-
Budget and Finance Committee Agenda
July 20, 2011 Start Time: 6:00PM
A. Call to Order – RoseAnn Dominguez - 6:00PM
B. Roll Call – 6:00PM quorum determined - (Karen Summers)
C. Announcements: None
D. Review & Approve Minutes: 1. Minutes from Finance
Committee Meeting - June 15, 2011 - (pages 3-6)
E. Budget and Finance Report: RoseAnn Dominguez 1. Review
Financials for May 2011- (pages 7-30):
Bank Balances - (DOCUMENT 1 – pages 7-8) Income Statement -
(DOCUMENT 2 – pages 9-12) Organizing Income Statement - (DOCUMENT 3
– pages 13-14) Dues Receipts - (DOCUMENT 4 – pages 15-18) Per
Capita Report - (DOCUMENT 5 – pages 19-22)
2. 2011 Budget Adopted March 19, 2010 - (pages 23-26 just for
reference) 3. General Fund Savings - (pages 27-28)
F. New Business 1. Donation for ROTC Cadets from Bakersfield
High School - $500 - (pages 29-30) 2. Lease on the San Jose Office
- (pages31-36) 3. Stipend for EBd Officers - (oral)
G. Old Business 1. Life Insurance for members – self funding –
report back from Valley Benefits -
(oral)
2. Update on Errors & Omissions Policy Claim - (oral) 3.
H. Informational Items 1. 2.
I. Next Meetings: 1. The meetings will continue generally every
3rd Wednesday of the month with a
few exceptions. Next meeting is: Wednesday August 17, 2011,
5:30pm for food and 6:00pm for the meeting – please RSVP – The New
Auditors Will be There with a Presentation
J. Adjourn KMS: Kns SEIU521/CTW-CLC
1 of 36
-
THIS SHEET IS INTENTIONALLY LEFT BLANK
2 of 36
-
Minutes of the Budget and Finance Committee Meeting
June 15, 2011 from 6:07 – 7:36pm A. The June 2011 Meeting of the
Budget and Finance Committee was called to order by the
Treasurer, RoseAnn Dominguez at 6:07pm; a quorum was present. B.
ROLL CALL – Members in attendance either by video conference or
teleconference:
BUDGET & FINANCE Committee Members: Present – Roseann
Dominguez Local Treasurer Fresno Present – Kristy Sermersheim Chief
Elected Officer Fresno Present – Cheryl Easterbrook Region 1 Phone
Present – My Loi Region 1 San Jose Absent – Diego Quevedo Region 2
Absent – John Gilbert Region 2 Present – Adam Gintz Region 3 Phone
Present – Karyn Clark Region 3 San Jose Absent – Brenda Flores
Region 4 Present – Ronald Pazeian Region 4 Fresno Present – Tammie
Inman Region 5 Bakersfield Absent – Pamela Green Region 5 Present –
Dolly Clemente Region 6 San Jose Present – Ellen Rollins Region 6
Phone
EXECUTIVE BOARD MEMBERS, OFFICERS and TRUSTEES:
Scott Johnson San Jose Emma Davis San Jose Matt Nathanson Phone
Regina Kane Bakersfield Carmen Morales Bakersfield David Chavez
Fresno Kevin Westbrook Fresno Diana Calderon Fresno
OTHER SEIU LOCAL 521 MEMBERS: Debra Miranda Fresno
SEIU STAFF:
Luisa Blue San Jose Ming Lee San Jose Karen Summers San Jose
Pamela Rodgers San Jose
C. ANNOUNCEMENTS –.
Ellen Rollins announced that the Juneteenth celebration in San
Jose is this weekend and the American Idol winner from last year
will be singing.
D. MINUTES of the May 18, 2011, BUDGET & FINANCE MEETING:
The Minutes were reviewed and APPROVED AS SUBMITTED.
E. BUDGET AND FINANCE REPORT: RoseAnn Dominguez 1. Review of
Financials for May 2011
Bank Balances – Document 1 Income Statement – Document 2
Organizing Income Statement – Document 3 Dues Receipts – Document
4
3 of 36
-
Per Capita Report – Document 2011 General Fund Budget Adopted
March 19, 2011
The documents were presented by RoseAnn and reviewed. It was
noted that Document 1 now had the revised names as suggested by the
auditor. We are beginning to show a cost savings in the General
Fund Budget for the rotation of staff to the Organizing Budget. We
see the savings on Document 2 line 18 vacancies and the additional
expense on Document 3 line 10. We are continuing to watch expenses
carefully. Even lower dues income is expected due to the
decertification of West Valley Mission yesterday. We will loose My
Loi as an Executive Board delegate, Budget and Finance Committee
member, and the Chair of the Good and Welfare Committee. We will
also loose about 269 other West Valley members and about $15,000
per month in dues. There are also other decerts and losses in
members due to Bill Shawhan and others. It was suggested that the
Internal Organizer provide a summary of events showing what
happened when a Chapter decertifies.
F. NEW BUSINESS
1. Term Life Insurance for members.
Currently members from Legacy Locals 415, 817, 700 and some
retirees have either a term life insurance benefit of $1,000 or
$2,000 with premiums paid by the Local as a membership benefit.
Trustmark, the underwriter of the Local 415 policy, has served
notice that this product is no longer available and the policy will
be cancelled as of August 1, 2011. This termination notice resulted
in questions about the other existing policies: should they be
continued by self funding, terminated entirely, and should they be
offered to all members of Local 521 not just certain areas of the
Local.
MOTION: To request Valley Benefits give the Budget and Finance
Committee of SEIU Local 521 a report/answer on self funding term
life insurance by the July 20th Budget and Finance Meeting – cost
analysis and if Valley Benefits is willing to absorb costs of
administrative/actuarial fees for people currently covered by
member term life insurance and/or the entire membership. Moved/
Seconded/ Passed – unanimously
G. OLD BUSINESS
1. Report on further options for the Local 521 – 2011 Biennial
Convention.
The Officers did not approve the Chukchansi Convention Option
recommended by the Budget and Finance Committee last month. Instead
they asked that additional options be researched for consideration.
This was done and more options were presented to the Budget and
Finance Committee for consideration this month. MOTION: To
recommend that the Executive Board approve Option 2 – SEIU Local
521 office and rooms at the Raddison Hotel in San Jose – as the
site for the 2011 Biennial Convention and authorize Local staff to
secure the site and move on plans for the Convention. Moved/
Seconded/ Passed The date was left to be determined by the
Executive Board at their meeting on June 28, 2011.
2. Update on Errors & Omissions Policy Claim. Luisa needs to
interview Elsa Caballero and then talk with our attorney.
4 of 36
-
3. Discussion on Member Reimbursement Policy – how to proceed.
The Officers did not vote to recommend the Policy to the Executive
Board for approval. It was decided that the Treasurer should write
a letter to the Executive Board and have it approved by the Budget
and Finance Committee explaining the Policy so that less time would
be necessary at the Executive Board Meeting to discuss this
subject.
H. INFORMATIONAL ITEMS 1. My Loi, member of West Valley Mission
Chapter which has voted to decert the Local,
said that she will miss the Local and the members and stated
that she has learned a lot by serving over the past several
years.
I. NEXT MEETINGS – The date of the next Budget and Finance
meeting is Wednesday July
20, 2011, food at 5:30pm and meeting at 6:00pm. J.
