessary due to the retirement of Assistant City Manager, Cathy Moorhead.

Recommended Action: Adopt the accompanying Resolution authorizing certain City staff to transfer LAIF funds.

Alternative(s): None.

Fiscal Impact: None.

Personnel Impact: None.

Identified City Council Conflict of Interest: N/A
2021 Adopted Goals: N/A
California Environmental Quality Act: N/A
This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________ Resolution No. 2025-__ Page 1 of 1 September 24, 2025
RESOLUTION NO. 2025-__

RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILLITS AUTHORIZING CITY

STAFF TO TRANSFER FUNDS BETWEEN THE LOCAL AGENCY INVESTMENT FUND AND SAVINGS BANK OF MENDOCINO COUNTY.

WHEREAS, the City of Willits (“City”) maintains deposit accounts at the Local Agency Investment Fund (LAIF) and Savings Bank of Mendocino County for City financial transactions; and
WHEREAS, the need to revise the list of names (the addition of Rod Wilburn) stems from the recent departure of City Manager, Brian Bender; and THEREFORE, BE IT RESOLVED by the City Council of the City of Willits that the following City staff is authorized to transfer funds between the Local Agency Investment Fund, Account 98-23-982, and Savings Bank of Mendocino County:

Rodney Wilburn
Delores Pedersen
Walter Kolon
Dusty Duley
Manuel Orozco
The above and foregoing Resolution was introduced by Councilmember _____ seconded by Councilmember _____, and passed and adopted at a regular meeting of the City Council of the City of Willits, held on the 24th day of September 2025, by the following vote:

AYES:

NOES:

ABSENT:

ATTEST:
_________________________________
__________________________
TOM ALLMAN, Mayor
City Council of the City of Willits

DELORES PEDERSEN
City Clerk
Item No. 5d
Meeting Date: September 24, 2024

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Jim Lance, City Attorney.

Agenda Title: DISCUSSON AND POSSIBLE ADOPTION OF A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILLITS APPROVING THE RESPONSE TO THE 2024-2025 CIVIL GRAND JURY REPORT ENTITLED “HEALING THE TOXIC CULTURE IN THE CITY OF WILLITS WORKPLACE” AND AUTHORIZING THE CITY

CLERK TO FORWARD THE RESPONSE TO THE PRESIDING JUDGE OF THE MENDOCINO COUNTY SUPERIOR COURT AND FOREPERSON OF THE MENDOCINO COUNTY CIVIL GRAND JURY.

Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 15 minutes.

Summary of Request: In July the City received the attached 2024-25 Mendocino County Civil Grand Jury Report titled “Healing the Toxic Culture in the City of Willits Workplace.” The 2024-25 Mendocino County City Grand Jury received a complaint detailing multiple irregularities including an intimidating and toxic workplace culture for the employees of the City of Willits. The complaint called into question other specific issues and requested a formal Grand Jury investigation.

A response to the Grand Jury Report is required to be sent to the Mendocino County Superior Court and Foreperson of the Mendocino County Civil Grand Jury no later than September 29th.

Recommended Action: Adoption of a Resolution of the City Council of the City of Willits approving the response to the 2024-2025 Civil Grand Jury report entitled “Healing the Toxic Culture in the City of Willits Workplace” and Authorizing the City Clerk to forward the response to the presiding Judge of the Mendocino County Superior Court and Foreperson of the Mendocino County Civil Grand Jury.

Alternative(s): None recommended.

Fiscal Impact: None.

Personnel Impact: None.

Identified City Council Conflict of Interest: None.
2021 Adopted Goals: No goals identified.

California Environmental Quality Act: Does not apply.

This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________ 2024-25 Mendocino County Civil Grand Jury

HEALING THE TOXIC CULTURE

IN THE CITY OF WILLITS WORKPLACE
June 30, 2025
2024-25 Mendocino County Civil Grand Jury

Page 2 ends

HEALING THE TOXIC CULTURE

IN THE CITY OF WILLITS WORKPLACE

SUMMARY
The 2024-25 Mendocino County Civil Grand Jury (Grand Jury) received a complaint detailing multiple irregularities including an intimidating and toxic workplace culture for the employees of the City of Willits. The complaint called into question other specific issues and requested a formal Grand Jury investigation. This report addresses only the workplace environment.

METHODOLOGY
When the Grand Jury receives a complaint, it is presented in a Plenary session where it is confidentially discussed, after which a vote is taken to reject, table or investigate the complaint. If rejected, no other action is taken. If tabled, the complaint may be considered in the following year with a new Grand Jury. If the vote is to investigate, a committee is chosen to begin research and investigation. Interviews are conducted with complainants and other stakeholders.

In this instance, the Grand Jury reviewed documents including the written City of Willits Personnel Policies and Procedures Manual. This Policy and Procedures Manual was adopted by the City of Willits on July 22, 2009, and amended November 8, 2023. It was provided to the Grand Jury by Willits City Clerk as the version that is in use currently.

Future references to this manual refer to this version. The Grand Jury also reviewed the Willits City Council Manual of Procedures and Protocols (adopted: April 26, 2017). Future references to this manual refer to this version.

The Grand Jury conducted fifteen interviews with employees, department directors and top management. The Grand Jury also interviewed three City Council members. Grand Jury committee members regularly attended Willits City Council sessions.

At its request, eight employees gave written reviews of top management to the City Council. Copies of these written reviews were shared with the Grand Jury by those who wrote them. The Grand Jury also conducted interviews with current and past employees who shared concerns about the actions of top management. All activities detailed in the complaint stemmed from top management actions.
2024-25 Mendocino County Civil Grand Jury

Page 3 ends

The Grand Jury concluded the issues outlined in the complaint were important enough to warrant a Grand Jury investigation.

BACKGROUND
Willits has a long history in the logging and tourist industries. It is the eastern end of the famous Skunk Train line, originally a logging train that carried lumber and mail to and from the coast. The year 2025 marks the 99th year of Frontier Days, celebrating the history of Willits and Mendocino County’s diversity. Community involvement in events is strong in Willits.

As of the 2020 census, the City of Willits has a population of 4,843 and covers 2.8 square miles in Mendocino County. It is governed by a publicly elected City Council comprised of a mayor and four other council members. The City Council Manual of Procedures and Protocols (page 18, Section 15. B & H) reads:
“B. The City Manager and the City Attorney are the only officials directly appointed by the City Council. All department heads (except for the City Attorney) are appointed and supervised by the City Manager. “H. The City Manager shall receive performance reviews by the Council by April 30th of each year.” See APPENDIX A for the Willits City Council Manual of Procedures and Protocols.

As of fiscal year 2024-25, there are 60 positions in the City of Willits (this includes 16 positions in the Police Department). The City Manager and Assistant City Manager form top management and have five positions reporting to them: one police chief, three directors and one analyst position. The five departments in the City of Willits are Police, Community Development, Finance, Services and Facilities and Human Resources. The investigation and the findings discussed in this report do not concern the Police Department or the Police Chief. Refer to the following link to view the organization chart for the City of Willits: https://www.cityofwillits.org/127/Departments

DISCUSSION
In its investigation, the Grand Jury found documented instances of activities contributing to a toxic workplace environment. The Grand Jury interviewed employees working under top management who stated they feared losing their jobs and were often subjected to ridicule, intimidation and angry outbursts by those same top managers. Employees 2024-25 Mendocino County Civil Grand Jury

Page 4 ends

observed human resource practices that violated the current written City of Willits Personnel Policies and Procedures.

Specifically, according to employees interviewed, top management ignored the policy in the City of Willits Personnel Policies and Procedures Manual regarding harassment, discrimination and retaliation. This policy is expressly set forth in Section 2, page 10. That procedure instructs the employee to direct their complaint to the Director of Human Resources, a position that no longer exists because the former City Manager eliminated the position.

According to the provision regarding employee complaints, upon receiving a complaint, the Human Resources Director or designee was to investigate, interview the complainant, the accused and witnesses, review information and “[p]repare a summary report of the determination as to whether the conduct violated this Policy and provide such report to the appointing authority (i.e., City Manager)”. This procedure is not followed because there is no Human Resources Director. The policy, as written, also appears to have a built-in conflict as there is no one to whom a report or complaint about the City Manager could be directed.

In addition, the City of Willits Personnel Policy and Procedures Manual includes a policy specifically guarding against workplace bullying. It defines workplace bullying as:
“...conduct with malice that a reasonable person would find hostile, offensive, and unrelated to the City’s legitimate operational and other interests.

Workplace bullying may include repeated infliction of verbal abuse, such as the use of derogatory remarks, insults and epithets, verbal, or physical conduct that a reasonable person would find threatening, intimidating, or humiliating, or the gratuitous sabotage or undermining of a person’s work performance. A single act shall not constitute workplace bullying, unless especially severe and egregious. While discriminatory harassment may involve bullying, bullying is not limited to conduct against another person because of his or her membership in a protected classification.” (Section

2.6, page 17)
Women are a protected class and reported feeling bullied. With workplace bullying, the City recommends employees inform the offender of their conduct because they may not be aware that their conduct is offensive. If the offender continues the offensive conduct, or the complaining employee is not comfortable talking to the person directly, an individual who believes the policy has been violated is instructed to make a report to:
“...their supervisor, the Human Resources Manager, or any other supervisor, director, or other management in the City.” 2024-25 Mendocino County Civil Grand Jury

Page 5 ends

In many instances, top management was often the offender of the policy but there was no one in management to whom a complaint or report could be made. The City of Willits Personnel Policy and Procedures Manual also states:
“The City is committed to preventing discrimination, harassment and retaliation in the workplace. The City has zero tolerance for any conduct that violates this Policy Against Harassment, Discrimination and Retaliation.

Conduct need not violate either Federal or State law in order to constitute a violation of this Policy. A single act by a City employee may constitute a violation of this Policy and provide sufficient grounds for the City to discipline the City employee.”
Further,
“This policy prohibits harassment of a covered individual because of the individual’s actual or perceived protected classification. Harassment includes, but is not limited to, the following conduct:

Derogatory, offensive, or inappropriate speech, such as epithets, slurs or stereotypical comments, or verbal propositions made on the basis of the individual’s protected classification. This includes, but is not limited to, comments, stories, and jokes about appearances, dress, physical features, gender identification, and race.” (Section 2.5, Subsection 5(d)(i), pages 4-7) Refer to the following link to view the City of Willits Personnel Policies and Procedures Manual.
https://web.archive.org/web/20250625182216/https://cityofwillits.org/ DocumentCenter/View/1675/Personnel-Policies-and-ProceduresManual-11-8-2023pdf The following examples of testimony to the Grand Jury from employees, or language taken from their written or verbal statements about top management, confirm an unprofessional, intimidating, intolerable and, at times, toxic workplace has been allowed to fester within the City of Willits.
• Staff do not feel they can bring concerns without fear of retaliation. • Many staff were looking for new jobs because things were so bad. • Numerous meetings and conversations included disparaging, negative or unprofessional language when referring to other employees • One employee was shocked by the rude, hostile and unprofessional behavior. • It was a normal pattern for top management to belittle, bully and talk badly about anyone they did not like no matter if it was unethical or morally wrong. • Staff left working for the City of Willits because they were badly treated and forced out.
2024-25 Mendocino County Civil Grand Jury

Page 6 ends

• People were let go in unfair and unethical ways.
• Top management placed themselves as acting Finance Director and Human Resources Director positions for which employees believed they had no experience or qualifications to do the jobs responsibly. • Employees expressed a desire to be heard but are afraid of what will happen to them based on how other staff have been threatened and bullied. Employees feel respect and dignity are characteristics lacking in their workplace. • Complaints made regarding top management fall on deaf ears; the complainant is perceived as the problem.
• Complaints by employees are routinely ignored, dismissed or used against them. • In a fit of anger, top management swiped files off a desk instead of trying to calm down the situation.
• Complaints are “squashed” instead of heard, investigated and addressed. • Some employees were criticized for the clothes they wore. One employee was told that top management discussed the type of bra that she wore. That employee was mortified.
• An employee was told by top management to change their personality and 'grow a pair.’
• Many employees expressed the view that if top management did not like them, they could end up targeted and out of a job.
• Employees felt it was hell at work, and mental health became more important to them than the job.
• One employee described the last four years as having been the hardest, most stressful, frustrating and challenging times experienced over multiple professions. • Employees state that the leadership is fear-based. This causes disruptions and frustrations, taking away the ability to perform duties to the fullest. • Constant belittling and condescending language is taking its toll on staff. • Some employees personally witnessed derogatory comments about those who oppose top management.
• Qualified and competent employees have chosen to seek other employment. • Blame is often placed by managers on others to avoid responsibility. • Employees care about and love working for the City of Willits. They are hurt to see what is happening. There is so much division that has been caused by poor top management style.
• Many employees feel they work in a hostile place.

As referenced earlier, in 2024, the City Manager eliminated the Human Resources Director position and replaced it with a data-gathering Human Resources Analyst position. This action is in direct repudiation of language in the City of Willits Personnel Policy and Procedures Manual authorizing and directing the Human Resources Director to receive and investigate complaints/grievances.
2024-25 Mendocino County Civil Grand Jury

Page 7 ends

The lack of confidence in top management has prompted the departure of several highlevel, highly skilled employees. In addition, as referenced previously, the City Council solicited written input from employees that verified the findings in this report thus bringing the conditions in the workplace to the direct attention of the City Council.

During the drafting of this report, the former City Manager separated from employment with the City of Willits. Events mentioned in this report occurred before the current interim City Manager was hired.

CONCLUSION
With information gathered, the Grand Jury determined top management has allowed a toxic and intimidating workplace to develop by failing to follow or enforce written policies and procedures. Employees have no process available to address bullying or harassment by top management because there is no Director of Human Resources and because of the fear of retaliation. The City Council failed to provide effective oversight of top management. Specifically, the City Council has failed to follow express policies and procedures as identified in the Personnel Policies and Procedures Manual regarding oversight: “The City Council shall exercise control over personnel only through the City Manager.” Section 3, 3.1, page 20. The City Council also has not conducted the annual performance reviews as required by City Council Manual of Procedures and Protocols which reads, “the City Manager shall receive performance reviews by the Council by April 30 of each year.” (page 18, Section 15. H)

DISCLAIMER
One Grand Jury member was recused because of an employer/employee relationship with the City of Willits, and did not participate in interviews, meetings, investigations, discussions, voting or in writing this report.

FINDINGS
F1. The Grand Jury found the existence of a toxic and intimidating workplace culture at the City of Willits office (excluding the Police Department). This has prompted highly qualified, dedicated workers to leave City employment.

F2. The Grand Jury found the Willits City Council failed to provide oversight of top management for compliance with personnel policies and procedures. 2024-25 Mendocino County Civil Grand Jury

Page 8 ends

F3. The Grand Jury found the City of Willits employees do not have an effective avenue for bringing complaints to the attention of top management. This is due to the failure to follow the Willits Personnel Policies and Procedures Manual.

F4. The Grand Jury found the City of Willits presently does not have a Director of Human Resources. Portions of the Willits Personnel Policies and Procedures Manual expressly contemplate such a position as employees are instructed to seek help from the Director of Human Resources.

F5. The Grand Jury found that the Willits City Council had not conducted annual performance reviews of the Willits City Manager by April 30 of each year.

RECOMMENDATIONS
R1. The Grand Jury recommends the Willits City Council direct its City Manager to demonstrate compliance with the existing written Personnel Policies and Procedures Manual for the City of Willits, by July 31, 2025.

R2. The Grand Jury recommends the Willits City Council create a mechanism for compliance and oversight to ensure all personnel policies are being followed, by January 1, 2026.

R3. The Grand Jury recommends the Willits City Council direct the Willits City Manager to restore and fill the position of Human Resources Director by January 1, 2026.

R4. The Grand Jury recommends the Willits City Council conduct annual performance reviews of the Willits City Manager by April 30 of each year.

REQUESTS FOR RESPONSES
Pursuant to California Penal Code §§ 933 and 933.05, the Grand Jury requests each entity or individual named below to respond to the enumerated Findings and Recommendations within specific statutory guidelines.

Responses to Findings shall be either:
• The respondent agrees with the finding.
• The respondent disagrees wholly or partially with the finding, in which case the response shall specify the portion of the finding that is disputed and shall include an explanation of the reasons, therefor.
2024-25 Mendocino County Civil Grand Jury

Page 9 ends

Responses to Recommendations shall be one of the following:
• The recommendation has been implemented, with a summary regarding the implemented action.
• The recommendation has not been implemented but will be in the future, within a specific period.
• The recommendation requires further analysis, with an explanation and the scope and parameters of an analysis or study, and a timeframe for the matter to be prepared for discussion by the officer or head of the agency or department being investigated or reviewed, including the governing body of the public agency where applicable. This time shall not exceed six months from the date of the publication of the Grand Jury report.
• The recommendation will not be implemented because it is not warranted or is not reasonable, with an explanation, therefor.

REQUIRED RESPONSE – Within 90 days
Willits City Council – All Findings and All Recommendations Responses are to be sent to:

The Honorable Judge Ann Moorman
Mendocino County Superior Court
100 North State Street, Dept. E
Ukiah CA 95482

Office of the County Counsel
County of Mendocino
501 Low Gap Road, Room 1030
Ukiah CA 95482
Mendocino County Civil Grand Jury
P.O. Box 939
Ukiah CA 95482
This report was issued by the Mendocino County Civil Grand Jury 2024-25.

IMPORTANT NOTE ABOUT CIVIL GRAND JURY FINDINGS
The Civil Grand Jury derives Findings from testimony and evidence. All testimony and evidence given to the Civil Grand Jury remains confidential by law, and it is the Civil Grand Jury’s responsibility to maintain it.

California Penal Code § 929 provides “... the name of any person, or facts that lead to the identity of any person who provided information to the Civil Grand Jury, shall not be released.” Further, 86 Ops. Cal. Atty.

Gen. 101 (2003) prohibits Civil Grand Jury witnesses from disclosing anything learned during their appearance including testimony given. This is to ensure the anonymity of witnesses and to encourage open and honest testimony.

CITY COUNCIL

MANUAL OF PROCEDURES AND PROTOCOLS
Adopted: April 26, 2017
by Resolution No.: 2017-10

APPENDIX A

TABLE OF CONTENTS
Subject Page

1. COUNCIL MEETINGS
A. Adoption of Rosenberg’s Rules of Order 1
B. Regular Meetings 1
C. Adjourned Meetings 1
D. Special Meetings 1
E. Meetings to be Public 1
F. Attendance 1
G. Quorum 2

2. AGENDA
A. Preparation of Agenda 2
B. Place of Items on Agenda 2
C. Teleconferencing 2
D. Order of Business 2
E. Agenda Contents 2

3. PRESIDING OFFICER
A. Mayor to Preside 4
B. Powers and Duties of Presiding Officer 4

4. ADDRESSING THE COUNCIL
A. Written Correspondence 5
B. Right to Address Council 5
C. Public Hearings 5
D. Manner of Addressing Council 6
E. Time Limitation 6

5. DEBATE AND DECORUM
A. Getting the Floor 6
B. Questions to Staff 6
C. Interruptions 6
D. Points of Order 6
E. Point of Personal Privilege 6
F. Decorum and Order, Council and City Staff 7
G. Decorum and Order, Audience 7
H. Enforcement of Decorum 7
I. Failure to Observe Rules of Order 7
J. Serial Meetings 7
K. Use of Technology 8

APPENDIX A
Subject Page

6. MOTIONS
A. Presentation of Motions 8
B. Second Required 8
C. Precedence of Motions 8
D. Particular Motions, Purpose and Criteria 8

7. VOTING
A. Voting Procedure 10
B. Change of Vote 10
C. Failure to Vote 11
D. Conflict of Interest 11
E. Reconsideration and Rescission of Prior Action 11
F. Lost Motions 11

8. MINUTES
A. Preparation of Minutes 11
B. Minutes of Hearings 12
C. Reading of Minutes 12

9. ORDINANCES, RESOLUTIONS, ANDCONTRACTS
A. Preparation of Ordinances, Resolutions, and Contracts 12 B. Prior Approval by Administrative Staff 12
C. Enactment of Ordinances 12
D. Adoption of Resolutions 13

10. PUBLIC HEARINGS
A. Application and Definition 13
B. Rights of Interested Persons 13
C. General Procedure 13
D. Presentation of Evidence 14
E. Continuances 14
F. Decision 15
G. Record of Hearing 15

11. DECISION MAKING 15

12. MAYOR AND VICE MAYOR: 15

ELECTION/RESPONSIBILITY

13. COUNCIL GOALS 17

14. COMMUNICATIONS 17

APPENDIX A
Subject Page

15. COUNCIL/STAFF RELATIONS 18

16. COUNCIL COMMITTEES 18

17. CITY BOARDS, COMMISSIONS AND COMMITTEES 19

18. CONFIDENTIAL INFORMATION 19

19. STATIONERY USE AND RELATED GUIDELINES 19

20. GENERAL 20

21. CONDUCT BY COUNCILMEMBERS 20

APPENDIX
A. Rosenberg’s Rules of Order 22

APPENDIX A

1. COUNCIL MEETINGS
A. Adoption of Rosenberg’s Rules of Order
The Council adopts Rosenberg’s Rules of Order as the general procedures for conducting its meetings unless otherwise specified in this manual. In the event of a conflict between this manual and Rosenberg’s Rules of Order, the provisions of this manual shall control. When necessary to resolve issues that may arise over process, the Mayor will refer to the City Attorney who will act as the Parliamentarian. Upon such advice, the Council will vote and follow the decision of the majority.

B. Regular Meetings
The City Council shall hold regular meetings on the second and fourth Wednesdays of the month, unless the Mayor determines a particular meeting shall not be held, at or after 6:30 p.m. as specified by the Mayor and set forth on the agenda. Regular meetings shall be held at City Hall, 111 E. Commercial Street, Willits, or at another place within the City limits as determined by the Mayor. If by reason of natural disaster or other emergency it shall be unsafe to meet in the City Hall, the meetings may be held for the duration of the emergency at such other place as is designated by the Mayor or by four (4) members of the City Council.

Regular meetings of the City Council will adjourn no later than 10:30 p.m. Any Councilmember may make a motion to extend the meeting by thirty (30) additional minutes, in order to conclude the business before the Council. The motion will be carried by majority vote.

Council meetings will be broadcast on the local government access channels. Council meetings will also be rebroadcast on the local government access channels.

C. Adjourned Meetings
Any regular or adjourned regular meeting may be adjourned to a time, place, and date specified in the order of adjournment but not beyond the next regular meeting. If no time is stated in the order of adjournment, it shall be the same time as for a regular meeting. An adjourned regular meeting is a regular meeting for all purposes.

D. Special Meetings
Special meetings may be called at any time by the Mayor, or City Manager. The call and notice shall specify the time and place of the special meeting and the business to be transacted. No other business shall be considered at such meetings. No ordinances, other than urgency ordinances, may be adopted.

E. Meetings to be Public
All regular, adjourned, and special meetings of the City Council shall be open in public and held in accordance with the Ralph M. Brown Act (Government Code sections 54950, et seq.); provided, however, the City Council may hold closed sessions from which the public may be excluded as allowed by law.

F. Attendance
Councilmembers are expected to attend all meetings of the City Council. If a Councilmember is absent without Council permission from four (4) consecutive

APPENDIX A
regular City Council meetings, his/her office becomes vacant and shall be filled as any other vacancy.

G. Quorum
The Council consists of five members, one of whom is the Mayor. Three members of the Council shall constitute a quorum and shall be sufficient to transact business.

2. AGENDA
A. Preparation of Agenda
An agenda shall be prepared for each regular meeting containing the time of commencement of the meeting, the specific items of business to be transacted and the order thereof. The Mayor shall meet with the City Manager, the City Attorney, and additional staff as deemed appropriate to establish those items appearing on the agenda. Whenever feasible, each item on the agenda shall contain a staff recommendation and the specific action requested to be taken by the Council. Regular meeting agendas shall be prepared and posted in accordance with Ralph M. Brown Act.

B. Placement of Items on Agenda
Councilmembers wishing to have items placed on a future agenda shall contact the Mayor directly or through the City Manager. In the alternative, any Councilmember may make a request during “Mayor’s/Councilmembers’ Reports” to add an item to a subsequent meeting agenda. The purpose of the City Council discussion on such a request will only be to determine whether it will be placed on a subsequent agenda for deliberation and action. A concurrence of one other Councilmember will be sufficient to place the item on a subsequent agenda.

C. Teleconferencing
Any Councilmember who wishes to participates by teleconference shall be required to advise the City Clerk at least ten calendar days prior to the City Council meeting in order to properly agendize participation by teleconference as required by Government Code §54953. Any location at which a Councilmember wishes to teleconference must be open to the public. The Councilmember shall take all necessary steps to comply with the provisions of the Ralph M. Brown Act related to teleconferencing as instructed by the City Clerk and/or City Attorney or the Councilmember shall not be allowed to participate in such meeting.

D. Order of Business
At the time set for each regular meeting, the Mayor shall call the meeting to order and the business of the Council shall be taken up for consideration and disposition in the order set forth in Section E below except that with consent of a majority of the Councilmembers present, items may be taken up out of order.

E. Agenda Contents
The agenda shall contain the title headings and shall be conducted in the order and manner as set forth below:

APPENDIX A
Call to Order and Roll Call
The City Clerk or his/her designee shall call the roll of the Councilmembers and the names of those present and absent shall be accordingly entered in the minutes.

Public Communications on Non-agenda Matters
Any person desiring to address the Council on matters not listed on the agenda which are within the subject matter jurisdiction of the City may do so under Public Comments on Non-agenda Matters. Each speaker may address the Council for up to three minutes at each Council meeting. The Mayor shall have the authority to limit public comments on non-agenda matters to less than three minutes based on the number of speakers wishing to address the Council. The City Clerk will monitor the time for public comments and inform the speakers when the time limitation has beenreached. The Council may not take immediate action on items presented under Public Comments on Non-agenda Matters but can refer the matter to staff or request its placement on a future meeting agenda.

Public Comments on Agenda Items
Public comment will be allowed on all agenda items at the time each item is called.

Citizens wishing to speak are requested to record their name on the speaker’s sign-in sheet. Each speaker may address the Council for up to three minutes regarding each action item that is a part of an agenda, except public hearings. The Mayor shall have the authority to limit public comments on an agenda item to less than three minutes based on the number of speakers wishing to address the council on a particular item. The City Clerk will monitor the time for public comments and inform the speakers when the time limitation has been reached.

Public Matters
Consent Items
Items that are routine in nature or have been previously reviewed by the Council and require little or no further discussion by the Council, public, or applicant, are considered as Consent Items. The Council may act on these items in one motion for each type of action shown on the agenda.

Informational Reports
Matters that are do not require action by the City Council but are of public interest.

Right to Appeal
Persons who are dissatisfied with the decisions of the City Council may have the right to a review of that decision by a court. The City has adopted Section 1094.6 of the Code of Civil Procedure, which generally limits to 90 days the time within which the decisions of the City boards and agencies may be judicially challenged.

Commissions, Agencies and Authorities
The Willits City Council meets concurrently as the City of Willits Planning Commission and the City of Willits Successor Agency to the Redevelopment Agency.

APPENDIX A
City Manager’s Reports
The City Manager, from time to time, gives reports regarding matters of general interest to the Council. Council may take action as appropriate and as permitted by law.

Department Recommendations
This time is reserved for City staff to brief the Council on departmental issues of interest and for the City Attorney to inform the Council on upcoming legal matters. No action will be taken on these matters except to place a particular item on a future agenda for consideration by the Council.

City Council and Committee Reports
The Mayor and Councilmembers will brief one another on committees or boards on which Councilmembers serve and seek direction on items that they may be required to act upon as the City’s representative.

Mayor’s/Councilmembers’ Reports
The Mayor and Councilmembers may, from time to time, give reports regarding matters of general interest and may seek direction on items that they may be required to act upon as the City’s representative, to share pertinent information, or to request future agenda items. Council may take action as appropriate and as permitted by law.

Enactment of Ordinances
The Council shall consider items of City business and the introduction and adoption of ordinances, as appropriate.

Good & Welfare
Closed Session(s)
The City Council may meet in closed session as authorized under the Ralph M. Brown Act. Council may reconvene to Closed Session at the end of the regular meeting to complete discussion of any closed session items that were not concluded during the time allotted at the beginning of the meeting or if additional closed session items are required to be added and are authorized to be added to the agenda under the Ralph M. Brown Act.

Adjournment of Meeting

3. PRESIDING OFFICER
A. Mayor to Preside
The Mayor shall be the Presiding Officer at all meetings of the City Council. In the absence of the Mayor, the Vice Mayor shall preside. In the absence of both the Mayor and Vice Mayor, the City Manager shall call the Council to order, whereupon a temporary Presiding Officer shall be elected by the Councilmembers present to serve until the arrival of the Mayor or until adjournment.

B. Powers and Duties of Presiding Officer

1. Participation
The Presiding Officer may, upon passing the gavel, move or second from the Chair.

He/she shall not be deprived of any of the rights and privileges of a Councilmember

APPENDIX A
by reason of his/her acting as Presiding Officer.

2. Questions to be Stated
The Presiding Officer, or such member of the City staff as he/she may designate, may verbally restate each question immediately prior to calling for the vote. Prior to the vote, the Presiding Officer, in his/her discretion, may publicly explain the effect of a vote for the audience, or he/she may direct a member of the City staff to do so, before proceeding to the next item of business.

3. Maintaining Order and Decorum
The Presiding Officer shall be responsible for the maintenance of order and decorum at all meetings. Any decision or ruling of the Presiding Officer may be appealed by request of any Councilmember. The Presiding Officer shall call for roll call to see if the Chair shall be upheld. If the roll call loses, the Presiding Officer is reversed.

4. Signing of Documents
The Presiding Officer shall sign all ordinances, resolutions, contracts, and other documents necessitating his/her signature, which were adopted in his/her presence, unless he/she is unavailable, in which case an alternate Presiding Officer may sign such documents.

4. ADDRESSING THE COUNCIL
A. Written Correspondence
The City Manager or his/her designee is authorized to receive and open all mail addressed to the City Council. He/she shall give it immediate attention to the end that all administrative business referred to in said communications and not necessarily requiring Council action may be disposed of between Council meetings. Any communication requiring Council action shall be placed upon the agenda. All correspondence requiring a response shall be answered or acknowledged as soon as practicable.

Written correspondence pertaining to an item on the agenda and submitted to the City Clerk’s Office by 12:00 p.m. the Monday before the Council meeting will be distributed to the Council prior to the Council meeting. Written correspondence received after the Monday deadline and before noon the day of the meeting will be distributed to Councilmembers at the Council meeting. All written correspondence pertaining to matters on the agenda and received prior to 12:00 p.m. on the day of the meeting will be available for public review in the public meeting binder.

B. Right to Address Council
Subject to the provisions of Sections 4C, 4D, and 4E,, members of the public shall have the right to address the Council as provided by state law.

C. Public Hearings
Interested persons or their authorized representatives may address the Council, while a matter is open to public hearing, in regard to remarks or questions relevant to the matter under consideration.

D. Manner of Addressing Council

APPENDIX A
Any person desiring to address the Council shall approach the podium state his/her name for the record, and proceed to address the Council. All remarks and questions shall be addressed to the Council as a whole and not to any member thereof. No question shall be asked a Councilmember or a member of the City staff without first obtaining permission of the Presiding Officer.

E. Time Limitation
Every person addressing the Council shall limit his/her address to three (3) minutes as granted by the Presiding Officer. When any group of persons wishes to address the Council on the same subject matter, it shall be proper for the Presiding Officer to request that a spokesperson be chosen to represent the group, as to avoid unnecessary repetition.

5. DEBATE AND DECORUM
A. Getting the Floor
Councilmembers wishing to speak during Council meetings shall raise their hand or otherwise indicate to the Mayor their desire to speak and gain recognition by the Presiding Officer. Councilmembers shall confine himself/herself to the question under debate.

B. Questions to Staff
Every Councilmember desiring to question the City staff shall, after recognition by the Presiding Officer, address his/her questions to the presenter of an agenda item, the City Manager or to the City Attorney. The City Manager or City Attorney shall be entitled either to answer the inquiry himself/herself, or to designate a member of his/her staff for that purpose.

C. Interruptions
A Councilmember, once recognized, shall not be interrupted when speaking unless called to order by the Presiding Officer, unless a point of order or personal privilege is raised by another Councilmember, or unless the speaker chooses to yield to a question by another Councilmember. If a Councilmember, while speaking, is called to order, he/she shall cease speaking until the question of order is determined; if determined to be in order, he/she may proceed. Members of the City staff, after recognition by the Presiding Officer, shall hold the floor until completion of their remarks or until recognition is withdrawn by the Presiding Officer.

D. Points of Order
The Presiding Officer shall determine all points of order subject to the right of any Councilmember to appeal to the Council. He/she may request an opinion of the City Attorney in making such determination. Council decision shall conclusively determine such question of order.

E. Point of Personal Privilege
The right of a Councilmember to address the Council of a question of personal privilege shall be limited to cases in which his/her integrity, character, or motives are questioned, or when the welfare of the Council is concerned. A Councilmember raising a point of personal privilege may interrupt another Councilmember who has the floor subject only to the power of the Presiding Officer to call him/her out of order.

APPENDIX A
F. Decorum and Order, Council and City Staff
While the Council is in session, the Councilmembers and City staff shall preserve order and decorum. A member shall neither, by conversation or otherwise, delay or interrupt the proceedings or the peace of the Council, nor disturb any member while speaking or refuse to obey the directives of the Presiding Officer.

G. Decorum and Order, Audience
Public members attending Council meetings shall observe the same rules of order and decorum applicable to the Council and staff. No person shall use loud, profane, threatening, or personally abusive language, or engage in any other disorderly conduct so as to disrupt, disturb or otherwise impede the orderly conduct of any Council meeting.

Persons who violate this rule may be barred from attendance for the remainder of the Council meeting, provided that the Mayor has notified the person to conduct himself/herself in a manner consistent with this rule, and warned the person that he/she will be removed if he/she continues to disrupt the Council meeting. If after notification and warning the person persists in disrupting the meeting, the Mayor shall order the person to leave the Council meeting and may recess the meeting if necessary. If the person does not remove himself/herself, the Mayor may request the Sergeant at Arms or any law enforcement officer who is on duty at the meeting to remove that person from the Council Chamber.

H. Enforcement of Decorum
The Chief of Police, or such member of the Police Department as he/she may designate, shall be Sergeant-at-Arms at the City Council meetings and he/she shall attend meetings when requested by the Presiding Officer, City Manager, or City Council. He/she shall be available to respond to all meetings immediately upon call. He/she shall carry out all orders given by the Presiding Officer of Council for the purpose of maintaining order and decorum at the Council meetings. Any Councilmember may move to require the Presiding Officer to enforce the rules, and the affirmative vote of a majority of the Councilmembers present shall require him/her to do so.

I. Failure to Observe Rules of Order
Rules adopted to expedite the transaction of the business of the Council in an orderly fashion are deemed to be procedural only and the failure to strictly observe such rules shall not affect the jurisdiction of the Council or invalidate any action taken at a meeting that is otherwise held in conformity with law.

J. Serial Meetings
Serial meetings are meetings that at any one time involve only a portion of a legislative body, but eventually involve a quorum. Serial meetings yield a process which deprives the public the opportunity for a meaningful contribution to the decision-making process and are prohibited by law. Serial meetings may be a chain, in which member A contacts member B, B then contacts C, C contacts D and so on, until a quorum is involved. An elected official has the right to confer with a colleague about public business. But if and when a “collective concurrence as to action to be taken” is reached, the Ralph M. Brown Act is violated.

APPENDIX A
Councilmembers are encouraged to consider the possibility of serial meetings when engaging in discussion with their colleagues on a matter within the subject jurisdiction of the City.

K. Use of Technology
Councilmembers may access their agenda materials on City provided electronic communication system devices (such as tablets) during Council meetings. City Council shall not send, receive or read electronic messages of any kind during a Council meeting, except under emergency circumstances.

6. MOTIONS
A. Presentation of Motions
A motion is the formal statement of a proposal or question to the Council for consideration and action. The Mayor, and each Councilmember, has the right to present a motion.

B. Second Required
A motion by any Councilmember shall not be considered by the Council and voted on unless it receives a second.

C. Precedence of Motions
When a main motion is before the Council, no motion shall be entertained except the following which shall have precedence, one over the other, in the following order:

1. Adjourn

2. Recess

3. Postpone temporarily or definitely (table)

4. Previous question (call the question)

5. Limit or extend debate

6. Refer to committee or staff

7. Amend

8. Postpone indefinitely
The above order of precedence is subject to the following restrictions:

1. A motion shall not be repeated without intervening business or discussion.

2. A motion shall not be in order when the previous question has been ordered.

3. A motion shall not be in order while a vote is being taken.

D. Particular Motions, Purpose and Criteria
The purpose and salient criteria of the above-listed motions are as follows:

Motion to Adjourn
Purpose: To terminate a meeting.

Debatable or Amendable: No, except a motion to adjourn to another time to which the meeting is to be adjourned.

APPENDIX A
Motion to Recess
Purpose: To permit an interlude in the meeting and to set a definite time for continuing the meeting.

Debatable or Amendable: Yes, but restricted as to time or duration of recess.

Motion to Postpone
Temporarily
Purpose: To set aside, on a temporary basis, a pending
main motion provided that it may be taken up
again for consideration during the current
meeting or at the next regular meeting. It is
also referred to as a motion to lay on the table.

Debatable or Amendable: It is debatable but not amendable.

Motion for Previous Question
(Call the Question)
Purpose: To prevent or stop discussion on the pending
question or questions and to bring such
question or questions to vote immediately. If
the motion fails, discussion shall continue. If
the motion passes, a vote shall be taken on the
pending motion or motions.

Debatable or Amendable: No.

Motion to Limit or Extend
Debate
Purpose: To limit or determine the time that will be
devoted to discussion of a pending motion or
to extend or remove limitations already
imposed on its discussion.

Debatable or Amendable: Not debatable; amendments are restricted to the period of time of the proposed limit or
extension.

Motion to Refer to Committee
or Staff
Purpose: To refer the question before the Council to a
committee or to the City staff for the purpose
of investigating or studying the proposal and to
make a report back to the Council. If the
motion fails, discussion or vote on the question
resumes.

APPENDIX A
Debatable or Amendable: Yes.

Motion to Amend
Purpose: To modify or change a motion that is being
considered by the Council so that it will
express more satisfactorily the will of the
members. If the motion fails, discussion or
vote on the main motion resumes. If the motion
passes, then the main motion should be voted
on as amended.

Debatable or Amendable: It is debatable unless applied to an undebatable main motion. It is amendable.

Motion to Postpone
Indefinitely
Purpose: To prevent further discussion and voting on the main motion. If the motion fails, discussion
and voting on the main motion resumes. If it
passes, the subject of main motion shall not be
brought up again for the remainder of the
meeting or the next regular meeting.

Debatable or Amendable: It is debatable but not amendable.

Main Motion
Purpose: The primary proposal or question before the
Council for discussion and decision.

Debatable or Amendable: Yes.

7. VOTING
A. Voting Procedure
When any motion is in order for the question, a roll call vote thereon shall be taken by the City Clerk.

Motions may be passed by a simple majority of the members present at a properly quorumed meeting unless otherwise required by the City ordinance or state law.

The affirmative vote of a majority of the total membership of the Council (3 votes) shall be necessary to adopt any ordinance or resolution and for the Council to approve or settle a claim against the City unless otherwise required by City ordinance, or state law.

If a Councilmember is to appear telephonically, a roll call vote shall be required in accordance with the Ralph M. Brown Act.

B. Change of Vote
A member may change his/her vote only if he/she makes a timely request to do so immediately following the announcement of the vote by Presiding Officer and prior to the time the next item in the order of business is taken up.

APPENDIX A
C. Failure to Vote
Every member should vote unless disqualified for legal cause. Self-disqualification, without legal cause, which results in a tie vote, shall be avoided as thwarting Council action, but no Councilmembers shall be forced to vote. A Councilmember who abstains shall in effect consent that a majority of the quorum may act for him/her. Tie votes shall be lost motions and the question remains before the Council.

D. Conflict of Interest
Any Councilmember who has a financial interest or other conflict of interest in any matter coming before the City Council shall state the nature of the disqualification and disqualify himself/herself from discussing or voting on that matter. Unless the matter in which the Councilmember has a conflict of interest is on the consent calendar, the Councilmember shall leave the Council Chamber before any discussion on the matter commences and shall remain outside of the Council Chamber until the matter is concluded. A Councilmember stating such disqualification shall not be counted as part of a quorum and shall be considered absent for the purpose of determining the outcome of any vote on such matter
E. Reconsideration and Rescission of a PriorAction
A motion to set aside a vote (in essence to reconsider) or a motion to rescind (repeal, cancel, nullify) shall be permitted only as follows:

Any member who voted with the majority may move to reconsider or rescind any action at the same or next following meeting, providing no legal rights have intervened to create an estoppel. The seconder shall not be required to have voted with the majority. If the motion carries, the item shall be listed on the agenda, or placed on the agenda at the first available meeting or such other meeting as designated by the Council and in accordance with any requirements by law. After a motion to reconsider or to rescind any action has once been acted on, no other motion to reconsider or to rescind the same action shall be made without unanimous vote of the Council. This paragraph shall not affect any procedures presently provided for by ordinance.

F. Lost Motions
A lost motion is one that fails to receive the necessary number of votes to carry. Tie votes result in a lost motion. Any item resulting in a lost motion may be acted on at any subsequent Council meeting unless the action is otherwise prohibited by law.

This procedure shall not apply to the appeal of a staff decision or board or commission decision to the City Council. If there are not sufficient votes to grant an appeal, the decision of staff or the board or commission shall become final.

8. MINUTES
A. Preparation of Minutes
The Council has adopted the use of action minutes. The City Clerk shall have exclusive responsibility for preparation of the minutes. Any directions for alterations in the minutes shall be made only by action of the City Council. Corrections or typographical or clerical errors are not considered alterations.

APPENDIX A
B. Minutes of Hearings
Whenever the Council acts in a quasi-judicial proceeding, the minutes shall contain a summary of the evidence.

C. Reading of Minutes
Unless the reading of the minutes of a Council meeting is ordered by a majority vote of the Council, such minutes may be approved without reading if the City Clerk has previously furnished each Councilmember with a copy.

9. ORDINANCES, RESOLUTIONS, ANDCONTRACTS
A. Preparation of Ordinances, Resolutions, and Contracts

1. Ordinances
All ordinances shall be reviewed and approved by the City Attorney and shall be presented to the Council only when ordered by the Council or City Manager, or prepared by the City Attorney on his/her own initiative.

2. Resolutions
All resolutions shall be reviewed and approved by the City Attorney. In matters of urgency, a resolution may be presented verbally in motion form together with instructions for written preparation for later execution.

3. Contracts
All contracts shall be approved as to form by the City Attorney and shall be presented to Council unless the Council has delegated that authority to the City Manager or other staff, or to the City Attorney.

B. Prior Approval by Administrative Staff
All ordinances, resolutions, and contract documents shall, before presentation to the Council, have been approved as to form by the City Attorney and shall have been examined and approved for administration by the City Manager or his/her authorized representative, where there are substantive matters of administration involved.

C. Enactment ofOrdinances

1. Introduction
Ordinances shall be introduced for first reading by motion. When ordinances, other than urgency ordinances, are altered after introduction, they shall be passed only at a regular or adjourned regular meeting held at least five (5) days after alteration.

Corrections or typographical or clerical errors are not considered alterations.

2. Passage
Ordinances shall be considered for adoption on second reading. Ordinances may be passed by motion and a majority vote of the Council, except for those ordinances which require a larger number of the Council for their approval. Ordinances, except for urgency ordinances, shall not be passed within five (5) days of their introduction.

3. Reading
After reading the title, further reading is waived.

APPENDIX A

4. Urgency Ordinance
An urgency ordinance is an ordinance for the immediate preservation of the public peace, health or safety of the City. It may be passed immediately upon introduction either at a regular or special meeting. It must declare the facts constituting the urgency and it shall be passed by four affirmative votes.

5. Publication
The City Clerk shall cause each ordinance to be published as required by state law.

6. Effective Date
Ordinances take effect thirty (30) days after final passage, provided they are published at least once after passage. An ordinance takes effect immediately if it is an ordinance calling or otherwise relating to an election, of an urgent nature relating to the public peace, health or safety, relating to street improvement proceedings, relating to taxes for the usual and current expenses of the City, or by particular provisions of law prescribing the manner of its passage and adoption.

D. Adoption of Resolutions
Resolutions may be adopted by motion on the date they are first presented to the Council. It is not required that resolutions be read, either in full or by title only.

Resolutions may be adopted as amended by the Council on the date they are first presented unless the Council by majority vote directs the City Clerk to place an amended resolution on a subsequent meeting agenda for adoption.

10. PUBLIC HEARINGS
A. Application and Definition
The following procedural rules shall apply to all hearings before the City Council. As used herein, the word hearing shall include all public hearings required by State law or City ordinance, and proceedings for the revocation, suspension or reinstatement of permits, licenses, and franchises.

B. Rights of Interested Persons
On the date and at the time and place designated in the notice, the Council shall afford any interested person or his/her authorized representative, or both, the opportunity to present documentary evidence, and/or to present statements, arguments, or contentions orally and/or in writing, subject to the rules on addressing the Council and rules hereinafter stated.

C. General Procedure
The Council procedure for the conduct of public hearings is generally as follows:

1. For quasi-judicial hearings, Councilmembers disclose any ex parte communications or information obtained outside the Council Chamber, such as field trips, views of the premises and discussions with individuals.

2. Staff presents its report.

3. Council members may ask questions of staff.

4. The Mayor opens the public hearing.

5. The applicant or appellant has the opportunity to present comments, testimony, or

APPENDIX A
arguments. In the case of an appeal when the appellant is different from the applicant, the appellant should be called up first to provide comments or testimony.

6. Members of the public are provided with the opportunity to present their comments, testimony or argument.

7. The applicant or appellant is given an opportunity for rebuttal or concluding comments. In the case of an appeal when the appellant is different from the applicant, the appellant is given the opportunity for closing comments.

8. The public hearing is closed.

9. The Council deliberates on the issue.

10. If the Council raises new issues through deliberation and seeks to take additional public testimony (questions of the public, applicant or appellant), the Public Hearing must be reopened. At the conclusion of the public testimony, the Public Hearing is again closed.

11. The Council deliberates and takes action.

12. The Mayor announces the final decision of the Council.

D. Presentation of Evidence

1. Oral Evidence
All oral statements which are relevant to the subject matter of the hearing may be considered by the Council. Oral evidence may be taken on oath or affirmation at the request of any interested party or his/her authorized representative.

2. Exhibits and Documents
Exhibits and documents used by the City staff and any persons participating in the hearing may be considered as evidence.

3. Communications andPetitions
All communications and petitions may be considered as evidence by the Council.

4. Staff Reports
Whenever practicable, a written staff report shall be prepared and summarized aloud as part of the staff presentation. Said report shall be considered as evidence.

5. Large Maps and Displays
Large size maps and displays presented for use at the hearing shall, whenever practicable, be displayed in full view of the participants and the audience. Said maps or displays, or authentic reductions thereof, may be considered as evidence.

6. Admissible Evidence
The hearing need not be conducted according to technical rules relating to evidence and witnesses. Any relevant evidence shall be admitted if it is the sort of evidence on which responsible persons are accustomed to rely in the conduct of serious affairs, regardless of the existence of any common law or statutory rule which might make improper the admission of such evidence in civil actions.

E. Continuances
Any hearing being held, noticed, or ordered to be held by the Council may, by motion, be continued at the request of staff, an applicant or an appellant, or by majority vote of

APPENDIX A
the Council to any subsequent regular or adjourned meeting of the Council provided that if the hearing is continued to a time less than 24 hours after the time specified in the order on notice of hearing, a copy of the order or notice of continuance shall be posted outside the Council Chamber forthwith following the meeting at which the order of continuance was made.

F. Decision
The Council shall consider all evidence properly presented in accordance with the rules stated herein and, unless otherwise provided by law, said decision or determination shall be made by motion, resolution, or ordinance, as appropriate. Action may be taken thereon at a subsequent meeting of the Council. Any Councilmember who failed to hear portions of the hearing and who did not familiarize himself/herself with the hearing or conduct thereof so as to be able to publicly state that he/she was familiar with the issues and evidence presented at the hearing shall disqualify himself/herself from discussing or voting on such matter.

G. Record of Hearing
A verbatim electronic recording shall be made of the oral evidence presented at the hearing. Said recording, together with all documents, maps, exhibits, and displays admitted into evidence, shall be retained by the City Clerk for a period of one year from the date of the close of the hearing. In lieu of retaining said recording, the City Clerk may prepare a typewritten transcript thereof which shall be retained for the same period of time.

11. DECISION MAKING
A. Council members are expected to read staff reports and supporting information in their agenda packets and get necessary clarification on issues prior to the meetings.

B. In order to reach the best possible solutions, information is shared freely between Council members during Council meetings.

C. Council members treat each other, the public, and staff with respect at all times.

D. There is a respect for differing opinions.

E. The Council will deal with issues and not personalities.

F. The Council, overall, strives for consensus.

G. There are individual interests and areas of expertise of Council members – allowing the Council to rely on one another for information and positive action.

H. Council looks to boards, commissions, and committees for independent advice and possible legislative actions.

12. MAYOR AND VICE MAYOR:ELECTION/RESPONSIBILITY
A. The Mayor is elected for a one-year term immediately following the installation of

APPENDIX A
newly-elected Councilmembers. If a Mayor fails to complete a full term, the Council member elected to fill out the remainder of the unexpired term shall not be barred from serving a consecutive term as Mayor thereafter if the remaining term filled was one year or less.

B. The Vice Mayor is elected annually for a one-year term. The Vice Mayor is not a natural ascendancy to Mayor and there is no rotation system for selecting the Mayor or the Vice Mayor. Nominations for and election of the Vice Mayor shall follow the procedures set forth in paragraph C below.

C. At the same meeting and immediately following the installation of newly-elected Councilmembers, the Mayor shall call for nominations from the floor for Mayor. The nomination must receive a second and be accepted by the nominee prior to a vote on the nomination. Nominations will be voted upon in the order made. Once a nomination receives a majority vote of Councilmembers present, no further action will be taken on subsequent nominations. The Mayor shall then pass the gavel to the newly-elected Mayor, who shall assume the role of Presiding Officer. Immediately following election of the Mayor, the same procedure shall be followed for election of the Vice Mayor.

D. Following the election of the Mayor and Vice Mayor, and at such other times as the Mayor deems it necessary, the Mayor shall establish the dais seating arrangement of the Councilmembers. The Vice Mayor shall always be seated immediately next to the Mayor.

E. The Mayor and Vice Mayor are peers of, and serve at the pleasure of, the other Councilmembers.

F. Council committee and liaison assignments are reviewed and made annually by the Mayor. The Mayor may, subject to the approval of the Council, appoint such committees of Councilmembers, City staff, and private citizens, or a combination thereof, as he/she deems necessary and expedient to assist and advise the Council in its work.

G. In January of each year, the Mayor will submit his/her recommendations for Chairs of the boards, commissions, and advisory committees for ratification by the Council. The Chairs will take their seats at their first meeting on or after February 1st.

H. Prior to March 1st of each year, the Mayor will develop a “State of the City” report for presentation to civic groups and posting on the City’s web site.

I. The Mayor will meet with the Chairs of the boards, commissions, and advisory committees on a monthly basis in an effort to share information and coordinate efforts.

J. Proclamations are issued and/or scheduled for presentation at a City Council meeting at the discretion of the Mayor.

13. COUNCIL GOALS
A. Council Goals are set every two years by the City Council and reviewed annually.

APPENDIX A
B. Staff will prepare an update on City issues, trends, and demographics to assistthe City Council with preparations for their goal setting process.

C. In December, the Mayor shall determine the process and facilitator he/she wishes to use for the annual review for the goal setting. The goal setting session shall be held as early in the year as possible to allow for development of work plans and allocation of resources through the budget process. Goals shall be established for two fiscal years starting on July 1 and ending on June 30.

D. In December, the Mayor shall determine the process and facilitator he/she wishes to use for the annual review for the goal setting. The goal setting session shall be held as early in the year as possible to allow for development of work plans and allocation of resources through the budget process. Goals shall be established for two fiscal years starting on July 1 and ending on June 30.

E. The purpose of the goal setting process is to establish a limited number of high priority consensus goals that the City will focus on for the next year.

F. Staff will develop draft work plans for each goal for approval by the City Council.

G. The City Manager and City Attorney are active participants in the goal setting process.

Other staff may also participate in goal setting at the direction of the City Council.

H. Staff will take steps to distribute Council goals to staff and the public.

I. The City Council will review progress on the goals quarterly.

14. COMMUNICATIONS
A. The City Clerk handles all correspondence for the Council. Copies of appropriate correspondence are disseminated to the entire City Council.

B. All written informational material requested by an individual Councilmember shall be distributed by staff to all Councilmembers with a notation indicating which Councilmember requested the information.

C. Mail that is addressed to the Mayor and City Council shall be distributed to all Councilmembers mailboxes, which are located in the City Clerk’s Office. Any communication requiring Council action shall be placed on the agenda. All correspondence requiring a response shall be answered or acknowledged as soon as practicable.

D. Correspondence directed to the City Council and/or the City Manager relating to Council business is available to the public.

E. In an effort to increase communications with the community, every effort will be made to notify residents (i.e., media releases, social media, and/or the City’s website) of issues that will affect their neighborhood that will be coming before the Council or any of the

APPENDIX A
City’s boards, commissions, and advisory committees.

15. COUNCIL/STAFF RELATIONS
A. City staff shall acknowledge the Council as the policy makers, and the City Council shall acknowledge staff as administering the Council’s policies.

B. The City Manager and the City Attorney are the only officials directly appointed by the City Council. All department heads (except for the City Attorney) are appointed and supervised by the City Manager.

C. Council relies on staff for technical work and reports.

D. Staff handles all labor negotiations.

E. Council shall not attempt to coerce or influence staff in the making of appointments, the awarding of contracts, the selection of consultants, the processing of development applications, or the granting of licenses or permits. The Council shall not attempt to change or interfere with the operating policies and practices of any City department.

F. A Councilmember shall not direct staff to initiate any action or prepare any report that is significant in nature or initiates any project or study without the approval of a majority of the City Council.

G. Councilmembers should confer with the City Manager on issues of concern. The City Manager shall report to the City Council on all matters of major impact.

H. The City Manager shall receive performance reviews by the Council by April 30th of each year.

I. Staff provides support to Councilmembers serving on regional agencies, boards or commissions or on any League affiliated committee or body.

16. COUNCIL COMMITTEES
A. The Council operates through a number of ad-hoc and standing committees.

B. Committee areas belong to the whole Council. Committees may overlap on issues and address them from different perspectives.

C. Committee members are responsible to keep the rest of the Council informed via the Mayor’s and Councilmembers’ reports at regular meetings of the Council. It is particularly important to update all members on the activities of the individual committees on which Councilmembers serve. If individual Councilmembers want more in-depth information or to give input, they are responsible for obtaining the information.

D. Any Councilmember may attend a subcommittee meeting of the City Council. The nonsubcommittee members may observe but may not participate in any discussion or vote.

E. If the Mayor chooses not to appoint an Ad Hoc Committee, one may be appointed by a

APPENDIX A
simple majority vote of the City Council.

17. CITY BOARDS, COMMISSIONS, ANDCOMMITTEES
A. All appointments to City boards, commissions, and advisory committees shall be made by the City Council; when needed, subcommittees will be established by the primary committee. All applicants for City boards, commissions, or advisory committees shall complete and file a standard application form with the City Clerk; applications will then be forwarded to the City Council for appointment.

B. Councilmembers have the right to attend meetings of Council-appointed boards, commissions, and advisory committees but are prohibited from becoming involved in the meeting’s discussion or business.

18. CONFIDENTIALINFORMATION
A. Councilmembers shall keep all written materials and verbal information provided to them on matters that are confidential under State law in complete confidence to ensure that the City’s position is not compromised. No mention of information in these materials should be made to anyone other than Councilmembers, the City Attorney, or the City Manager.

B. Councilmembers shall avoid disclosing information, which is confidential or not generally known or readily available to the public, concerning the business or property of the City for the purpose of benefiting any private interest.

C. If the City Council in closed session has provided direction to City staff on proposed terms and conditions for any type of negotiations whether it be related to property acquisition or disposal, a proposed or pending claim or litigation and/or employee negotiations, all contact with the other party should be by the designated City staff representative handling the negotiations or litigation. Unless otherwise authorized by the City Council, a Councilmember shall not have any contact or discussions with the other party or its representatives involved with the negotiations during this time nor communicate any discussion conducted in closed session. All public statements, information, and press releases should be handled by the designated staff spokesperson.

19. STATIONERY USE AND RELATEDGUIDELINES
A. Official use of City letterhead shall be guided by the following criteria:

1. City letterhead: shall be used by the Mayor, Vice Mayor, and City Council for official City business, communication of adopted City policies and positions, correspondence and any overall communications.

2. Personal Stationery without City Logo: shall be used by any member of the City Council to communicate individual positions, conduct personal correspondence, or communicate positions that may be in opposition to established City Council positions or decisions. Personal stationery shall be printed at the expense of the individual Councilmember. It is the policy of the City Council that the use of City letterhead and/or title on personal matters is not permitted.

APPENDIX A
B. The use of the City Seal, logo, or other insignia, on personal matters is not permitted.

C. All business cards printed hereafter will contain only the person’s name, title, City Hall address, City telephone number, and City email address, with home and/or business telephone numbers optional. Business names and/or addresses are prohibited.

D. All documents using the City letterhead are public documents. All documents shall be provided to the City Clerk.

E. Whenever a Councilmember other than the Mayor wishes to write a letter on City letterhead, he/she should inform the Council (in writing or verbally at an open meeting) what the letter is about and seek Council concurrence that the letter may be written on City letterhead.

F. All Councilmembers are copied on correspondence signed by the Mayor or other Councilmember.

20. GENERAL
A. Councilmembers will inform the City Clerk as early as possible when they will be out of town or absent from a meeting by completing an Absence from City form.

B. Travel arrangements for City related business is coordinated with the City Clerk.

C. For eligible expenses (i.e., any events outside of Mendocino County), receipts and travel expense reports are to be submitted no later than 30 days after the date of the expenditure.

21. CONDUCT BY COUNCILMEMBERS
A. The citizens of the City of Willits expect and are entitled to a local government that reflects uncompromising integrity and serves the public interest. All City activities shall be conducted fairly and impartially. Councilmembers shall not for any reason show favoritism in carrying out the City's business. The receipt of political contributions should not in any circumstance constitute a basis for preferential treatment.

B. Other than in the discharge of his or her official duties, no Councilmember shall disclose any confidential information which was acquired by virtue of his or her position and would not normally by available to the public (i.e., Closed Session). No Councilmember shall use any confidential information for any personal use.

C. No Councilmember should attempt to interfere with decisions of City personnel involving the administration of City laws as they pertain to particular citizens.

Councilmembers shall avoid any action which could be construed by an objective person to create the appearance of: 1) using public office for personal gain including use of City stationery or other City resources to obtain or promote personal business or for campaign purposes; 2) giving preferential treatment to any person or group; or 3) impeding governmental responsiveness or efficiency.

D. Councilmembers shall identify personal opinions and recommendations, avoiding any

APPENDIX A
implication that personal opinions and recommendations are those of the Council unless such position has been duly voted.

E. No elected official, officer, appointee or employee shall engage in any enterprise or activity which shall result in using time, facilities, equipment, or supplies of the City for the private gain or advantage of himself or another.

APPENDIX A

APPENDIX A
ROSENBERG’S RULES OF ORDER

APPENDIX A
September 25, 2025
Honorable Judge Ann Moorman
Mendocino County Superior Court
100 North State Street, Dept. E
Ukiah, CA 95482
RE: City Response to 2024-24 Mendocino County Civil Grand Jury Report titled, “Healing the Toxic Culture in the City of Willits Workplace” Honorable Judge Moorman:

Please find attached the City of Willits City Council response to the 2024-25 Mendocino County Civil Grand Jury Report titled, “Healing the Toxic Culture in the City of Willits Workplace.” As requested by the Grand Jury, in accordance with California Penal Code section 933.05(a) and (b), responses have been provided to Grand Jury Findings FI, F2, F3, F4 and F5 and to Grand Jury Recommendations R1, R2, R3 and R4.

The attached response was approved by the City Council at the September 24, 2025 meeting. [insert sentence providing the council vote tally as to its responses.] Sincerely,
Tom Allman, Mayor
City of Willits
Encl.
111 E. Commercial Street
Willits, California 95490
Tel | 707.459.4601
Fax | 707.459.1562
www.cityofwillits.org
Gateway to the Redwoods

RESPONSE TO GRAND JURY REPORT
Report Title: Healing the Toxic Culture in the City of Willits Workplace Report Date: June 30, 2025
Response Form Submitted By:

Consolidated Response Title : Willits City Council
Willits City Council
111 East Commercial Street
Willits, CA 95490
Response MUST be submitted, per Penal Code §933, no later than September 29, 2025
Findings
¨I (we) agree with the findings numbered:
1, 3, 4.
¨I (we) disagree wholly or partially with the Findings numbered:
¨ 2, 5.
(attach a statement specifying any portions of the Findings that are disputed; include an explanation of the reasons therefore.) Recommendations
¨ Recommendations numbered:

4. have been implemented. (attach a summary describing the implemented actions.)
¨ Recommendations numbered: 1,2.
have not yet been implemented but will be implemented in the future. (attach a time frame for implementation)
111 E. Commercial Street
Willits, California 95490
Tel | 707.459.4601
Fax | 707.459.1562
www.cityofwillits.org
Gateway to the Redwoods
¨ Recommendations numbered: 3
require further analysis. (attach an explanation and the scope and parameters of an analysis or study, and a time frame for the matter to be prepared for discussion by the officer and/or director of the agency or department being investigated or reviewed; including the governing body of the public agency when applicable. This time frame shall not exceed six (6) months from the date of publication of the Grand Jury Report) ¨ Recommendations numbered:
will not be implemented because they are not warranted and/or are not reasonable. (attach an explanation.)
_____________________________________________________________________ I/We have completed the above responses and have attached, as required, the following number of pages to this response form:

Number of pages attached: _2__
I/We understand that the responses to the Grand Jury Reports are public Records. They will be posted on the Grand Jury website www.co.mendocino.ca.us/grandjury. The Clerk of the court is required to maintain a copy of the response.

