HomeMy Public PortalAbout2016.149 (07-19-16)J'
RESOLUTION NO.2016.149
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF LYNWOOD
ESTABLISHING THE APPROPRIATION LIMIT FOR FISCAL YEAR 2016 -17
PURSUANT TO ARTICLE XIIIB OF THE CALIFORNIA CONSTITUTION
WHEREAS, Article X11113 of the California Constitution states that the total
annual appropriation subject to limitations of each government entity shall not
exceed the appropriation limit of such entity of government, except for prior year
adjustments in the cost -of- living or personal income and population, as noted in
Article X11113 and State Statues; and
WHEREAS, pursuant to Article X11113 of the California Constitution, and
section 7900 et seq. of the California Government Code, the City of Lynwood is
required to set its appropriation limit for each fiscal year by resolution, and
approve appropriate inflation and population factors used in calculating -the limit;
and
WHEREAS, the total annual appropriation subject to limitation has been
computed in accordance with provisions set forth in Article X11113, Government
Code Section 7900 et seq. and Proposition 111; and
WHEREAS, detailed documentation used in calculating the appropriation
limit for FY 2016 -17 is available for review on file in the Finance and
Administration Department, and a summary is provided in the attached Exhibit
"D ", which is incorporated as a part of this resolution for reference.
NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF LYNWOOD
DOES HEREBY FIND, ORDER, AND RESOLVE AS FOLLOWS:
Section 1. That the City reserves the right to adjust or amend the
appropriation limit based upon use of alternative growth factors as authorized by
Proposition 111 if such changes or revisions would result in an advantageous
appropriation limit, now or in the future.
Section 2. That the City of Lynwood's Appropriation Limit for FY 2016-
17 is $32.526,825 as calculated under Exhibit "D ".
Section 3. That the growth factors used in calculating the FY 2016 -17
Appropriation Limit shall be the percentage change in California per capita
income and the percentage change in population in the County of Los Angeles.
Section 4. The Resolution shall take effect immediately upon its adoption.
Section 5. The City Clerk shall certify as to the adoption of this City
Council Resolution.
1
PASSED, APPROVED AND ADOPTED this 1 gth day of July 2016.
ATTEST:
aria um .- - '
City Clerk -
APPROVED AS TO FORM:
Ua
David A. Garcia,
City Attorney
ez "
Edwin Hernandez,
Mayor
J. Arnoldo Beltran,
City Manager
APPROVED AS TO CONTENT:
Amanda Hall,
Finance Director
STATE OF CALIFORNIA )
) SS.
COUNTY OF LOS ANGELES )
I, Maria Quinonez, the undersigned, City Clerk of the City of Lynwood, do hereby
certify that the foregoing Resolution was passed and adopted by the City Council
of the City of Lynwood at a regular meeting held on the 19th day of July, 2016,
and passed by the following vote:
AYES: COUNCIL MEMBERS ALATORRE, SANTILLAWBEAS,
SOLACHE, CASTRO AND MAYOR HERNANDEZ
NOES: NONE
_ABSENT: - NONE
ABSTAIN: NONE
Maria Quinonez, City Clerk
STATE OF CALIFORNIA )
) SS.
COUNTY OF LOS ANGELES )
I, Maria Quinonez, the undersigned, City Clerk of the City of Lynwood, and the
Clerk of the City Council of said City, do hereby certify that the above foregoing is
a full, true and correct copy of Resolution No. 2016.149 on file in my office and
that -said Resolution was adopted on the date and by the vote therein stated.
Dated this 19th day of July, 2016.
Maria Quinonez, aty Clerk
EXHIBIT D
APPROPRIATION LIMIT CALCULATION
2016 -2017:
`Per Capita Cost of Living Change = 5.37 percent
'Population Change (Los Angeles County) = 0.85 percent
Based on Population Change - County
POPULATION
APPROPRIATION
YEAR
CP(
CHANGE % `
FACTOR`
LIMIT"
FY 1986 -87 BASE YEAR
Calculation of Appropriation Limit $30,608,975 x 1.06266 = $32,526,825
8,490,630
FY 2000 -2001 (Recalculated)
STATUS OF APPROPRIATION LIMIT
FY 2016 -2017
Maximum Appropriation Limit
17,267,822
FY 2001- 2002(Recalculated)
7.82%
Under Maximum Appropriation Limit
1.09611
18,927,227
FY 2002 -2003 (Recalculated)
-1.27%
1.63%
1.00480.