ADJOURNMENT
The meeting was adjourned at 7:36pm. ML:kns SEIU 521 CTW/CLC
5 of 36
-
THIS SHEET IS INTENTIONALLY LEFT BLANK
6 of 36
-
SEIU
Loc
al 5
21Ba
nk B
alan
ce o
n Sa
ving
and
Inv
estm
ent
acco
unts
as o
f Ju
ne 3
0th,
201
1
DO
CU
ME
NT
# 1
DIS
CR
ET
ION
AR
Y S
AV
ING
S
ITEM
SG
L#A
CC
OU
NT
NA
ME
Ban
k E
ND
ING
BA
LAN
CE
as o
f 5/3
1/20
11
+/-
reas
on
EN
DIN
G B
ALA
NC
E as
of 6
/30/
2011
1
1005
CO
NTI
NG
ENC
Y F
UN
D
Ban
k of
The
Wes
t50
,088
.75
50,0
88.7
5
2
1006
STR
IKE
FUN
D
Ban
k of
The
Wes
t81
5,18
3.66
81
5,18
3.66
3
1006
STR
IKE
FUN
D
Ban
k of
The
Wes
t - T
- Bill
Mat
ure.
2/2
011
300,
000.
00
300,
000.
00
410
06ST
RIK
E FU
ND
Ban
k of
The
Wes
t - T
- Bill
Mat
ure.
2/2
011
460,
923.
81
460,
923.
81
5N
AST
RIK
E FU
ND
per
L52
1@
INTE
RN
ATI
ON
AL
257,
769.
45
393,
005.
85
610
09LE
GA
L D
EFEN
SE F
UN
DB
ank
of T
he W
est -
T- B
ill M
atur
e. 2
/201
1 18
4,90
6.23
ac
crue
d $0
.12
per m
onth
& p
aid
invo
ices
179,
029.
00
710
10G
OO
D &
WEL
FAR
E FU
ND
Ban
k of
The
Wes
t - T
- Bill
Mat
ure.
2/2
011
77,9
87.1
1
74
,135
.45
810
03A
GEN
CY
FEE
Ban
k of
The
Wes
t22
5,90
4.59
$
30,0
00 a
ccru
al m
onth
ly 2
010
reba
te w
as
com
plet
ed
255,
904.
59
Tota
l res
erve
2,37
2,76
3.60
$
2,
528,
271.
11$
POL
ITIC
AL
- PA
C m
oney
9PA
C -
Can
dida
tes
US
Ban
k - O
lson
28,8
28.4
9
O
lson
Sta
tem
ent R
econ
cile
d as
of 4
/30/
2011
31,0
93.6
7
10
PAC
- Is
sues
US
Ban
k - O
lson
60,9
34.3
7
O
lson
Sta
tem
ent R
econ
cile
d as
of 4
/30/
2011
64,0
86.9
5
11
PAC
- In
depe
nden
t Exp
endi
ture
US
Ban
k - O
lson
156,
714.
54
got t
he C
OPE
ove
rage
from
Int'l
165,
093.
56
246,
477.
40$
26
0,27
4.18
$
MA
ND
AT
OR
Y S
AV
ING
S12
1002
OR
GA
NIZ
ING
FU
ND
Ban
k of
The
Wes
t1,
011,
733.
74
1,11
0,23
6.74
13
1002
OR
GA
NIZ
ING
FU
ND
Ban
k of
The
Wes
t - T
- Bill
Mat
ure.
2/2
011
450,
000.
00
450,
000.
00
1410
02O
RG
AN
IZIN
G F
UN
DM
onte
rey
Cou
nty
Empl
oyee
Cre
dit U
nion
200,
814.
56
C
D w
ith c
redi
t uni
on20
0,81
4.56
1,66
2,54
8.30
$
1,
761,
051.
30$
Res
erve
Fun
ds a
nd L
iabi
litie
s15
2150
-10
RET
IREE
BEN
EFIT
TR
UST
Res
erve
505.
00
+ $1
/ m
onth
506.
00
1621
50-1
1C
LAR
ENC
E D
OD
GE
SCH
OLA
RSH
IPR
eser
ve88
1.04
+
$125
0 / m
on, p
d 10
win
ners
in 5
/11
2,13
1.04
1721
50-1
2C
API
TAL
RES
ERV
E R
eser
ve14
,100
.00
+$10
00/m
onth
15,1
00.0
0
19
2150
-14
BU
ILD
ING
FU
ND
R
eser
ve2,
354.
91
+
$1 /
mon
th
2,35
5.91
17,8
40.9
5$
20
,092
.95
$
S:\F
inan
ce\M
onth
end\
2011
\bA
NK
BA
LBO
AR
D20
11.x
ls 0
611
7/8/
2011
7:0
2 P
M
7 of 36
-
THIS SHEET IS INTENTIONALLY LEFT BLANK
8 of 36
-
SE
IU L
ocal
521
Fina
ncia
l Sta
tem
ent f
or th
e ye
ar o
f 201
1D
oc #
2
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
AB
CD
FI
LO
RT
UV
AO
AP
AQ
AR
Yea
r 20
11 1
2 m
ons
budg
et
Act
ual
Act
ual
Act
ual
Act
ual
Act
ual
Bud
get
Act
ual
bet
ter/
(wor
se)
Bud
get
Act
ual
bet
ter/
(wor
se)
NO
TE
Hea
dcou
ntT
OT
AL
DU
ES
RE
CE
IPT
S30
,699
,660
2,76
4,00
1
2,13
7,30
5
2,
783,
717
2,
432,
479
2,38
6,24
5
2,
558,
305
2,
584,
859
26,5
54
15
,349
,830
15
,088
,606
(2
61,2
24)
57,1
72
O
TH
ER
INC
OM
E-
-
-
Inte
rest
& D
ivid
ends
5,00
0
752
86
8
89
9
1,
117
957
41
7
1,30
6
89
0
2,50
0
5,
900
3,40
0
SM
IHSS
Adm
inis
trativ
e R
eim
burs
emen
50,0
00
-
-
-
-
25,0
00
4,
167
-
(4,1
67)
25,0
00
25
,000
-
Subl
ease
Ren
t79
,137
5,41
1
7,
452
6,
459
6,
486
5,88
6
6,
595
6,48
6
(1
09)
39
,569
38,1
79
(1
,390
)
B
Mis
c. In
com
e - S
EIU
Int'l
subs
idy
28,9
80
2,
442
3,41
9
2,41
5
4,99
5
-
2,41
5
-
(2
,415
)
14
,490
13,2
72
(1
,218
)
A
Mis
c. it
ems s
pend
from
savi
ng a
ccou
nts
-
18,2
24
1,
000,
000
-
-
8,
827
8,82
7
-
1,02
7,05
1
1,
027,
051
Org
aniz
ing
fund
tran
sfer
red
T
otal
Mis
c. In
com
e16
3,11
7
8,
605
29,9
63
9,
773
1,
012,
598
31,8
43
13
,593
16
,618
3,
025
81,5
59
1,
109,
400
1,02
7,84
2
T
OT
AL
GE
NE
RA
L F
UN
D IN
CO
ME
3
0,86
2,77
7 2,
772,
606
2,
167,
268
2,79
3,49
0
3,44
5,07
7
2,
418,
088
2,57
1,89
8
2,60
1,47
7
29
,579
15,4
31,3
89
16,1
98,0
06
766,
618
G
EN
ER
AL
FU
ND
EX
PEN
SES
OR
GA
NIZ
ING
OFF
SET
4,02
9,99
0
335,
833
335,
833
33
5,83
3
33
5,83
3
335,
833
33
5,83
3
33
5,83
3
(0)
2,01
4,99
5
2,
014,
998
(3)
SAL
AR
IES
5A
dmin
istra
tive
451,
620
36,9
69
36,9
69
36
,969
36
,969
37
,052
34,7
40
37,2
45
(2,5
05)
208,
440
22
2,17
3
(13,
733)
se
e lin
e 8
offs
et b
y SE
IU In
t'l su
bsid
y - i
tem
B
6A
dmin
Sup
port
377,
080
26,7
16
26,7
00
28
,046
27
,855
27
,870
29,0
06
28,3
12
695
17
4,03
7
165,
499
8,
538
12D
irect
ors
1,06
4,09
3
79,7
18
80,1
32
80
,316
80
,394
80
,394
81,8
53
80,3
94
1,45
9
49
1,12
0
481,
348
9,
772
67In
tern
al O
rgan
izer
s/R
esea
rch,
CED
,CES
A4,
499,
160
30
8,77
0
30
4,67
4
364,
415
300,
699
29
0,00
2
346,
089
248,
190
97
,900
2,07
6,53
6
1,
816,
749
259,
786
fr
eeze
vac
ant p
ositi
ons
20C
leric
al1,
026,
841
79
,420
77
,017
77,8
46
78,0
63
77,6
91
78
,988
79
,230
(2
42)
47
3,92
7
469,
267
4,
660
2Fa
cilit
ies
93,5
12
5,
050
6,94
3
7,12
6
7,12
1
7,
074
7,19
3
7,
156
37
43
,159
40,4
71
2,
688
6D
ata
Bas
e 33
5,93
9
25
,534
25
,534
25,5
34
25,3
21
25,5
20
25
,841
26
,965
(1
,123
)
15
5,04
9
154,
409
64
0
ASp
ecia
l pro
ject
- pa
y by
oth
er fu
ndin
g-
-
-
-
-
-
-
(69,
513)
69
,513
-
(6
9,51
3)
69,5
13
Staf
f rot
atio
n to
ext
. org
.Te
mp.