Please submit this signed response form and any attachments as follows:

First Step: E-mail (word documents or scanned pdf file format) to:
• The Grand Jury Foreperson at [email protected] • Superior Court Judge Ann Moorman: [email protected] Second Step: Mail all originals to:
• Mendocino County Grand Jury
P.O. Box 939 Ukiah, CA 95482
Printed Name: Thomas A. Allman_______________________________________ Title: Mayor________________________________________________ Signature: _______________________________ Date:_________ Willits City Council Response to the Findings and Recommendations Designated for Response in the 2024-25 Mendocino County Civil Grand Jury Report entitled “Healing the Toxic Culture in the City of Willits Workplace”

FINDINGS
Finding F1:

The Grand Jury found the existence of a toxic and intimidating workplace culture at the City of Willits (excluding the Police Department). This has prompted highly qualified, dedicated workers to leave City Employment.

Response to Finding F1:

The Willits City Council agrees that the Grand Jury found the existence of a toxic and intimidating workplace culture at the City of Willits (excluding the Police Department).

However, it is unclear which highly qualified, dedicated workers are referenced in Finding F1 nor does the report indicate the time in which the referenced employees left their employment.

As such, Willits City Council cannot comment on the reasons that such employees left their employment.

Finding F2:

The Grand Jury found the Willits City Council failed to provide oversight of top management for compliance with personnel policies.

Response to Finding F2:

The Willits City Council respectfully disagrees with Grand Jury Finding 2.

The F2 finding is a conclusion reached by the Grand Jury and based upon (1) its interpretation of Section 3.1 of the city’s Personnel Policies and Procedures Manual, and (2) its determination that the City Council has not conducted annual performance reviews of the City Manager as required by its Manual of Procedures and Protocols.

Section 3.1 of the Personnel Policies and Procedures Manual is merely a statement of the City Council’s limited role and involvement with the city’s employees. Specifically, it is a statement that the City Council will not exercise any control directly over the city’s personnel. Section 3.1 does not discuss a duty to provide oversight of top management. The council acknowledges it has a duty to provide oversight of the City Manager; Section 3.1, however, does not address that duty. Rather, that section is merely a statement that is consistent with Willits Municipal Code chapter 2.08.070, subdivision R which describes the broad and exclusive role of the City Manager to provide supervision and management of all subordinate city employees.

Additionally, as explained in the Council’s Response to Finding F5 below, the Grand Jury’s conclusion that the Willits City Council failed to conduct annual performance reviews of the City Manager by April 30 of each year is inaccurate.

Finding F3:

The Grand Jury found the City of Willits employees do not have an effective avenue for bringing complaints to the attention of top management. This is due to the failure to follow the Willits Personnel Policies and Procedures Manual.

Response to Finding F3:

The Willits City Council agrees with Grand Jury Finding F3.

Finding F4:

The Grand Jury found the City of Willits presently does not have a Director of Human Resources. Portions of the Willits Personnel Policies and Procedures Manual expressly contemplate such a position as employees are instructed to seek help from the Director of Human Resources.

Response to Finding F4:

The Willits City Council agrees with Grand Jury Finding F4.

Finding F5:

The Grand Jury found that the Willits City Council had not conducted annual performance reviews of the Willits City Manager by April 30 of each year.

Response to Finding F5:

The Willits City Council respectfully disagrees wholly with the Grand Jury Finding F5.

Specifically, the Council conducted annual performance evaluations of the manager on the following dates: 2/9/2022, 2/8/2023, 3/13/2024, 4/10/2024. Additional performance evaluations of the City Manager were made on the following dates: 1/22/25, 2/26/25, 3/12/25, 3/21/25, 3/28/25. These evaluations and dates can be confirmed in the public records for those dates.

RECOMMENDATIONS
Recommendation R1:

The Grand Jury recommends the Willits City Council direct its City Manager to demonstrate compliance with the existing written Personnel Policies and Procedures Manual for the City of Willits, by July 31, 2025.

Response to Recommendation R1:

The recommendation has not been implemented but will in the future. The City Manager in question and the Willits City Council agreed to a Separation Agreement in March 2025. All future City Managers will be expected to comply with existing written Personal Policies and Procedures for the City of Willits at the time of hiring and as situations warrant. The City Manager’s ability to follow the existing Personnel Policies and Procedures will be part of their annual evaluation.

Recommendation R2:

The Grand Jury recommends the Willits City Council create a mechanism for compliance and oversight to ensure all personnel policies are being followed, by January 1, 2026.

Response to Recommendation R2:

The recommendation has not been implemented but will be in the future. A review of the existing role of our HR Department and of our Personnel Policies and Procedures Manual is in order before we create such a mechanism. Decisions about how to best ensure all personnel policies are being followed will be made as soon as possible.

Recommendation R3:

The Grand Jury recommends the Willits City Council direct the Willits City Manager to restore and fill the position of Human Resources Director by January 1, 2026.

Response to Recommendation R3:

The recommendation requires further analysis. We are currently fiscally unable to hire additional HR staff and so additional options are needed. Further analysis by the Willits City Council would focus on ensuring that all employees have a safe work environment and that there is a means for them to share HR related concerns about other staff and their supervisors safely and without fear of work-place reprisals. All available solutions will be explored to better match the needs of employees. Decisions about how to best provide the kind of support an HR Director would normally provide will require further analysis.

Recommendation R4:

The Grand Jury recommends the Willits City Council conduct annual performance reviews of the Willits City Manager by April of each year.

Response to Recommendation R4:

The recommendation has been implemented. The Willits City Manager received performance evaluations annually from the Willits City Council before April 30th in 2022, 2023, 2024, and 2025.

Resolution No. 2025-__ Page 1 of 1 September 24, 2025
RESOLUTION NO. 2025-_____

RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILLITS APPROVING THE RESPONSE TO THE 2024-2025 CIVIL GRAND JURY REPORT ENTITLED “HEALING THE TOXIC CULTURE IN THE CITY OF WILLITS WORKPLACE” AND AUTHORIZING THE CITY

CLERK TO FORWARD THE RESPONSE TO THE PRESIDING JUDGE OF THE

MENDOCINO COUNTY SUPERIOR COURT AND FOREPERSON OF THE MENDOCINO COUNTY CIVIL GRAND JURY.

WHEREAS, pursuant to Penal Code section 933, a public agency that receives a Grand Jury Report addressing aspects of the public agency’s operations must comment on the report’s findings and recommendations contained in the report in writing to the Presiding Judge of the Superior Court with a copy to the Foreperson of the Grand Jury; and WHEREAS, the City Council of the City of Willits has received and reviewed the 2024- 2025 Mendocino County Civil Grand Jury Report released on ___________), entitled “Healing the Toxic Culture in the City of Willits Workplace and reviewed the City’s prepared response to the Report
.

NOW, THEREFORE, the City Council of the City of Willits does hereby resolve as follows:

Section 1. The City Council of the City of Willits approves and authorizes the response to the 2024-2025 Mendocino County Grand Jury Report entitled “Healing the Toxic Culture in the City of Willits Workplace,” a copy of which is attached hereto as Exhibit A and incorporated herein.

Section 2. The City Council of the City of Willits directs the City Clerk to forward the City’s Grand Jury Report response to the Presiding Judge of the Mendocino County Superior Court and to the Foreperson of the Mendocino County Civil Grand Jury.

PASSED, APPROVED AND ADOPTED, this 24th day of September, 2025.

THE CITY OF WILLITS
______________________________
TOM ALLMAN, Mayor
ATTEST:

I, Delores Pedersen, City Clerk of the City of Willits, do hereby certify that the foregoing Resolution was duly and regularly passed, approved and adopted by the City Council of the City of Willits, California, at its regular meeting held on the 24th day of September 2025, by the following vote:

AYES:

NOES:

ABSENT:
______________________________
DELORES PEDERSEN, City Clerk
User:

Printed: 9/8/2025 - 8:59 AM
Checks for Approval
Accounts Payable
[email protected]
Check Number Check Date Fund Account Name Vendor Name Void Amount 0 08/01/2025 900 Pool Cash & Payroll Liability State Taxes Other - ER EDD - Employment Development Dept 5.56 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable EE CalPERS 3,773.73 0 08/01/2025 900 Pool Cash & Payroll Liability Fed Income Taxes Payable EE EFTPS - IRS Payments 17,974.64 0 08/01/2025 900 Pool Cash & Payroll Liability Fed Social Security Payable EE EFTPS - IRS Payments 12,497.49 0 08/01/2025 900 Pool Cash & Payroll Liability State Taxes SUI - ER EDD - Employment Development Dept 272.26 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 809.77 0 08/01/2025 900 Pool Cash & Payroll Liability Deferred Comp Payable EE Empower Retirement 2,535.00 0 08/01/2025 900 Pool Cash & Payroll Liability Other EE Payable EE Voluntary Legal Shield 204.46 0 08/01/2025 900 Pool Cash & Payroll Liability State Taxes Disability - EE EDD - Employment Development Dept 2,465.79 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 4,084.50 0 08/01/2025 900 Pool Cash & Payroll Liability State Income Taxes Payable EE EDD - Employment Development Dept 7,323.33 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 6,357.38 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable EE CalPERS 6,434.00 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable EE CalPERS 3,550.84 0 08/01/2025 900 Pool Cash & Payroll Liability Deferred Comp Payable EE Empower Retirement 300.00 0 08/01/2025 900 Pool Cash & Payroll Liability Other EE Payable EE Voluntary AMFID 142.31 0 08/01/2025 900 Pool Cash & Payroll Liability Federal Medicare Payable EE EFTPS - IRS Payments 2,922.85 0 08/01/2025 900 Pool Cash & Payroll Liability Federal Medicare Payable ER EFTPS - IRS Payments 2,922.85 0 08/01/2025 900 Pool Cash & Payroll Liability Fed Social Security Payable ER EFTPS - IRS Payments 12,497.49 0 08/01/2025 900 Pool Cash & Payroll Liability Other EE Payable EE Voluntary AMFID 139.15 0 08/01/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 6,764.35 Check Total: 93,977.75
0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 809.77 0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable EE CalPERS 3,763.66 0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 6,768.45 0 08/15/2025 900 Pool Cash & Payroll Liability Other EE Payable EE Voluntary AMFID 139.15 0 08/15/2025 900 Pool Cash & Payroll Liability Deferred Comp Payable EE Empower Retirement 300.00 0 08/15/2025 900 Pool Cash & Payroll Liability Other EE Payable EE Voluntary Legal Shield 204.46 0 08/15/2025 900 Pool Cash & Payroll Liability Fed Income Taxes Payable EE EFTPS - IRS Payments 19,625.47 0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 6,350.46 0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable ER CalPERS 4,096.62 0 08/15/2025 900 Pool Cash & Payroll Liability State Taxes Other - ER EDD - Employment Development Dept 4.90 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 1
Check Number Check Date Fund Account Name Vendor Name Void Amount 0 08/15/2025 900 Pool Cash & Payroll Liability Fed Social Security Payable EE EFTPS - IRS Payments 13,210.93 0 08/15/2025 900 Pool Cash & Payroll Liability State Taxes Disability - EE EDD - Employment Development Dept 2,603.88 0 08/15/2025 900 Pool Cash & Payroll Liability Fed Social Security Payable ER EFTPS - IRS Payments 13,210.93 0 08/15/2025 900 Pool Cash & Payroll Liability Federal Medicare Payable ER EFTPS - IRS Payments 3,089.63 0 08/15/2025 900 Pool Cash & Payroll Liability Other EE Payable EE Voluntary AMFID 142.31 0 08/15/2025 900 Pool Cash & Payroll Liability State Income Taxes Payable EE EDD - Employment Development Dept 8,052.54 0 08/15/2025 900 Pool Cash & Payroll Liability State Taxes SUI - ER EDD - Employment Development Dept 246.64 0 08/15/2025 900 Pool Cash & Payroll Liability Deferred Comp Payable EE Empower Retirement 4,735.00 0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable EE CalPERS 6,439.66 0 08/15/2025 900 Pool Cash & Payroll Liability Federal Medicare Payable EE EFTPS - IRS Payments 3,089.63 0 08/15/2025 900 Pool Cash & Payroll Liability Retirement Payable EE CalPERS 3,553.00 Check Total: 100,437.09
495 08/01/2025 900 Pool Cash & Payroll Liability Garnishment Payable CA SDU 223.84 Check Total: 223.84
496 08/01/2025 900 Pool Cash & Payroll Liability Garnishment Payable Franchise Tax Board 567.49 Check Total: 567.49
497 08/01/2025 900 Pool Cash & Payroll Liability Union Dues IBEW Payable EE I B E W 77.56 497 08/01/2025 900 Pool Cash & Payroll Liability Union Dues IBEW Payable EE I B E W 43.38 497 08/01/2025 900 Pool Cash & Payroll Liability Union Dues IBEW Payable EE I B E W 371.50 Check Total: 492.44
498 08/01/2025 900 Pool Cash & Payroll Liability Union Dues POA Payable EE W P O A 402.93 Check Total: 402.93
507 08/15/2025 900 Pool Cash & Payroll Liability Garnishment Payable CA SDU 223.84 Check Total: 223.84
508 08/15/2025 900 Pool Cash & Payroll Liability Garnishment Payable Franchise Tax Board 567.49 Check Total: 567.49
509 08/15/2025 900 Pool Cash & Payroll Liability Union Dues IBEW Payable EE I B E W 43.38 509 08/15/2025 900 Pool Cash & Payroll Liability Union Dues IBEW Payable EE I B E W 77.56 509 08/15/2025 900 Pool Cash & Payroll Liability Union Dues IBEW Payable EE I B E W 374.22 Check Total: 495.16
510 08/15/2025 900 Pool Cash & Payroll Liability Other EE Benefits Payable EAP REMIF Attn: Carmela Beckman-Spect 152.50 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 2
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 152.50
511 08/15/2025 900 Pool Cash & Payroll Liability Union Dues POA Payable EE W P O A 402.93 Check Total: 402.93
41252 08/07/2025 100 General Fund Equip & Supplies Non-Capital 3SI Security Systems Inc 360.00 Check Total: 360.00
41253 08/07/2025 240 RMRA & SB-1 Vehicle Maintenance Adam's Tire & Auto Service 910.27 41253 08/07/2025 530 Water Enterprise Vehicle Maintenance Adam's Tire & Auto Service 910.27 41253 08/07/2025 510 Wastewater Enterprise Vehicle Maintenance Adam's Tire & Auto Service 910.27 Check Total: 2,730.81
41254 08/07/2025 260 Landfill Dissolution Contract - Other Alpha Analytical Lab Inc 21,017.00 41254 08/07/2025 530 Water Enterprise Prof Svcs-Lab Testing Alpha Analytical Lab Inc 297.00 41254 08/07/2025 510 Wastewater Enterprise Prof Svcs-Lab Testing Alpha Analytical Lab Inc 566.00 41254 08/07/2025 510 Wastewater Enterprise Prof Svcs-Lab Testing Alpha Analytical Lab Inc 566.00 41254 08/07/2025 510 Wastewater Enterprise Prof Svcs-Lab Testing Alpha Analytical Lab Inc 176.00 41254 08/07/2025 510 Wastewater Enterprise Prof Svcs-Lab Testing Alpha Analytical Lab Inc 106.00 Check Total: 22,728.00
41255 08/07/2025 100 General Fund Professional Svcs Andrew Heath 6,650.00 Check Total: 6,650.00
41256 08/07/2025 110 ISF - Information Technology Professional Svcs Apex Technology Management LLC 10,082.00 41256 08/07/2025 110 ISF - Information Technology Software Subscriptions Apex Technology Management LLC 1,428.00 Check Total: 11,510.00
41257 08/07/2025 530 Water Enterprise Communications AT&T 65.62 41257 08/07/2025 100 General Fund Communications AT&T 145.40 41257 08/07/2025 100 General Fund Communications AT&T 484.68 41257 08/07/2025 550 Airport Enterprise Communications AT&T 63.16 41257 08/07/2025 100 General Fund Communications AT&T 21.05 41257 08/07/2025 100 General Fund Communications AT&T 31.07 41257 08/07/2025 100 General Fund Communications AT&T 616.74 41257 08/07/2025 100 General Fund Communications AT&T 145.40 41257 08/07/2025 510 Wastewater Enterprise Communications AT&T 188.98 41257 08/07/2025 600 Sucessor Agency Communications AT&T 42.11 41257 08/07/2025 600 Sucessor Agency Communications AT&T 436.21 41257 08/07/2025 100 General Fund Communications AT&T 388.62 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 3
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 2,629.04
41258 08/07/2025 510 Wastewater Enterprise Office & Admin Supplies Brady Industries NorCal, LLC 159.61 41258 08/07/2025 100 General Fund Office & Admin Supplies Brady Industries NorCal, LLC 272.68 Check Total: 432.29
41259 08/07/2025 530 Water Enterprise Postage and Shipping Lee C. Bryant 900.28 Check Total: 900.28
41260 08/07/2025 510 Wastewater Enterprise Equip & Supplies Non-Capital Bud Garman Construction Svcs Inc 924.72 41260 08/07/2025 530 Water Enterprise Equip & Supplies Non-Capital Bud Garman Construction Svcs Inc 924.72 41260 08/07/2025 245 Transportation Tax Equip & Supplies Non-Capital Bud Garman Construction Svcs Inc 924.73 Check Total: 2,774.17
41261 08/07/2025 100 General Fund Professional Svcs California Dept of Fish and Wildlife 1,882.25 Check Total: 1,882.25
41262 08/07/2025 100 General Fund Maintenance supplies Coast Hardware 9.14 Check Total: 9.14
41263 08/07/2025 100 General Fund Janitorial Services Clifford Wayne Cochran 167.50 41263 08/07/2025 100 General Fund Janitorial Services Clifford Wayne Cochran 1,000.00 Check Total: 1,167.50
41264 08/07/2025 550 Airport Enterprise Communications Comcast 216.64 Check Total: 216.64
41265 08/07/2025 530 Water Enterprise Maintenance supplies JM Integration LLC 5,108.69 41265 08/07/2025 530 Water Enterprise Contract - Other JM Integration LLC 8,965.92 Check Total: 14,074.61
41266 08/07/2025 550 Airport Enterprise Other Departmental Expense Kaplan Kirsch LLP 6,731.99 Check Total: 6,731.99
41267 08/07/2025 100 General Fund Rental of Building & Grounds Aida Leon 650.00 Check Total: 650.00
41268 08/07/2025 100 General Fund Maintenance supplies Little Lake Auto Parts 14.16 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 4
Check Number Check Date Fund Account Name Vendor Name Void Amount 41268 08/07/2025 100 General Fund Vehicle Maintenance Little Lake Auto Parts 40.54 41268 08/07/2025 100 General Fund Vehicle Maintenance Little Lake Auto Parts 551.50 Check Total: 606.20
41269 08/07/2025 100 General Fund Rental of Building & Grounds NCWSA 500.00 Check Total: 500.00
41270 08/07/2025 100 General Fund Inventory - Gasoline Nick Barbieri Trucking, Inc 1,569.61 41270 08/07/2025 100 General Fund Inventory - Gasoline Nick Barbieri Trucking, Inc 1,462.40 41270 08/07/2025 100 General Fund Inventory - Diesel Nick Barbieri Trucking, Inc 1,305.88 Check Total: 4,337.89
41271 08/07/2025 510 Wastewater Enterprise Vehicle Maintenance O'Reilly Auto Parts 8.98 Check Total: 8.98
41272 08/07/2025 530 Water Enterprise Software Subscriptions Pace Supply Corp -3,775.63 41272 08/07/2025 530 Water Enterprise Software Subscriptions Pace Supply Corp 3,500.00 41272 08/07/2025 530 Water Enterprise Software Subscriptions Pace Supply Corp 3,775.63 41272 08/07/2025 530 Water Enterprise Maintenance supplies Pace Supply Corp 152.30 Check Total: 3,652.30
41273 08/07/2025 100 General Fund Professional Svcs Petrusha Enterprises, Inc. 96.00 Check Total: 96.00
41274 08/07/2025 510 Wastewater Enterprise Utilities PG&E Company 41,348.32 41274 08/07/2025 530 Water Enterprise Utilities PG&E Company -1,164.03 41274 08/07/2025 100 General Fund Utilities PG&E Company 131.56 41274 08/07/2025 100 General Fund Utilities PG&E Company 2,895.54 41274 08/07/2025 100 General Fund Utilities PG&E Company 975.78 41274 08/07/2025 550 Airport Enterprise Utilities PG&E Company 14.17 41274 08/07/2025 550 Airport Enterprise Utilities PG&E Company 891.48 41274 08/07/2025 510 Wastewater Enterprise Utilities PG&E Company 84.91 41274 08/07/2025 100 General Fund Utilities PG&E Company 52.34 41274 08/07/2025 240 RMRA & SB-1 Utilities PG&E Company 6,312.20 41274 08/07/2025 100 General Fund Utilities PG&E Company 1,221.17 Check Total: 52,763.44
41275 08/07/2025 100 General Fund Contract - Other Pistachio Films LLC 175.00 Check Total: 175.00
AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 5
Check Number Check Date Fund Account Name Vendor Name Void Amount 41276 08/07/2025 100 General Fund Rents & Leases Pitney Bowes 380.84 Check Total: 380.84
41277 08/07/2025 100 General Fund Rents & Leases Pitney Bowes Global Financial 35.00 Check Total: 35.00
41278 08/07/2025 510 Wastewater Enterprise Utilities Redwood Waste Solutions, Inc 926.69 Check Total: 926.69
41279 08/07/2025 100 General Fund Maintenance supplies Sparetime Supply Inc 48.64 Check Total: 48.64
41280 08/07/2025 100 General Fund Dues and Subscriptions Thomson Reuters - West 748.15 Check Total: 748.15
41281 08/07/2025 100 General Fund Maintenance supplies Ukiah Paper Supply Inc 220.24 41281 08/07/2025 100 General Fund Janatorial Supplies Ukiah Paper Supply Inc 346.69 Check Total: 566.93
41282 08/07/2025 530 Water Enterprise Chemical & Lab Supplies Univar Solutions 2,160.03 Check Total: 2,160.03
41283 08/07/2025 530 Water Enterprise Maintenance supplies USA Bluebook 293.51 41283 08/07/2025 530 Water Enterprise Chemical & Lab Supplies USA Bluebook 161.88 41283 08/07/2025 530 Water Enterprise Maintenance supplies USA Bluebook 2,316.70 Check Total: 2,772.09
41284 08/07/2025 510 Wastewater Enterprise Maintenance supplies Veolia Water Technologies 518.34 Check Total: 518.34
41285 08/07/2025 100 General Fund Communications Verizon Wireless 51.97 41285 08/07/2025 100 General Fund Communications Verizon Wireless 155.91 41285 08/07/2025 100 General Fund Communications Verizon Wireless 561.98 41285 08/07/2025 100 General Fund Communications Verizon Wireless 288.56 41285 08/07/2025 100 General Fund Communications Verizon Wireless 51.97 41285 08/07/2025 530 Water Enterprise Communications Verizon Wireless 267.22 41285 08/07/2025 510 Wastewater Enterprise Communications Verizon Wireless 228.10 41285 08/07/2025 100 General Fund Communications Verizon Wireless 137.80 41285 08/07/2025 100 General Fund Communications Verizon Wireless 89.98 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 6
Check Number Check Date Fund Account Name Vendor Name Void Amount 41285 08/07/2025 530 Water Enterprise Utilities Verizon Wireless 215.24 Check Total: 2,048.73
41286 08/07/2025 510 Wastewater Enterprise Other Departmental Expense Vestis Group, Inc 32.08 41286 08/07/2025 100 General Fund Janatorial Supplies Vestis Group, Inc 263.23 Check Total: 295.31
41287 08/07/2025 100 General Fund Printing and copying Wells Fargo Vendor Fin Serv 615.64 41287 08/07/2025 100 General Fund Printing and copying Wells Fargo Vendor Fin Serv 52.05 41287 08/07/2025 100 General Fund Printing and copying Wells Fargo Vendor Fin Serv 52.05 41287 08/07/2025 100 General Fund Printing and copying Wells Fargo Vendor Fin Serv 181.07 41287 08/07/2025 100 General Fund Printing and copying Wells Fargo Vendor Fin Serv 52.05 Check Total: 952.86
41288 08/07/2025 100 General Fund Chamber of Commerce-TOT Willits Chamber of Commerce 11,433.45 Check Total: 11,433.45
41289 08/07/2025 530 Water Enterprise Maintenance supplies Willits Power 29.42 41289 08/07/2025 100 General Fund Maintenance supplies Willits Power 64.37 41289 08/07/2025 530 Water Enterprise Maintenance supplies Willits Power 322.50 41289 08/07/2025 530 Water Enterprise Maintenance supplies Willits Power 1.63 41289 08/07/2025 530 Water Enterprise Rents & Leases Willits Power 1,273.12 41289 08/07/2025 100 General Fund Safety Equipment & Clothing Willits Power 240.08 Check Total: 1,931.12
41290 08/07/2025 420 Park Improvements Capital Expenditures Zumar Industries Inc 486.88 Check Total: 486.88
41291 08/14/2025 530 Water Enterprise Communications Badger Meter Inc 189.27 Check Total: 189.27
41292 08/14/2025 530 Water Enterprise Safety Equipment & Clothing Bank of America 102.58 41292 08/14/2025 100 General Fund Printing and copying Bank of America 119.99 41292 08/14/2025 100 General Fund Rents & Leases Bank of America 520.92 41292 08/14/2025 510 Wastewater Enterprise Training & Professional Dev Bank of America 25.00 41292 08/14/2025 100 General Fund Travel & Lodging Bank of America 675.00 41292 08/14/2025 530 Water Enterprise Maintenance supplies Bank of America 272.37 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 107.40 41292 08/14/2025 100 General Fund Other Departmental Expense Bank of America 31.40 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 31.59 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 7
Check Number Check Date Fund Account Name Vendor Name Void Amount 41292 08/14/2025 100 General Fund Maintenance supplies Bank of America 135.92 41292 08/14/2025 100 General Fund Dues and Subscriptions Bank of America 1,545.00 41292 08/14/2025 100 General Fund Maintenance supplies Bank of America 303.34 41292 08/14/2025 100 General Fund Other Departmental Expense Bank of America 12.69 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 5.22 41292 08/14/2025 510 Wastewater Enterprise Safety Equipment & Clothing Bank of America 102.58 41292 08/14/2025 530 Water Enterprise Safety Equipment & Clothing Bank of America 49.47 41292 08/14/2025 100 General Fund Equip & Supplies Non-Capital Bank of America 21.81 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 17.34 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 253.06 41292 08/14/2025 100 General Fund Dues and Subscriptions Bank of America 150.00 41292 08/14/2025 510 Wastewater Enterprise Maintenance supplies Bank of America 20.93 41292 08/14/2025 100 General Fund Other Departmental Expense Bank of America 82.88 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 65.37 41292 08/14/2025 100 General Fund Training & Professional Dev Bank of America 987.00 41292 08/14/2025 100 General Fund Office & Admin Supplies Bank of America 15.00 41292 08/14/2025 100 General Fund Vehicle Maintenance Bank of America 14.00 41292 08/14/2025 100 General Fund Conferences & Meetings Bank of America 430.50 41292 08/14/2025 100 General Fund Equip & Supplies Non-Capital Bank of America 36.38 41292 08/14/2025 510 Wastewater Enterprise Safety Equipment & Clothing Bank of America 49.47 41292 08/14/2025 100 General Fund Maintenance supplies Bank of America 86.73 41292 08/14/2025 100 General Fund Equip & Supplies Non-Capital Bank of America 40.86 41292 08/14/2025 100 General Fund Equip & Supplies Non-Capital Bank of America 86.92 41292 08/14/2025 100 General Fund Other Departmental Expense Bank of America 195.78 41292 08/14/2025 100 General Fund Dues and Subscriptions Bank of America 60.00 41292 08/14/2025 510 Wastewater Enterprise Maintenance supplies Bank of America 1,601.76 Check Total: 8,256.26
41293 08/14/2025 400 Citywide CIP Capital Expenditures Bouthillier's Construction 582,605.52 41293 08/14/2025 400 Citywide CIP Retention - Rail with Trail Bouthillier's Construction -29,130.28 Check Total: 553,475.24
41294 08/14/2025 100 General Fund Office & Admin Supplies Brady Industries NorCal, LLC 272.68 41294 08/14/2025 100 General Fund Office & Admin Supplies Brady Industries NorCal, LLC 221.52 Check Total: 494.20
41295 08/14/2025 110 ISF - Information Technology Communications Comcast Financial Agency 763.55 Check Total: 763.55
41296 08/14/2025 100 General Fund Contract - Other Deep Valley Security 148.85 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 8
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 148.85
41297 08/14/2025 100 General Fund Investigative Supplies GLS US 8.44 41297 08/14/2025 100 General Fund Investigative Supplies GLS US 8.44 Check Total: 16.88
41298 08/14/2025 510 Wastewater Enterprise Maintenance supplies Grainger 552.23 Check Total: 552.23
41299 08/14/2025 100 General Fund Office & Admin Supplies Integrity Shred LLC 55.00 Check Total: 55.00
41300 08/14/2025 100 General Fund Safety Equipment & Clothing L.N. Curtis & Sons 1,300.79 Check Total: 1,300.79
41301 08/14/2025 100 General Fund Professional Svcs Laco Associates 14,400.00 Check Total: 14,400.00
41302 08/14/2025 530 Water Enterprise Vehicle Maintenance Les Schwab Tires Inc 183.23 41302 08/14/2025 510 Wastewater Enterprise Vehicle Maintenance Les Schwab Tires Inc 119.61 41302 08/14/2025 100 General Fund Vehicle Maintenance Les Schwab Tires Inc 118.39 Check Total: 421.23
41303 08/14/2025 510 Wastewater Enterprise Vehicle Maintenance Little Lake Auto Parts 78.53 Check Total: 78.53
41304 08/14/2025 100 General Fund Inventory - Gasoline Nick Barbieri Trucking, Inc 2,379.51 41304 08/14/2025 100 General Fund Inventory - Diesel Nick Barbieri Trucking, Inc 144.61 41304 08/14/2025 100 General Fund Inventory - Diesel Nick Barbieri Trucking, Inc 990.22 Check Total: 3,514.34
41305 08/14/2025 100 General Fund Vehicle Maintenance O'Reilly Auto Parts 15.27 Check Total: 15.27
41306 08/14/2025 100 General Fund Pool Instructional Charges Erika Quinliven 100.00 Check Total: 100.00
41307 08/14/2025 510 Wastewater Enterprise Utilities Redwood Waste Solutions, Inc 926.69 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 9
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 926.69
41308 08/14/2025 400 Citywide CIP Capital Expenditures Sarah Riley 130.00 Check Total: 130.00
41309 08/14/2025 400 Citywide CIP Capital Expenditures SHN Consulting Engineers & Geologists 14,147.50 41309 08/14/2025 400 Citywide CIP Capital Expenditures SHN Consulting Engineers & Geologists 11,035.00 41309 08/14/2025 100 General Fund Professional Svcs SHN Consulting Engineers & Geologists 512.50 Check Total: 25,695.00
41310 08/14/2025 100 General Fund Maintenance supplies Sparetime Supply Inc 87.41 41310 08/14/2025 100 General Fund Maintenance supplies Sparetime Supply Inc 85.95 Check Total: 173.36
41311 08/14/2025 240 RMRA & SB-1 Maintenance supplies Statewide Traffic Safety & Signs, Inc 807.81 Check Total: 807.81
41312 08/14/2025 410 Wastewater CIP Capital Expenditures Syserco Energy Solutions, Inc 30,875.00 Check Total: 30,875.00
41313 08/14/2025 100 General Fund Contract - Other Tall Tree Engineering Inc 6,172.50 Check Total: 6,172.50
41314 08/14/2025 530 Water Enterprise Accounts Payable Jessica Thomas 12.85 41314 08/14/2025 530 Water Enterprise Accounts Payable Jessica Thomas 26.25 Check Total: 39.10
41315 08/14/2025 100 General Fund Investigative Supplies Transunion Risk and Alternative 150.00 Check Total: 150.00
41316 08/14/2025 100 General Fund Safety Equipment & Clothing Ukiah Oxygen Inc 349.23 Check Total: 349.23
41317 08/14/2025 510 Wastewater Enterprise Chemical & Lab Supplies USA Bluebook 1,052.02 41317 08/14/2025 530 Water Enterprise Maintenance supplies USA Bluebook -142.47 Check Total: 909.55
41318 08/14/2025 510 Wastewater Enterprise Other Departmental Expense Vestis Group, Inc 32.08 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 10
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 32.08
41319 08/14/2025 100 General Fund Printing and copying Werle Enterprises, LLC 177.87 Check Total: 177.87
41320 08/14/2025 100 General Fund Publication & Legal Notices Willits Weekly 264.00 Check Total: 264.00
41321 08/19/2025 100 General Fund Janitorial Services Clifford Wayne Cochran 167.50 41321 08/19/2025 100 General Fund Janitorial Services Clifford Wayne Cochran 1,000.00 Check Total: 1,167.50
41322 08/28/2025 530 Water Enterprise Maintenance supplies 101 Trailer and RV 97.88 Check Total: 97.88
41323 08/28/2025 100 General Fund Other Departmental Expense ADB Enterprise LLC 960.00 Check Total: 960.00
41324 08/28/2025 100 General Fund Professional Svcs Andrew Heath 9,712.50 Check Total: 9,712.50
41325 08/28/2025 110 ISF - Information Technology Professional Svcs Apex Technology Management LLC 0.50 41325 08/28/2025 110 ISF - Information Technology Professional Svcs Apex Technology Management LLC -250.00 41325 08/28/2025 110 ISF - Information Technology Professional Svcs Apex Technology Management LLC -1,057.00 41325 08/28/2025 110 ISF - Information Technology Software Subscriptions Apex Technology Management LLC 9,981.50 41325 08/28/2025 110 ISF - Information Technology Professional Svcs Apex Technology Management LLC -1,057.00 41325 08/28/2025 110 ISF - Information Technology Professional Svcs Apex Technology Management LLC -545.00 Check Total: 7,073.00
41326 08/28/2025 510 Wastewater Enterprise Legal BKS Law Firm 3,570.00 41326 08/28/2025 510 Wastewater Enterprise Legal BKS Law Firm 4,614.00 Check Total: 8,184.00
41327 08/28/2025 550 Airport Enterprise Utilities Brooktrails Township 147.70 Check Total: 147.70
41328 08/28/2025 100 General Fund Professional Svcs Mark Clementi 1,688.00 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 11
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 1,688.00
41329 08/28/2025 100 General Fund Safety Equipment & Clothing Dash Medical Gloves 469.29 Check Total: 469.29
41330 08/28/2025 100 General Fund Audit & Accounting Svcs Eide Bailly LLP 5,980.00 Check Total: 5,980.00
41331 08/28/2025 510 Wastewater Enterprise Rents & Leases John Ford 3,000.00 Check Total: 3,000.00
41332 08/28/2025 400 Citywide CIP Capital Expenditures GHD Inc. 10,699.64 Check Total: 10,699.64
41333 08/28/2025 530 Water Enterprise Communications JM Integration LLC 215.00 Check Total: 215.00
41334 08/28/2025 100 General Fund Legal Liebert Cassidy Whitmore 284.00 41334 08/28/2025 100 General Fund Legal Liebert Cassidy Whitmore 95.00 Check Total: 379.00
41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 50.73 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 15.87 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 37.03 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 2.74 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 15.28 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 17.80 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 57.73 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 14.64 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company -52.91 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 9.42 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 3.76 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 31.42 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 36.98 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 42.31 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 20.93 41335 08/28/2025 245 Transportation Tax Vehicle Maintenance Mendo Mill & Lumber Company 79.10 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 109.97 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 29.32 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 19.24 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 12
Check Number Check Date Fund Account Name Vendor Name Void Amount 41335 08/28/2025 100 General Fund Vehicle Maintenance Mendo Mill & Lumber Company 17.98 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 12.13 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 70.14 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 4.52 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 52.61 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 31.73 41335 08/28/2025 100 General Fund Office & Admin Supplies Mendo Mill & Lumber Company 13.75 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 78.11 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 82.19 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 59.66 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 41.89 41335 08/28/2025 510 Wastewater Enterprise Vehicle Maintenance Mendo Mill & Lumber Company 25.64 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 8.37 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 31.61 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 17.98 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 57.63 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 79.12 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 1.45 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 31.42 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 29.20 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 306.94 41335 08/28/2025 510 Wastewater Enterprise Vehicle Maintenance Mendo Mill & Lumber Company 18.17 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 117.53 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 54.54 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 12.56 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 108.25 41335 08/28/2025 420 Park Improvements Capital Expenditures Mendo Mill & Lumber Company 166.86 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 77.06 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 20.30 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 45.69 41335 08/28/2025 530 Water Enterprise Safety Equipment & Clothing Mendo Mill & Lumber Company 12.68 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 53.45 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 20.93 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 29.20 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 28.27 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 88.24 41335 08/28/2025 530 Water Enterprise Maintenance supplies Mendo Mill & Lumber Company 25.06 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 30.36 41335 08/28/2025 510 Wastewater Enterprise Maintenance supplies Mendo Mill & Lumber Company 15.70 41335 08/28/2025 100 General Fund Maintenance supplies Mendo Mill & Lumber Company 8.37 Check Total: 2,528.65
41336 08/28/2025 100 General Fund Audit & Accounting Svcs Moss Levy & Hartzheim LLP 5,000.00 AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 13
Check Number Check Date Fund Account Name Vendor Name Void Amount Check Total: 5,000.00
41337 08/28/2025 530 Water Enterprise Vehicle Maintenance O'Reilly Auto Parts 21.79 Check Total: 21.79
41338 08/28/2025 530 Water Enterprise Utilities PG&E Company 24.64 41338 08/28/2025 530 Water Enterprise Utilities PG&E Company 2,813.29 41338 08/28/2025 100 General Fund Utilities PG&E Company 629.83 Check Total: 3,467.76
41339 08/28/2025 100 General Fund Contract - Other Pistachio Films LLC 175.00 Check Total: 175.00
41340 08/28/2025 100 General Fund Office & Admin Supplies Pitney Bowes 144.91 Check Total: 144.91
41341 08/28/2025 100 General Fund Postage and Shipping Pitney Bowes Bank Inc Purchase Power 2,000.00 Check Total: 2,000.00
41342 08/28/2025 100 General Fund Investigative Supplies Redwood Toxicology Inc 46.56 Check Total: 46.56
41343 08/28/2025 100 General Fund Other Departmental Expense Santa Rosa Uniform & Career Apparel Inc 148.45 41343 08/28/2025 100 General Fund POST Travel & Trainings Santa Rosa Uniform & Career Apparel Inc 14.25 41343 08/28/2025 100 General Fund Other Departmental Expense Santa Rosa Uniform & Career Apparel Inc 160.55 Check Total: 323.25
41344 08/28/2025 110 ISF - Information Technology Software Subscriptions Springbrook Holding Co LLC 280.00 41344 08/28/2025 110 ISF - Information Technology Software Subscriptions Springbrook Holding Co LLC 960.00 41344 08/28/2025 110 ISF - Information Technology Software Subscriptions Springbrook Holding Co LLC 14,972.80 41344 08/28/2025 110 ISF - Information Technology Software Subscriptions Springbrook Holding Co LLC 5,960.53 41344 08/28/2025 110 ISF - Information Technology Software Subscriptions Springbrook Holding Co LLC 40.00 41344 08/28/2025 110 ISF - Information Technology Software Subscriptions Springbrook Holding Co LLC 660.00 Check Total: 22,873.33
41345 08/28/2025 510 Wastewater Enterprise Training & Professional Dev State Water Res Control Board 115.00 Check Total: 115.00
AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 14
Check Number Check Date Fund Account Name Vendor Name Void Amount 41346 08/28/2025 100 General Fund Dues and Subscriptions Thomson Reuters - West 748.15 Check Total: 748.15
41347 08/28/2025 530 Water Enterprise Maintenance supplies Ukiah Oxygen Inc 63.51 41347 08/28/2025 550 Airport Enterprise Maintenance supplies Ukiah Oxygen Inc 404.00 41347 08/28/2025 510 Wastewater Enterprise Maintenance supplies Ukiah Oxygen Inc 623.08 Check Total: 1,090.59
41348 08/28/2025 100 General Fund Banking Fees US Bank Cm-9703 3,000.00 Check Total: 3,000.00
41349 08/28/2025 100 General Fund Communications Verizon Wireless 117.57 41349 08/28/2025 100 General Fund Communications Verizon Wireless 513.11 41349 08/28/2025 530 Water Enterprise Communications Verizon Wireless 267.22 41349 08/28/2025 100 General Fund Communications Verizon Wireless 155.91 41349 08/28/2025 510 Wastewater Enterprise Communications Verizon Wireless 228.10 41349 08/28/2025 100 General Fund Communications Verizon Wireless 51.97 41349 08/28/2025 100 General Fund Communications Verizon Wireless 89.98 41349 08/28/2025 100 General Fund Communications Verizon Wireless 176.40 41349 08/28/2025 100 General Fund Communications Verizon Wireless 51.97 Check Total: 1,652.23
41350 08/28/2025 100 General Fund Contract - Other Lori Williams 1,440.00 Check Total: 1,440.00
Report Total: 1,105,719.61
AP-Checks for Approval (9/8/2025 - 8:59 AM) Page 15
Permit Summary Report (Total Fees Paid)
Current
Month
August 2025
Month Last
Year
August 2024
Current Yr-ToDate
7/1/2025 -
8/31/2025
Last Yr-To-Date
7/1/2024 -
8/31/2024
Building
Count 6 6 11 10
Total Fees $2,594.26 $2,435.19 $3,242.12 $4,140.56
Fees Paid $2,594.26 $2,435.19 $3,242.12 $4,140.56
Total Valuation 108,500.00 84,000.00 123,813.50 147,000.00 Total Square Feet 296 0 464 2,486
Administrative $767.81 $862.21 $990.03 $1,333.94
BSF $8.00 $7.00 $13.00 $11.00
Building Department (OTC Permit
Fees)
$81.00 $108.00 $81.00 $189.00
Building Department (Permit Fees) $1,571.00 $1,326.50 $1,966.89 $2,373.50 Building Miscellaneous Fees $0.00 $0.00 $0.00 $0.00
GPM $151.90 $117.60 $173.34 $205.80
Processing $0.00 $0.00 $0.00 $0.00
SMIP Commercial $0.00 $5.32 $1.26 $15.12
SMIP Residential $14.55 $8.56 $16.60 $12.20
Demolition
Count 0 1 1 1
Total Fees $0.00 $81.25 $40.98 $81.25
Fees Paid $0.00 $81.25 $40.98 $81.25
Total Valuation 0.00 2,500.00 500.00 2,500.00
Total Square Feet 0 1,000 0 1,000
Administrative $0.00 $0.00 $15.28 $0.00
BSF $0.00 $1.00 $1.00 $1.00
Building Department (OTC Permit
Fees)
$0.00 $0.00 $0.00 $0.00
Building Department (Permit Fees) $0.00 $76.25 $23.50 $76.25 Building Miscellaneous Fees $0.00 $0.00 $0.00 $0.00
GPM $0.00 $3.50 $0.70 $3.50
Processing $0.00 $0.00 $0.00 $0.00
SMIP Commercial $0.00 $0.00 $0.50 $0.00
SMIP Residential $0.00 $0.50 $0.00 $0.50
Electrical
Count 1 5 6 6
Total Fees $111.60 $492.95 $889.28 $671.07
Fees Paid $111.60 $492.95 $889.28 $671.07
Total Valuation 1,500.00 10,500.00 32,276.59 19,500.00
Total Square Feet 0 1,500 0 1,500
Administrative $0.00 $0.00 $0.00 $0.00
BSF $1.00 $5.00 $6.00 $6.00
B
uildingDepartment(OTCPermit
Fees)
$108.00$432.00$540.00$594.00
BuildingDepartment(PermitFees)$0.00$38.75$293.25$38.75
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$2.10$14.70$45.19$27.30
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $0.00$0.50$0.00$3.02
SMIPResidential $0.50$2.00$4.84$2.00
Grading
Count0000
Total Fees$0.00$0.00$0.00$0.00
FeesPaid$0.00$0.00$0.00$0.00
Total Valuation0.000.000.000.00
Total SquareFeet0000
Administrative$0.00$0.00$0.00$0.00
BSF$0.00$0.00$0.00$0.00
BuildingDepartment(OTCPermit
Fees)
$0.00$0.00$0.00$0.00
BuildingDepartment(PermitFees)$0.00$0.00$0.00$0.00
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$0.00$0.00$0.00$0.00
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $0.00$0.00$0.00$0.00
SMIPResidential $0.00$0.00$0.00$0.00
Mechanical Count
30102
Total Fees$417.67$0.00$1,269.29$240.37
FeesPaid$417.67$0.00$1,269.29$240.37
Total Valuation54,863.000.00128,794.0014,178.00
Total SquareFeet0000
Administrative$0.00$0.00$0.00$0.00
BSF$4.00$0.00$11.00$2.00
BuildingDepartment(OTCPermit
Fees)
$324.00$0.00$1,053.00$216.00
BuildingDepartment(PermitFees)$0.00$0.00$0.00$0.00
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$76.81$0.00$180.32$19.85
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $10.70$0.00$15.08$1.26
SMIPResidential $2.16$0.00$9.89$1.26
Plumbing
Count1112
Total Fees$155.31$83.90$155.31$175.98
FeesPaid$155.31$83.90$155.31$175.98
Total Valuation3,500.001,000.003,500.007,000.00
Total SquareFeet0000
Administrative$58.66$0.00$58.66$0.00
BSF$1.00$1.00$1.00$2.00
BuildingDepartment(OTCPermit
Fees)
$0.00$81.00$0.00$162.00
BuildingDepartment(PermitFees)$90.25$0.00$90.25$0.00
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$4.90$1.40$4.90$9.80
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $0.00$0.00$0.00$1.68
SMIPResidential $0.50$0.50$0.50$0.50
Re-Roof
Count5589
To
tal Fees$527.94$648.67$1,052.98$1,087.34
FeesPaid$527.94$648.67$1,052.98$1,087.34
Total Valuation41,251.00147,100.00159,251.00214,858.92
Total SquareFeet5007,1405007,140
Administrative$0.00$0.00$0.00$0.00
BSF$5.00$9.00$12.00$14.00
BuildingDepartment(OTCPermit
Fees)
$459.00$405.00$783.00$729.00
BuildingDepartment(PermitFees)$0.00$0.00$0.00$0.00
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$57.75$205.94$222.95$300.80
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $1.54$17.92$26.74$29.12
SMIPResidential $4.65$10.81$8.29$14.42
SewerLateral Inspection
Count0000
Total Fees$0.00$0.00$0.00$0.00
FeesPaid$0.00$0.00$0.00$0.00
Total Valuation0.000.000.000.00
Total SquareFeet0000
Administrative$0.00$0.00$0.00$0.00
BSF$0.00$0.00$0.00$0.00
BuildingDepartment(OTCPermit
Fees)
$0.00$0.00$0.00$0.00
BuildingDepartment(PermitFees)$0.00$0.00$0.00$0.00
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$0.00$0.00$0.00$0.00
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $0.00$0.00$0.00$0.00
SMIPResidential $0.00$0.00$0.00$0.00
Solar
Count2224
Total Fees$866.43$951.64$866.43$2,436.83
FeesPaid$866.43$951.64$866.43$2,436.83
Total Valuation104,857.0034,165.03104,857.00114,228.43
Total SquareFeet0000
Administrative$0.00$215.63$0.00$215.63
BSF$6.00$2.00$6.00$6.00
BuildingDepartment(OTCPermit
Fees)
$700.00$350.00$700.00$1,700.00
BuildingDepartment(PermitFees)$0.00$331.74$0.00$331.74
BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
GPM$146.80$47.83$146.80$159.92
Processing$0.00$0.00$0.00$0.00
SMIPCommercial $0.00$0.00$0.00$16.23
SMIPResidential $13.63$4.44$13.63$7.31
Total Count18203934
Total Fees$4,673.21$4,693.60$7,516.39$8,833.40
Total FeesPaid$4,673.21$4,693.60$7,516.39$8,833.40
Total Valuation314,471.00279,265.03552,992.09519,265.35 Total SquareFeet7969,64096412,126
Total Administrative$826.47$1,077.84$1,063.97$1,549.57
Total BSF$25.00$25.00$50.00$42.00
Total BuildingDepartment(OTC
PermitFees)
$1,672.00$1,376.00$3,157.00$3,590.00
Total BuildingDepartment(Permit
Fees)
$1,661.25$1,773.24$2,373.89$2,820.24
Total BuildingMiscellaneousFees$0.00$0.00$0.00$0.00
Total GPM$440.26$390.97$774.20$726.97
To
tal Processing$0.00$0.00$0.00$0.00
Total SMIPCommercial $12.24$23.74$43.58$66.43
Total SMIPResidential $35.99$26.81$53.75$38.19
Print
BL# Business Name Name Address Date Issued Type of Bussiness 7363 WILLITS KIDS CORNER CARLOS SWINNEY 90 SOUTH MAIN ST 8/13/2025 Indoor playground and family fun center. 7364 COUNTRY QUILTS & CRAFTS LLC JACKIE KNOELL 1611 S MAIN ST 6/18/2025 Quilt & Craft Store, Misc Retail 7365 REDWOOD MARKET #286 CORY JACKSON 781 SOUTH MAIN ST 8/28/2025 Gas station, market, restaurant 7366 BLAIR DOULA SERVICES HAILEY BLAIR 1637 S MAIN ST UNIT A 8/29/2025 Doula support services New Business License - August 2025
Item No. 9a
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Kenan Oshea, Willits Municipal Airport Operations – O28 Agenda Title: INTRODUCTION OF PROPOSED REVISIONS TO THE CITY OF WILLITS MUNICIPAL CODE, CHAPTER 2.40- AIRPORT, SECTIONS 2.40.030 AND 2.40.040, ENTITLED “REGULATIONS FOR USE AND CONDUCT-GENERALLY”. AS ORDERED BY THE DIRECTOR OF THE FAA.

Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 15 minutes.

Summary of Request:
-On June 30th the FAA Director ordered that the Willits City Council adopt revise existing Municipal Code prohibiting unauthorized use of Willits Municipal Airport (O28) and define such use of O28 as a misdemeanor. -On August 13th, an initial discussion regarding this matter was held, and Council directed staff to revise the proposed ordinance, and return for a subsequent discussion for further review on September 10th. -On August 27th staff met with tenants and stakeholders at the Airport to discuss the proposed ordinance revisions.

Six tenants were present and provided input. They were given the opportunity to ask questions and express concerns.

It was agreed that the modifications and language sited by the FAA Director from the Mendocino County Municipal Code regarding Airport regulations would be acceptable if adopted as ordered. Staff is now presenting Council with the final draft of these revisions as discussed and first official reading for consideration.

Recommended Action: Staff recommends that the Council open the matter to public comment, move introduction of the revised ordinance, waive formal reading and place the item on the agenda for vote and potential adoption at the next regular scheduled Willits City Council Meeting held October 10th, 2025, following publication and posting of Public Notice as required by law.

Alternative(s): Reject the revisions to the ordinance and potentially forfeit grant funding pending further determination by the controlling agency.

Fiscal Impact: Additional signage and staff time allocations.

Personnel Impact: Increased staff time spent monitoring, documenting and enforcing.

Identified City Council Conflict of Interest: NONE
2021 Adopted Goals: This item meets Goal #1 for Services & Facilities…Maintain and improve infrastructure systems of water, wastewater, public facilities, and streets capable of managing future growth while responding to current City needs.

California Environmental Quality Act: The proposed revisions to the City of Willits Municipal Code are exempt from the CEQA study and review process as they are not a project or development and pose no potential environmental impact.

This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________ 1 | Page
ORDINANCE NO. 2025-

AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF WILLITS, CALIFORNIA ADDING SECTION 2.40.040 “REGULATIONS FOR USE AND CONDUCT – GENERALLY” AND AMENDING SECTION 2.40.130 “VIOLATION-PENALTIES” TO CHAPTER 2.40 OF

THE WILLITS MUNICIPAL CODE
SECTION 1. FINDINGS
The City Council of the City of Willits hereby finds and declares as follows:

WHEREAS, the City of Willits operates a federally obligated Airport located at 1320 Poppy Drive in Willits California 95490.

WHEREAS, as the operator of a federally obligated Airport, the City of Willits is required to adhere to the forty grant assurances established by the Federal Aviation Administration (FAA) as the controlling agency in order to continue to receive grant funds.

WHEREAS, on June 30th 2025 the Director of the FAA found the City of Willits in violation of Grant Assurance 19 – “Operation and Maintenance”. The Director ordered the City of Willits to amend the Willits Municipal Code to make trespassing and unauthorized use of O28 a violation punishable by law.

WHEREAS, the Willits City Council recognizes the need to revise Chapters 2.40.040 “Regulations for Use and Conduct – Generally” and 2.40.130 “Violations-Penalties” in order to comply with that order as directed.

NOW, THEREFORE, THE CITY COUNCIL HEREBY ORDAINS AS FOLLOWS:

SECTION 2. INCORPORATION OF FINDINGS
The above findings are incorporated herein and are each relied upon independently by the City Council for its adoption of this Ordinance.

SECTION 3. AMENDMENT OF CHAPTERS 2.40.040, 2.40.130
Section 2.40.040 of the Willits Municipal Code is hereby added to Chapter 2.40 to read as follow:

Chapter 2.40.040 – REGULATIONS FOR USE AND CONDUCT – AIRPORT

SECURITY
The following rules and regulations for the use and conduct of Willits Municipal Airport are adopted:
2 | Page
No person shall operate any vehicle or travel on the airport property by any manner except on roads, paths, walks, and areas provided for that particular means of travel. No obstructions shall be permitted on any road, path, or walk without permission from the Airport Manager or their designee. No person shall enter upon the paved runway of the Willits Municipal Airport, except when engaged in lawful business in the operation of aircraft or in assistance to operators of aircraft.

Section 2.40.130 of the Willits Municipal Code is hereby amended by the addition of the underscored text and deleted text is indicated by strike-through font to read as follows:

Chapter 2.40.130 – VIOLATIONS - PENALTIES

A. Any airport tenant or person operating or handling aircraft in violation of the regulations set forth in this chapter, commencing with Section 2.40.030 and any regulations promulgated hereunder, including those provided at Section 2.40.040, or refusing to comply therewith, may be removed or evicted from the airport by or under the authority of the airport manager; and upon the order of the city council may be deprived of the further use of the airport and its facilities for such length of time as may be deemed necessary to insure safeguarding of the same and the public and its interest therein.

B. Any person, firm or corporation who violates or refuses to abide by any provisions set forth in Section 2.40.030, Section 2.40.040, or any of the rules and regulations set forth herein, or pursuant hereto, or any of the provisions or law provided therein, is guilty of a misdemeanor and upon conviction thereof shall be punishable by a fine not exceeding five hundred one thousand dollars, or by imprisonment not exceeding six months, or by both such fine and imprisonment.

SECTION 4. EFFECTIVE DATE
This Ordinance shall be in full force and effect 30 days following its enactment in accordance with California law; and before the expiration of 15 days following passage, this Ordinance shall be published once with the names of the members of the City Council voting for and against the same in a newspaper of general circulation, published in the City of Willits.

SECTION 5. SEVERABILITY
If any section, subsection, sentence, clause, phrase or word of this Ordinance is for any reason held to be invalid by a court of competent jurisdiction, such decisions shall not affect the validity of the remaining portions of this Ordinance. The City Council hereby declares that it would have passed and adopted this Ordinance, and each and all provisions hereof, irrespective of the fact that one or more provisions may be declared invalid.

SECTION 6. CEQA EXEMPTION
The City Council finds that this ordinance is not subject to the California Environmental Quality Act (“CEQA”) pursuant to CEQA Guidelines Sections 15060(c)(2) (the 3 | Page
activity will not result in a direct or reasonably foreseeable indirect physical change in the environment),15060(c)(3) (the activity is not a project as defined in Section 15378 of the CEQA Guidelines, California Code of Regulations, Title 14, Chapter 3, because it has no potential for resulting in physical change to the environment, directly or indirectly) and 15061(b)(3) (it can be seen with certainty that there is no possibility that the activity in question may have a significant effect on the environment).

The foregoing ordinance was introduced at the regular meeting of the City Council of the City of Willits, held on the 24th day of September 2025, and passed and adopted at a regular meeting, held on the 10th day of October 2025, by the following vote:

AYES:

NOES:

ABSENT:

ATTEST:
______________________________
________________________________
TOM ALMAN, Mayor
City Council of the City of Willits
DELORES PEDERSEN, City Clerk
City of Willits
Item No. 9b
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Walter Kolon, Services and Facilities Director
Agenda Title: ADOPTION OF RESOLUTION IDENTIFYING THE PROPOSED PROJECT LIST FOR SB1: ROAD REPAIR AND ACCOUNTABILITY ACT FOR FISCAL YEAR 2025/2026.

Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 15 minutes.

Summary of Request:

Background: estimated RMRA funding amount for FY2025/2026 In March 2021, the California Transportation Commission (CTC) adopted the Road Repair and Accountability Act of 2017 SB1 2021 Annual Reporting Guidelines. The Reporting Guidelines require that pursuant to Streets and Highway Code (SHC) Section 2034(a)(1), prior to receiving an apportionment of Road Maintenance and Rehabilitation Account (RMRA) funds from the State Controller in a fiscal year, the City must submit to the CTC a project or list of projects proposed to be funded pursuant to an adopted resolution of the City Council.

The City of Willits’ estimated RMRA funding amount for FY2025/2026 through the Local Streets and Roads (LS&R) program is $133,982 as shown in Attachment 1.

To be eligible for RMRA funding, the City is required to select a project or list of projects through a City Resolution (Attachment 2) and submit a copy of the adopted resolution to the California Transportation Commission (CTC). The Resolution will satisfy the accountability requirements as described in the Road Repair and Accountability Act of 2017 – Local Streets and Roads (LS&R) Funding 2021 Annual Reporting Guidelines.

Project Title:

Willits City Wide Striping and Crosswalk Safety Enhancements Project Description:

Restriping of Crosswalks, Stop Bars, traffic and bike lanes.

Project Location: See Exhibits A and B
Estimated Schedule:

Start (11/25)– Completion (08/26) based on the component being funded with RMRA funds Estimated Useful Life:

Estimated 5 plus years
Project Title:
2025-26 Pavement Preservation Project
Project Description:

Resurface 3,000 feet of paving on W. Mendocino Avenue from S. Main Street to Brookside Drive and Hawthorne Lane, including sidewalks, gutters, drains, and ADA accessibility upgrades. The proposed project is a continuation of the drainage and utility work completed in 2023 (W. Mendocino Avenue, Phase 1). This project is considered Phase 2, and completion of it will remove a high-priority project from the City’s Street Rehabilitation List.

Project Location:

W. Mendocino Avenue
Estimated Schedule:

February April-October 2025 for the portion being funded with RMRA funds.

Estimated Useful Life:15-20 years
Recommended Action: Adopt the revised accompanying Resolution to approve the 2025 Pavement Preservation Project in the amount of $133,982 and submit the Adopted Resolution to the California Transportation Commission (CTC) in order to receive FY2025/2026 apportionment of Senate Bill 1 (SB1) Road Maintenance and Rehabilitation Account (RMRA) funding.

Alternative(s): Without RMRA funding, the City will need to either use general fund dollars to complete the project or choose to not complete the project.

Fiscal Impact: The proposed projects will be funded in part or solely with Fiscal Year 2025/2026 Road Maintenance and Rehabilitation Account (RMRA) revenues.

Personnel Impact: Project administration by the Services and Facilities Department and funding tracking by the Finance Department.

Identified City Council Conflict of Interest: None.
2021 Adopted Goals: This item supports Goal #1 for Services and Facilities: Maintain and improve infrastructure systems of water, wastewater, public facilities, and streets capable of managing future growth while responding to current City needs.

California Environmental Quality Act: This Project qualifies for a Categorical Exemption pursuant to the California Environmental Quality Act State Guidelines Section 15301 Class 1 (Existing Facilities), Section 15302 Class 2 (Replacement or Reconstruction), and Section 15061(b)(3).

This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________

 









!"#

 



 

 


!""#$%&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&' (
)
! *)
)&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&& +,--,./01,23./4 5$

6789$%
9:; ;)
<
:;&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&= $

6>)
(??9#$
@
#99
&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&A 5$

6B@

%59 #9!9
9 ;8)$C99!9
9&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&7D $

6'E
@
#99
&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&7> 5$

6FG9)
E9 ;$
!9
9&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&7' 5$

6=@

9@
#99
H<
?C;
@
#99
H ;E#
@
#99
&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&7= IJKL M9;9#M
;
N@
#$9)&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&7A @

9M
;
N@
#$9)&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&7O 5$M
;
N@
#$9)&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&&>>  PQQRSTUV
!""9 ;
W!XY
9#)9$

Z@9N?9
![\
;
W8X@"99;:;#@
#9*)
;
W(X(

9#?9)
#9) 









 !

"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""# $ %
&&'"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""(

)'
*

+,



-+,
""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" ./'""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""")

01 /



+,
""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""0

2''3!&-

'3

/
'"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""# 



 










 
!!
 
 
"#

"


$
 %

!!&'
!" 

"&

 ("( ! 

%
)*+,-+./0123340+56



'


 7
8(9:98(!& 
"
";<

$=
! ("
'
 !

  %

"
' !
'>



 #
"
&  #&
 

!  #
?&

!!
 %@ 

  
$
#!
A<
BCDDEFGHICJ $&

K$'
BCDDEFGHILJ>






 &&
!

"
' %

MNOOHPHNFCFQORPHP



&

  "

 !& &
'
 

%


(



 S

 

!T 9:U9
<

!"
9:9U!

$

KV
 & @ W7&& #$
!B
@7$J"
%< #


?
&
(XY 
 ( >


'
&
&
>


'

 W
%Z

>


&
%


>

UX  '' #&

 >


 # 
 W 
>  '' #">


 # 
 W%=>
'
( 



 
 


?
&

 
#!
  

  S
 
%



(
 > 
!;

!!
 