19,017,609
FY 2003- 2004(Recalculated)
2.31%
1.03%
1.04010
19,779,900
FY 2004 -2005 (Recalculated)
3.28%
0.61%
1.04710
20,710,597
FY 2005- 2006(Recalculated)
5.26%
0.31%
1.06500
22,057,214
FY 2006- 2007(Recalculated)
3.96%
0.35%
1.04700
23,109,539
FY 2007 -2008 (Recalculated)
4.42%
1.20%
1.05170
24,304,724
FY 2008 -2009 (Recalculated)
4.29%
1.31%
1.05190
25,565,384
FY 2009 -2010 (Recalculated)
4.35%
1.11%
1.01530
25,955,404
FY2010 -2011 (Recalculated)
-2.54%
0.53%
0.98270
25,506,095
FY 2011- 2012(Recalculated)
2.51%
0.77%
1.02900
26,245,654
FY 2012 -2013
3.77%
0.56%
1.04350
27,387,602
FY 2013 -2014
5.12%
1.02%
1.06192
29,083,504
FY 2014 -2015
-0.23%
0.42%
1.00548
29,242,942
FY 2015 -2016
-3.82%
0.52%
1.04671
30,608,975
2016 -2017:
`Per Capita Cost of Living Change = 5.37 percent
'Population Change (Los Angeles County) = 0.85 percent
Based on Population Change - County
Per Capita Cost of Living Converted to a Ratio:, 5.37 +100. = 1.05370
100
Population increase Converted to a Ratio:; 0.85+100 = 1.00850
100
Calculation of Factor for FY 2016 -2017: 1.05370 x 1.00850 = 1.06266
Calculation of Appropriation Limit $30,608,975 x 1.06266 = $32,526,825
(Prior Year's Appropriation Limit Multiplied by Factor)
STATUS OF APPROPRIATION LIMIT
FY 2016 -2017
Maximum Appropriation Limit
32,526,825
(1) Proceeds of Taxes (less Retirement Taxes + Interest Allocation for Taxes)
25,582,196
Under Maximum Appropriation Limit
6,944,629
Over Maximum Appropriation Limit
0
(1) ( +) Proceeds of Taxes 28,796,742
( -) Retirement Taxes 3,274,745
( +) Interest Alloc. on Proceeds of Taxes 60,199
Total 25,582,196
`Source: State Department of Finance
REVENUE SUMMARY
FISCAL YEAR 2016 -17
Revenue Categories:
Taxes 28,796,742
Licenses /Permits 821,600
Revenue from Other Agencies 11,637,385
Charges for Services 14,702,904
Other Revenue 4,796,121
Fines, Forfeits & Penalties 1,430,281
Revenue from Money /Prop 1,092,812
Total Revenues 63,277,845
Taxes (Exclude Interest) 28,796,742
Non -taxes (Exclude Interest) 34,349;099
Total -Taxes and Non -Taxes 63;145,841
Add: Interest 132;004..
Total - Taxes, Non -Taxes & Interest _63,277,845-
Interest Distribution
Allocation for Taxes 4560%0' 60,199
Allocation for Non -Taxes 54.40 °! ° 71,805
Total Interest 104.00 °� - 132,004
Revenue Summary:
Taxes plus interest 28,856,941
Non -Taxes plus Interest 34,420,904..,
Total Revenues 63,277,845'
REVENUE SUMMARY FISCAL YEAR 2016 -2017
-
Fund No.
- -
Fund Name
Taxes
Revenue
Licenses/ From
Permits Other
Agencies
Charges
For
Services
- -
Other Fines,
Forfeits,
Revenue & Penalties
_
Revenue -
From
Money/
,----Prop .