Inte
rnal
Org
aniz
ers/
Res
earc
h3,
000
-
-
616
1,48
6
10
,000
250
8,
573
(8,3
23)
1,50
0
20
,676
(19,
176)
hi
red
cons
ulta
nts o
n ne
goita
tiTe
mp.
Cle
rical
/Sup
port
3,00
0
-
10
0
-
25
0
-
250
1,
500
100
1,
400
Vac
atio
n &
Com
p Ti
me
592,
158
29,8
68
3,14
7
172,
790
27,1
38
14,4
48
49
,347
10
9,92
7
(60,
580)
29
6,07
9
357,
318
(6
1,23
9)
June
- O
PEIU
add
floa
t - b
egin
ning
of
con
tract
yea
r
T
otal
Sal
arie
s8,
446,
404
59
2,04
5
56
1,11
8
793,
758
585,
047
57
0,05
1
653,
558
556,
478
97
,080
3,92
1,34
6
3,
658,
497
262,
849
11
8PA
YR
OL
L R
EL
AT
ED
EX
PEN
SES
-
-
-
Pe
nsio
n1,
098,
754
77
,017
76
,818
76,5
40
76,6
08
76,0
87
84
,520
78
,664
5,
855
507,
117
46
1,73
4
45,3
84
Payr
oll T
axes
Exp
ense
s78
4,82
5
79
,030
74
,082
50,1
94
35,9
79
33,5
76
60
,371
8,
781
51,5
91
36
2,22
7
281,
642
80
,585
Tr
avel
Sta
ff-A
dmin
50,7
14
8,
831
6,22
9
1,85
4
1,35
7
1,
513
4,22
6
78
1
3,44
5
25
,357
20,5
65
4,
792
Trav
el S
taff
- Int
erna
l Org
aniz
ers
62,0
81
3,
557
9,32
9
9,87
9
4,83
5
4,
934
5,17
3
1,
884
3,29
0
31
,041
34,4
18
(3
,378
)
m
ore
activ
ities
than
we
antic
ipat
ed
Mile
age/
Ins.
Rei
mb.
-Adm
in &
Dire
ctor
7,79
3
2,42
7
2,
313
2,
944
3,
466
2,49
3
64
9
2,36
5
(1
,716
)
3,
897
16,0
09
(1
2,11
2)
mor
e ac
tiviti
es th
an w
e an
ticip
ated
Mile
age/
Ins.
Rei
mb.
-Int
erna
l Org
aniz
ers
213,
730
18,5
77
18,4
50
28
,583
19
,976
22
,889
17,8
11
21,3
18
(3,5
07)
106,
865
12
9,79
4
(22,
929)
m
ore
activ
ities
than
we
antic
ipat
ed
Tele
phon
e R
eim
burs
emen
t 86
,827
6,48
5
8,
033
10
,710
11
,865
6,
116
7,23
6
9,
081
(1,8
45)
43,4
13
52
,290
(8,8
77)
mor
e ac
tiviti
es th
an w
e an
ticip
ated
10R
etire
e H
ealth
Exp
10
9,91
8
8,
478
6,21
9
6,24
6
6,26
9
6,
383
9,16
0
6,
598
2,56
2
54
,959
40,1
94
14
,765
R
etire
Ben
efit
Trus
t Fun
d12
1
1
1
1
1
1
1
-
6
6
-
Ben
efits
(Hea
lth, D
enta
l, V
isio
n,lif
e,40
1K3,
305,
491
21
5,53
5
22
1,78
7
213,
153
197,
156
21
9,25
0
275,
458
210,
773
64
,684
1,65
2,74
6
1,
277,
653
375,
092
di
d no
t fill
ed a
ll po
sitio
nsW
orke
rs C
omp
Insu
ranc
e17
2,89
8
12
,214
16
,080
17,3
08
17,3
13
10,5
80
14
,408
17
,313
(2
,905
)
86
,449
90,8
07
(4
,358
)
ne
w ra
te in
crea
sed
Rec
ruiti
ng e
xp3,
986
2,
612
-
41
27
7
26
33
2
320
12
1,99
3
3,
276
(1,2
82)
T
otal
Pay
roll
Rel
ated
Exp
ense
s5,
897,
030
43
4,76
5
43
9,34
0
417,
453
375,
100
38
3,85
0
479,
345
357,
879
12
1,46
6
2,87
6,06
9
2,
408,
386
467,
683
T
otal
Sal
arie
s & P
ayro
ll E
xpen
se
14,
343,
434
1,02
6,81
0
1,00
0,45
8
1,
211,
211
96
0,14
7
953,
901
1,
132,
903
91
4,35
7
218,
546
6,
797,
416
6,06
6,88
3
73
0,53
2
YTD
201
1 - 6
mon
ths
Jan
Feb
Mar
Apr
May
Jun
1 of
4S
:\Fin
ance
\Mon
then
d\20
11\0
611\
INC
0611
.xls
Inc0
611
7/11
/201
1 5:
34 P
M
9 of 36
-
SE
IU L
ocal
521
Fina
ncia
l Sta
tem
ent f
or th
e ye
ar o
f 201
1D
oc #
2
1 2
AB
CD
FI
LO
RT
UV
AO
AP
AQ
AR
Yea
r 20
11 1
2 m
ons
budg
et
Act
ual
Act
ual
Act
ual
Act
ual
Act
ual
Bud
get
Act
ual
bet
ter/
(wor
se)
Bud
get
Act
ual
bet
ter/
(wor
se)
NO
TE
YTD
201
1 - 6
mon
ths
Jan
Feb
Mar
Apr
May
Jun
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62
63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84
85 86 87 88 89 90
MIS
CE
LL
AN
EO
US
-
-
Age
ncy
Fee/
Ass
oc. E
xp.
