20-YEAR MARINA FUND ANALYSIS
FY2001 FY2001
to to
FY 1998 FY1999 FY2000 FY2001 FY2002 FY2003 FY2004 FY2005 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2010 FY2020
  Actual Actual Actual Actual Adjusted Adopted Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed Proposed TOTAL TOTAL
Beginning Fund Balance    1,461,559    1,714,388       967,161       949,016    1,490,523    1,092,693    1,340,699    1,688,424    1,199,462       901,086       900,398       894,472       225,355       273,250       528,206       790,634    1,060,752       513,784       799,135    1,092,868    1,395,226    1,706,462    2,026,835
  Revenues
    Berth Rentals    1,602,607    1,667,725    1,832,733    1,964,564    2,075,000    2,075,000    2,137,250    2,226,368    2,318,159    2,387,703    2,459,334    2,533,114    2,609,108    2,687,381    2,768,003    2,851,043    2,936,574    3,024,671    3,115,411    3,208,874    3,305,140    3,404,294    3,506,423     22,785,600      53,593,412
    Lease Payments    1,114,708    1,086,886    1,139,993    1,236,100    1,209,540    1,221,635    1,233,852    1,246,190    1,264,883    1,283,856    1,303,114    1,322,661    1,342,501    1,362,638    1,383,078    1,403,824    1,424,881    1,446,255    1,467,949    1,489,968    1,512,317    1,535,002    1,558,027     12,664,333      27,248,272
    Miscellaneous Fees         78,519       123,942       129,610       124,400       126,400       130,192       134,098       138,121       142,264       146,532       150,928       155,456       160,120       164,923       169,871       174,967       180,216       185,623       191,191       196,927       202,835       208,920       1,378,001       3,213,595
    Recreation & Events         26,123         33,644         34,134         30,080         27,810         28,644         29,504         30,389         31,300         32,239         33,207         34,203 35,229         36,286 37,374         38,496         39,650         40,840         42,065         43,327         44,627         45,966         47,345         312,605          728,580
    Interest       104,995         83,299         69,988         92,578         74,526         54,635         67,035         84,421         59,973         45,054         45,020         44,724         11,268         13,663         26,410         39,532         53,038         25,689         39,957         54,643         69,761         85,323       101,342         579,234       1,088,591
    Straw Bale Building         31,999          3,099                                                            -                     -  
    Dock of the Bay         40,000         40,600         41,209         41,827         42,455         43,091         43,738         44,394         45,060         45,736         46,422         47,118         47,825         48,542         49,270         50,009         50,759         292,920          768,054
    Donations (e.g., Benches)             176          6,000          4,800         20,125          4,100          4,203          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000          2,000           42,428            62,428
  Expenditures
    Personnel    1,489,237    1,577,917    1,516,402    1,542,715    1,698,523    1,757,971    1,819,500    1,883,182    1,949,094    2,007,567    2,067,794    2,129,827    2,193,722    2,259,534    2,327,320    2,397,140    2,469,054    2,543,125    2,619,419    2,698,002    2,778,942    2,862,310    2,948,179     19,049,896      44,952,921
    Non-personnel       955,599    1,119,435    1,192,816    1,052,391    1,221,976    1,037,201    1,057,945    1,079,104    1,100,686    1,122,700    1,145,154    1,168,057    1,191,418    1,215,246    1,239,551    1,264,342    1,289,629    1,315,422    1,341,730    1,368,565    1,395,936    1,423,855    1,452,332     11,176,631      24,483,239
    Existing Debt Service (Principal & Interest)       122,275       118,412       242,950       236,445       261,842       261,840       179,262       160,150       160,150       160,150       160,150       160,150       160,150       160,150       160,150       160,150       160,150       160,150       160,150       1,900,289       2,861,189
    New Debt Service (Principal & Interest)                         -         135,800       192,591       371,091       371,091       491,491       492,191       548,191       576,191       611,191       611,191       611,191       611,191       611,191       611,191       611,191       611,191       611,191       2,602,446       8,679,356
    CIP         51,179       200,364         21,978         95,645       727,865       202,500         96,600         85,000       570,000       271,125       170,000       160,000       883,000       670,000       255,000       180,000       200,000    1,450,000    1,160,000       210,000       210,000       210,000       210,000       3,261,735       8,016,735
    Committed Reserve: Marina Fund CIP               -                 -                 -                 -                 -                 -                 -         650,000               -                 -                 -         500,000       200,000               -                 -                 -         825,000               -                 -                 -                 -                 -                 -         1,350,000       2,175,000
    Committed Reserve: B&W 2% Set Aside               -                 -                 -                 -         200,000               -                 -                 -         250,000               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -           450,000          450,000
    Grant Matching Funds                                                                -                     -  