# #&

  "

%
 



 





!
"#$%&' !
"
() 
(
)() *+,
- 
+
.)
+
/)
0
1)0)+
+))


+2. )2

+0
1)( )++)121
. 2
+

))00)+

++)
+

0()



)+ 3
456
)() 7

+8
9 7

58
00)


))
5(:)+
)1)+)
+6

.) )1)+)
;5< 
))
5)
<)++1)+)
=5
)
))290. 
))2
+<

+
))
 
+)
0)

)

+ )+>??@ABCDE5
 



 




!"#
"$%&
&'(
)
$$%&

*+,+

+,-
+*+ .

,/
0 .


+,*+
*+
,

*+1+2++,

+.+3.4
,5667-
+*+ .


28
,+ +
*
*


+
++ 9:
9 +
8+
8*
39*4
,1*1+;,

,+,

*<
,
++7-
+*+ .
*

,,

+2
=
>1,,


??1=+
,+
,*++

+*+

++7?
*+, ,
*8
*


*
,,+
/
0 .
*+
+
*+7@+ 1
+
A
,
,+*


2+
+

=,;
,;
*+
+-
+*+ .
2*+
+*+
+2
,+
;,
+

=,;>1*+
+2
,,,

;,
;+

*1,;

=,;7/
0 .


28
,++
82+
 


*
*


+
++ 9B
9*
,

+*+

9-
+*+ .
/
+.
7/
0 .


+8

++
8,
 +

*+,+

+,-
+*+ .
7-
+*+ .

,/
0 .

+
A+
A

+
,
+
, ,;

+
+,
>
+,
*
,;>*

>
+
 >
,,



+
7C+

1>
+
+,+

6

,

,
+
A
,

9+91+

+

+, ,+
,

,>
,A

,
,
,+

+A+21+

+D,+

+
+,

+7
*++,+,++


++
9,+*+,+

+,
-
+*+ .

,/
0 .
2

,+
82 
8,
 7

*+2

,

82 
8,

*+,+

+,-
+*+ .

,/
0 .
2
,9+

*+,91+
 
,
,+

*+,+

+,
,*+A+*

A 9+
+,+
,;*+,+

+,
,9++*+9,99
+E
+9+,



*+2

,7
*+,+

+,,9++*+

+



1+,;,
+
+

82 
8,
 1+

++
,*
A+ +8
,, 
>*;*++


,
A 9+
>
28
+
+,
 +


++

9

+
;,
,+

,;*

+


7 *+
;*


,+
9*+/
0 .



*
*+,+

+,2


A++
,;*+
+A
>
,2


 +9+,+2*F; +
++A+27
*
;*F; +
++A+2>2
++
9,+*
9



 
++
 +
:++,+
*
+,79

>*+


*+

9,
*1,
,
*1,
-
+*+ .

,A+2*+,+

+,
9
9,99:++
2 7
*
,+

+,*

+E
+
A
1 G*+
+
+>
* 
+9
,
+8

++
8,
 +7
*
2 ,
* 1+
+A
+

,
1 
,
+
,
+
*
*+
+
,
+E
+E++,;
,;/
0 .
7

HIJJKLMKNOPQRSTKPKUML

9
A+++


,>1 +>
,9
A+* +,,+A>A
1 >
,

+
*

,>*+
 2,;9
A+9+,

+
;;+
+V
W .+,


+2
=2*X9 
,
1 9

, 
+;

,
+2
=,*++

+
-
+*+ .

Y/,

+
A+2


+9
, +

+1


,;*+



+
,,;2

2*+
+,++

G*
9 
+E
+

,
;+9
A+9+,

W 
+*;*8A
1 


2 =
*++

,,
* +;
*+,+

+,-
+*+ .


,/
0 .

Y?,

..@-

*+,
*+
,


2 =>,
+

A
,+..@-2

,,;
;,
;+
W 
;,
;+
*1,;

=,;,*+2+

+*+

2
, 
,
2*,
+,


+



















!


"





"






#

$


%
&

%






'(
'(
*+*)()
,-./01234567-28-9,-.:293/2;-.<=024;50>?.45@:;:4.>A.B;.009;.B=0:;B.C0D3;90>< EFGH
I
JKLLKMNOPQRRKSTMUVKWN
XYZ[\]Z^_`abc^^
defghi
j
klmmlnopqrsltunvwlxo
yz{|}~{€‚ƒ„
(
)
†F‡





ˆ‰Š‹ŒŽ‹Ž‘‹’‹“‹”‹‰•–Š—’’˜™”š’
™”—››—ЉŽ™›œ™’‰”’
ž—›’‹œŠ™œ‘™›–œ
ŸŸ ¡˜™Š›‹›’‹›™
¢›’‰™””’‹œ˜™”š˜‹‰Ž£¤£
–—¥Œ”‹™›‰–¦Š“Š™¥Œ’™›œ
–”—’™Œ’‹›’‹œ˜™”š
£œœ’‹›™ŒŠ—Ž‹“‹‰‹›
Œ™Šš‹›™”—›‰Ž˜’‰
’‹œ—§Š—™œ˜™•
¢›’‰™””ŸŸ ¡
™‰›—ЉŽ”
 



 




!"
#$$%&
'(
&%%

)
**+


++

,-
.+ +
/


+/+

*0
/1
.
++./+,+
2


3
./++
45/


+
++ *6*/+
0
/7+.
+8+.+9,/+
+/+

++

:++,+;
.

+
++ **/,+
0
/7+.
+8+.+9,/+
+/+

++
66 ++,+;4)
**+


++/
..


55<=+
.+
.</
+
/+

++,+

/+ *
>..

+,
=
./+
/
+/+

++,+
/+
=
+

=>
...

+,
=
./+.
/
+/+

++,+
/+<
+<
+ 
4 /+
+

+
+8+.*-< =


,
=

.?)
**+


++
,+



,
=


+-

++
-.
 +.+

+.
,/
@*< 
++
.1

.
++4
/+
+

+.+A
.?
+,
=




,
=
/
..+/+
=
+


=./++
4
/+

++
+
8+
/+,.,.
+


+

...+
,

=
>
,+

**.
 +
=+/+ 
**.+.+

. 
7<

>
/
9
*
+
/ 
 +?+;>

+
.
.
=+/+=.=

.
.1+...1
+*>
=
+

=>
.
+
?
.
4)8+

**+
>/+
+?
.
/

B
.+
C

+
8

,,++=
/
?+.+

+

/?/+
+8+
8+/

.++


.

.)
**+


++4D+/

++

.
++


.

++/+


..?
.
+
,+
+/?/ ?/+
/



</+


+
. 43


++
./
8+/ +
+
0
/7+.
+8+.+/
8+
.
8+

?+
++E*/

.
.6/+
+. +
++F*/4

GHIIJKLJMNOPQRSJOJTLK

*
8+++


.
.< +..+8>8
< >
.

+
/

.>/+ ,.?
*
8+*+.

+
??+
+U
V ).

+



,
=
/
8+/?/-8
< 

.?
W5.

33B2

*-< =


,
=

V .
+

+*8.?/+


,
=.
./+1+...1
+*
.
+
++


.
+./
.+


,
=

V 
+
/?/-8
< 


,
=.
./+
=
+

=
. 
+?
.
+,
=./+.
/

+<+,++./+<
+<
+ 
/+
=
+

=
V 5.

C* 
.
<

*

V 3+

+)
**+


++,+
0
/7+.
+8+.+
W +./+<=+
.+
6++
..


,-<+

0 ,/+

8+
.+
FF++

 






 






 


 


!"#$%&'
"(
)

*")#"+

,- "$+% ./
$%0*+*$
.1
2+
)+
2- *+2
3 4#+) .,
56789:
; <+%%+"*=)$>+?"#.+ * @ABCDDEFGHIJ KLMNOPQNRQSTNUNVNWNLXYMZUU[\W]^ _`UL\WWabaYZcOWN\`LYdMVM\cOU^ _`UL\WWeefg KLMNOPQNRQSTNUNVNWNLX YMZUU[\W]\`hN`UL\WWeefg^ iWZUPR\ON`UNhP[\W] VPL[PP`V\UPV\WW jNPWhU\`hU]\LPO\M]^ iZ`UNhPMMPcZTN`RLQNUYMZUUN`Rk hNMPYLOPhPULMN\`ULZZLQPM P`Q\`YPhYMZUUN`RU^ _`UPLa l mnopqr €‚ stuvwxywz{|}xn~{q|
{†ƒ‡{qƒs~t‡ msƒp
{ „„ ˆqs‰pˆqs‰p msƒp {qƒs~t †ƒ Ž‘’Ž‘’ “‹Š‹Š ŒŒ‹ŒŒ‹ ‹“‹ Ž‘’Ž‘’ €‚
€‚ ““‹
” •–— ›œžŸ ›œžŸ › ¡™˜™˜ šš™šš™ ™¡™ œžŸ ›œžŸ
•–—
•–— ¡¡™
 



 




!"
#$
%$&'$
"$
()*+$,,$&'$
"$
-./0
/1/0/

23
0/ 


//-


/-/

45
44/


//0-/0
-
5 
06 0
1/0/0-/
-78
//2/
0-


4

/
// 494-7
-/


/:4/0/;/0

45
<
/
//=/0/
<
/>
0-/0
-5

06 0

1/0/7-./0
/1/0/-

00

/2
?
0@-
/
-/

A
00@ /

 /
7 -/


2


/ 

?0:0-/2/

/-/

7-./0
/1/0/
/
1/

/
/0

/

0
00//B
1/C

?A
/0
-
0:A
-
-A
0
0/ /4/0


- 7
D

@/ /1/0/

23
0/ 


-


/-/

45

06 0
1/0/5
<
/

//A

/ -./0
/1/0/78
//2/A-


4

/
// 494-A
0

/
1/

/
/0

/
7 -/

-

00

/2
?
0@-
/
-/

//
00@ /

 /
7D

@/ /1/0/-


/ 

?0:0@-
/
-/

7
 

/
/0
/;
/

/-//

/
-./0
/1/0/
-5
<
/
//@/01/
/

-@00/32
/

02-

/ 

?0:0@-
/

0D

@/ /1/0/@/
01/
/0
-@00/32
/

0
4  /7
-/
1/

:/
 


-./0
/
1/0/@/2//05
<
/
//
05

06 0
1/0/
EFF1/- /
7 -/
1/

:/
 


0D

@/ /1/0/
GHIJKLMNOKPQRSTULVKWSXKYJKWTKZPY[\MPLM]LKX^TKUSMUPNSWWKNUMSWPUS_`PU 44/


//
0-/

/
7a
?0:-./0
/1/0/
0/32
2 00//

 1/

-/0
-@0


00
/
/-/04@/
1/- /

0:D

@/ /1/0/7
-/
1/

:/
//
0-./0
/1/0/@/2//05
<
/
//
b4-
0-/c9-/
/0 /
//
d4-7
C/0
0 
2-040:







40:4/

/
0-
0:0:-/




0/32
 /0:

04

/
 0
00
/
/0
//
7/
/44/0-
-./0
/
1/0/
0D

@/ /1/0/ZPUX`JKOO`WKP
/4
02-232


/

0
7 efgghijhklmnopqhmhrji

4
1///


0 04
1/- /00/1
0

/
-

0A-/ 20:
4
1/4/0

/
::/
/s
t 0
/

/410:-/
/
@
-@0:

?0:0-//

/-./0
/1/0/7
D

@/ /

232


2-

?0:0@-
/
A
0-/2

//

/@-//
2/7C

?0:0@-
/

2/
2

1/
0/
A
1/



40:
0:-

/:4/0
t  
/:

0-/
/2
?0-./0
/1/0/
-5
<
/
//=/0/
<
/
>

t //


0
 /
-/0/

/0-./0
/1/0/
05
<
/
//
u@ @
0@-
/
5
<
/
//

/-:-1
@ 


0:
2-
:0
:/0/
- /:-/0/

/0v
/1/2-/
0
-3
-


0:
/0

/
/
@

/
/ /-/0/2


0:

u80

w4 
0
@

4

u0
/
0

0:


/


0:0-//
 /:-/0/

/0








 




 






 









 













 







!"#$%&'()*
+!&
,!-
!".&-'#&/!"0
1$&(/)$2
3"()4./.
("2
5"6/"$$-/"6
1$./6"
7$8'/-$20
9:;<=>
?
@/))/&.

A-(B/#
C&'2/$.

DEFGHEIJGKLMNEOOE
PQPR
S
TPT
U





VWXYZ
[\]Y
^_
Y^`Za\Wb

\WX_[
cd^Y
YZ[eZ_cf
g_Yc\WW
hih
jXe]W^\_c

jklm
l\e]Yf
ncl^]Z
d^[dop^Y^m^W^cq

jlXYY^_[Y
a^cd
Y^[_\[Zf
VX_Y^`Zl
lZeXp^_[
lZ`

jklm
]lXd^m^c^_[
]\lb^_[f
g_Yc\WW
mkWmXkcYf
VX_Y^`Zl
^_Yc\WW^_[

\
l\^YZ`
jlXYY^_[f
 



 




!
""#
$%%

& 
''

()
*' 


''+


'+'

,-*'
''*+'*
+

''*+'

+./+


'
'' ,0,+
*
'
1'

'
'*

*
'
.
+'

''+

**

'(
2 *3+
'
+'

''
**3 '
 '
.-

' 

2*4

('*3+
'

+'

''
*+'
'


'
5

+6

' 
''.& 
''
7''('
++'
'
89
''('
+'
'
8
*:''('*
++'
'
.

+'';
'

'*'
*1'
1
3 
+'
'

,




1' *4
+3*.<'+'

'
'*'

2*4*3+
'
+'

''
*+'*

(*4+'


+'
'
8('3
'
1'
1'+ '

1*4*+', '+'

''.=' 3
'
1 *
*
,' ,'1
3 
,





1' *4
+3*
*4& 
''



++'
'
.
+'
'



* '

**
'
'


2 
*
*& 
''.
>?@@ABCADEFGHIJAFAKCB

,
1',
1'+ '1
3 
*

'
+

*8+' (*4,
1','*

'
44'
'L
M N'
'
+'' ('*'
*'(+3 '' ('*'
*'''*
++'
'

-
*
'
3
+3

2*4*3+
'
+'

''''*
++'
'

/*


4*
4'**4 ,'
4+

*'1'
+'
'
+'+















 !" #$% #&' 
'" '()
#!
*+,-./
0 1  2
3 4# 
567789:;;9
<=<>
?
@<@
A
B?
?C?
DEFGHIIJKKLMNOMPQIR
SRIIMTUREGRVIWERX
YHWEGJKKLMNVROUPVQGM
ZVM[WQWGME\FGVRRGZHV]WE^X
 



 



 !"#$
%#&
'(#)#
*
+*,,-*,*

./
,* 


0
0
,1*
23 *4
,*
5
.0
,*4
,*,0*
.*
0+
,
**,0**
6
0*
7

*
** 7
,1*
+*,,-*,*
8
706
0*
*3*,
.*
*
7
*
**0+
,
**6*
+*,,-*,*
**
.*9*.**,
*
**
,:
0
**
,;**.**
:
0
**6
0*
*17*,0

,,

*.
<
,0*,
0
*0*

=
,,

*.
<
,0*
0
*=
,,
9 *
 *
6>* 9
*
-
,
,*0

*,
*
+*,,-*,*0
-*,*-*,

*.
<

,,*

*,
0

<?7 
,
9 7
6*
+*,,-*,*0


*


<,1,90
*
0*

**
7
*
**:
0
**
,

* 

<,1
,10*
,
0
*0*

***
:
0
**6
0*

7
 
*
-*

*
*,

*
=90*
*


*
0
,
*
 
*
,0*-,.0*
*,,*
0*.,.,

*
6 ?*0*,

..0*
+*,,-*,**
:
0
**=0*@ABCDABCEFGGFDHIDJKKDH
LCMNGGKOHPACCKQDFRFDOIDSMOTUVWXY

*,-*
,10

*,0*

.*
9,,*/.

*

,
.0

* 

<,1,90
*
7
-*,,*-.,.,6*
+*,,
-*,*. 
7  *.0
**=.00

*, *

*

*
9,,*/.
6

**

,*/
,* 


0

**.*=0


7

*
** 7870=
,0



* 

<,1,0*,
0
*0*

**6
**,,*
0*.,.,

*

,0
+
,
**,0**

,*
7,
*

:
0
**,0*.*
6

0*
-*

1*
 

,*
+*,,-*,*9*.**,0+
,
**
,0 
**

=-*0 *
6?*0*
37.,.,
,73
,
*
=.*
*77*,
*
,,1*3
,1
*

,1,,
6,-*
,1*
+*,,-*,*
,
**,
 *7

,,**

 -*



7*
+*,,-*,*.,:
0
**
,,
**6
Z*,
, 
.0,7,1







7,17*

*=
,0
,1,10*




,*/.
 *,

,7

*
 ,
,,
*
*,
**
6 [\]]^_`^abcdefg^c^h`_

7
-***


,,,*-
,

*
0

,=0* .,17
-*7*,

*
11*
*i
j k*,

,*-*,
*.
<
,1*
+*,,-*,*
j  
*
*.
<1


l,

?7 
,
9 7

j k*

*010/-
9 


.
<

,1*
+*,,-*,*
,
**

 
















  


 




 


  





!"#$
" $
%
!&'
()*+,




-.-/ 
0 123456789:;<27=2>123?7>847@23AB579@:5CD39:E?@?93CF3G@355>@3GB5?@G3H5I8@>5CA JKLMNO
P QRSSRTUVWXYRZ[T\]R^U _`abcdefgceh_eed i-i

0 

j 


 k*!
!&'
()*+l)m!, n !")**opo
qm*&) "
$#r#)qm!) '!"#&m
 s&lst%&!&r&*&"u
#!!()*+!, n !")**opo
qm*&) "
$#r#)qm!) '!"#&m
 s&lst%&!&r&*&"u
#!!()*+!,
 



 



 !"

#"
$##
%&'()*+
"
$##
%
+,
$
"
$##

-./.

./

.
..0-123 
..
/4

/
..

. 
./-./
-.
/


 
5
.
..

06
/. 


-

.
-.
4 /
../-.0.

/.
2/
.
.

4 /
..57-

//

.0
8 /3-
.
-.

..
//3 .
 .
5 -.
.


2

.
.. 292-
/

. 

8/:/3-
.
5
.
..-

.
 
.



-/:4
/
..;32
/ 
.
<.

.
./

.

/ 
=

85 123 
..

06
/. 


-
.
2/
.
/-./
-
/.>./
?
@
.
../
-.
-5..<

.-.
.:2./3.0../?
22.


..-..>./
/-./
-57-


2

.
.. 292-;//

.0
8 /3-
.

-
.
..;
//
3 .
 .
5123 
..-


. 

8/:/3-
.
-.

0
;0-

8/:/-.
.

.-.

..
.
.
<.

.:-.
<.- .
5 -


..
.
<.

.
./

.
; 
=

8;

/-. 
A
.B.

2./5
4 /
..

06
/. 


-
.
2/
.
/-./
-
/.
2/
.

C

-?

22.


..5..<

.-.
.:2./3.0../?
22.


..-..>./
/-.
/
-5
-.
.


2

.
.. 2
92-;//

.0
8/3-
.

-
.

..;
//3 .
 .
54 /
..-


. 

8/:/3-
.
-.

0
5
-


..

.
<.

.
./

.
;


8;
/
.
- 5

-.

8:./.

.
-:-..


/< 2.

-./.

./

/5
-./.

./
.
..

/123 -

/
<.

:.DD..


/


/:
.

5
-.
.



.
- /.

3
-.

/.
E
-4

/
..
/?
22.


..-
0
8 /-.

85 -. 
.>
.

./.
.
/
/:
60 
6/
 -./.

./
.
..
/
E
-123 
..;0-
:
2
</:..


/

.
/
.

3 5
-.0

/

6 0

6/

-./.

./
.
..
/123 
..0
/2.
-./23.

 
/
/.

-./.

./;
/-.<.-

< 2.
./.
/:-./.

./;/2..-.
2/22
.F
.2./


0 /510.<.
;-
/.

./2.-.

.


3.

.-.
.

/..
/
 <.- .6..


// 
/.


/
-
:./.

.-:-..


/< 2.
5 

=

8:./.

.
./:-..


/

0

//


/
60 
/

-.
/.

./
5 60

6/



.
..G123 
..

0. 
.
..GE
-4

/

..

.22./.
-.-
<.
2

/
.

/..


/< 2.
5 HIJJKLMKNOPQRSTKPKUML

2
<...


///.<
/

.
-

/;-. 0/:2
<.2./

.
::.
.V
W 7/


60 
/


-./.

./
.
..
/123 
..
/-.
/.

./
.
..
/E
-4

/
..
W X.

.-:-<
3 


0 8

/:4

/
..
/123 
..
W7/

B2 
/
3 2









 



 












 















 !"#$%&'()*+
,"'
-".
!"#/'.($'0"#1
2%')0*%3
4#)*5/0/
)#3
6#70#%%.0#7
2%/07#
8%9(0.%31
:;<=>?
@ A0**0'/
B.)C0$
D'(30%/ EFGFH

EFIHHFJKLMNOPQFREFGFHJST

UGIVW X
X 

Y


Z [\]^_``
_``ab_c
]^de
fd\^gd`h [\]^_``
iji
fdke`l_\^
fmgn
g_ke]h o^glep
qlrqasl]lnl`l^c
fgd]]b_`t]h
 



 








!
" " ! 
# 
! 
$% & "
!

 !

 !'

!!'



"
$
%

$
!
 
$ (
 )!'
""

*
 

&

 &
! 

!!'



 

!


!

 (

 

!!  +

!




 ,

 
# 
!


"
% " !
# 
(


!$ ! )"
! !
!

# 

!
'
% )
!

%

%
  % " !(
-./.012-34/54678309.:
;<=>;?@>>?A=B@CDDE;;FCGH@<I?J@BK@<L


 


 MNO'

!
'

"

! )P 

'

!
'

"

$ 
$ Q



!
R!



S
) !


! T 

" !

!


!U
V
!
W
)

 

 '

!
'
*



!


!#

!"

U


)

(R) 
% XY$ !!'

!
!!'%
 ! ZY

 % 
!" " ![
!\


 
!
(

! '

!
"
*
!!'
!!!' 

&$ 
!" " !
!!!'
Z  !

%
 ! Z )

(
]^_`a_bcdefbbaghiabjkblcdch_mca^^_bnhdop_bgqoifp^khrsrtuchoq_qqavv_^rsrtw x>yz{D|{IKCL>@{}<I~I=@<A?@z}?z@>{?€;zA?<{I<y{D{?<I|‚ƒz{?ExC~;‚G„{A}@>?{BI<@H@<I? J@BK@<L

((T 

" !

!


!
"" 

 ',†
#$
&"
%

 &
 
‡ˆ‰Š‹Œ‰‡‹ŽŠ‹‘‹’“ЋЉ‘ŠŠ”ˆ‘•–ŠŠ—‡‹‡Ž—‡˜˜‡‰ˆ‹™š‡‰‘––›ŽŠ‰—‘‹œžŸŸŠ‰ Š•ˆ–’‹“ "

!R!



)

!
$ 
!¡†MWR¡O'

!(¢
# 
) $ %

 $
!
"




! 

 & !%
!" !



!
$ &†
  & !"" % !

&


 '


&!!%
!&
!

!

(R
!   )T£


!


'

"


)
'!

! 
'%
!" !

!
 "  
" "


!


!!!'(WR¡
)

%
+!)!
 Q
RST'

!
!


)
R¤¡W
'

"(
]^_`a_bcdefbbaghiabjkblcdch_mchoq_jio^rsrt
;?@>IK?€>I{IK¥By{D{?<I|x>¦BDz?{BI{§{IK¨@<IA©B@?<?{BIE;¥Cx¨GH@<I?AJ@BK@<L

ªW

'

")


$ 
$ Q



!R!



S
)MQRSO
$ 


' !

! "!


!
# 

!
%
! 
"

""! ! '

!

 "

"
% 

!


!  !
!

 (



!

'

!
'

"
X" !




 
!!





,«(
]^_`a_bcdefbbaghiabjkblcdch_mop_bqqavv_^rsrt
 



 



!"#
$%
&
'()*+,-.,/
012345673189:;71<;=322>?:=>@A1295B75C719<D;E51FE;G13617FHII5J7<1K323<LHI<54MN>OA391

PQ

R

P


PPST
QTP
TU 

P
UVPWPTWXU
X

TT
Y
TTZ

Y
P
U
WT
PQQPT






P

P

WTPWPPWZ



P

PPWT
T

T
P
I5[[J<;I5663F563[G65\;[;7<9]^D;216_;9<G56<35754:=>4J7F37__5;9<50123456731899<1<;` Q
P
PT

P


PP



TaXX
PPWY


P
X

W

T

PW

T
PW
bYQ T

STQTPPT

Y
TPPWcdQ P
PP

PWT
P
 P
YST
cb
Q P
UTT


P
QQT
Y
P

PW
TWXQ
STQTP
a
XTXT

Pe
PPWZ W 



Y

P
1_;7I3;9A17F;fG17F37_<D;9<1<;89G;F;9<631717FILI2;65J<;9] eP
S


W

P
W

Q
a
g
h

PT

Xh
W

Qighhj
^D;k5I12l16<7;69D3Gl65_61[89GJ6G59;39<5G65\3F;25I1217F6;_35712<6179G56<1<3571_;7I3;9<D1< X
ST

T

T

VQT

T
YTST T
TT
Y
XT
Q
T

P


PTT
YZX
PPW
cQ P
PP

QXTm
n
PTP
PT
PmTX
U 
PPP
WPW
P



TY

PP
Y
ST

P


PY
PXT
X
P

TUTPT

oT
aghhP

T

UTX
WX
dp

TZTQTSTQPTP
P
dp
Q
QPTPaeX

W

Q

TT WU To

P
ZXST


ST
VT
Y
Y
PTT
T
T
 T 


P


P
PXTQTST
W

Qa
qrstusvwxyz{svv{|}~uv{v€wxw}srs‚ƒsv„{v
†
‡
g

TT

Pm

h
W

Qigmhj


P
X
T
T

VQ
T cadU PT
T

PTUXT
TP
 T
iP
 T
j
T

PPT

U


Q
PTP
PTY
TX
U 
PY
P


T
oT
PXT 


TT

P




TQaT

PPT
Q

UQ


T
oT


T


TW

QTTPWUXT
U


P X

XTP
UQTXT

P

P


PQQ

P
iQQ

PjaˆPT
TSTZT
P
TUXTQQ

PYT WU TT

PPT

TTST
PPW
QXTP
 T

P
PPP
h
oT‰VTP
TmT


TPXTQQ

PUT


P


TPZX
W

QPPW
TTST
PTVTPTa
qrstusvwxyŠvvu|}~uv{v€wxw}swurrsv‹}x‚ƒsv|„‚~Šƒr{}
†
Œw}‚„s„„uŽŽsr
†
Œ



P


P
U T

P


Ph
PPPW

P

XT

P
U T

P


Ph
PPPW

P
P TZ


‘

P
U TQQPT


P

P


TWh

PT

X


P
a
XT

P
U TQQPT


P
X
STcadQ P
T
T
TP

WT 

P
TWP

PPPWW

PUT


T
TPXTmTWP

P


Ph
P
T PT
a
XT

TWh

PT

X


P

T
Tc’adQ PTP
P

T


TZTY
 



 






































 





!"

 



#$
"%"&

'










(





$ 





)$





 






*+,-.,/0123//.456./78/90105,:05;<,76;+=>=?
@ABCDEFGCAHIFAIJKCLMFENIO@EPGLCBQFEKFARS
TUVWXYZ[\]^ZX_`]X`VaZbc]\d`UW\e^bZYf_cWghe^iV]`UVc\jV]^\]klm[[ZbV\[nYX^^Z^aX^ioVlVX]bUh $










p






q

r





s


t


r

r


q


 

uq



v













$ 




)






w
q











q 




x
yv



v





! q 






z



q

{

z

XijX^bVlZ^V^jZ]\^|V^`XYhUVXY`UhX^iVb\^\|Zb}V^V[Z`lZ^WXYZ[\]^ZXkl|\l`iZlXijX^`XaV 



u $ 

q





 
q





$ 




z














!











q






q








*+,-.,/0123//.456./78/90105,:0.++,/~51;,/4<;63+85=>=?€05;<,<<.,+=>=?‚ 

$ r




$ 


v


xry

rv






$

'



 
$ƒ



r



ƒq 
xrƒy














q

z





q 



'r'













z


$
q



„





$





q'r'





$ƒ

q







!†
r
 






$ 


$ 

 



{


q

!


$









 


q 
 


q 













 #
‡ 




$ 

{


z














q 
x
#ƒyv
z

†


qv
zx†vyv
z


t

†q
v
z

xt†vy

*+,-.,/0123//.456./78/90105,:05;<,76;+=>=?
ˆLIC‰JŠFAGS‹EFIAICEGQFEKFARŒˆŠQŽPGCGK

q




v


x
vy



$
p &&






q









{
${




v $











 
$

{
${




 



 


 















 

 




 












!









 







"#


$ 



%
&



'


!




(

  
!










)*+),-*.)/0)1-23+,24+5-.,+-*6789*78-5-80+/-5: 

"
;<=>?=@ABCDE=@@EFGH?@IE@JABAG=KA?<<=@LGB?@F@@M?@A=IHM<NONP QRSTUVWXVYZ[W\]^_`aZ]Zb[c_`S_V]dQX\ce
f),2476/2):5g71),hijk47185+57/2/46)5-681-86+l67m+1-5n2-*/)-27/),,.6+179/2o+016)5*6+081-27/ 


p(q
r"s
tu%
!







 

v




 



 









w





"




 







!


&
"
;<=>?=@ABC;?@IE@JABAG=xF<E=yz=L{==@F@@?FGF@IzE=@@EFGKA?<<=@LGB?@F@@M?@A=IHM<NONP |V}RY`_bRV~YYRZ`Y€_VYYRXVYZ[Wd~€Xe_Vb[c_`S_V]‚
ƒ













 &

„
  














w

































 






 










&











"





 











"
;<=>?=@ABC
@@?FGH?@IE@JABAG=KAGMy=IHM<NONP
|V}RY`_bRV†V[‡_V}ˆZ‚`‡_Z‚‰SZbWŠbaR_`b]Zb[V}ŠbTVbZ]Zb[Vb‹ŒR[RSV[R`bdŠŠŒec_`S_V] *25l6796)Ž58ll76-5l67m+1-5-*)-17/-628-+-7Ž2-29)-27/74-*++/3267/Ž+/-),+44+1-574 -6)/5l76-)-27/4)12,2-2+5‘’“117602/9-7-*+l6796)Ž9820+,2/+5”l67m+1-5-*)-4),,8/0+6  &
1)-+976.1)/)ll,.•–2-29)-27/k67m+1-5—+.7/0-*+i17l+74-*+g+)0“9+/1.6+5l7/52,+476)55+552/9 -*++/3267/Ž+/-),2Žl)1-74-*+l67l75+0-6)/5l76-)-27/2Žl673+Ž+/-‘’ ;<=>?=@ABC
@@?FG;?@IE@J˜BAG=KA?<<=@LGB?@F@@M?@A=IHM<NONP
|V}RY`_bRV†V[‡_V}ˆZ‚`‡_Z‚‰SZbW™_šVb_ZZbRbSc_`S_V]
*25l6796)Ž58ll76-5l67m+1-5-*)-85+/)-86),5.5-+Ž5765.5-+Ž5-*)-Ž2Ž21/)-86),5.5-+Ž5-7 )1*2+3+Ž8,-2l,++/+42-5‘’›,292,+l67m+1-52/1,80+œ7/w 














476-6)3+,+-n++/6+520+/1+5”n76l,)1+5”17ŽŽ+612),1+/-+65”)/051*77,5‘’ ;<=>?=@ABCDE=@@EFGH?@IE@JABAG=KAGMy=IHM<NONP

 



 



!"
#$%
&'(')*+',-.+/012''34567899:


;

<
<

=>?
;@?;
?

A 
B
;B

=?
??;
?
?;

;;;C
?
?;

?>? @?;;A 
 ?

;
?
>?
;=
<BDE

=?;?

B 
?
B?


;


;
;


=? ;?

? ?

?@
>?@?;


@?


>? DFA 

 ??

;A?B

=?;?<?>? @?;A
?;?;

;

@

G
;
;=

>

?A 
 ?
G; ;= 


<

D
B???
 ??

?
?;B??>? @?;
;?<


G?H?;?H
;=


G

<
<?;;=G
;


=;

D
IJKLMKNOPQRJSTKOUVWPVXJSTKOUWYZ[Z










 















 





















!"#$$
%& ' (!! )))))))))))))))))) ' (!!!#$$
%& !"* )))))))))))))))))) !"*"#$$
%& + ,!! )))))))))))))))))) + ,!!*#$$
%& '*- )))))))))))))))))) '*-,#$$
%&!'+"* )))))))))))))))))) !'+"*(#$$
%&!.,!(- )))))))))))))))))) !.,!(-'#$$
%&"+'$.+ )))))))))))))))))) "+'$.++#$$
%&--.(!., )))))))))))))))))) --.(!.,.#$$
%&-" )))))))))))))))))) -"-#$$
%&.-.-!+. )))))))))))))))))) .-.-!+.!$#$$
%&!$$"", )))))))))))))))))) !$$"",!!#$$
%&!!"!$'"!. )))))))))))))))))) !!"!$'"!.!"#$$
/&!!"0",- )))))))))))))))))) !!"0",-!#$$
/&!",!*'1 )))))))))))))))))) !",!*'1"#$$
/&!"-!!+",' )))))))))))))))))) !"-!!+",'*#$$
/&!,$!"$1 )))))))))))))))))) !,$!"$1,#$$
/&2!$'"(! )))))))))))))))))) 2!$'"(!(#$$
/&!$--+"$' )))))))))))))))))) !$--+"$''#$$
/&+*('!"- )))))))))))))))))) +*('!"-+#$$
/&*,*-+* )))))))))))))))))) *,*-+*.#$$
/&"$"(,( )))))))))))))))))) "$"(,(-#$$
/&!$"*** )))))))))))))))))) !$"***!$#$$
/&!.!(** )))))))))))))))))) !.!(**!!#$$
/&"$!(*( )))))))))))))))))) "$!(*(34567!8(*!!8("-*8$'$ )))))))))))))))))) !8(*!!8("-*8$'$/9:;9<5($=($= ))))))))))))))))))) ($=($= )%& /96>!$#$$$.#$$$.#$$ )))))))))))))))))) !$#$$$.#$$$.#$$?47@!",!,!"** )))))))))))))))))) !",!,!"**/& /96>!'#$$!"#$$!*#$$ )))))))))))))))))) !'#$$!"#$$!*#$$?47@!,(!*+"'$ )))))))))))))))))) !,(!*+"'$ !@ &AB)C99>
6D9:6E9
A<;7FB9G
B656
H95C99<
3F9GB6I
6<B
3JF:GB6I@
0 L K 

MNO

MN

PMN  2 1 Q
O

R
ST
P
UPNPNNQN
! /:4V9;5
&6<6E9:#
W,!(X
*!$)','- Y:4V9;5@Z6<6E9:@;6[AB6\B656@;4Z
 











 


!
"

! 

#
$
 % &% $ % &% $ % &% $ % &% $ % &% $ % &% $ % &% $ % &% $ '()**
+, - -'* .................. - -'*')**
+, (*( .................. (*(()**
+, '/- .................. '/-0)**
+, ('('/ .................. ('('//)**
+, ((((/ .................. ((((/-)**
+, 10*01 .................. 10*012)**
+,/00231 .................. /002313)**
+,4*
56(03 .................. 4*
56(034)**
+,
6!'-/!
6 ..................
6!'-/!
61)**
+,'*''*-(*2 .................. '*''*-(*2'*)**
+,'*0'*4('' .................. '*0'*4('''')**
+,'''''0((/ .................. '' '0((/'()**
7,'(*'0((-( .................. '(*'0((-(')**
7,
89 8:!!6 ..................
89 8:!!6()**
7,'(1'*1(04 .................. '(1'*1(040)**
7,'-0'-30'* .................. '-0'-30'*/)**
7,'-0'03(1* .................. '-0'03(1*-)**
7,''4''2(0/ .................. ''4''2(0/2)**
7,4432'2/ .................. 4432'2/3)**
7,-4--''0 .................. -4--''04)**
7,(4(1-3 .................. (4(1-31)**
7,(1''/* .................. (1''/*'*)**
7,(030* .................. (030*'')**
7, 2 /'* .................. 2 /'*;<=>?'@3*2'@3/30@/-0 .................. '@3*2'@3/30@/-07ABCAD=/1E-'E ................... /1E-'E .+, 7A>F*4)***3)***4)** .................. *4)***3)***4)**G<?H'30'-30(3 .................. '30'-30(37, 7A>F'0)**'0)**'0)** .................. '0)**'0)**'0)**G<?H'21'24003 .................. '21'24003 'H ,IJ.KAAF
>LAB>MA
IDC?NJAO
J>=>
PA=KAAD
;NAOJ>Q
>DJ
;RNBOJ>QH

6 !

:

!

9 !

! $
#S&#
#S$
#S

!

5 !

8 ! T#"&U
 V#S#S#ST#S
' 7B<WAC=
,>D>MAB)
X/'-Y
0'*.2/21 ZB<WAC=H[>D>MABHC>\IJ>]J>=>HC<[
 






























!
"
#
$

"
"
# 

%
"# &'
( &( &( &( &( &( &( &( & )*+,,
-. ,)) ////////////////// ,)))+,,
-. ,,, ////////////////// ,,,*+,,
-. ))* ////////////////// ))*0+,,
-. ,,, ////////////////// ,,,1+,,
-. ))* ////////////////// ))*2+,,
-. *,* ////////////////// *,*3+,,
-. 4)))5 ////////////////// 4)))54+,,
-. 4)))5 ////////////////// 4)))55+,,
-.)0

#6 ////////////////// )0

#67+,,
-. 8)10) ////////////////// 8)10)),+,,
-.),5)5 ////////////////// ),5)5))+,,
-. 8)300 ////////////////// 8)300)*+,,

9.)4)502 ////////////////// )4)502)+,,

9.**)407 ////////////////// **)407*+,,

9.*3

!: ////////////////// *3

!:0+,,

9.*0

12 ////////////////// *0

121+,,

9. :)11* //////////////////
:)11*2+,,

9.*0)*02 ////////////////// *0)*023+,,

9.)2))*3 ////////////////// )2))*34+,,

9. 1 4)) ////////////////// 1 4))5+,,

9. 4)5 ////////////////// 4)57+,,

9. 2 2), ////////////////// 2 2),),+,,

9. 003 ////////////////// 003))+,,

9. ,)) ////////////////// ,));<=>?*15*)5133 ////////////////// *15*)51339@AB@C=20D14D /////////////////// 20D14D /-. 9@>E,7+,,,5+,,,5+,, ////////////////// ,7+,,,5+,,,5+,,F<?G)4**02 ////////////////// )4**029. 9@>E)3+,,)1+,,)1+,, ////////////////// )3+,,)1+,,)1+,,F<?G*5**15 ////////////////// *5**15 )G .HI/J@@E
>K@A>L@
HCB?MI@N
I>=>
O@=J@@C
;M@NI>P
>CI
;QMANI>PG

8 "
#
:
"
#
R
"
#

"
"
# &

S

&


!
"
#
6 "
#
V
"
# T$S

U



 

T
) 9A<W@B=
.>C>L@A+
X1)2Y
0),/3137 ZA<W@B=G[>C>L@AGB>\HI>]I>=>GB<[
 
















 




!
"
#$

"
"
# 
%
"! &'
(  &
(  &
(  &
(  &
(  &
(  &
(  &
(  &

)*+,,-. ,,, ////////////////// ,,,)+,,-. ,,, ////////////////// ,,,*+,,-. ))* ////////////////// ))*0+,,-. ),) ////////////////// ),)1+,,-. ,00 ////////////////// ,002+,,-. *)0 ////////////////// *)03+,,-. **1 ////////////////// **14+,,-. 1)2 ////////////////// 1)25+,,-. 003 ////////////////// 0036+,,-. 075 ////////////////// 075),+,,-. *)0 ////////////////// *)0))+,,-. 8 7 ////////////////// 8 7 )*+,,9. 2 8)) ////////////////// 2 8)))+,,9. 4 1)) ////////////////// 4 1))*+,,9. 5 8 ! ////////////////// 5 8 !0+,,9. 5 0)) ////////////////// 5 0))1+,,9. "1 ! ////////////////// "1 !2+,,9. 3 1), ////////////////// 3 1),3+,,9. *24 ////////////////// *244+,,9. 0*2 ////////////////// 0*25+,,9. *,* ////////////////// *,*6+,,9. ,)) ////////////////// ,))),+,,9. *,* ////////////////// *,*))+,,9. ),) ////////////////// ),):;<=>4524)02 ////////////////// 4524)029?@A?B<25C1*C /////////////////// 25C1*C /-.9?=D))+,,,6+,,))+,, ////////////////// ))+,,,6+,,))+,,E;>F 3 2)) ////////////////// 3 2))9.9?=D)3+,,)*+,,)1+,, ////////////////// )3+,,)*+,,)1+,,E;>F),3)1 ////////////////// ),3)1 )F.GH/I??D=J?@=K?GBA>LH?MH=<=N?<I??B:L?MH=O=BH:PL@MH=OF

S
"
#
R
"
#
Q
"
#

"
"
# &

T


&U

!
"
#
7 "
#
8 "
# V$T

W


V
) 9@;X?A<.=B=K?@+Y1)2Z0),/3136 [@;X?A<F\=B=K?@FA=]GH=^H=<=FA;\  











 


!
"

! 
#$ % &' ( ( &
( ( &
( ( &
( ( &
( ( &
( ( &
( ( &
( ( &

)*+,,
-. *,* ////////////////// *,*)+,,
-. ,)) ////////////////// ,))*+,,
-. 012 ////////////////// 0121+,,
-. *10 ////////////////// *103+,,
-. )30 ////////////////// )300+,,
-.)))**1 ////////////////// )))**14+,,
-.*1)012 ////////////////// *1)0125+,,
-.3*162) ////////////////// 3*162)2+,,
-.%%78
! ////////////////// %%78
!6+,,
-.130*24 ////////////////// 130*24),+,,
-.143)55 ////////////////// 143)55))+,,
-.330)60 ////////////////// 330)60)*+,,

9.4,43)*3 ////////////////// 4,43)*3)+,,

9.4,4))*) ////////////////// 4,4))*)*+,,

9.4)05))2 ////////////////// 4)05))21+,,

9.7%:
%% ////////////////// 7%:
%%3+,,

9.4002)*1 ////////////////// 4002)*10+,,

9.4546)14 ////////////////// 4546)144+,,

9.0403)), ////////////////// 0403)),5+,,

9.1,1040 ////////////////// 1,10402+,,

9.*,*,3, ////////////////// *,*,3,6+,,

9.)13)5 ////////////////// )13)5),+,,

9. 5 3)) ////////////////// 5 3))))+,,

9. 332 ////////////////// 332;<=>?5512),)@021 ////////////////// 5512),)@0219ABCAD=36E0)E /////////////////// 36E0)E /-. 9A>F,2+,,,2+,,,2+,, ////////////////// ,2+,,,2+,,,2+,,G<?H0056)13 ////////////////// 0056)139. 9A>F)0+,,)0+,,)0+,, ////////////////// )0+,,)0+,,)0+,,G<?H502,)00 ////////////////// 502,)00 )H .IJ/KAAF
>LAB>MA
IDC?NJAO
J>=>
PA=KAAD
;NAOJ>Q
>DJ
;RNBOJ>QH

7 !

:

!

8 !

! &
$$
$&
$

!

%

!

U

! S$"T
 V$$$S$
) 9B<WAC=
.>D>MAB+
X3)0Y
1),/4346 ZB<WAC=H[>D>MABHC>\IJ>]J>=>HC<[
 













 










!" #
!
#
!
#
!
#
!
#
!
#
!
#
!
#
!

$%&''
() $$% ****************** $$%$&''
() %'% ****************** %'%%&''
() ''' ****************** '''+&''
() $'$ ****************** $'$,&''
() %'% ****************** %'%-&''
() %$+ ****************** %$+.&''
() ++. ****************** ++./&''
()%/$0,. ****************** %/$0,.1&''
()
223 ******************
2230&''
()$+1%$ ****************** $+1%$$'&''
()$$$'%$ ****************** $$$'%$$$&''
()$0$'%0 ****************** $0$'%0$%&''
4)$-$+%1 ****************** $-$+%1$&''
4)%%
5 ****************** %%
5%&''
4)%%$1,' ****************** %%$1,'+&''
4)%,$/,$ ****************** %,$/,$,&''
4)6$/,. ****************** 6$/,.-&''
4)%,$.,' ****************** %,$.,'.&''
4)$-.%$ ****************** $-.%$/&''
4) .+0 ****************** .+01&''
4) - .$$ ****************** - .$$0&''
4) / ,$$ ****************** / ,$$$'&''
4) %,. ****************** %,.$$&''
4) +%- ****************** +%-789:;%0'%'.,0. ****************** %0'%'.,0.4<=><?9-1@,%@ ******************* -1@,%@ *() 4<:A'1&'''1&'''1&'' ****************** '1&'''1&'''1&''B8;C+-%%-/ ****************** +-%%-/4) 4<:A$.&''$+&''$+&'' ****************** $.&''$+&''$+&''B8;C%0%.,1 ****************** %0%.,1 $C )DE*F<<A
:G<=:H<
D?>;IE<J
E:9:

K<9F<<?
7I<JE:L
:?E
7MI=JE:LC
3

5

6




!NON!P
N 


2

 

OQ
RS
 T
N

N
N N
$ 4=8U<>9
):?:H<=&
V,$-W
+$'*.,.0 X=8U<>9CY:?:H<=C>:ZDE:[E:9:C>8Y



























!
"

! 

#
 $ %&
'  %'  %'  %'  %'  %'  %'  %'  % ()*++
,- (./ 000000000000000000 (./(*++
,- +++ 000000000000000000 +++)*++
,- +++ 000000000000000000 +++1*++
,- (() 000000000000000000 (().*++
,- 2+2 000000000000000000 2+2/*++
,- /)3 000000000000000000 /)34*++
,- 3 3(. 000000000000000000 3 3(.3*++
,-)/1)/3 000000000000000000 )/1)/32*++
,-5
!6

$ 000000000000000000 5
!6

$7*++
,-.()+4( 000000000000000000 .()+4((+*++
,-)7)4// 000000000000000000 )7)4//((*++
,-/31/7) 000000000000000000 /31/7)()*++
8-/1.+71 000000000000000000 /1.+71(*++
8-6 6
6 000000000000000000 6 6
6)*++
8-12)/41 000000000000000000 12)/411*++
8-171.31 000000000000000000 171.31.*++
8-111(4. 000000000000000000 111(4./*++
8-.(1237 000000000000000000 .(12374*++
8-(.)/17 000000000000000000 (.)/173*++
8-(/)112 000000000000000000 (/)1122*++
8- 3(+(3 000000000000000000 3(+(37*++
8- ./7 000000000000000000 ./7(+*++
8- 4 /(( 000000000000000000 4 /((((*++
8- (() 000000000000000000 (()9:;<=/44..4(>+() 000000000000000000 /44..4(>+()8?@A?B;/4C..C 0000000000000000000 /4C..C 0,- 8?<D+2*+++2*+++2*++ 000000000000000000 +2*+++2*+++2*++E:=F2(14((3 000000000000000000 2(14((38- 8?<D(1*++(1*++(1*++ 000000000000000000 (1*++(1*++(1*++E:=F4+.4(+4 000000000000000000 4+.4(+4 (F -GH0I??D
<J?@<K?
GBA=LH?M
H<;<
N?;I??B
9L?MH<O
<BH
9PL@MH<OF

$

!

5 !

Q

!

! %

R


R%
R

!

S

!

6 !
"

T


URRR
R
( 8@:V?A;
-<B<K?@*
W.(/X
1(+04.47 Y@:V?A;FZ<B<K?@FA<[GH<\H<;<FA:Z













 
 
 



!
"
!
#$
%
"$
%
#
&'()#" #
*+ *+ ,- -,-,-
+ ./ +./ ,- -,-,-
/ .// /.// ,- -,-,-
/ ./ /./ //,- -/,-,-
/ ./0 /./0 ,-/ /-,-00,-
/1 ./2 /1./2 22,- -,-11,-
/+ . /+.,- -2,-,-
 ./ ./,- -,-,-
. . ,--2,-0202,-
 .0 .0 22,-2 2-0,-22,-
1 .2 1.2 ,- -0,-++,-
+ . +. //,- -0,-+0+0,-
 ./ ./ ,- -/,-+2+2,-
 . . ,- -,-++++,-
 .0 .0 ,- -,-++++,-
1 .2 1.2 ,- -,-,-
32 32 ,- -,- ,-
456778898:;7;<=

>?!@
>AAB@ACC!@
>A
,-
,-
98D6:;7;<=
EEEF:568;<;6=
>
GH?G
G?$G
C!$
!!
$I?J!K
@?>
>@GC$
!!

LM


!?@!
>C!N

=F7
:65F<;6=
O



!?@!
>C!
P



!?@!
>C!
=F7
79Q
46F8568;<;6=
4RST
?AG
%GK$I?J!K!
U
F<Q4=
A!
B?!VI!@K@I ICG
>J!
,-
!H>$
>W$
!!
C> >

96<898=




8;45<;66X<4FXX;5=
5679:Y;Z 5679:Y;Z
6X:F=

A
$I?J!KC> >
$U
E4[Y8F<= <\RS]^X_\S]^//
[Y<F4<<;7=
[Y8<;7=
<4<5:F;X;5F<;6=

(`ab'`)?&(c
&d'b&e!(f'
g))?c
M

0,-
hij\R
5Tj\R]
/

XS

G@!$
!!

F_jk9Sl

0,-

?> GBG@>!$
!!
C> >

12,-
56::5<64=
Tjm9Sl;9Sl


2,-
nonpqonpronpsonptonpunonpuqonpuronpusonp
nvuw
uwxqn
quxqq
qyxqr
qzxqs
q{xqt
qwxyn
yuxyq
yyxyr
yzxys
y{xyt
ywxrn
ruxrq
ryxrr
rzxrs
r{xrt
n|rt
}~€~‚ƒ„
†‡~ˆ‰‚Šƒ‡ ‹Œ~~ЁŽŠ~‡Œ~ƒ‘
}~€~‚ƒ„’ƒ‚‰
†‡~ˆ‰‚Šƒ‡
‹“”•“p –“”—“p

 



 
 
 





!"
#
!"
$%
!&
#%
!&
$
'()*$# $
+ + ,- -,-,-
 . . ,- -,-,-
 ./ ./ ,- -,-,-
0 .
0.
,- -,-,-
1 . 1. ,- -,-,-
 . . ,- -
,-,-
 . . //,- -0,-00,-
 ./ ./ 00,--1,-//,-
0 .
0.
,--,-11,-
1 . 1.

,--
,-0000,-
 . . //,-/ /-,-
1 1,-
. . ,- -,-11,-
 ./ ./ ,- -,-1010,-
0 .
0.
,- -,-1111,-
1 . 1. ,- -,-1111,-
 . . ,- -,-,-
2 2 ,- -,- ,-
3456677879:6:;<
=>"?
=@ @A?@BB"?
=@

,-
,-
87C59:6:;<
DDDE9457:;:5<
=FG>FF>%F B"% ""%H>I"J
?>=
=?FB% ""
KL

 ">?"
=B"M

<1E6
954E;:5<

N


">?"
=B"


">?"
=B"
<E6
68O
35E7457:;:5<
3PQR
>@F&FJ%H>I"J"S
E;O3<
@ "
A>"TH" ?J?HHBF
=I"
0,-
"G=%
= U% ""B==

85;787<




7:34;:55V;3EVV:4<
45689W:X 45689W:X
5V9E<

@
%H>I"JB==
%S
D3YW7E;< ;ZPQ[\V]ZQ[\
YW;E3;;:6<
YW7;:6<
;3;49E:V:4E;:5<

)^_`(^*>')a
%'b(`'c%`^**B)d^
e 
,-
fghZP
4RhZP[



VQ
F?"% ""
E]hi8Qj


,-
>=FAF?="% ""B==

,-
45994;53<
Rhk8Qj:8Qj L



1,-
lmlnomlnpmlnqmlnrmlnslmlnsomlnspmln
ltsu
suvsp
swvsq
sxvsr
syvol
osvoo
ouvop
owvoq
oxvor
oyvul
usvuo
uuvup
uwvuq
uxvur
uyvpl
psvpo
lzpo
{|}~|€‚ƒ„
|}†‡€ˆ
‰Š||‹ˆŒˆ|
Š|}ށ}
{|}~|€‚€‡ƒ„
|}†‡€ˆ

‰‘’“‘n ”‘’•‘n
 
 



 
 
 






!

"#
$
!#
$
" %&'("! "
) ) *+ +*+*+
 ,- ,- *+ +*+*+
 , , *+ +*+*+
. , ., *+ +*+*+
/ ,0 /,0 *+ +-*+--*+
1 ,- 1,- *+ +*+*+
- ,-- -,-- --*+ +*+11*+
- ,- -,---*+ +.*+--*+
-. ,- -.,-*+ +*+*+
-/ ,-0 -/,-0*++-*+*+
-1 , -1, 11*+0 0+/*+00*+
 ,- ,- *+- -+*+0/0/*+
, , --*+ +.*+1-1-*+
. , ., *+ +*+11*+
/ ,0 /,0 *+ +*+1/1/*+
1 , 1, --*+ +*+*+
2 2 *+ +*+ *+
3456677879:6:;<

=> ?=@
@A?@BB ?=@

*+
*+
87C59:6:;<
DDDE9457:;:5<
=
FG>F
F>#F B #
#H>I J
?>==?FB#

KLM
 >?
=B N

-<.<86
954E;:5<
M


>?
=B

M

>?
=B
<-1<86
68O
35E7457:;:5<
EPQ
>@F
$FJ#H>I J
R
E;O3<

@

A> SH
?J?HHBF=I
-*+
G=#=
T#
B==
85;787<
M



7:34;:55U;3EUU:4<
45689V:W 45689V:W
5U9E<
@
#H>I JB==#R
D3XV7E;< ;YZP[\U]YP[\--
XV;E3;;:6<
XV7;:6<
;3;49E:U:4E;:5<
'^&?%__`abc'(#&a``&
'^&%d
%a&eB`f%a`#&a``&
g 
.*+
hijYZ
4QjYZ[
-


UP
F? #

E]jk8Pl


*+
>=FAF?= #
B==
0*+
45994;53<
Qjm8Pl:8Pl n



0*+
opoqrpoqspoqtpoqupoqvopoqvrpoqvspoqvtpoq
owvv
vvxvr
vyxvs
vzxvt
v{xvu
v|xro
rvxrr
ryxrs
rzxrt
r{xru
r|xyo
yvxyr
yyxys
yzxyt
y{xyu
y|xso
o}so
~€‚ƒ„
†‡ˆ€‰Šƒ‹„‚ˆ ŒŽ‹‚‹ˆ€‘„’€
~€‚ƒ„
“„ƒŠ†‡ˆ€‰Šƒ‹„‚ˆ
Œ”•–”q —”•˜”q





 
 
 



!
"
!
#$
%
"$
%
#
&'()#" #
* * +, ,+,+,
 -. -. +, ,+,+,
 -/ -/ +, ,+,+,
 -0 -0 +, ,+,+,
1 -2 1-2 +, ,+,+,
22 -2 22-2 +, ,+1,+1,
2 -2. 2-2. +1, .,+2, 2+,
2 -2/ 2-2/ .+,. /,22+.,22+.,
2 -20 2-20 2+, 12,+1,2..+,
21 - 21- 2+,. /,2+,./+,
2 - 2- +2,2 2,0+/,.0/0+/,
 -. -. .+, ,+2,+,
 -/ -/ +1,. /,0+/,10.+,
 -0 -0 +2, .,22+.,/1+,
1 - 1- 22+.,2 2,+1,/110+/,
2 - 2- 22+., ,2+.,2+,
3 3 +, ,+, 2+,
456778898:;7;<=

>?!@
>AAB@ACC!@
>A
.+2,
+1,
98D6:;7;<=
EEEF:568;<;6=
>
GH?G
G?$G
C!$
!!
$I?J!K
@?>
>@GC$
!!

LM


!?@!
>C!N
.
2==97
:65F<;6=
O



!?@!
>C!




!?@!
>C!
==97
79P
46F8568;<;6=
4QRS
?AG
%GK$I?J!K!
T
F<P4=
A!
B?!UI!@K@I ICG
>J!
02+.,
!H>$
>V$
!!
C> >

96<898=



W

8;45<;66X<4FXX;5=
5679:Y;Z 5679:Y;Z
6X:F=

A
$I?J!KC> >
$T
E4[Y8F<= <\QR]^X_\R]2.^
[Y<F4<<;7=
[Y8<;7=
<4<5:F;X;5F<;6=
$&`'aCbc&dbGebc`b

b'fbbc!(g'J())bh$'dbb'(ci!(g'$(cBd(cjkgj&Gebc`b l

+,
mno\Q
5So\Q]


9oo

G@!$
!!

F_op9Rq

+2,

?> GBG@>!$
!!
C> >

/+2,
56::5<64=
Sor9Rq;9Rq s

02+.,
tutvwutvxutvyutvzutv{tutv{wutv{xutv
t|}
}~x
~y
€~z
~{t
{{~{w
{}~{x
{~{y
{€~{z
{~wt
w{~ww
w}~wx
w~wy
w€~wz
w~}t
}{~}w
t‚}w
ƒ„
†„‡ˆ‰Š‹Œ„
Žˆ‰‡ ‘’„„“‡”•„’„
–‰—

ƒ„
†„‡ˆ‰Š˜‰ˆ•‹Œ„
Žˆ‰‡
‘™š›™v œ™š™v
 




 
 
 


!

"#
$
!#
$
" %&'("! "
)* +)* ++,+-+ +-+,+-++,+-
* ** *** ++,+-+ +-+,+-++,+-
* *+ **+ ++,+-+ +-+,+-++,+-
 * * ++,+-+ +-+,+-++,+-
 *. *. ++,+-+ +-+,+-++,+-
 */ */ ++,+-+ +-+,+-++,+-
0 * 0* ++,+-+ +-+,+-++,+-
1 *+ 1*+ ++,+-+ +-+,+-++,+-
 * * ++,+- -,+-,+-
 *. *. ,1- .-0,-1,-
 */ */ ,1- +-,0-,-
0 * 0* .0,- /-1,/-.,-
1 *+ 1*+ ,0- 0.-1,.-00,-
 * * .0,- /-1,/-.01,-
 *. *. ,1- -,1-+1,+-
 */ */ ,+-+ +-,+-++,+-
2/ +2/ ++,+-+ +-+,+- ++,+-
3456789678 :

1,+-
;<4=>
=?


644

@A #

BC4D678

0,-

EF @G@AF #

HF F
1+,-
IJKKILJMN
#&'&O#&POO&
'Q&%R
%P&S
TUV%(W&#&POO&


,+-
JXKBN
Y
#ZE[ \HF F#]
^M_`aBLN >>7?bXC=7?b+
_`LBMLL9cN
_`aL9cN
LMLIKB9X9IBL9JN
1,+-
dF#F
e#

HF F
6JLa6aN

a9MIL9JJXLMBXX9IN
IJc6K`9f IJc6K`9f

Y

GE gZ
A\AZ ZH@F[
F
@dE@
@E#@
H #

#ZE[ \
AEFFA@H#

hi


EA
FH j

NN++6c
KJIBL9JN

k


EA
FH




EA
FH
.NN++6c
c6l
MJBaIJa9L9JN
M>73
EY@
$@\#ZE[ \
]
BLlMN
MIJccaa6aK9c9LN

FE AFY
YGAYHH AFY

.,1-
.,-
6amJK9c9LN
^^^BKIJa9L9JN
nonpqonpronpsonptonpunonpuqonpuronpusonputonp
nvwx
wxwwq
wuwn
uwq
xwr
yws
zwt
{wun
uuwuq
uxwur
uywus
uzwut
u{wqn
quwqq
qxwqr
qywqs
n|qs
}~€~‚ƒ„
†‡~ˆ‰‚Šƒ‡ ‹Œ~~ЁŽŠ~‡Œ~ƒ‘
}~€~‚ƒ„’ƒ‚‰
†‡~ˆ‰‚Šƒ‡
‹“”•“p –“”—“p





 
 
 



!
"
!
#$
%
"$
%
#
&'()#" #
*+ *+ ,- -,-,-
+ ++. +++. ,- -,-,-
 +. +. ,- -,-,-
+/ +/ ,- -,-,-
 + + ,- -,-,-
 +0 +0 ,- -,-,-
1 +2 1+2 ,- -,-,-
. +.. .+.. ,-. -,-.,-
. +./ .+./ ,-. -,-1,-
. +. .+. ,- .-.,-..,-
. +.0 .+.0 1,- 1-.,-.2/1,-
.1 +.2 .1+.2 0.,- .-,-/.,-
 +. +. 1.,- -,-.1,-
+/ +/ ,- 1-.,-02,-
 + + ,- -,-221,-
 +0 +0 .,- -,-.,-
30 30 ,- -,- .,-
456778898:;7;<=

>?!@
>AAB@ACC!@
>A
1,-
,-
98D6:;7;<=
EEEF:568;<;6=
>
GH?G
G?$G
C!$
!!
$I?J!K
@?>
>@GC$
!!

LM


!?@!
>C!N

.=0=97
:65F<;6=
O



!?@!
>C!




!?@!
>C!
=2=97
79P
46F8568;<;6=
4QRS
?AG
%GK$I?J!K!
T
F<P4=
A!
B?!UI!@K@I ICG
>J!
21,-
!H>$
>V$
!!
C> >

96<898=



8;45<;66W<4FWW;5=
5679:X;Y 5679:X;Y
6W:F=

A
$I?J!KC> >
$T
E4ZX8F<= QQR[\W]^R[.\/
ZX<F4<<;7=
ZX8<;7=
<4<5:F;W;5F<;6=
&_'`
abc&)d'$'_ee'
$&a'`&f$'('e$'_ee'


1,-
ghi^Q
^[


WR

G@!$
!!

