HomeMy WebLinkAbout22- Finance Mid Year Budget CITY OF SAN BERNARDINO - REQUEST FOR COUNCIL ACTION
From: Barbara Pachon Subject: Mid-Year Budget Review
Director of Finance Fiscal Year 1999-2000
Dept: Finance �R�u�a'�'�L
Date: 3/6/00
Synopsis of Previous Council Action:
7/6/99 Resolution 1999-167 approving and adopting the Final Budget for FY
1999-2000
2/23/00 FY 1999-00 Mid-Year Budget Report referred to full Council by Ways &
Means Committee.
Recommended motion:
That the Mayor and Common Council receive and file the FY 1999 — 2000 Mid-Year
Budget Report.
gnature
Contact person: Barbara Pachon, Director of Finance Phone: 5242
Supporting data attached: staff report, Mid-Year Budget Report Ward:
FUNDING REQUIREMENTS: Amount: N/A
Source: (Acct. No
(Acct. Description)
Finance:
Council Notes:
'3 a000
Agenda Item No. 201,
STAFF REPORT
INTRODUCTION
Attached is the Mid-Year Budget Analysis. This report is designed to keep the Mayor
and Council informed of the current financial position of the City and to provide an early
indication of next fiscal year's budget outlook.
Each year in January, the City Administrator's Office and the Finance Department, as
well as the individual departments, review revenues and expenditures for the first half
of the fiscal year to determine if actuals are on target with projections, or if there is a
savings or shortfall from original projections. The attached report includes updated
projections with a detailed analysis of the General Fund as well as a summary review of
other operating funds. For easy reference, each page of the Mid-Year Budget Review
has been color-coded.
The Summary of Revenues, Expenditures, and Transfers (blue report) provides a
summary overview of all the major funds in the City. The first column of numbers
provides the audited beginning fund balance for each fund. The last column of numbers
on this report indicates the estimated balance for each fund at 6/30/00.
THE GENERAL FUND
Fund Balance — The FY 1998-99 audit has been completed and the audited, total
actual FY 99-00 beginning General Fund Balance (reserved and unreserved combined)
is $5,278,000. Included in this amount are the FY 98-99 General Fund continuing
appropriations, encumbrance, and revenue carryovers in the net amount of $418,000.
The revised estimate for the FY 99-00 total ending fund balance (including both
reserved and unreserved) is $7,386,603. Of this amount $4,127,400 is designated as
the budgeted reserve (in accordance with the direction of the Mayor and Council during
the FY 99-00 budget adoption process).
At this time it appears that the remaining undesignated ending General Fund balance
will be $3,259,203. This is approximately $1,150,603 higher than projected at the
beginning of the fiscal year. This increase is due primarily to increased growth in
several revenue sources. These revenues are discussed in greater detail in their
respective section below.
General Fund Revenues — The Estimated Revenues and Expenditures General Fund
report (pink report) provides a summary of the General Fund revenue estimates by
category. The yellow report provides a detailed analysis of the projected General Fund
Revenues. The estimated General Fund revenues are projected to be $1,378,800
higher than originally budgeted.
Sales tax revenue continues its strong recovery. As reported to the Mayor and Council
in the FY 1998-99 Final Report, the final Sales Tax payment to the City last fiscal year
occurred after the budget adoption process and was significantly larger than expected.
1
Sales tax receipts as of December 1999 indicate this trend will continue. An additional
$1,020,000 over originally budgeted amounts is now anticipated (4.5% increase over
original projections).
Vehicle in Lieu Fees (VLF) revenue also experience unexpected growth at the end of
last fiscal year and this year's receipts to date indicate the growth will continue. An
additional $475,000 over originally budgeted projections is expected for a total of
$8,875,000. The revenue has not yet been negatively affected by last year's State
legislation reducing vehicle registration fees.
Reimbursement from the State for State mandated programs is expected to be
$235,000 higher than expected. This is due primarily to the State funding full
reimbursement of past year's claims that were previously only partially reimbursed.
Property Tax revenue appears to be performing slightly better than anticipated and a
2% increase ($158,300) over originally budgeted amounts is projected.
Based on the past six months activity, the City Clerk's Office predicts Transient
Occupancy Tax (TOT) will be approximately 4.6% higher than originally budgeted, for a
total of $1,950,900 expected by the end of the fiscal year.
Overall, the revenue category of Charges for Services is expected to be approximately
3.4% ($108,400) less than originally budgeted. Factors contributing to this shortfall
include:
Revenue from development related fees remain at levels consistent with last
fiscal year, but have not continued to grow as originally projected by
Development Services.
Now that a full year of history exists regarding revenue from the relatively new
Passport Program, revenues can be more accurately projected. It is now
projected that revenue will be $20,000 less than originally budgeted. The
reduction of this estimate is also due in part to the expected opening of passport
facilities in three neighboring cities.
Code Compliance estimated revenues related to Weed Abatement will be
$50,000 less than originally budgeted. Additionally, the newly established
"Release of Pendency Notice" fee is projected to reach only 40% of the originally
budgeted amount for a total of$20,000.
Overall, the revenue category of Licenses and Permits is expected to be 3.8% less than
originally budgeted projections. The primary factor contributing to this shortfall is related
to Fire Department revenues. The Fire Department expects to collect less than 50% of
the originally budgeted amounts for Fire Citations and Fire Plan Check fees. This is
attributed in part to the Fire Department's difficulty in filling vacant positions within the
Fire Prevention Unit. The Fire Chief will be working with Development Services staff
and the City Administrator's Office to resolve these issues.
2
Expenditures and the Vacancy Factor— The Estimated Revenues and Expenditures
General Fund Report (pink report) provides a list by department of the estimated
General Fund expenditures. It is projected there will be an estimated expenditure
savings (vacancy factor savings) in the General Fund of $2,423,903. Savings from
Animal Control, CAN and the Library (these funds are subsidized by the General Fund
through transfers) total $84,996. Combined, total expenditure savings are projected to
be $2,508,899. This is $8,899 higher than the target expenditure savings goal of
$2,500,000. The report entitled Analysis of FY 1999-00 Vacancy Factor (peach report)
gives a breakdown of the vacancy factor by department.
As was discussed during the budget process, each department was directed to try to
achieve the target goal amount of expenditure savings assigned to them. The target
amounts were based on previous years' history of expenditure savings. Generally, the
majority of expenditure savings are based on staff vacancies. Departments with a large
number of vacancies were able to achieve their level of expenditure savings.
Departments with fewer vacancies were not able to meet their goals.
Of the twenty department/divisions assigned vacancy factors, fourteen will meet or
exceed their vacancy factor targets. However, at this time it is projected that the
following departments will not be able to meet their target goal amounts: Library,
Facilities Management, Development Services, City Attorney, Police Department, and
the Fire Department.
Facilities Management, Police Department, Library, and Development Services have all
been impacted by higher than anticipated electric charges. Facilities Management is
currently researching the unusually high electric charges and will make
recommendations within the next month. The Police Department, Facilities
Management, and Development Services have also been impacted by higher than
anticipated garage charges. The Fleet Division has experienced a significant jump in
fuel prices, which impacts departments with large fleets, such as the Police Department.