Transfers
In
-
Totals
1011
General Fund
$ 19,092,754
$ 821,600 $ 201,711 $
1,762,616 $
1,404,279 $ 1,427,781 $
324,402 $
2,853,482
27,888,625
1012
Community Development -A
-
- -
-
-
4
_
4
1013
Community Development Housing -A
--
1014
Community Development - B
-
- -
--
-
-
--
1015
Community Development Housing - B'
1016
Tax Allocation Bond Reserves
-
- -
- -
-
-
-
1017
Community Development A Bond
Proceeds
1018
1099 Bond Proceeds
-
1019
2011 Series A Bond Proceeds
-
--
, - -
3,150
-
3,150ii
1020
2011 Series B Bond Proceeds
-
- -
-
- -
-
--
-
1021
Redevelopment Obligation Retirement
1022
AS 1484 Housing Asset Fund
1023
Enterprise Zone Program
-
-.-
536
-
535
1051
Contingency Set Aside
1052
Refuse Fund
865,976
= -.. -
2,631,100
95,838 -
1,472
-
3,594,386
2011
Retirement Fund
3,274,745
._ _
_.
-_,
._
-
3,274,745'
2051
Traffic Safety Fund
.- -
_
- -
-
2,577,558
- 2,577,558,
2101
Gas Tax Fund
-
= 1,463,188
-
- --
3,249
-
1,466,437
Tianipoyation Invest.
2151
i41492 'Fund
-' -
- -
-
-
2251
Bike & Ped. Grant
_
_ 46,477
- -.-
67
46,544,
(SB 821) Fund
"
2252
LACMTA TOD Planning Grant
-
_ -
..
80,000
80,000'
2301
Prop "A" Fund
1,364,940
- -
a
13,448
_
1,378,388
-. 2351
Prop "C" Fund
1,102,156
-. --
_
- -
-
1,102,156'
- 2352
Measure R
813,569
- -
-
- -
8,557
_
822,126...
2401
TfanspotaBod Fund
-
. -. -
25,100
._
1,614,061
1,639,161
2451
Air Quality Improvement
_
_. 90,000
-
- =•
459
-
90,459 �
Fund
2501
State COPS Program Fund
-
-• 100,000
-
-- -
187
-
100,187
2551
Local Law Enforcement
_
_
_ _
_
_
_
Block Grant
"
I
2601
Shedff Drug Seizure Fund
-.
-- -
-
- 2,500
142
-
2,642
2651
Street Lighting Fund
1,036,093
- . -.
1,036,093
2701
Landscape Malnt'
1,071,509
- -
-
_ -
-
--
1,071,509
Assessment District
REVENUE SUMMARY FISCAL YEAR 2016 -2017
Fund No-
Fund Name
Revenue
Licenses/ From
Taxes
Permits Ageeoc es
Charges
Other
For
Services Revenue
Revenue
Fines,
From Transfers
Forfeits,
p Penalties Money/ In
Totals
2751
Impact Fees Fund
- - -.
43,945
- 3,015 -
46,960'
2801
Public Art Fund
- -
20,000
- 1,787
21,787
2851
Litter Abatement Fund
-- -
287,040 -
- 81 -
287,121
2901
Section 108 Loan Fund
- = -
-
2921
Section 108 Loan 12002
- -. -
- _,
2,581
2,581
2941
HUD /CDBG Fund
- -- 1,230,462
-_
- 327,075 -
1,557,537
2961
HUD Home Program Fund
- -.
- _.
i ..
2962
CalHome State Grant
1,000,000
-
- - -
1,000,000 '.
i
3381
Business Improvement
175,000 -
- -
_ 1,750 -
176,7501
District Fund
3421
Anti-Litter Grant Fund
3501
Beverage Recycle Grant
_ 18,900
- -
578 -
19,478
Fund
3521
Urban Tree Planting Grant Fund
-
- -
-. - -
3541
LA Co. Park Maint. Grant
_ _ 250,000
-
1,154
251,154
Fund
i
3561
Other Grant Fund
- - 170,000
- -
-- -
170,000
3621
lied Oil Recycling Grant
_ 19,800
- -
- 77
19,877
Fund
3661
2000 Bond AcUPer Capita
- _
Grant Fund
-
3681
TEA Grant Fund
- 2,159,627
- -
- - -
2,159,627
3682
DOE Block Grant
- ..
-
-. ,
-
3701
Safe School Route Grant
-
Fund
3721 ;.
State of CA CEC Grant
-- -. -
- -
- -_ -
-
3741
Dupont/Lead Safety Grant
_ _
_ _
_. 369 -
369
Fund
3782
Prop 84 Park Grant
- -- 4,500,000
- -
- - °
4,500,000
3791
Prop I Fund
3801
Justice Assistance Grant
- - 40,000
- -
- - -•
40,000
3821
RMC Grant
= - -
-- _.