F]ij9Rk

,-

?> GBG@>!$
!!
C> >

1,-
56::5<64=
Sil9Rk;9Rk M

21,-
mnmopnmoqnmornmosnmotmnmotpnmotqnmotrnmotsnmo
muvp
vpvvt
mvt
pvw
qvx
rvy
svz
tmvtt
tpvtw
tqvtx
trvty
tsvtz
pmvpt
ppvpw
pqvpx
prvpy
m{py
|}~}€‚ƒ„
†}~‡ˆ‰‚€† Š‹}}Œ‰€‰Ž}†‹}~‚~
|}~}€‚ƒ‘‚ˆŽ„
†}~‡ˆ‰‚€†
Š’“”’o •’“–’o



















 



 






















 








































 



 
!







"






#


$







 













 













%






&  
' 

 


(
 
)&'

(*




+



,-./0123145.215
6740
8-29:
;
<=>7?4@
A4B10@
,-./0123145.21

C.=D1


 
' 


$



EFGH




























 













 






  



 








&









 













 


 
















 

'



 


 










 








 

 


















 






 I


 











 






















 



 

' 


" 

JKLM
NOKPQ




















" 






RSTUV
WXYZ[\UXU]^T
^_S^
`S]
RU
XSVU
^[
aSb]c^
dZUUefT
Z[SVgShT
^[
 









i



 










 









 


 



















 
 




 
! "
##


!

#
"!
!$ !#
%
#!$
 !$&
!$
'"("
"
##
)*
"

#
#+#'!(

# &
!(&'"("#!#!
+


!$
,$

!

#
"!
)


 -
./01/23456789:67;< =;3>?@=37A>=A=7;=B;>

CDEFGH
IJKLKMNOPQR
STUUVWXYZ[W\W][YXY^_T`XaV_TbcXT
XaVY[cVdb]eT_bYab_VcfYVgbXah
ijkl m

Inopqrst









!

"
#!
$


!!
$
%&!'!
"
#!($)!(!
*$($
+



($$)!,
!-!!-

,
-$
'! !

($)!(!
%.#"!
''
"!*$/01*


!2,!

,!"
3!2#
"$4
,4'$,!

!!
$
%
567 888

9:
;<=
>?@A>BC
DEFGHIJKLFEKMFKKLLNFNFKEOPK
LMKQRSKJFKLKGHIJKSHTFEHJLFMGFRLHOJ
LNKLUMOVHEFGWHRXRSHGLGYHLNKGKPFKJE
VHGHWSFYKXLOIFLKNFKEOPZ[F[HJI
LMKQRE[MHJILNFMFEGHIJKSUNKGF\
]B^_ `
abcdbefghijklmijno pnfqrspfjtqptpjnpunq
vwxyz{ |}~€
>z‚ƒ„
x



















!"

#!


"




#

#

#!$%




 #
#


!


#
$
& ' ((

)*+,-./
012345613789:;6<17
=>?@AB>@CDEFDBG>CHGIJ>DKEGL>CM
MBGN>CM>CNO@B>MONPJAPQGFNOGN
RGFKJH@GOGSGBDNJT>LFLE>HNHTF
>CLB@GH>CMNO@>BB>H?JAAGEE>CMU
VWXY ZZ

0[\]^_`a































 








!"




#





$

















%


&





&








 








!
'()* ++
,-./-012345678459: ;91<=>;15?<;?;59;@9<
ABCDE FGHIJ

DKLMNOB
PQRSTUVWXSYZTS R[\TRS]^S_RW[T
`abcdefgcahijklkemgnkbeakgh
olcppkooqkfcfjkeoogfgcacrelgsjf
fqlapcdnkftfjkgafklhkdfgcaepplcedj
uevmklkhflgpkofcebbcirclmgdvdbghfh
fcucwkfcfjkbkrfhgokcrlgsjffqlagas
wkjgdbkhejkeocrlkedjgasfjk
gafklhkdfgcax
y[^R z
{|}~|€‚ƒ„
†‡ƒ„ˆ‰ Šˆ€‹ŒŠ€„Ž‹ŠŽŠ„ˆŠˆ‹

V\P‘’“”

















 
!






"#

$
%
&' '

% !' '!


&'

! '!


#
#(

%!(



#

$
)
 *
+,-.,/012345673489 :80;<=:04>;:>:48:?8;

@ABCDEF

GHIJKJLHMNOPHQJR
STUVWXWYUZ[\]U^W_VX`a\ZUT
ZUZ\bWYUZTYXUUYTVWbUcY_V\bWdd_
WZeWbUfYY``gYUXaUh\bdUYXWaUddWfUTc
^\YhVh_T\bWdTUVWXWY\`fiX`jaUh\bdU
YXWkbcZUT\lfWYUZdWfUjWX]\flTc
VWaUjUfYdUlUfZTcWfZT\lfWlUm
nh_T\bWdTUVWXWY\`fjW_b`fT\TY`i
VdWTY\bV`TYTcVWX]UZaUh\bdUTc`XW
bgX[moUVWXWYUZ[\]U^W_T\jVX`aU
TWiUY_[_XUZgb\flb`fp\bYT[UY^UUf
[\b_bdUTWfZaUh\bdUT`fYhUX`WZWfZ
[_bXUWY\flWX`WZqfWXX`^\flUrUbY
^\Yh[grUXT`XaUXY\bWd[WXX\UXTc^h\bh
jW_XUZgbUaUh\bdUTVUUZTmSXW\TUZ
[WXX\UX`iVdWTY\bV`TYTWfZVW\fYUZ
VWaUjUfY\TWd`^qb`TYstg\b][g\dZ
`VY\`fm
uvwL xxx
yz{|z}~€‚ƒ„
‚†‡ ˆ†~‰Š‹ˆ~‚Œ‰ˆŒˆ‚†ˆ†‰
ŽG‘’ “””•–
N‘—˜™š›G



















 !










"

















"





#







$%& '
()*+),-./012340156 75-89:7-1;87;7157<58

=>?@ABCD
EFGHIJKLMNOG
PQRSTSUVTQWXYUZ[\SU]VYUZ\]]W
^]US]_`QWXS\RSaYbcS[V]aSc`
dYbebcY[V[TQYUVQYU[Q_S`][YVY]UYUZ]U
VaSW]Q\fQe
ghij k
lmnompqrstuvwxtuyz {yq|}~{qu|{{uy{€y|

L‚ƒ„
†‡
 







  
! "


  

#
$%&' (
)*+,*-./0123451267 86.9:;8.2<98<8268=69

>?@ABCD
EFGHIJKLMENOP QNMNMRSTMRGU
VWXYZ[\]^\_`Za\`bac`dZ[eX]aY
fXg_ghXY`Y^X`W\ba\cY[iY\iah_
b\jXck\hai``lZc\`\blh`Xmh\ca
YXkc\hXna]Xc`aZYag`X[ciZ[b\fXja
h\ca[Zg_gha`Z\gj[c`Wai\ZZXkW`YX]a
[i`WaZ[\]^\_opc`WXY^\_qfXg_ghXY`Y
\ZadZ[`ag`a]iZ[b`War[^[i`Z\sg
^WXha^\X`Xck`[`lZcotY\kag[lh]fa
bXZZ[Za]i[ZZXkW`m`lZcYiZ[b\[cam^\_
Y`Zaa`^X`W\hai`mYX]afXja^\_o
uGvJ w
xyz{y|}~€‚ƒ„€
† ‡
}ˆ‰Š‡}‹ˆ‡‹‡
‡Œ
ˆ

RŽ‘’I
 


 





!"! 


# $

$$  
 %& !"! 
!
 ! '(
!!)

)%
 !
"  


 


%
$
 !"!$! '
*


")$! $$ 
!

! %'
+ ,
-./012 345
16789/
:;<=<>?@AB=C@? DE>>FBG?H;IG
JKLMNOPQRSTUNVUQTKWLXYPQNSK
XYQXQVSXUUNQVVUWXUQPPUWKQZS
KLTS[\][KLTSOQKKLNMXULNTLRQXSXYQX
\LR]RPLKXK^Q]URR_O]XYSZ_PPPQNS`
aYLKTLKRU_VQMSK_NKQZSOQKKLNM\]
^UXUVLKXK`
bc@d e
fghigjklmnopqrnost uskvwxukoyvuyuosuzsv

:{|}~€H









!

"
#$%&
$
' !() '*))+'
,
-./01
)$2
' %'


 '
+
& 2  ' +
(
&
(

(

+ &
'(
"
''(




+!

 
34
( '
 ''!
!(
!
(

 + '

+
+5'"+ &
65(
7
*"$*




&
'

 !


(
+5"'
"3)$2
' %''

+ &
'(

 $ '5(


+  ''
(' 6!6'56
+'
+

+ &
& ' 2  "3
8 1 9
:/;
< =>?@=>A

BCD/D8C
B/EF<GFH/
IJJKLMNOPQRSQTPUQJ
VWXYYZ[X\]^_`Za_W^b_YYcdeW^cb]ca^e_W
bcfgebc]XYYhcieaYc]^_]^_`jck_bc
ab_]]eWl^iceW^cb]ca^e_WmVWXYYZ[X\
]^_`a_W^b_YYcdeW^cb]ca^e_Wen`b_hc]
]Xkc^\j\bcn_heWl^icWccdk_b
n_^_be]^]ojea\aYe]^]oXWd`cdc]^beXW]
_WX]edcZ]^bcc^]^_`Za_W^b_YYcd
eW^cb]ca^e_W^_ab_]]kbccZp_[eWlYXWc]
_k^bXqao[ieaibcdgac]^icbe]r_k
a_YYe]e_WmVWsVttuVvw]elW]i_gYdjc
`YXacdgWdcb^ic_a^Xl_WXY]^_`]elW
X^XYYZ[X\]^_`Za_W^b_YYcdeW^cb]ca^e_W]
X]bcfgebcdj\^icxXYek_bWeXyXWgXY
_WzWek_bn{bXqax_W^b_Y|cheac]
}yz{x|~m
SQP €
‚Oƒ„
 †‡ˆ‰
„Š‹Œ‚OŒS‹„ŠOŽ‚I
LIO











!"
#




$ %
&' (
)*+,*-./0123451267 86.9:;8.2<98<8268=69 >?@ABCA@>D?CEBDFGHFIC JKLMNOMPMNMQRMSQPTNUVKWTQ XYZ[\]^_]`abcde`efgh^id]aegj klmcbnele^gob^Yhipqhorq_c]`qb]so tVPMKuvwxM
Zpe^]nephf`e`e]neogpegc]ne`es
y]j]^se^fb_^geco]m]nele^gz
opb_`secscbmzb{|hgf]^}esh~f_`g
abcgpeschnecgbceg_c^o]ae`jgbgpe
cb]sy]j[o]aegjesieho]gce]gle^g
h^ge^sesgblh^hlh€escbmzb{zce`]ges
fc]opeoZhgpgphogce]gle^g|gpe
opb_`secm]nele^gesiehoo`bmes]g
]^]^i`e‚ƒz‚„seiceeo
gbl]rehg
e]ohecabc]schnecgbo]ae`jcee^gecgpe
cb]sy]j]agech^]snecge^g`jschnh^i
b^gbgpeopb_`sec†phogce]gle^gho
seohi^esgb}e]og]^s]csmb`hfjabc
]^jbnec`]jmcb‡efg
ˆT‰K Š S‹ŒvOtvˆŒSJ‹tOJŽŽ‘t









!

"
#$%&
$
' !() '*))+'
,-./
0+ 
+ 

'&
(

1"$

$2*$
'%
'34
+25

'
++ '' %
'(


!"

&
(

60+  ' '
+

+

(
'
&
 "
+
%


'(
'61
&
7!+ 


+


'('
&
 ""('


+  '1(

' * !(
!+ 
'
'''
&

(! !+1

$2*$
' * !34
+25

6 8
9 ::
;<=
> ?@A

BCD<D8C
B<EF>GFH<
IJKLMNLOLMLPQLRPOSMTUJVSP WXYZ[\]^\_`abcd_defg]hc\`dfi jklbamdkd]fna]Xghopgnqp^b\_pa\rn
sLtVUPuUMMVLM
v\bbgdbg]foded]fdba`fodba\rw\i
fo\floinge\__indl\b\fdnallang]h
mdoge^_\bfb\xey[drg\]z\bbgdbne\]
\_naod_lea]fba_\eednnfa\]r`bak
ngrdnfbddfn\]rrbgmdw\in{bdr^eg]h
ea]|geflag]fny
}S~J 
€‚ƒ„
†‡ˆ‰Š‹Œˆ‰Ž 
‘’
‰““‰”
•N–sR— ˜™š
R›œN–}œRI›–žNIŸ— Ÿ¡–























































!"











#

$
%




















&









!



"



'









!

(




"













$
%

!














"















!





'



!


"











!



"















$
)




"






























!







"
*



$
+,

--- ./0
1/23
4 56789
:67;<
=;3>?@=37A>
=A=7;=B;>
CDE
FG
HIJKLHMN FOPQDQ+PFROD
S

RTGUTVD
WXYZ[
\Z]Z[Z^_Z
`^]a[bcXda^ efgghijkl
jmh
eno
ekhpgqirmsfth
mpt

sikl
sih
ghuhghivh
usg
whxyzhmqvkh

vskkqtqsit
{mqvm
qixqvpjht
pi
qivghpth

qi
vgptm
kq|hkqmssx}
~s{hzhg
p
€psgqjl

su
ghuhghivht
usg
pkk
vgptm
jlwht
tms{

p
xhvghpth
qi
vskkqtqsit}
‚hh
pxxqjqsipk

ghuhghivhƒ
o~„

npifpk
usg
‚hkhvjqir
‚puhjl
†€wgszh€hijt
si
~qrm
‡qt|
‡fgpk
‡spxt
ˆd‰^cŠ
‹gpŒv
tqripkt
pj
qijhgthvjqsit
vsijgsk

jmh
s{
su
jgpŒv}
‹gpŒv
tqripkt

mpzh
jmh
wsjhijqpk
js
ghxfvh
jmh

€stj
thzhgh
jlwh
vgptmht
Žfj
{qkk

kq|hkl
vpfth
pi
qivghpth
qi
ghpghix

vskkqtqsit}

ghxfvjqsi
qi
szhgpkk
qifgl

thzhgqjl
qt
kq|hkl
jmh
kpgrhtj
Žhihj
su

jgpŒv
tqripk
qitjpkkpjqsi}
‘a’X

“““
”\ˆ•
`–
—˜™š `›œ\ˆ‘œ`W›ˆ
ž
\WŸ– Ÿ¡ˆ
 

 
 














!

"
#
$


"%

&'!






(
)*+
$,













-.
!



$



 














$
!



%
"



!


#


!

&&

$!


!

!

$!





&(
/ 

000 123
4256
7 89:;<
=9:>?
@>6ABC@6:DA
@D@:>@E>A

FG
HG/IFH
J

IKLMKNH
OPQR

SPTTUVWQX
YZ[\
[Z]]^_`[a
]\bcd\e
fZ[\
_`bghe
g^

\[d^c]Za\
i^g^]`ege
g^
g]Zj\f
Zg
ef^_\]

ek\\bel
YZ[\
mZ]]^_`[a
`ik]^j\e

eZn\go
po
f^_\]`[a
gh\
]`eq
^n
d^ff`e`^[

Zi^[a
p`dodf`eger
k\b\eg]`Z[er
Z[b

^gh\]
i^g^]`egel
sUtu

v

wSxyz{ysxw|S{
}
z|~€~{
 

 

   



!"#$$
%! #& ! '
()%"
!$#*$+  )%

%(
#
#+#,*
- ##,*
-#% *#,*
-
 % ./
!
0 ' )%
0%
!

#+
$+ , )%
01'
($&

! '2$!
#+1

#+#%!%
1%
!
(%
 '
1 
"
$
-#+
! %

.
34 5
67897:;<=>?@AB>?CD EC;FGHE;?IFEIE?CEJCF KL
M
3KNLOMNPPQ
RSTUVWUXUVUYZU[YX\V]^S_\Y `abcdefeghijklmknehopqjfeklf rsqlheitekgqiemeuevhjslmoghetw
xhhyz{{|||wyef}j~egknewsi{d€mc`€{
vsqlheitekgqieg‚fehkjuwvntƒr„‚
†„‡ˆ‰
Š^_YS^Y‹ŠŒ^S_Z Ž_Y__VZŒU
„jljvjivuegqgeykjlhklfgsnhxjhysghg
hsieyukveghsyvslhisuuefjlheigevhjslg
|jhxkvjivqukifegjlhxkhgus|ghik‘v
klfeujtjlkheguenhhqilg’kugsiefqvjl
vsl“jvhysjlhg|jhxyefeghijklgwcugs
xeuyghik‘v“s|tsiee‘vjelhuow
\S ”
•–—˜–™š›œžŸ ¡ž¢£ ¤¢š¥¦§¤šž¨¥¤¨¤ž¢¤©¢¥ [ª«¬W­¬«[Rª­®WR¯°±¯²­ 











 !

"!


 
#

"
!


"""
 
$


"


#


#

 




""



%

 &
'()*(+,-./0123/045 64,7896,0:76:6046;47 <=>?@A?><B=AC@BDEDFA GHIJKLJMJKJNOJPNMQKRSHTQN UVWXYZ[W\W]Z^_`aWZ_bZ_cd\Z_ae_bZ[W\f gXZh`Xh\\[\ih\cj_e[i\fj_b_kl_a
mnopq^ZZrestthXZhrXh\\[\iqbWkturv
bW\Z_\ZtYrXWhcetUVWXYZ[W\vW]vZ^_v
`aWZ_bZ_cvd\Z_ae_bZ[W\wgxygvmnopqrc]
zKQHJOHJ{PNHJK|JOHTQN
`aWZ_bZ_c[\Z_ae_bZ[W\eYe_bWa\_a
[eXh\cefbYal_}Z_\e[W\efh\cbWXWa_c
rh[\ZZWc_X[\_hZ_l[b~bX_h\c
r_c_eZa[h\kWV_k_\ZehbaWeeh\
[\Z_ae_bZ[W\qXWu_aca[V[\ier__ce
h\ce^WaZ_abaWee[\ic[eZh\b_[\ba_he_
eh]_Z~]War_c_eZa[h\eq_rhahZ_e
l[b~bX_e]aWkr_c_eZa[h\e
€Q|H 
‚ƒ„
ƒ†‡ˆ‰Š‹ŒŽŠ‹ ‘‡’“”‘‡‹•’‘•‘‹‘–’ P—˜™Lš™€˜PG—š›LGœžœŸš 











 !
"#$


%!


!&'!
(
% 


)




!%


)

'

&

* ++
,-./0 12345 /678-87/96-:9;0<;=-
>?@ABCADABAEFAGEDHBIJ?KHE LMNOPQMROQNSTUOQUVWXYWZO[\UV]^MSQO Q^M_[VUV`\O[QOUV`\[Q^OQabOO[TTUNUMV[Z QMS\`OcOZM_Q^M_UV]TO`\O[QOadef
gO\hUVQijUZZWMVQSZN[VNkO[RalgOTOQN\U[VQ [NXSZNUmXMT[ZnVNO\QO`NUMVQaopONNO\X[\hON bN\OONqrUQNUV]WMVTUNUMVQspOQNg\[`NU`OQt
g[\Nk_MPpOQNg\[`NU`OQuvmwxtWUNys
WMSVNyMzb[VY\[V`UQ`Mtb[VY\[V`UQ`Ma
^NN{P||___acONNO\R[\hONQN\OONQzaM\]|[cMSNm
\O{M\NQmOrUQNUV]m`MVTUNUMVQa^NRZd}fp^[NNt b^[UZOVtL[N[ZUOp[\V^[\NtX[\h~SQ`tkMR XOyO\tsXU`^[OZbMRRO\Qal€OZ[_[\O
k\[`W[ZRUV]€OQU]VX[VS[Zao€OZ[_[\O €O{[\NROVNMzk\[VQ{M\N[NUMVtbN[NOMz €OZ[_[\Ot€M‚O\t€qa^NN{QP||V[`NMaM\]|_{m
`MVNOVN|S{ZM[TQ|}ƒew|ƒ„|€qmk\[z`mW[ZRUV]m X[VS[Z
}ƒe}a{Tzduf†UV]tXU`^[OZ‡tˆMV‰
W[\VO]UOt[VT‡OUTq_UV]algOTOQN\U[Vb[zONy
N^\MS]^[‡[UQOTXOTU[V[VT‡OTOQU]VOT nVNO\QO`NUMVQaoˆMS\V[ZMzN^Ok\[VQ{M\N[NUMV ‡OQO[\`^pM[\Tex}xdeftwvmvvt
k\[VQ{M\N[NUMV‡OQO[\`^pM[\Ttj[Q^UV]NMVt €Wa^NN{QP||N\UTaN\caM\]|‚UO_|vvuxvŠd„f YUN{[N\U`ht†[ytX[\h€jMMZT\UT]Ot[VT
ˆMQO{^€pZ[Q`^hOal‹\c[VnVNO\QO`NUMV
€OQU]VŒSUTOPMZSROeŽŒSUTOZUVOQaokOr[Q
k\[VQ{M\N[NUMVnVQNUNSNOtkOr[Q‰sX‹VU‚O\QUNy
byQNORtkOr[Q€O{[\NROVNMzk\[VQ{M\N[NUMVt
‰SQNUVtka^NN{QP||QN[NU`aNNUaN[RSaOTS|NNUa
N[RSaOTS|TM`SROVNQ|ƒm„uvwmg}a{Tz
CJKA‘GE?ABAF?KHE
qZO‚[NOQN^OUVNO\QO`NUMVNMc\UV]
‚O^U`ZOQNMN^OQUTO_[ZhZO‚OZabO\‚OQ
[Q[N\[``[ZRUV]RO[QS\Ocy
OrNOVTUV]N^OQUTO_[Zh`MVNOrN[`\MQQ
N^O\M[Ta
’H? “““ G”•–C—–’•G>”—˜C>™š›™œ—






 !
"# !!!
$%$&%
&
!&"
#

' !
!(

$&%#
#! 
$
&
!)!&
" *% !

&

$&%#
#! 
+&$&!
!(,
!!$&
&
!$#
$&
$&

"-!./!0

&1!(
234 55
67897:;<=>?@AB>?CD EC;FGHE;?IFEIE?CEJCF
KLMN OPQRST
UVWLW2VXULYXZN[Z\L
]^_`abcd
efghijklmnlioplqnghirhsqthpl
ilikphmlimgulvkpwlmnhulwwhxlq
mgpnlhmlnggyzgn{kpspwlzhpkwkmklq|
rkilnqkilrhw}q|gnplxmlnmonxwhxlq~
efghijklmkytngulqqhzlms{s
nliopkxulvkpwlqtlliqhxipnlhmkx
ilqkxhmliqthplzgnhwwnghioqlnq~
€^d ‚‚
ƒ„
†„‡ˆ‰Š‹ŒŽ‹Œ‘ ’ˆ“”•’ˆŒ–“’–’Œ’—“
˜]™š›a œž
›Ÿ ¡]™¡€ ›¢Ÿ™£]¢¤a¥¤¦™

 








 !!
"#! 

!

!!!
!"$
!

!


!

! 
!!#%
& '( )

*+
,-,&
*.+/-.01203
4567889:;<6=>?
@ABCDEFBAEBGHBGDEIBABGEDGHE
GJKFCAELGCKMDKNGABOEPKMGHEQCMKA
DGAEEGBIIAKBLHBGBMRMDCSMBPCTEF
CMGEADELGCKMKAAKRMFBUKRGVWEPID
LHBMMEPCTEGABXLCMKIIKDCMS
FCAELGCKMDKNGABOEPVYZICLBPPZCMDGBPPEF
BGD[EJEFCMGEADELGCKMDKAJHEAE
DIEEFDKMQCMKAAKBFDBAEHCSHV
\AKOCFEDBAENRSENKAIEFEDGACBMDV
]^<8 __
`abcadefghijklhimn omepqroeisposoimotmp
uv4w;x yz{|
;}~v4]~;€}4v€‚xƒ‚„4










 !"




#

!$




"
%


 
$"
#
$

&






$
#

$'



(
 
)'$
(

!$







*



+
,-.
/-01
2 34567
8459:
;91<=>;15?<
;?;59;@9<
ABCDED
CAFB
G

EFHIJHK
LMNOP

QOROPOSTO
USRVPWXMYVS Z[\]
^_`a_b
cde
fgbghij`k
f_cgil
mnoedpgng`iq
d`
[jkr
sjqt
sae_b
sd_uq
vYwOSxyXzO
{NV|}wOP
\jug`gu
_`u
o_pgu
qrdabugeq~
rjhr

n_l
_bqd
j`hbaug
€_iig`j`k
irg
qbdogq

_bd`k
irg
qjugq
dc
irg
ed_u_l~
heg_ig

_
qgo_e_igu
qo_hg
cde
jhlhbjqiq
_`u

_bqd
oedpjug
ndide
pgrjhbg
q_cgil

g`g‚iq~
qahr
_q
qo_hg
cde
j`doge_bg

pgrjhbgq
id
oabb
dai
dc
irg
ie_pgb
b_`gƒ

„rg
_uujijd`
dc
_
o_pgu
qrdabuge
id

_`
g
jqij`k
ed_u
h_`
rgbo
id
eguahg

ea`†d‡†ed_u
he_qrgqƒ
ˆg`g‚iq
h_`

g
eg_bj‰gu
cde
rjkr
ejqt
eae_b
ed_uq

jirdai
o_pgu
qrdabugeq~
egk_eubgqq
dc

g
jqij`k
b_`g
o_pgng`i
juirƒ
]uuj`k

o_pgu
qrdabugeq
jirj`
rdej‰d`i_b

haepg
qghijd`q
n_l
rgbo
_kg`hjgq

n_
jnj‰g
g`g‚iq
dc
irg
ieg_ing`i

rjbg
nj`jnj‰j`k
hdqiq
_q
doodqgu
id

_uuj`k
o_pgu
qrdabugeq
id
_`
g`ijeg

hdeejudeƒ
ŠV‹M

ŒŒ
Q{Ž
U
‘’ U“”•Q{•Š”UL“{
–
QL—v—˜{









! "#
$ ! %& 

'(
##
) *+,-.#()!
/
##

"
( 
(!"'
0*%%111'0#$2)'

%.3(-3%

"
4#' )"546789
:;;<;=>?
-##
#120
&#
0##


) !)

0
0
12


#1!'
-##
#12"0
&)!$!
""@


10#
12

#'
A
B CC
D<E
F GHIJK
LMFM<N
:OP:A
D
N
M<
QRSTUVVWXYZ[U\] ^]\]ST[_UR`[aSS_RZ UTXRbaRT[aVV]\ cabUT_aRSde_ZRSUR\ fU[g_RZShRVij klmnmopqrstuqvoortwspst
rtpmqomuprvtvqvtsomwxmtplqvyrnmo
szvqxs{r|mn{vusprvtzvqlmvl{mpv
uqvoop}mopqmmp~qmnurtwp}mqro€vz
lmvl{muqvoortwvpornmuqvoos{€o
}mqmnqrymqosqmtvpm‚lmuprtw
p}mxƒ„qvoos{€opqrlrtw~orwto~stn
vp}mqmt}stumnoszmp
zmspqmos{mqp
nqrymqop}spp}mqmxs
†mslmnmopqrst
uqvoortwƒ
`aST ‡
ˆ‰Š‹‰ŒŽ‘’“”‘•– —•˜™š—‘›˜—›—‘•—œ•˜
cefQž Ÿ ¡¢£
^¤ž¤e¥Q¦§¨¦`QcQ¥Q¤e



 
 



 

 ! !

"#
"

# $
# 

 "
%#&#
'


(

"
#
"#!"

"

)

"

*'+

 ,
-./ 0.12 3 45678 956:; <:2=>?<26@= <@<6:<A:=
BCB
DEFGH IGFFDFB

JKLMN OMPMNMQRM SQPTNUVKWTQ XYZ [\\]^_`a^bc bd efgfhai^`c jibhh^ck lif`amfcah dbi naiffah `cg o^kpq`rhs
tjoues vwYxy paa\hz{{qqqyc`\yfg|{
_`a`]bk{v}x~}{`\\]^_`a^bcbd\fgfhai^`c
_ibhh^ckaif`amfcahdbihaiffah`cg
p^kpq`rh XvZ €ff]b\mfca bd ji`hp
‚bg^ƒ_`a^bc „`_abih dbi
c_bcaib]]fg
efgfhai^`c jibhh^ck lif`amfcahs tjoues vwY†y paa\hz{{qqqyc`\yfg|{_`a`]bk{v}xv†{ gff]b\mfcabd_i`hpmbg^ƒ_`a^bcd`_abih
dbi|c_bcaib]]fg\fgfhai^`c_ibhh^ck
aif`amfcah X~Z ‡`]|`a^bc bd efgfhai^`c
uf]`afg ub`gq`r ‚f`h|ifhs efgfhai^`c
`cg ˆ^_r_]f ‰cdbim`a^bc jfcafis vwY}y paa\z{{
qqqy\fgŠ^‹f^cdbybik{_mh{gbqc]b`gh{
efgfhai^`cŒ^auf^fq[\i^]vwY}y\gd
ŽN ‘’KMQ“WTQ“
[ _|iŠ f”afch^bc ^h ` ai`•_ _`]m^ck
mf`h|if qp^_p q^gfch apf h^gfq`]‹
dbi ` hpbia g^ha`c_f ab fcp`c_f apf
\fgfhai^`c _ibhh^cky lp^h ifg|_fh
apf _ibhh^ck g^ha`c_f `cg `]]bq^ck
\fgfhai^`ch `cg gi^fih ab hff f`_p
bapfi qpfc \`i‹fg fp^_]fh qb|]g
bapfiq^hf Š]b_‹ ^h^Š^]^ary e`^ca `cg
\]`ha^_ _|iŠ f”afch^bch `if ` ]bq_ba{
–|^_‹ Š|^]g b\a^bcy
ŽT“K ——
˜™š ›™œ ž Ÿ ¡¢£ ¤ ¡¥¦ §¥¨©ª§¡«¨ §«§¡¥§¬¥¨
­O®¯ S° ±²³´µ¶
·‘°‘®¸OS¹º »¹ŽS­S¸S‘®








!""
#$

%&

'()*!"
+",-
."
/

!&"!+0

+-&1
'2233314",1
! 2#5+(#2
0 
!&"!6"10,&7/869
8:;<
=> ??@
 ABCDB



"0"
!

!E$!"&,
!

0!
3"4F-

"
"!
0!

&1G"
"!

!H!I

"
1
J
C K

A=L=M@
NOPNJ
Q
@
=M
RSTUVWSXSYSZS[\]^_XX`aZb
cdefdgheiejekelmnopiiqrksdririloetuv
trlluowqeldkrvvuoxrosewfixrvu
pydefdgheiejekelmxrluoerkzi{ndri
lduoxptkrilenlrtuzewilurvpytrewl|
cdefdgheiejekelmnopiiqrksextophui
iryulmjmewnouriewflduheiejekelmpy
xrosuvnopiiqrksirwvtophevui
xplpoeilirn{ulpikpqvpqwrwvmeukv
lptuvuiloerwi|
]_X[ }
~€‚ƒ„
†‡ˆ‰І‡‹Œ ‹ƒŽƒ‡‘Ž‘‡‹’‹Ž
“”•–—˜ ™š›œ™žŸ
¡˜¡•¢”—£¤¥£]—“—¢—¡•










!
"



#"$

%


&"
"
"
#

%
'

(








$#)"
!"


!#

#

"#*


#"
#"+#"

!#



"


"

#,
%

&"#"

"
"
#

%

#"


"
'



--
./01
23 45678
9390/2:;
<:

2.2290
=>?>@ABCDE
FGHBC?
I>DJKE
L

MNONPQRSTUVWXYRSO
YNTZ[U
\]^_`

SP
aPNO
TQ
aUPSbUTcSdNO
SUQNRPNZQS[UP

[R
eSOVYc[Zf
ZR[PPgTcfP
Q[
U[QShX

[UZ[eSUb
e[Q[RSPQP
Q[
PQ[M
gSQW
T

PNRSNP
[h
RNO
TUO
XNcc[g
cSbWQPi
jUcSfN
T

QRTkZ
PSbUTcl
QWN
]^_
RNPQP
SU
OTRf
aUQSc

T

MNONPQRSTU
TZQSmTQNP
SQ
mST
MaPWYaQQ[U

[R
[QWNR
h[Re
[h
ONQNZQS[Ui
nK@A

ooo
pqrs
tu
vwxyz{
=|u|r}qt~
€~ntpt}t|r




  




  ! 


 

" #

 
 !
  $


 %


! 
    " & " #
' 
#(
)*+ ,,
-./.012345 64)3313.0
789:; <:=:;:>?: @>=A;BC8DA> EFGFHIJKLM ENLHF OFPLQQR STLQULIKVM VW EFGFHIJKLMXOFQLIFG OVLGYLZ
[FLHUJFH\ EFGFHIJKLM LMG ]KPZPQF
^MWVJ_LIKVM `FMIFJ\ abcde NIIfRggYYYe
fFGhKiFKMWVeVJjgP_HgGVYMQVLGHg
EFGFHIJKLMkKIOFTKFYlmfJKQabcdefGW
n:CoD>p q:o:r8;DC> @>8:;sCt C>o q:o:r8;DC> <:?Ctt
mI KMIFJHFPIKVM QVPLIKVMH INLI NLTF L
NKjN TVQU_F VW IUJMKMj TFNKPQF LMG
NLTF NKjN fFGFHIJKLM THe TFNKPQF
PJLHNFH\ L QFLGKMj fFGFHIJKLM KMIFJTLQ
jKTFH fFGFHIJKLMH INF VffVJIUMKIZ IV
FMIFJ LM KMIFJHFPIKVM u X v HFPVMGH
hFWVJF TFNKPQFH LJF jKTFM L jJFFM
KMGKPLIKVMe wKIN INKH NFLG HILJI\
fFGFHIJKLMH PLM hFIIFJ FHILhQKHN INFKJ
fJFHFMPF KM INF PJVHHYLQi hFWVJF
TFNKPQFH NLTF fJKVJKIZ IV IUJM QFWI VJ
JKjNIe
xAr8 y
n<z{ @| }~€
q‚|‚zƒ<@„
†„x@n@ƒ@‚z








 !

"#!
$!
%&#

$'
()*++,,,')-.
'#/+01
0+
&#!
$!2%'&
$3"42564788
9:; <




&#
$
(%#


##&,(
)

,
/&#,%.

!#$&%%//()

=>?@)('A!&&#
/

))#)$

!
()
(B
#!/($#

%&#(#,'
C
; DD

9E<EFG
HIJHC
K
G
EF
LMNOPQOROPOSTOUSRVPWXMYVS Z[\]^_`_abcdefgeh_bijkd`_ef` lmkfb_cn_eakc_g_o_pbdmfgiab_nq
rbbstuuvvvqs_`wdx_aeh_qmcyu^z{g]Zzu
pmkfb_cn_eakc_a|`_bedoqphn}l~|€~‚
QOƒMPY„O
PVƒƒ†X‡ˆ
^_cdm`dpc_abcdsdfymhpcmaaveoxa
daf_p_aaecibm_fakc_br_bce‰p
necxdfyaec_Šdadwo_qlcmaaveoxneiw_
c_abcds_`vdbrrdyrŠdadwdodbinecxdfyaq

VƒM ‹
ŒŽ‘’“”•–—˜”•™š ›™‘œž›‘•Ÿœ›Ÿ›•™› ™œ

¡¢£¢¤¥QU¦§¨¦
U©U¥U¢¤








 !

"#!
$!
%&#

$'
()*++,,,')-.
'#/+01
0+
&#!
$!2%'&
$3"4256478
9:;<=>?
:
@&%,

/A&$!-
&-%#A!%%$)
)
'"!-$)$!
#%%#,
(1BCDEFGH/
/!%
'
=
I JJ

KLMLNO
PQRP=
S
O
LN
TUVWXYUVWZ[\]
^_`ab_bcd_`aefghdijkl_`adfmkja
nkmokjpfqgadifnaokjia`adpj_fbdr
ifjp_nsgfjgt_bgknfp_kbde_puu_cu
lkgsmadkoia`adpj_fbdrfb`ijkl_`ad
difnapkfnnkmmk`fpaiakiga_b
euaagnuf_jdv^_`ab_bcd_`aefghd
_mijkladdfoaptqtm_b_m_w_bc
nkgg_d_kbde_puia`adpj_fbdefgh_bc_b
puajkf`v
xyz{ ||

}~~Y€‚ƒ„
ƒx‚†‚€‚~Y
 




 








!"#
$%

&''()*
"


 "+,

!"#

#
-#
 %

"

%


.%%""
%/


 "

%""0

''()
.
%,"
"/1

$1
"
#
,"$
1
%/
.2

%""-
2"


%, "
.%%""




%
"
%-
%-

1

%

 ""0
3

44 567
89 :;<<=>
?@9@6A8BC
B3858A8@6
DEFGH

IGJGHGKLG

MKJNHOPEQNK RSTUVWX
YSZ[
\S]]^_
`abcdTX
d_T
ef]X_TXT

gUhX
YSZ[VS]]^_i
jklR
YXTXZ]cUd_
mdnX]o

pSUTX
d_T
q^S_]XchXdZScX
mXWXr]U^_
moZ]Xhs

[]]aittuuusaXTVUvXZdnXs^cbtYewmRjet
r^S_]XchXdZScXZxTX]dUWsrnhyqzx{`z|}~
€Q‚ƒG
„€
F
†€EENK
‡ˆ‰HPG
YSZ[
VS]]^_Z
hSZ]
r^haWo
uU][
][X
RhXcUrd_Z
uU][
wUZdVUWU]o
Rr]
ŠRwR‹

Z]d_TdcTZ
n^c
drrXZZUVUWU]os
YSZ[VS]]^_Z

Z[^SWT
VX
ŒUZUVWX
d_T
r^_ŒX_UX_]Wo

W^rd]XT
n^c
aXTXZ]cUd_Z
udU]U_b
d]

d
rc^ZZudWvs
RrrXZZUVWX
aXTXZ]cUd_

ZUb_dWZ
U_rWSTU_b
dSTUVWX
aSZ[
VS]]^_Z
Uhac^ŒX
drrXZZ
n^c
aXTXZ]cUd_Z
u[^

dcX
VWU_T
^c
[dŒX
W^u
ŒUZU^_s
wŽ\
~‘’

U_rWSTXZ
drrXZZUVUWU]o
TXZUb_
bSUTd_rXs
“N
E

”

„•–•—˜IM™
š“M›M˜M•—
 










 !
 



"#
$
!%

&!"

$
!&&
!

"


'(!



!
"&

 '

)

!

* 

&!"


!


"")'!
+





'!#
!"

!"





&!",




)&
(

$
(*
)!&

* 
 

&!"

*)"

 *




!-.
!

/


&!"
!

!

!-("!

*)"






"+
0

1 234
5367
8 9:;<=
>:;?@
A?7BCDA7;EB
AEA;?AF?B
GH
IJ
KLM
INOPG

QRSSTUVUWXYT
QZ[WYT
\UY]^
_``abacdef
gahdef
ije`g
effck
`lamjlg
bc

edbanaoebj
gahdef
niedhjg
pelbijl
ekeq

plcr
adbjlgjnbacdgs
tuoofjrjdbef
blevn

gahdefg
req
wj
ofenj`
cd
bij
djel

ga`j
cp
ed
adbjlgjnbacdx
pelyfjpbx
pelylahibx

cl
mjlq
iahis
z{^X

||
}~Q
€
‚ƒ„
Q€
†‡}Q









!

"
#$%&
$
' !() '*))+'
,-.
-/0

 1
/


2(
+&

+3 
$$45

3 '"'
$+6''(
'
$
(
"
74' !%('
8 9
9



:;'
+;'
&
+
&
(


 '+'%

+'92(

+&

+3 
$$45
3


'"'
$ $%&
''
";"$  $ < !
(
$;
+ &
'(


+
7 ((
+ 
$$+

$  ! 
(
"'(+'%(
 
'


+ &
(!((
 
'

;'
+
(
'%

+++ '

$(


'

9
=
> ??
@AB
/ CDE
A
FG,@A
HIJKLMNKMKOJPQRL SPTOOQLUVQWK
XYZ[\]^\^_`a\bc[d\e\^_[`]Yf]gh
di]^\^j\^d\Z`]ggk_c]ZZcaace]_\
lmgY\[]ng\dcdmg]_`cY^j^mZi]^
Zi`ge[\Y]Ye_i\\ge\[gko
STOJ p
qrstruvwxyz{|}yz~ €~v‚ƒ€vz„€„€z~€
~
†‡ˆ‰Š‹ ŒŽ
ˆŠ‘†ˆ









 
!
""# 

$
#



#"%
"

&#
"'




  &
(""
$)



("
)!!""
"
$!
""
#
%#
"
*"!

)$
!
+!
,!
( "

& 
#"!
'
-
. /
01231456789:;<89=> ?=5@AB?59C@?C?9=?D=@
EFGHI JKL
FHMN
EF
OPQRSTUVWXPPYZ [\]U^SQRX
_`abcdefgh``ijklmeammija`hmkb
nmdohmbkipmiqhhnjdkcqalkdieaen
nhqdnhdrkchmhdbablsqdhekfapde
ieqitdefkmasqkibarh`gtauhaklmev
wixhlbhnie`gjcheaphnhbkmdae
ja`upcabhdbeikqa``hnvymikhqkhnz
ie`gpcabhbbcil`nxhlbhnjche
phnhbkmdaebamhpmhbhekv
{YR| }}

~€‚ƒ~









 !
"



#
$%

&



'"&"

$$
("&)$
*&

+)


,
$$'
#



$-

&
")#"
"

&




-

&
,

&$)
#
#
$$-.
/0

1 23
4 56
789

5:;<2

=>?@ABAC
DEFC
GH>I

JKLMNONPNLQR
LS
TUSP
PVKQR
WP

TLXWPNLQR

YMUKU
W

PVKQNQZ
[UMNXTU
\W]
XLQ^NXP

YNPM
_U`URPKNWQR
NQ
PMU
XKLRRYWTa
LK

YMUKU
L__LRNQZ
PKWbX
[LTV\U
NR
MNZMc

dU`VXUR
_U`URPKNWQ

NQPUKWXPNLQ
YNPM

[UMNXTUR
YMUQ
XKLRRNQZc
e?fC

g
hij
kilm
n
opqrs
tpquv
wumxyzwmq{x
w{wquw|ux
D}~
€
‚ƒ„
†‚ƒ‡
~€ˆ‰ŠD~





 










! "
!
"""
#
"

$
%"&'
#
! "
#"()*

%"&+ !"& #
"
+"(,

)
-
 .

/01234/
56789:89;<9=8>?6@A
BCDEFGHFGIJGKFFLDMHNMOG
PQCJGQGMFGINFRPSMNJPTGI
PMFGDRGHFPEMRUVPFWGXPRFPMSJGKF
FLDMRCEHYGFRZFWNFHLDDGMFJ[WN\GN
CGDQPRRP\GJGKF]FLDMEDMEJGKF]FLDM
CDEFGHFPEMFWNFWN\GNWPSWKDG^LGMH[
EKNMSJGHDNRWGRPM\EJ\PMSJGKFFLDMPMS_
ECCERPMSFWDELSW\GWPHJGR_NMIMEM]
QEFEDPTGIDENILRGDR`aGKFFLDMRNDG
VPIGJ[DGHESMPTGINRFWGWPSWGRF]DPRY
\GQGMFRNFRPSMNJPTGIPMFGDRGHFPEMR`
bDE\PIPMSCDEFGHFGIJGKF]FLDMCWNRGR
KEDRPSMNJPTGIPMFGDRGHFPEMRRPSMPcHNMFJ[
PQCDE\GFWGRNKGF[KEDJGKF]FLDM
QNMGL\GDRO[DGQE\PMSFWGMGGIKED
FWGIDP\GDRFEMN\PSNFGFWDELSWSNCRPM
EMHEQPMSdECCERPMSFWDELSW\GWPHJGR`
e7A8 ff
<ghijk lmnolmp
hjqrs<h












! "!
#!
$
%&'"(





))
) 
%
!
" * &
!!+,



-
(



&
./0,1 
2-
3
 
(2!

2(+
"4**%%%+" .
5-+

*1672,6*
!
(8 
+!-(98:;<=>
?
@AB CD B
BE
1

.




))
) 
(
&(
 .!

 
5% 
!

'
%
F!
&" 
G0,HIJ
"'H

1 
K&
LH1KM'


!
'



" 
&
("+
""&!.%
&
!




 -
(

 

&
!

!
' !
&
&


" 
+
N
O P
QRSTRUVWXYZ[\]YZ^_ `^Vabc`VZda`d`Z^`e^a

f
ghijf
klmnopnqnonrsntrquovwlxur yz{|}~€~‚ƒ„ƒ
†‡ˆ‡‰Š‚~„‹Œ‡~‡ˆŒƒ~ˆ~Ž ‡~‰€Š‡‰†‡ˆ‡‰Š‚~„~„ˆ‘‚’Ž’‡“„ ƒŠ”~‚ƒ„
•‡„‡Š–—z˜™š›œ™›‡ˆž‚Ÿ‡‚„
ƒ™ƒŠ ’”‰
ˆƒ„ƒ~ˆ‰†‡ˆ‡‰Š‚~„¡‚Œ‡}‚‡¢£›Š‚–—z˜™
›ˆ
y–{¤¥¦£~„€~
ƒŠ§‡‡’‚„ §~
‡Ž
“”›Šƒ}‡”‡„‰ƒ„¥‚ šŒ‚‰ŸŒ€Š~Œƒ~ˆ‰
¨n©wowlnpxªml« ¬­or®mw¯xrª
†Šƒ}‚ˆ‡‰~ Š‡‡„~ŠŠƒ›š~‰‡
ƒŠ
Š‚ š‹€Š„‚„ }‡š‚’‡‰™£}ƒ‚ˆ‰’ƒ„°‚’‰
ž‡‡‡„Š‚ š‹€Š„‚„ Š~±’~„ˆ
ž‚’Ž’‚‰‰ƒŠ›‡ˆ‡‰Š‚~„‰’Šƒ‰‰‚„ š‡
‚„‡Š‰‡’‚ƒ„ƒ„š‡‚ŠŠ‚ š™
²u¯l ³³³

¨t´µ¶·¨








 !

"#!
$!
%&#

$'
()*++,,,')-.
'#/+01
0+
&#!
$!2%'&
$3"42564789
:
 ;<
=> ?
@A&/
%&&%%
/((B
/
C&
$)&#
(D!%#

(!-
%$
&#
D!
%E
(#))#!

#-&&%E
)
E

B(&%#
#)
%%#
/&##'F#
/
/
%&&%E&#$)#!
#B
$!%)%
&#
E&
$.
&#
/#,%.
/B

(#
&)#(-B


!
/'
(#&&%%
/(#
GHI
JH&#
%
#!-
'
;
K L
MNOPNQRSTUVWXYUVZ[ \ZR]^_\RV`]\`\VZ\aZ]

:
bcd>:
efghijkhlmnophhmolfqflr ihstppnsfhilfph uvnmmhwiqm xyz{|}~{}}~€‚ƒ|„}~€|~
†‡~{z‡ˆ
„{z|{y€}y„†|~‚z‡
‰†y‰ˆ{}‚ˆy
„|Šy{‹Œy~y{„Ž‡y{}y„†|‚|†}{‹
}‚z‡yy~{„†‡y|ˆ‡~€‘}{ƒ
{ƒy„|Šy{‹}‚z‡yy~{„|~
‡{ƒyz
{}y„|
yz„yy’y†{„‡~
yˆ|‹‡z
†|‚|†}{‹‡††‰zŽ“ƒyy‚ƒ|„}„‡Š
}‚z‡}~€„}€~|ˆ†‡‡z
}~|{}‡~Їz
{ƒ}„†‡‰~{yzy|„‰zy}„{‡‚z‡}
y|~
‡‚‚‡z{‰~}{‹Їz„ˆ‡‘„‚yy
„}€~|ˆ
†‡‡z
}~|{}‡~Žx‡‡z
}~|{}~€„}€~|ˆ„
{‡|ˆˆ‡‘ЇzŒ}†‹†ˆ}„{‚z‡€zy„„}‡~
|ˆ„‡”~‡‘~|„|•€zyy~‘|y–€}y„
Œ}†‹†ˆ}„{„|~
‚y
y„{z}|~„‡zy{}y{‡
„|Šyˆ‹†z‡„„{ƒz‡‰€ƒ{ƒy•€zyy~‘|y–
}~{yz„y†{}‡~„Ž
tp—l ˜˜
™še›kœ žŸ
ekv ¡™e
 

 










 !"

##
##
$

$
%"$



"!!#!&


'



"
$
#
%"$



!!#!

'




("$
$

)

 
#$!#

(*!$$


!!#!
 
+(#!'
$(
#!'



,-  ..
/
012 345
1678/
9:;<=>?@A;B=CD?=>
EFGHIJKLGMKGLINOPIJQHPFNIRPQ
PSKQTKLGUVKLRWQKGLINWPIJQXKTWYZV
KLRWQKGLINWPIJQT[R[\FN]XKTWTWP
^INK_[HLKI`Ea^bcQZdYeGfKJPNKLPQg
EFGHIJKLGQKGLINWPIJQK\FH[hPQ
QI_PT]i]FH[hKJKLGiPTTPHhKQKiKNKT]
[_KLTPHQPRTK[LQKGLINQILJi]IKJKLG
JHKhPHQcIJhILRPJFPHRPFTK[L[_
fFR[\KLGKLTPHQPRTK[LQg
jklm n
op@qrs tuv
@rwxyo@












 
!"

#
#


!


$%

& '
'$
#
 




#
!"%
(
#!

#

 $
"&'

 
!

"!
!"
&
$%
)
*
 +
,-./-012345678459: ;91<=>;15?<;?;59;@9<
AB CDE FGHIJ
DKLDLKM NBDODLK
PQRSTUVWXVYQZS[\XT]^
_`abcb`daefgahbfiacjklmnkoaal
`dfcpfdiamoqrbl`sbfdahacaelg`fd
igmee`dtelm`digafeap`e`u`b`lvmo
hacaelg`fdewxyavifdgacrialya
b`zab`ymmcmofqrbl`hbaslygafligfeyw
{|^} ~
€‚€ƒ„
†‡ˆ‰Š‹‡ˆŒ ŽŒ„‘Ž„ˆ’Ž’ŽˆŒŽ“Œ

”•–—•—–˜”™š•›•—–









!

"
#$%&
$
' !() '*))+'
,-./0.
 1  232

&
+&

4 !' ! 5
'
+ &
'%%
( !
&
+
$" 
+
+& '"'%

+ $ '
+ &
'& !
+(

&
67( '
4 !' ! ' +
"
$8 
+4 (
(
 '

(
'+ &
'
(

&
9'
('
(
&' !'9
+
 
'9+:'( !8

'6

&
+&

4 !' ! $%&
'
'
"8"! & !+ &
'++   $

'4+4(

&
6 ,
; <
=>?@>ABCDEFGHIEFJK LJBMNOLBFPMLPLFJLQJM
R3S
T UVW
3 XY
YXZ3[
\
YX
]^_`ab`c`a`de`fdcgahi^jgd klmnopqrpstuvwxsxyz{q|wptxz} ~€vuxxqz‚uql{|ƒ„{‚
„rvps„up†‚
‡ˆi‰_jdŠ‹`iegdi‰ ŒŽide`iadjdŠ
np‚ƒ{q|‘xpyuqp‚n†pqyx†
mpvq{q|{‚p‘s{q
{q|s{|ƒz’{zƒ‚{|qp|x
zuquz{t}uzuv{‚z‚utpqr€yu{q|
{qzxv‚xyz{uquvyvu‚‚’ps
“np‚ƒ{q|
‘xpyuq{€vux‚‚ptxz}‘}€vu{†{q|
uzuv{‚z‚uvxz{xzu‘xp’pvxut
pq†‚su’†u’qtuvpq{qzxv‚xyz{uq
uv}{xs†zu€x†x‚zv{pq‚yvu‚‚{q|p
yvu‚‚’ps
“
”g‰^ ••
–b—˜f™ š›œ
—fžfžŸ— bf¡fž









!

"
#$%&
$
' !() '*))+'
,-
./ 0
 1
2
3,4-0
5'6$
+
(
&'
 
+
+
7+ &
'%%
( !

&
+%& +

* ! $ 
+! +

(
+ &
'89(
"

:
:

;
+7"'((&



%:

&

'(
'

 &
"'(%
&
'+ !%
 +'
 !(++*
''8
,
0 <
=>?@>ABCDEFGHIEFJK LJBMNOLBFPMLPLFJLQJM
R.S
T UVW
.

XY
YXZ.[
\
YX
]^__`a__`bcde]fgh
ijkllmnllmopqrjstuuvwsxljmyszlyj
vnw{lsyq|yyluwjkllm}|j|p~~nv~~v€lm
opylsumlyvnw{lkvjwlmjkllm
~ssw‚ijkllmnllmopqrjstuskyvzlj
jpnlwokyvzsmsutpq|lnvymyszlyjwv
q{lqrw{lsyjkllmpumj~v€mv€u}sn
ulqljjpy‚
ƒ„
† ‡
ˆ‰Š‹‰ŒŽ‘’“”‘•– —•˜™š—‘›˜—›—‘•—œ•˜

]žŸŸž ]¡¢£Ÿž
 



 







!


"
#
$
#%$
&
'"
"(
#"
#%( 
#

"!"#"
!"
%$ )*%'



'
(


"!"#

"
$
#
)
+
 ,
-./0.12345678956:; <:2=>?<26@=<@<6:<A:=

BCBCDEFB
BC
GHIJKLMNJOGPQR SJNTQHUTHVR
WXYZ[\]ZY^X_Z`Za[bYc[[\deZ`Za[bYfa[\bd
]X[Zg\bZ\hXiX[\cfYjeXbZeX[Xhgk
lX\b][XgYXficZXbZ\g^_c[]cbm\]ZnXodop
iXgqiX[\cfYpY]ecc^eca[Yro
sVNT t
uvwxvyz{|}~€}~‚ƒ „‚z
†‡„z~ˆ
„ˆ„~‚„‰‚


Š‹Œ‹ŒŽŠGS‹‹Œ






 









!
"
#


#$
 

%&
'(
!)*
+
$


*

!
!,

%



!-.





!
"
#

#$
 
 #!"
,

/-/



*

"-%
/!,



!
,!"

! *



*




!
.
0

 1
234536789:;<=>:;?@ A?7BCDA7;EBAEA;?AF?B
GHI J KLMN
I OP POQIRH  PO
STUVWXVYVWVZ[V\ZY]W^_T`]Z abcdefghfijklmninopqgrmfjnps tuvlkwnungpxkgbqryzqx{zhlfizkf|x }~W_€V`Z‚ƒ`TU „
†]WV‚[VZTUVVT`Z
‡vrlf|qgrxqrgxˆqpy‰hklnxongp
xynnpqgrlnvifonxnŠqxpqgrxqrgxˆqpy
gnˆxqrgxpyfpofgoinflis|qxvifs
ˆflgqgrx‹sln‰nopqgrynf|ifuviqryp
‹fo{pkwnyqoinxŒ‡vrlf|qgrxqrgx
ˆqpy‰hklnxongpxynnpqgrquvlkwnx
xfjnps‹sqgolnfxqgrwqxq‹qiqpskjxqrgxpk
|lqwnlxfpgqrypŒ
]‚T Ž
‘’“”•–—˜™š›—˜œ žœ”Ÿ ¡ž”˜¢Ÿž¢ž˜œž£œŸ
¤X¥\¦ §¨¨
\©ª\ª©«¬X\­\ª©












 !" 


# 
$

"
%
&'(
 )
*+,-+./01234562378 97/:;<9/3=:9=9379>7:

?@A?A@B CD?E?A@
FGHIJKLMNOJIHLI PJIQRQHSRHQT
UVWXYZ[\W]^_YXW`XaYX\[\Wb[W\b
X`V_Yc`b`d[b][\Wb[W\ba[]eVefb[cY__f
_YXW`Xb[W\ba[]e_YXW`XaYX\[\W
[\g^XhY][^\iUVWXYZ[\W]^_YXW`X
aYX\[\Wb[W\b[hVX^j`bbYg`]fkf
[\cX`Yb[\Wj[b[k[_[]f^g]e`[\g^XhY][^\
VX^j[Z`ZlVYX][cm_YX_fg^X^_Z`XZX[j`Xbi
nNTM o
pqrsqtuvwxyz{|xy}~ }u€‚uyƒ€ƒy}„}€
O
S†‡ˆ ‰Š‹Œ
S‡Ž‡ŽS
‡‘‡Ž





















































!






!



"#$%

&

'()*(*)
+
',-(.(*)
/0123
45 61317890:;7
<0=;
>?@ABC
DAEA
FG
HACAIFE@JKIL
I@MKI

JBAEF
CE@NAEI
JOGPF
FQA

REAIAKSA
GT

RACAIFE@JKIU
VQAIA
I@MKI
JEA
EAWP@EAC

X@FQ

JCNJKSA
Y@ABC
B@KAIU
ZFQAE
I@MK

FYRAI
SJK
OA
RBJSAC
GK
FQA
SAKFAEB@KA

@K
FQA

EGJCXJYU
[578

\
]^_
`^ab
c
defgh
iefjk
ljbmnolbfpm
lplfjlqjm
rs<t
uv
wxyz
<u{|u|{
}
<4su6u|{
 







 !
"
#$%$
"%"%$&%$

$"%
%'
"'$%
%$

(
)$
*

*+,%'
"'$%-

'
#'
$("
")%.&.
"("&%.$)'""
(+"
&."*+,%
"'$%/'
%!
.)

0%
(+"$&"%
!%"+%/
$*"
%
!!$
%$+''$%+!
&
"%
$)%+"%
%-
1234 5
67897:;<=>?@AB>?CD EC;FGHE;?IFEIE?CEJCF 
KLMNO
PQRSTUSVSTSWXSYWVZT[\Q]ZW ^_`abcad`efghi_jkl`_eldgmgn`of`l`efp_ f`den`onjq`_gpd`rs`o`lnfgehpfel_`ltu`` eoogngjhedf`v`f`hp`wcxyz{`o`lnfgehuev`n|
}kgo`ehoajkhn`fm`elkf`u`d`pngjhu|ln`mt
_nnswrr~~~ts`og€`lev`tjfir{‚uzcr
pjkhn`fm`elkf`lƒo`negdtpvm„abƒ
†b‡ˆ‰
ŠXXS‹‹Œ\W\S[SWQŽ Z‹S‘T]’S“\”
•`_gpd`l`hn`fghieho`–gnghi
ofgq`~e|lme|pjh—gpn~gn_
s`o`lnfgehleho~gn_q`_gpd`ljhn_`
meghfjeo˜`ls`pgedd|enofgq`~e|l
~gn_ghˆ™‰v``njvghn`fl`pngjhlt
adjlghiofgq`~e|lh`efghn`fl`pngjhl
~gn__gi_pjddglgjhfen`lf`den`onj
ofgq`~e|lme|f`okp`sjn`hnged
pjh—gpnlt
Z‹Q šš 
P›œU









 !"#
$%&'(
)*(+($
,*$&+-

.//000-.12%-*
/34$# 3/
,*(+(5
-,%+6)75897:;

<

=> >



,*-
#
,*/*.
,




,*+.*
%&1&,
1
&*%

*
(-?
,*(+(+*
@,(,
*.

,*

*,*

-
A
< BB
=CD
E FGHI
JKL
MNOPNQRSTOURTQO
VWXYZ[Z\]WX^[_^`aZ]bcZ\]ZdeWXYfg
g^hfc`[iWZ\]\Z]bccZdfjX\[ZcZX\gk`
Z\jWf^gZ\][WZYfW^_^Wf\fgglZ\jWf^gZ\]
gZ]bc[Zgc^\jfl^\[ZdeWXYZ\]YZgZkZaZc`
Xhef[fgcWZ^\g^\[kZj`jaZgcgm
nopR qq
SrMstu vwx
yz{|r









!

"
#$%&
$
' !() '*))+'
,


- ,./



0
 '1'

+2
&
'1
+' +

(3'
+ &
'%'
"
! 

&
(

(('
(
+3"4
5(
3 +((


0
'(+1

1'
+ '*6'

+
7%'
84
9 "
' ''
'' ! '* 
+

:
&$
'2'%

+'2+'%
'4
;
+' +
'
+

 '*$
<7
+1=

'6'
('  "%
'8'
3 '
 ($" 

'
(

 *
 (+&
4;
 !


' !

0
'3 ( ( 0

&
'

'$"(
%!


'
$7 $ 0
1

<'(

$

3( 
$  $ 0 !
''2'%%'
+
%& + !

0
(!(

 

 +4
,
- >>

?@A
BCDEFGHIJKLKMINILO
PQRSTUVWXYZY[WXWZ\]YZSW\\WR
^RU_RU\U`WRWaUYSaW\RYZTU\YZVTYbW
SU]c]aUZ[UZbRYT\RQ]\QRWdbRWU[e\
VWaUfWRUWTd^YTTWZ[WR^U]ghQ^TiVR_^h
_jTd[RWWZT\_RXkY\WRUZbRYT\RQ]\QRWd
^QSaU]T^Y]WTdYZV^YRgUZ[
XYZY[WXWZ\l
BmFO n

opqrs






 



!
"#

$%

&'#

(
)



$$

*

$+

,



--

#./
#0+

12$

&'#

.

#



3
&
(
+$4

5.3


/
3

#

3

.


6.+

7/

.3
$
8

90

-

-
#


/

.

$ $!

+
$/



$$




&'#

*
.

*.#.





+.#
#

#
.


4 :


;
<=>
?=@A
B
CDEFG
HDEIJ

KIALMNKAEOL

KOKEIKPIL
Q
R
S
TUV
WXY

Z[\]^
_]`]^]ab]
ca`d^ef[gda hij
klmno
pq
krllsqt
kurrn
vswslxy

z{xp
is|}z~n
€
‚
‚ztrr
ƒ
jz|pq„

†nr{wplr{r†
‡
ˆ
j~p‰q
Ё
v
‹ŒŽ

u~s{
€pmqlr~wrzxm~rx
l}zl
‰p~‘’

}st}‰zo
xz“rlo

|pmqlr~wrzxm~r
tmsnr
“p~
klzlr
”st}‰zo

kz“rlo
•–|rx
—sql}
rnslspq
‹irup~l
—p

˜•h
”k
ŽŒ
™š
›zx}sqtlpq
˜€’
—zlspqz{

”st}‰zo
h~z–|
kz“rlo

nwsqsxl~zlspq
œ]]ž
Ÿgeg[
_]ž b[gda
krllsqt
xurrn
{swslx
lp
~r¡r|l
l}r

xm~~pmqnsqt
|pqlr¢l
p“
l}r
~pzn‰zo

zqn
l}zl
wrrl
‰sl}
n~s£r~
r¢ur|lzlspqx

|zq
}r{u
swu~p£r
n~s£r~
~rxur|l
“p~

xurrn
{swslx
kurrn
{swslx
l}zl
zuurz~

sq|pqxsxlrql
wzo
†r
stqp~rn
†o

l}r
wz¤p~slo
p“
n~s£r~x
zqn
l}sx
wzo

|pql~s†mlr
lp
{z|‘
p“
~rxur|l
“p~
xurrn

{swsl
zqn
pl}r~
l~z–|
{z‰x
¥d¦[

§

Z¨©ª_









!