The Fire Department was not assigned a vacancy factor goal. It appears that the Fire
Department will exceed their budget by $255,100.
OTHER FUNDS
The Special Revenue Funds Revenue Report (green report) provides a detailed
analysis of all the other funds' projected revenues. Estimated expenditures for other
funds can be found summarized on the Summary of Revenues, Expenditures, and
Transfers Report (blue report). In general, the revenue and expenditure projections for
the majority of the other funds are on target with the exception of the following:
The Asset Forfeiture Fund is projected to receive an additional $108,100 in revenues
due the anticipated resolution of forfeiture cases that have been pending.
The Animal Control Fund is projected to have a revenue shortfall of approximately
$90,500 below originally budgeted amounts. However, this revenue shortfall will be
offset in part by expected expenditure savings of $75,100. The revenue shortfall is
3
attributed primarily to the delay in hiring part-time employees for the licensing
canvassing program. Additionally, the Department has experienced a number of other
vacancies, which have affected its ability to collect various fees.
The Stadium Fund deficit is projected to be slightly lower than originally projected. As
presented to the Mayor and Council earlier this month, the Baseball Stadium Fund
anticipates increased revenues from activities related to the marketing contract.
However, expenditures are slightly higher than expected due primarily to increased
electric costs.
CAN has been able to secure more contracts for production than originally anticipated
after reorganizing the department last fiscal year and is anticipating a 2.8% increase in
revenues over original projections ($25,000). However, some of this increased revenue
will be used to fund the cost of per-diem employees that are needed to work on
productions as contracts increase.
The Refuse Fund is projected to have a deficit of $1,918,400 at the end of the fiscal
year, which is higher than originally projected. This is attributed primarily to two factors:
increased expenditures for fuel and vehicle maintenance charges and a large number of
write-offs for uncollectible accounts.
As was explained in the December staff report to the Mayor and Council regarding
preventative maintenance inspections (PMI's), Refuse has experienced a high number
of truck repairs. Additionally, the Refuse Department conducted a comprehensive
review of their accounts and turned a large number of delinquent accounts over to a
collection agency. When accounts are turned over to an outside collection agency, the
anticipated revenue from those accounts is written off the books. Finally, it appears that
revenues will be approximately 1% less than originally budgeted. The City
Administrator and the Finance Department are working with Public Services to address
these issues and develop recommendations to reduce the fund's projected deficit.
The Fleet Division has experienced a significant increase in fuel charges. This impact is
passed directly on to user departments, and departments with large fleets such as the
Police Department and the Refuse Division are severely impacted. The Fleet Division
anticipates that fuel prices may continue to rise and will not be reduced, resulting in an
overall increase in fuel costs of approximately $300,000. The Finance Department is
working with Public Services to develop recommendations to address this shortfall.
The Utility Fund's water charges budget of $93,600 has already been exceeded. This is
attributed primarily to changes in the Water Department's billing system. It appears the
City is now being charged for water meters that it was never charged for before. The
City Administrator is working with the General Manager of the Water Department to
resolve the situation.
TRANSFERS
The final set of reports, Transfers In and Transfers Out (purple report) provides the
revised estimates for each transfer. As indicated by the report, transfers are generally
on target with the following exceptions; the transfer to the Animal control Fund from the
4
General Fund was increased by $23,300 to cover the fund's net shortfall as discussed
above; the transfer to the CATV fund was decreased by $30,500 due to increased
revenues generated by that fund, and, because traffic safety revenues increased due to
new legislation implemented last year, $145,000 additional revenue was transferred
from the Traffic Safety fund to the General Fund.
CONCLUSION
In order to maintain budgetary control, staff will be bringing forward to the Mayor and
Council in March a follow-up report that addresses some of the issues brought to the
forefront during the Mid-Year review process. This follow-up report will be presented to
the Mayor and Council at the same meeting the Mid-Year Report is presented. Due to
the complexity of the issues, and the importance of getting the Mid-Year Report to the
Ways and Means Committee as soon as possible, bringing these recommendations
directly back to the Mayor and Council in one consolidated follow-up report is the most
practical, efficient way to handle the issues.
RECOMMENDATION
Staff recommends that the Mid-Year Budget Report be received and filed.
5
N N N N N N y Nyaa N N N N N + > + > > + > + > +
N + + 0 0 0 0 0 0 O
> T V W N > b m m A N + O b m V m N m
O - O c o m m D A c 0 m 3 D m m r.1 v z D 1 v T D n m r y +
Z D D b D m m
D m T � -A Dmm 7pc m v y c y m M o m T Cmi 3 n 25 A rn po 3 O r z
_ z x m r
rm ?13cz � -i m A rbTlmmomT am m A zm
-1 n m n -� n 0 m c D A z ) D r m z z m v < D
D C co p pp r z Z A Z o D .m v p r C i b r n O .� O O m A < m r
y S N D p GI m n z p 1 A m m D D n Z y y p W T m < C .�
Z m O n O A b , T D -4 C m m N T D C m m z n
T f 3 0 m m Z 0 o M x Z r D tp D A y C ai C p o
y z N 1 -1 c � .� Z W k r n Z O z
'� m n b S 1 .� O n m 0 m C z 1 m A z O
OO - ; mC nZO �' b m 3 O Nm cn
c n _� p
47 _1 y z - O z m 1 9 ;e
C N c O m i z z T X 0
Z ti n z m =
y n 0 y 3
b N A W + N N N C O
V N V b W tr V A N W A N N N .W� N N C1
N A A m b N w fn A N O m W W W N W N N V �o y
00 W OD W m O A b to N w T m m b m A
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o O n
N
N > C
b > N w W > m C
m O V 0 fVll N N A A W N m W Owp O A N N � A + m OWO 001 2 D
V O V O N 0 0 0 0 N A O N O O O O N O b b O N O O V m m S j
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3 T
w z
m
Z n D m<
p Z O
m N N 0 m m m N W T C T
o z 0 m H
o n N D
0 0 0 0 0 0 0 0 0 0 °o °o °o °o . 0 0 0 0 0 0 0 0 0 0 0 0 0 o a m z
ro p y < v m
N N A N N A W A A N p C 7! Y m m D
V W b b m O b b tJ N m A V O b > A W + A W V A T W
A A m N V m > m b m N b V b W A N A > b A m N W p b V O G f•
m W m W b O N m W m m m V W V b m A m W N m O N w A W A V m m O y > � 71
C p
l;1 m O
0
o z
N + Z 0
N N > m N > W N m O 1
A V w m m b 0 A N b W b + N N w V b
m N b O N IJp A f�.l A AIp O W U fn p + N o W W V O O
z
0 0 0 0 0 0 0 o m O o o N o 0 0 0 0 0 0 0 0 o b m N
0 0 0 0 0 0 0 0 0 0 0 m o 0 0 0 o m o 0 0 0 0 0 0 0 0 0 o J T
p m
> 2 N
Z ti
{n > N N
O O N O J O >
O O (ll O (n O UI O T O (All O pmj m Q
N 0 0 0 to O N m N N C'
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O
m N > N m m Rf
> A A N W
> N m A w m pp
N O V V V m N V V V V A O b (]
N O A N N b O N b A m N b O m N U W N N + W O O W W V Imp
0 0 0 0 0 0 0 0 O O m 0 O O O b 0 0 0 0 0 0 0 0 0 0 0 b z
Z y
+ b 41 V m W UZZ: >w V W 0 0 W
b W N W 0 1N0 + .Z
1
Z 0 i0 ; 0 r -4 m r m z
D D Z m m r m m z D
m r r m - mu --r11 -A1 y
�
Z m A m T 0 < r A
G) C A z f7 < 0 m y m {� .r-
m z D i 3 m c C < m
,y z
N r T T N m 0 c °
T N 0 Z O z m z
a < < D i m N r
N 1 C ..