360,
000
30,0
00
30,0
00
30
,000
30
,000
30
,000
30,0
00
30,0
00
-
180,
000
18
0,00
0
-
Cap
ital F
und
Expe
nse
12,0
00
1,
000
1,00
0
1,00
0
1,00
0
1,
000
1,00
0
1,
000
-
6,00
0
6,
000
-
Adm
in e
xp sh
are
w. c
hapt
er6,
074
57
3
504
477
1,36
6
79
8
506
93
7
(431
)
3,03
7
4,
655
(1,6
18)
Free
Life
insu
ranc
e to
mem
bers
(SC
R, M
56,4
99
3,
877
3,90
8
3,84
9
3,68
5
3,
821
4,70
8
3,
826
882
28
,250
22,9
65
5,
285
Dod
ge S
chol
arsh
ip15
,000
1,25
0
1,
250
1,
250
1,
250
1,25
0
1,
250
1,25
0
-
7,
500
7,50
0
-
C
ompu
ter D
atab
ase
Uni
onW
are
104,
400
6,84
8
6,
848
6,
848
6,
848
6,84
8
8,
700
6,84
8
1,
852
52,2
00
41
,087
11,1
13
Acc
ount
ing
Softw
are
Gp
12,0
00
-
3,
030
-
-
-
1,00
0
-
1,
000
6,00
0
3,
030
2,97
0
M
RC
- IH
SS -
4 m
onth
s onl
y60
,000
15,0
00
15,0
00
-
15
,000
-
15,0
00
-
15,0
00
90
,000
45,0
00
45
,000
Tot
al M
isce
llane
ous
625,
973
58,5
48
61,5
39
43
,424
59
,149
43
,717
62,1
64
43,8
61
18,3
03
37
2,98
7
310,
238
62
,749
AR
BIT
RA
TIO
NS
& L
EG
AL
-
Arb
itrat
ions
Fee
s & le
gal f
ees -
repr
esen
166,
971
9,41
7
81
7
7,
329
73
7
2,59
2
13
,914
26
8
13,6
46
83
,485
21,1
61
62
,325
A
Arb
itrat
ions
Fee
s & le
gal f
ees -
adm
in.
63,0
63
-
-
-
-
29,5
03
5,
255
8,82
7
(3
,571
)
31
,532
38,3
30
(6
,798
)
R
etai
ner
261,
600
21,8
00
21,1
50
21
,150
21
,150
21
,150
21,8
00
21,1
50
650
13
0,80
0
127,
550
3,
250
57,1
72
A
utom
atic
Leg
al D
efen
se F
und
($0.
12 p
82,3
28
6,
861
6,86
1
6,86
1
6,86
0
6,
861
6,86
1
6,
861
(0)
41,1
64
41
,165
(1)
T
otal
Arb
itrat
ions
& L
egal
573,
961
38,0
78
28,8
28
35
,340
28
,747
60
,106
47,8
30
37,1
06
10,7
24
28
6,98
1
228,
206
58
,775
FAC
ILIT
IES
Ren
t-SJC
473,
750
38,5
69
38,5
69
38
,569
38
,569
38
,569
39,4
79
38,5
69
910
23
6,87
5
231,
414
5,
461
Ren
t-SQ
L54
,382
4,48
7
4,
487
7,
187
4,
487
4,48
7
4,
532
4,48
7
45
27,1
91
29
,622
(2,4
31)
Mor
tgag
e - M
onte
rey
& P
arki
ng5,
178
-
-
-
-
-
43
2
-
432
2,
589
-
2,58
9
R
ent-S
anta
Cru
z, W
atso
nvill
e &
Hol
liste
74,9
28
5,
969
5,96
9
6,32
0
5,47
0
5,
420
6,24
4
5,
420
824
37
,464
34,5
68
2,
896
Ren
t-Vis
alia
13
,510
1,00
0
1,
000
1,
000
2,
140
3,04
0
1,
126
1,00
0
12
6
6,75
5
9,
180
(2,4
25)
apar
tmen
ts fo
r sta
ffs
Util
ities
174,
613
7,72
4
14
,105
11,4
71
10,5
18
10,9
80
14
,551
15
,149
(5
98)
87
,307
69,9
46
17
,360
K
itche
n Su
ndrie
s29
,296
1,46
8
1,
291
2,
278
1,
552
3,20
9
2,
441
3,72
5
(1
,284
)
14
,648
13,5
23
1,
125
Gen
. Lia
b. In
s. &
Pro
perty
Tax
17
8,67
7
14
,758
14
,523
15,4
58
15,4
58
15,4
58
14
,890
15
,970
(1
,080
)
89
,338
91,6
25
(2
,286
)
B
uild
ing
Mai
nten
ance
/Sec
urity
/Jan
itoria
173,
017
17,8
46
14,6
97
16
,323
15
,989
14
,784
14,4
18
15,2
51
(833
)
86,5
08
94
,890
(8,3
82)
mor
e ac
tiviti
es th
an w
e an
ticip
ated
T
otal
Adm
in -
Faci
litie
s1,
177,
350
91
,821
94
,641
98,6
05
94,1
83
95,9
47
98
,112
99
,571
(1
,458
)
58
8,67
5
574,
768
13
,907
AD
MIN
IST
RA
TIV
E -
OFF
ICE
SA
udit/
Acc
t. Fe
es
158,
119
1,12
3
1,
686
10
,053
9,
639
16,0
46
13
,177
3,
266
9,91
1
79
,059
41,8
13
37
,247
St
aff N
EG C
onsu
ltant
5,55
2
-
-
-
2,
695
-
46
3
-
463
2,
776
2,69
5
81
Subs
crip
tions
54,3
76
-
14
3
25
4
12
9
676
4,
531
239
4,
292
27,1
88
1,
441
25,7
47
Off
ice
Sund
ries
94,4
27
4,
550
4,89
5
3,58
6
3,65
9
1,
812
7,86
9
3,
538
4,33
1
47
,213
22,0
40
25
,174
O
ffic
e Eq
uipm
ent L
ease
s20
0,44
3
17
,386
17
,698
18,3
46
17,2
37
19,4
98
16
,704
20
,465
(3
,761
)
10
0,22
1
110,
630
(1
0,40
9)
mor
e ac
tiviti
es th
an w
e an
ticip
ated
Equi
pmen
t Mai
nten
ance
& R
epai
r Con
tr74
,717
14,2
11
2,82
6
6,04
7
5,77
6
2,
559
6,22
6
2,
248
3,97
8
37
,358
33,6
67
3,
691
Con
tribu
tions
5,56
5
465
38
5
37
4
37
7
74
46
4
256
20
8
2,78
3
1,
930
853
R
esea
rch
Mat
eria
l & D
ata
12,0
00
-
2,
000
23
1
1,
249
387
1,
000
260
74
0
6,00
0
4,
126
1,87
4
Tot
al A
dmin
- O
ffic
es60
5,19
8
37
,735
29
,633
38,8
91
40,7
60
41,0
52
50
,433
30
,271
20
,162
302,
599
21
8,34
2
84,2
57
CO
MM
UN
ICA
TIO
NS
-
Prin
ting
47,0
94
3,
060
1,01
4
787
326
83
2
3,92
5
1,
718
2,20
7
23
,547
7,73
5
15
,812
Pa
per
16,6
22
2,
525
1,74
0
2,15
7
2,56
9
1,
859
1,38
5
72
1,31
3
8,
311
10,9
22
(2
,611
)
m
ore
activ
ities
than
we
antic
ipat
ed
Web
site
/Sta
tion/
com
mun
icat
ion
3,95
1
3,40
9
47
4
29
5
29
8
317
32
9
332
(3
)
1,
975
5,12
5
(3
,150
)
m
ore
activ
ities
than
we
antic
ipat
ed
Tele
phon
e &
Inte
rnet
19
9,78
5
13
,847
7,
889
22
,810
23
,167
21
,434
16,6
49
16,7
02
(53)
99
,893
105,
848
(5
,956
)
m
ore
activ
ities
than
we
antic
ipat
ed
Post
age
67,5
37
4,
227
3,09
8
3,03
9
4,90
0
(2
,326
)
5,
628
742
4,
886
33,7
68
13
,681
20,0
87
Prof
essi
onal
Fee
s/Tr
ansl
atio
ns9,
363
-
14
0
22
4
(4
72)
186
78
0
-
780
4,
681
77
4,
604
T
otal
Com
mun
icat
ions
344,
351
27,0
68
14,3
54
29
,312
30
,788
22
,302
28,6
96
19,5
65
9,13
1
17
2,17
6
143,
389
28
,786
2
of 4
S:\F
inan
ce\M
onth
end\
2011
\061
1\IN
C06
11.x
ls In
c061
1 7/
11/2
011
5:34
PM
10 of 36
-
SE
IU L
ocal
521
Fina
ncia
l Sta
tem
ent f
or th
e ye
ar o
f 201
1D
oc #
2
1 2
AB
CD
FI
LO
RT
UV
AO
AP
AQ
AR
Yea
r 20
11 1
2 m
ons
budg
et
Act
ual
Act
ual
Act
ual
Act
ual
Act
ual
Bud
get
Act
ual
bet
ter/
(wor
se)
Bud
get
Act
ual
bet
ter/
(wor
se)
NO
TE
YTD
201
1 - 6
mon
ths
Jan
Feb
Mar
Apr
May
Jun
91 92 93 94 95 96 97 98 99 100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
CO
NFE
RE
NC
ES/
MIL
EA
GE
-
Staf
f-M
isc.
