HomeMy WebLinkAboutItem No. 04 - Fiscal Year 2024-25 Measure Z Budget Spending Plan4)Fiscal Year 2024-25 Measure Z Budget Spending Plan
Approve the Fiscal Year 2024-25 Measure Z Budget Spending Plan.
Page 1 of 3
REPORT TO CITY COUNCIL
To:Honorable Chair and Members of the Measure Z Citizen Committee
From:Jason Simpson, City Manager
Prepared by:Brendan Rafferty, Assistant Administrative Services Director
Date:June 12, 2024
Subject:Fiscal Year 2024-25 Measure Z Budget Spending Plan
Recommendation
Approve the Fiscal Year 2024-25 Measure Z Budget Spending Plan.
Background
On November 3, 2020, residents of the City of Lake Elsinore voted in favor of Measure Z, a locally
controlled one-cent, or one percent, transaction and use tax to generate unrestricted general fund
dollars to address City service, public safety, and local recovery needs. Measure Z is formally
codified in Chapter 3.30 of the Lake Elsinore Municipal Code, available online on the City's
website.
The Measure Z Citizen Committee's primary role is to independently review and provide advice
and guidance concerning the expenditure of Measure Z revenues. The Committee is tasked with
meeting in a public forum at least twice each calendar year to ensure funding is being used
consistent with the community's established goals and needs. Specifically, the Committee must
annually review and report on the City's proposed and actual expenditure of proceeds generated
by the transactions and use tax, along with reviewing the independent annual audit of those
revenues and expenditures prepared by a Certified Public Accounting firm. The Committee's
report shall then be submitted to the City Council for review and discussion at the next City Council
meeting.
Discussion
Before the passage of Measure Z, the City engaged residents and businesses as part of its Let's
Talk Lake Elsinore campaign to identify the community's needs. Based on this effort and the
Measure Z Budget Plan FY 24-25
Page 2 of 3
1
2
2
5
recently completed Citizen Satisfaction Survey, residents identified the following spending
priorities:
•Provide quick responses to 911 emergencies
•Address Homelessness
•Fix streets and repair potholes
•Keep public areas clean, healthy, and free of graffiti
•Provide law enforcement services, including neighborhood patrols, crime prevention,
investigations
•Make improvements to Lake Elsinore's water quality, beaches, and recreational amenities
•Prepare for public health emergencies, wildfires, natural disasters, and other large-scale
emergencies
•Improve economic development and attract new employers and businesses to Lake
Elsinore
•Revitalize outdated commercial areas of the City
•Expand and improve the network of trails and bike lanes
•Build a new library
The City has identified Measure Z projects for the Fiscal Year 2024-25 as outlined in the attached
Measure Z Budget Spending Plan based on the priorities identified by the community. As shown,
staff estimated the City will have approximately $26.5 million in Measure Z funds for the Fiscal
Year 2024-25. This amount includes fund balance, revenues, and investment earnings.
Staff recommends allocating Measure Z funding to each of the following areas:
FY2024-25
DESCRIPTION AMOUNT
%
SHARE
Police Services $ 3,962,820 10.55%
Fire Services 2,836,700 9.58%
Animal Control 265,000 0.79%
Emergency Services 384,600 1.16%
Planning 1,266,050 3.06%
Traffic Engineering 232,910 0.72%
Homeless Services 1,824,260 5.42%
Lake Management 1,697,020 5.74%
Capital Projects 14,056,666 62.98%
$ 26,526,026 100.00%
While the City has made great strides toward maintaining our streets and roads recently, many of
our local streets have not been repaired or resurfaced in more than 20 years. Many projects have
been included to address the community's desire to pave roads, fix potholes, and repave our
streets while completing deferred maintenance in the City's parks and other facilities.
Measure Z Budget Plan FY 24-25
Page 3 of 3
1
2
2
5
In addition, funding has been included to help keep Lake Elsinore healthy, safe, clean, and well-
maintained by adequately addressing homelessness and resolving public safety issues
throughout the City.