m m o 0
T 3 Z
� c
z
m o
w N
m
C N W 100 m � W 1N.I A A v Y
m A A V N W b W N O Z
0 0 0 0 0 0 0 0 0 n
o 0 0 0 0 0 0 0 0 m
y + N
C
N A 01 W N A W N t>1 3
A O A J V 001 N OVO N A 'z D
� A N O N W 00 00 N W G A
N b W A Of W A V t0 R1 a �
Q o O O O O O o 0 0 N O
m O 0 0 0 0 0 0 0 0 O 3 T
m + z m m _O
D m
W r m Z O
O T C T
m N
y y Z
" r K m
N 1A0 w A A U W W C A < m m p
z a D z z
j N A 00 N N j W + N O
m O m m c O
e m Z
n m O
O M
°o D
w Z
tmJl 0 0 0 0 0 0 0 0 � O N
w o 0 0 0 0 0 0 o G T
q m
a 2 N
o �
1w0 � o N A
N O O O O
O O O
O 0 0 0 0 0 0 0 0
A + �
O m W N N W N In
O y
N N W A m N Of N N Q
N OI W N N A A A f� y
Of N W V t0 W A A OI C �'
W 0 0 0 0 0 0 0 0 y
io N m a 0 y
0 o p w 10 N OI o ^a y
A 0 0 0 0 0 0 0 n 0
V 0 0 0 0 0 0 0 0 A
CITY OF SAN BERNARDINO
ESTIMATED REVENUES AND EXPENDITURES
MIDYEAR FISCAL YEAR 1999-2000
GENERALFUND
VARIANCE...:.
` FY 1999.00 FY 1999-00 ' FAVORABLE/
BUDGET MIDYIR EST (UNFAVORABLE)
ESTIMATED REVENUE:
Property Taxes $ 6,993,600 $ 7,151,900 $ 158,300
Other Taxes 42,441,500 43,599,800 1,158,300
Licenses& Permits 5,427,600 5,218,500 (209,100)
Fines and Penalties 682,000 665,500 (16,500)
Use of Money& Property 1,290,500 1,230,500 (60,000)
Intergovernmental 13,388,300 13,906,400 518,100
Charges for Services 3,119,000 3,010,600 (108,400)
Miscellaneous 3,343,200 3,281,300 61,900
Total Estimated Revenues $ 76,685,700 $ 78,064,500 $ 1,378,800
Total Transfers In: $ 7,292,800 $ 7,133,500 $ 159,300
TOTAL ESTIMATED:FUNDS AVAILABLE: $ 83,978,500: $ 85,198,000 $ ;`..1,219,500:
ESTIMATED EXPENDITURES:
Mayor $ 655,900 $ 618,855 $ 37,045
Common Council 370,600 360,000 10,600
City Clerk 1,005,800 950,375 55,425
City Treasurer _ 18,200 18,200 -
City Attorney 1,776,000 1,753,900 22,100
Code Compliance 3,019,800 2,516,200 503,600
General Government 2,068,400 2,068,400 -
City Administrator 523,400 489,900 33,500
Human Resources 328,500 310,000 18,500
Finance 1,171,600 1,115,800 55,800
Civil Service 274,100 268,811 5,289
Development Services 6,479,300 6,279,300 200,000
Fire 17,973,800 18,228,900 (255,100)
Police 36,276,800 35,153,951 1,122,849
Facilities Management 3,182,000 3,045,200 136,800
Parks, Recreation, &Comm Service 4,691,500 4,458,305 233,195
Public Services 2,539,100 2,294,800 244,300
Total Estimated Expenditures 6. 82,354,800 $ 79,930,997 $ 2,423,903:'.
Estimated Vacancy Factor Savings $ 2,500,000 $ - $ 2,500,000
Total Transfers Out: $ 3,165,700 $ 3,158,500 $ 7,200
TOTAL ESTIMATED DEDUCTIONS: $ 83,020,500 $ 83,089,397 $ (68,897)
EXCESS /(DEFICIENCY) OF.'.:.
AVAILABLE OVER DEDUCTIONS $ 958,000 3'3" 2,106,603 $ 1,150,603
BEGINNING FUND BALANCE 7-1.99 $ 5,278,000: $' : 5,278,000 $
ESTIMATED ENDING BALANCE $'-.6,236,000 $ 7,386,603 $ :1,150,603'
BUDGETED RESERVE $'.'.. 4,127,400 $ 4,127,400 $
ESTUNDESIGNATED BALANCE 630-00: $.'.'2,108,600 1 $ 3,259,203 $ 1,150,603
CITY OF SAN BERNARDINO
ANALYSIS OF FY 99- 00 VACANCY FACTOR
FY 99-00 FY 99-00 FY 99-00 VACANCY (UNDER)/
BUDGET MIDYEAR UNDER/ FACTOR OVER
DEPARTMENT ESTIMATE (OVER) BUD GOAL VAC GOAL
MAYOR $ 655,900 $ 618,855 $ 37,045 $ 20,000 $ 17,045
COUNCIL 370,600 360,000 10,600 5,000 5,600
CITY CLERK 1,005,800 950,375 55,425 25,000 30,425
CITY TREASURER 18,200 18,200
CITY ATTORNEY 1,776,000 1,753,900 22,100 25,000 (2,900)
CODE COMPLIANCE 3,019,800 2,516,200 503,600 100,000 403,600
GENERAL GOV 2,068,400 2,068,400
CITY ADMIN 523,400 489,900 33,500 20,000 13,500
HUMAN RESOURCES 328,500 310,000 18,500 5,000 13,500
FINANCE 1,171,600 1,115,800 55,800 50,000 5,800
CIVIL SERVICE 274,100 268,811 5,289 2,000 3,289
DEVELOPMENT SVS 6,479,300 6,279,300 200,000 275,000 (75,000)
FIRE 17,973,800 18,228,900 (255,100) (255,100)
POLICE 36,276,800 35,153,951 1,122,849 1,393,000 (270,151)
FACILITIES 3,182,000 3,045,200 136,800 180,000 (43,200)
PARKS & REC 4,691,500 4,458,305 233,195 190,000 43,195
PUBLIC SERVICES 2,539,100 2,294,800 244,300 150,000 94,300
ANIMAL CONTROL 1,020,400 945,300 75,100 5,000 70,100
CAN 343,200 333,304 9,896 5,000 4,896
LIBRARY 2,747,500 2,747,500 - 50,000 (50,000)
TOTAL` $ 86,465,900 $ 83,957,001 1 $ 2,508,899 -T$ 2,500,000
'Code's savings is $180,700 general fund and$322,900 of CDBG demolition money that will be carried over to next year.