"
#$%&
$
' !() '*))+'
,

-,
 ./0
123,45
,2
)

 !
$& !  "%
'
$6 ( (


7

& 
'
(
%
 89
+:;<


'(
'=
#  "%
'
;

$%

"

 $ 
+$6 ( (


7
>

?'
;
$+

(




(
%
'!

?'
$(

++
 

+=
@
2 AA

B.C
DEFGHIGJGHGKLGMKJNHOPEQNK RSTUVWXYWZ[\]^_Z_`abXc^W[_ad efg]\h_f_Xai\XSbcjkbilkY]WZk\Wmi
IGONnGDopEHqLEQNKp rNHsQtFEuQKGp
k_f\h_\vw_`aiajWafWdg]_h_Xa
m]bh_]iWXmg_m_ia]bWXi[]\fjWhbXcW
`Z_W]ibcjaZbX_xVWdbX`ZYm_bXiaWZZbXc
]_m`Y]vWabXa_]i_`ab\XWgg]\W`j_ia\
]_f\h_gW]l_mh_jb`Z_iyWZi\`WZZ_m
zmWdZbcjabXc{|}a]bffbXc\]]_f\hbXc
ZWXmi`WgbXc}\]]_f\hbXc\]]_Z\`WabXc
ZW]c_ibcXix
~NpE 
€‚ƒ„
†‡ˆ‰Š‹Œˆ‰Ž 
‘’
‰““‰”
•Is–M— ˜™šš
D›œI




 



 !"
#""$"
$% &$ &"
'

 &$ &"" "(



%
)"
"*+&+!")"& +
*
""!
""' ,"
$
!

!
" "

* "&$
(
-.
 //

0123








 
!!
"#$%&'()*&+,&'-.(&+/%&*0-$/-#')'-&%12-)2+-1)3')$/-*-3&*#$*4&,(+(&./&4-'5 %)$*'-.,-&/$.-/6/$%1&/2-#-/'.(&*150.(#0-&%)*/789:;6.)$*#&0)$'/6).2.)'-%'-#0(<-3&5/=">&,2+- ,&'-.(&+/(*%+$#-(*4).,&'()*&+/(?*/).#-,)*/'.&'()*@(#-)/62.-/-*'-#(*,$+'(2+-+&*?$&?-//$%1&/ "*?+(/16A&*#&.(*6B&*')*-/-6&*#C2&*(/1=

DEFGHIJKGLKEMEFNOIKEF
PQRSTUVWXYRZ[R\RV]^_`WaUWb^RcdReR^UZTcf`VgZTeYRchWfiTfXWZjcUTWfc\X\VRZac^kcTZReaTUQUQR (*/'&++&'()*)4&*-389:&*#(*%+$#-/0)'1#.(@-.&*#2-#-/'.(&*(*/'.$%'()*4).2.)2-.+5$/(*?'1-*-3 %)$*'-.,-&/$.-=
l1-C&*m.&*%(/%)A$*(%(2&+l.&*/2).'&'()*n?-*%52)/'-#/(?*/3('1&0.(-4->2+&*&'()**->'')&*-3+5 (*/'&++-#2.)'-%'-#0(<-+&*-(*,$+'(2+-+&*?$&?-/&/2&.')4'1-(.o(/()*p-.)Cm(*('(&'(@-=l1(/&22.)&%1 3&/&+/)&22+(-#')-#$%&'-2-)2+-&0)$'2-#-/'.(&*/%.&,0+-/&*#0$/0$+0)$'/= l1-q)/n*?-+-/r-2&.',-*')4l.&*/2).'&'()*7qnrsl;$/-#'-,2).&.52)2t$2(*/'&++&'()*/')(*'.)#$%- /&4-'5(,2.)@-,-*'/(*/2-%(4(%*-(?10).1))#/=9&50&+-/&*#2+&*'-./3-.-$/-#')'-/''1-.)$*#&0)$' #-/(?*&*#-#$%&'-#.(@-./)*1)3')$/-'1-%)$*'-.,-&/$.-=u*&##('()*')(*'.)#$%(*?/&4-'5 (,2.)@-,-*'/62)2t$2(*/'&++&'()*/%&*0.(*?)$'-,-.?-*%5@-1(%+-/')-*/$.-'1-@-1(%+-/%&**&@(?&'- &.)$*#.)$*#&0)$'/).%$.0->'-*/()*/=

vwxv

! x
yz
{z|!!
l1-B('5%&*&22+54).?.&*'4$*#(*?'1&'/$22).'//&4-&*#%)**-%'-#(*4.&/'.$%'$.-4).&++.)&#3&5$/-./= l1(/(*%+$#-/&##.-//(*??&2%+)/$.-/(*0(%5%+-4&%(+('(-/&*#/(#-3&+</&*#2.().('(}(*?+)3/'.-// %)**-%'()*/')<-5#-/'(*&'()*/=l1(/%&*4)%$/)*-*1&*%(*?%)**-%'(@('5#$.(*?/2-%(4(%'(,-2-.()#/ #$.(*?'1-#&56/$%1&/*(?1''(,-31-*'1-'.&(+/5/'-,(/%+)/-#= ~NGE€GB('53(#-

 

  





!"##"$"
#%%&!' (
'
'#!#)" *""! +",' (
!- +"
&)
'.,!-& '!/
/" "-
"-&
'!*' +%%&!' (

!"#
!-
&)
''!# ' & '!#0#&+
#


)&#'!"##"#1
')
'"#1+&+"#1

!-&
&

/
!'2
'!3

!/ +"+ #
 '-## "!/ +"!# +""!/
/"%"!
"##)()&'
-'!/
&#
!--
*'!/!
!"#
)
'#+"-)
#"4#
5"+
-"#.6-&
'!

%
"'

#
!'!
&-"

%
+
" #1
# '5"#1*'!-*-'#

(#1"#&"#4
'7&8#"$'!/"#
)
'#+%"! # "!#&"

!#-! -'$"
*+'
"&!-" +"'!4
&"!"0"./.1#
4"'-"+%"!&%)"1


9'!&%)"1" .3
:;<=>?=@ #
 ,'-#
A>B=CDEF=GF>H>B;IDF>B
JKLMNN
44'K
4" (O
5" '!/
$'-"#%"-'
-'#&
/'!/LJP# +

!)"-'#

("-
# "-!
QRSTUVQUWTSUWXWYZ[T\Y]RRSTU^\YS[_RWTS`SabYU\_RXYUUbbaVWTSc dee>F=Gf><>BB
gggg
0h"-"# '
!K
4" (i!"#3
ggg
0,%%&!'
'!#
!-M& "
+K&

 '!/6!4"%"! 3

jklm




,! '!&"*5! +"&"! K
4"n& "# K+
K &-(.P%

"%"! "!/'!""'!/&! "%"
#&"#
&#'!/""!
*
-#.,! '!&"*5'!/*' +#
5"+
-"#'!
&-'!/
'!'

#1
-%'!'#
'$"#
441
!-

"! #.
:;<=>?=K+
#,' (*'-"
A>B=CDEF=GF>H>B;IDF>B
o[RpU]RqaVTRSrUQTWRQS[Ys`SpU]RTt8)
#"-h'' '2
'!4K+
#4K
4"n& "# K+

P!4
# & &"hu" #'#
"#&"4'-"! '4('!/
'' (K
4"n& "# K+

u" #)
#"-!#
4" (
!#'-"
'!#.
dee>F=Gf><>BB
ggg
0K
4"n& "# K+
3 








 

!"#$%&' ()&'*+),'&'$ ("-#"'.-,%"&/0 *"&&'*),1#&2/ 0 --&. 2,&1*-#, -#&2/"-&','.,"'. )+2/"% *+%&#",'0 *"&%&0)&".'3,%+- *,'-&3 &'*1 -),'-"2/ *1"4"'.5*"-%,+1&."'.*1"'6"'.&'* *1"4"'.5&/,'.7"# '%,+1&."'."'%1 &- *&7&1 ' --,3) * -#1"&'-&'*2"%$%/"-#-89' (&0)/ ,3#"- %&0)&".'"-%,//&2,1&#",'7"#/,%&/1&*",-#&#",'-#,*"-- 0"'&# -&3 #$0 --&. -8:"//"#-%&'&/-, %,,1*"'&# 7"#; '*,%"',!,+'#$<+2/"%= &/#,1)&1#' 17"#-%,,/*"-#1"%#-#,,-#> ??&3 #$
<1,.1&0-,1!&0)&".'-&#-%,,/-5/"21&1" -5)&16-,1,# 1".@4,/+0 ) * -#1"&'&'*2"%$%/ &1 &-#&# 3,%+-,'1&"-"'.&7&1 ' --&2,+##1&33"%1+/ -51".#-5&'*1 -),'-"2"/"#" -3,1&//+- 1-8

>
?A,?&3 #$!&/"3,1'"&%&0)&".'&-31 1 -,+1% -3,1/,%&/&. '%" -#,+- "'"0)/ 0 '#"'. )+2/"%&7&1 ' --%&0)&".'-8
BCDEFGE!"#$7"*

HFIEJKLMENMFOFICPKMFI
?&'Q1&'%"-%,;+'"%")&/
1&'-),1#&#",'9. '%$R?Q;
9S
TUVWXTYZW[Y\]^Z_[TZ`aUUbcd[TZefZWZ\Yg[hV\hiZYj
Thkfh[lVhVW]mhiZYj@nYo\pUXgcXgVe%&0)&".'#1,+.
-,%"&/0 *"&52"//2,&1*-5&'*2+-),-# 1-"'0+/#")/ /&'.+&. - R-,7'&#1".#S8
qrrFMENsFDFII
ttt
R;&--0 *"&%&0)&".','uvw-S











 !"#!$%"&
'()(!*+,!-.!/


0

,

/

,,




/,
,
/

0//
,

 

1
/0


,
-2!/
+/1)!
/
//1)($
) +,

0/


0 

/+
1/+

/

/
+
3/)(
4567897"+/
:8;7<=>?7@?8A8;5B=?8;
$

/C00
,$

'C&$.D,E/#

) ,
 /


/


C00!$F!&
/$
#

+G
0!/

/


E/
"!
C
/+"!%E
"+"/-/2//"!




3

*+,/-

1/

/,
/

0//($
) ,0//+HIJ

,
)/,
1+K/$%"/

/(
LMM8?7@N868;;
OOO
'P
1$

.

 






!"#$%
&%'

!&$
(&))#"&$
" !"#$%

&
&# #)'
$&

"
"

#&!!$&!

&*
#"'


)&
#"
+'$&$$,)"
+&
'#&
" )&
#"
+"#%&
"&#(-./0)#"(
##&
!' ( "'#$
"'))
%
12
#


!"#$%

"&
-/"&
!"#3
4('$&
" & (5(0&!6667348506669
"#('$
 '%#"!%"
"#$
$

 "
(:06$"

" -/"&
"!
0&!#*&
0
&
*(#&

"#('$
 '%#"!
&
$""
 "
(:06$"

" -;&

+
5'
&
8#<# & (5('$0)(=758<850=9
#&
&%(&
#('$ 
 '%#"!$
%,

("# >'#(('
")(+%)#")#
'#  +(# 
"
*#" ("!
#"&(+"##$,
(# #
&
($"

" -
/"&
"!


!"#$%

")#"%"
"
'
&#
$"%)
& $*

#&!!$
&*& (+
&$$"#( 
"?/08#&#$+
" "!
%"
!!$
 !"#$%

#&
!"#&!

"'
$"%-@
ABCDEFD1

*(

GHHEIDJKECELL
MMMMM
72'
$N(0"#

1$,)"
9
MMMM
7=


0&
'#&
" 2&
#"
9

@5$&#(+1-O-+O&+:-+P&$" 8(
%"

+2-+QP#"* +R-;-7ST@U9-1"'
#%&'#/&
V"#,W8
*&
0&!

1"'
#%&'#3'(X"#0
&
*&
0&!

.!!$+Y
4(
" -?&
" &
*&
/#&!!$0&!

8(% 
#&
" -
5 #(!#"%W

)WZZ***- 
&-"Z
Z 
&-"Z!
Z("$'%
ZU@S[\U]$"'
#%&'#
&
*"#,&*&
&!


$"'
#%&'#'(-)(!-






 !"#$%&%'()* + !,
-.-/0
+

1,!"!
0 
*!
+!!,"0

,,0


2 ,

30! *41!
2 ! 
5!6#0$ 0
0
5
-.-(0
!


2!2

0!607 !
01! +!!,"0 3%
()!08
! 04!

*
51!"9

2 "+

!
0 :
28 !,

51
5
298
 ,20

"

!!6#0$

!00
5 +!!,"0 :! +!2$
!5
,
518
!
#!

,8 !
;
<=

>=?@> A>B
CD<?@ E

+0

0 !60!
,!


2!#!0"!+!

,
FG<?@
5!
2$2
!!200

!0
28 !
0 ""!,0!$+


+!!,"0

H

AI!,820

,,0

J"+4# !,

!1!
20

:
28,
5,! 5
0



KLMNKOPNQRSTULVVWXLVYZ
F>[

G\+0



/J
,-J"+4
2!
0

! ,!+!
,
5 2

0!60
]AG
GG^BC_G>G\+0



-.

-J"+4
`abNVSWMcKNVdSeRXRYWfaNSWLaLQOPNQRSTULVVWXLVYZMLcKXgRNbbKWRXSLVLNXhNTYheRVRSeReWfeRYS

8"#!

 !

8 
98 $
,00$2
 4!
228
:,!
0$
5 +!22
20

2 ,

7!1!
!5"!
0 *044542
 4
228

!
2! 
, 0
0!,#$"
,!3i4! !,! 5
0

"8 0#!++

1!,#$
+

! 

!
5
!!
3 jklmnom0$*,!
pnqmrstumvunwnqkxsunq
y
8++

0
504!
2 ""0"!
00 z 

{!

:04!0$
|!00!2
"+!0!,04!
*

}

*!

5 +!!,"0 0
-J"+4

"
0"9

0 !!0 &0
0
5

8 ,(/J"!

0!
 0
!!0 '
,
0!,

!
$-:J..
!* +!!,"0 5
3~048
,
5

"04!1
0!
7++

1!,!1$0
€
1!|!00!:04!0$
2 !0!,+
2$
-J"+4


0!
 0
!!0 *04 +!!,"0
-."+4

"!
0 !!0 
,
!

24  *4!
24,
!

!+
! !
03i4!$
!,$2

,820!,2 ! 08,$
1!|!00!
!54#

4 , 3
i4!,0 4
*!,040
*!

5 +!!,"0 
,
2 ! 
5 5
,!
0$*04
80
$"
}!0
5 2"+5
:,,0

!


2!"!
0:
!70"!, 5
 :

!
5
!!

524
5! 0
04!

,*$
! 80!,

-.7(.‚,

+
04!
8"#!

2
 


04! 08,$
20

3 i4!ƒ0


20

0$i

+

00

\2 &ƒi\'4 +

,82!,0$"0 ;|!00
5|!
|+!!,"0

„
#
|0
!!0 : !0
58,!
! +

1,
5,!0!,:2

0!607 !
01!"!04
,

!00
5 +!!,"0 
8 #
!
1

"!
0 3










!


"
#

$ %#!
"   &
'
%& !!
#() !
*)+,-
& 
"

&


"&
 
!
( !. 
," &/ !'#)
0!
#&
 &


''  ! !


&  
%
)+,
'
"(, #

 !

0 1"

!!  
"




% " 


!&!

!
"!
"% 
 !
"!% 



" !
#

"   2&
 


&! (
3"
#
*33,
-

"
& 

" !"
"!" & & & 
&  !

"
(33,
%"#

 4 *
!

 #! ! -
" 

" *5 "
" !
&!
"& 
-%  
*"%-(
3#
#' ,  (, #
 " !


!
 

  

 %& %(
6789:;9
, #' 
%
" # 
'  !&

 !
"  


" !
<:=9>?@A9BA:C:=7D?A:=

EFGHIJKLJMNKOLMPQRLLSQTULVWXTYLKTJZEFGH
3
[\
]^]- 
! 
!!
 


 ! 
'
 ! "
"


 #33,
(_
& %"
`aa
#('((!&a"&

a
"

#


((
bcc:A9Bd:8:==
eeeee
*f-

g7D?A:h<?DA:b8ij:k@?l9dB@
mBnBo:lB@67oo78=
 
 





!
""#
#
$!%&'#$!"()'
*&
+#)#$,&'

(&!'

-
..'+#!#/0
.'#&1&#'$)
0%$).'#&1%/#"#'
23 '$
(&'%!
""#
#
$
(&+#+
&&'!'#+'

.'!%&'$'')')
&'!
+'&%$)&'

&'-
)4%$)/#$)
%$%!#+'
"#1'5#.#$

!#'40.'4&'6(#&'/')#!%"&'.%-#"#%#
$5#.
*'!#%"#

.%!%$&%$,'1&
/
&.
*')#!
0$'(&

(&,'&40*.4
#!%"%$)

!!(*%#
$%".'&%*40%$)*&

.'#!

*
4!.
"
,4%$)
$'(&
*
4!.
"
,42
7'+'&'%$)1%%"!
""#
#
$
$

$"4%11'!.'+#!#/#$+
"+')0-(
.'#&1%/#"4%$)1&#'$)
%
5'""28!&

.'$%#
$0#$9%$%)%0%$)
"
!%""4#$.'7%$:&%$!#
!
;%48&'%0.'&'%&'!.%*'&

1:%/#"#'
1 &7%1'7&''

23.#
,&
(*%)+
!%'

%.'
%'!%*#
"#$7%!&%/'$
%$)5
&<
5#."%5/%<'&
%$)$
$ *&
1#
"#<'=
.'&
8,%#$
>&($<
?@ABACDEFGHI@JEHJA@GEF@AJGICKEJGEALMNJLF@JOJDAGOIEABJPFQQAEEJJGRSTUUF@EACDBAPEAQGVLIQAOAJGPFQJG #$/%$41
&/
2:
&'W%/*"'0X
&")>%4
1Y'/'/-&%$!'1
&Y
%)3&%11#!Z#!#/
#
%$%$$(%"'+'$.'")

$.'.#&)7($)%4#$[
+'/-'&#$&'/'/-&%$!'
1.

'5.
.%+')#')
&.%+'-''$%11'!')-4
/

&+'.#!"'!
""#
#
$
0%$)
)&%5%'$#
$
.',
%"
1Z#
#
$\'&
2 ]^_`ab`9#45#)'
cad`efgh`ihajad^kfhad

3.'X
&")l'%".m&,%$#n%#
$oXlmp*&
)(!')%-

<"''$#"')

9 ""#
#
$Y'
*
$
'q7(**
&#$,

3. '811'!')-4Y
%)3&%11#!9
""#
#
$
.%)'
!&#-'
.'!
$
'6('$!'

1!
""#
#
$
.%/%4$

$"4
#$!"()'*.4
#!%"#$r(&#'
&'
("#$,#$)#
%-#"#40-(%"

*
4!.
"
,#!%"&%(/%2Xlm&'!
,$#n'
.%%$
'11'!#+'*

!
""#
#
$&'
*
$
'&'6(#&'
.'#$',&%#
$
1#$r(&4!%&'0/'$%".'%".
'&+#!'
0"',%"

(**
&%$)"',#
"%#
$0%$))%%
$!
""#
#
$
%$)#$r(&#'
2 



 



 




!"
#$%&'()*+%"
#,-,.)&
/,*
(
)001%&'#"%(,"

%)++&,((()0,

#2)"",*3,()
',
#%""
(
%*
"%#)

%*(452,

#)*,/."%
6%&#%*

* ,
%,/."%
6)*
*
,&*)"6/ "

7+,.)&
/,*
#%// *
#)

%*
(
&)
,3

*&,(.%*(,
%(,8,&,)*+0)
)"#%""
(
%*(452,.&%
%#%"1
""%
"
*,).)
20%&1)&+0%& !"
#
$%&'((
)00
%!,).)&
%0
2,
//,+
)
,%*7
2,3&% *+7&,(.%*(,
%)*
*8,(

3)

%*%0(,8,&,)*+0)
)"
#%""
(
%*(6,*( &
*3)/ "

7+
(#
."
*)&
&,(.%*(,
,)/0%# (,+!%
2%*
2,!,2)8
%&)")*+,*3
*,,&
*3
,",/,*
(%0)#%""
(
%*452
(/ "

7+
(#
."
*)&

,)/)"(%( ..%&
(

/,"
+)
)(2)&
*3)/%*3

+,.)&
/,*
(6,*( &,(+)
))## &)#
6)*++,8,"%.(*,)&7
,&/
*
,&8,*

%*(4
9:;<=><

1 +,
?=@<ABCD<ED=F=@:GBD=@
52,H)*I&)*#
(#%J
(
%*K,&%5&)00
#I)
)"

&%
%#%"
()*,00
#
,*
)*+(
)*+)&+
L,+.&%#,+ &,0%&
&,.%&

*36
*8,(

3)

*36)*+#%"",#

*3+)
)%*
&)00
#0)
)"

,(61

2#%%&+
*)

%*)#&%((/ "

.",#

)3,*#
,(4









 

!

"!"!
#!



#


"

$%

&
# 



%
!& 
!

'%()&%&
# 
 
"

#
'%! $ 
!#"!

'%
&
#

 

!&#%


"!*'&%#
!!&&#!!
!(
* !+

!



!
"
!

%
#

!!#*!!*$#,
'&
#
-&
#



"




(.
#
!

'
!"!"!
&&
"&$
&!!
'&&!
'%'&!
#

+
&

&"
!

/&"#+

0!


%*+

1
2!
"
!
.%
#
12.
$ 
'%'&!
+'%

$%'
!'&&!'"&!


&



%+ 
"

!
&&!$

#
#+ 
"

!
&!&3!
&

3"#
''#
##!
!!
!
''
$+
#
!
*%
&!'
+
!"



(
4567897
%*
:8;7<=>?7@?8A8;5B=?8;




%!#
*
 

"(2C2.#
!

&!"

DEFGHIJGKLMKNOPQKRSHTUJSKGVWG
&##!X

'
!#



!

&!


&$Y+
"
Z[[***(
(

[


%-

[&
#- 
-
'%
Resolution No. 2025-__ Page 1 of 3 September 24, 2025
RESOLUTION NO. 2025-_____

RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILLITS TO REPLACE A PREVIOUSLY ADOPTED RESOLUTION AUTHORIZING THE SUBMITTAL OF 2025-26

PAVEMENT PRESERVATION PROJECT TO THE CALIFORNIA TRANSPORTATION COMMISSION (CTC) INORDER TO RECEIVE FISCAL YEAR 2025/2026 APPORTIONMENT OF SB1 ROAD MAINTENANCE AND REHABILITATION ACCOUNT (RMRA) FUNDING.

WHEREAS, Senate Bill 1 (SB 1), the Road Repair and Accountability Act of 2017 (Chapter 5, Statutes of 2017) was passed by the Legislature and Signed into law by the Governor in April 2017 to address the significant multi-modal transportation funding shortfalls statewide; and
WHEREAS, SB 1 includes accountability and transparency provisions that will ensure the residents of the City of Willits are aware of the projects proposed for funding in our community and which projects have been completed each fiscal year; and WHEREAS, the City of Willits must adopt by resolution a list of projects proposed to receive fiscal year funding from the Road Maintenance and Rehabilitation Account (RMRA), created by SB 1, which must include a description and the location of each proposed project, a proposed schedule for the project's completion, and the estimated useful life of the improvement; and
WHEREAS, the Resolution adopted by the City Council at their August 14, 2024 meeting cited an apportionment of $400,000 to the City through the Local Streets and Roads (LS&R) Program in Fiscal Year 2024/2025; and
WHEREAS, this is the ninth year in which the City is receiving SB 1 funding and will enable the City of Willits to continue essential road maintenance and rehabilitation projects, safety improvements, repairing and replacing aging bridges, and increasing access and mobility options for the traveling public that would not have otherwise been possible without SB 1; and
WHEREAS, the City of Willits must adopt by resolution a list of projects proposed to receive fiscal year funding from the Road Maintenance and Rehabilitation Account (RMRA), created by SB 1, which must include a description and the location of each proposed project, a proposed schedule for the project’s completion, and the estimated useful life of the improvement; and
WHEREAS, the of Willits will receive an estimate $133,982 in RMRA funding in Fiscal Year 2025-26 from SB 1; and
WHEREAS, the City has gone through a public process by presenting projects and the annual budget and Capital Improvement List at City Council meetings to ensure public input into our community's transportation priorities/project list; and

WHEREAS, the SB 1 project list and overall investment in our local streets and roads infrastructure with a focus on basic maintenance and safety, investing in complete streets infrastructure, and using cutting-edge technology, materials and practices, will have significant positive co-benefits statewide
Resolution No. 2025-__ Page 2 of 3 September 24, 2025
WHEREAS, The following list of newly proposed projects will be funded in-part or solely with Fiscal Year 2025-26 Road Maintenance and Rehabilitation Account revenues:

The following previously proposed project may also utilize Fiscal Year 2025-26 Road Maintenance and Rehabilitation Account revenues in their delivery. With the relisting of these projects in the adopted fiscal year resolution, the City of Willits is reaffirming to the public and the State our intent to fund these projects with Road Maintenance and Rehabilitation Account revenues:

Project Title: Willits City Wide Striping and Crosswalk Safety Enhancements Project Description: Restriping of Crosswalks, Stop Bars, traffic and bike lanes.

Project Location: See Exhibits A and B
Estimated Project Schedule: Start (11/25)– Completion (08/26) based on the component being funded with RMRA funds
Estimated Project Useful Life: Unknown-estimated 5 plus years Project Title: 2025-26 Pavement Preservation Project
Project Description: Resurface 3000ft of paving on W. Mendocino Ave. from S. Main Street to Hawthorne Lane, including sidewalks, gutters, drains and ADA accessible updates.

Project Location: S. Mendocino Avenue, Willits.

Estimated Project Schedule: Start (02/2025) - Completion (08/2025) based on the component being funded with RMRA funds.

Estimated Project Useful Life: Fifteen to twenty-years.

WHEREAS, Master Agreements, Program Supplemental Agreements, Fund Exchange Agreements and/or Fund Transfer Agreements need to be executed with the California Department of Transportation before such funds could be claimed and WHEREAS, the City of Willits wishes to delegate authorization to execute these agreements and any amendments thereto to the Director of Public Works (Services & Facilities) or their designee be authorized to execute all Agreements, Program Supplemental Agreements, Fund Exchange Agreements, Fund Transfer Agreements and any amendments thereto with California Department of Transportation.

NOW, THEREFORE, the City Council of the City of Willits approves acceptance of initial design funding from the State of California Department of Transportation for the -------------and authorizes the Director of Public Works (Services and Facilities) to sign the agreement.

PASSED, APPROVED AND ADOPTED, this 24th day of September, 2025.

THE CITY OF WILLITS
______________________________
TOM ALLMAN, Mayor
ATTEST:

Resolution No. 2025-__ Page 3 of 3 September 24, 2025
I, Delores Pedersen, City Clerk of the City of Willits, do hereby certify that the foregoing Resolution was duly and regularly passed, approved and adopted by the City Council of the City of Willits, California, at its regular meeting held on the 24th day of September 2025, by the following vote:

AYES:

NOES:

ABSENT:
______________________________
DELORES PEDERSEN, City Clerk
Item No. 9c
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Connor Stack, City Planner
Agenda Title: RECEIVE REPORT AND RECOMMENDATION FROM THE COMMUNITY DEVELOPMENT

DEPARTMENT REGARDING THE ESTABLISHMENT OF AN ENTERTAINMENT ZONE FOR CITY-APPROVED EVENTS
Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 30 minutes.

Summary of Request: The City Council is asked to discuss a draft of an Entertainment Zone Ordinance. Recent changes to California law (SB 969, effective January 1, 2025) allow cities to designate Entertainment Zones permitting the regulated consumption of alcoholic beverages in public rights-of-way during approved events.

Establishing Entertainment Zones has the potential to create a positive economic impact by encouraging visitors to spend more time downtown, increasing customer traffic for restaurants, retailers, and entertainment venues, and attracting new cultural and community events. In turn, this can strengthen the local economy and generate additional sales tax revenue.

The purpose of this discussion is to receive Council input on what adjustments or changes best support the City’s goals of economic vitality, safe and family-friendly events, and protection of public health and safety. Staff will incorporate Council direction into a final ordinance for future consideration.

Background: SB 969 (Effective Jan 1, 2025) authorizes California cities to create Entertainment Zones where regulated public alcohol consumption is allowed during permitted events. This provides new tools for cities to activate downtowns and enhance event programming while maintaining control over public safety and sanitation.

Recommended Action: Accept report and provide directions to staff regarding the development and implementation of an ordinance allowing Entertainment Zone(s) in the City of Willits pursuant to Senate Bill 969.

Alternative(s): None recommended
Fiscal Impact: Fiscal impacts will vary depending on scope of implementation, including logistics and enforcement needs, but are not expected to be significant
Personnel Impact: Existing staff levels support ordinance implementation and oversight.

Identified City Council Conflict of Interest: None.
2021 Adopted Goals: Develop and implement economic development strategies for the City of Willits that will promote the development and maintenance of a strong business sector including business retention and attraction, tourism, marketing and revenue generation.

California Environmental Quality Act: Discussion item only.

This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney Assistant City Manager City Clerk Finance Director Human Resources
Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________

CITY COUNCIL AGENDA STAFF REPORT
MEETING MEETING DATE: September 24, 2025 AGENDA ITEM NO: 9c STAFF REPORT: ENTERTAINMENT ZONE
PAGE 1
TO: Honorable Mayor and Members of the City Council
PREPARED BY: Connor Stack, City Planner
AGENDA TITLE: RECEIVE REPORT AND RECOMMENDATION FROM THE

COMMUNITY DEVELOPMENT DEPARTMENT REGARDING THE
ESTABLISHMENT OF AN ENTERTAINMENT ZONE FOR CITYAPPROVED EVENTS

BACKGROUND
In 2024, the California Legislature adopted Senate Bill 969, which allows local municipalities and counties to designate “entertainment zones”. An entertainment zone is a defined area where the open consumption of alcoholic beverages is allowed on public streets, sidewalks, or public rights-of-way during specified days and hours. SB 969 expanded upon a law that had previously applied only in the City and County of San Francisco (SB 76), to allow entertainment zones to be established in any jurisdiction in the state.

Key requirements of SB 969 include:
• Only licensed establishments within a Zone may sell alcohol for public consumption.
• Alcohol must be served in non-glass, non-metal containers. • No alcohol deliveries to consumers in the Zone.
• Cities must consult with law enforcement prior to designation.

Entertainment zones must be established through a local ordinance and follow the regulations established by the California Department of Alcoholic Beverage Control (ABC). Eligible ABC licensees may participate in the entertainment zone by allowing their patrons to leave the premises with an open alcoholic beverage container for purposes of consumption within that entertainment zone. This is only allowed during the days and hours approved by the City Council. Alcoholic beverages purchased at the licensed premises may not leave the premises in an open glass or metal container. Participants cannot bring their own outside drinks; they must be purchased from participating businesses. The law requires collaboration with local law enforcement and a review of the entertainment zone every two years following its adoption.

STAFF REPORT: ENTERTAINMENT ZONE
PAGE 2
The concept of establishing an Entertainment Zone in downtown Willits was initially suggested by the Willits Chamber of Commerce to the City Manager, who then recommended that the City Council consider the idea.

The concept of the Entertainment Zone and potential ordinance options were presented to the Willits City Council on August 27, 2025, during which public input was received.

Following the discussion, the Council directed staff to develop a formal ordinance and agendize for additional discussion and Council consideration.

DISCUSSION.

The draft ordinance proposes adding Chapter 17.47 – Entertainment Zones to the City Code. This new chapter would authorize the City to designate specific areas where public alcohol consumption is permitted during City-approved events, under controlled conditions.

The ordinance establishes the framework for creating Entertainment Zones by Council resolution, ensuring each designation is subject to Council approval. Once an Entertainment Zone is established by City Council, event organizers could apply for a zoning permit through an administrative process to host qualifying events within the zone When establishing an entertainment zone, Council will want to consider allowable location, days, hours, and types of alcohol.

Initial Zone Location: At the August 27th meeting, input was given to looking at forming the boundaries of an entertainment zone in the downtown area. Attachment B shows an initial zone located with the public right-of-way and abutting sidewalks along Main Street between Wood Street and Commercial Street, and East Commercial Street between Main Street and Humboldt Street. Further, the City parking lot at East Van Lane and Schmidbauer Lane are included in the zone boundary.

Example Operational Requirements: To ensure that Entertainment Zones are managed safely and effectively, the following operational requirements may be applied to permitted events. These measures are designed to promote public safety, maintain compliance with state and local regulations, and provide clear expectations for event organizers.

1. City-issued zoning permit required for each event. A planned event like “First Friday” could be approved under one zoning permit.

2. Defined hours (e.g., Fridays 12–9 PM; Saturdays 12–9 PM; City approved festivals).

3. Boundaries clearly marked with signage, barriers, and staff checkpoints

4. Non-glass, non-metal containers only; branded wristbands or cups may be required for age verification.

5. ABC compliance measures

6. Security and post event cleanup plans tailored to each event STAFF REPORT: ENTERTAINMENT ZONE
PAGE 3
Entertainment Zone Management Plan: The Management Plan is intended to serve as a practical guide for all events utilizing an Entertainment Zone. It would outline the minimum elements that event organizers must address to ensure public safety, regulatory compliance, and effective communication with the community. The plan is intended to provide consistency across events while allowing flexibility for organizers to tailor details to their specific operations. Required elements may include:

1. Zone Operator designation with 24/7 contact;

2. Security and public safety plan (subject to FBPD review);

3. Trash and cleanup plan;

4. Boundary markings (signage, fencing, decals);

5. Procedures for age verification;

6. ABC compliance protocol;

7. Incident reporting procedures.

RECOMMENDATION
Accept report and provide direction to staff regarding the development and implementation of an ordinance allowing Entertainment Zone(s) in the City of Willits pursuant to Senate Bill 969.

ATTACHMENTS
Attachment A: Draft Entertainment Zone Ordinance
Attachment B: Draft Downtown Entertainment Zone Boundary Attachment C: Draft Entertainment Zone Management Plan
Attachment D: Senate Bill 969 Text
Attachment E: ABC FAQ
ORDINANCE NO. ________

AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF WILLITS, CALIFORNIA, ADOPTING AN AMENDMENT TO TITLE 17 (ZONING) OF THE WILLITS MUNICIPAL CODE INCLUDING THE ADDITION OF CHAPTER 17.47 ENTERTAINMENT ZONES.

WHEREAS, Senate Bill 969 (SB 969), signed into law in 2024, authorizes cities and counties in California to establish "Entertainment Zones" in which patrons may consume alcoholic beverages in the public right-of-way under specified conditions; and WHEREAS, the City of Willits seeks to activate its downtown core, enhance community events, and support small businesses by allowing for regulated outdoor consumption of alcoholic beverages during City-approved special events; and
WHEREAS, the Department of Alcoholic Beverage Control (ABC) requires cities establishing Entertainment Zones to adhere to certain requirements, including consultation with law enforcement and ongoing review to ensure public safety; and WHEREAS, the City Council finds that this ordinance is consistent with the City’s General Plan, and Economic Development goals.

WHEREAS, the City Council finds and declares:

1. The ordinance is consistent with the City’s General Plan as it would promote economic development, activate Main Street as a vibrant commercial and cultural core of the city, and support community use of public space.

2. The ordinance would not result in risks to public health or safety as all events would be Cityapproved events with built-in revocation authority.

3. The downtown area is physically well-suited for an entertainment zone, as it is an established community hub with existing restaurants, bars, parking, and other infrastructure that support safe and beneficial entertainment related activities for the local business community.

4. Approval of this Ordinance is categorically exempt from CEQA because:
a. It can be seen with certainty that there is no potential for significant environmental impact because the permitted activity is only temporary in nature. Exemption 15061(b)(3), and
b. It involves the operation or licensing of existing public rights-of-way involving negligible or no expansion of existing use. Exemption 15301(c).

NOW, THEREFORE, BE IT RESOLVED that the City Council does hereby authorize Section 1. The Recitals set forth above are true and correct and incorporated herein as findings.

Section 2. Chapter 17.47 titled “Entertainment Zones” is hereby added to Title 17 “Willits zoning ordinance” of the Willits Municipal Code as follows:

Chapter 17.47 – Entertainment Zones

17.47.010 – Purpose and Intent

17.47.020 – Definitions

17.47.030 – Establishment of Entertainment Zones

17.47.040 – ABC Compliance

17.47.050 – Management Plan Requirement

17.47.060 – Law Enforcement and Review

17.47.070 – Noncompliance and Enforcement

17.47.010 – PURPOSE AND INTENT
This chapter establishes Entertainment Zones pursuant to the authority granted under California Business & Professions Code § 25623, as amended by SB 969. The purpose is to promote economic development, enhance community events, and allow the regulated consumption of alcoholic beverages in designated public areas during approved special events. The Willits Municipal Code authorizes the City to regulate the use of public rights-of-way and to require permits and conditions for temporary street closures, traffic control, and events.

17.47.020 – DEFINITIONS
For the purposes of this chapter:

A. “Entertainment Zone” or “Zone “means an area designated by resolution of the City Council where alcoholic beverages may be consumed in public rights-of-way during approved events.

B. “Licensed Premises” refers to an establishment licensed by the Department of Alcoholic Beverage Control (ABC) for the sale of alcoholic beverages for on-site or off-site consumption.

C. “Zone Operator” means the person or entity designated in the Entertainment Zone Management Plan responsible for compliance with this chapter and all applicable laws.

D. “Open Container” refers to any unsealed alcoholic beverage container in a non-glass, non-metal cup or receptacle.

17.47.030 – ESTABLISHMENT OF ENTERTAINMENT ZONES
A. The City Council may, by resolution, establish Entertainment Zones. The resolution shall specify:

1. Geographic boundaries of the Zone;

2. Authorized hours and days of operation;

3. Types of alcoholic beverages permitted;

4. Container requirements;

5. Identification mechanisms (e.g., wristbands, stamps) for verifying age compliance;

6. Special conditions or limitations deemed necessary for public health and safety.

B. Entertainment Zones shall only be active during City-authorized special events with an approved Zoning Permit.

C. Changes or alternative designated zones, boundaries, hours, or requirements may be adopted by future City Council resolution without amending this ordinance.

D: Prior to establishing a new or modifying an existing Entertainment Zone , the City shall provide notice to all businesses and residents within or adjacent to proposed Zone boundaries and hold a public hearing.

17.47.040 – ABC COMPLIANCE
A. Only ABC-Licensed Premises located within the boundaries of an Entertainment Zone may sell alcoholic beverages for off-site consumption in the Zone, subject to compliance with the following:
a. The type of alcohol provided for consumption in the Zone is authorized by the Resolution establishing the Zone.
b. Only Specified Beverage Containers (no glass or metal) are allowed for on-the-go consumption; all containers must display the City or other approved event seal. c. Deliveries of alcoholic beverages to consumers located within the Entertainment Zone are prohibited, unless the delivery is made to a licensed private business or residential address within the Zone.
d. Patrons with Open Containers must exit Licensed Premises directly into the Entertainment Zone. Alcoholic beverages may not be consumed outside the designated boundaries or during unauthorized hours.
e. Otherwise comply with any applicable ABC requirement.

B. The Zone Operator shall be responsible for implementation of the measures outlined in the approved Management Plan submitted pursuant to Section 17.47.050.

C. Licensees must notify ABC and the City of their intent to participate in an established Entertainment Zone annually.

17.47.050 – MANAGEMENT PLAN REQUIREMENT
A. An approved Entertainment Zone Management Plan shall be required for each event and shall include:

1. Zone Operator designation with 24/7 contact;

2. Security and public safety plan (subject to Willits Police Department review);

3. Trash and cleanup plan;

4. Boundary markings (signage, fencing, decals);

5. Procedures for age verification;

6. ABC compliance protocol;

7. Incident reporting procedures.

B. No alcohol consumption may occur within an Entertainment Zone without a City approved Management Plan.

C. The Management Plan is subject to review and approval of the Community Development Director or his/her designee.

17.47.60 – LAW ENFORCEMENT AND REVIEW
A. Prior to establishing any Entertainment Zone, the Willits Police Department shall review the proposed Zone regarding public safety concerns, mitigation strategies, and proposed boundaries, hours, and event types.

B. Every two years, unless requested sooner by the Chief of Police, the City shall review the operation and impacts of each established Entertainment Zone in consultation with the Willits Police Department. Reports may be provided to ABC upon request.

17.47.70 – NONCOMPLIANCE AND ENFORCEMENT
A. Noncompliance with this Chapter or the approved Management Plan may lead to loss of the security deposit and could affect the Zone Operator’s eligibility to obtain a Zoning Permit to host any future event in the Entertainment Zone.

B. The City reserves the right to suspend or revoke the use of an Entertainment Zone at any time if deemed necessary to protect public health and safety.

Section 3. Severability. If any section, subsection, sentence, clause, or If any section, subsection, sentence, clause or phrase of this Ordinance is for any reason held by a court of competent jurisdiction to be invalid or unconstitutional, such decision shall not affect the validity of the remaining portions of the Ordinance. The City Council of the City of Willits hereby declares that it would have passed this Ordinance and each section, subsection, sentence, clause and phrase thereof irrespective of the fact that one or more sections, subsections, sentences, clauses or phrases may be held invalid or unconstitutional.

Section 4. Effective Date and Publication. This ordinance shall be in full force and effect from and after thirty (30) days after the date of its passage.

PASS, APPROVED AND ADOPTED, this ____ day of _____ 2025 ______________________________________
Tom Allman, Mayor
ATTEST:

I, Delores Peterson, City Clerk of the City of Willits, do hereby certify that the foregoing Resolution was duly and regularly passed, approved, and adopted by the City Council of the City of Willtis, California, at its regular meeting held on the ___________ day of ______ 2025, by the following vote.

AYES:

NOES:

ABSENT:
_______________________________________________________ Delores Peterson, City Clerk

City of Willits
Entertainment Zone Management Plan
To be completed and submitted as part of the Zoning Permit application

1. Event Information
Event Name: Event Date(s):

Event Hours (Start – End): Location / Zone Area:

Event Organizer / Organization:

Contact Name & Phone: Email Address:

2. Zone Operator Designation
Zone Operator Name: Cell Phone (24/7 Access):

Zone Operator Required Duties:
 Act as point of contact for City and emergency personnel  Be familiar with and ensure compliance with EZ regulations and event-specific conditions  Coordinate set-up, supervision, and breakdown

3. Alcohol Sales & Service
List of Participating Alcohol Vendors:

Type of Alcohol Allowed (e.g., Beer, Wine, Spirits)
ABC License Numbers:

4. Age Verification & Beverage Controls
 Wristband Required for 21+ Participants? ☐ Yes ☐ No
 Compostable Cups Used? ☐ Yes ☐ No
 Designated Alcohol Service Areas Marked? ☐ Yes ☐ No
 Alcohol Only Served by ABC-Licensed Vendors? ☐ Yes ☐ No  Prohibited Containers Enforced? (No glass or metal) ☐ Yes ☐ No  Will“No Alcohol Beyond This Point” signage be posted at all exits? ☐ Yes ☐ No  Will perimeter be marked with barriers or fencing? ☐ Yes ☐ No

5. Zone Boundaries & Signage
Attach a detailed site map showing:
 Zone perimeter
 Entry/exit points
 Vendor locations
 Restrooms,trash/recycling, stage areas

6. Security & Public Safety
Security Firm (if applicable): # of Security Personnel:
 WPD Coordination Confirmed? ☐ Yes ☐ No
 First Aid / EMS Available On-Site? ☐ Yes ☐ No
Attach:
 Security staffing plan if needed
 Crowd control measures if needed
 Emergency response protocol

7. Sanitation & Waste Management
 Trash/Recycling Stations Provided? ☐ Yes ☐ No
 Restroom Facilities Available? ☐ Yes ☐ No
 Post-Event Cleanup Plan:
 Cleanup Contractor (if applicable):

8. Community Notification & Access
 Nearby Businesses Notified of Event? ☐ Yes ☐ No
 ADA Accessibility Ensured? ☐ Yes ☐ No
 Noise or Street Closure Impacts Mitigated? ☐ Yes ☐ No

9. Incident Reporting & Enforcement
All incidents involving safety, alcohol violations, or disruptions must be:
 Reported to WPD within 24 hours
 Documented in an Incident Log

10. Special Event Procedures (include any additional event management procedures)

11. Acknowledgment & Signature
I certify that I have read and understand the requirements for operating within the Entertainment Zone and will ensure full compliance with the Willits Municipal Code, ABC regulations, and all event-specific conditions.

Signature of Organizer / Zone Lead: Date:

Reserved for City Use Only
Management Plan Reviewed and Approved By: _____________________Date:________________ Special Conditions
95 Senate Bill No. 969
CHAPTER 869
An act to amend Sections 23039.5, 23357, 23358, 23396, and 25690 of, and to add Sections 25691 and 25692 to, the Business and Professions Code, relating to alcoholic beverages.
[Approved by Governor September 28, 2024. Filed with
Secretary of State September 28, 2024.]
legislative counsel’s digest
SB 969, Wiener. Alcoholic beverages: entertainment zones: consumption.

The Alcoholic Beverage Control Act contains various provisions regulating the application for, the issuance of, the suspension of, and the conditionsimposed upon alcoholic beverage licenses by the Department of Alcoholic Beverage Control. Existing law defines “entertainment zone” for purposes of the act as a zone created by ordinance on or after January 1, 2024, in the City and County of San Francisco, that authorizes consumption of one or more types of alcoholic beverages on public streets, sidewalks, or public rights-of-way adjacent to and during a special event permitted or licensed by the department. Existing law authorizes the City and County of San Francisco to establish an entertainment zone, subject to certain requirements, including providing specified information relating to the entertainment zone to the department and establishing a process or procedure by which persons in possession of alcoholic beverages in the entertainment zone may be readily identifiable as being 21 years of age or older.

This bill would, instead, define “entertainment zone” as a zone created by a city, county, or city and county ordinance on or after January 1, 2025, that authorizes consumption of one or more types of alcoholic beverages on public streets, sidewalks, or public rights-of-way. The bill would additionally authorize any city, county, or city and county to establish an entertainment zone, subject to the above-described requirements. Before enacting an ordinance to establish or modify an entertainment zone, the bill would require a city, county, or city and county to notify local law enforcement and request feedback about specific information, including, among others, the entertainment zone’s proposed boundaries and days and hours of operation. The bill would require a city, county, or city and county that establishes an entertainment zone, or its designated subordinate officer or body, to review the operation of the entertainment zone every 2 years following the adoption of the entertainment zone, as specified, and to make any reports produced during the review available to the department upon request.

Existing law authorizes a licensed beer manufacturer, a licensed winegrower, and any on-sale licensee to permit consumers to leave the 95 Ch. 869 — 2 —
premises with open containers of alcoholic beverages for consumption off the premises within an entertainment zone, subject to certain conditions.

Existing law specifies that a licensed beer manufacturer, a licensed winegrower, and any on-sale licensee whose privileges are restricted due to operating conditions or other statutory restrictions may be prohibited from exercising entertainment zone privileges that are contrary to their operating conditions. For this purpose, existing law requires any restrictions on the exercise of off-sale privileges to apply to the removal of alcoholic beverages from the licensed premises for consumption in the entertainment zone.

This bill would, instead, prohibit any restrictions on the exercise of off-sale privileges from applying to the removal of open alcoholic beverages from the licensed premises for consumption in the entertainment zone.

This bill would incorporate additional changes to Section 23358 of the Business and Professions Code proposed by AB 2177 to be operative only if this bill and AB 2177 are enacted and this bill is enacted last.

The people of the State of California do enact as follows:

SECTION 1. Section 23039.5 of the Business and Professions Code is amended to read:
23039.5. “Entertainment zone” means a zone created by a city, county, or city and county ordinance on or after January 1, 2025, that authorizes consumption of one or more types of alcoholic beverages on public streets, sidewalks, or public rights-of-way.

SEC. 2. Section 23357 of the Business and Professions Code is amended to read:
23357. (a) A licensed beer manufacturer may, at the licensed premises of production, sell to consumers for consumption off the premises beer that is produced and bottled by, or produced and packaged for, that manufacturer.

Licensed beer manufacturers may also exercise any of the following privileges:
(1) Sell that beer to any person holding a license authorizing the sale of beer.
(2) Sell that beer to consumers for consumption on the manufacturer’s licensed premises or on premises owned by the manufacturer that are contiguous to the licensed premises and which are operated by and for the manufacturer.
(3) Sell beer and wine, regardless of source, to consumers for consumption at a bona fide public eating place on the manufacturer’s licensed premises or at a bona fide public eating place on premises owned by the manufacturer which are contiguous to the licensed premises and which are operated by and for the manufacturer.
(4) (A) Permit consumers to leave the premises with open containers of alcoholic beverages for consumption off the premises within an entertainment zone if all of the following conditions are satisfied:
— 3 — Ch. 869
95 (i) The premises is located within the entertainment zone. (ii) Consumption of that type of alcoholic beverage is authorized by the ordinance creating the entertainment zone.
(iii) Open alcohol containers only leave the premises during the hours allowed by the ordinance establishing the entertainment zone. (iv) Patrons with open containers exit the premises directly into an entertainment zone.
(v) All alcoholic beverages in the entertainment zone are purchased only at a licensed premises located within the entertainment zone. (vi) The premises expressly prohibits open containers or closed containers of alcoholic beverages acquired outside their premises. (vii) Delivery of alcoholic beverages to consumers within the entertainment zone by the licensee or by any third-party delivery service is expressly prohibited unless the delivery is to a residential building or private business that is not a licensee.
(viii) No alcoholic beverages purchased at the licensed premises may leave the premises in an open glass or metal container for consumption in an entertainment zone.
(ix) The licensee annually submits their notice of intent to participate in an open container entertainment zone to the department. (B) This paragraph does not require a licensee to sell any alcoholic beverage for consumption off the premises within an entertainment zone. (C) Licensees whose privileges are restricted due to operating conditions or other statutory restrictions may be prohibited from exercising entertainment zone privileges that are contrary to their operating conditions.

For purposes of this paragraph, any restrictions on the exercise of off-sale privileges shall not apply to the removal of open alcoholic beverages from the licensed premises for consumption in the entertainment zone. (b) Notwithstanding any other provision of this division, licensed beer manufacturers and holders of out-of-state beer manufacturer’s certificates may be issued and may hold retail package off-sale beer and wine licenses.

Alcoholic beverage products sold at or from the off-sale premises that are not produced and bottled by, or produced and packaged for, the beer manufacturer shall be purchased by the beer manufacturer only from a licensed wholesaler.
(c) Notwithstanding any other provision of this division, a licensed beer manufacturer may manufacture cider or perry at the licensed premises of production and may sell cider or perry to any licensee authorized to sell wine. For purposes of this subdivision, “cider” and “perry” have the meanings provided in Section 4.21(e)(8) of Title 27 of the Code of Federal Regulations. This subdivision does not alter or amend the classification of cider or perry as wine for any purpose other than that provided by this section.
(d) A beer manufacturer may also have upon the licensed premises, or on premises owned by the manufacturer that are contiguous to the licensed premises and are operated by and for the manufacturer all beers and wines, regardless of source, for sale or service only to guests during private events Ch. 869 — 4 —
95 or private functions not open to the general public. Alcoholic beverage products sold at the premises that are not produced and bottled by, or produced and packaged for, the beer manufacturer shall be purchased by the beer manufacturer only from a licensed wholesaler. All alcoholic beverages sold or served shall be produced by a licensee authorized to manufacture the product.

SEC. 3. Section 23358 of the Business and Professions Code is amended to read:
23358. (a) Licensed winegrowers, notwithstanding any other provisions of this division, may also exercise the following privileges:
(1) Sell wine and brandy to any person holding a license authorizing the sale of wine or brandy.
(2) Sell wine and brandy to consumers for consumption off the premises where sold.
(3) Sell wine to consumers for consumption on the premises. (4) Sell all beers, wines, and brandies, regardless of source, to consumers for consumption on the premises in a bona fide eating place as defined in Section 23038, which is located on the licensed premises or on premises owned by the licensee that are contiguous to the licensed premises and which is operated by and for the licensee. At such a bona fide public eating place, beer, wine, and brandy may be used in the preparation of food and beverages to be consumed on the premises.
(5) (A) Permit consumers to leave the premises with open containers of alcoholic beverages for consumption off the premises within an entertainment zone if all of the following conditions are satisfied:
(i) The premises is located within the entertainment zone. (ii) Consumption of that type of alcoholic beverage is authorized by the ordinance creating the entertainment zone.
(iii) Open alcohol containers only leave the premises during the hours allowed by the ordinance establishing the entertainment zone. (iv) Patrons with open containers exit the premises directly into an entertainment zone.
(v) All alcoholic beverages in the entertainment zone are purchased only at a licensed premises located within the entertainment zone. (vi) The premises expressly prohibits open containers or closed containers of alcoholic beverages acquired outside their premises. (vii) Delivery of alcoholic beverages to consumers within the entertainment zone by the licensee or by any third-party delivery service is expressly prohibited unless the delivery is to a residential building or private business that is not a licensee.
(viii) No alcoholic beverages purchased at the licensed premises may leave the premises in an open glass or metal container for consumption in an entertainment zone.
(ix) The licensee annually submits their notice of intent to participate in an open container entertainment zone to the department. (B) This paragraph does not require a licensee to sell any alcoholic beverage for consumption off the premises within an entertainment zone. — 5 — Ch. 869
95 (C) Licensees whose privileges are restricted due to operating conditions or other statutory restrictions may be prohibited from exercising entertainment zone privileges that are contrary to their operating conditions.

For purposes of this paragraph, any restrictions on the exercise of off-sale privileges shall not apply to the removal of open alcoholic beverages from the licensed premises for consumption in the entertainment zone. (6) Produce spirits of wine and blend those spirits of wine into wine produced by the winegrower or sell those spirits of wine to an industrial alcohol dealer or a distilled spirits manufacturer.
(b) A winegrower may also have upon the premises all beers, wines, and brandies, regardless of source, for sale or service only to guests during private events or private functions not open to the general public. Alcoholic beverage products sold at the premises that are not produced and bottled by, or produced and packaged for, the winegrower shall be purchased by the winegrower only from a licensed wholesaler.
(c) A winegrower shall actually produce on the winegrower’s licensed premises by conversion of grapes, berries, or other fruit, into wine, not less than 50 percent of all wines sold to consumers on the winegrower’s licensed premises and any licensed branch premises.
(d) The department may, if it shall determine for good cause that the granting of any such privilege would be contrary to public welfare or morals, deny the right to exercise any on-sale privilege authorized by this section in either a bona fide eating place the main entrance to which is within 200 feet of a school or church, or on the licensed winery premises, or both. (e) Nothing in this section or in Section 23390 is intended to alter, diminish, replace, or eliminate the authority of a county, city, or city and county from exercising land use regulatory authority by law to the extent the authority may restrict, but not eliminate, privileges afforded by these sections.

SEC. 3.5. Section 23358 of the Business and Professions Code is amended to read:
23358. (a) Licensed winegrowers, notwithstanding any other provisions of this division, may also exercise the following privileges:
(1) Sell wine and brandy to any person holding a license authorizing the sale of wine or brandy.
(2) Sell wine and brandy to consumers for consumption off the premises where sold.
(3) Sell wine to consumers for consumption on the premises. (4) Sell all beers, wines, and brandies, regardless of source, to consumers for consumption on the premises in a bona fide eating place as defined in Section 23038, which is located on the licensed premises or on premises owned by the licensee that are contiguous to the licensed premises and which is operated by and for the licensee. At such a bona fide public eating place, beer, wine, and brandy may be used in the preparation of food and beverages to be consumed on the premises.

Ch. 869 — 6 —
95 (5) (A) Permit consumers to leave the premises with open containers of alcoholic beverages for consumption off the premises within an entertainment zone if all of the following conditions are satisfied:
(i) The premises is located within the entertainment zone. (ii) Consumption of that type of alcoholic beverage is authorized by the ordinance creating the entertainment zone.
(iii) Open alcohol containers only leave the premises during the hours allowed by the ordinance establishing the entertainment zone. (iv) Patrons with open containers exit the premises directly into an entertainment zone.
(v) All alcoholic beverages in the entertainment zone are purchased only at a licensed premises located within the entertainment zone. (vi) The premises expressly prohibits open containers or closed containers of alcoholic beverages acquired outside their premises. (vii) Delivery of alcoholic beverages to consumers within the entertainment zone by the licensee or by any third-party delivery service is expressly prohibited unless the delivery is to a residential building or private business that is not a licensee.
(viii) No alcoholic beverages purchased at the licensed premises may leave the premises in an open glass or metal container for consumption in an entertainment zone.
(ix) The licensee annually submits their notice of intent to participate in an open container entertainment zone to the department. (B) This paragraph does not require a licensee to sell any alcoholic beverage for consumption off the premises within an entertainment zone. (C) Licensees whose privileges are restricted due to operating conditions or other statutory restrictions may be prohibited from exercising entertainment zone privileges that are contrary to their operating conditions.

For purposes of this paragraph, any restrictions on the exercise of off-sale privileges shall not apply to the removal of open alcoholic beverages from the licensed premises for consumption in the entertainment zone. (6) Produce spirits of wine and blend those spirits of wine into wine produced by the winegrower or sell those spirits of wine to an industrial alcohol dealer or any person holding a license authorizing the manufacture or rectification of distilled spirits.
(b) A winegrower may also have upon the premises all beers, wines, and brandies, regardless of source, for sale or service only to guests during private events or private functions not open to the general public. Alcoholic beverage products sold at the premises that are not produced and bottled by, or produced and packaged for, the winegrower shall be purchased by the winegrower only from a licensed wholesaler.
(c) A winegrower shall actually produce on the winegrower’s licensed premises by conversion of grapes, berries, or other fruit, into wine, not less than 50 percent of all wines sold to consumers on the winegrower’s licensed premises and any licensed branch premises.
(d) The department may, if it shall determine for good cause that the granting of any such privilege would be contrary to public welfare or morals, — 7 — Ch. 869
95 deny the right to exercise any on-sale privilege authorized by this section in either a bona fide eating place the main entrance to which is within 200 feet of a school or church, or on the licensed winery premises, or both. (e) Nothing in this section or in Section 23390 is intended to alter, diminish, replace, or eliminate the authority of a county, city, or city and county from exercising land use regulatory authority by law to the extent the authority may restrict, but not eliminate, privileges afforded by these sections.

SEC. 4. Section 23396 of the Business and Professions Code is amended to read:
23396. (a) Any on-sale license authorizes the sale of the alcoholic beverage specified in the license for consumption on the premises where sold. No alcoholic beverages, other than beers, may be sold or served in any bona fide public eating place for which an on-sale license has been issued unless the premises comply with the requirements prescribed in Section 23038, 23038.1, 23038.2, or 23038.3.
(b) (1) In addition to the privilege in subdivision (a), any on-sale license for a premises located in an entertainment zone authorizes the licensee to permit consumers to leave the licensed premises with open containers of alcoholic beverages for consumption off the premises within the entertainment zone if all of the following conditions are satisfied:
(A) The alcoholic beverage is specified in both the license and the ordinance creating the entertainment zone.
(B) Open alcohol containers only leave the premises during the hours allowed by the ordinance establishing the entertainment zone. (C) Patrons with open containers exit the licensed premises directly into an entertainment zone.
(D) All alcoholic beverages in the entertainment zone are purchased only at a licensed premises located within the entertainment zone. (E) The premises expressly prohibits open containers or closed containers of alcoholic beverages acquired outside their premises. (F) Delivery of alcoholic beverages to consumers within the entertainment zone by the licensee or by any third-party delivery service is expressly prohibited unless the delivery is to a residential building or private business that is not a licensee.
(G) No alcoholic beverages purchased at the licensed premises may leave the premises in an open glass or metal container for consumption in an entertainment zone.
(H) The licensee annually submits their notice of intent to participate in an open container entertainment zone to the department. (2) This subdivision does not require a licensee to sell any alcoholic beverage for consumption off the premises within an entertainment zone. (3) Licensees whose privileges are restricted due to operating conditions or other statutory restrictions may be prohibited from exercising entertainment zone privileges that are contrary to their operating conditions.

For purposes of this paragraph, any restrictions on the exercise of off-sale Ch. 869 — 8 —
95 privileges shall not apply to the removal of open alcoholic beverages from the licensed premises for consumption in the entertainment zone.

SEC. 5. Section 25690 of the Business and Professions Code is amended to read:
25690. A city, county, or city and county that establishes an entertainment zone shall do both of the following:
(a) Establish a process or procedure by which persons in possession of alcoholic beverages in the entertainment zone may be readily identifiable as being 21 years of age or older.
(b) Upon establishing or modifying the entertainment zone, provide all of the following to the department:
(1) A copy of the ordinance establishing or modifying the entertainment zone.
(2) Information as may be necessary to identify the boundaries of the entertainment zone.
(3) The days and hours of operation of the entertainment zone. (4) The types of alcoholic beverages permitted within the entertainment zone.
(5) The approved nonglass and nonmetal containers in which alcoholic beverages may be authorized.

SEC. 6. Section 25691 is added to the Business and Professions Code, to read:
25691. (a) An ordinance establishing or modifying an entertainment zone shall not authorize consumption of alcoholic beverages during the hours in which sales of alcoholic beverages are prohibited under Section 25631.
(b) An ordinance establishing or modifying an entertainment zone may only authorize consumption of alcoholic beverages during the hours in which at least one licensee within the boundaries of the entertainment zone is permitted to sell alcoholic beverages for consumption on the premises.