Con
f/Sem
inar
4,14
1
-
-
1,
400
54
9
-
34
5
150
19
5
2,07
1
2,
099
(28)
Ex
ec. B
oard
-Con
fere
nces
1,62
9
-
-
13
6
-
136
81
4
-
814
M
isc.
Mem
bers
-Rei
mbu
rsed
1,80
0
-
-
-
-
-
150
-
15
0
900
-
90
0
T
otal
Con
fere
nces
/Mile
age
7,57
0
-
-
1,
400
54
9
-
63
1
150
48
1
3,78
5
2,
099
1,68
6
STA
FF M
EE
TIN
G &
TR
AIN
ING
Staf
f / D
irect
or T
rain
ing
29,4
41
1,
704
186
196
92
142
2,
453
140
2,
313
14,7
21
2,
461
12,2
59
Staf
f - re
pres
enta
tion
& p
oliti
cal &
com
m41
,216
2,91
2
4,
097
3,
236
3,
754
2,62
5
3,
435
2,36
3
1,
072
20,6
08
18
,987
1,62
1
C
leric
al S
taff
2,35
1
-
29
-
43
-
196
29
9
(103
)
1,17
6
37
1
805
Ex
ecut
ive
Staf
f1,
200
-
-
-
-
10
0
-
100
60
0
-
600
Tu
ition
Rei
m.-I
nter
nal O
rgan
izer
s1,
000
-
83
83
500
-
50
0
Tuiti
on R
eim
.-OPE
IU1,
000
34
2
-
-
83
83
500
34
2
158
Tot
al S
taff
Tra
inin
g76
,209
4,95
8
4,
313
3,
432
3,
889
2,76
7
6,
351
2,80
2
3,
549
38,1
04
22
,161
15,9
43
ED
UC
AT
ION
& T
RA
ININ
G
-
Stew
ard
& C
hief
Ste
war
d Tr
aini
ng4,
206
54
6
756
813
494
27
5
351
21
8
133
2,
103
3,10
1
(9
98)
m
ore
activ
ities
than
we
antic
ipat
ed
Exec
utiv
e B
oard
2,
000
-
-
-
167
16
7
1,00
0
-
1,
000
Educ
atio
n &
Tra
inin
g C
omm
ittee
Mee
tin20
2
37
142
-
-
17
-
17
101
17
9
(78)
In
dust
ry T
rain
ing
Even
ts5,
218
-
55
7
26
7
17
6
65
43
5
75
36
0
2,60
9
1,
141
1,46
8
Tot
al E
duca
tion
& T
rain
ing
11,6
26
54
6
1,
349
1,22
2
671
340
96
9
29
3
67
6
5,81
3
4,
421
1,39
2
POL
ITIC
AL
/SO
CIA
L IN
VO
LV
EM
EN
T40
,764
Can
dida
tes,
Issu
es, I
E A
ccou
nt ($
0.12
pe
97,8
34
8,
733
8,65
5
8,62
3
8,63
3
8,
577
8,15
3
8,
575
(422
)
48,9
17
51
,796
(2,8
80)
Lega
l11
3,10
5
1,
004
-
5,
297
22
4
1,05
9
9,
425
1,82
1
7,
605
56,5
52
9,
404
47,1
49
Com
mitt
ee M
eetin
gs17
,348
483
15
5
25
6
36
7
1,21
9
1,
446
1,10
1
34
4
8,67
4
3,
581
5,09
3
C
onfe
renc
es1,
000
-
-
-
-
-
83
-
83
500
-
50
0
Elec
tora
l Sta
ff/ A
ctiv
ity1,
000
-
-
83
-
83
500
-
50
0
Polls
& S
urve
ys1,
000
-
83
83
500
-
50
0
Spec
ial P
rintin
g19
6
-
-
49
16
16
98
49
49
Subs
crip
tions
500
-
-
42
42
250
-
25
0
T
otal
Pol
itica
l/Soc
ial I
nvol
vem
ent
231,
982
10,2
20
8,81
0
14,1
76
9,22
4
10
,905
19,3
32
11,4
96
7,83
5
11
5,99
1
64,8
31
51
,160
SOC
IAL
& E
CO
NO
MIC
JU
STIC
EC
omm
ittee
Mee
tings
5,00
0
189
23
0
37
4
1,
196
83
41
7
98
31
9
2,50
0
2,
170
330
C
onfe
renc
es35
0
12
3
-
-
-
1,
125
29
-
29
17
5
1,24
8
(1
,073
)
C
ontri
butio
ns/S
olid
arity
4,53
0
750
30
050
0
-
65
0
378
50
0
(123
)
2,26
5
2,
700
(435
)
57,1
72
C
aucu
s Act
iviti
es80
,670
5,46
1
2,
751
15
,174
5,
268
5,73
1
6,
723
4,10
3
2,
619
40,3
35
38
,488
1,84
7
Tot
al S
ocia
l & E
cono
mic
Jus
tice
90,5
50
6,
523
3,28
1
16,0
49
6,46
3
7,
589
7,54
6
4,
701
2,84
5
45
,275
44,6
06
66
9
ME
MB
ER
INV
OL
VE
ME
NT
Mem
orab
ilia/
Giv
e aw
ay M
embe
r Prid
e13
,086
561
(5
76)
(1
50)
742
69
2
1,09
1
46
7
623
6,
543
1,73
6
4,
807
Aw
ards
/Rec
ogni
tion
500
250
-
-
42
-
42
25
0
250
-
Ex
Boa
rd /
Adv
isor
y B
oard
Rei
mbu
rsem
1,00
0
67
-
16
41
4
83
-
83
50
0
497
3
Ral
ly R
enta
l & B
us12
,446
663
25
2
64
38
9
-
1,
037
1,19
8
(1
61)
6,
223
2,56
6
3,
657
Mem
ber R
eim
burs
emen
t/Los
t tim
e9,
567
20
0
577
401
1,00
0
52
9
797
54
743
4,
783
2,76
1
2,
022
Tran
spor
tatio
n &
Veh
icle
Exp
ense
s5,
919
29
5
31
7
3,96
7
1,79
9
973
49
3
(3
24)
818
2,
960
7,02
7
(4
,067
)
m
ore
activ
ities
than
we
antic
ipat
ed
T
otal
Mem
ber
Invo
lvem
ent
42,5
18
2,
036
570
4,29
8
4,34
5
2,
194
3,54
3
1,
395
2,14
8
21
,259
14,8
37
6,
422
3 of
4S
:\Fin
ance
\Mon
then
d\20
11\0
611\
INC
0611
.xls
Inc0
611
7/11
/201
1 5:
34 P
M
11 of 36
-
SE
IU L
ocal
521
Fina
ncia
l Sta
tem
ent f
or th
e ye
ar o
f 201
1D
oc #
2
1 2
AB
CD
FI
LO
RT
UV
AO
AP
AQ
AR
Yea
r 20
11 1
2 m
ons
budg
et
Act
ual
Act
ual
Act
ual
Act
ual
Act
ual
Bud
get
Act
ual
bet
ter/
(wor
se)
Bud
get
Act
ual
bet
ter/
(wor
se)
NO
TE
YTD
201
1 - 6
mon
ths
Jan
Feb
Mar
Apr
May
Jun
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
NE
GO
TIA
TIO
NS
Prin
ting
Con
tract
s5,
000
(1
85)
-
-
2,
237
-
41
7
-
2,50
0
2,
052
448
M
eetin
gs &
Sup
plie
s19
,111
1,57
4
84
0
1,
677
-
6,
443
1,59
3
10
,154
(8
,561
)
9,
556
20,6
87
(1
1,13
2)
mor
e ac
tiviti
es th
an w
e an
ticip
ated
Strik
e Pr