`Distribution of Vac Factor:
Vacancy Factor to Reserve 1,100,000
Vacancy Factor Sal Budget 1,400,000
Vacancy Factor Excess 8,899
Total 2,508,899
CITY OF SAN BERNARDINO
MIDYEAR GENERAL FUND REVENUE REPORT
FISCAL YEAR 1999-2000
ACTUAL DEC YTD I BUDGET I FY00 REVISED OVER/(UNDER)
DESCRIPTION 1998-1999 FY99-00 FY99-00 %COLL FY 99-00 ORIG BUDGET
PROPERTY TAXES
4001 Current Secured 6,063,838 2,894,251 6,100,000 47% 6,200,000 100,000
4002 Current Unsecured 386,187 368,304 350,000 105% 378,300 28,300
4003 Prior Taxes 413,666 213,732 400,000 53% 420,000 20,000
4006 Supplemental 75,217 40,292 60,000 67% 60,000 0
4005 Other 86,352 53,665 83,600 640/. 93,600 10,000
Total Property Taxes 7,025,260 3,570,244 6,993,600 51% 7,151,900 158,300
OTHER TAXES
4221 Sales Tax 22,433,177 10,455,697 22,500,000 46% 23,520,000 1,020,000
4224 Utility User's Tax 15,092,662 6,569,576 15,000,000 44% 15,000,000 0
4201/15 Franchise Tax 2,016,166 197,629 2,001,500 10% 2,010,500 9,000
4215 Tow Franchise 237,960 159,980 270,000 59% 290,000 20,000
4222 Transient Occupancy Tax 1,892,975 827,867 7865,000 44% 1,950,900 85,900
4225 Sales Tax Safety 473,984 223,383 480,000 47% 503,400 23,400
4223 Real Prop. Transfer Tax 350,355 93,849 325,000 29% 325,000 0
Total Taxes 42,497,279 18,527,981 42,441,500 44% 43,599,800 1,158,300
LICENSES AND PERMITS
4301 Business Registrations 3,823,279 1,513,063 4,000,000 38% 4,021,000 21,000
4330 Building Permits 413,637 189,443 400,000 47% 400,000 0
4331 Mechanical Permits 197,088 99,777 200,000 50% 200,000 0
4362 On Site Permits 130,114 58,112 146,000 40% 130,000 (16,000)
4363 On Site Plan Check 56,318 22,541 65,000 35% 55,000 (10,000)
4361 Construction Permits 80,627 33,664 70,000 48% 70,000 0
4342 EMS Membership 25,614 20,499 28,800 71% 26,000 (2,800)
4336 Fire Code Permits 109,585 66,540 208,500 32% 133,000 (75,500)
4337 Fire Plan Check 0 6,604 121,000 5% 25,000 (96,000)
4339 Misc Fire 0 0 17,300 0% 2,000 (15,300)
4351 Street Cut Permits 2,998 5,280 7,500 1 70% 7,500 0
4333 Mobile Home Park Permits 28,223 2,341 28,000 8% 28,000 0
4352 Misc Licenses & Permits 41,122 20,019 50,000 40% 50,000 0
4303 Misc City Clerk Permits 63,589 17,205 61,500 28% 46,000 (15,500)
4304 Misc Planning Lic/Permit 19,618 11,640 20,000 58% 23,000 3,000
4360 Grading Permits 3,388 470 4,000 12% 2,000 (2,000)
Total License & Permit 4,995,200 1 2,067,198 5,427,600 38% 5,218,500 (209,100)
FINES AND PENALTIES
4420 Parking Citations 535,772 203,169 600,000 34% 550,000 (50,000)
4410 General Fines 83,463 31,352 72,000 44% 110,000 38,000
4450 Fire Citations 4,613 1,150 8,000 14% 3,500 (4,500)
4421 Vehicle Abatement 2,725 653 2,000 33% 2,000 0
Total Fines/Penalties 626,573 236,324 682,000 35% 665,500 (16,500)
CITY OF SAN BERNARDINO
MIDYEAR GENERAL FUND REVENUE REPORT
FISCAL YEAR 1999-2000
ACTUAL DEC YTD BUDGET FY00 REVISED OVER/(UNDER)
DESCRIPTION 1998-1999 FY99-00 FY99-00 %COLL FY 99-00' ORIG'BUDGET
USE OF MONEY & PROPERTY
4505 Interest Earnings 780,084 287,820 865,000 33% 865,000 0
4520 Land & Building Rental 224,766 240,694 265,500 91% 265,500 0
4530 Parking Rental Fee 66,617 52,372 70,000 75% 70,000 0
4922 Sale of Property 106,702 3,509 80,000 4% 20,000 (60,000)
4540 Vending Machine Commis 10,107 4,998 10,000 50% 10,000 0
Total Money & Property 1,188,276 589,393 1,290,500 46% 1,230,500 (60,000)
INTERGOVERNMENTAL
4603 Motor Vehicle In Lieu 8,376,987 3,371,380 8,400,000 40% 8,875,000 475,000
4621 Booking Fee Subvention 0 689,066 613,700 112% 689,100 75,400
4622 ERAF Subvention 0 410,811 477,400 86% 462,800 (14,600)
4670 CDBG Reimb, 1,040,599 573,546 2,734,600 21% 2,411,700 (322,900)
4670 20% Reimb. 676,359 4,858 42,800 11% 42,800 0
4670 Tax Increment Reimb. 778,358 207,800 271,400 77% 271,400 0
4606 Homeowner's Exemption 164,018 23,935 175,000 14% 175,000 0