    Charges from Other Departments          7,619       666,650       249,589          4,354          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000          3,000           31,354            61,354
    Other new expenditures          1,870         23,621                                                            -                     -  
Surplus/Shortfall       252,829      (747,227)        (18,145)       541,507      (397,830)       248,005       347,725      (488,962)      (298,376)            (688)         (5,927)      (732,504) (980,182)      (577,640) (169,364)        (65,322)      (880,492)   (1,316,099)      (994,661)       147,788       180,974       215,073       250,113
Unadjusted Ending Fund Balance    1,714,388       967,161       949,016    1,490,523    1,092,693    1,340,699    1,688,424    1,199,462       901,086       900,398       894,472       161,968      (754,827)      (304,390)       358,842       725,312       180,261      (802,315)      (195,526)    1,240,656    1,576,200    1,921,535    2,276,948
Capital Projects
Marina Fund CIP
  General CIP          1,600          6,013         56,344
  A-C Restroom (Launch Ramp grant match)       123,000         123,000          123,000
  1.5% Public Art Contribution          3,656
  Corporation Yard Storage Shed          8,612
  Marina Restroom Partitions          6,271         16,127
  Pathway/Cabling/Sewer (PW)??         39,700
  L&M Restroom Repairs         30,000                  -                     -  
  K Dock Repairs         13,000                  -                     -  
  Marina Office Deck Beam         11,600                  -                     -  
  F&G Dock Replacement         13,800       665,000       168,000                  -                     -  
  H&I Dock Replacement       500,000         500,000          500,000
  Concrete Dock Replacement/Maintenance          7,957         90,294               -           19,439       494,340         50,000         50,000         50,000         50,000         50,000         70,000         70,000 70,000         70,000 70,000         80,000         80,000         80,000         80,000         90,000         90,000         90,000         90,000         973,779       1,793,779
  Marina Master Plan         31,595       143,405         75,000                  -                     -  
   Marina Lighting/Security         40,000               -           10,000           10,000            10,000
   Launch Ramp Phase 2         16,000                  -                     -  
   Piling Replacement               -                 -                 -           60,000         70,000         70,000         70,000         80,000         80,000         80,000       100,000       100,000       100,000       100,000       100,000       100,000       100,000         270,000       1,210,000
   Dredging Study         24,000                  -                     -  
   Sculpting Marina Channel                  -                     -  
   Dredging South Basin 500,000       500,000       1,000,000       1,000,000
   J-O Replace Ramps to Docks         20,000         20,000         20,000         20,000           80,000            80,000
   J-O Install telephone conduits         10,000           10,000            10,000
   Nature Center Strawbale & Classroom               -           39,025           39,025            39,025
   Dock of the Bay Rehab         20,000                  -                     -  
   Alternate Water Supply       880,000                  -            880,000
   Bikeway/Pathway Replacement         10,450          5,754         10,000         10,000         10,000               -           10,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         20,000         105,754          305,754
   Picnic Areas          5,000          5,000           10,000            10,000
   Reconfigure parking lot/new landscaping/SSB 83,000           83,000            83,000
   F&G Parking Paving                  -                     -  
   Repave East Parking Lot  -- J Dock       112,500         112,500          112,500
   New restrooms/showers for windsurfers         60,000           60,000            60,000
   Install new plantings & benches (HSL) 140,000         140,000          140,000
   Windsurfer Access Area & Dedicated Parking         60,000           60,000            60,000
   Relocate Marina Boulevard    1,250,000                  -         1,250,000
   Install Bike Trail apart from Marina Blvd.          8,000             8,000              8,000
   Widen parking lot/repave (Docks F&G, H&I)                  -                     -  
   Install buffers with plantings & trees                -                    -                     -  
   Relocate Pac Bell Building         80,000                  -              80,000
   One-way exit at North End of Seawall Drive         31,125           31,125            31,125
   Add Overlooks at North End of Seawall Drive 85,000                  -              85,000
   Install benches at BYC          3,600             3,600              3,600
   Pump out station grant match         11,500           11,500            11,500
 MARINA FUND CIP TOTAL       107,952       974,699       285,321         95,645       727,865       202,500         96,600         85,000       570,000       271,125       170,000       160,000       883,000       670,000       255,000       180,000       200,000    1,450,000    1,160,000       210,000       210,000       210,000       210,000       3,261,735       8,016,735
 Committed Reserves
  Marina Fund CIP Set Aside
     Dredging Marina Channel       650,000       825,000         650,000       1,475,000
   Overlay Marina Office Parking Lot       500,000         500,000          500,000
   Overlay Yacht Club Parking Lot 200,000         200,000          200,000