epar
atio
ns10
,000
833
-
83
3
5,00
0
-
5,
000
40,7
64
A
utom
atic
Stri
ke F
und
Tran
sfer
- re
duct
12
1
1
1
1
1
1
1
-
6
6
-
Tot
al N
egot
iatio
ns34
,123
1,39
0
84
1
1,
678
2,
238
6,44
4
2,
844
10,1
55
(7,3
11)
17,0
62
22
,746
(5,6
84)
ME
ET
ING
S &
EV
EN
TS
Exec
utiv
e B
oard
Mee
tings
15,5
18
44
3
1,59
8
603
1,30
0
25
7
1,29
3
23
4
1,05
9
7,
759
4,43
5
3,
324
Stew
ard/
Cou
ncil
mee
tings
6,19
6
-
-
55
-
2,
814
516
-
51
6
3,09
8
2,
869
229
57
172
521
Party
& o
ther
eve
nts
-
-
-
-
-
-
-
-
-
D
eleg
ate
Vot
e &
Con
vent
ion
2011
71,4
65
-
-
-
-
-
-
-
-
-
-
-
Indu
strie
s & M
embe
rs c
onfe
renc
e1,
543
-
1,
390
25
1
-
12
9
-
129
77
2
1,64
1
(8
69)
m
ore
activ
ities
than
we
antic
ipat
ed
Mis
cella
neou
s1,
000
-
-
83
500
-
50
0
T
otal
Mee
tings
& E
vent
s95
,721
443
1,
598
2,
048
1,
551
3,07
0
2,
021
234
1,
787
11,6
28
8,
944
2,68
4
RE
PRE
SEN
TA
TIV
E D
UE
S56
,584
SEIU
$7.
65 e
a5,
194,
411
42
6,52
6
42
7,72
7
426,
396
427,
995
43
0,03
7
432,
868
431,
735
1,
132
2,59
7,20
6
2,
570,
415
26,7
90
52,6
85
SE
IU U
nity
Fun
d $5
.00e
a3,
161,
100
26
0,03
5
25
5,42
5
256,
150
248,
085
24
5,78
5
263,
425
249,
725
13
,700
1,58
0,55
0
1,
515,
205
65,3
45
588
SE
IU R
etire
es $
1.00
ea7,
056
96
0
878
712
469
43
2
588
40
8
180
3,
528
3,85
9
(3
31)
56
,584
SEIU
/ Sta
te C
ounc
il-$2
.53e
a1,
717,
890
13
9,14
0
13
9,11
8
138,
877
138,
758
13
9,15
1
143,
158
139,
954
3,
203
858,
945
83
4,99
9
23,9
46
900
N
urse
Alli
ance
$1.
45ea
15,6
60
1,
353
1,37
2
1,35
6
1,14
3
79
6
1,30
5
75
7
548
7,
830
6,77
6
1,
054
25,9
02
So
Bay
CLC
Jul
/10
2$0.
60, J
un/1
1 2$
0.19
1,93
4
18
,849
18
,793
(3,6
46)
7,
582
8,65
7
15
,994
8,
597
7,39
8
95
,967
58,8
31
37
,136
4,
000
SMC
O C
LC $
0.60
ea28
,800
2,12
3
2,
132
2,
117
2,
020
2,16
1
2,
400
2,33
3
67
14,4
00
12
,885
1,51
5
8,
524
Fres
no C
LC $
0.45
ea46
,030
2,78
8
2,
847
2,
945
3,
023
2,85
9
3,
836
2,81
2
1,
024
23,0
15
17
,273
5,74
2
7,
482
Bak
ersf
ield
CLC
$0.
25ea
22,4
46
1,
444
1,42
7
1,41
5
1,40
1
1,
270
1,87
1
1,
271
600
11
,223
8,22
6
2,
997
6,15
7
M
onte
rey
& S
anta
Cru
z LC
$0.
55ea
40,6
36
3,
361
3,38
7
3,41
7
3,34
7
3,
396
3,38
6
3,
457
(71)
20
,318
20,3
65
(4
7)
110
N
orth
Val
ley
CLC
1,32
0
110
11
0
11
0
11
0
110
11
0
110
-
66
0
660
-
56
,584
CA
Lab
or F
ed 2
5% X
.70e
a11
8,82
6
4,
914
4,92
7
4,91
2
4,93
0
4,
954
9,90
2
4,
973
4,92
9
59
,413
29,6
11
29
,803
B
uild
ing
Trad
es-S
MC
O3,
600
30
0
300
300
300
30
0
300
30
0
-
1,80
0
1,
800
-
T
otal
Rep
rese
ntat
ive
Due
s10
,549
,709
861,
903
858,
443
83
5,06
0
83
9,16
1
839,
906
87
9,14
2
84
6,43
2
32,7
10
5,
274,
855
5,08
0,90
5
19
3,94
9
TO
TA
L E
XPE
NSE
S32
,840
,266
2,50
3,91
0
2,44
4,49
2
2,
671,
979
2,
417,
698
2,42
6,07
2
2,
678,
350
2,
358,
223
320,
127
16
,069
,600
14
,822
,375
1,
247,
225
-
-
TO
TA
L IN
CO
ME
LE
SS T
OT
AL
EX
P(1
,977
,489
)
26
8,69
6
(2
77,2
24)
12
1,51
1
1,
027,
379
(7,9
84)
(106
,452
)
24
3,25
5
(349
,706
)
(638
,211
)
1,37
5,63
2
2,
013,
843
VO
LU
NT
AR
Y T
RA
NSF
ER
S-
B
uild
ing
Fund
s12
1
1
1
1
1
1
1
-
6
6
-
St
rike
Fund
-
-
-
-
-
-
-
-
-
-
-
-
T
otal
Tra
nsfe
rs12
1
1
1
1
1
1
1
-
6
6
-
TO
TA
L IN
CO
ME
LE
SS E
XPE
NSE
S (1
,977
,501
)
26
8,69
5
(2
77,2
25)
12
1,51
0
1,
027,
378
(7,9
85)
(106
,453
)
24
3,25
4
349,
706
(6
38,2
17)
1,
375,
626
2,01
3,84
3
4 of
4S
:\Fin
ance
\Mon
then
d\20
11\0
611\
INC
0611
.xls
Inc0
611
7/11
/201
1 5:
34 P
M
12 of 36
-
SE
IU L
ocal
521
Org
aniz
ing
Sta
tem
ent f
or th
e ye
ar o
f 201
1D
oc #
3
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46
47
AB
DG
JM
PR
ST
AM
Yea
r 201
1
12
mon
ths
Bud
get
Acu
tal
Acu
tal
Act
ual
Acu
tal
Act
ual
Bud
get
Acu
tal
Bet
ter /
W
orst
Act
ual
YT
D -
6 m
onth
s
Bud
get f
rom
SEI
U L
ocal
521
4,02
9,99
0
33
5,83
3
335,
833
335,
833
33
5,83
3
33
5,83
3
335,
833
33
5,83
3
1
2,01
4,99
8
Exp
ense
sLe
gal
- Org
aniz
i28
,200
2,35
0
2,35
0
2,35
0
2,35
0
2,
350
2,
350
3,
947
(1,5
97)
15
,697
Arb
itrat
ion
- Org
aniz
ing
-
-
-
-
-
-
-
-
0
Lost
Tim
e - O
rgan
izin
g60
0,00
0
139,
063
-
14
,985
19
0
-
50,0
00
13
,606
36
,394
16
7,84
4Sa
larie
s - O
rgan
izin
g (2
5+2)
1,14
2,04
5
10
2,47
0
101,
247
119,
934
94,5
76
114,
418
87,8
50
14
4,51
2
(5
6,66
3)
67
7,15
6W
orke
rs C
omp.