4616 POST 152,447 16,188 130,000 12% 100,000 (30,000)
4625 State-Mandated Costs 219,857 330,869 215,000 154% 450,000 235,000
4673 Water Reimbursement 179,112 179,212 195,900 91% 195,900 0
4671 SBIAA Reimbursement 89,818 40,590 89,000 46% 89,000 0
4615 Disaster Prep. Program 29,561 0 22,500 0% 20,700 (1,800)
4607 Off-Highway Vehicle Tax 4,964 0 3,000 0% 3,000 0
4619 Mutual Aid/Disaster Reimb 156,223 30,779 18,000 171% 120,000 102,000
Totallntergovernmental 1 11,868,303 5,879,034 13,388,300 44%1 13,906,400 518,100
CHARGES FOR SERVICES
4810 Misc. Develop. Svcs. 24,193 1,687 11,000 15% 3,300 (7,700)
4731 Plan Check Fee 166,983 86,969 197,000 44% 175,000 (22,000)
4880 EMS User Fee 405,130 285,881 400,000 71% 500,000 100,000
4798 Storm Drain Utility Fee 229,862 128,106 275,000 47% 250,000 (25,000)
4815 Weed Abatement 266,198 96,005 250,000 38% 200,000 (50,000)
4733 Building Demolition 704,669 321,200 600,000 54% 600,000 0
4714 Develp Project 71,012 59,109 75,000 79% 100,000 25,000
4305 Annual Alarm Permits 178,512 50,069 150,000 1 33% 150,000 0
4780 Misc Charges 18,007 8,316 25,000 33% 18,000 (7,000)
4766 Building Permit Review 5,517 719 6,000 12% 3,000 (3,000)
4865 Non-Resident Fees 3,393 1,416 3,500 40% 3,000 (500)
4720 Plan Review Fee 56,142 22,199 60,000 37% 50,000 (10,000)
4864 Swimming Pool Fee 55,638 47,706 58,200 82% 50,000 (8,200)
4719 HUD Building Inspection 53,392 16,520 65,000 25% 30,000 (35,000)
4718 Environmental 7,586 7,080 10,000 71% 10,000 0
4785 Non Subdivision Str Imp 48,933 3,606 50,000 7% 10,000 (40,000)
4863 Class Registration Fee 14,771 5,371 15,000 36% 12,000 (3,000)
CITY OF SAN BERNARDINO
MIDYEAR GENERAL FUND REVENUE REPORT
FISCAL YEAR 1999-2000
ACTUAL I DEC YTD I BUDGET FFYOO REVISED OVER/(UNDER)
DESCRIPTION 1998-1999 FY99-00 FY99-00 %COLL FY99-00 JORfGBUDGETj
4711 Subdivision 83,954 24,019 75,000 32% 60,000 (15,000)
4862 Park Energy Fee 17,461 10,241 32,000 32% 25,000 (7,000)
4707 Passport Fees 42,461 27,776 90,000 31% 70,000 (20,000)
4702 County Contract 100,000 0 250,000 09% 250,000 0
4861 Program/Facility Use Fee 30,160 11,034 26,000 42% 23,000
4710 Misc. DevelopmentServs 36,796 14,175 22,000 64% 30,000 8,000
4743 Towing Release Fee 131,620 93,480 150,000 62% 150,000 0
4705 Utility Collection Fee 21,288 0 36,000 0% 30,000 (6,000)
4782 Public Wk Subdivision 76,378 4,390 12,000 37% 10,000 (2,000)
4790 Signal Maint/Energy Fee 101,069 21,354 10,000 214% 30,000 20,000
4802 Str Light Energy Fee 19,385 0 12,000 0% 12,000 0
4701 Election Filing/Copies 860 7,122 4,000 178% 7,400 3,400
4747 False Alarm Fee 37,157 47,243 80,000 59% 100,000 20,000
4735 Release Pendency Notice 0 0 50,000 0% 20,000 (30,000)
4881 Paramedic Reimb Contrac 0 16,070 19,300 83% 28,900 1 9,600
Total Charges 3,008,527 7418,863 3,119,000 45% 3,010,600 (108,400)
MISCELLANEOUS
4906 Water Fund Contr. 1,423,321 607,668 1,375,000 44% 1,425,000 50,000
4910 Admin Service Charge 410,539 404,400 410,500 99% 404,400 (6,100)
4901 Misc. Other Revenue 517,781 17,089 811,200 2% 611,200 (200,000)
4912 Off Track Betting 171,596 77,418 170,000 46% 170,000 0
4741 Sale of Photos 76,435 44,333 75,000 59% 80,000 5,000
4740 Police Misc. Receipts 488,000 408,794 434,200 94% 450,000 15,800
4746 Property Auction 6,726 7,592 15,000 51% 10,000 (5,000)
4911 Restitutions 23,240 4,546 600 758% 8,500 7,900
4905 Litigation 21,229 49,286 25,000 197% 55,000 30,000
4904 Drunk Driver Reimburmt. 4,258 1,838 4,200 44% 4,200 0
4903 Refunds & Rebates 0 0 0 0% 0 0
4928 Booking Fee Reimb. 10,340 7,837 5,000 157% 15,000 10,000
4750 Investigation Fee 13,075 6,012 11,000 55% 15,000 4,000
4924 Damage Claim Recovery 13,602 15,375 6,500 237% 33,000 26,500
Total Miscellaneous 3,180,142 1,652,188 3,343,200 49% 2800
3, 1,3 {61,900)