--
3861
State Transp. Partnership
Program
4011
Gapdal,'Pmjeos Fund
_ 347,220
- -.
.. _. 30,082,419
30,429,639
(by project).
4101-
Park Replacement FunC.
- -
-
-
-.
4151
CIP Loan Proceeds Fund
- -
- -
-
REVENUE SUMMARY FISCAL YEAR 2016 -2017
Fund No.
Fund Name
Taxes
Licenses/
permits
Revenue
From
Other
Agencies
Charges
For
Services
Oth er
Revenue
Fines,
Forfeits,
& Penalties
Revenue
From
Money/
Prop
P
Transfers
In
Totals
4451
Roberti -Zberg -Hams Fund
-
-
-
-
-
-
-
-
-
5011
City Debt Service Fund
-
_
.-
-
1,640,081
1,640,081
6011
1999 Water Bonds
Proceeds
6051
Water /Enterprise Fund
-
-
-
8,326,555
-
-
48,650
-
8,375,205.
6151
1995 Water Revenue Bonds
-
c
-
r
-
-
6201
2003 Enterprise Revenue
Bonds
2008 Enterprise Rev Bond
6301
Series A
6401
Sewer Fund
-
-
1,606,548
5,202
1,611,750
7011
Garage Fund
...
. -.
-
-
-.
294,820
-
294,820
7151
Self- Insurance Fund
-
-
-
-
3,296,004
-
50,000
715,000
4,061,004
9011
Public Finance Authority
-.
--
-
�.
17,124
17,124
2003 Lease Revenue
9051
Refunding
_
-
--
-
-
9052
2010 Lease Revenue Bonds Series A
-
-
-
-
-
-
•_
-
-
Totals
$ 28,796,742
S, 821,600
$ 11,637,385
$ 14,702,904 $
4,796,121
$ 1,430,281
$ 1,092,812
$ 39,579,725
$ 102,857,570
Taxes 28,796,742
Deduct interest
Non -taxes 34,349,099
May 2016
Dear Fiscal Officer:
Subject: Price Factor and Population Information
Appropriations Limit
The California Revenue and Taxation Code, section 2227, requires the Department of Finance
(Finance) to transmit an estimate of the percentage change in population to local governments.
Each local jurisdiction must use their percentage change in population factor for January 1, 2016,
in conjunction with a change in the cost of living, or price factor, to calculate their appropriations
limit for fiscal year 2016 -17. Attachment A provides the change in California's per capita personal
income and an example for utilizing the price factor and population percentage change factor to
calculate the 2016 -17 appropriations limit. Attachment B provides the city and unincorporated
county population percentage change. Attachment C provides the population percentage change
for counties and their summed incorporated areas. The population percentage change data
excludes federal and state institutionalized populations and military populations.
Population Percent Change for Special Districts
Some special districts must establish an annual appropriations limit. The Revenue and Taxation
Code, section 2228 provides additional information regarding the appropriations limit.
Article XIII B, section 9(C) of the California Constitution exempts certain special districts from the
appropriations limit calculation mandate. The Code and the California Constitution can be
accessed at the following website: hftp://leqinfo.legislature.ca.gov/faces/codes xhtml.
Special districts required by law to calculate their appropriations limit must present the calculation
as part of their annual audit. Any questions special districts have on this requirement should be
directed to their county, district legal counsel, or the law itself. No state agency reviews the local
appropriations limits.
Population Certification
The population certification program applies only to cities and counties. Revenue and Taxation
Code section 11005.6 mandates Finance to automatically certify any population estimate that
exceeds the current certified population with the State Controller's Office. Finance will certify
the higher estimate to the State Controller by June 1, 2016.
Please Note: Prior year's city population estimates may be revised.
If you have any questions regarding this data, please contact the Demographic Research Unit at
(916) 323 -4086.
MICHAEL COHEN
Director
By:
AMY COSTA
Chief Deputy Director
Attachment
May 2016
Attachment A
A. Price Factor: Article XIII B specifies that local jurisdictions select their cost of living
factor to compute their appropriation limit by a vote of their governing body. The cost
of living factor provided here is per capita personal income. If the percentage
change in per capita personal income is selected, the percentage change to be used
in setting the fiscal year 2016 -17 appropriation limit is:
Per Capita Personal Income
Fiscal Year Percentage change
(FY) over prior year
2016 -17 5.37
B, Following is an example using sample population change and the change in
California per capita personal income as growth factors in computing a 2016 -17
appropriation limit.