SEC. 7. Section 25692 is added to the Business and Professions Code, to read:
25692. (a) Before enacting an ordinance to establish or modify an entertainment zone, a city, county, or city and county shall notify local law enforcement and request feedback about both of the following:
(1) Potential health and safety impacts that might be generated by the entertainment zone and strategies to mitigate those impacts. (2) The entertainment zone’s proposed boundaries, days and hours of operation, types of alcoholic beverages permitted, and approved nonglass and nonmetal containers.
(b) A city, county, or city and county that establishes an entertainment zone, or its designated subordinate officer or body, shall review the operation of the entertainment zone every two years following the adoption of the entertainment zone to ensure that the entertainment zone is being maintained in a manner that protects the health and safety of the general public. This review shall be conducted in consultation with local law enforcement — 9 — Ch. 869
95 agencies and any reports produced during the review shall be made available to the department upon request.

SEC. 8. Section 3.5 of this bill incorporates amendments to Section 23358 of the Business and Professions Code proposed by both this bill and Assembly Bill 2177. That section of this bill shall only become operative if (1) both bills are enacted and become effective on or before January 1, 2025, (2) each bill amends Section 23358 of the Business and Professions Code, and (3) this bill is enacted after Assembly Bill 2177, in which case Section 3 of this bill shall not become operative.

O
Frequently Asked Questions
Frequently asked questions about entertainment zones.

What is an entertainment zone?
An entertainment zone is a defined public area (e.g., public roadway, sidewalk, etc.) within a local jurisdiction that allows for the open consumption of specified alcoholic beverages during specified days and hours.

How are entertainment zones established?
Entertainment zones are established by a city, county, or city and county ordinance.

How does the establishment of an entertainment zone affect ABC licensees? Eligible ABC licensees may participate in the privileges associated with an entertainment zone by allowing their patrons to leave the premises with an open alcoholic beverage container for purposes of consumption within that entertainment zone.

What licensees may participate in an established entertainment zone? Unless statutory restrictions or certain operating conditions dictate otherwise, beer manufacturers, winegrowers, and on-sale licensees whose premises are located within the defined boundaries of an established entertainment zone are eligible to participate.

What do licensees need to do prior to participating in an entertainment zone? Licensees should ensure their license type is eligible and that the premises is located within the defined boundaries of the established entertainment zone.

Additionally, licensees must notify ABC of their intent to participate in an established entertainment zone annually.

Are there restrictions on the types of alcoholic beverages allowable within an entertainment zone?
The ordinance establishing an entertainment zone will specify which alcoholic beverages are allowable. Additionally, licensees may only sell or allow consumption of those alcoholic beverages specified by their license type.

Are there restrictions on the types of containers licensees use for purposes of participating in an established entertainment zone?
Yes. Alcoholic beverages purchased at the licensed premises may not leave the premises in an open glass or metal container.

Are there restrictions on the days and hours that licensees may participate in an established entertainment zone?
The ordinance establishing the entertainment zone will specify the days and hours of the entertainment zone. Participating licensees may only exercise their entertainment zone privileges during these specified days and hours and only if they do not conflict with any operating conditions that are contrary to the specified days and hours.

I have an operating condition that limits my sales and/or consumption of alcoholic beverages to 10:00 P.M. each day of the week. But the entertainment zone allows for consumption of alcoholic beverages until midnight. May I participate up until midnight due to the entertainment zone’s privileges? No. You must still abide by the operating condition which restricts the sales and/or consumption of alcoholic beverages at your premises to 10:00 P.M. You may be able to request a modification of your conditions. Please reach out to your local ABC office for additional information on that process.

I have an operating condition that prohibits me from selling alcoholic beverages for off-site consumption. Does this prohibit me from participating in an established entertainment zone?
No. An exception was provided in the new law which allows a licensee with an operating condition impacting their off-sale privileges to participate in an established entertainment zone. However, this exception only applies to the removal of open alcoholic beverage containers from the licensed premises for purposes of consumption within the entertainment zone.

May a participating licensee deliver alcoholic beverages to consumers located within the entertainment zone?
No. The sale and removal of alcoholic beverages for purposes of consumption within the established entertainment zone must occur at the participating licensed premises.

Item No. 9d
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Dusty Duley, Community Development Director
Agenda Title: ZONING TEXT AND MAP AMENDMENTS TO IMPLEMENT THE 2024 GENERAL PLAN LAND USE

ELEMENT UPDATE
Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 30 minutes.

Summary of Request: On October 24, 2024, the Willits City Council adopted a comprehensive update to the General Plan Land Use Element, the first since 1992. A central priority of this update is the creation of new mixed-use zoning districts for downtown and other areas of the City to encourage vibrant, walkable neighborhoods, promote economic development, and ensure consistency between the Zoning Map and the updated General Plan Land Use Map.

To implement these goals, staff has prepared ordinances to:
• Establish two new zoning districts: the Main Street Mixed Use (DU) Zone and the General Mixed Use (GU) Zone;
• Amend the Zoning Map to apply these new zones, as well as make other zoning adjustments to ensure consistency with the General Plan Land Use Map;
• Eliminate off-street parking standards in the downtown area in certain situations to support building reuse and promote economic vitality;
• Adopt zoning regulations to limit the presence of large franchise or formula-based businesses in Downtown Willits in order to preserve downtown character and support locally owned businesses; • Identify additional permitted land uses in the DU and GU Zone, including creation of a new “nanobrewery use type” to promote business growth. .

The Main Street Mixed Use Zone will be applied to the City’s downtown core, enabling adaptive reuse of commercial structures, reduced parking requirements, and requiring use permits for formula-based businesses. The General Mixed-Use Zone will be applied to areas with appropriate infrastructure and services to support mixed-use development. Additional zoning changes are proposed to align existing zoning with General Plan land use designations.

Recommended Action: Conduct a public hearing and

1. Adopt Resolution certifying compliance with the California Environmental Quality Act and adopting findings for approval of Zone Text Amendment Ordinance and to amend the Zoning Map to implement the 2024 General Plan Land Use Element Update;

2. Adopt Ordinance No.2025-03 amending Title 17 (Zoning) of the Willits Municipal Code including modifying Chapter 17.06 entitled Use Group Classifications and establishing the Main Street Mixed Use (DU) Zone (Chapter 17.23) and General Mixed Use (GU)” Zone (Chapter 17.25);

3. Adopt Ordinance No. 2025-04 amending the City of Willits Zoning Map to apply Zoning Classifications consistent with the City of Willits Land Use Map adopted on October 24, 2024, through City Council Resolution No. 2024-57, Resolution No. 2024-58, and Resolution No. 2024-59.

Alternative(s): Provide direction to staff to modify the ordinances.

Fiscal Impact: The proposed ordinances will not have a direct fiscal impact on the City’s General Fund.

Implementation may encourage private reinvestment and economic development in Downtown and mixed-use areas, which could increase sales tax and property tax revenues over time. Any future costs related to monitoring, code enforcement, or application review will be covered through existing staff resources and standard permitting fees.

Personnel Impact: Implementation of the proposed ordinances will be carried out by existing Community Development Department staff. No additional staffing is anticipated. Staff will administer zoning amendments, permit processing, and compliance monitoring as part of ongoing departmental responsibilities.

Identified City Council Conflict of Interest:
2021 Adopted Goals: CDD Goal #3 Develop and implement economic development strategies for the City of Willits that will promote the development and maintenance of strong business sector including business retention and attraction, tourism, marketing and revenue generation.

California Environmental Quality Act: The Zoning Text Amendments, and Zoning Map Amendments were fully analyzed in the certified Program Environmental Impact Report (EIR) prepared and adopted for the Land Use Element Update. No additional environmental review is required.

This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________

CITY COUNCIL AGENDA STAFF REPORT
MEETING MEETING DATE: September 10, 2025 AGENDA ITEM NO:

STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 1
TO: Honorable Mayor and Members of the City Council
PREPARED BY: Planwest Partners, Inc.

ITEM: ZONING TEXT AND MAP AMENDMENTS TO IMPLEMENT THE 2024

GENERAL PLAN LAND USE ELEMENT UPDATE
REQUEST: Consider the adoption of Ordinances to amend the City of Willits Zoning Regulations and Zoning Map to implement the General Plan Land Use Element Update

SUMMARY
On October 24, 2024, the Willits City Council adopted a comprehensive update to the General Plan Land Use Element Update, last updated in 1992. An important priority for the Land Use Element update is the adoption of a mixed use Zone for the City’s downtown area and a general mixed use Zone for other areas within the City to encourage vibrant and walkable neighborhoods and to encourage economic development as well as a to amend the Zoning Map to achieve consistency with the General Plan Land Use Map.

Ordinances have been prepared to create two new mixed-use Zones, a Main Street Mixed Use Zone (DU) and a General Mixed Use (GU) Zone, to implement the approved Plan Land Use Policy and Land Use Designations and to revise the Zoning Map to be consistent with changes in the General Plan Land Use Map. These new principal Zones and Zoning Map changes were fully described and analyzed in the Program EIR. As a result, no additional environmental review is required to support the approval of the proposed ordinances.

Adoption of the proposed Zoning Regulation text amendments will implement the Land Use Element Goal LU-4, Downtown, to activate Main Street as the vibrant commercial and cultural core of the City; and implement Land Use Element Policy LU-3.3, Mixed Use Areas, to encourage development that creates vibrant and walkable areas, reduces greenhouse gas emissions, and promotes economic development within downtown and neighborhood areas by implementing mixed use land use designations that support a range of commercial, office and residential uses; enable the flexible use of existing structures and vacant land. Adoption of a mixed-use zones and the revised Zoning Map will implement Land Use Element Policy LU-9.2, Zoning Map and Regulations, will ensure that the Zoning Regulations are consistent with the policies of the General Plan, and ensure that the Zoning Map is consistent with the General Plan Land Use Map.

STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 2

BACKGROUND
California state law requires that each city adopt a general plan “for the physical development of the city and any land outside its boundaries which bears relation to its planning” (California Government Code, Section 65300). A general plan is a “constitution for future development,” which is how the California Supreme Court has described it. The general plan establishes the types, locations, and intensities of land uses as well as applicable resource protection and development policies. Land use maps are used to show where specific land use are intended to occur, natural and hazard constraints, and public facilities.

General Plans are intended to be comprehensively updated at least every 20 years. The City of Willits’ General Plan Land Use Element was last comprehensively updated and adopted in 1992. Since then, the City's land use needs have changed due to demographic and economic conditions and updates are also required to comply with state guidelines and laws. Since 1992, there have been no comprehensive updates to the General Plan or its Elements, except for the Housing Element which was last updated in 2019. A draft Safety Element Update was prepared following the adoption of the Mendocino County Multi-Jurisdictional Hazard Mitigation Plan and the City’s Jurisdictional Annex (Local Hazard Mitigation Plan) is in draft form and should revised for consistency with state laws approved after its preparation and adopted within six months of the adoption of the Land Use Element Update.

In 2022, the Willits initiated a project to update the Land Use Element of the City of Willits General Plan. The amendment to the City of Willits Land Use Element was approved by the City Council on October 24, 2024. The planning process included:
• extensive Tribal, public and agency outreach;
• the identification of a Planning Area that includes the City as well as surrounding land that bears relation to City planning;
• changes to existing and new Land Use Element policy intended to expand the land supply for housing of all types, provide for focused planning for Willits’ commercial centers, provide for land use flexibility and compatibility, ensure community health and vitality and environmental health and sustainability, and to expand and improve land use designations and general plan maintenance;
• changes to Land Use Designations within the City to support mixed-use development, residential, and commercial development, as well as for open space purposes, and changes to apply Land Use Designations that best reflect the use and character of existing development within the City where the current Land Use Designation is not appropriate;
• proposed expansions to the City’s SOI, with the application of appropriate City Land Use Designations, to support a potential SOI Amendment application to the Mendocino Local Agency Formation Commission;
• proposed amendments to the Zoning Map and Zoning Regulations to ensure consistency with the Land Use Element and Land Use Map, which may occur simultaneously with or closely following Land Element adoption, and that may include STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 3
the application of consistent Zoning Classifications and edits to the Zoning Regulations to ensure consistency.

The Land Use Element identifies a number of priority implementation programs, foremost among them is: (1) the adoption of new Mixed Use Zoning Classifications consistent with the Mixed-Use Land Use Designation included in the Land Use Element and applied to the Land Use Map; (2) revisions to the Zoning Map to be consistent with the adopted changes to the Land Use Map; and (3) the submission of an application to the Mendocino County Local Agency Formation Commission (LAFCo) to expand the City of Willits Sphere of Influence to match Land Use Element Figure 1-2, Proposed Sphere of Influence, and Implementation Program LU-1B, Seek Approval of an Expanded Sphere of Influence. This staff report contains recommended ordinances that, upon adoption, will make these priority Zoning text and Map amendments, and Community Development Department staff has prepared an application to LAFCo to amend the Sphere of Influence consistent with the General Plan Land Use Element.

ZONING TEXT AMENDMENTS AND ZONING MAP ADOPTION

COMPLIANCE WITH THE CALIFORNIA ENVIRONMENTAL QUALITY ACT The Notice of Preparation (NOP) was published on March 10, 2023, by the Office of Planning and Research (State Clearing House #2023030321). CEQA Guidelines Section 15082 (b) requires a 30-day response period for input on the scope and content of the EIR. The NOP review period ended on April 10, 2023. Sections 1.1 Project Background and Purpose summarizes the public scoping process.

The Draft EIR was made available for public review on July 25, 2024. The review period lasted over 45 days and ended at 5:00 pm on September 13, 2024. The document was made available for review at City of Willits Community Development department at 111 E. Commercial Street, Willits, CA and online at: https://willitslanduseupdate.com/. The Draft EIR was uploaded to the State Clearinghouse on July 25, 2024, and available for download at https://ceqanet.opr.ca.gov/Project/2023030321, and was distributed to local, state, and federal responsible and trustee agencies and tribal governments. The general public was advised of the Draft EIR through a Notice of Availability posted at the County Clerk as required by law, and through a posting in a local newspaper, the Willits Weekly, on August 1, 2024. The Notice of Availability of the Draft EIR was also sent to the listserv of parties who signed up for project updates on the City of Willits Land Use Element Update project webpage (103 recipients) as well as emails to Tribal organizations, trustee agencies, responsible agencies, service providers, area schools, and regional planning agencies. A public hearing before the City Council was held on September 11, 2024, where public input on the Draft EIR was received.

Eight comment letters were received during the comment period.

A Final EIR was prepared that contains the comment letters and responses to each comment that was sent to the public agencies who commented on the Draft EIR and provided to the City Council for review and consideration on certification of the EIR as a full disclosure of potential impacts, mitigation measures and alternatives On October 24, 2024, the Willits City Council certified the Final EIR prepared for the Land Use Element Update and Sphere of Influence (Resolution No. 2024-56) and adopted a comprehensive update to the Land Use Element Update (Resolution No. 2024-57, Resolution No. 2024-58, and Resolution No. 2024-59). An STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 4
important priority for the Land Use Element update is the adoption of a mixed use zone for the City’s downtown area and a general mixed use zone for other areas within the City to encourage vibrant and walkable neighborhoods and to encourage economic development as well as a to amend the Zoning Map to achieve consistency with the General Plan Land Use Map. This project also resolved some inconsistencies between resolves Zoning inconsistencies that existed since approval of the prior General Plan.

The prepared Resolution (Attachment A) certifies that the Zoning Text and Map Amendments are adopted in compliance with the California Environmental Quality Act and sets forth the required findings for approval, including findings relating to the consistency of the Zoning amendments with the Land Use Element.

ZONING TEXT AMENDMENTS
The proposed ordinance to amend the Zoning Regulations to implement the Land Use Element includes the following (see Attachment B):
• adds the " Main Street Mixed Use (DU)” Zone (Chapter 17.XX), which implements the LU-10.2 Mixed Use Land Use Designations, Main Street Mixed Use (DM-U). Land Use Designation and Implementation Measures of Land Use Element Goal LU-4, relating to Downtown, which seeks to activate Main Street as the vibrant commercial and cultural core of the City; and
• adds the "General Mixed Use (GU)” Zone (Chapter 17.XX), which implements the Policy LU-10.2, Mixed Use Land Use Designations, General Mixed Use (GM-U) Land Use Designation and Implementation Measures of Land Use Element Goal LU-3, relating to Willits Character, Vitality, and Sustainability.

The Main Street Mixed Use Zone would be applied to the traditional downtown core of the City of Willits where the Main Street Mixed Use Land Use Designation is generally applied to the City’s downtown area between Commercial and Oak Street. This Zone includes a range of allowable uses and flexible and appropriate lot standards, including reducing or eliminating onsite parking requirements, intended to enable the adaptive reuse and revitalization of existing commercial structures on Main Street. Consistent with Land Use Element Policy LU-4.8, Formula-Based Businesses, the Main Street Mixed Use Zone requires a use permit for formula based businesses as an interim step in restricting the location of large franchise, or formulabased, businesses within Downtown.

The General Mixed Use Zone is intended to be applied to the General Mixed Use Land Use Designation and could be applied to a variety of locations within the City where the existing or planned transportation alternatives, utilities, and services allow for mixed-use development that encourages walking, biking, and transit use. The General Mixed Use Land Use Designation is applied to areas north and south where the Main Street Mixed Use Land Use Designation is applied, along the west side of South Humboldt Street, west of City Hall on the south side of East Commercial Street, and to an area between Baechtel Road and the south end of Railroad Avenue.

Staff has also prepared an ordinance (see Attachment C) to amend Chapter 17.06, Use Group Classification, by adding a new use group entitled “Nanobrewery,” to read as follows:

STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 5
Group 15 Nanobrewery. Establishment conducting on-site brewing of less than three thousand (3,000) barrels of non-distilled fermented beverages annually for onpremises or off-premises consumption. May also include facilities for the tasting of different varieties of alcohol brewed on the premises or at an affiliated off-site location and may include serving and on-premises consumption of food and nonalcoholic beverages. An establishment producing more than three thousand (3,000) barrels annually is classified under the Heavy Industrial use group. Any odors emanating from fermentation or other processes associated with the businesses permitted within this use group shall be controlled and mitigated such that they do not have an adverse impact on nearby uses.

Examples: Production of non-distilled fermented beverages such as; Beer;
Sake;
Cider;
Wine;
Kombucha.

The proposed Group 15 “Nanobrewery” use classification establishes a distinction between small-scale brewing operations (less than 3,000 barrels annually) and larger brewery or industrial production facilities. Nanobreweries may include on-site tasting, limited food service, and retail sales, and are expected to have minimal impacts on surrounding uses provided that odor control measures are in place.

ZONING MAP AMENDMENTS
The following proposed amendments to the Zoning Map (see Attachment C) are made where there are changes to the Land Use Designations applied to the Land Use Map, as follows:
• Once adopted, apply the Main Street Mixed Use “DU” Zone to land planned Main Street Mixed Use (DM-U) consistent with Policy LU-4.2 Main Street Mixed Use Land Use Designation.
• Once adopted, apply the General Mixed Use “GU” Zone to land planned General Mixed Use (GM-U).
• Apply the Residential-Estates (RE) Zone to lands planned as Residential-Suburban (RS) where soils, topography, or site conditions make large-lot residential use more appropriate. Also apply the RE Zone to lands planned as Residential-Medium Density– Urban Reserve (RM-UR) to allow continued economic use of specifically identified parcels while protecting them from premature subdivision and development. These lands are intended for future urban uses but are not yet developed at urban densities or adequately served with urban infrastructure; they are expected to transition to urban uses and densities once services become available.
• Apply the Single-Family Residence “R1” Zone to lands planned Residential-low Density (R-L) where City services are available or planned and single family residential is the dominant use;
• Apply the Medium Density Residence “R2” Zone to land planned Residential-Medium Density (R-M) that contain single and multiple family dwellings.

STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 6
• Apply the Multiple-Family Residence “R3” Zone to land planned Residential-Medium Density (R-M) that contain multiple family dwellings.
• Apply the Community Commercial “C1” Zone to land planned Commercial-General (CG) that may serve as business districts. • Apply the Heavy Commercial “C2” Zone to land planned Commercial-General (C-G) that contains heavy commercial uses.
• Apply the Heavy Industrial “MH” Zone to lands planned Industrial-General (M-G) that contain industrial uses.
• Apply the Agricultural “A” Zone to lands planned Agricultural-General (A-G) that contain agricultural lands.
• Apply the Open Space “OS” Zone to lands planned Open Space - Recreation (O-S) . • Apply the Public Facility “PF” Zone to lands planned Public - Service (P-S) that consists of public sites of schools, parks, civic centers, fairgrounds, airports, museums, libraries, auditoriums, utilities and infrastructure, corporation yards, and similar uses, or that may be investor-owned utility and quasi-public sites.

The following proposed amendments to the Zoning Map (see Attachment C) are made where there are no changes to Land Use Designations but the current Zoning Classifications are not consistent with the General Plan Land Use Designation according to the “Consistent Zones” identified in Table 10-1, as follows
• Assessor’s Parcel 005-190-20 planned R-M (no change as part of Land Use Element Update) and zoned R1, recommended to be zoned R2
• Assessor’s Parcel 005-215-22 through 005-215 25 previously planned R-M (no change as part of Land Use Element Update) and zoned MH, recommended to be zoned R2 • Assessor’s Parcel 005-216-05 previously planned R-M (no change as part of Land Use Element Update) and zoned PF, recommended to be zoned R3 • Assessor’s Parcel 006-182-30 previously planned M-G (no change as part of Land Use Element Update) and zoned R1, recommended to be zoned MH • Assessor’s Parcel 005-190-20 planned R-M (no change as part of Land Use Element Update) and zoned R1, recommended to be zoned R2
• Assessor’s Parcel 006-260-20 planned R-M (no change as part of Land Use Element Update) and zoned R1, recommended to be zoned R2
• Assessor’s Parcel 007-231-03 planned R-M (no change as part of Land Use Element Update) and zoned R1, recommended to be zoned R2
The amendments to the Zoning Map listed above have each been evaluated to assure consistency with the General Plan Land Use Element based on the “Consistent Zones” identified in Table 10-1, General Plan Land Use Designations.

STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 7

RECOMMENDATION

1. Adopt Resolution No _____ certifying compliance with the California Environmental Quality Act and adopting findings for approval of Zone Text Amendment Ordinance and to amend the Zoning Map to implement the 2024 General Plan Land Use Element Update;

2. Adopt Ordinance No. 2025-03 amending Title 17 (Zoning) of the Willits Municipal Code including modifying Chapter 17.06 entitled Use Group Classifications and establishing the Main Street Mixed Use (DU) Zone (Chapter 17.23) and General Mixed Use (GU)” Zone (Chapter 17.25);

3. Adopt Ordinance No. 2025-04 amending the City of Willits Zoning Map to apply Zoning Classifications consistent with the City of Willits Land Use Map adopted on October 24, 2024, through City Council Resolution No. 2024-57, Resolution No. 2024-58, and Resolution No. 2024-59.

FINDINGS

1. CEQA findings are contained in Attachment A.

2. The amendments to the Zoning Regulations and Zoning Map to be consistent with the Land Use Element Update to the City of Willits General Plan is in the public interest because it furthers social, economic, housing, and other goals of the City.

3. The amendments to the Zoning Regulations and Zoning Map will not cause the General Plan to become internally inconsistent:
a. The proposed changes to the amendments to the Zoning Regulations and Zoning Map are consistent with the current land uses and compatible with surrounding uses.
b. The amendments to the Zoning Regulations and Zoning Map maintain the City’s ultimate build-out population of approximately 7,500 residents. This figure serves as an important consistency metric for the Circulation Element, Public Services and Facilities Element, Parks and Recreation Element, and the Land Use Element Update. The associated policies and implementation measures— covering Planning Area, Planning for Growth, Willits Character, Vitality and Sustainability, Downtown, South Main Street, and Coordination with Local Communities were developed to ensure consistency with these critical General Plan elements. The Policies and Implementation Measures contained in the Land Use Element Protect Natural Resources Within Areas Planned for Development Policy Group were developed to be consistent with and strengthen the Policies, Implementation Measures, and Mitigation Measures in the Conservation and Open Space Element.
c. The Policies and Implementation Measures contained in the General Plan Implementation and Maintenance Policy Group were developed to be consistent with and strengthen the Policies, Implementation Measures contained in the Draft Safety Element.

STAFF REPORT: ZONING REGULATIONS AND ZONING MAP AMENDMENTS PAGE 8
d. The Land Use Element Update was prepared in consideration with and to further the objectives of related adopted City plans including the Willits Downtown Specific Plan and the Willits Bicycle and Pedestrian Specific Plan, and the Urban Forest Management Plan.

4. The amendments to the Zoning Regulations and Zoning Map will not limit the number of housing units which may be constructed on an annual basis in the City of Willits consistent with the certified City of Willits Housing Element.

ATTACHMENTS
A. Resolution certifying compliance with the California Environmental Quality Act and adopting findings for approval of Zone Text Amendment Ordinance and to amend the Zoning Map to implement the 2024 General Plan Land Use Element Update; B. Ordinance No. 2025-03 amending the City of Willits Zoning Regulations to modify Use Group Classifications (Chapter 17.06) and establishing the Main Street Mixed Use (DU) Zone (Chapter 17.23) and General Mixed Use (GU) Zone (Chapter 17.25).

C. Ordinance No. 2005-04 amending the City of Willits Zoning Map to apply Zoning Classifications consistent with the City of Willits Land Use Map adopted on October 24, 2024.

D. Proposed City of Willits Zoning Map

ATTACHMENT A
RESOLUTION NO 2025-XX

RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILLITS CERTIFYING

COMPLIANCE WITH THE CALIFORNIA ENVIRONMENTAL QUALITY ACT AND

ADOPTING FINDINGS FOR APPROVAL OF ZONE TEXT AMENDMENT
ORDINANCE AND TO AMEND THE ZONING MAP TO IMPLEMENT THE 2024

GENERAL PLAN LAND USE ELEMENT UPDATE
WHEREAS, the City Council of the City of Willits adopted Resolution No. 2024-56 Certifying the Final Environmental Impact Report State Clearinghouse (SCH) No. 2023030321 prepared for the Land Use Element and Sphere of Influence, making the Findings of Fact and adopting a Statement of Overriding Considerations and adopting the Mitigation Monitoring and Reporting Program; and WHEREAS, the City Council of the City of Willits adopted Resolution No. 2024-57, Resolution No. 2024- 58, and Resolution No. 2024-59, which together adopted the current General Plan Land Use Element on October 23, 2024, resulting in changes in the land use designation of many parcels within the City of Willits, and new policies which require implementation through amendments to the Zoning Map and modification of the Zoning Regulations; and
WHEREAS, the City of Willits initiated Zoning Text Amendments and Zone Reclassifications to implement Land Use Element Implementation LU-4A Main Street Mixed-Use Zone, which directs the City to prepare and implement a Main Street Mixed-Use Zone, and Implementation Measure LU-9B, Zoning Consistency, which directs the City to revise the Zoning Regulations to implement the changes to allowable uses and development standards and to re-establish consistency with the policies of the General Plan and amend the Zoning Map to achieve consistency with the General Plan Land Use Map; and WHEREAS, the proposed Zoning Text and Amendments may be approved if it can be found that: (1) the proposed change is in the public interest; and (2) the proposed change is consistent with the General Plan in that the uses authorized by the Zoning Regulations are compatible with the objectives, policies, general land uses, and programs specified in the plan as required by Government Code section 65860 (a)(2); and (3) the amendment does not reduce the residential density for any parcel below that utilized by the Department of Housing and Community Development in determining compliance with housing element law; and NOW, THEREFORE, BE IT RESOLVED, that the City Council of the City of Willits: has reviewed and considered the proposed mixed-use zones amending the Zoning Regulations Title 17, Zoning , Chapter 17.08 Zones Established, Boundaries, Zoning Map of Willits Municipal Code, and adding Sections:
(a) Chapter 17.25 General Mixed Use (GU) Zone;
(b) Chapter 17.23 Main Street Mixed USE (DU) Zone; and, amending Section 17.06 entitled Use Group Classifications and Section 17.08.040, Zoning Map, to amend the Zoning Map to achieve consistency with the General Plan Land Use Map.

BE IT FURTHER RESOLVED that the City Council has reviewed and considered comments, responses and revisions at the public hearings, and makes all the following findings:
1) CEQA. The City Council has considered the Programmatic Environmental Impact Report certified as part of the adoption of the Land Use Element and finds that the PEIR adequately addresses the potential environmental impacts associated with the amendments to the Zoning 2 Regulations and the Zoning Map as described herein.
a) CEQA Guidelines Section 15162(a) allows use of a previously certified EIR when substantial evidence supports finding that there are not substantial changes in the project requiring major revisions, there have not been substantial changes in circumstances and when no new information has been presented which was not and could not have been known at the time of certification of the EIR
b) By approving Resolution No. 2024-56, the City Council of the City of Willits certified the Final Environmental Impact Report State Clearinghouse (SCH) No. 2023030321, prepared for the Land Use Element on October 23, 2024.
c) Zoning Text Amendments to implement the Land Use Element includes adding Chapter 17.25 General Mixed Use (GU) Zone, and Chapter 17.23 Main Street Mixed USE (DU) Zone, and amending the Section 17.06, Use Group Classifications the Section 17.08.040, Zoning Map, to amend the Zoning Map to achieve consistency with the General Plan Land Use Map; and Section 3 of this Resolution provides evidence that the proposed amendments are consistent with the General Plan and specifically identifies the City of Willits Land Use Element policy objectives that are implemented.
d) No substantial evidence has been submitted to the public record that substantial changes are proposed by these Zoning Text and Zoning Map Amendments to implement the Land Use Element, which require major revisions of the PEIR, that there are substantial changes to the circumstances under which these amendments amendments are being undertaken that require revisions in the PEIR, or that that new information has become available which was not known at the time the PEIR was certified that require major revisions in the PEIR. e) PEIR Project Description Section 2.6 Program EIR Project Approvals and Implementation, identifies adoption of amended Zoning Regulations and an amended Zoning Map to achieve consistency with the adopted Land Use Element as a key implementing action. f) In addition to serving as the environmental document for the approval of the Land Use Element Update, the EIR was intended by the City of Willits to serve as the basis for compliance with CEQA for future actions to implement the Land Use Element Update, in accordance with Public Resources Code Section 21094 and Section 15168 of the CEQA Guidelines.
2) Public Interest: The Zoning Text and Zoning Map Amendments are in the public interest. a) The purpose these amendments is to ensure consistency between General Plan Land Use Element policy and the Zoning Regulations.
b) The General Plan Land Use Element establishes the policy direction for land use development in the City of Willits and the Zoning Regulations provides the legal framework to implement the General Plan by establishing regulations that are consistent with and further the policies of the General Plan.
c) It is in the public interest to have well written Zoning Regulations to implement the General Plan which are specific, provide clear definitions, are easily understood and allow for orderly development. The ordinance provisions being adopted accomplish these objectives. 3) General Plan Consistency: The amendments to the Zoning Regulations are consistent with the City of Willits General Plan Land Use Element. An action, program, or project is consistent with the general plan if, considering all its aspects, it will further the objectives and policies of the general plan and will not inhibit or obstruct their attainment (see General Plan Guidelines, Ch. 9, p. 255, Office of Planning & Research, 2017 ed.; Orange Citizens for Parks Recreation v. Superior Court (2016) 2 Cal.5th 141,153.) Zoning consistency with General Plan land use designations or policies is not limited to principal zoning classifications that were in existence at the time when 3 the Land Use Element Update was adopted (summarized in Table 10-1: General Plan Land Use Designations, page 64 through 66), where new zoning classifications will more appropriately implement the goals, policies, standards, land use designations and programs set forth in the General Plan. Each addition or change to the Zoning Code has been made in order to implement specific policy objectives of the City of Willits Land Use Element. These are itemized below:. a) The "General Mixed Use (GU)” Zone (Chapter 17.25) implements the Policy LU-10.2, Mixed Use Land Use Designations, General Mixed Use (GM-U) Land Use Designation and Implementation Measures of Land Use Element Goal LU-3, relating to Willits Character, Vitality, and Sustainability:
i) Policy LU-3.3, Mixed Use Areas, encourages development that creates vibrant and walkable areas, reduces greenhouse gas emissions, and promotes economic development within downtown and neighborhood areas by implementing mixed use land use designations that support a range of commercial, office and residential uses; enable the flexible use of existing structures and vacant land; and ensure compatibility with adjacent land uses, particularly residential uses, through site, landscape, and building design features;
ii) General Plan Land Use Element Table 10-1: General Plan Land Use Designations, establishes allowable uses for the General Mixed Use (GM-U) Land Use Designation.

The General Mixed Use (GU) implements these allowable use types. b) The " Main Street Mixed Use (DU)” Zone (Chapter 17.23) implements the LU-10.2 Mixed Use Land Use Designations, Main Street Mixed Use (DM-U). Land Use Designation and Implementation Measures of Land Use Element Goal LU-4, relating to Downtown, which seeks to activate Main Street as the vibrant commercial and cultural core of the City:
i) Policy LU-4.2, Main Street Mixed Use Land Use Designation, applies the Main Street Mixed Use Land Use Designation to property that generally fronts along the Main Street core between Commercial Street and Oak Street and allow for a range of commercial, office and residential uses; enable the flexible use of existing commercial structures; encourage building design, sidewalk, plaza area, and street designs to slow traffic to provide a comfortable atmosphere for walking, biking, outdoor seating and gathering.
ii) The Main Street Mixed USE (DU) Zone defines a range of permitted uses, development standards, and additional regulations that are intended to implement Policy LU-4.3, Adaptive Reuse of Commercial Structures, to enable the adaptive reuse and revitalization of existing commercial structures on Main Street by establishing flexible and appropriate lot standards, including reducing or eliminating on-site parking requirements.
iii) The Main Street Mixed USE (DU) Zone specifies additional regulations provide specific exemptions from 17.52.030 Required Parking Spaces of Chapter 17.52 OffStreet Parking and Loading Regulation, consistent with Policy LU-4.4, Off-Street Parking, to reduce or eliminate parking mandates to lessen regulatory barriers to the reuse and revitalization of downtown buildings.
iv) Consider implementing a “park once” program for Downtown, that includes provisions within the Main Street Mixed-Use area to reduce or eliminate parking mandates to lessen regulatory barriers to the reuse and revitalization of downtown buildings, and that implements the recommendations of the Downtown Specific Plan and the Willits Circulation and Parking Improvement Plan and provides for ongoing monitoring and management to balance the interests of all users.
v) The Main Street Mixed USE (DU) Zone specifies additional front yard setbacks 4 regulations to protect and enhance the commercial frontages along Main Street consistent with Policy LU-4.7, Main Street Shop Fronts. vi) The Main Street Mixed USE (DU) Zone specifies additional regulations requiring a conditional use permit as an interim implementation of Policy LU-4.8, Formula-Based Businesses, to maintain the character of the Willits Downtown and a business environment which is intended to support locally owned and managed businesses. c) The amendments to the Zoning Map are consistent with the City of Willits Land Use Map. A Geographic Information System (GIS) was used to compare the existing Zoning Classifications on the Zoning Map to the General Plan Land Use Designations identified on the Land Use Element Maps approved as part of the Willits General Plan Land Use Element Updated (Resolution No. 2024-57, Resolution No. 2024-58, and Resolution No. 2024-59).

Where Zoning Classifications were found to be consistent based on Table 10-1, General Plan Land Use Designations, no changes were made. Where an inconsistency was found, the appropriate Principal and Combining Zoning Classifications are recommended to be applied to ensure consistency with Table 10-1, General Plan Land Use Designations, and to reflect the current or planned use of the property specified in the Section 2.0, Project Description, of the City of Willits General Plan Land Use Element Update Draft Programmatic Environmental Impact Report (SCH No. 2023030321).

Where there are changes to the Land Use Designations applied to the Land Use Map, apply Zoning Classifications that are consistent with based on the “Consistent Zones” identified in Table 10-1, General Plan Land Use Designations, as follows:
i) Apply the Residential-Estates (RE) Zone to lands planned as Residential-Suburban (RS) where soils, topography, or site conditions make large-lot residential use more appropriate. Also apply the RE Zone to lands planned as Residential-Medium Density– Urban Reserve (RM-UR) to allow continued economic use of specifically identified parcels while protecting them from premature subdivision and development. These lands are intended for future urban uses but are not yet developed at urban densities or adequately served with urban infrastructure; they are expected to transition to urban uses and densities once services become available.
ii) Apply the Single-Family Residence “R1” Zone to lands planned Residential-low Density (R-L) where City services are available or planned and single family residential is the dominant use;
iii) Apply the Medium Density Residence “R2” Zone to land planned Residential-Medium Density (R-M) that contain single and multiple family dwellings and where all urban services are available and close to services, recreation, schools, and employment and is suitable for mixed density residential uses allowing a variety of housing types. iv) Apply the Multiple-Family Residence “R3” Zone to land planned Residential-Medium Density (R-M) that contain multiple family dwellings or are intended to contain such dwellings and where all urban services are available and close to services, recreation, schools, and employment and is suitable for mixed density residential uses allowing a variety of housing types.
v) Apply the Main Street Mixed Use “DU” Zone to land planned Main Street Mixed Use (DM-U) consistent with Policy LU-4.2 Main Street Mixed Use Land Use Designation that allows for a range of commercial, office and residential uses; enable the flexible use of existing commercial structures; encourage building design, sidewalk, plaza area, and street designs to slow traffic to provide a comfortable atmosphere for walking, biking, outdoor seating and gathering.
5 vi) Apply the General Mixed Use “GU” Zone to land planned General Mixed Use (GMU) which is applied to specific areas within neighborhood and commercial centers where the existing or planned transportation alternatives, utilities, and services allow for mixed-use development that encourages walking, biking, and transit use. Allowable uses include retail, administrative office, general commercial, and a variety of housing types.
vii) Apply the Community Commercial “C1” Zone to land planned Commercial-General (C-G) that may serve as central business districts or address the needs of the travelers and visitors as a result of the location, access, site characteristics, or proximity to neighborhoods or travel routes.
viii) Apply the Heavy Commercial “C2” Zone to land planned Commercial-General (C-G) that contains heavy commercial uses, consistent with the allowable uses enumerated in Table 10-1, General Plan Land Use Designations, and should maintain such uses given its location, access, and site characteristics.
ix) Apply the Heavy Industrial “MH” Zone to lands planned Industrial-General (M-G) that contain industrial uses and where such lands are best suited for a variety of industrial operations and a range of compatible industrial and manufacturing are the primary allowable uses.
x) Apply the Agricultural “A” Zone to lands planned Agricultural-General (A-G) that contain agricultural lands and where general agriculture the primary allowable use, but agriculture-related visitor serving activities, and rural residential uses that support agricultural operations are also allowable use types;
xi) Apply the Open Space “OS” Zone to lands planned Open Space - Recreation (O-S) that is unimproved land in its natural state which is to be conserved for open space and/or recreation purposes. Allowable uses include natural resource protection and restoration, outdoor recreation.
xii) Apply the Public Facility “PF” Zone to lands planned Public - Service (P-S) that consists of public sites of schools, parks, civic centers, fairgrounds, airports, museums, libraries, auditoriums, utilities and infrastructure, corporation yards, hospitals, social service centers, and similar uses, or that may be investor-owned utility and quasi-public sites.

BE IT FURTHER RESOLVED ordered and determined by the City Council of the City of Willits:
1) The City Council has considered the Environmental Impact Report State Clearinghouse (SCH) No. 2023030321 prepared for the Land Use Element, certified by the City Council on October 24, 2024 (Resolution No. 2024-56) - and finds that the EIR for the Land Use Element is sufficient to addresses the potential environmental impacts associated with adoption of the Zoning Text Amendments and Zoning Map Amendments and was prepared in accordance with Section 15168 (c)(2) of the CEQA Guidelines to anticipate adoption of the Zoning Text Amendments and Zoning Map Amendments to implement the Land Use Element and no new information has been presented that change the findings of the EIR in accordance with section 15162 of the State CEQA Guidelines; and
2) The City Council has made all required Findings for adoption of an Amendment to the Zoning Regulations; and
3) Directs Community Development Department staff to file a Notice of Determination with the County Clerk and on the Governor’s Office of Land Use and Climate Innovation CEQANet Web Portal; and
6 4) Directs the Clerk of the Board to publish a summary of the ordinance within 15 days of adoption including the names of the Council Members voting for and against the Ordinance.

Attachment B
1 ORDINANCE NO. ________

AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF WILLITS, CALIFORNIA, ADOPTING AN AMENDMENT TO TITLE 17 (ZONING) OF THE WILLITS MUNICIPAL CODE INCLUDING THE MODIFICATION OF CHAPTER 17.06 ENTITLED USE GROUP CLASSIFICATIONS AND THE ADDITION OF CHAPTERS 17.23 ENTITLED MAIN STREET MIXED USE (DU) ZONE AND

17.25 ENTITLED GENERAL MIXED USE (GU) ZONE.

WHEREAS, the City of Willits (“City”) is a general law city and a political subdivision of the State of California; and
WHEREAS, on October 24, 2024, the City adopted the City of Willits 2024 General Plan Land Use Element Update (“LUE”) including the creation of the General Plan mixed use land use designations Main Street Mixed Use (DM-U) and General Mixed Use (GM-U); and WHEREAS, the proposed Ordinance would implement the 2024 General Plan LUE by establishing two new mixed-use zoning districts; and
WHEREAS, the new zoning districts are intended to encourage mixed use development, support economic vitality, stimulate the adaptive reuse of existing buildings, and encourage development of vacant lots; and
WHEREAS, the City Council conducted a public hearing in the Council Chamber of City Hall on _____________ 2025, for the purpose of introducing the various amendments to the City’s Zoning Code; and
WHEREAS, the City Council conducted a public hearing in the Council Chamber of City Hall on _____________ 2025, for the purpose of adopting various amendments to the City Zoning Code; and
WHEREAS, the City Council finds that the proposed amendments are consistent with the General Plan and other applicable City goals and policies; and WHEREAS, notices of said public hearing were made at the time and in the manner required by law; and
WHEREAS, the City Council of the City of Willits has met, reviewed and discussed the proposed ordinance; and
WHEREAS, the proposed ordinance was fully analyzed under the certified Program Environmental Impact Report prepared for the 2024 Land Use Element Update adopted by the City Council on October 24, 2024, and no additional environmental review is required.

NOW, THEREFORE THE CITY COUNCIL OF THE CITY OF WILLITS HEREBY ORDAINS AS FOLLOWS:

Title 17 - Zoning of the Willits Municipal Code is hereby amended by adding Chapter 17.23 entitled Main Street Mixed Use (DU) Zone and Chapter 17.25 entitled General Mixed Use (GU) Zone to read as follows:

Attachment B
2 Section 17.06.020 – Listing of use groups.

Group 15 Nanobrewery. Establishment conducting on-site brewing of less than three thousand (3,000) barrels of non-distilled fermented beverages annually for on-premises or offpremises consumption. May also include facilities for the tasting of different varieties of alcohol brewed on the premises or at an affiliated off-site location and may include serving and on-premises consumption of food and nonalcoholic beverages. An establishment producing more than three thousand (3,000) barrels annually is classified under the Heavy Industrial use group. Any odors emanating from fermentation or other processes associated with the businesses permitted within this use group shall be controlled and mitigated such that they do not have an adverse impact on nearby uses.

Examples: Production of non-distilled fermented beverages such as; Beer;
Sake;
Cider;
Wine;
Kombucha.

Attachment B
3 Chapter 17.23 - MAIN STREET MIXED USE (DU) ZONE
Sections:

17.23.010 – Purpose.

The Main Street Mixed Use (DU) Zone is applied to specific property within downtown Willits that fronts along the Main Street to enable the flexible use of existing commercial structures; encourage attractive buildings, sidewalk, and plaza areas, to provide a comfortable atmosphere for walking, biking, outdoor seating and gathering, and to promote commerce.

17.23.020 – Principal permitted uses.

The following are principal permitted uses1,2 in the DU zone:

Use Group 2 (e) Residential above ground floor commercial; 3 2 (j) Farm Worker Housing (six or fewer persons);
2 (l) Residential Care Home (six or fewer persons);
4 (b) Tourist accommodations;
4 4 (c) Bed and Breakfast Facilities;
6 Business and Professional Offices;
8 Business Support Services;
10 General Consumer Services;
12 (a) General Retail Trade;
14 (a) Eating Places;
15 Nanobrewery;
18 Social Services;
20 (a) Private Educational or Religious Institutions;
20 (b) Cultural or Social Institutions;
22 (a) Indoor sports and recreational facilities;
30 Light equipment repair and sale;
38 (a) Governmental institutions;
57 (d) Cannabis and industrial hemp laboratories and research.

1. Principally permitted uses are subject to the applicable performance standards of this zone.

2. Principally permitted uses may be subject to Formula-Based Business requirements in Section 17.23.050(A).

3. Residential unit(s) may also be located behind ground floor commercial that is located along the street frontage.

4. Tourist accommodations such as hotels and inns may be principally permitted where parking is minimized and located behind buildings and tourist accommodations such as motels, auto courts, and tourist cabins or courts shall be conditionally permitted and must locate parking behind the building.

Attachment B
4 17.23.030 – Conditional uses.

The following are conditional uses in the DU zone:

Use Group 2 a Single-family residence;
2 b Two-family residence;
2 c Group residential;
2 f Supportive Housing;
2 g Transitional Housing;
2 (i) Single-Room Occupancy Units;
2 (m) Residential care home (seven or more persons);
12 Retail trade, except general retail trade;
14 (b) Drinking places;
14 (c) Drive-in restaurants;
16 Adult entertainment;
20 (c) Health care institutions;
24 (a) Light automotive repair;
26 (d) General parking;
28 (a) Retail gasoline sales;
40 Festival activities;
46 Interment Services
48 Custom manufacturing.

17.22.040 – Lot regulations.

A. Minimum lot area 6,000 square feet;
B. Minimum lot width 60 feet;
C. Minimum yards:

1. Front None, except where frontage is in a block which is partially in an R zone, the front yard shall be the same as that
required in such R zone;

2. Rear 15 feet, except where a rear yard abuts on an alley, such rear yard may be not less than 5 feet;

3. Side None, except that a side yard of a lot abutting on a lot in an R zone shall be not less than the front yard required in such R zone;
D. Maximum building height 45 feet.

17.23.050 – Additional Regulations.

The following additional regulations apply to lots in the DU Zone, as indicated:

A. Formula-Based Businesses.
(1) Until such time that the City of Willits amends this Article to implement zoning regulations to restrict the location of large franchise, or formula-based, businesses within Downtown, as shown on Figure 3-2 Willits Focus Area, consistent with Land Use Element Policy LU-4.8, Formula-Based Businesses, all proposals to locate a Attachment B
5 Formula-Based Business within the DU Zone shall first submit an application for a Use Permit. "Formula Business" shall mean a commercial business or use which, by ownership, franchise, contractual or other arrangement, established or recognized business practice, or membership affiliation, that maintains, as part of a group of ten or more similar businesses located outside the City of Willits, any of the following:
i. Business name common to similar businesses located elsewhere; ii. Appearance, business presentation or other similar features, which make the business substantially similar to other businesses located elsewhere; iii. Use of a trademark or logo common to similar businesses located elsewhere (not including logos or trademarks used to indicate participation in a buying group or cooperative of smaller independent businesses to obtain volume pricing, including but not limited to, National Automotive Parts Association (NAPA) or Independent Grocers Alliance (IGA), or to reflect mention by rating organization, including, but not limited to, AAA, Mobile, Michelin or internet sites like Trip Advisor);
iv. Standardized services or uniforms common to similar businesses, chains or franchises located elsewhere;
v. Architecture, exterior design, interior décor or signs common to similar businesses located elsewhere.

B. Front Yard Setbacks. Consistent with Land Use Element Policy LU-4.7 Main Street Shop Fronts, new commercial frontages along Main Street between Commercial Street and Oak Street should be located at the back of sidewalk. Any wider setback areas should consist of useable hardscape (concrete, pavers, etc.) and may provide shade to be used for public entry, gathering and outdoor commercial activity. Wider setbacks for buildings containing commercial uses along a street frontage may be appropriate where:
(1) where sidewalks are narrow;
(2) at building entrances and to provide building facade articulation; (3) for outdoor dining; plazas or other high activity public areas.

C. Special Off-Street Parking Provisions, consistent with Land Use Element Policy LU-4.4, Off-Street Parking.
(1) Non-Residential Use Exemptions. The following non-residential uses are exempt from the provisions of 17.52.030 Required Parking Spaces of Chapter 17.52 OffStreet Parking and Loading Regulations:
i. New building construction, and the expansion of an existing building, which is less than 1,000 square feet;
ii. Any new construction on lots less than 4,000 square feet; iii. A change from a previous non-residential use to a different principally permitted non-residential use, within an existing building. (2) Enlargement of Existing Buildings. Where parking is required for an enlarged building, additional parking is required only to serve the enlarged area. Additional parking is not required to remedy parking deficiencies existing prior to the enlargement.

Attachment B
6 (3) Residential use exemptions. The following residential uses, which are consistent with all provisions of this Chapter, are exempt from 17.52.030 Required parking spaces of Chapter 17.52 Off-Street Parking and Loading Regulations:
i. Accessory dwelling units;
ii. New residential units 500 square feet or less, regardless of the size of the overall structure, and located north of Broaddus Creek; iii. New residential units located north of Broaddus Creek that are deed restricted to households earning 80 percent or less of the Mendocino County area median income, including one, on-site, deed restricted or market rate manager's unit;
Attachment B
7 Chapter 17.25 - GENERAL MIXED USE (DU) ZONE
Sections:

17.25.010 – Purpose.

The General Mixed Use (GU) Zone is intended to provide for infill, pedestrian-oriented, and mixed-use development (a broad range of commercial uses, office, visitor accommodation, and higher density residential).

17.25.020 – Principal permitted uses.

The following are principal permitted uses1 in the GU zone:

Use Group 2 c Multiple Dwellings;
2 e Residential above ground floor commercial;
1 2 f Supportive Housing;
2 g Transitional Housing;
2 j Farm Worker Housing (six or fewer persons);
2 l Residential care home (six or fewer persons);
4 b Tourist Accommodations;
6 Business and Professional Offices;
8 Business Support Services;
10 General Consumer Services;
12 (a) General Retail Trade;
14 (a) Eating Places;
15 Nanobrewery;
18 Social Services;
20 (a) Private Educational or Religious Institutions;
20 (b) Cultural or Social Institutions;
22 (a) Indoor sports and recreational facilities;
30 Light equipment repair and sale;
38 (a) Governmental institutions;
57 (d) Cannabis and industrial hemp laboratories and research.

1. Residential unit(s) may also be located behind ground floor commercial that is located along the street frontage.

Attachment B
8 17.25.030 – Conditional uses.

The following are conditional uses in the DU zone:

Use Group 2 a Single-family residence;
2 b Two-family residence;
2 (i) Single-Room Occupancy Units;
2 (m) Residential care home (seven or more persons);
4 (c) Bed and Breakfast Facilities;
12 Retail trade, except general retail trade;
14 (b) Drinking places;
14 (c) Drive-in restaurants;
16 Adult Entertainment;
20 (c) Health care institutions;
24 (a) Light automotive repair;
26 (d) General parking;
28 (a) Retail gasoline sales;
40 Festival activities;
46 Interment Services;
48 Custom manufacturing;
12 Retail trade, except general retail trade;
14 (b) Drinking places;
14 (c) Drive-in restaurants;
16 Adult entertainment;
20 (c) Health care institutions;
24 (a) Light automotive repair;
26 (d) General parking.

17.25.040 – Lot regulations.

A. Minimum lot area 6,000 square feet;
B. Minimum lot width 60 feet;
C. Minimum yards:

1. Front None, except where frontage is in a block which is partially in an R zone, the front yard shall be the same as that
required in such R zone;

2. Rear 15 feet, except where a rear yard abuts on an alley, such rear yard may be not less than 5 feet;

3. Side None, except that a side yard of a lot abutting on a lot in an R zone shall be not less than the front yard required in such R zone;
D. Maximum building height 45 feet.

Attachment C
ORDINANCE NO. ________

AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF WILLITS, CALIFORNIA,

AMENDING THE CITY OF WILLITS ZONING MAP TO APPLY ZONING CLASSIFICATIONS CONSISTENT WITH THE CITY OF WILLITS LAND USE MAP.

WHEREAS, the City of Willits (“City”) is a general law city and a political subdivision of the State of California; and
WHEREAS, on October 24, 2024, the City adopted the City of Willits 2024 General Plan Land Use Element Update (“LUE”) including amendments to the General Plan Land Use Map; and WHEREAS, all zoning districts (“Zoning Map”) must be consistent with the General Plan land use designations (“Land Use Map”); and
WHEREAS, the proposed Ordinance would adopt the City of Willits Zoning Map to be consistent with the General Plan Land Use Map; and
WHEREAS, the City Council conducted a public hearing in the Council Chamber of City Hall on _____________ 2025, for the purpose of introducing the various amendments to the City’s Zoning Code; and
WHEREAS, the City Council conducted a public hearing in the Council Chamber of City Hall on _____________ 2025, for the purpose of adopting various amendments to the City Zoning Code; and
WHEREAS, the City Council finds that the proposed amendments to the Zoning Map are consistent with the General Plan and other applicable City goals and policies; and WHEREAS, notices of said public hearing were made at the time and in the manner required by law; and
WHEREAS, the City Council of the City of Willits has met, reviewed and discussed the proposed ordinance; and
WHEREAS, the proposed ordinance was fully analyzed under the certified Program Environmental Impact Report prepared for the 2024 Land Use Element Update adopted by the City Council on October 24, 2024, and no additional environmental review is required

NOW, THEREFORE THE CITY COUNCIL OF THE CITY OF WILLITS HEREBY ADOPTS THE

CITY OF WILLITS ZONING MAP
M e n d o c i n o
C o u n t y
M e n d o c i n o
C o u n t y
Brookside
Elementary
School
Willits
High
School
Blosser
Lane
Elementary
School
Blosser Ln.

Lincoln Way
Hawthorn Ct.

Pomo Ct.

Monica Ln.

N. Coast St.

Harman Ln.

Hollands Ln.

Viola St.

Valley Rd.

Penn St.

Bush St.

N. Coast St.

Pine St.

Easy St.

Gregory Ln.

Maple St.

Cropley Ln.

Mill Creek Ct.

Sawyer's Ln.

Willow Ln.

Pine View Dr.

Casteel Ln.

W. Valley St.

Catherine Ln.

Sequioa Blvd.

Manzanita Ave.

Crest Dr.

South St.

California St.

Creedside Dr.

Valley Rd.

Hillside Dr.

W. Van Ln
Pearl St.

Tuttle Ln.

Furlong Rd.

Creekside Dr.

Lenore Ave
Sandy Ln.

Monroe St.

Trudy Ln.

Nancy Ln.

Berryhill Ct.

Barbara Ln.
100 Kawi Pl.

Marin St.

Sanhedrin Cir.

Boscabelle Ave
Hilltop Dr.

Elm Ln
Muir Ln.

W. Oak Ave.

Alice Dr.

Robert Dr.

Harms Ln.

Madrone St.

Williams St.

North St.

W. Van Ln.

Maple St.

E. Mendocino Ave.

Alder Ln.

State St.

Madden Ln.

W. Commercial St.

McKinley St.

Spruce St.

Walker Rd.

Wood St.

Bittenbender Ln.

Rd. 315
Shell Ln.

School St.

Sewer Plant Rd.

Central St.

Mill St.

E. Oak St.

Raymond Ln.

S. Lenore Ave.

Pepperwood Way
Walnut St.

Cropley Ln.

North Brooke Way
Bray Rd.

Magnolia Ave.

Bonnie Ln.

Meadow Brook Dr.

Della Ave.

Hazel St.

Holly St.

Locust St.

W. Mendocino St.

Humbolt St.

Sherwood Hill Dr.

W. Mendocino Ave.

Redwood Ave.

Laural St.

E. San Francisco Ave.

N. Lenore Ave.

Margie Dr.

Railroad Ave.

Poplar Ave.

Mill Creek Dr.

Center Valley Rd.

Coast St.

E. Commercial St.

Hollands Dr.

Franklin Ave.

Exley Rd.

Center Valley Rd.

Sherwood Rd.

Baechtel Rd.

East Hill Rd.

Muir Mill Rd.

Hearst Willits Rd.
£¤101
£¤101
£¤101
£¤101
£¤101
£¤20
£¤20
£¤101
£¤101
£¤101
£¤20
£¤101
£¤101
C2
PF
PF
PF
R1
R1 R1
MH
R3
R3
R2
R3
R2
R3
R3
OS
RE
R2
C1
R1
R1
R1
R1
R1
PF
R3
R3
R3
PF
ML
C1
C1
C1
C1
C1
PF
R3
R2
MH
MH
MH
MH
MH
RE
RE
R1
R1
R1
R1
R1
R1
R1
R1
R3
R3 R3
PF
R1-BL
C1
R2
R2
R2
IP
C2
RE
R2
R2
R2
C1
GU
C1
R1
R1
R1
R1
PF
DU
GU
C1
PF
C1
R1
C1
C1
R2
R2
R2
R2
R2
R2
DU
DU R1
DU
C1
C1
DU
C1 DU DU
R1
R1
DU GU C1
R1
DU
DU
DU
R1
GU
C1
C1
PF
C1
DU
R1
C1
DU
GU
GU
DU
DU
DU
DU
DU
GU
C1
C1
C1
R1
R1
R1
R1
R1
R1
R1 R1
R1 R1
R1 R1
R1 R1
R1
R1
R1 R1
R1 R1
R1 R1 R1 R1
R1 R1
R1
R3
R1
R1
R1
R1
R1
R1
R1
R1-BL
R3
R1
C1
PF GU
PF
PF GU
PF
PF
C1
R3
ML
R1
R3
ML
MH
PF
ML
MH
PF
R2
GU
C1
R2 C1 C1
C1
C1
R2
C1
C1 C1
C1
R1
R2
R2 R1
R1
R1
R1 R1 R1
R1
R1
R2
R1 R1
R1
R1
MH
PF
PF
R1
R1
C1
R1
GU
GU
C2
R2
R2
R2
PF
C2
C2
IP
PF
A
R1
A
OS
R1
R1
R1
R1
R1
R2
R2
C1
C1
C1
R1
C2
C2
R1
R1 R1
R1 R1
R2
MH
R1
R1
R1
R2
MH
MH
PF
C2
MH
MH
MH
MH
MH
MH
MH
MH
PF
C2
R2
R1
C1
PF
PF
C1
MH
R2
C2
R2
R2
C2
RE
DU
DU
MH
PF
GU
0 1,150 2,300 Feet
City of Willits
Parcels
Creek
Zoning
Agricultural (A)
Community Commercial (C1)
Heavy Commercial (C2)
General Mixed Use (GU)
Main Street Mixed Use (DU)
Industrial Park (IP)
Limited Industrial (ML)
Heavy Industrial (MH)
Residential-Estates (RE)
Single-Family Residence (R1)
Medium Density Residence (R2)
Multiple-Family Residence (R3)
Open Space (OS)
Public Facility (PF)
Map Date:
9/5/2025
City of Willits Zoning Map
Willits
Municipal
Airport
City of Willits
Water Treatment
Plant
´
Item No. 9e
Meeting Date: September 24, 2025

AGENDA SUMMARY REPORT
To: Honorable Mayor and Council Members
From: Manuel Orozco Finance Director/ City Treasurer
Agenda Title: DISCUSSION AND POSSIBLE ACTION TO ADOPT PROPOSED FISCAL YEAR 2025/2026 BUDGET
Type: Presentation Consent Regular Agenda Public Hearing Urgent Time: 15 minutes.

Summary of Request: At the August 27th meeting, the City Council under advisement from staff, tabled the Budget discussion to enable staff to perform additional quality control on the document. Since August 27th, the Finance Director has met with Department Heads to review their requests and incorporated revisions sought by the Interim City Manager.

The Full Budget has 63 Full Time Equivalent (FTE) Employees with 5 of the positions being councilmembers.

The General Fund portion of the Budget is formed around a revenue projection of $6,932,940 which includes 2,000,000 from Measure K Fund balance transferring into the general fund to support $7,006,677 in expenditures.

Recommended Action: Adopt the Annual Budget for Fiscal Year 2025-2026 as presented.

Alternative(s): None recommended.

Fiscal Impact: As set forth in the Budget document.

Personnel Impact: None.

Identified City Council Conflict of Interest: None.
2021 Adopted Goals: An annual operating budget is consistent with Goal #1 for Administration…Develop and implement a long-range Fiscal Sustainability Plan for City finances in order to promote the City’s economic health by balancing revenues and expenditures to solve systemic problems.

California Environmental Quality Act: Staff has found that adopting the Operating and Capital Improvement Plan Budgets is exempt from CEQA. The Operating and Capital Improvement Plan documents are used by the City as planning documents.

CEQA Guidelines section 15060(c) states “An activity is not subject to CEQA if … [t]he activity is not a project as defined in Section 15378.” CEQA Guidelines section 15378(b)(4) states “project” does not include…the creation of government funding mechanisms or other government fiscal activities which do not involve any commitment to any specific project which may result in a potentially significant physical impact on the environment.” The Operating and CIP Budgets serve as a funding mechanism that does not commit the City to undertake any of the particular projects listed therein. As a result, the approval of the Operating and CIP Budgets are not considered a “project” subject to CEQA.

Before the City commits to the implementation of any of the individual projects listed in the CIP, the City analyzes whether the individual project has the potential to create any significant effect on the environment, and if so, completes appropriate environmental review for that project before its approval.

This Item Relates to the following General Plan Element : N/A Land Use Circulation Conservation and Open Space Noise Housing Public Services and Facilities, Parks and Recreation Economic Development
Reviewed by: Interim City Manager City Attorney City Clerk Finance Director Human Resources Council Action: Approved Denied Other: ________________________________________ Records: Agreement Resolution #_________ Ordinance #_________ Other _________

MISSION STATEMENT
The City of Willits is primarily responsible for maintaining a safe, pleasant environment within the community by providing effective delivery of public services
In the process of providing representatives local government, the City identifies and anticipates concerns, problems and opportunities and takes action to address them The City also provides a catalyst in the development and maintenance of a well integrated community The City delivers critical public services in an efficient, professional and timely manner
The City is responsible for the preservation of community physical and aesthetic assets, and for the efficient management and equitable allocation of community fiscal resources
Essential to accomplishing the objectives outlined above is the selection, training, motivation and retention of highly qualified men and women as City employees

BASIS OF BUDGETING

AND ACCOUNTING
The accounting policies of the City conform to “Generally Accepted Accounting Principles” (GAAP).