TOTAL GENERAL FUND 74,389,560 1 33,941,225 76,685,700 44%1 78,064,500 1,378,800
CITY OF SAN BERNARDINO
SPECIAL REVENUE FUNDS
FISCAL YEAR 1999 -2000
ACTUAL ACTUAL ACTUAL BUDGET MID-YR EST
DESCRIPTION 1996-97 1997-98 1998-99 1999-00 1999-00
105 LIBRARY FUND
4618 State Aid-Libraries 133,084 187,701 214,651 219,000 311,700
4850 Miscellaneous Recei is 12,564 11,749 11,885 25,000 15,000
4851 Library Pines 53,725 58,173 55,476 76,000 60,000
Total Library Fund 199,373 257,623 282,012 320,000 386,700
106 CEMETERY FUND
4505 Interest on Idle Cash 27,780 24,944 21,517 25,000 25,000
4775 Cemetery Burial Fee 71,093 72,278 64,171 71,000 70,000
4776 Sale of Vases 1,955 1,856 1,854 2,000 2,000
4777 Sale Concrete Boxes 32,096 33,363 27,953 33,000 28,000
4778 Sale Cemetery Plots 51,567 59,212 57,893 60,000 551000
Total Cemetery Fund 184,491 191,653 173,388 191,000 180,000
107 CABLE N FUND
4505 Interest on Idle Cash 4,386 1,403 173 0 0
4670 Economic Development Reimb. 0 35,451 0 0 0
4922 Sale of Equipment 70,483 936 113,414 90,000 115,000
Total Cable N Fund 74,869 37,790 113,587 90,000 _. 115,000
108 ASSET FORFEITURE FUND
4505 Interest on Idle Cash 10,066 9,019 8,472 10,000 8,500
4672 Asset Forfeiture Federal DOJ 16,909 17,997 131,058 0 1,800
4927 Asset Forfeiture 35,490 120,015 100,325 21,300 115,000
4929 Asset Forfeiture-Drug/Gang 6,030 20,060 16,797 3,800 17,900
Total Asset Forfeiture Fund 68,495 167,091 256,652 35,100 143,200
109 PARKING/BUSINESS IMPROVMT FD
4302 Parkin /Business Improvement 141,386 130,931 116,661 130,000 130,000
45051nterest on Idle Cash 1,182 1,419 957 1,000 1,000
Total Parkin /Business Fund 142,568 132;350 .1 17,616 131,000 I 131,000
110 PARKING DISTRICT FUND.
4010 Special Assessment-Land 152,519 8,703 1 0,968 58,000 58,000
4011 Special Assessment-Phase ll 29,902 1,767 3,766 0 1,900
4505 Interest on Idle Cash 4,804 3,224 929 2,100 1,200
4530 Rental Fee-Parking 9,538 3,607 1,588 0 1,700
4670 Economic Development Reimb. 39,097 143,312 148,706 158,100 158,100
Total Parkin District Fund. 235,860 160,613 215,957 218,200 220,900
111 TRANSPORTATION FUND
4505 Interest on Idle Cash 27,232 13,509 5,119 6,500 5,500
4626 Rideshare Reimbursement 194,307 195,392 199,637 180,500 203,400
4670 Economic Development Agency 0 12,151 0 0 0
4916 Van Pool Contributions 2,861 3,000 0 0 0
4906 Water Department 3,000 995 3,000 3,000 3,000
Total Transportation Fund 227,400 .225,047 207,756 190,0001 212,900
122 ARTICLE 8 -LTF 83,291 87,432 --0F 115,000 115,000
124 ANIMAL CONTROL FUND
4320 Animal License 141,047 153,282 132,553 250,000 197,000
4352 Misc. License 8 Permits 532 2,000 1,000 1,000 1,500
4410 General Fines 20,637 20,706 20,344 22,500 8,000
4430 Animal License Penalty 12,940 26,799 19,487 20,000 25,000
4756 Animal Adoption Fee 9,644 13,013 15,542 14,000 16,000
4757 Contractee Shelter Fee 362,361 445,302 413,222 425,000 425,000
CITY OF SAN BERNARDINO
SPECIAL REVENUE FUNDS
FISCAL YEAR 1999 -2000
ACTUAL ACTUAL... ACTUAL BUDGET MID-YR EST
DESCRIPTION. 1996-97 1997-98 1998-99 1999-00 . 1999-00
4758 Livestock Fee 740 965 2,038 1,000 1,000
4759 Apprehension Fee 25,044 24,588 22,355 24,000 10,000
4760 Board Fee 22,479 21,352 22,328 21,000 10,000
4761 Field Service Fee 1,961 1,605 1,629 1,800 1,000
4763 Owner Release Fee 21,374 21,259 24,466 34,900 32,000
4764 Vaccination Fee 9,124 9,790 10,284 9,500 9,500
4765 M,crochi Fee 1,163 0 0 2,000 0
4907 Miscellaneous Receipts 4,627 18,013 17,350 18,000 18,200
Total Animal Control Fund 633,673 758,674 702,598 844;700 754,200
126 SPECIAL GAS TAX FUND
4505 Interest on Idle Cash 71,761 73,346 12,137 35,000 18,000
4610 State Aid-2106 647,184 734,246 730,316 750,000 750,000
4611 State Aid-2107 1,533,085 1,503,320 1,481,603 1,550,000 1,550,000
4612 State Aid-2107.5 10,000 10,000 10,000 10,000 10,000
4614 Pro2 111-Highway Users Tax 1,092,404 1,109,801 1,143,737 1,050,000 1,150,000
4945 Reimbursement 165,544 251,808 0 38,000 38,000
Total Gas Tax Fund .3,519,978 316821521 3,377,793 3,433;000. 3,516,000
527 REFUSE FUND
4505 Interest on Idle Cash 59,535 9,035 1,064 0 0
4830 Commercial Rubbish 249,098 236,067 396,141 420,000 420,000
4831 Commercial Bin Rent 398,487 427,169 208,507 0 82,700
4832 Commercial Bin Service 4,930,406 4,928,314 6,128,380 6,517,900 6,517,900
4833 Commercial Special 474,476 603,120 600,462 796,000 500,000
4836 Commercial Bin Service-Malls 79,929 87,147 18,678 0 200
4837 Automated Commercial Rubbish 50,753 59,737 46,163 47,500 44,200
4840 Residential Water Billed 6,066,917 6,054,788 6,747,000 6,652,800 6,800,000
4841 Residential'B"Accounts 364,034 439,582 475,075 528,000 500,000
4842 Residential Specials 0 4,904 7,206 5,400 6,000
4843 Dino Bin Service 1,157,421 1,113,217 1,216,057 1,357,900 1,273,000
4849 Sale of Paper/Salvage Material 1,604 0 23,643 0 0
4901 Miscellaneous Other Revenue 33,056 49,462 62,098 50,000 45,000
4903 Refunds and Rebates 10,477 20,897 25 0 0
4923 Sale Salvage Mater 3,241 20,319 0 0 0
Total Refuse Fund 13,879,434 14,053,758 15,930,499 16,375,500 76,189,000
128 TRAFFIC SAFETY FUND
4440 CVC Fine 32,738 277,981 743.639 600,000 745,000
Total Traffic Safe Fund 32,738 217,981 743,639 600,000 745,000
129 1/2 CENT SALES/ROAD TAX FUND
4505 Interest on Idle Cash 126,840 153,135 86,858 120,000 100,000
4613 12 Cent Sales Tax 1,561,591 1,686,253 1,777,820 1,700,000 1,800,000
4627 Measure I Arterial 0 0 0 0 0
4945 Construction Reimbursement 21,466 0 0 0 0
Total 112 Cent Sales Tax 1,709,897 1,839388 1,866,678 1,820,000 1,900,000
131 SB 300
4653 SB 300 0 0 46,994 0 0
4945 Street Construction 0 0 0 0 0