Fiscal Impact
As outlined in the Fiscal Year 2024-2025 Measure Z Budget Spending Plan, the City Council will
adopt the proposed expenditures as part of the Fiscal Year 2024-25 Annual Operating Budget
and FY 2024-25 through 2028-29 Capital Improvement Project Budget.
Attachments
Attachment 1- Fiscal Year 2024-25 Measure Z Budget Spending Plan
Administrative Services
CITY OF LAKE ELSINORE, CALIFORNIA
SELECTED ANALYSIS OF PROGRAM & CAPITAL COSTS - MEASURE Z
FY2024-25 PROPOSED BUDGET SPENDING PLAN
DESCRIPTION
FY24-25
MEASURE Z
Fundbalance @ June 30,2024 9,482,026$
Estimated Revenues 16,794,000
Estimated Investment Earnings 250,000
Total Revenues 26,526,026
Expenditures by Department:
General Government:
Community Support
Homeless - Staffing - Community Support Manager (50%) 123,130
Homeless - Staffing - Management Analyst (50%) 81,550 204,680
Public Safety:
Police Services
Measure Z - Service Increases
Increased Patrol Hours 687,830
Dedicated Positions Increases 1,107,280
Accident Investigation Cars 799,040
Other Overtime Increases and others 283,880 2,878,030
Homeless Team
Homeless - Staffing - 2 Community Patrol Offers 462,560
Homeless - Staffing - 1 Community Service Officer II 144,260
Other Overtime Increases and others 477,970 1,084,790
Fire Services
Medic Squad Personnel - Station 10 Downtown 2,196,700
Quint #97 Replacement 640,000 2,836,700
Animal Services
Field Services 265,000
Emergency Services
Emergency Prepardness - Staffing - 1 Emergency Services Manage 264,140
Emergency Prepardness - Operations 120,460 384,600
Community Development:
Planning
General Plan Update 1,266,050
Code Enforcement
Homeless - Staffing - 1 Code Enforcement Manager 316,210
Homeless - Staffing - 1 Code Enforcement Supervisor - 50% 90,240
Homeless - Staffing - 1 Code Enforcement Officer I position -
Homeless - encampments, cleanup, etc. 250,000 656,450
Public Services:
Engineering
Traffic Engineering - Staffing - 1 City Traffic Engineer 232,910
Homeless:
Emergency Housing -
Street Outreach 352,150
Supportive Services 490,000
Repair & Maintenance 120,980 963,130
Lake Management
Algae Harvesting 1,247,020
Algaecide 450,000 1,697,020
Total Operating Expenditures 12,469,360
REVENUES
OPERATING & PROGRAM SPENDING PLAN
Amphitheater 2,574,481
Annual Citywide Asphalt Maintenace Program 400,000
Annual Citywide Sidewalk Survey & Improvements 485,992
Auto Center Drive Bridge Retrofit 730,000
Broadway Tract Paving 140,852
Citywide Park IT Improvements 60,000
Gunnerson Street/Riverside Drive Intersection Traffic Signal Improvements 31,000
Highway Safety Improvements Cycle 9 168,105
Highway Safety Improvements Cycle 11 100,000
I-15/Franklin Street Interchange Improvements 1,010,000
I-15/Main Street Interchange Landscape Improvements 600,000
I-15/Nichols Road Interchange 5,000
Lakeshore Sidewalk Improvements 457,630
Main Street Pedestrian Safety Improvements & IT Improvements 2,433,031
Mountain & Avocado Way Tract Paving Rehabilitation 148,990
Murrieta Creek Regional Trail Connection 1,096,866
Railroad Canyon Road Safety Improvements 561,250
Special Needs Sports Park 1,000,000
Sportsplex 871,500
Spring Street Sidewalk 380,000
Terra Cotta Road Street Improvements 801,969
Total Capital Project Expenditures 14,056,666
Net Funding Available -$
CAPITAL PROJECT SPENDING PLAN