title
FY 2025/26 Quarterly Budget Update
end
Requested Action(s)
recommendation
This item is for informational purposes only. No further action is required.
body
Financial Impact:
Background Information:
Attached is a spreadsheet providing a summary of first quarter revenues and expenditures as of September 23, 2025.
Income
The FY 2025/2026 budget utilizes the following revenue sources and is expected to result in a contingency of $43,854.83 (4.57%):
- Interest (440300) income is relative to federal interest rates. Pursuant to the guidance provided by the Tehama County Auditor-Controller for the purposes of budgeting interest income, interest revenue is predicted to yield approximately 2% for FY 2025/2026. The first quarter interest apportionment has not yet been posted.
- Gate Fees (461001), which are budgeted based on a flat monthly fee of $70,000 per month for FY 2025/2026, represent two months of gate fee revenues.
- Hazardous Waste Fees (461005) represents HHW business fees and donations made to the used oil collection facility (ABOPS) and Ag Oil Facility. The first quarter PaintCare reimbursement for our REAP paint reuse program has not yet been received.
- Miscellaneous Revenue (471120) generally includes grazing lease fees, and other small amounts of revenue. The first grazing lease payment has not yet been received.
- Interfund Revenue (461070) is reimbursed labor costs for grant-related work.
- Fund Balance Available (301900) income utilizes available funds from previous fiscal years as a funding source.
Expenses
Expenses are projected as described below.
- Salary/Wages (510100), PERS (510200), OASDI (510210), Group Insurance (510300), and Unemployment Insurance (510310) take into consideration normal step increases at anniversary dates, and potential recruitment of another employee.
- Pay in Lieu/Misc Payouts (51015) includes payment for accrued vacation or Personal Time Off.
- PERS Unfunded Liability and ADP Misc PERS Unfunded are...
Click here for full text