2016 -17:
Per Capita Cost of Living Change = 5.37 percent
Population Change = 0.90 percent
Per Capita Cost of Living converted to a ratio:
Population converted to a ratio:
Calculation of factor for FY 2016 -17:
5.37+100 =1.0537
100
0.90 + 100 = 1.0090
100
1.0537 x 1.0090 = 1.0632
Fiscal Year 2016 -17
Attachment B
Annual Percent Change In Population Minus Exclusions"
January 1, 2015 to January 1,
2016 and Total Population, January 1, 2016
Total
Minus
Excluslons - - --
1306ulatioo
County
Percent Chance
-- Population
City
2016 -2016
1445
14 -16
14--2016 ..
Los Angeles
Agoura Hills
0.68
21,068
21,211
21,211
Alhambra
0.91
85,999
86,782
86,782
Arcadia
0.88
56,550
57,050
57,050
Artesia
0.42
16,726
16,797
16,883
Avalon
0.16
3,672
3,678
3,678
Azusa
1.07
48,962
49,485
49,485
Baldwin Park
0.27
74,534
74,738
74,738
Bell
0.42
36,562
36,716
36,716
Bellflower
0.27
76,154
76,363
76,363
Bell Gardens
0.45
42,759
42,952
42,952
Beverly Hills
0.44
34,610
34,763
34,763
Bradbury
1.26
1,109
1,123
1,123
Burbank
0.28
104,815
105,110
105,110
Calabasas
0.41
24,164
24,263
24,263
Carson
0.54
93,489
93,993
93,993
Cerritos
0.42
49,205
49,412
49,412
Claremont
0.54
36,022
36,218
36,218
Commerce
0.52
13,059
13,127
13,127
Compton
0.54
100,685
101,226
101,226
Covina
0.43
49,078
49,291
49,291
Cudahy
0.46
24,490
24,602
24,602
Culver City
0.60
40,207
40,448
40,448
Diamond Bar
1.26
56,371
57,081
57,081
Downey
0.43
113,691
114,181
114,181
Duarte
0.99
21,960
22,177
22,177
El Monte
0.80
112,977
113,885
113,885
El Segundo
0.30
16,596
16,646
16,646
Gardena
0.73
60,346
60,785
60,765
Glendale
1.03
199,620
201,668
201,668
Glendora
0.58
52,060
52,362
52,362
Hawallan Gardens 0.59
14,838
14,926
14,926
Hawthorne
0.56
87,517
88,003
88,003
Hermosa Beach
0.15
19,771
19,801
19,801
Hidden Hills
0.65
1,860
1,872
1,872
Huntington Park
0.38
59,493
59,718
59,718
Industry
0.23
440
441
441
Inglewood
0.59
115,966
116,648
116,648
Irwindale
-1.67
1,439
1,415
1,415
*Exclusions Include residents on federal military installations and group quarters residents in state mental Institutions, state
and federal correctional
institutions and veteran homes.
Fiscal Year 2016 -17
'Exclusions Include residents on federal military installations and group quarters residents in state mental Institutions, state
and federal correctional institutions and veteran homes.
Attachment B
Annual Percent Change in Population Minus Exclusions"
January 1, 2016 to January 1,
2016 and Total Population, January 1, 2016
Total
County
Percent Change
--- pooulotion`MMus
Exclusions --
Population
City
2015 -2016
1 -1 -15
1 -1 -16
1.1 -2016
South Gate
1.43
98,176
99,578
99,578
South Pasadena
0.38
25,929
26,028
26,028
Temple City
0.89
36,210
36,534
36,534
Torrance
0.41
146,570
147,175
147,175
Vernon
72.13
122
210
210
Walnut
0.52
29,996
30,152
30,152
West Covina
0.74
107,081
107,873
107,873
West Hollywood
0.38
35,788
35,923
35,923
Westlake Village
0.40
8,351
8,384
8,384
Whittier
0,47
87,924
88,341
88,341
Unincorporated
0.28
1,048,161
1,051,078
1,051,989
County Total
0.85
10,145,677
10,231,861
10,241,335
'Exclusions Include residents on federal military installations and group quarters residents in state mental Institutions, state
and federal correctional institutions and veteran homes.