|
SIX-YEAR FORECAST: ENTERPRISE FUNDS
<br />
<br />STORM WATER ENTERPRISE FUND
<br />The Storm Water Enterprise Fund provides the funding for the maintenance and
<br />improvement of the City’s storm water drainage system to comply with State and Federal
<br />mandates that require cities and storm water agencies to reduce pollutants in storm water
<br />runoff. Operations in this fund include street debris removal, street sweeping, and graffiti
<br />abatement. Revenue to this fund is from the collection of fees charged to every owner of real
<br />property in the City of San Leandro and is collected through property taxes.
<br />
<br />Analysis
<br />The Storm Water Fund revenues are fee-supported and are capped at the 1996 levels by
<br />Proposition 218. Fee increases are not expected since it requires a 2/3 voter approval of San
<br />Leandro citizens, and therefore revenues remain flat. The fund is only able t o partially support
<br />basic storm drain maintenance with no capital storm drain program allocations.
<br />The fund experienced an operating shortfall of $22,000 in 2016-17 that eventually grows to
<br />$480,000 in 2024-25. Consequently, the fund balance deficit began in 2017-18 and
<br />continues in subsequent years.
<br />
<br />
<br />
<br />Assumptions
<br /> No significant revenue increases.
<br /> Operating expenditures continue to increase due to salary and benefit cost increases.
<br /> Unable to provide for all maintenance and reporting activities, and to fund regulatory
<br />required capital improvements; long-term capital funding option needed
<br />
<br />2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
<br />Storm Water Fund 598 Actual Actual Adopted Projected Projected Projected Projected Projected Projected
<br />Beginning Fund Balance 87,341 65,124 (290,439) (691,244) (1,044,337) (1,430,769) (1,833,992) (2,265,184) (2,720,505)
<br />Revenue
<br />Storm Water Service Fees 1,081,116 1,053,829 1,100,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
<br />Interest Income 2,680 2,865 500 2,000 2,000 2,000 2,000 2,000 2,000
<br /> Total Revenues 1,083,796 1,056,694 1,100,500 1,002,000 1,002,000 1,002,000 1,002,000 1,002,000 1,002,000
<br />Expenditures
<br />Personnel 633,179 744,309 786,860 735,419 768,758 782,838 808,070 829,434 851,820
<br />Non-Personnel/Transfers 472,834 667,948 714,445 619,674 619,674 622,385 625,122 627,887 630,680
<br /> Total Expenditures 1,106,013 1,412,257 1,501,305 1,355,093 1,388,432 1,405,223 1,433,192 1,457,321 1,482,500
<br />Annual Surplus/(Shortfall)(22,217) (355,563) (400,805) (353,093) (386,432) (403,223) (431,192) (455,321) (480,500)
<br />Ending Fund Balance 65,124 (290,439) (691,244) (1,044,337) (1,430,769) (1,833,992) (2,265,184) (2,720,505) (3,201,005)
<br />98
<br />120
|