|
SIX-YEAR FORECAST: SPECIAL REVENUE FUNDS
<br />
<br />MEASURE BB FUND
<br />On November 4, 2014, the Alameda County voters approved extending the term of the
<br />Measure B program for 30 years and increased the sales tax rate by an additional one -half
<br />cent. This fund is for streets, construction and maintenance, to specifically fix roads, increase
<br />bicycle and pedestrian safety, reduce traffic congestion and improve air quality. The
<br />program is administered by the Alameda County Transportation Commission (ACTC). The
<br />program funding is effective April 1, 2015 and scheduled to sunset March 31, 2045.
<br />
<br />
<br />ASSET SEIZURE FUND
<br />This fund accounts for funds received from asset forfeiture and used exclusively to support
<br />law enforcement and prosecutorial efforts of the City. These funds may not be used to
<br />supplant any State or local funds that would otherwise be available. Funds have been
<br />earmarked to improve technology, create new programs and implement community outreach
<br />and policing initiatives.
<br />
<br />
<br />
<br />
<br />
<br />Measure BB 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
<br />Fund 141 Actual Actual Projected Projected Projected Projected Projected Projected Projected
<br />Beginning Fund Balance 1,400,125 893,956 718,128 1,043,057 1,093,863 1,188,425 195,252 (886,198) (3,056,295)
<br />Revenue
<br />Measure BB 1,503,904 1,544,764 1,617,929 1,629,000 1,679,000 1,679,000 1,679,000 1,679,000 1,679,000
<br />Other Revenue 7,561 1,907,291 7,007,000 7,005,000 7,005,000 6,005,000 6,005,000 5,005,000 5,005,000
<br /> Total Revenues 1,511,465 3,452,054 8,624,929 8,634,000 8,684,000 7,684,000 7,684,000 6,684,000 6,684,000
<br />Expenditures
<br />Personnel 219,952 271,673 - 63,194 69,439 71,973 74,198 75,932 77,758
<br />Non-Personnel 1,797,681 3,356,209 8,300,000 8,520,000 8,520,000 8,605,200 8,691,252 8,778,165 8,865,946
<br /> Total Expenditures 2,017,633 3,627,882 8,300,000 8,583,194 8,589,439 8,677,173 8,765,450 8,854,097 8,943,704
<br />Annual Surplus/(Shortfall)(506,169)(175,828)324,929 50,806 94,561 (993,173)(1,081,450)(2,170,097)(2,259,704)
<br />Ending Fund Balance 893,956 718,128 1,043,057 1,093,863 1,188,425 195,252 (886,198)(3,056,295)(5,315,999)
<br />2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
<br />Asset Seizure Fund 146 Actual Actual Projected Projected Projected Projected Projected Projected Projected
<br />Beginning Fund Balance 796,374 762,170 1,070,501 1,324,501 1,247,277 1,210,053 1,121,592 1,031,883 940,913
<br />Revenues
<br /> Asset Seizure 120,107 432,361 292,000 150,000 150,000 100,000 100,000 100,000 100,000
<br /> Interest Income/Other 570 6,375 12,000 10,000 10,000 10,000 10,000 10,000 10,000
<br /> Total Revenues 120,678 438,736 304,000 160,000 160,000 110,000 110,000 110,000 110,000
<br />Expenditures
<br /> Personnel - - - - - - - - -
<br /> Non-Personnel 154,882 130,405 50,000 237,224 197,224 198,460 199,709 200,970 202,244
<br /> Total Expenditures 154,882 130,405 50,000 237,224 197,224 198,460 199,709 200,970 202,244
<br />Annual Surplus/(Shortfall)(34,205)308,331 254,000 (77,224)(37,224)(88,460)(89,709)(90,970)(92,244)
<br />Ending Fund Balance 762,170 1,070,501 1,324,501 1,247,277 1,210,053 1,121,592 1,031,883 940,913 848,669
<br />80
<br />102
|