131 SB 300 0 0
40,9941 0 0
CITY OF SAN BERNARDINO
SPECIAL REVENUE FUNDS
FISCAL YEAR 1999-2000
ACTUAL ACTUAL ACTUAL BUDGET MID-YR EST
DESCRIPTION 1996-97 1997-98 1998-99 1999-00 1999-00
132 SEWER LINE MAINTENANCE
4505 Interest on Idle Cash 68,907 93,053 69,940 80,000 80,000
4820 Sewer Line Maint 1,300,603 1,284,585 1,331,684 1,300,000 1,300,000
Total Sewer Line Maintenance 1,369,510 1,377,638 7,401,624 1,380,000 1,380;000
133 BASEBALL STADIUM
4520 Land/Buildin Rental 10,000 10,750 21,425 114,000 124,200
4901 Baseball Team Lease Agreement 42,326 106,864 144,458 85,900 115,300
Total Baseball Stadium 52,326 117,6141 165,8831 199;900 I 239,500
242 STREET.CONSTRUCTION FUND
4630 State Aid-Street Constr. 162,912 6,804 0 2,126,500 669,000
4658 Federal Aid-FAU 2,572,979 6,050,710 3,193,835 16,252,500 744,500
4901 Miscellaneous Receipts 0 0 0 0 0
4945 Construction Reimbursement 811,246 1,049,951 866,407 663,000 200,000
Total Street Constr. Fund 3,547,137 7,107,465 7060,242 '19,062,000 7,613,500
243 PARK CONSTRUCTION FUND
4505 Interest on Idle Cash 43,157 29,751 19,011 26,000 24,000
4901 Miscellaneous 0 0 0 0 0
4732 Park Development Fee 56,820 144,719 159,903 140,000 140,000
4945 Construction Project Reimb. 0 0 82,000 10,000 10,000
Total Park Construction Fund 99,977 174,470 260,914 176,000 174,000
244 CEMETERY CONSTRUCTION FUND
4505 Interest on Idle Cash 707 782 388 500 500
4778 Sale Cemetery Plots 4,213 3,781 3,840 3,500 3,500
Total Cemetery Constr. Fund 4,920 1 4,563 1 4,226 .4,000 1 4,000
245 SEWER LINE CONSTRUCTION FUND
4505 Interest on Idle Cash 180,271 205,606 138,471 200,000 200,000
4821 Sewer Lateral Fee 120 1,619 13,292 2,000 2,000
4822 Sewer Connection Fee 78,921 168,677 179,252 160,000 160,000
Total Sewer Line Constr. Fund 259,312 375,902 331,015 362,000 362,000
246 INDIAN BINGO SETTLEMENT FUND
4505 Interest on Idle Cash 14,187 17,654 10,308 12,000 12,000
4902 Indian Bingo Contribution 0 1 0 1 0 0 0
4945 Reimburse Street Construction 281,906 1 0 1 0 0 0
Total Indian Bingo Fund 296,093 17,654 10,308 12,000 12,000
247 CULTURAL DEVELOP FUND
4335 Cultural Devel. Constr. Fee 34,968 95,758 66,397 75,000 75,000
4505 Interest on Idle Cash 542 2,027 (429) 1,000 500
Total Cultural Devel Const Fund 35,510 97,785 65,968 76,000 1 75,500
248 STORM DRAIN CONSTR FUND
4505 Interest on Idle Cash 114,404 112,423 54,960 115,000 60,000
4818 Storm Drain Fee 224,590 374,688 407,413 330,000 330,000
4945 Construction Reimbursement 1,530,150 I 45,600 1 0 1 0 0
Total Storm Drain Constr. Fund 1,869,144 L 532,711 1 462,373 445,000 390,000
CITY OF SAN BERNARDINO
SPECIAL REVENUE FUNDS
FISCAL YEAR 1999-2000
ACTUAL ACTUAL ACTUAL -BUDGET MID-YR EST
DESCRIPTION 1996-97 1997-98 1998-99 1999-00 1999-00
250 TRAFFIC SYSTEMS CONSTR FUND
4505 Interest on Idle Cash 4,236 731 4,630 2,700 2,700
4658 Fed/State Aid-Street Construction 432,190 96,849 0 0 0
4803 Traffic System Fees 91,539 331,056 265,785 165,000 165,000
4945 Reimburse St Constr (14,001) 12,003 14,000 70,000 70,000
Total Traffic S stems Fund 513,964 440,719 284,415 237,700 237,700
257 CITY WIDE AD 994
4057 AD 994 4,298,242 414,201 179,758 1 100,000 1 100,000
4910 Administrative Si rvice Charges 93,303 0 I 0 1 0 1 p
Total City Wide AD 994 4,391,545 414,201 1 179,7581 100,000 100,000
621 CENTRAL SERVICES FUND
4897Interdepartmental 1 250.007 252.559 1 237,729 263,900 263,900
Total Central Services Fund 250,007 252,559 237,729 263,900 263,900
629 LIABILITY INSURANCE FUND
4505 Interest on Idle Cash 320,485 140,007 177,220 300,000 300,000
4670 Economic Development Agency 80,000 80,000 30,000 30,000 0
46711VDA/SBIAA 0 0 0 0 p
4697 Interdepartmental Receipts 2,057,000 1,950,566 1,871,200 1,822,700 1,822,700
4901 Misc. Receipts 0 36,376 0 0 0
4906 Water Department 0 0 0 0 p
4924 Damage Claim Recovery 14,014 1,987 0 0 0
Total Liabili Insurance Fund 1 2,471,499 1 2,208,936 2,078,420 1 2,152,700 1 2,122,700
630 TELEPHONE SUPPORT FUND
4541 Telephone Commission 28,459 14,414 12,692 16,000 16,000
4893 Water Dept. Receipts 80,215 87,247 99,085 154,700 145,000
4670 Economic Development A en 101,665 87,516 50,138 33,200 10,000
48971nterde artmental Receipts 696,180 526,320 540,711 607,800 600,000
4903 Refunds and Rebates 10,758 29,825 14,452 10,000 17,400
Total Telephone Support Fund 917,277 745,322 717,078 821,700 788,400
631 UTILITY FD-INTERDEPT RECEIPTS 1 3,426,355 1 3,439,116 1 3,110,213 3,205,000 3,258,300
635 FLEET SERVICES FUND
4670 EDA 0 6,936 9,380 10,700 p
4896 Re lacement Contribution 760,019 531,300 539,900 481,400 481,400
4897 Interdepartmental Receipts 3,749,416 3,845,990 4,228,950 4,150,700 4,482,200
4901/22 Misc, Other Receipts (31,446) (141,595) 0 0 0
Total Motor Pool Fund 4,477,989 4,242,631 4,778,230 4,642,800 4,963,600
678 WORKERS' COMPENSATION FUND
4505 Interest on Idle Cash 0 0 0 0 0
4897 Interdepartmental Receipts 2,188,557 2,066,777 2,034,086 1,985,400 1,985,400
4899 Premiums 134 4,471 0 p p
4670 Economic Development Agency 0 0 0 10,000 0
4901 Misc Receipts 0 0 0 0 15,000
4905 Water Department 478,756 545,653 381,343 375,000 375,000
4924 Damage Claim Recovery 80,669 0 0 0 0
Total Workers'Compensation Fd 2,748,116 1 2,616,901 1 2,415,429 1 2,370,400 2,375,400
CITY OF SAN BERNARDINO
SPECIAL REVENUE FUNDS
FISCAL YEAR 1999-2000
ACTUAL ACTUAL . ACTUAL- BUDGET MID-YR EST
DESCRIPTION 1996-97 1997-98 1998-99 1999-00 1999-00
679 Management Information Services
4505 Interest on Idle Cash 4,301 0 0 0 0
4670 EDA Reimbursement 1,350 1,206 645 500 26,000
4673 Water 0 0 385,000 461,900 461,900