Ins.
- Org
20,3
86
1,
922
2,
412
2,
596
2,
597
807
1,69
9
2,59
7
(8
98)
12,9
30Pa
yrol
l Tax
Exp
- O
rgan
.10
2,78
4
6,30
3
7,78
8
9,70
1
7,28
4
17
,867
8,
565
8,
281
285
57,2
2340
1K M
atch
erin
g34
,261
2,12
3
2,11
2
2,73
2
1,89
8
1,
895
2,
855
1,
901
954
12,6
61EM
PLO
YEE
BEN
EFIT
S - O
rgan
izi
433,
163
39
,088
38,4
05
38,2
68
38,4
96
31,9
53
36,0
97
65
,364
(2
9,26
7)
25
1,57
5Pe
nsio
n Pl
an E
xp -
Org
ani.
159,
886
13
,621
13,7
70
13,9
78
13,0
20
13,5
33
13,3
24
12
,827
49
7
80
,749
Staf
f Rec
ruiti
ng E
xp-O
rg.
100
-
-
-
32
27
8
19
(11)
78
Vac
atio
n / C
omp
Tim
e - O
rg13
1,77
4
1,21
2
5,14
5
31,4
37
14,8
16
2,26
1
10,9
81
11
,053
(7
1)
65,9
25Tr
aini
ng E
xp -
Org
.8,
000
1,
064
1,
274
75
40
1,
205
66
7
77
589
3,73
6M
ileag
e re
imb
exp
- Org
aniz
ing
147,
600
14
,666
9,58
3
22,5
03
20,6
37
14,7
07
12,3
00
16
,730
(4
,430
)
98,8
26V
ehic
le E
xpen
ses
11,0
00
-
403
463
112
1,
455
91
7
72
6
190
3,16
0R
ENT
EXPE
NSE
S - O
rgan
izin
g55
,200
6,64
7
3,95
0
8,84
0
6,56
0
6,
560
4,
600
8,
600
(4,0
00)
41
,157
Tele
phon
e Ex
pens
es -
Org
aniz
in22
,800
1,20
3
1,90
2
1,44
2
1,76
7
1,
883
1,
900
1,
042
858
9,24
0U
tiliti
es E
xpen
ses
4,20
0
60
40
0
36
3
33
3
60
350
130
22
0
1,
346
Off
ice
Supp
lies &
Oth
er A
lloca
tion
12,0
00
40
0
2,
320
1,
288
1,
196
1,63
9
1,00
0
917
83
7,
759
Prin
ting
Expe
nses
- O
rgan
izin
g20
0
-
674
1,13
5
6,04
7
61
7
17
1,66
6
(1
,649
)
10,1
38Po
stag
e Ex
pens
es -
Org
aniz
ing
600
30
13
0
38
6
1
208
50
12
38
767
PT O
rgan
izin
g-
-
-
-
-
0
Com
mun
icat
ion
Cos
t Exp
ense
s3,
600
-
-
2,62
9
-
300
300
2,62
9R
efer
ral l
ead/
DA
TA -
Org
aniz
ing
940
-
-
-
78
78
0Pr
ofes
sion
al F
ee E
xpen
ses
-
16
0
-
41
7
-
-
57
7Tr
ansl
atio
n Ex
pens
es -
Org
an-
-
1,13
3
-
-
1,
133
Equi
pmen
t Lea
sing
Exp
- O
rgan
i3,
600
42
8
42
8
42
8
42
8
428
300
428
(1
28)
2,56
6Eq
uip.
Mai
nt. &
Rep
air -
Org
ani
1,20
0
80
57
6
52
9
80
10
0
71
9
(619
)
1,
984
Bui
ldin
g M
aint
. & R
epai
r -O
rgan
i1,
800
71
8
33
2
72
5
27
3
418
150
274
(1
24)
2,74
0C
ompu
ter D
atab
ase
Serv
ices
9,40
0
-
1,
461
-
72
5
725
783
725
58
3,
636
Subc
riptio
ns -
Org
aniz
ing
-
13
5
80
(8
0)
-
-
-
13
5Tr
avel
Exp
ense
s - O
RG
AN
IZIN
G23
0,00
0
13,4
80
5,
121
25
,094
36
,003
22
,754
19
,167
26,1
34
(6,9
68)
12
8,58
6C
onfe
renc
e - O
rgan
izin
g-
-
-
-
-
0
Ral
ly /
Bus
Ren
tal-O
rgan
izin
g-
-
-
-
-
-
0M
emor
abili
a / G
ive
Aw
ay-O
rg-
-
-
-
77
4
-
-
28
6
(286
)
1,
060
Mee
ting
- Org
aniz
ing
3,60
0
768
413
603
819
56
2
30
0
18
2
118
3,34
6D
onat
ion
- Org
aniz
ing
1,50
0
1,23
4
-
515
125
125
1,74
9SE
IU In
t'l sh
are
cost
300,
000
-
-
25
,000
25,0
00
0-
To
tal E
xpen
ses
3,46
9,84
0
34
8,93
1
202,
489
304,
212
25
1,39
0
23
8,33
0
281,
833
32
2,75
6
(4
0,92
3)
1,
668,
107
Net
Inco
me
560,
150
(1
3,09
8)
13
3,34
4
31
,621
84,4
43
97
,503
54,0
00
13
,077
(40,
923)
346,
891
May
-11
Jun-
11Ja
n-11
Feb-
11M
ar-1
1A
pr-1
1
S:\F
inan
ce\M
onth
end\
2011
\061
1\IN
C06
11.x
ls O
rgIn
c061
1 7/
11/2
011
6:28
PM
13 of 36
-
THIS SHEET IS INTENTIONALLY LEFT BLANK
14 of 36
-
SE
IU L
ocal
521
Per
Cap
ita A
naly
sis
DO
CU
ME
NT
# 5
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46
47 48 49 50 51 52
AB
CD
EF
GH
IJ
KL
MN
OP
QR
CO
UN
TIES
Cou
nty
Offi
ceB
CJa
n-11
Feb-
11M
ar-1
1A
pr-1
1M
ay-1
1Ju
n-11
Jul-1
1A
ug-1
1Se
p-11
Oct
-11
Nov
-11
Dec
-11
AVE
RA
GE
FAT
FAT
26M
FRE
SN
O C
OU
NTY
2,
515
2,
508
2,
529
2,
554
2,
563
2,
521
2,
531
FAT
FAT
26A
FRE
SN
O C
OU
NTY
- A
GE
NC
Y1,
306
1,
293
1,
264
1,
236
1,
223
1,
229
1,
258
KE
RB
FL26
MK
ER
N C
OU
NTY
3,31
8
3,30
3
3,28
9
3,26
8
3,29
1
3,28
1
3,29
2
K
ER
BFL
26A
KE
RN
CO
UN
TY -
AG
EN
CY
1,52
1
1,50
8
1,50
2
1,49
3
1,49
7
1,50
3
1,50
4
K
INH
AN