Accounts of the City are organized on the basis of funds, each of which is considered a separate accounting entity. Fund accounting segregates funds according to their purpose and is used to aid management in demonstrating compliance with finance-related legal and contractual provisions.

The City’s basis of budgeting for Governmental Funds (General Funds, Special Revenue Funds, and Capital Project Funds and Fiduciary Funds) are modified accrual basis of accounting.

Under this method, revenues are budgeted according to when they are both measurable and available.

Revenues are considered to be available when they are collected within the current fiscal year, or soon enough thereafter to pay liabilities of the current period. Licenses, property taxes and taxpayerassessed tax revenues (e.g., franchise taxes, sales taxes, motor vehicle fees, etc.), net of estimated refunds and uncollectible amounts, and interest associated with the current fiscal period are all considered susceptible to accrual and so have been recognized as revenues of the current fiscal period. Revenue from grants, entitlements, and donations is recognized as revenue in the fiscal year of which all eligibility requirements have been satisfied.

Expenditures are recorded to the related fund liability as it is incurred, except for claims and judgments, and compensated absences, which are recognized as expenditures to the extent they have matured, and principal and interest on general long-term debt.

Enterprise Funds (proprietary funds) are accounted for using the accrual basis of accounting. Under the accrual basis of accounting, revenues are recognized in the period in which they are earned, while expenses are recognized when the liability is incurred.

The Annual Audited Financial Report shows the status of the City’s finances on GAAP basis. The City’s Budget is adopted on a basis substantially consistent with GAAP, with the following exceptions:
 Principal payments on long-term debt within the Enterprise Funds are applied to the outstanding liability on a GAAP basis but are expended on a Budget basis.  Capital Outlay within Enterprise Funds are recorded as assets on a GAAP basis and expended on a Budget basis. Depreciation expense is recorded on a GAAP basis only.

Appropriations and Amendments
City Council approves, except as noted:
 Increases in appropriations from unanticipated revenues, or fund balances including retained earnings, within a department or fund.
 Transfers of appropriations between funds, departments, or program budgets.  Decreases in appropriations, with the exception that the City Manager may direct Department Heads to suspend expenditures as needed to respond to emerging negative fiscal conditions. 1 City Manager or Designee approves as follows:
 Without increasing overall appropriations, the City Manager (or designee) would have authority to allow spending to exceed an individual line item up to the amount of the overall budget for the department holding the appropriation within the general fund.  Without increasing overall appropriations, the City Manager (or designee) would have unlimited authority for adjustments between the categories or program budgets within a department, in the General fund, or within a fund for all Special Revenue Funds, Enterprise Funds, and Fiduciary Funds.
 Without increasing overall appropriations, the City Manager (or designee) would have authority to move contingency funds to the appropriate department for expenditure in accordance with GAAP.
 Without increasing overall appropriations, the City Manager (or designee) would have authority to move appropriations between the General Fund departments up to three-percent of the Adopted Budget.
 Without increasing overall appropriations, the City Manager (or designee) would have the authority to best implement Capital Improvement, Facility and/or Infrastructure Projects, by transferring appropriations and revenue sources between projects when appropriate.  Finance Director would have the authority to carry forward remaining appropriations, at the end of the fiscal year, for purchase orders (legally encumbered), projects, capital projects and equipment that will be needed in the next fiscal year to fund expenses that were delayed or span between the fiscal years.
 City Manager would have authority to suspend expenditures and utilize assignments as needed to respond to emerging negative fiscal conditions.

Nonspendable, Committed and Assigned Fund Balances
 Nonspendable Fund Balance classification include amounts that cannot be spent because they are either not in spendable form or legally or contractually required to be maintained intact, such as items not able to be converted into cash (inventories, or prepaid amounts).

 Committed Fund Balances also known as Reserves, are internally imposed by the City through resolution or ordinance. Once an amount is committed, it cannot be used for any other purpose unless the government, by taking the same type of action (resolution or ordinance), removes or changes the constraint.
 Assigned Fund Balance is a classification of assignment imposed by a department that is designed to set aside funding for a specific intent. The intent is not set by formal action and can be moved in and out of assignment by the authority of the City Manager and only after Council has approved the use of funds through appropriation. The assignments are to be used to hold certain monies for certain expenses that facilitate the intent expressed by council to provide specific services such as in construction projects, plan projects, purchase orders, vehicle replacement, and equipment replacement.
 Unassigned Fund Balance is the residual balance left after all activities are complete within a year. There should be no negative fund balance when there are assigned balances created for specific projects.

Springbrook Software
The implementation of Springbrook has enabled a higher level of accounting that is more capable of tracking projects and storing information. Due to this increased level of capability, staff has made a few changes regarding the use and tracking of funding.

Capital Improvement Program (CIP) Funds
2 The system has expanded to house two New CIP funds which are the Water CIP Fund (Fund 430) and the Sewer CIP Fund (Fund 410) these funds will house the capital projects that will eventually turn into fixed assets. Staff will utilize the Project Module to track each expense and transfer over the funding on a quarterly basis on an “As Needed” basis to ensure that there is no overrun.

Pooled Cash
Springbrook has a module that can automatically apply a system of claim on cash against the cash accounts that our pooled into one account. What this will do is add ease of use in tracking our cash transactions and allow our books to mirror the bank account. Traditionally, the bank was balanced by adding up all of the fund cash accounts and totaling them to match to bank. This new method allows the City to see the impact of all transactions immediately, improving reporting and allowing finance to provide consistent cash balances for all accounts. Because the CD investment accounts, Laif Accounts and other fiduciary accounts are activities outside of the normal course of business for all funds the activity will be stored outside of the individual funds and instead be linked to Fund 900 which is the pooled cash and payroll liabilities fund.

Transfers and Reimbursements
The Finance Department is adopting a methodology of consolidating the sections where activities have traditionally been split among the various fund accounts.

This makes it difficult to truly assess the actual cost of providing services. The option is to calculate the cost of providing services by utilizing an indirect cost allocation and swapping administrative expenses through the Administrative and Overhead accounts. This will represent itself as a negative expense in the nondepartmental section of the General Fund. What this will do is stop the practice of doubling the recognition of revenue. Additionally, whenever a fund is earmarked to pay for a program or expense then the part of the fund that originally expended the item will still house the expense, but the fund will be reimbursed by the funding source that was earmarked to help pay. This way multiple funds can reimburse for a project that lives in one section keeping the integrity of the original cost of the project or expense.

For example, if Measure K is planning on funding the increased expense of negotiated Police salary increases, then the fund will specifically transfer over the exact amount of funding necessary to cover the cost by a transfer. Showing clearly how we are funding the services and only funding the expenses agreed to in a very transparent way.
3 City of Willits
Distribution of Positions
By Department
Fund 100 Department 1100
City Council / City Clerk Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
City Clerk 0.15 0.00 0.00 0.15
Elected Officials 5.00 0.00 0.00 5.00
City Council / City Clerk Total 5.15 0.00 0.00 5.15
Fund 100 Department 1200
City Administration Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Assistant City Manager 0.20 (0.05) 0.50 0.65
City Clerk 0.18 0.00 0.10 0.28
City Manager 0.25 (0.11) 0.26 0.40
City Administration Total 0.63 (0.16) 0.86 1.33
Fund 100 Department 1300
Finance Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Accountant 0.28 0.20 0.05 0.53
Administrative Specialist 0.10 0.00 0.05 0.15
City Clerk 0.04 0.00 0.00 0.04
Finance Director 0.25 0.00 0.20 0.45
Office Assistant III - Finance 0.22 0.00 0.10 0.32
Office Assistant III - Payroll 0.21 0.11 0.00 0.32
Office Assistant III/Comm Dev 0.00 0.05 0.00 0.05
Finance Total 1.10 0.36 0.40 1.86
Fund 100 Department 1400
Human Resources Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Human Resources Manager 1.00 (1.00) 0.00 0.00
Human Resources Analyst 0.00 1.00 0.00 1.00
Human Resources Total 1.00 0.00 0.00 1.00
Fund 100 Department 2000
Police Administration Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Administrative Assistant 1.00 0.00 0.00 1.00
Administrative Services Coord. 1.00 0.00 0.00 1.00
Police Chief 1.00 0.00 0.00 1.00
Police Administration Total 3.00 0.00 0.00 3.00
4 City of Willits
Distribution of Positions
By Department
Fund 100 Department 2100
Police Dispatch Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Community Services Officer I 2.00 0.00 0.00 2.00
Dispatch Center Supervisor 1.00 0.00 0.00 1.00
Dispatcher 4.00 0.00 0.00 4.00
Police Dispatch Total 7.00 0.00 0.00 7.00
Fund 100 Department 2200
Police Field Operations Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Police Officer I,II,III 7.00 0.00 0.00 7.00
Police Sergeant 2.00 0.00 0.00 2.00
Police Sergeant Advanced 1.00 0.00 0.00 1.00
Police Field Operations Total 10.00 0.00 0.00 10.00
Fund 100 Department 3000
Planning Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
City Clerk 0.04 0.00 0.00 0.04
City Planner 0.55 0.35 0.00 0.90
Community Development Director 0.80 0.10 0.10 1.00
Sr. City Planner 0.55 0.35 0.00 0.90
Planning Total 1.94 0.80 0.10 2.84
Fund 100 Department 3100
Code Enforcement Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Building Official 0.25 0.00 0.00 0.25
City Planner 0.05 0.05 0.00 0.10
Code Compliance Officer 0.00 0.50 0.00 0.50
Office Assistant III/Comm Dev 0.25 0.00 0.00 0.25
Sr. City Planner 0.05 0.05 0.00 0.10
Code Enforcement Total 0.60 0.60 0.00 1.20
5 City of Willits
Distribution of Positions
By Department
Fund 100 Department 3200
Building Safety Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Building Official 0.65 0.00 0.00 0.65
Code Compliance Officer 1.00 (0.85) 0.00 0.15
Office Assistant III/Comm Dev 0.65 0.00 0.00 0.65
Building Safety Total 2.30 (0.85) 0.00 1.45
Fund 100 Department 3300
Building Maintenance Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Building Maintenance Worker 0.60 (0.20) 0.20 0.60
Building Official 0.05 0.05 0.00 0.10
City Clerk 0.05 0.00 0.00 0.05
Office Assistant III/Comm Dev 0.05 0.00 0.00 0.05
Building Maintenance Total 0.75 (0.15) 0.20 0.80
Fund 100 Department 3400
Cannabis Program Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Accountant 0.02 (0.02) 0.00 0.00
Assistant City Manager 0.10 (0.10) 0.00 0.00
Building Official 0.05 (0.05) 0.00 0.00
City Clerk 0.05 (0.05) 0.00 0.00
City Manager 0.10 (0.10) 0.00 0.00
City Planner 0.40 (0.40) 0.00 0.00
Community Development Director 0.15 (0.15) 0.00 0.00
Finance Director 0.05 (0.05) 0.00 0.00
Office Assistant III - Finance 0.02 (0.02) 0.00 0.00
Office Assistant III/Comm Dev 0.05 (0.05) 0.00 0.00
Sr. City Planner 0.40 (0.40) 0.00 0.00
Cannabis Program Total 1.39 (1.39) 0.00 0.00
Fund 100 Department 4000
Services & Facilities Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Construction Tech 0.24 (0.07) 0.00 0.17
Project Coordinator I/II 0.20 (0.20) 0.00 0.00
Services & Facilities Director 1.00 (0.76) 0.00 0.24
Contract Administrative Specialist 0.00 0.30 0.00 0.30
Services & Facilities Total 1.44 (0.73) 0.00 0.71
6 City of Willits
Distribution of Positions
By Department
Fund 100 Department 4100
Svcs & Fac Operations Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Code Compliance Officer 0.00 0.35 0.00 0.35
Parks Maintenance 0.08 0.17 0.00 0.25
Streets Foreman 0.05 (0.05) 0.00 0.00
Streets Maintenance II 0.10 (0.10) 0.00 0.00
Streets Superintendent 0.05 0.05 0.00 0.10
Water Utility Meter Reader 0.08 (0.08) 0.00 0.00
Svcs & Fac Operations Total 0.36 0.34 0.00 0.70
Fund 100 Department 4200
Park & Recreation Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Associate Engineer 0.10 (0.10) 0.00 0.00
Parks Foreman 0.80 0.10 0.00 0.90
Parks Maintenance 0.07 0.68 0.00 0.75
Streets Foreman 0.11 0.00 0.00 0.11
Streets Maintenance II 0.10 (0.10) 0.00 0.00
Streets Superintendent 0.05 0.02 0.00 0.07
Water Utility Meter Reader 0.07 (0.07) 0.00 0.00
Park & Recreation Total 1.30 0.53 0.00 1.83
Fund 100 Department 4300
Streets Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Assistant City Manager 0.00 0.05 0.00 0.05
City Manager 0.00 0.20 0.00 0.20
Finance Director 0.00 0.15 0.00 0.15
Streets Maintenance II 0.00 0.35 0.00 0.35
Streets GF Total 0.00 0.75 0.00 0.75
Fund 240 Department 4300
HUTA Streets Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Parks Maintenance 0.60 (0.60) 0.00 0.00
Water Utility Meter Reader 0.60 (0.60) 0.00 0.00
HUTA Streets Total 1.20 (1.20) 0.00 0.00
7 City of Willits
Distribution of Positions
By Department
Fund 245 Department 4300
Streets Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Accountant 0.10 (0.03) 0.00 0.07
Assistant City Manager 0.05 (0.05) 0.00 0.00
Associate Engineer 0.20 (0.20) 0.00 0.00
City Manager 0.15 (0.15) 0.00 0.00
Construction Tech 0.10 0.07 0.00 0.17
Office Assistant III - Finance 0.40 (0.40) 0.00 0.00
Parks Foreman 0.10 (0.10) 0.00 0.00
Project Coordinator I/II 0.20 (0.20) 0.00 0.00
Streets Foreman 0.64 (0.49) 0.00 0.15
Streets Maintenance II 1.37 (1.22) 0.00 0.15
Streets Superintendent 0.67 (0.17) 0.00 0.50
Project Manager II 0.00 1.00 (1.00) 0.00
Streets Total 3.98 (1.94) (1.00) 1.04
Fund 260 Department 4600
Landfill Dissolution Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Services & Facilities Director 0.00 0.10 0.00 0.10
Parks Maintenance 0.03 (0.03) 0.00 0.00
Finance Director 0.00 0.00 0.20 0.20
Streets Foreman 0.00 0.05 0.00 0.05
Streets Maintenance II 0.03 0.02 0.00 0.05
Streets Superintendent 0.03 0.02 0.00 0.05
Water Utility Meter Reader 0.03 (0.03) 0.00 0.00
Landfill Dissolution Total 0.12 0.03 0.20 0.45
Fund 420 Department 4200
Parks Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Maintenance Worker I 1.00 0.00 (1.00) 0.00
Parks Maintenance 0.22 (0.22) 0.00 0.00
Parks Total 1.22 (0.22) (1.00) 0.00
8 City of Willits
Distribution of Positions
By Department
Fund 510 Department 4100
SWR Administration Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
City Clerk 0.22 0.00 0.00 0.22
City Manager 0.00 0.00 0.20 0.20
Assistant City Manager 0.00 0.00 0.10 0.10
Accountant 0.00 0.00 0.20 0.20
Administrative Specialist 0.00 0.00 0.25 0.25
Services & Facilities Director 0.00 0.00 0.00 0.00
Office Assistant III - Payroll 0.00 0.00 0.34 0.34
Office Assistant III - Finance 0.25 0.09 0.00 0.34
SWR Administration Total 0.47 0.09 1.09 1.65
Fund 510 Department 4111
SWR Maintenance Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Chief Wastewater Operator 0.25 0.00 0.00 0.25
Office Assistant III - Finance 0.00 0.00 0.00 0.00
Parks Foreman 0.05 0.00 0.00 0.05
Services & Facilities Director 0.00 0.33 0.00 0.33
Streets Foreman 0.10 0.24 0.00 0.34
Streets Maintenance II 0.20 0.53 0.00 0.73
Streets Superintendent 0.10 0.04 0.00 0.14
Wastewater Operator I 0.40 0.00 0.00 0.40
Wastewater Operator III 1.10 0.00 0.00 1.10
Wastewater Operator Training 0.40 0.00 0.00 0.40
Water Utility Meter Reader 0.22 (0.22) 0.00 0.00
SWR Maintenance Total 2.82 0.92 0.00 3.74
9 City of Willits
Distribution of Positions
By Department
Fund 510 Department 4113
SWR Operations Plant Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Accountant 0.30 (0.10) (0.20) 0.00
Administrative Specialist 0.25 0.00 (0.25) 0.00
Assistant City Manager 0.20 0.10 (0.30) 0.00
Building Maintenance Worker 0.05 0.05 0.00 0.10
Chief Wastewater Operator 0.70 0.00 0.00 0.70
City Manager 0.25 0.00 (0.25) 0.00
Construction Tech 0.33 0.00 0.00 0.33
Finance Director 0.35 (0.05) (0.30) 0.00
Office Assistant III - Finance 0.30 0.03 (0.33) 0.00
Utilities Superintendent 0.34 0.06 0.00 0.40
Wastewater Operator I 0.56 0.00 0.00 0.56
Wastewater Operator III 1.82 0.00 0.00 1.82
Wastewater Operator Training 0.56 0.00 0.00 0.56
SWR Operations Plant Total 6.01 0.09 (1.63) 4.47
Fund 510 Department 4114
SWR Engineering Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Associate Engineer 0.40 (0.40) 0.00 0.00
Project Coordinator I/II 0.30 (0.30) 0.00 0.00
Contract Administrative Specialist 0.00 0.35 0.00 0.35
SWR Engineering Total 0.70 (0.35) 0.00 0.35
Fund 510 Department 4115
SWR Septage Receiving Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Chief Wastewater Operator 0.05 0.00 0.00 0.05
Utilities Superintendent 0.03 0.00 0.00 0.03
Wastewater Operator I 0.04 0.00 0.00 0.04
Wastewater Operator III 0.08 0.00 0.00 0.08
Wastewater Operator Training 0.04 0.00 0.00 0.04
SWR Septage Receiving Total 0.24 0.00 0.00 0.24
10 City of Willits
Distribution of Positions
By Department
Fund 530 Department 4100
Wtr Admin Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Administrative Specialist 0.00 0.60 0.00 0.60
Accountant 0.00 0.00 0.20 0.20
City Manager 0.00 0.00 0.20 0.20
Assistant City Manager 0.00 0.20 0.00 0.20
City Clerk 0.22 0.00 0.00 0.22
Finance Director 0.00 0.00 0.20 0.20
Office Assistant III - Finance 0.25 0.09 0.00 0.34
Office Assistant III - Payroll 0.00 0.00 0.34 0.34
Project Coordinator I/II 0.30 (0.30) 0.00 0.00
Water Operator III 0.00 0.00 0.00 0.00
Contract Administrative Specialist 0.00 0.35 0.00 0.35
Wtr Admin Total 0.77 0.94 0.94 2.65
Fund 530 Department 4131
Wtr Distribution Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Building Maintenance Worker 0.05 0.10 0.00 0.15
Chief Water Operator 0.10 0.20 0.00 0.30
Parks Foreman 0.05 0.00 0.00 0.05
Services & Facilities Director 0.00 0.33 0.00 0.33
Streets Foreman 0.10 0.25 0.00 0.35
Streets Maintenance II 0.20 0.52 0.00 0.72
Streets Superintendent 0.10 0.04 0.00 0.14
Water Operator I, II, III 0.40 0.00 0.00 0.40
Water Operator III 0.80 0.00 0.60 1.40
Water Utility Meter Reader 0.00 1.00 0.00 1.00
Wtr Distribution Total 1.80 2.44 0.60 4.84
11 City of Willits
Distribution of Positions
By Department
Fund 530 Department 4133
Wtr Operations Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Accountant 0.30 (0.10) (0.20) 0.00
Administrative Specialist 0.60 (0.60) 0.00 0.00
Assistant City Manager 0.30 (0.30) 0.00 0.00
Chief Water Operator 0.90 (0.20) 0.00 0.70
City Manager 0.25 (0.25) 0.00 0.00
Construction Tech 0.33 0.00 0.00 0.33
Finance Director 0.35 (0.05) (0.30) 0.00
Office Assistant III - Finance 0.30 0.03 (0.33) 0.00
Utilities Superintendent 0.50 0.07 0.00 0.57
Water Operator I, II, III 0.60 0.00 0.00 0.60
Water Operator III 1.20 0.00 0.40 1.60
Wtr Operations Total 5.63 (1.40) (0.43) 3.80
Fund 530 Department 4134
Wtr Engineering Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Associate Engineer 0.30 (0.30) 0.00 0.00
Wtr Engineering Total 0.30 (0.30) 0.00 0.00
Fund 550 Department 1210
Airport Enterprise Prior Year Staff FTE
Adjustments
Budget
Adjustments FY 2025-26
Accountant 0.00 0.05 (0.05) 0.00
Administrative Specialist 0.05 0.00 (0.05) 0.00
Assistant City Manager 0.15 0.05 (0.20) 0.00
Building Maintenance Worker 0.30 0.05 (0.20) 0.15
City Clerk 0.05 0.05 (0.10) 0.00
Community Development Director 0.05 0.05 (0.10) 0.00
Office Assistant III - Finance 0.05 0.05 (0.10) 0.00
Utilities Superintendent 0.13 (0.13) 0.00 0.00
Airport Enterprise Total 0.78 0.17 (0.80) 0.15
Total General Fund Positions by FTE 64.00 (0.63) (0.47) 63.00 12 EST. BEGINNING ENDING
FUND BALANCE / FUND BALANCE / Excess / (Deficit)
WORKING CAPITAL WORKING CAPITAL of Revenues
July 1, 2025 REVENUES EXPENDITURES June 30, 2026 over Expenses General Fund
100 - General Fund (Core) $ 374,554 $ 6,932,940 $ 7,006,677 $ 300,817 $ (73,737) 110 - Information Technology Fund (34,369) 122,453 138,000 (49,916) (15,547) 125 - Measure K Fund 4,225,031 1,166,865 2,110,000 3,281,896 (943,135) Total General Fund (with Memo Funds): $ 4,565,216 $ 8,222,258 $ 9,254,677 $ 3,532,797 $ (1,032,419) Enterprise Funds
510 / 410 - Sewer $ 4,937,101 $ 8,702,200 $ 11,106,909 $ 2,532,392 $ (2,404,709) 530 / 430 - Water 2,795,474 3,296,000 4,070,799 2,020,675 (774,799) 550 / 450 - Airport (510,998) 238,000 25,126 (298,124) 212,874 260- Landfill Dissolution (1,057,614) 200,000 197,567 (1,055,181) 2,433 Special Revenue Funds - Transportation
245 - Transportation Tax $ (87,218) $ 1,250,000 $ 573,151 $ 589,631 $ 676,849 240 - RMRA / Gas Tax (369,428) 287,018 96,200 (178,610) 190,818 Special Revenue Funds - Capital Improvement
230 - General Plan Development $ 205 $ - $ - $ 205 $ -
420 - Parks Improvement (276,949) 80,000 148,850 (345,799) (68,850) 400 - Citywide Capital Improvement Program (1,546,097) 507,000 507,000 (1,546,097) - Special Revenue Funds - Police-Related
222 - Narcotics Forfeiture $ 92,578 $ - $ - $ 92,578 $ - 223 - H&S Restitution 37,696 - - 37,696 -
224 - Vehicle Abatement (5,256) - - (5,256) -
225 - LEAA Program (5,039) - - (5,039) -
226 - DNA Cost Reimbursement 64,462 - - 64,462 -
City of Willits
Budgeted Revenues / Expenditures / Fund Balance
Fiscal Year 2025-26 Proposed Budget
13 EST. BEGINNING ENDING
FUND BALANCE / FUND BALANCE / Excess / (Deficit)
WORKING CAPITAL WORKING CAPITAL of Revenues
July 1, 2025 REVENUES EXPENDITURES June 30, 2026 over Expenses City of Willits
Budgeted Revenues / Expenditures / Fund Balance
Fiscal Year 2025-26 Proposed Budget
Special Revenue Funds - Other
231 - Planning CR & Grants $ (8,822) $ - $ - $ (8,822) $ - 232 - Revolving Loan Program 42,710 - - 42,710 -
235 - Housing Rehabilitation Loans (2,639) - - (2,639) - 237 - PLHA Housing 192,647 - - 192,647 -
239 - Business Rehabilitation Loans 4,197 - - 4,197 -
250 - East Hill Mitigation 133,769 - - 133,769 -
310 - Lateral Repair Loans 35,037 - - 35,037 -
Agency Funds - Successor Agency
600 - Successor Agency $ 680,811 $ - $ - $ 680,811 $ -
Total Citywide Budget: $ 9,711,843 $ 22,782,476 $ 25,980,279 $ 6,514,040 $ (3,197,803) 14 GENERAL
FUND
15 City of Willits
Fiscal Year 2025-26 Proposed Budget
General Fund Revenue and Expenditure Detail

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26

REVENUES
Property Taxes $ 3,088,950 $ 3,688,129 $ 3,321,287 $ 3,244,913 Franchise Fees 471,687 427,000 408,837 433,000
Licenses & Permits 214,680 251,700 190,249 221,000
Charges for Services 62,405 80,000 122,530 102,100
Governmental Revenues 237,261 357,000 234,563 426,727
Fines & Forfeitures 945 6,000 791 12,500
Use of Money & Property 121,411 38,500 37,409 51,500
Miscellaneous 290,761 542,251 453,410 441,200
Transfers In - 869,071 1,654,453 2,000,000
Total Revenues $ 4,488,100 $ 6,259,651 $ 6,423,529 $ 6,932,940

EXPENDITURES
1000 - Non-Departmental $ (374,193) $ (649,892) $ 57,887 $ 184,045 1100 - City Council / City Clerk 107,223 216,055 144,897 100,866 1200 - City Administration 528,050 515,940 768,245 1,007,131 1230 - Pool Operations 133,279 219,221 88,973 74,428
1300 - Finance 527,168 379,526 571,488 363,741
1400 - Human Resources 480,879 387,051 278,878 185,861
1500 - Legal 140,530 105,000 114,496 89,000
1600 - Elections 512 8,000 6,863 800
2000 - Police Administration 544,134 625,723 819,141 801,862 2100 - Dispatch 578,096 888,925 487,995 851,087
2200 - Police Field Operations 1,475,285 1,761,451 1,464,887 1,653,460 2900 - Emergency Services 270 8,800 - 7,000
3000 - Planning 450,904 389,760 352,319 459,951
3100 - Code Enforcement 72,368 93,706 63,327 159,845
3200 - Building Safety 243,640 302,565 293,166 201,141
3300 - Building Maintenance 688,320 193,748 128,630 92,227 3400 - Cannabis Program 165,776 173,263 267,913 -
4000 - Services & Facilities 199,852 239,854 270,454 122,185 4100 - Services & Facilities Ops 211,901 98,315 (57,952) 221,262 4200 - Parks & Recreation 169,445 266,071 180,365 303,617 4300 - Streets - - 58 127,170
Total Expenditures $ 6,343,439 $ 6,223,082 $ 6,302,030 $ 7,006,677 Excess / (Deficit) of Revenues over
Expenditures $ (1,855,339) $ 36,569 $ 121,499 $ (73,737) Beginning Fund Balance $ 2,108,394 $ 253,055 $ 253,055 $ 374,554 Ending Fund Balance $ 253,055 $ 289,624 $ 374,554 $ 300,817 16 City of Willits
General Fund Revenue Detail - FY 2025-26 Proposed Budget General Fund Revenue

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Department Account Revenue
1000 41110 Property Taxes - Current Secured $ 465,939 $ 497,369 $ 500,490 $ 501,000 1000 41120 Property Taxes - Suppl Secured (9,418) 7,934 30,494 30,000 1000 41130 Property Taxes - Cur Unsecured 48,017 27,611 54,105 50,000 1000 41140 Property Taxes-Prior Unsecured 1,272 1,215 1,521 1,200 1000 41160 Real Property Transfer Tax 23,433 40,000 34,094 40,000 1000 41170 RPTTF ROPS Resid Dist. 216,885 240,000 228,944 200,000 1000 41180 MVLF-In Lieu 593,784 595,000 607,438 610,000 1000 41190 HOPTR - Home Owner Prop Tx Rel 4,226 5,000 4,211 5,000 1000 41200 Sales Tax - General 1,348,149 1,600,000 1,319,920 1,307,713 1000 41330 Local Tax - Transit Occupancy 283,515 470,000 295,167 300,000 1000 41340 Local Tax - Cannabis 134,171 170,000 211,570 170,000 2200 41200 Proposition 172 Sales Tax (21,023) 34,000 33,333 30,000 TOTAL TAXES $ 3,088,950 $ 3,688,129 $ 3,321,287 $ 3,244,913 1000 41550 Franchise Fees - Gas $ 35,411 30,000 $ - $ 33,000 1000 41551 Franchise Fees - Electricity 98,737 110,000 149,177 120,000 1000 41560 Franchise Fees - Cable TV 23,436 27,000 21,167 20,000 1000 41561 Franchise Fees - Garbage 314,103 260,000 238,493 260,000 TOTAL FRANCHISES $ 471,687 $ 427,000 $ 408,837 $ 433,000 1000 42100 Business Licenses $ 130,799 150,000 $ 124,766 $ 150,000 1000 42210 Tobacco Permits 1,425 700 1,275 1,000
3200 42221 Construction Permits 42,661 75,000 33,135 40,000 3200 42222 Other Permits & Plan Checks 21,208 20,000 18,048 20,000 3400 42222 Other Permits & Plan Checks 14,167 - - -
4000 42320 Encroachment Permits 4,420 6,000 13,025 10,000 TOTAL LICENSES & PERMITS $ 214,680 $ 251,700 $ 190,249 $ 221,000 1230 44120 Pool Admissions $ 10,806 12,000 $ 19,165 $ 11,000 1230 44130 Pool Instructional Charges 12,330 15,000 12,828 10,000 1230 44230 Pool Water Aerobics - - 1,025 -
1230 46900 Rentals - Pool 480 - 2,140 1,400
1300 44900 Other Services 1,171 1,800 1,742 1,500
2000 44000 Charges for Services 20 - - -
2000 44200 Police Services 3,069 6,000 3,415 1,500
3000 42310 Zoning Fees 100 5,000 300 200
3000 42311 Subdivision Fees - 4,000 2,000 2,000
3000 42312 Vacant Com Building Reg Fee 200 3,000 2,100 3,000 3000 42313 Other Planning Fees 13,375 3,200 6,293 5,500 3000 42400 Medical Cannabis Permit Fee 14,167 30,000 58,947 65,000 3300 42300 Fees - Other (300) - 11,710 -
4100 44900 Other Services 7,112 - 865 1,000
4200 42300 Fees - Other (125) - - -
TOTAL CHARGES FOR SERVICES $ 62,405 $ 80,000 $ 122,530 $ 102,100 1000 43410 State MVLF Annual Excess $ - 5,000 $ 96 $ 1,000 1000 43480 Revenue from Other Agencies - - 177 -
2000 43210 POST Reimbursements 11,209 12,000 16,487 12,000 2200 43100 Federal Grants Revenue - - - -
2200 43485 State - Other 186,159 100,000 194,663 180,000 2900 43100 Federal Grants Revenue 527 - 31 -
3000 43485 State - Other 39,366 - - -
3000 43600 Grant Revenue - 240,000 - 233,727
4000 43200 State - Intergovernmental - - 23,109 -
TOTAL GOVERNMENTAL $ 237,261 $ 357,000 $ 234,563 $ 426,727 17 City of Willits
General Fund Revenue Detail - FY 2025-26 Proposed Budget General Fund Revenue

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Department Account Revenue
2000 45210 Traffic Fines $ - - $ 65 $ -
2000 45211 Parking Fines 945 - 607 1,500
2000 45900 Miscellaneous Fines & Forfeitures - 6,000 119 - 3100 45000 Fines, Forfeitures & Penalties - - - 1,000
3100 45900 Miscellaneous Fines & Forfeitures - - - 10,000 TOTAL FINES & FORFEITURES $ 945 $ 6,000 $ 791 $ 12,500
1000 46000 Interest $ 112,968 25,000 $ 40,709 $ 20,000
1200 46940 Rental of Building & Grounds (6,550) - (21,725) 20,000 3300 46940 Rental of Building & Grounds - - 6,525 -
4100 46940 Rental of Building & Grounds 7,938 4,500 6,100 5,000 4200 46940 Rental of Building & Grounds 7,055 9,000 5,800 6,500 TOTAL USE OF MONEY & PROPERTY $ 121,411 $ 38,500 $ 37,409 $ 51,500 1000 48000 Miscellaneous $ 93,629 506,751 $ 380,530 $ 365,000 1000 48111 Other Sales 31 - 105 100
1100 48000 Miscellaneous 1,915 - 1,000 600
1230 48111 Other Sales 383 - 851 1,000
1300 48000 Miscellaneous 2,783 1,500 - 1,500
2000 48000 Miscellaneous 103,405 1,500 1,557 1,500
2200 48000 Miscellaneous 25,489 25,000 30,339 30,000
3300 48000 Miscellaneous 12,145 7,500 6,125 6,500
4200 48000 Miscellaneous 50,981 - 32,903 35,000
TOTAL MISCELLANEOUS $ 290,761 $ 542,251 $ 453,410 $ 441,200 1000 80150 Transfers In - Measure K Fund - 869,071 1,653,508 2,000,000 4200 80150 Transfers In - Measure K Fund - - 945 -
TOTAL OPERATING TRANSFERS IN $ - $ 869,071 $ 1,654,453 $ 2,000,000 TOTAL GENERAL FUND $ 4,488,100 $ 6,259,651 $ 6,423,529 $ 6,932,940 18 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1000 - Non-Departmental

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 55710 Employee Assitance Program $ 730 - $ - $ -
55750 Medical Benefits - All Employees 267,974 - (3,200) - 55770 Employee Cost - IBEW Dues 5,550 - - -
55777 Employee Cost - WPOA Dues 2,746 - - -
55800 Retirement 50,351 - - -
55810 CalPERS UAAL - Miscellaneous - - 269,734 309,932
55820 CalPERS UAAL - Safety - - 401,974 433,433
55900 Unemployment Insurance 1,201 - - -
59999 Labor Reimbursement (27,444) - - -
Total Salaries & Benefits: 301,108 - 668,508 743,365
Operating & Other Expenses
61000 Communications $ 7,117 - 949 1,000
61200 Insurance - General Liability 15,824 - 6,763 -
61330 Memberships & Fees 9,849 - 10,727 11,000
61400 Postage and Shipping 2,000 - - -
61440 Printing and copying 4,648 - 7,244 5,400
61600 Office & Admin Supplies 3,144 - - -
61710 Banking Fees 3,000 - - -
61720 Licenses, Permits, and Fees 13,199 42,500 18,464 20,000 61900 Other Non-Departmental Expense 800 - - -
65400 Professional Svcs 334 - - -
65410 Audit & Accounting Services 9,233 - - -
68975 Misc Fees 14,839 - - -
69000 Contingency Expenses - - 79,206 -
69100 Chamber of Commerce-TOT 36,324 55,000 41,326 45,000 69200 Charitable Cont-Senior Center 30,000 5,000 5,000
69300 Charitable Cont- Cnty Library 5,000 - 5,000
69400 Charitable Cont- County Museum 5,000 5,000 -
69500 Charitable Cont-Community Svcs 30,000 5,000 55,000 69600 Charitable Cont-Our Dail Bread 30,000 5,000 5,000 69700 Charitable Cont-Econ Dev&Fin 5,000 5,000 5,000
69900 Charitable Cont-Other 2,400 5,000 20,000
71100 Administration & Overhead (903,012) (870,300) (870,300) (641,720) 88260 Transfers Out - Landfill Fund - 92,908 - -
Total Operating & Other Expenses: $ (675,301) (649,892) (610,621) (559,320) Total 1000 - Non-Departmental: $ (374,193) (649,892) 57,887 184,045 19 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1100 - City Council

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 37,535 $ 55,500 $ 37,236 $ 13,855 50110 Salaries & Wages - Part Time - - - -
50115 Salaries & Wages - Overtime - - - -
50120 Salaries & Wages - PT-Non-Pers 814 - - 26,000
50240 Administrative Buyout 2,991 - 3,442 533
55200 Federal Tax - Social Security 2,197 3,000 2,405 2,504 55250 Federal Tax - Medicare 514 800 562 586
55270 Federal Tax - Other 31 - - -
55350 State Tax - Other 116 - 12 -
55400 Health Insurance 24,722 125,100 77,375 40,875
55500 Dental Insurance 1,285 6,600 2,206 2,330
55600 Vision Insurance 250 1,100 427 579
55700 Other Employee Benefits 74 400 150 93
55710 Employee Assistance Program 75 500 53 181
55800 Retirement 17,006 3,900 4,494 2,120
55900 Unemployment Insurance Exp 111 700 204 210
55950 Workers Compensation Insurance 359 305 54 -
59999 Labor Reimbursement (2,293) - - -
Total Salaries & Benefits: $ 85,787 197,905 128,620 89,866 Operating & Other Expenses
61250 Insurance $ 13 - - 200
61300 Dues and Subscriptions 500 250 135 2,000
61600 Office & Admin Supplies 4,936 800 2,189 300
61700 Publication & Legal Notice 840 300 520 -
61730 Advertising and Marketing 744 - - 2,500
61900 Other Departmental Expense 4,926 6,000 2,390 -
65400 Professional Svcs 1,881 - - 2,000
65460 Contract - Other 4,139 5,000 4,025 2,000
68400 Travel & Lodging 3,295 5,000 2,896 1,000
68450 Training & Professional Dev 80 - 818 1,000
68500 Conferences & Meetings 82 800 3,304 -
Total Operating & Other Expenses: $ 21,436 18,150 16,277 11,000 Total 1100 - City Council: $ 107,223 216,055 144,897 100,866 20 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1200 - Administration

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 141,654 $ 92,808 $ 193,344 $ 208,306 50110 Salaries & Wages - Part Time - - - -
50210 Stipend - Personal 1,170 1,656 4,052 -
50240 Administrative Buyout 16,103 2,400 35,256 8,012
55200 Federal Tax - Social Security 9,524 5,780 11,986 13,412 55250 Federal Tax - Medicare 2,337 1,356 3,317 3,137
55350 State Tax - Other 6 44 6 -
55400 Health Insurance 4,019 9,736 8,635 26,339
55500 Dental Insurance 421 696 786 1,612
55600 Vision Insurance 105 44 192 290
55700 Other Employee Benefits 368 520 5,852 301
55710 Employee Assistance Program 22 - 32 91
55750 Medical - All Employees 3,862 - 6,588 -
55800 Retirement 23,987 10,692 17,871 26,548
55900 Unemployment Insurance Exp 82 876 152 155
55950 Workers Compensation Insurance 1,476 2,028 1,089 333,217 59999 Labor Reimbursement (9,180) - - -
Total Salaries & Benefits: $ 195,956 128,636 289,158 621,418 Operating & Other Expenses
61000 Communications $ 6,333 6,500 5,392 5,000
61200 Insurance - General Liability 47,013 273,904 107,747 197,390 61250 Insurance 27 - - -
61300 Dues and Subscriptions 3,758 5,000 5,008 6,000
61400 Postage and Shipping 17,650 - 24,996 22,000
61440 Printing and copying 3,126 - 2,834 2,400
61600 Office & Admin Supplies 15,019 15,000 8,928 8,000 61700 Publication & Legal Notices 588 - 240 200
61710 Banking Fees 95 - - -
61725 Transactions Processing Fees - - - 11,000
61730 Advertising and Marketing - 500 - 600
61850 Equip & Supplies Non-Capital 2,615 - - -
61900 Other Departmental Expense 294 500 2,956 2,800
63200 Utilities - - - -
65400 Professional Svcs 63,435 34,000 204,934 20,000
65460 Contract - Other 4,200 500 7,385 5,000
67200 Rents & Leases 3,108 2,000 1,977 5,000
68400 Travel & Lodging 6,668 9,000 6,839 7,000
68450 Training & Professional Dev 1,015 - 149 200
68500 Conferences & Meetings 2,550 6,000 3,298 3,500
68800 Staff Events 86 - - -
68900 Taxes - - - -
68975 Misc Fees 14,729 800 11,188 12,000
73300 Prior Year Expense 44 - - -
76000 Capital Purchases - - 2,673 2,500
88400 Op Transfers Out - ISF - IT 25,535 33,600 82,543 75,123 88400 Op Transfers Out-Citywide CIP 114,206 - - -
Total Operating & Other Expenses: $ 332,094 387,304 479,087 385,713 Total 1200 - Administration: $ 528,050 515,940 768,245 1,007,131 21 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1230 - Pool Operations

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 45,538 $ 192,100 $ 8,463 $ - 50110 Salaries & Wages - Part Time 7,415 - 54,733 60,000 50115 Salaries & Wages - Overtime 988 - 601 500
50240 Administrative Buyout 2,927 - - -
55200 Federal Tax - Social Security 3,515 11,910 4,011 3,751 55250 Federal Tax - Medicare 822 2,787 938 877
55270 Federal Tax - Other 159 - - -
55350 State Tax - Other 564 - 5 -
55400 Health Insurance 2,463 - - -
55500 Dental Insurance 171 - - -
55600 Vision Insurance 55 - - -
55700 Other Employee Benefits 21 - - -
55710 Employee Assistance Program 14 - - -
55800 Retirement 62,990 - 1,189 -
55900 Unemployment Insurance Exp 250 160 990 1,000
55950 Workers Compensation Insurance 499 764 225 -
59999 Labor Reimbursement (3,598) - - -
Total Salaries & Benefits: $ 124,793 207,721 71,155 66,128 Operating & Other Expenses
61000 Communications $ 348 400 478 300
61250 Insurance 10 - - -
61800 Depatmental Supplies 293 - - -
61900 Other Departmental Expense 765 600 10,027 8,000
63100 Maintenance Supplies 657 500 654 -
68400 Travel & Lodging - - 241 -
69000 Contingency Expenses 6,413 10,000 6,418 -
Total Operating & Other Expenses: $ 8,486 11,500 17,818 8,300 Total 1230 - Pool Operations: $ 133,279 219,221 88,973 74,428 22 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1300 - Finance

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 126,493 $ 126,656 $ 135,599 $ 154,830 50110 Salaries & Wage - Part-Time - - - 13,200
50115 Salaries & Wages - Overtime 1,440 - 829 -
50210 Stipend - Personal 1,138 2,400 2,821 4,715
50240 Administrative Buyout 13,426 10,000 8,100 3,970
55200 Federal Tax - Social Security 8,451 7,984 9,124 10,956 55250 Federal Tax - Medicare 1,976 1,897 2,133 2,562
55270 Federal Tax - Other 2 - - -
55350 State Tax - Other 25 28 21 -
55400 Health Insurance 560 23,240 1,526 37,083
55500 Dental Insurance 1,095 1,632 2,270 2,315
55600 Vision Insurance 157 256 338 406
55700 Other Employee Benefits 117 384 274 215
55710 Employee Assistance Program 33 28 57 127
55750 Medical - All Employees 16,417 - 35,442 -
55800 Retirement 37,351 9,832 13,293 17,995
55900 Unemployment Insurance Exp 298 1,300 363 365
55950 Workers Compensation Insurance 1,645 849 250 -
59999 Labor Reimbursement (7,710) - - -
Total Salaries & Benefits: 202,914 186,486 212,440 248,741 Operating & Other Expenses
61000 Communications $ 1,400 1,100 1,586 1,500
61250 Insurance 20 - - -
61300 Dues and Subscriptions 1,855 1,100 400 1,200
61400 Postage and Shipping - - 97 100
61440 Printing and copying 105 - - 1,000
61600 Office & Admin Supplies 962 1,650 2,130 1,500
61700 Publication & Legal Notices 230 200 - 200
61710 Banking Fees 6,577 - 6,025 3,000
61850 Equip & Supplies Non-Capital 492 - - -
61900 Other Departmental Expense 10,518 7,700 (9,899) 10,000 63100 Maintenance Supplies 120 6,000 15 2,000
63140 Vehicle Maintenance 90 - 973 1,000
63200 Utilities - 12,500 - 2,000
65400 Professional Svcs 102,977 80,000 662 10,000
65410 Audit & Accounting Services 69,841 66,290 145,431 50,000 65430 Software Subscriptions 22,773 - 54,612 30,000
65460 Contract - Other 83,945 - 150,088 -
68400 Travel & Lodging 11,624 6,000 3,705 500
68450 Training & Professional Dev 4,249 7,500 2,390 500 68500 Conferences & Meetings 1,989 3,000 833 500
68975 Misc Fees 4,487 - - -
Total Operating & Other Expenses: $ 324,254 193,040 359,048 115,000 Total 1300 - Finance: $ 527,168 379,526 571,488 363,741 23 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1400 - Human Resources

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 115,921 $ 118,700 $ 83,361 $ 82,555 50210 Stipend - Personal 200 - 50 -
50240 Administrative Buyout 13,729 - 61,422 -
55200 Federal Tax - Social Security 7,969 7,300 5,266 5,118 55250 Federal Tax - Medicare 1,864 1,700 1,232 1,197
55350 State Tax - Other 7 100 14 -
55400 Health Insurance - 28,000 - 9,480
55500 Dental Insurance 859 1,900 741 682
55600 Vision Insurance 109 200 182 218
55700 Other Employee Benefits 490 600 294 -
55710 Employee Assistance Program 23 100 26 68
55750 Medical - All Employees 12,492 - 10,903 -
55800 Retirement 36,051 9,100 6,056 6,571
55900 Unemployment Insurance Exp 93 1,100 269 270
55950 Workers Compensation Insurance 9,437 611 59 -
59999 Labor Reimbursement (7,913) - - -
Total Salaries & Benefits: $ 191,331 169,411 169,875 106,161 Operating & Other Expenses
61000 Communications $ 440 - 687 600
61250 Insurance 22 - - -
61300 Dues and Subscriptions 547 2,200 300 2,000
61600 Office & Admin Supplies 598 440 2,905 2,000
61730 Advertising & Marketing 32,453 38,500 637 10,000
61740 Legal 233,970 110,000 19,249 25,000
61750 Recruitment 832 - - -
61850 Equipment & Supplies - Non Capital 3,151 - - -
61900 Other Departmental Expense 2,022 50,000 3,292 15,000 65400 Professional Svcs 5,381 5,000 - -
65430 Software Subscriptions - - - 2,000
65450 Janitorial Services - - 1,800 -
65460 Contract - Other - 5,000 51,604 5,000
68400 Travel & Lodging 5,198 3,000 1,487 1,600
68450 Training & Professional Dev 1,058 3,500 900 1,000 68500 Conferences & Meetings 948 - (16) 500
68800 Staff Events 2,687 - 2,354 3,000
68850 Onboarding 241 - 23,804 12,000
Total Operating & Other Expenses: $ 289,548 217,640 109,003 79,700 Total 1400 - Human Resources: $ 480,879 387,051 278,878 185,861 24 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1500 - Legal Services

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Operating & Other Expenses FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 61300 Dues and Subscriptions $ 11,923 9,000 $ 8,817 $ 8,000 61740 Legal 24,827 90,000 35,143 50,000
65400 Professional Services - 6,000 - 6,000
65460 Contract - Other 103,780 - 70,536 25,000
Total Operating & Other Expenses: $ 140,530 105,000 114,496 89,000 Total 1500 - Legal Services: $ 140,530 105,000 114,496 89,000 25 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 1600 - Elections

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Operating & Other Expenses FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 61600 Office & Admin Supplies $ 512 600 $ 74 $ 600
61700 Publications & Legal Notices - 400 96 200
65460 Contract - Other - 7,000 6,693 -
Total Operating & Other Expenses: $ 512 8,000 6,863 800 Total 1600 - Elections: $ 512 8,000 6,863 800
26 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 2000 - Police Administration

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 208,761 $ 97,020 $ 248,113 $ 308,187 50115 Salaries & Wages - Overtime 20,433 - 41,183 42,000 50120 Salaries & Wages - PT - Non Pens. 18,974 176,157 - - 50130 Shift Differential - - 17,307 18,000
50210 Stipend - Personal - - 6,630 10,399
50240 Administrative Buyout 32,166 - 10,253 -
55200 Federal Tax - Social Security 16,685 17,265 19,436 23,472 55250 Federal Tax - Medicare 3,980 4,085 4,546 5,490
55270 Federal Tax - Other 42 - - -
55350 State Tax - Other 168 205 26 -
55400 Health Insurance 3,000 39,200 977 39,696
55500 Dental Insurance 577 2,600 1,203 2,309
55600 Vision Insurance 109 400 228 437
55700 Other Employee Benefits 2,857 800 721 263
55710 Employee Assistance Program 23 200 71 136
55750 Medical - All Employees 8,748 - 19,750 -
55800 Retirement 27,864 18,700 8,686 35,622
55900 Unemployment Insurance Exp 289 2,700 437 450
55950 Workers Compensation Insurance 2,962 10,691 2,518 - 59999 Labor Reimbursement (19,933) - - -
Total Salaries & Benefits: $ 327,705 370,023 382,085 486,462 Operating & Other Expenses
61000 Communications $ 16,892 15,000 14,401 18,000
61200 Insurance - General Liability - - - -
61250 Insurance 14 - - -
61300 Dues and Subscriptions 807 500 441 200
61400 Postage & Shipping 188 300 175 200
61440 Printing & Copying 1,702 1,600 2,148 2,000
61480 Books / Subscriptions / References 80 100 50 1,000 61600 Office & Admin Supplies 7,120 8,000 2,549 5,000
61740 Legal 850 1,500 64,143 25,000
61750 Recruitment 158 1,000 4,572 500
61800 Departmental Supplies 171 200 20,067 14,000
61850 Equipment & Supplies - Non Capital 10,643 - - 10,000 61900 Other Departmental Expense 44,710 50,000 50,610 50,000 63100 Maintenance Supplies 5,727 25,000 1,933 3,000
63140 Vehicle Maintenance 6,014 7,500 80,179 60,000
63180 Maintenance Services 267 - - -
63200 Utilities 25,906 20,000 17,185 13,000
65400 Professional Svcs 25,535 45,000 51,261 50,000
65430 Software Subscriptions 117 - - 1,000
65460 Contract - Other 27,232 13,000 55,556 35,000
67200 Rents & Leases 2,445 2,000 1,353 1,500
68400 Travel & Lodging 15,338 12,000 3,161 5,000
68450 Training & Professional Dev 7,889 - 5,158 5,000
68500 Conferences & Meetings 872 - - -
68550 POST Travel & Training 15,160 30,000 13,726 15,000 69000 Contintency 592 13,000 70 1,000
71120 Internal Service Charge - ISF Vehicles - - 48,318 - 88225 Transfers Out - LEAA - 10,000 - -
Total Operating & Other Expenses: $ 216,429 255,700 437,056 315,400 Total 2000 - Police Administration: $ 544,134 625,723 819,141 801,862 27 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 2100 - Police Dispatch

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 254,693 $ 425,542 $ 101,426 $ 435,020 50110 Salaries & Wages - Part-Time 1,770 - 25,849 -
50115 Salaries & Wages - Overtime 123,805 56,700 92,917 50,000 50130 Salaries & Wages - Shift Differential 42,229 96,248 111,970 90,000 50210 Stipend - Personal - - 450 1,800
50240 Administrative Buyout 7,503 - 15,964 -
55200 Federal Tax - Social Security 26,233 45,094 21,560 35,763 55250 Federal Tax - Medicare 6,135 19,078 5,042 8,364
55270 Federal Tax - Other 8 - - -
55350 State Tax - Other 55 2,722 47 -
55400 Health Insurance 1,500 114,220 8,367 142,188
55500 Dental Insurance 1,706 11,173 3,883 8,172
55600 Vision Insurance 218 1,030 546 1,529
55700 Other Employee Benefits 968 2,493 328 632
55710 Employee Assistance Program 62 777 122 477
55750 Medical - All Employees 12,930 - 35,010 -
55800 Retirement 126,286 67,756 24,479 39,842
55900 Unemployment Insurance Exp 416 8,055 798 800
55950 Workers Compensation Insurance 6,406 30,037 1,494 - 59999 Labor Reimbursement (38,375) - - -
Total Salaries & Benefits: $ 574,548 880,925 450,252 814,587 Operating & Other Expenses
61250 Insurance $ 21 - - -
61600 Office & Admin Supplies 12 - - 2,500
61750 Recruitment 105 - - 2,500
61900 Other Departmental Expense 449 2,000 1,255 1,000
65400 Professional Services - - 1,716
65430 Software Subscriptions - - 275 500
65460 Contract - Other 613 2,000 30,766 25,000
68400 Travel & Lodging 255 - 700 2,500
68450 Training & Professional Dev 2,093 4,000 3,031 2,500 Total Operating & Other Expenses: $ 3,548 8,000 37,743 36,500 Total 2100 - Police Dispatch: $ 578,096 888,925 487,995 851,087 28 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 2200 - Police Field Operations

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 515,804 $ 799,215 $ 405,281 $ 755,402 50115 Salaries & Wages - Overtime 246,811 193,000 259,275 120,000 50130 Salaries & Wages - Shift Differential 64,866 53,550 157,101 100,000 50210 Stipend - Personal 1,800 2,000 3,600 24,384
50240 Administrative Buyout 22,932 - 146,326 29,054
55200 Federal Tax - Social Security 51,733 96,640 60,153 63,788 55250 Federal Tax - Medicare 12,198 23,020 14,068 14,918 55270 Federal Tax - Other 76 - - -
55350 State Tax - Other 337 1,040 48 -
55400 Health Insurance 23,686 185,800 30,313 169,968
55500 Dental Insurance 3,782 12,500 6,101 9,537
55600 Vision Insurance 728 2,000 1,128 1,966
55700 Other Employee Benefits 505 4,100 924 1,338
55710 Employee Assistance Program 148 1,000 244 613
55750 Medical - All Employees 38,004 - 75,636 -
55800 Retirement 226,130 119,800 69,545 109,092
55900 Unemployment Insurance Exp 885 14,300 873 900
55950 Workers Compensation Insurance 19,285 100,186 20,384 - 59999 Labor Reimbursement (52,826) - - -
Total Salaries & Benefits: $ 1,176,884 1,608,151 1,251,000 1,400,960 Operating & Other Expenses
61250 Insurance $ 90 - - -
61400 Postage & Shipping 70 - - 500
61600 Office & Admin Supplies 48 - - 1,000
61700 Publications & Legal Notices - 1,600 - 1,500
61800 Departmental Supplies 21 - - 2,000
61810 Investigative Supplies 2,040 3,200 2,765 3,000
61815 Training Supplies 5,497 10,000 1,539 3,000
61820 Safety Equipment & Clothing 8,050 10,000 22,339 8,000 61850 Equipment & Supplies - Non Capital 7,078 7,000 401 - 61900 Other Departmental Expense 3,617 1,000 1,756 4,000 63140 Vehicle Maintenance 216,044 75,000 51,280 80,000
63150 Vehicle - Fuel 1,330 - 1,956 25,000
65460 Contract - Other 2,189 5,000 748 3,000
67200 Rents & Leases - 2,100 - 2,000
68400 Travel & Lodging 6,928 15,800 (94) 5,000
68450 Training & Professional Dev 4,428 10,500 169 5,000 68500 Conferences & Meetings 4,844 - - 5,000
68550 POST Travel & Training 2,129 10,500 5,156 2,500
68900 Taxes - - - 1,000
69000 Contingency - 1,600 - 1,000
71120 Internal Service Charge - ISF Vehicles 29,328 - 125,872 100,000 76000 Capital Expenditures 4,670 - - -
Total Operating & Other Expenses: $ 298,401 153,300 213,887 252,500 Total 2200 - Police Field Operations: 1,475,285 $ 1,761,451 1,464,887 1,653,460 29 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 2900 - Emergency Services

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Operating & Other Expenses FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 65460 Contract - Other $ 270 8,800 - 7,000
Total Operating & Other Expenses: $ 270 8,800 - 7,000
Total 2900 - Emergency Services: $ 270 8,800 - 7,000
30 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 3000 - Planning

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 176,338 $ 214,419 $ 204,516 $ 305,493 50115 Salaries & Wages - Overtime 865 - 203 -
50240 Administrative Buyout 9,787 - 2,839 142
55200 Federal Tax - Social Security 11,528 13,223 12,571 18,949 55250 Federal Tax - Medicare 2,696 3,060 2,940 4,432
55350 State Tax - Other 14 142 16 -
55400 Health Insurance 5,060 43,755 1,526 46,939
55500 Dental Insurance 987 2,406 2,116 3,015
55600 Vision Insurance 177 430 398 620
55700 Other Employee Benefits 196 976 418 435
55710 Employee Assistance Program 36 141 67 194
55750 Medical - All Employees 11,910 - 31,679 -
55800 Retirement 62,201 25,996 26,804 35,870
55900 Unemployment Insurance Exp 182 1,941 306 310
55950 Workers Compensation Insurance 3,035 5,111 1,173 - 59999 Labor Reimbursement (10,433) - - -
Total Salaries & Benefits: $ 274,579 311,600 287,572 416,399 Operating & Other Expenses
61000 Communications $ 3,617 2,900 3,722 3,200
61250 Insurance 29 - - -
61300 Dues & Subscriptions 6,242 6,715 6,405 9,000
61440 Printing & Copying 819 - 787 600
61600 Office & Admin Supplies 1,615 1,000 491 500
61700 Publications & Legal Notices 245 1,300 1,041 750
61730 Advertising & Marketing 276 415 - 300
61900 Other Departmental Expense 7,198 1,000 237 1,000
63100 Maintenance Supples - 50 - 50
63140 Vehicle Maintenance 295 1,030 323 500
65400 Professional Services 156,712 52,000 41,777 5,000 65460 Contract - Other - 3,000 2,500 10,000
67200 Rents & Leases - 1,350 - 1,350
68400 Travel & Lodging - 2,000 1,874 2,500
68450 Training & Professional Dev 658 2,000 29 2,000
68500 Conferences & Meetings 69 3,000 1,060 2,500
68900 Taxes - - 4,101 4,102
68975 Fees & Permits - County (1,450) 400 400 200
71120 Internal Service Charge - ISF Vehicles - - - -
Total Operating & Other Expenses: $ 176,325 78,160 64,747 43,552 Total 3000 - Planning: $ 450,904 389,760 352,319 459,951 31 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 3100 - Code Enforcement

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 35,767 $ 46,038 $ 33,452 $ 93,446 50115 Salaries & Wages - Overtime 79 - 18 -
50210 Stipend - Personal - - - 1,811
50240 Administrative Buyout 21 - - -
55200 Federal Tax - Social Security 2,224 2,857 2,044 5,906 55250 Federal Tax - Medicare 520 760 478 1,381
55350 State Tax - Other 2 4 3 -
55400 Health Insurance 5,800 15,805 - 28,107
55500 Dental Insurance 239 1,037 450 1,714
55600 Vision Insurance 35 212 74 262
55700 Other Employee Benefits 32 216 71 153
55710 Employee Assistance Program 7 4 12 82
55750 Medical - All Employees 3,297 - 7,259 -
55800 Retirement 14,453 3,618 2,909 7,582
55900 Unemployment Insurance Exp 34 340 47 50
55950 Workers Compensation Insurance 551 715 230 -
59999 Labor Reimbursement (2,642) - - -
Total Salaries & Benefits: $ 60,419 71,606 47,047 140,495 Operating & Other Expenses
61000 Communications $ 2,266 2,000 1,974 2,000
61250 Insurance 5 - - -
61300 Dues & Subscriptions 410 500 234 200
61440 Printing & Copying 819 - 787 -
61600 Office & Admin Supplies 503 800 18 200
61700 Publications & Legal Notices 8 100 195 200
61820 Safety Equipment & Clothing - 100 - 150
63100 Maintenance Supplies 44 100 15 100
63140 Vehicle Maintenance 633 100 364 300
65460 Contract - Other 4,181 11,500 11,264 11,000
67200 Rents & Leases - 700 - 700
68400 Travel & Lodging 1,270 2,400 - 1,500
68450 Training & Professional Dev 1,810 3,800 1,429 2,000 68500 Conferences & Meetings - - - 1,000
71120 Internal Service Charge - ISF Vehicles - - - -
Total Operating & Other Expenses: $ 11,949 22,100 16,280 19,350 Total 3100 - Code Enforcement: $ 72,368 93,706 63,327 159,845 32 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 3200 - Building Safety

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 147,123 $ 169,000 $ 140,659 $ 115,163 50115 Salaries & Wages - Overtime 513 - - -
50210 Stipend - Personal - - - 4,709
55200 Federal Tax - Social Security 9,197 10,400 8,726 7,432 55250 Federal Tax - Medicare 2,151 2,400 2,041 1,738
55270 Federal Tax - Other 22 - - -
55350 State Tax - Other 92 200 12 -
55400 Health Insurance - 64,400 - 35,567
55500 Dental Insurance 1,418 4,500 2,800 2,125
55600 Vision Insurance 180 600 369 317
55700 Other Employee Benefits 151 800 382 199
55710 Employee Assistance Program 38 300 61 99
55750 Medical - All Employees 20,612 - 46,090 -
55800 Retirement 52,379 13,000 12,107 9,542
55900 Unemployment Insurance Exp 167 1,600 196 200
55950 Workers Compensation Insurance 2,833 3,665 1,151 - 59999 Labor Reimbursement (10,437) - - -
Total Salaries & Benefits: $ 226,439 270,865 214,594 177,091 Operating & Other Expenses
61000 Communications $ 1,920 1,600 1,617 1,600
61250 Insurance 23 - - -
61300 Dues & Subscriptions 3,764 400 278 400
61440 Printing & Copying 993 - 787 -
61600 Office & Admin Supplies 645 800 401 400
61700 Publications & Legal Notices 195 300 - 300
61820 Safety Equipment & Clothing - 100 6,858 150
61900 Other Departmental Expense 54 - - -
63100 Maintenance Supplies 310 800 234 500
63140 Vehicle Maintenance 1,492 800 267 800
65430 Software Subscriptions - - 17,500 3,700
65460 Contract - Other - 20,000 48,796 10,000
67200 Rents & Leases - 700 - 700
68400 Travel & Lodging 3,671 2,400 10 1,500
68450 Training & Professional Dev 4,134 3,800 825 3,000 68500 Conferences & Meetings - - 999 1,000
71120 Internal Service Charge - ISF Vehicles - - - -
Total Operating & Other Expenses: $ 17,201 31,700 78,572 24,050 Total 3200 - Building Safety: $ 243,640 302,565 293,166 201,141 33 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 3300 - Building Maintenance