4897Interdepartmental Recei is 2,163,200 2,092,329 2,621,946 2,682,000 2,682,000
4901 Miscellaneous Receipts 655 616 343 700 700
4922 Sale of Equipment 0 0 450,000 0 0
Total MIS Fund 2,160,904 2,094,151 3,457,934 3,145,100 3,170,600
GRAND TOTAL 1 49,883,652 48,072,259 1 48,056,932 1 63,019,700 46,140,000
CITY OF SAN BERNARDINO
DETAIL OF INTERFUND TRANSACTIONS
FISCAL YEAR 1999-2000
TRANSFERS - IN VARIANCE
FY 1999-00 FY 19994;0 FAVORABLE/
BUDGET MIDYR EST (UNFAVORABLE)
TO GENERAL FUND:
"From Special Gas Tax For- 2,690,100 2,690,100 0
Street Maintenance-$2,320,000
Street Lighting -$370,100
'From Traffic Safety For- 600,000 745,000 145,000
Police Costs
'From 1/2 Cent Sales & Road Tax For- 190,700 190,700 0
Administration
'From Cultural Development Fund For- 76,000 75,500 (500)
Funding Fine Arts and Civic and
Promotional Costs
'From Traffic Systems Constructions For- 25,000 25,000 0
Administration
'From Parking District For- 66,600 66,600 0
Debt Service Payment
'From AD 994 Fund For- 200,000 200,000 0
Street Lighting and Signals
'From Liability Fund For- 500,000 500,000 0
Refund Reserve Excess
'From Storm Drain Construction For- 100,000 100,000 0
Administration
'From Telephone Support For- 16,000 16,000 0
Telephone Commission & Rebates
'From Refuse Fund For- 1,831,200 1,831,200 0
Administration $1,326,200
Lease City Yards 464,000
Lease City Hall 41,000
'From Sewer Line Construction For- 100,000 100,000 0
Administration
*From SB 300 For- 10,000 6,200 (3,800)
Administration
'From Sewer Line Maintenance Fund For- 100,000 100,000 0
Administration
CITY OF SAN BERNARDINO
DETAIL OF INTERFUND TRANSACTIONS
FISCAL YEAR 1999-2000
TRANSFERS - IN VARIANCE
FY 1999-00 FY 1999-00 FAVORABLE/
BUDGET MIDYR EST (UNFAVORABLE)
'From Utility Fund For- 300,000 0 (300,000)
Refund Reserve Excess
'From MIS Fund For- 300,000 300,000 0
Refund Reserve Excess
'From Transportation Fund For- 187,200 187,200 0
Traffic Engineering Costs $50,000
Maint/Fuel for Alt. Fuel Veh $31,500
Crossing Guards $105,700
TOTAL GENERAL FUND $7,292,800 $7,133,500 (159,300)
TO ANIMAL CONTROL FUND:
'From General Fund For- 162,800 186,100 23,300
Operating Costs
TO CATV FUND:
`From General Fund For- 248,800 218,300 (30,500)
Operating Costs
TO LIBRARY FUND:
'From General Fund For- 2,352,600 2,352,600 0
Operating Costs
TO PUBLIC PARK EXTENSION:
*From General Fund For- 51,500 51,500 0
Park Facilities Improvements
TO REFUSE:
"From General Fund For- 75,000 75,000 0
Street Sweeping
TO EMS FUND:
'From General Fund For- 75,000 75,000 0
Repay Operating Loan
TO BASEBALL STADIUM:
'From General Fund For- 200,000 200,000 0
Operating Costs
TO PARKING DISTRICT:
'From Parking & Business Impr For- 98,200 98,200 0
Administration
TOTAL OTHER FUNDS $3,263,900 $3,256,700 (7,200)
GRAND TOTAL TRANSFERS-IN $10,556,700 $10,390,?00 1 (166,500)
CITY OF SAN BERNARDINO
DETAIL OF INTERFUND TRANSACTIONS
FISCAL YEAR 1999-2000
TRANSFERS -OUT VARIANCE
FY 1999-00 FY 1999-00 FAVORABLE/
BUDGET MIDYR EST (UNFAVORABLE)
FROM GENERAL FUND:
*To Animal Control Fund For- $162,800 186,100 (23,300)
Operating Costs
*To Library Fund For- 2,352,600 2,352,600 0
Operating Costs
*To CAN For- 248,800 218,300 30,500
Operating Costs
*To Baseball Fund For- 200,000 200,000 0
Operating Costs
*To EMS Fund For 75,000 75,000 0
Operating Costs
*To Refuse Fund For- 75,000 75,000 0
Street Sweeping
*To Public Park Extension For- 51,500 51,500 0
Park Facilities Improvements
TOTAL GENERAL FUND $3,165,700 $3,158,500 7,200
FROM TELECOMMUNICATION FD:
*To General Fund For- 16,000 16,000 0
Telephone Commission & Rebates
FROM SPECIAL GAS TAX:
*To General Fund For- 2,690,100 2,690,100 0
Street Maintenance Costs
FROM TRAFFIC.SAFETY:
*To General Fund For- 600,000 745,000 (145,000)
Police Costs
FROM 1/2 CENT SALES/ROAD TAX:
*To General Fund For- 190,700 190,700 0
Administration of Fund $164,000
FROM AD 994:
*To General Fund For- 200,000 200,000
Street Light and Signals
FROM PARKING & BUSINESS IMPR
*To Parking District For- 98,200 98,200 0
Administration of District
CITY OF SAN BERNARDINO
DETAIL OF INTERFUND TRANSACTIONS
FISCAL YEAR 1999-2000
TRANSFERS -OUT VARIANCE
FY 1999-00 FY 1999-00 FAVORABLE/
BUDGET MIDYR EST (UNFAVORABLE)'
FROM PARKING DISTRICT FUND
"To General Fund For- 66,600 66,600 0
Debt Service Payment
FROM CULTURAL DEVELOPMENT
'To General Fund For- 76,000 75,500 500
Fine Arts & Civic Promotional Costs
FROM TRAFFIC SYSTEM CONSTR
'To General Fund For- 25,000 25,000 0
Administration of Fund
FROM SB 300
'To General Fund For- 10,000 6,200 3,800
Administration of Fund
FROM STORM DRAIN FUND
'To General Fund For- 100,000 100,000 0
Administration of Fund
FROM REFUSE FUND
'To General Fund For- 1,831,200 1,831,200 0
Administration $1,326,200
Lease City Yards $464,000
Lease City Hall $41,000
FROM SEWER LINE CONSTR FD
'To General Fund For- 100,000 100,000 0
Administration
FROM SEWER LINE MAINT FUND
'To General Fund For- 100,000 100,000 0
Administration
FROM UTILITY FUND -
.To General Fund For- 300,000 0 300,000
Refund Reserve Excess
FROM LIABILITY FUND
'To General Fund For- 500,000 500,000 0
Refund Reserve Excess
FROM MIS FUND
'To General Fund For- 300,000 300,000 0
Refund Reserve Excess
CITY OF SAN BERNARDINO
DETAIL OF INTERFUND TRANSACTIONS
FISCAL YEAR 1999.2000
TRANSFERS - OUT VARIANCE
FY 1999-00 FY 1999-00 FAVORABLE/-
BUDGET MIDYR EST (UNFAVORABLE)
FROM TRANSPORTATION FUND
'To General Fund For- 187,200 187,200 0
Traffic Engineering Costs $50,000
Maint/Fuel for Alt. Fuel Veh $31,500
Crossing Guards $94,500
TOTAL OTHER FUNDS $7,391,000 i $7,231,700 1597300
GRAND TOTAL TRANSFERS-OUT $10,556,700 1$10,390,200 166,500