26M
KIN
GS
CO
UN
TY37
5
37
2
37
0
36
7
36
5
35
7
36
8
MA
DFA
T26
MM
AD
ER
A C
OU
NTY
CO
MP
A62
62
62
63
63
63
63
M
AD
FAT
26M
MA
DE
RA
CO
UN
TY S
EM
C22
22
22
21
22
23
22
M
AR
FAT
26M
MA
RIP
OS
A C
OU
NTY
232
232
232
234
233
229
232
M
RY
SN
S26
MM
ON
TER
EY
CO
UN
TY2,
215
2,
197
2,
190
2,
188
2,
290
2,
231
2,
219
MR
YS
NS
26A
MO
NTE
RE
Y C
OU
NTY
- A
GE
NC
Y39
8
40
5
39
9
41
0
36
8
36
6
39
1
SB
SN
S26
MS
AN
BE
NIT
O C
OU
NTY
149
150
167
168
184
163
163
S
BS
NS
26A
SA
N B
EN
ITO
CO
UN
TY -
AG
EN
CY
157
158
141
143
128
147
146
S
MC
SQ
L26
MS
AN
MA
TEO
CO
UN
TY81
0
81
7
81
5
81
6
94
8
91
3
85
3
SM
CS
QL
26A
SA
N M
ATE
O C
OU
NTY
- A
GE
NC
Y66
4
64
1
61
7
63
7
56
7
55
9
61
4
SC
SJC
26M
SA
NTA
CLA
RA
CO
UN
TY7,
897
7,
853
7,
779
7,
681
7,
863
7,
808
7,
814
SC
SJC
26A
SA
NTA
CLA
RA
CO
UN
TY -
AG
EN
CY
991
1,01
5
1,02
4
1,07
2
941
952
999
S
CR
SC
R26
MS
AN
TA C
RU
Z C
OU
NTY
1,49
5
1,49
7
1,50
2
1,47
3
1,50
5
1,50
2
1,49
6
S
CR
SC
R26
AS
AN
TA C
RU
Z C
OU
NTY
- A
GE
NC
Y59
59
59
62
57
57
59
S
TAFA
T26
MS
TAN
ISLA
US
CO
UN
TY41
4
41
1
41
6
41
3
40
8
40
5
41
1
STA
FAT
26A
STA
NIS
LAU
S C
OU
NTY
- A
GE
NC
Y79
76
73
73
75
76
75
TU
LV
IS26
MTU
LAR
E C
OU
NTY
819
831
836
852
904
912
859
TU
LV
IS26
ATU
LAR
E C
OU
NTY
- A
GE
NC
Y59
5
57
7
56
3
54
7
50
0
49
4
54
6
TUO
FAT
26M
TUO
LUM
NE
CO
UN
TY21
21
22
22
22
22
22
C
ITIE
SK
ER
BFL
26M
CIT
Y O
F A
RV
IN29
27
27
29
29
28
28
K
ER
BFL
26M
CIT
Y O
F B
AK
ER
SFI
ELD
710
708
707
703
705
711
707
FA
TH
AN
26M
CIT
Y O
F C
OA
LIN
GA
28
27
24
24
25
24
25
FAT
BFL
26A
CIT
Y O
F C
OA
LIN
GA
- A
GE
NC
Y6
7
8
9
8
8
8
KIN
HA
N26
MC
ITY
OF
CO
RC
OR
AN
-
8
8
8
-
-
4
KE
RB
FL26
MC
ITY
OF
DE
LAN
O20
2
21
2
20
8
20
1
19
9
19
8
20
3
SM
CS
QL
26M
CIT
Y O
F E
AS
T P
ALO
ALT
O28
26
29
28
28
27
28
S
MC
SQ
L26
MC
ITY
OF
EA
ST
PA
LO A
LTO
- A
GE
NC
Y12
11
11
11
9
9
10
TU
LH
AN
26M
CIT
Y O
F E
XE
TER
16
16
-
18
1
-
9
MR
YS
NS
26M
CIT
Y O
F G
RE
EN
FIE
LD15
14
14
14
13
14
14
K
INH
AN
26M
CIT
Y O
F H
AN
FOR
D11
2
11
1
11
0
11
0
10
3
10
2
10
8
KIN
HA
N26
AC
ITY
OF
HA
NFO
RD
- A
GE
NC
Y15
16
17
17
23
24
19
S
BS
NS
26M
CIT
Y O
F H
OLL
ISTE
R32
32
32
32
32
32
32
S
BS
NS
26A
CIT
Y O
F H
OLL
ISTE
R -
AG
EN
CY
7
7
7
7
7
7
7
K
INS
NS
26M
CIT
Y O
F K
ING
S6
8
11
11
7
7
8
KIN
SN
S26
AC
ITY
OF
KIN
GS
- A
GE
NC
Y9
7
4
4
8
8
7
TUL
VIS
26M
CIT
Y O
F LI
ND
SA
Y13
12
12
12
12
12
12
S
MC
SQ
L26
MC
ITY
OF
ME
NLO
PA
RK
96
96
97
95
204
200
131
S
MC
SQ
L26
AC
ITY
OF
ME
NLO
PA
RK
- A
GE
NC
Y10
2
11
4
13
2
11
9
58
76
10
0
SC
SQ
L26
MC
ITY
OF
MO
UN
TAIN
VIE
W13
2
13
0
12
9
12
9
13
3
13
3
13
1
SC
SQ
L26
AC
ITY
OF
MO
UN
TAIN
VIE
W -
AG
EN
CY
35
36
34
35
29
28
33
SC
SQ
L26
MC
ITY
OF
PA
LO A
LTO
420
418
418
415
460
442
429
S
CS
QL
26A
CIT
Y O
F P
ALO
ALT
O -
AG
EN
CY
212
215
213
210
170
193
202
S
MC
SQ
L26
MC
ITY
OF
RE
DW
OO
D C
ITY
256
256
254
255
256
255
255
M
RY
SN
S26
MC
ITY
OF
SA
LIN
AS
223
222
222
220
219
218
221
S
MC
SQ
L26
MC
ITY
OF
SA
N M
ATE
O-M
AIN
T/LI
B11
2
11
6
11
5
11
9
14
8
14
7
12
6
S:\M
embe
rshi
p\P
ER
CA
PIT
A R
PT\
PE
R C
AP
ITA
RE
PO
RT5
21.x
ls20
111
of 4
7/8/
2011
19 of 36
-
SE
IU L
ocal
521
Per
Cap
ita A
naly
sis
DO
CU
ME
NT
# 5
2A
BC
DE
FG
HI
JK
LM
NO
PQ
RC
ount
yO
ffice
BC
Jan-
11Fe
b-11
Mar
-11
Apr
-11
May
-11
Jun-
11Ju
l-11
Aug
-11
Sep-
11O
ct-1
1N
ov-1
1D
ec-1
1A
VER
AG
E53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95
96 97 98 99 10
010
110
210
3
SM
CS
QL
26M
CIT
Y O
F S
AN
MA
TEO
-MA
INT/
LIB
- A
GE
NC
Y33
32
34
32
22
24
29
S
CR
SC
R26
MC
ITY
OF
SA
NTA
CR
UZ
479
516
530
548
580
600
542
S
CR
SC
R26
AC
ITY
OF
SA
NTA
CR
UZ
- AG
EN
CY
48
46
45
46
78
76
56
SC
RS
CR
26M
CIT
Y O
F S
CO
TTS
VA
LLE
Y23
24
24
24
24
25
24
K
ER
BFL
26M
CIT
Y O
F S
HA
FTE
R53
53
53
52