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 32,511 $ 53,045 $ 21,760 $ 51,735 50115 Salaries & Wages - Overtime 437 - - -
50210 Stipend - Personal - - - 2,062
50240 Administrative Buyout 2,286 10,000 1,700 178
55200 Federal Tax - Social Security 2,108 3,241 1,398 3,346 55250 Federal Tax - Medicare 494 852 327 783
55350 State Tax - Other 2 - 2 -
55400 Health Insurance 1,959 23,303 5,339 22,330
55500 Dental Insurance 206 1,799 408 1,318
55600 Vision Insurance 26 145 53 175
55700 Other Employee Benefits 24 267 59 89
55710 Employee Assistance Program 6 - 9 55
55750 Medical - All Employees 1,249 - 2,754 -
55800 Retirement 16,733 4,520 2,970 4,621
55900 Unemployment Insurance Exp 24 340 29 35
55950 Workers Compensation Insurance 278 936 76 -
59999 Labor Reimbursement (2,918) - - -
Total Salaries & Benefits: $ 55,425 98,448 36,884 86,727 Operating & Other Expenses
61100 Janitorial Services $ 100 5,500 - -
61250 Insurance 4 - - -
61500 Janitorial Supplies 7,084 - 6,326 5,000
61600 Office & Admin Supplies 15 1,100 69 500
61850 Equipment & Supplies - Non-Capital 347 - - -
61900 Other Departmental Expense 2,440 2,500 1,537
63100 Maintenance Supplies 17,379 16,000 11,687
63180 Maintenance Services 6,693 - - -
63200 Utilities 29,052 29,000 31,126
65400 Professional Services 3,400 - - -
65450 Janitorial Services 41,796 38,000 41,001
65460 Contract - Other 5,442 3,200 - -
88400 Transfers Out - Citywide CIP 519,143 - - -
Total Operating & Other Expenses: $ 632,895 95,300 91,746 5,500 Total 3300 - Building Maintenance: $ 688,320 193,748 128,630 92,227 34 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 3400 - Cannabis Program

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 111,845 $ 122,576 $ 142,817 $ - 50110 Salaries & Wages - Part-Time - - - -
50115 Salaries & Wages - Overtime 645 - 172 -
50210 Stipend - Personal 306 690 1,087 -
50240 Administrative Buyout 5,683 1,000 10,052 -
55200 Federal Tax - Social Security 7,193 7,703 8,673 - 55250 Federal Tax - Medicare 1,710 1,678 2,160 -
55350 State Tax - Other 9 37 12 -
55400 Health Insurance 700 20,860 1,907 -
55500 Dental Insurance 552 1,266 1,170 -
55600 Vision Insurance 124 171 270 -
55700 Other Employee Benefits 164 460 337 -
55710 Employee Assistance Program 25 17 45 -
55750 Medical - All Employees 5,791 - 16,061 -
55800 Retirement 35,861 12,919 14,392 -
55900 Unemployment Insurance Exp 127 1,022 219 -
55950 Workers Compensation Insurance 1,154 2,864 640 -
59999 Labor Reimbursement (6,488) - - -
Total Salaries & Benefits: $ 165,401 173,263 200,014 -
Operating & Other Expenses
61250 Insurance $ 18 - - -
61600 Office & Admin Supplies (48) - - -
63140 Vehicle Maintenance 405 - 81 -
65400 Professional Services - - - -
65460 Contract - Other - - 67,818
67200 Rents & Leases - - - -
68400 Travel & Lodging - - - -
68500 Confernces & Meetings - - - -
68975 Misc Fees - - - -
71120 Internal Service Charge - ISF Vehicles - - - -
Total Operating & Other Expenses: $ 375 - 67,899 -
Total 3400 - Cannabis Program: $ 165,776 173,263 267,913 - 35 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 4000 - Services & Facilities

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 70,662 $ 136,500 $ 154,183 $ 67,327 50240 Administrative Buyout 4,510 - - -
55200 Federal Tax - Social Security 4,400 8,300 9,597 4,174 55250 Federal Tax - Medicare 1,029 1,900 2,245 976
55350 State Tax - Other 8 100 11 -
55400 Health Insurance 3,000 22,400 - 18,080
55500 Dental Insurance 663 1,500 1,528 1,085
55600 Vision Insurance 120 200 273 155
55700 Other Employee Benefits 347 600 906 85
55710 Employee Assistance Program 22 100 46 48
55750 Medical - All Employees 9,997 - 25,971 -
55800 Retirement 41,366 10,200 12,968 5,359
55900 Unemployment Insurance Exp 101 1,300 189 195
55950 Workers Compensation Insurance 655 3,054 1,143 -
59999 Labor Reimbursement (404) - - -
Total Salaries & Benefits: $ 136,476 186,154 209,060 97,485 Operating & Other Expenses
61000 Communications $ 4,487 4,000 4,061 3,700
61250 Insurance 25 - - -
61440 Printing & Copying - - 476 500
61600 Office & Admin Supplies 1,043 1,200 5,087 3,000
61700 Publications & Legal Notices 72 100 - -
61900 Other Departmental Expenses 12,281 - 1,878 500
63100 Maintenance Supplies 725 4,400 2,203 1,000
63140 Vehicle Maintenance 1,485 - - -
63200 Utilities 1,091 5,000 - -
65400 Professional Services 7,791 35,000 18,830 14,000
65460 Contract - Other 31,408 2,500 1,663 1,000
67200 Rents & Leases - - 482 600
68400 Travel & Lodging - 1,500 388 200
68800 Staff Events 1,185 - 154 200
76000 Capital Purchases 1,783 - - -
88110 Operating Transfers Out - ISF - IT - - 26,172 -
Total Operating & Other Expenses: $ 63,376 53,700 61,394 24,700 Total 4000 - Services & Facilities: $ 199,852 239,854 270,454 122,185 36 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 4100 - Services & Facilities Operations

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 41,795 $ 26,185 $ 33,324 $ 49,789 50115 Salaries & Wages - Overtime 329 - 210 -
50145 Call Out OT 32 - 345 -
50210 Stipend - Personal 10 15 19 682
50240 Administrative Buyout 4,858 10,000 2,356 -
55200 Federal Tax - Social Security 2,888 1,595 2,248 3,129 55250 Federal Tax - Medicare 676 440 526 732
55270 Federal Tax - Other 5 - - -
55350 State Tax - Other 23 5 4 -
55400 Health Insurance - 7,545 - 14,271
55500 Dental Insurance 324 585 654 887
55600 Vision Insurance 55 40 111 153
55700 Other Employee Benefits 1,422 80 83 87
55710 Employee Assistance Program 12 10 19 48
55750 Medical - All Employees 4,628 - 10,543 -
55800 Retirement 7,627 4,305 3,179 4,018
55900 Unemployment Insurance Exp 54 155 62 65
55950 Workers Compensation Insurance 795 733 353 -
59999 Labor Reimbursement (3,669) - - -
Total Salaries & Benefits: $ 61,864 51,693 54,036 73,862 Operating & Other Expenses
61000 Communications $ 2,723 2,100 3,540 3,500
61250 Insurance 5 - - -
61300 Dues & Subscriptions 350 - - -
61440 Printing & Copying 1,902 - 600 700
61500 Janitorial Supplies 273 500 317 -
61600 Office & Admin Supplies 2,784 2,100 1,718 -
61820 Safety Equipment & Clothing 4,969 7,060 9,646 4,700 61850 Equipment & Supplies - Non- Capital 596 - - -
61900 Other Departmental Expenses 4,607 3,500 8,279 5,400 63100 Maintenance Supplies 51,022 40,540 40,687 38,000
63140 Vehicle Maintenance 5,901 5,000 12,264 12,300
63180 Miantenance Services 1,650 - - -
63200 Utilities 29,820 32,000 42,174 35,700
65400 Professional Services 430 - - 36,000
65450 Janitorial Services 3,508 - 4,188 3,900
65460 Contract - Other 81,377 80,000 50,600 4,000
67200 Rents & Leases 3,785 2,515 2,116 2,500
68400 Travel & Lodging 42 3,800 - -
68450 Training & Professional Development 150 - 211 -
68800 Staff Events 18 - - -
68900 Taxes 495 515 580 700
68795 Miscellaneous Fees - 2,900 - -
71100 Administrative & Overhead (107,865) (288,908) (288,908) - 71120 Interenal Services Charges - ISF Vehicles - - - - 76000 Capital Expenditures 249 3,000 - -
88100 Operating Transfers Out - General Fund 61,246 - - - 88400 Operating Transfers Out - CIP - 150,000 - -
Total Operating & Other Expenses: $ 150,037 46,622 (111,988) 147,400 Total 4100 - Services & Facilities Operations: $ 211,901 98,315 (57,952) 221,262 37 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 4200 - Parks & Recreation

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ 32,233 $ 80,496 $ 32,290 $ 117,900 50115 Salaries & Wages - Overtime 311 - 192 -
50145 Call Out OT 28 - 302 -
50210 Stipend - Personal 14 30 29 2,015
50240 Administrative Buyout 3,805 25,760 2,022 -
55200 Federal Tax - Social Security 2,081 7,997 2,160 7,435 55250 Federal Tax - Medicare 487 1,557 505 1,739
55350 State Tax - Other 3 10 3 -
55400 Health Insurance 3,000 32,353 - 36,181
55500 Dental Insurance 309 2,259 624 2,266
55600 Vision Insurance 52 218 105 400
55700 Other Employee Benefits 33 336 85 6,551
55710 Employee Assistance Program 11 21 18 125
55750 Medical - All Employees 4,433 - 10,087 -
55800 Retirement 25,665 10,999 3,667 10,141
55900 Unemployment Insurance Exp 52 1,010 60 65
55950 Workers Compensation Insurance 943 1,775 334 -
59999 Labor Reimbursement (2,142) - - -
Total Salaries & Benefits: $ 71,318 164,821 52,483 184,817 Operating & Other Expenses
61000 Communications $ 240 - - -
61250 Insurance 5 - - -
61500 Janitorial Supplies 1,379 - - -
61600 Office & Admin Supplies - - 3,508 4,100
61850 Equipment & Supplies - Non- Capital 845 - - -
61900 Other Departmental Expenses 7,127 5,000 18,163 20,600 63100 Maintenance Supplies 50,499 40,300 49,938 46,600
63140 Vehicle Maintenance 9,719 5,150 8,395 8,700
63200 Utilities 24,073 20,000 22,909 21,900
65400 Professional Services 884 - - -
65460 Contract - Other 1,891 23,100 8,017 7,300
66000 Specialized Grant Expenses - - 8,724 -
67200 Rents & Leases 382 4,500 - -
68400 Travel & Lodging - 1,200 - -
68975 Miscellaneous Fees - 2,000 65 -
71120 Interenal Services Charges - ISF Vehicles - - - - 76000 Capital Expenditures 1,083 - 8,163 9,600
Total Operating & Other Expenses: $ 98,127 101,250 127,882 118,800 Total 4200 - Parks & Recreation: $ 169,445 266,071 180,365 303,617 38 City of Willits
General Fund Expenditure Detail - FY 2025-26 Proposed Budget Department 4300 - Streets

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
Salaries & Benefits FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26 50100 Salaries & Wages - Regular $ - $ - $ - $ 87,490
50115 Salaries & Wages - Overtime - - - -
50145 Call Out OT - - - -
50210 Stipend - Personal - - - -
50240 Administrative Buyout - - - 2,602
55200 Federal Tax - Social Security - - - 5,596
55250 Federal Tax - Medicare - - - 1,309
55350 State Tax - Other - - - -
55400 Health Insurance - - - 19,327
55500 Dental Insurance - - - 1,237
55600 Vision Insurance - - - 164
55700 Other Employee Benefits - - - 126
55710 Employee Assistance Program - - - 51
55800 Retirement - - - 9,269
55900 Unemployment Insurance Exp - - - -
55950 Workers Compensation Insurance - - - -
59999 Labor Reimbursement - - - -
Total Salaries & Benefits: $ - - - 127,170
Operating & Other Expenses
63100 Maintenance Supplies $ - - 58 -
Total Operating & Other Expenses: $ - - 58 -
Total 4300 - Streets: $ - - 58 127,170
39 SPECIAL

REVENUE
FUNDS
(To General Fund)
40 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
80100 - Transfers In - General Fund $ 86,781 168,000 157,034 75,125 80245 - Transfers In - Transportation Tax Fund 36,204 - - - 80510 - Transfers In - Sewer Fund 78,638 - 117,848 23,124 80530 - Transfers In - Water Fund 21,296 - 6,040 24,204 80550 - Transfers In - Airport Fund 1,927 -
Total: $ 224,846 168,000 280,922 122,453
Expenditures:
1910 - Information Technology
Salaries & Benefits $ - - - -
Operating & Other Expenses 224,846 168,000 245,218 138,000 Capital Projects / Outlay 71,085 - (1,012) -
Transfers Out - - - -
Total: $ 295,931 168,000 244,206 138,000
Excess (deficit) of revenues over expenditures $ (71,085) - 36,716 (15,547) Beginning Fund Balance / Working Capital $ - (71,085) (71,085) (34,369) Ending Fund Balance / Working Capital $ (71,085) (71,085) (34,369) (49,916)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects $ 71,085 - (1,012) -
Total: $ 71,085 - (1,012) -
City of Willits
Fiscal Year 2025-26 Proposed Budget
Information Technology ISF Fund (Fund 110)
Capital Expenditure Detail
41 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Information Technology ISF Fund (Fund 110)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
Total Salaries & Benefits: $ - - - -
Operating & Other Expenses
1910 - Information Technology
61000 - Communications $ 15,009 - 8,645 -
61600 - Office & Admin Supplies 8,056 - - -
61720 - Licenses, Permits & Fees 1,672 - -
63100 - Maintenance Supplies 12,137 20,000 (83)
65400 - Professional Services 144,414 130,000 194,507 120,000 65430 - Software Subscriptions 17,306 18,000 38,418 18,000 65460 - Contract - Other 26,252 - 2,946
68400 - Travel & Lodging - - 785
73100 - Interest Expense - - -
Total Operating & Other Expenses: $ 224,846 168,000 245,218 138,000 Capital Projects / Outlay
1910 - Information Technology
76000 - Capital Expenditures $ 71,085 - (1,012) -
Total Capital Projects / Outlay: $ 71,085 - (1,012) -
Transfers Out
Total Transfers Out: $ - - - -
Total Information Technology ISF Fund: $ 295,931 168,000 244,206 138,000 42 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
41200 - Measure K Sales Tax $ 1,369,301 1,368,754 1,222,664 1,166,865 48000 - Miscellaneous - - - -
Total: $ 1,369,301 1,368,754 1,222,664 1,166,865
Expenditures:
1000 - Non-Departmental
Salaries & Benefits $ - - - -
Operating & Other Expenses - - - -
Capital Projects / Outlay - - - -
Transfers Out 1,424,957 - 1,654,453 2,110,000
Total: $ 1,424,957 - 1,654,453 2,110,000
Excess (deficit) of revenues over expenditures $ 1,369,301 (56,203) (431,789) (943,135) Beginning Fund Balance / Working Capital $ 3,287,519 4,656,820 4,656,820 4,225,031 Ending Fund Balance / Working Capital $ 4,656,820 4,600,617 4,225,031 3,281,896

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects $ - - - -
Total: $ - - - -
City of Willits
Fiscal Year 2025-26 Proposed Budget
Measure K Fund (Fund 150)
Capital Expenditure Detail
43 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Measure K Fund (Fund 150)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
Total Salaries & Benefits: $ - - - -
Operating & Other Expenses
1000 - Non-Departmental
61900 - Other Department Expense $ - - - -
65460 - Contract - Other - - - -
Total Operating & Other Expenses: $ - - - -
Capital Projects / Outlay
Total Capital Projects / Outlay: $ - - - -
Transfers Out
1000 - Non-Departmental
88100 - Transfers Out - General Fund - 824,957 1,654,453 2,000,000 88400 - Transfers Out - Citywide CIP Fund - 600,000 - 110,000 Total Transfers Out: $ 1,424,957 - 1,654,453 2,110,000
Total Measure K Fund: $ 1,424,957 - 1,654,453 2,110,000 44 ENTERPRISE
FUNDS
45 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
43800 - County Intergovernmental $ - - - -
43810 - Intergovernmental - Brooktrails Ops - - 56,343 - 43820 - Intergovernmental - Brooktrails Debt Svc - - 451,239 - 44000 - Charges for Services 2,495,065 2,560,000 2,772,227 3,420,000 44010 - Sewer Hookup Fees (190) - (16,050) 10,000
44020 - Sewer Lateral Installation 1,791 2,000 2,450 2,000 44030 - Septage Receiving 329,837 390,000 501,898 400,000 44100 - Sewer Utility - Brooktrails 586,477 679,000 399,063 700,000 44110 - Sewer Utility - Meadowbrook 15,261 117,000 121,602 125,000 44900 - Other Services 14,938 6,000 3,145 6,000
46000 - Interest 164,410 28,000 60,487 12,000
46940 - Rental of Building & Grounds 15,000 8,000 7,500 8,000 48000 - Miscellaneous 11,263 - 36,221 10,000
49200 - Administration & Overhead - 325,000 - 311,000
410-80510 - Transfers In from Operations 79,429 1,795,000 1,769,062 3,698,200 Total: $ 3,713,281 5,910,000 6,165,187 8,702,200
Expenditures:
4100 - Sewer Administration
Salaries & Benefits $ 1,450 - 118,723 347,495
Operating & Other Expenses 3,378 194,607 18,059 209,647 Capital Projects / Outlay 49,735 - - -
Debt Service 229,332 896,729 268,315 268,171
Transfers Out 158,067 - - 3,721,324
4111 - Sewer Maintenance
Salaries & Benefits $ 471,839 506,160 509,851 421,114
Operating & Other Expenses 254,211 174,887 248,024 218,895 Transfers Out 87,570 - 146,494 -
4113 - Sewer Operations - Plant
Salaries & Benefits $ 814,682 833,962 838,912 545,339
Operating & Other Expenses 1,268,647 721,477 998,411 911,666 Capital Projects / Outlay 107,391 - 67,146 79,000
Debt Service 422,598 - 630,012 626,312
Transfers Out 1,795,000 - 687,776 -
4114 - Sewer Engineering
Salaries & Benefits $ 80,425 62,000 82,593 16,855
Operating & Other Expenses 148,809 - 49,031 8,014
4115 - Sewer Septage Receiving
Salaries & Benefits $ 57,753 32,588 105,241 27,799
Operating & Other Expenses 18,264 14,935 14,249 7,078
City of Willits
Fiscal Year 2025-26 Proposed Budget
Sewer Enterprise Funds (Fund 510 / 410)
46 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
City of Willits
Fiscal Year 2025-26 Proposed Budget
Sewer Enterprise Funds (Fund 510 / 410)
410-4991 - Capital Improvements Program
Capital Projects / Outlay $ 79,429 1,795,000 1,769,062 3,698,200 Total: $ 4,253,580 7,027,345 6,551,899 11,106,909
Excess (deficit) of revenues over expenditures $ (540,299) (1,117,345) (386,712) (2,404,709) Beginning Fund Balance / Working Capital $ 5,864,112 5,323,813 5,323,813 4,937,101 Less:

Fund Balance - Wastewater Capital Projects Fund $ - - - - Ending Fund Balance / Working Capital $ 5,323,813 4,206,468 4,937,101 2,532,392

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects - No Detail $ 236,555 1,795,000 1,836,208 79,000 Syserco Solar PV System - - - 3,508,200
Langemann Gate Replacement - - - 100,000
UV Control Panel Upgrade - - - 90,000
Total: $ 236,555 1,795,000 1,836,208 3,777,200
Capital Expenditure Detail
47 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Sewer Enterprise Funds (Fund 510 / 410)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
4100 - Sewer Administration
50100 - Salaries & Wages - Regular $ - - - 143,521
50210 - Stipend - Personal 100 - - -
50240 - Administrative Buyout - - - 3,272
55200 - Social Security - - - 9,101
55250 - Medicare - - - 2,129
55400 - Health Insurance - - - 35,958
55500 - Dental Insurance - - - 2,172
55600 - Vision Insurnace - - - 360
55700 - Other Employee Benefits - - - 203
55710 - Employee Assistance Program - - - 112
55750 - Medical Benefits - All Employees 1,350 - - -
55800 - Retirement - - - 14,151
55810 - CalPERS UAAL Expense - - 118,723 136,416
55900 - Unemployment Insurance - - - 100
4111 - Sewer Maintenance
50100 - Salaries & Wages - Regular $ 308,763 308,120 318,090 278,234 50115 - Salaries & Wages - Overtime 12,738 6,500 20,391 15,000 50145 - Call Out - Overtime 2,010 11,700 5,011 -
50210 - Stipend - Personal 82 360 111 5,172
50240 - Administrative Buyout 5,815 1,610 11,081 -
55200 - Social Security 18,851 22,188 21,625 17,571
55250 - Medicare 4,408 5,197 5,057 4,109
55350 - State Tax - Other 32 120 33 -
55400 - Health Insurance 7,757 71,185 7,190 64,586
55500 - Dental Insurance 2,616 5,304 5,500 4,345
55600 - Vision Insurnace 483 1,140 897 817
55700 - Other Employee Benefits 604 1,256 761 514
55710 - Employee Assistance Program 100 30 165 255
55750 - Medical Benefits - All Employees 27,064 - 74,392 - 55800 - Retirement 91,213 40,084 31,252 30,011
55900 - Unemployment Insurance 463 3,232 592 500
55950 - Workers Compensation Insurance 7,164 28,134 7,703 - 59999 - Labor Reimbursement (18,324) - - -
4113 - Sewer Operations - Plant
50100 - Salaries & Wages - Regular $ 508,653 517,885 520,585 341,681 50115 - Salaries & Wages - Overtime 16,744 21,400 40,263 39,000 50145 - Call Out - Overtime 3,055 8,200 5,739 -
50210 - Stipend - Personal 1,126 2,925 3,524 7,285
50240 - Administrative Buyout 17,150 2,500 35,158 -
55200 - Social Security 32,145 38,511 37,099 21,636
55250 - Medicare 7,575 9,002 8,941 5,060
55270 - Federal Tax - Other 10 - - -
55350 - State Tax - Other 76 275 47 -
55400 - Health Insurance 15,468 108,295 18,113 79,174
55500 - Dental Insurance 3,243 8,079 6,899 5,334
55600 - Vision Insurnace 630 1,415 1,188 976
55700 - Other Employee Benefits 925 2,536 1,619 606
55710 - Employee Assistance Program 132 230 220 305
55750 - Medical Benefits - All Employees 77,957 - 84,098 - 55800 - Retirement 149,425 64,567 62,827 43,082
55900 - Unemployment Insurance 602 5,896 844 1,200
55950 - Workers Compensation Insurance 10,778 42,246 11,748 - 59999 - Labor Reimbursement (31,012) - - -
4114 - Sewer Engineering
48 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Sewer Enterprise Funds (Fund 510 / 410)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
50100 - Salaries & Wages - Regular $ 51,192 42,150 51,719 2,390 50240 - Administrative Buyout 9,918 - 1,542 -
55200 - Social Security 3,830 2,000 3,253 1,487
55250 - Medicare 896 500 761 348
55270 - Federal Tax - Other 13 - - -
55350 - State Tax - Other 51 - 8 -
55400 - Health Insurance 1,819 12,500 4,958 9,916
55500 - Dental Insurance 370 900 1,041 601
55600 - Vision Insurnace 47 100 143 76
55700 - Other Employee Benefits 29 200 113 29
55710 - Employee Assistance Program 10 - 24 24
55750 - Medical Benefits - All Employees 3,748 - 13,560 - 55800 - Retirement 12,774 3,300 5,229 1,909
55900 - Unemployment Insurance 44 300 139 75
55950 - Workers Compensation Insurance 1,410 50 103 -
55999 - Labor Reimbursement (5,726) - - -
4115 - Sewer Septage Receiving
50100 - Salaries & Wages - Regular $ 38,135 20,800 65,497 18,324 50115 - Salaries & Wages - Overtime 502 - 720 700
50145 - Call Out - Overtime 91 - 206 -
50210 - Stipend - Personal 11 - 16 410
50240 - Administrative Buyout 536 - 1,284 -
55200 - Social Security 2,358 1,300 4,162 1,162
55250 - Medicare 551 200 973 272
55350 - State Tax - Other 6 - 6 -
55400 - Health Insurance 751 5,000 655 4,181
55500 - Dental Insurance 724 500 1,520 297
55600 - Vision Insurnace 101 - 202 52
55700 - Other Employee Benefits 61 - 152 36
55710 - Employee Assistance Program 21 - 34 16
55750 - Medical Benefits - All Employees 9,511 - 23,541 - 55800 - Retirement 4,912 2,600 5,479 2,304
55900 - Unemployment Insurance 98 50 116 45
55950 - Workers Compensation Insurance 620 2,138 678 -
59999 - Labor Reimbursement (1,236) - - -
Total Salaries & Benefits: $ 1,426,149 1,434,710 1,655,320 1,358,602 49 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Sewer Enterprise Funds (Fund 510 / 410)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Operating & Other Expenses
4100 - Sewer Administration
61200 - Insurance - General Liability $ - 194,607 - 151,492 61740 - Legal 3,378 - - -
63200 - Utilities - - 7,221 8,500
65460 - Contract - Other - - - -
66000 - Rent - - - -
68975 - Miscellaneous Fees - - 10,838 -
71100 - Adsministration & Overhead - - - 49,655
4111 - Sewer Maintenance
61250 - Insurance $ 52 - - -
61300 - Dues & Subscriptions - - 358 400
61600 - Office & Admin Supplies - - 30 -
61710 - Banking Fees 30 - - -
61740 - Legal 8,924 - 4,840 5,700
61820 - Safety Equipment & Clothing 4,117 2,987 3,897 3,800 61850 - Equipment & Supplies 14,316 50,000 3,577 900
61900 - Other Department Expense 561 1,500 377 400
63100 - Maintenance Supplies 81,401 50,000 35,040 33,900 63140 - Vehicle Maintenance 27,074 18,000 17,605 16,300 63180 - Maintenance Services 2,042 - 24,358 28,700
63200 - Utilities 992 1,000 947 900
65460 - Contract - Other - 15,000 19,250 23,100
67200 - Rents & Leases - 5,150 1,940 2,300
68400 - Travel & Lodging - Conferences 216 5,150 1,351 800 68450 - Training & Professional Dvlpmt 750 - 1,763 2,000 68900 - State Permits & Fees 3,746 - - -
68975 - Miscellaneous Fees - 3,600 2,200 2,600
71100 - Administration & Overhead 109,990 - 130,491 97,095 71110 - Internal Service Charge - ISF IT - 1,500 - -
71120 - Internal Service Charge - ISF Vehicles - 21,000 - - 4113 - Sewer Operations - Plant
61000 - Communications $ 2,341 5,200 4,345 4,100
61200 - Insurance - General Liability 326,887 - - -
61250 - Insurance 88 - - -
61300 - Dues & Subscriptions 221 257 1,645 700
61500 - Janitorial Supplies 96 - - -
61600 - Office & Admin Supplies 2,846 5,500 3,187 2,300 61720 - Licenses, Permits and Fees 2,500 - 2,223 2,600
61730 - Advertising & Marketing - 520 - -
61740 - Legal - 25,750 12,747 5,400
61800 - Department Supplies - - 5,635 6,600
61820 - Safety Equipment & Clothing 3,682 3,760 2,734 2,400 61830 - Chemical & Lab Supplies 23,233 25,750 38,616 21,800 61850 - Equipment & Supplies 89,664 - 408 500
61900 - Other Department Expense 38,827 15,000 5,501 56,300 63100 - Maintenance Supplies 95,644 100,000 134,422 111,100 63140 - Vehicle Maintenance 19,281 8,240 3,648 4,200
63180 - Maintenance Services 2,914 - - -
63200 - Utilities 316,898 285,300 343,718 337,100
65400 - Professional Services 14,816 3,000 16,628 19,600 65440 - Professional Services - Lab Testing 90,317 105,000 113,237 96,200 65460 - Contract - Other 54,541 77,000 42,299 42,600
66000 - Rent - - - -
67100 - Rentals 3,313 - - -
50 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Sewer Enterprise Funds (Fund 510 / 410)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
67200 - Rents & Leases 5,135 10,000 4,626 3,900
68400 - Travel & Lodging - Conferences 1,058 6,200 3,136 1,600 68450 - Training & Professional Dvlpmt 1,255 - 5,063 5,600 68800 - Staff Events 55 - 157 200
68900 - State Permits & Fees 55,707 40,000 40,370 47,500 68975 - Miscellaneous Fees 2,200 5,000 15,536 18,300
71100 - Administration & Overhead 115,128 - 198,530 121,066 4114 - Sewer Engineering
61250 - Insurance $ 4 - - -
65460 - Contract - Other 6,398 - - -
71100 - Administration & Overhead 142,407 - 49,031 8,014 4115 - Sewer Septage Receiving
61250 - Insurance $ 11 - - -
61300 - Maintenance Supplies - - 392 500
61850 - Equipment & Supplies 17 - 0 -
61900 - Other Department Expense 3,056 3,090 - -
63100 - Maintenance Supplies 1,585 11,845 - -
66000 - Rent - - - -
71100 - Administration & Overhead 13,595 - 13,857 6,578 Total Operating & Other Expenses: $ 1,693,309 1,105,906 1,327,774 1,355,300 Capital Projects / Outlay
4100 - Sewer Administration
76000- Capital Expenditures $ 49,735 - - -
4113 - Sewer Operations - Plant
76000- Capital Expenditures $ 107,391 - 67,146 79,000
410-4991 - Capital Improvements Program
76000- Capital Expenditures $ 79,429 1,795,000 1,769,062 3,698,200 Total Capital Projects / Outlay: $ 236,555 1,795,000 1,836,208 3,777,200 Debt Service
4100 - Sewer Administration
73000 - Debt Svc - Sewer Tax Comp Principal $ 186,629 437,916 193,796 201,237 73100 - Debt Svc - Sewer Tax Comp Interest 42,703 458,813 74,519 66,934 4113 - Sewer Septage Receiving
73000 - Debt Svc - WW Refunding Principal $ 205,000 - 215,000 220,000 73100 - Debt Svc - WW Refunding Interest 217,598 - 415,012 406,312 Total Debt Service: $ 651,930 896,729 898,327 894,483
Transfers Out
4100 - Sewer Administration
88110 - Transfers Out - ISF - IT $ 78,638 - - 23,124
51 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Sewer Enterprise Funds (Fund 510 / 410)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
88410 - Transfers Out - Wastewater CIP 79,429 - 3,698,200 - 4111 - Sewer Maintenance
88110 - Transfers Out - ISF - IT $ - - 58,924 -
88400 - Transfers Out - Citywide CIP 87,570 - 87,570 -
4113 - Sewer Operations - Plant
88110 - Transfers Out - ISF - IT $ - - 58,624 -
88410 - Transfers Out - Wastewater CIP 1,795,000 - - -
88430 - Transfers Out - Water CIP - - 629,152 -
Total Transfers Out: $ 245,637 1,795,000 834,270 3,721,324 Total Sewer Enterprise Fund: $ 4,253,580 7,027,345 6,551,899 11,106,909 52 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
44000 - Charges for Services $ (77) 3,150,000 - 3,250,000 44610 - Water - Residential - 805,412 -
44620 - Water - Commercial - - 4,613 -
44630 - Water - Multi-Family - - 14,929 -
44900 - Other Services 400 3,000 - -
45510 - Water Penalties - Residential 52,914 - 43,846 - 45520 - Water Penalties - Commercial - - 2,316 -
45530 - Water Penalties - Multi-Family 3,086,052 - 1,874,087 - 45540 - Water Service Installations - Residential 14,050 - - - 45555 - Water Reconnects - - 2,600 -
45560 - Water Hook-up Fee - Residential 40 5,000 (11,035) 20,000 45570 - Water Backflow Fee - Residential 10,056 11,000 5,697 7,500 45580 - Water Meter Charge - Residential 3,168 3,000 1,562 1,500 46000 - Interest 119,946 70,283 44,283 7,000
46940 - Rental of Building & Grounds - - - -
48000 - Miscellaneous 449,490 4,000 8,035 10,000
49200 - Administration & Overhead - 471,000 - -
430-80245 - Transfers in from Street Improvements - - 303,063 - 430-80510 - Transfers in from Sewer Enterprise - - 629,152 - 430-80530 - Transfers In from Operations 49,410 2,930,000 1,021,000 - Total: $ 3,785,449 6,647,283 4,749,560 3,296,000
Expenditures:
4100 - Water Administration
Salaries & Benefits $ - - 128,855 525,510
Operating & Other Expenses - - 829 218,574
Transfers Out 21,296 - - 544,204
4131 - Water Distribution
Salaries & Benefits $ 264,710 182,615 327,711 508,066
Operating & Other Expenses 477,663 197,990 410,688 277,436 Capital Projects / Outlay 131,777 - - -
Transfers Out 175,140 - - 20,000
4133 - Water Operations
Salaries & Benefits $ 741,445 751,611 770,076 458,851
Operating & Other Expenses 1,201,494 643,610 1,013,608 749,139 Capital Projects / Outlay 141,790 - 23,893 27,100
Debt Service 92,079 105,919 105,919 105,919
Transfers Out 49,410 3,080,000 1,199,160 20,000
4134 - Water Engineering
Salaries & Benefits $ 64,582 33,150 60,767 -
Operating & Other Expenses 284,059 68,000 176,832 96,000 Capital Projects / Outlay - 15,000 - -
City of Willits
Fiscal Year 2025-26 Proposed Budget
Water Enterprise Funds (Fund 530 / 430)
53 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
City of Willits
Fiscal Year 2025-26 Proposed Budget
Water Enterprise Funds (Fund 530 / 430)
430-4993 - Capital Improvements Program
Capital Projects / Outlay $ 24,705 - 1,953,214 520,000
Total: $ 3,670,150 5,077,895 6,171,552 4,070,799
Excess (deficit) of revenues over expenditures $ 115,299 1,569,388 (1,421,992) (774,799) Beginning Fund Balance / Working Capital $ 4,102,167 4,217,466 4,217,466 2,795,474 Less:

Fund Balance - Wastewater Capital Projects Fund $ 12,715 - (11,990) - Ending Fund Balance / Working Capital $ 4,204,751 5,786,854 2,807,464 2,020,675 off by $150,000

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects - No Detail $ 298,272 15,000 1,977,107 27,100 SWTP Filter Media Replacement - - - 100,000
Centennial Spillway Gates - - - 400,000
Franklin Avenue Drainage - - - 20,000
Total: $ 298,272 15,000 1,977,107 547,100
Capital Expenditure Detail
54 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Water Enterprise Funds (Fund 530 / 430)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
4100 - Water Administration
50100 - Salaries & Wages - Regular $ - - - 260,649
50240 - Administrative Buyout - - - 5,099
55200 - Social Security - - - 15,236
55250 - Medicare - - - 3,563
55400 - Health Insurance - - - 62,405
55500 - Dental Insurance - - - 3,787
55600 - Vision Insurnace - - - 579
55700 - Other Employee Benefits - - - 354
55710 - Employee Assistance Program - - - 181
55800 - Retirement - - - 25,359
55810 - CalPERS UAAL Expense - - 128,855 148,058
55900 - Unemployment Insurance - - - 240
4131 - Water Distribution
50100 - Salaries & Wages - Regular $ 183,423 106,620 202,942 349,057 50115 - Salaries & Wages - Overtime 6,187 - 5,484 5,400 50145 - Call Out - Overtime 1,025 3,000 2,823 -
50210 - Stipend - Personal 371 60 354 2,696
50240 - Administrative Buyout 8,341 1,610 7,994 -
55200 - Social Security 14,450 6,759 13,442 21,809
55250 - Medicare 3,379 1,544 3,143 5,100
55270 - Federal Tax - Other 15 - -
55350 - State Tax - Other 71 20 18 -
55400 - Health Insurance 12,446 32,800 21,255 86,150
55500 - Dental Insurance 1,650 2,058 3,505 5,405
55600 - Vision Insurnace 265 200 596 1,057
55700 - Other Employee Benefits 405 472 571 649
55710 - Employee Assistance Program 54 30 101 330
55750 - Medical Benefits - All Employees 15,991 - 41,543 - 55800 - Retirement 28,623 20,946 20,187 29,888
55900 - Unemployment Insurance 219 1,053 345 525
55950 - Workers Compensation Insurance 5,051 5,443 3,408 - 59999 - Labor Reimbursement (17,256) - - -
4133 - Water Operations
50100 - Salaries & Wages - Regular $ 452,120 506,185 497,690 312,226 50115 - Salaries & Wages - Overtime 16,217 - 4,062 25,000 50145 - Call Out - Overtime 6,384 14,200 19,493 -
50210 - Stipend - Personal 1,473 3,625 4,265 997
50240 - Administrative Buyout 20,993 2,500 39,812 -
55200 - Social Security 29,818 32,040 33,741 19,420
55250 - Medicare 7,031 7,485 8,155 4,542
55270 - Federal Tax - Other 17 - - -
55350 - State Tax - Other 95 385 38 -
55400 - Health Insurance 5,084 97,520 10,865 60,248
55500 - Dental Insurance 2,842 7,015 5,842 3,855
55600 - Vision Insurnace 538 1,065 1,128 830
55700 - Other Employee Benefits 781 2,410 1,431 577
55710 - Employee Assistance Program 111 130 191 259
55750 - Medical Benefits - All Employees 66,968 - 84,982 - 55800 - Retirement 150,824 50,735 51,214 29,897
55900 - Unemployment Insurance 492 4,935 699 1,000
55950 - Workers Compensation Insurance 8,319 21,381 6,468 - 59999 - Labor Reimbursement (28,662) - - -
4134 - Water Engineering
50100 - Salaries & Wages - Regular $ 44,024 20,500 39,510 - 55 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Water Enterprise Funds (Fund 530 / 430)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
50240 - Administrative Buyout 10,293 - - -
55200 - Social Security 3,503 1,300 2,453 -
55250 - Medicare 819 300 574 -
55270 - Federal Tax - Other 16 - - -
55350 - State Tax - Other 59 - 7 -
55400 - Health Insurance - 8,400 - -
55500 - Dental Insurance 258 600 814 -
55600 - Vision Insurnace 33 100 115 -
55700 - Other Employee Benefits 15 100 278 -
55710 - Employee Assistance Program 6 - 19 -
55750 - Medical Benefits - All Employees 3,747 - 13,560 - 55800 - Retirement 6,227 1,600 3,235 -
55900 - Unemployment Insurance 31 200 123 -
55950 - Workers Compensation Insurance 1,287 50 79 -
55999 - Labor Reimbursement (5,736) - - -
Total Salaries & Benefits: $ 1,070,737 967,376 1,287,409 1,492,427 Operating & Other Expenses
4100 - Water Administration
61200 - Liability Insurance $ - - - 104,541
61400 - Postage & Shipping - - - 15,000
61440 - Printing & Copying 829 15,000
71100 - Administration & Overhead - - - 84,033
4131 - Water Distribution
61000 - Communications $ 118 260 2,590 2,800
61250 - Insurance 28 - - -
61300 - Dues & Subscriptions - - 358 400
61400 - Postage & Shipping - - 591 700
61440 - Printing & Copying 5,576 - 5,515 6,500
61720 - Licenses & Permits 270 - 489 500
61820 - Safety Equipment & Clothing 4,123 2,500 3,170 3,000 61850 - Equipment & Supplies 33,197 61,850 12,516 11,400 61900 - Other Department Expense 89 1,900 257 300
63100 - Maintenance Supplies 173,523 100,000 101,605 97,000 63140 - Vehicle Maintenance 17,748 16,480 20,227 22,400 63180 - Maintenance Services 9,990 - - -
65400 - Professional Services 15,250 1,500 114 100
67100 - Rentals 2,546 - - -
67200 - Rents & Leases 11,458 - 15,277 12,000
68400 - Travel & Lodging - Conferences 606 6,200 2,178 2,600 68450 - Training & Professional Dvlpmt - - 296 -
68500 - Conferences & Meetings - - 104 -
68800 - Staff Events 678 - - -
68975 - Miscellaneous Fees 11,112 1,100 - -
71100 - Administration & Overhead 191,351 - 242,381 117,736 71110 - Internal Service Charge - ISF IT - 6,200 3,020 - 71120 - Internal Service Charge - ISF Vehicles - - - -
56 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Water Enterprise Funds (Fund 530 / 430)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
4133 - Water Operations
61000 - Communications $ 12,586 6,180 10,658 10,600
61200 - Insurance - General Liability 187,610 - - -
61250 - Insurance 77 - - -
61300 - Dues & Subscriptions 5,982 2,060 3,349 3,500
61400 - Postage & Shipping 106 - - -
61440 - Printing & Copying 660 - - -
61500 - Janitorial Supplies 245 - - -
61600 - Office & Admin Supplies 3,402 26,000 3,724 3,900 61720 - Licenses, Permits and Fees 6,612 - 6,776 8,000
61730 - Advertising & Marketing - 520 - -
61740 - Legal 3,630 36,050 5,826 5,400
61800 - Department Supplies 155,313 150,000 60,204 70,800 61820 - Safety Equipment & Clothing 1,808 2,500 2,557 2,600 61830 - Chemical & Lab Supplies 1,716 10,300 140,340 150,000 61850 - Equipment & Supplies 57,965 5,000 150 200
61900 - Other Department Expense 123,805 6,700 116 100
63100 - Maintenance Supplies 67,767 93,000 142,639 110,400 63140 - Vehicle Maintenance 5,968 - 169 200
63180 - Maintenance Services 17,978 - - -
63200 - Utilities 43,472 60,000 58,887 62,000
65400 - Professional Services 5,450 1,000 4,238 5,000
65440 - Professional Services - Lab Testing 19,552 30,000 28,241 26,600 65460 - Contract - Other 255,605 140,000 156,930 122,000 66000 - Rent - - - -
67100 - Rentals 1,273 - - -
67200 - Rents & Leases 295 - - -
68400 - Travel & Lodging - Conferences 925 6,200 2,932 3,500 68450 - Training & Professional Dvlpmt 980 - 629 500
68800 - Staff Events 99 - 157 200
68900 - State Permits & Fees 3,708 65,000 7,026 45,000
68975 - Miscellaneous Fees 40,661 3,100 52,474 13,900
71100 - Administration & Overhead 176,244 - 325,586 104,739 4134 - Water Engineering
61250 - Insurance $ 2 - - -
65460 - Contract - Other 167,030 68,000 81,567 96,000
71100 - Administration & Overhead 117,027 - 95,265 -
Total Operating & Other Expenses: $ 1,963,216 909,600 1,601,957 1,341,149 57 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Water Enterprise Funds (Fund 530 / 430)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Projects / Outlay
4131 - Water Distribution
76000- Capital Expenditures $ 131,777 - - -
4133 - Water Operations
76000- Capital Expenditures $ 141,790 - 23,893 27,100
4134 - Water Engineering
76000- Capital Expenditures $ - 15,000
430-4993 - Capital Improvements Program
76000- Capital Expenditures $ 24,705 1,953,214 - 520,000 Total Capital Projects / Outlay: $ 298,272 15,000 1,977,107 547,100 Debt Service
4133 - Water Operations
73000 - Debt Svc - Principal $ 52,959 105,919 105,919 105,919 73100 - Debt Svc - Interest 39,120 - - -
Total Debt Service: $ 92,079 105,919 105,919 105,919
Transfers Out
4100 - Water Administration
88110 - Transfers Out - ISF - IT $ 21,296 - - 24,204
88430 - Transfers Out - Water CIP - - - 520,000
4131 - Water Distribution
88110 - Transfers Out - ISF - IT $ - - - -
88400 - Transfers Out - Citywide CIP 175,140 - - 20,000 4133 - Water Operations
88110 - Transfers Out - ISF - IT $ - - 3,020 -
80400 - Transfers Out - Citywide CIP - - 175,140 20,000 88430 - Transfers Out - Water CIP 49,410 3,080,000 1,021,000 - Total Transfers Out: $ 245,846 3,080,000 1,199,160 584,204 Total Water Enterprise Fund: $ 3,670,150 5,077,895 6,171,552 4,070,799 58 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
43000 - Federal Grants - AIP $ 39,000 61,000 - 151,000
43485 - State Airport Funding - 10,000 - -
44100 - Hangar Rentals 49,427 - - -
46000 - Interest - (200) - -
46900 - Airport Rentals 100 - - -
46940 - Rental of Building & Grounds 77,623 120,000 50,409 75,000 48111 - Other Sales 1,114 1,800 14,303 12,000
49200 - Administration & Overhead - (6,000) - -
450-80550 - Transfers In from Operations 181,812 - - -
Total: $ 349,076 186,600 64,712 238,000
Expenditures:
1210 - Airport Enterprise
Salaries & Benefits $ 69,745 122,783 48,995 16,950
Operating & Other Expenses 163,143 138,950 60,538 81,376 Capital Projects / Outlay - 6,500 5,205 -
Transfers Out 183,739 - - -
450-4995 - Airport Capital Improvement Program
Salaries & Benefits $ 6,829 - - -
Capital Projects / Outlay 82,227 - - 22,642
Total: $ 505,683 268,233 114,738 120,968
Excess (deficit) of revenues over expenditures $ (156,607) (81,633) (50,026) 117,032 Beginning Fund Balance / Working Capital $ (304,365) (460,972) (460,972) (510,998) Less:

Fund Balance - Airport Capital Projects Fund $ 92,756 92,756 92,756 92,756 Ending Fund Balance / Working Capital $ (553,728) (635,361) (603,754) (486,722)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects - No Detail $ 82,227 6,500 5,205 22,642 Total: $ 82,227 6,500 5,205 22,642
City of Willits
Fiscal Year 2025-26 Proposed Budget
Airport Enterprise Funds (Fund 550 / 450)
Capital Expenditure Detail
59 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Airport Enterprise Funds (Fund 550 / 450)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
1210 - Airport Enterprise
50100 - Salaries & Wages - Regular $ 36,119 83,798 30,386 8,501 50115 - Salaries & Wages - Overtime 333 - 61 400
50210 - Stipend - Personal 77 100 99 425
50240 - Administrative Buyout 2,794 - 2,308 -
55200 - Social Security 2,439 5,075 2,032 553
55250 - Medicare 571 1,124 475 129
55270 - Federal Tax - Other 1 - - -
55350 - State Tax - Other 5 15 2 -
55400 - Health Insurance - 17,997 - 4,250
55500 - Dental Insurance 215 1,506 430 258
55600 - Vision Insurnace 31 77 61 33
55700 - Other Employee Benefits 37 378 92 15
55710 - Employee Assistance Program 6 - 10 10
55750 - Medical Benefits - All Employees 3,082 - 6,956 - 55800 - Retirement 26,392 10,368 4,586 710
55810 - CalPERS UAAL Expense - - 1,254 1,441
55900 - Unemployment Insurance 27 714 37 225
55950 - Workers Compensation Insurance 424 1,631 206 -
59999 - Labor Reimbursement (2,808) - - -
450-4995 - Airport Capital Improvement Program
50240 - Administrative Buyout 6,829 - - -
Total Salaries & Benefits: $ 76,574 122,783 48,995 16,950 Operating & Other Expenses
1210 - Airport Enterprise
61000 - Communications $ 3,074 1,500 3,254 3,500
61200 - Insurance - General Liability 8,050 11,950 - 5,193 61250 - Insurance 6 - - -
61300 - Dues & Subscriptions - - 125 500
61720 - Licenses & Permits 2,918 - 2,918 3,000
61730 - Advertising & Marketing - - 51 -
61740 - Legal 22,818 - 7,738 15,000
61850 - Equipment & Supplies 6,351 - - -
61900 - Other Department Expense 177 2,000 9,091 -
63100 - Maintenance Supplies 25,808 20,000 17,085 15,000 63140 - Vehicle Maintenance 603 1,000 - -
60 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Airport Enterprise Funds (Fund 550 / 450)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Operating & Other Expenses Continued
63180 - Maintenance Services 677 - 136 -
63200 - Utilities 9,085 15,000 9,349 10,000
65400 - Professional Services 975 - - -
65460 - Contract - Other 61,027 85,000 3,050 25,000
66000 - Rent - - - -
67100 - Rentals 467 - - -
67200 - Rents & Leases - - 1,169 1,200
68400 - Travel & Lodging - Conferences - - 908 -
68450 - Training & Professional Dvlpmt 435 - 400 -
68500 - Conferences & Meetings - - - -
68800 - Staff Events - - - -
68975 - Miscellaneous Fees - 2,000 - -
71100 - Administration & Overhead 6,413 - - 2,983
71110 - Internal Service Charge - ISF IT - 500 - -
73100 - Interest Expense 14,259 - 5,264 -
71120 - Internal Service Charge - ISF Vehicles - - - -
Total Operating & Other Expenses: $ 163,143 138,950 60,538 81,376 Capital Projects / Outlay
1210 - Airport Enterprise
76000- Capital Expenditures $ - 6,500 5,205 -
450-4995 - Airport Capital Improvement Program
76000- Capital Expenditures $ 82,227 - - 22,642
Total Capital Projects / Outlay: $ 82,227 6,500 5,205 22,642 Transfers Out
1210 - Airport Enterprise
88110 - Transfers Out - ISF - IT $ 1,927 - - -
88430 - Transfers Out - Airport CIP 181,812 - - -
Total Transfers Out: $ 183,739 - - -
Total Airport Enterprise Funds: $ 505,683 268,233 114,738 120,968 61 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
48000 - Miscellaneous $ - 200,000 - 200,000
49200 - Administration & Overhead - 6,300 - -
80100 - Transfers In - General Fund - 89,732 - -
Total: $ - 296,032 - 200,000
Expenditures:
4600 - Landfill Dissolution
Salaries & Benefits $ 29,008 13,715 33,630 90,161
Operating & Other Expenses 159,154 172,100 136,485 107,406 Capital Projects / Outlay - - - -
Transfers Out - - - -
Total: $ 188,162 185,815 170,115 197,567
Excess (deficit) of revenues over expenditures $ (188,162) 110,217 (170,115) 2,433 Beginning Fund Balance / Working Capital $ (699,337) (887,499) (887,499) (1,057,614) Ending Fund Balance / Working Capital $ (887,499) (777,282) (1,057,614) (1,055,181)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects $ - - - -
Total: $ - - - -
City of Willits
Fiscal Year 2025-26 Proposed Budget
Landfill Dissolution Enterprise Fund (Fund 260)
Capital Expenditure Detail
62 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Landfill Dissolution Enterprise Fund (Fund 260)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
4600 - Landfill Dissolution
50100 - Salaries & Wages - Regular $ 18,701 8,285 15,984 55,778 50115 - Salaries & Wages - Overtime 91 - 82 100
50145 - Call Out Overtime 12 - 129
50210 - Stipend - Personal 6 9 12 341
50240 - Administrative Buyout 2,214 - 1,004 1,176
55200 - Social Security 1,322 512 1,068 3,552
55250 - Medicare 308 69 249 831
55270 - Federal Tax - Other 3 - - -
55350 - State Tax - Other 11 3 1 -
55400 - Health Insurance - 2,594 - 11,053
55500 - Dental Insurance 144 196 289 660
55600 - Vision Insurance 26 12 52 98
55700 - Other Employee Benefits 17 24 43 98
55710 - Employee Assistance Program 5 3 8 31
55750 - Medical Benefits - All Employees 5,244 - 4,719 - 55800 - Retirement 2,209 1,835 1,559 6,972
55810 - CalPERS UAAL Expense - - 8,242 9,471
55900 - Unemployment Insurance 24 45 28 -
55950 - Workers Compensation Insurance 323 128 161 -
59999 - Labor Reimbursement (1,652) - - -
Total Salaries & Benefits: $ 29,008 13,715 33,630 90,161 Operating & Other Expenses
4600 - Landfill Dissolution
61200 - Insurance - General Liability $ 24,068 - - -
61250 - Insurance 3 - - -
61900 - Other Department Expense 24,821 53,000 35,473 26,500 63100 - Maintenance Supplies - 250 - -
63140 - Vehicle Maintenance 36 150 58 100
65440 - Professional Services - Lab Testing 8,203 - - - 65460 - Contract - Other 54,188 50,000 58,715 27,700
68900 - Taxes 24,685 50,000 28,490 33,500
68975 - Miscellaneous Fees 180 12,400 - -
71100 - Administration & Overhead 6,305 6,300 7,597 19,606 73100 - Interest Expense 16,665 - 6,152 -
Total Operating & Other Expenses: $ 159,154 172,100 136,485 107,406 Capital Projects / Outlay
4600 - Landfill Dissolution
76000- Capital Expenditures $ - - - -
Total Capital Projects / Outlay: $ - - - -
63 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Landfill Dissolution Enterprise Fund (Fund 260)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Transfers Out
Total Transfers Out: $ - - - -
Total Landfill Dissolution Enterprise Fund: $ 188,162 185,815 170,115 197,567 64 SPECIAL

REVENUE
FUNDS
(Transportation-Related)
65 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
41200 - Transportation Improvement Sales Tax $ 892,892 1,050,000 665,642 1,050,000 43485 - State - Other - 100,000 - 100,000
46000 - Interest 61,499 - 22,705 -
48000 - Miscellaneous - 100,000 - 100,000
49200 - Administration & Overhead - - - -
Total: $ 954,391 1,250,000 688,347 1,250,000
Expenditures:
4300 - Streets
Salaries & Benefits $ 225,548 524,563 475,517 144,335
Operating & Other Expenses 252,649 338,259 108,943 78,816 Capital Projects / Outlay 120,590 20,000 464,993 -
Transfers Out 533,941 1,100,000 1,985,425 350,000
Total: $ 1,132,728 1,982,822 3,034,878 573,151
Excess (deficit) of revenues over expenditures $ (178,337) (732,822) (2,346,531) 676,849 Beginning Fund Balance / Working Capital $ 2,437,650 2,259,313 2,259,313 (87,218) Ending Fund Balance / Working Capital $ 2,259,313 1,526,491 (87,218) 589,631

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects $ 120,590 20,000 464,993 -
Total: $ 120,590 20,000 464,993 -
City of Willits
Fiscal Year 2025-26 Proposed Budget
Transportation Tax Fund (Fund 245)
Capital Expenditure Detail
66 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Transportation Tax Fund (Fund 245)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
4300 - Streets
50100 - Salaries & Wages - Regular $ 107,228 307,304 290,441 86,506 50115 - Salaries & Wages - Overtime 214 - 1,467 200
50145 - Call Out Overtime 512 - 2,586 -
50210 - Stipend - Personal 86 1,746 1,039 3,411
50240 - Administrative Buyout 11,004 4,720 27,419 156
55200 - Social Security 7,499 18,806 19,411 5,585
55250 - Medicare 1,754 4,250 4,672 1,306
55270 - Federal Tax - Other 16 - - -
55350 - State Tax - Other 62 167 27 -
55400 - Health Insurance - 86,269 - 22,631
55500 - Dental Insurance 415 5,853 5,077 1,348
55600 - Vision Insurance 79 797 860 227
55700 - Other Employee Benefits 78 1,394 745 131
55710 - Employee Assistance Program 16 211 144 71
55750 - Medical Benefits - All Employees 6,298 - 81,215 - 55800 - Retirement 99,307 84,130 24,471 7,967
55810 - CalPERS UAAL Expense - - 12,703 14,596
55900 - Unemployment Insurance 74 2,902 487 200
55950 - Workers Compensation Insurance 2,604 6,014 2,753 - 59999 - Labor Reimbursement (11,698) - - -
Total Salaries & Benefits: $ 225,548 524,563 475,517 144,335 Operating & Other Expenses
4300 - Streets
61200 - Insurance - General Liability $ - 77,759 - -
61250 - Insurance 9 - - -
61820 - Safety Equipment & Clothing 1,000 - -
61850 - Equipment & Supplies - Non-Capital 33,897 26,500 4,369 1,800 61900 - Other Department Expense 2,524 16,500 1,635 1,900 63100 - Maintenance Supplies 1,707 9,000 10,095 11,800
63140 - Vehicle Maintenance 781 3,000 573 700
63180 - Maintenance Services 12,001 -
65400 - Professional Services 10,255 - - -
65460 - Contract - Other 100,175 164,000 43,429 31,700
68400 - Travel & Lodging - Conferences - 500 607 700
71100 - Administration & Overhead 91,300 40,000 48,235 30,216 71110 - Internal Service Charge - ISF - IT 16,800 -
Total Operating & Other Expenses: $ 252,649 355,059 108,943 78,816 Capital Projects / Outlay
4300 - Streets
76000- Capital Expenditures $ 120,590 20,000 464,993 -
Total Capital Projects / Outlay: $ 120,590 20,000 464,993 - 67 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
Transportation Tax Fund (Fund 245)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Transfers Out
4300 - Streets
88110 - Transfers Out - ISF - IT $ 36,204 - - -
88400 - Transfers Out - Citywide CIP 497,737 1,100,000 1,985,425 350,000 Total Transfers Out: $ 533,941 1,100,000 1,985,425 350,000 Total Transportation Tax Fund: $ 1,132,728 1,999,622 3,034,878 573,151 68 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
43203 - Gas Tax Section 2103 $ 41,227 45,000 47,000 46,329 43205 - Gas Tax Section 2105 27,373 31,000 31,750 31,975 43206 - Gas Tax Section 2106 22,258 25,000 24,494 24,636 43207 - Gas Tax Section 2107 47,307 42,000 43,029 43,596 43208 - Gas Tax Section 2107.5 2,000 2,000 2,000 1,000
43300 - RMRA / SB-1 Funding 127,662 90,000 129,353 133,982 44900 - Other Services 45,432 - - -
45210 - Traffic Fines 9,853 7,000 4,373 5,500
49200 - Administration & Overhead 40,000 - -
Total: $ 323,112 282,000 281,999 287,018
Expenditures:
4300 - Streets
Salaries & Benefits $ 302,582 101,660 111,077 -
Operating & Other Expenses 135,053 167,900 149,534 96,200 Capital Projects / Outlay 26,942 6,000 - -
Transfers Out - - - -
Total: $ 464,577 275,560 260,611 96,200
Excess (deficit) of revenues over expenditures $ (141,465) 6,440 21,388 190,818 Beginning Fund Balance / Working Capital $ (249,351) (390,816) (390,816) (369,428) Ending Fund Balance / Working Capital $ (390,816) (384,376) (369,428) (178,610)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Capital Expenditures
Capital Projects $ 26,942 6,000 - -
Total: $ 26,942 6,000 - -
City of Willits
Fiscal Year 2025-26 Proposed Budget
RMRA & SB-1 / Gas Tax Fund (Fund 240)
Capital Expenditure Detail
69 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
RMRA & SB-1 / Gas Tax Fund (Fund 240)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Salaries & Benefits
4300 - Streets
50100 - Salaries & Wages - Regular $ 227,126 63,400 72,856 - 50115 - Salaries & Wages - Overtime 1,600 - 250 -
50145 - Call Out Overtime 243 - - -
50210 - Stipend - Personal 300 - 353 -
50240 - Administrative Buyout 11,582 - 949 -
55200 - Social Security 14,694 3,900 4,622 -
55250 - Medicare 3,465 900 1,081 -
55350 - State Tax - Other 27 - 10 -
55400 - Health Insurance - 22,400 - -
55500 - Dental Insurance 2,524 1,700 1,101 -
55600 - Vision Insurance 430 200 212 -
55700 - Other Employee Benefits 309 300 243 -
55710 - Employee Assistance Program 89 - 35 -
55750 - Medical Benefits - All Employees 35,761 - 18,565 - 55800 - Retirement 12,759 4,900 10,151 -
55900 - Unemployment Insurance 414 600 166 -
55950 - Workers Compensation Insurance 3,108 3,360 483 - 59999 - Labor Reimbursement (11,849) - - -
Total Salaries & Benefits: $ 302,582 101,660 111,077 -
Operating & Other Expenses
4300 - Streets
61250 - Insurance $ 46 - - -
61800 - Department Supplies 7,868 1,000 - -
61820 - Safety Equipment & Clothing 1,230 1,000 330 400 61900 - Other Department Expense (21,286) 13,000 236 300 63100 - Maintenance Supplies 5,214 20,000 10,384 10,600 63140 - Vehicle Maintenance 6,901 9,100 7,700 9,000
63200 - Utilities 78,248 67,000 77,953 75,900
65460 - Contract - Other 2,995 - - -
71100 - Administration & Overhead 41,117 40,000 48,235 - 71110 - Internal Service Charge - ISF-IT - 16,800 - -
73100 - Interest Expense 12,720 - 4,696 -
Total Operating & Other Expenses: $ 135,053 167,900 149,534 96,200 Capital Projects / Outlay
4300 - Streets
76000- Capital Expenditures $ 26,942 6,000 - -
Total Capital Projects / Outlay: $ 26,942 6,000 - -
70 City of Willits
FY 2025-26 Proposed Budget - Expenditure Detail
RMRA & SB-1 / Gas Tax Fund (Fund 240)

ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Transfers Out
4300 - Streets
88110 - Transfers Out - ISF - IT $ - - - -
88400 - Transfers Out - Citywide CIP - - - -
Total Transfers Out: $ - - - -
Total RMRA & SB-1 / Gas Tax Fund: $ 464,577 275,560 260,611 96,200 71 SPECIAL

REVENUE
FUNDS
(Capital Improvement)
72 ESTIMATED ADOPTED

UNAUDITED BUDGET ESTIMATED PROPOSED
FY 2023-24 FY 2024-25 FY 2024-25 FY 2025-26
Revenues:
43200 - Fees - Other $ - - - -
43485 - State - Other 164,057 - 80,228 -
42222 - General Plan Fees - 12,724 - -
43600 - Grants Revenue - 115,162 - -
Total: $ 164,057 127,886 80,228 -
Expenditures:
4300 - Streets
Salaries & Benefits $ - - - -
Operating & Other Expenses 54,653 127,885 13,558 -
Capital Projects / Outlay - - - -
Transfers Out - - - -
Total: $ 54,653 127,885 13,558 -
Excess (deficit) of revenues over expenditures $ 109,404 1 66,670 - Beginning Fund Balance / Working Capital $ (175,869) (66,465) (66,465) 205 Ending Fund Balance / Working Capital $ (66,465) (66,464) 205 205

← All documents from this meeting