 MARINA FUND CIP TOTAL               -                 -                 -                 -                 -                 -                 -         650,000               -                 -                 -         500,000       200,000               -                 -                 -         825,000               -                 -                 -                 -                 -                 -         1,350,000       2,175,000
to to
FY 1998 FY1999 FY2000 FY2001 FY2002 FY2003 FY2004 FY2005 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2010 FY2020
  B&W 2% Fund CIP Set Aside
    H& I Dock replacement       200,000         200,000          200,000
   Overlay Skates Parking Lot       250,000         250,000          250,000
B&W 2% CIP TOTAL               -                 -                 -                 -                 -                 -                 -         200,000               -                 -                 -         250,000               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -           450,000          450,000
 Cal Boating -- Loans
   A-D Dock Replacement    1,900,000    2,550,000       4,450,000       4,450,000
   L&M and N&O Restrooms Replacement       500,000         500,000          500,000
   H&I Dock Replacement    1,200,000       1,200,000       1,200,000
   H&I Restroom Replacement       250,000         250,000          250,000
   Install A-E Docks concrete promenade walk         61,300           61,300            61,300
   F&G Dock Replacement    2,000,000                  -                     -  
   D&E Restroom Rehab       250,000         250,000          250,000
   J-O Replace Water Lines & Elec. Service       500,000                  -            500,000
   Bait shop & harbormaster office       800,000         800,000          800,000
   Replace Bulkhead wall (ferry pier) 400,000         400,000          400,000
   Remove pilings at Marina Entrance                  -                     -  
   Landscape Entry Way                  -                     -  
   Dry Storage Rehab -- South         40,000           40,000            40,000
   Seismic Upgrade Ferry Pier       270,000         270,000          270,000
   Install Additional Foghorn Sensor         10,000           10,000            10,000
                 -                     -  
 CAL BOATING LOANS - CIP TOTAL               -      2,000,000               -                 -                 -      1,940,000       811,300    2,550,000               -      1,720,000         10,000       800,000       400,000       500,000               -                 -                 -                 -                 -                 -                 -                 -                 -         8,231,300       8,731,300
New Debt Service (Principal & Interest)4               -                 -                 -         135,800         56,791       178,500               -         120,400             700         56,000         28,000         35,000               -                 -                 -                 -                 -                 -                 -                 -                 -           576,191          611,191
                 -                     -  
GRANTS AND OTHER SOURCES OF FUNDING                  -                     -  
                 -                     -  
 Cal Boating                  -                     -  
   Launch Ramp Phase 2       365,000                  -                     -  
   Launch Ramp Phase 3/Restroom       290,000         290,000          290,000
   New holding tank pump out station (NW Marina)         34,000           34,000            34,000
   Other Capital Projects                  -                     -  
                 -                     -  
 Calif. Coastal Conservancy                  -                     -  
     Landscaping/Replanting Key Areas       200,000       200,000       100,000         500,000          500,000
     With ABAG: Design Pathway improvements       200,000         200,000          200,000
     Signage for Historic Points of Interest          2,000             2,000              2,000
     Plantings/trees to screen SSB parking lot 63,000           63,000            63,000
     New landscaped open space (SSB)         51,000       225,000           51,000          276,000
     Pier Rehabilitation  ???                  -                     -  
     Pave South Sailing Basin Parking Lot 400,000         400,000          400,000
     Repave existing walkway (HSL)                  -                     -  
     Install promenade along Seawall Drive    1,200,000       1,200,000       1,200,000
     Widened trail/buffer with benches (HSL)         76,800           76,800            76,800
     Install buffers with plantings & trees          23,200                  -              23,200
     Educational/Interpretive Signage                  -                     -  
     Close off/enhance N. End of Seawall Dr.       104,000         104,000          104,000
   Repave Existing Walkways (HSL)         51,000           51,000            51,000
   Upgrade Signage/Provide Interpretive Exhibits         75,000           75,000            75,000
   Marina Directories         20,000           20,000            20,000
   Information Kiosks         45,000           45,000            45,000
 General Fund -- 610-5950                  -                     -  
   Lighting & Security         15,300                  -                     -  
   N & O Restroom Repair         64,700           64,700            64,700
   Shorebird Play Structure ADA Access         10,000           10,000            10,000
   Upgrading Pathways for ADA Compliance         60,000           60,000            60,000
   Sewer Pump Station Improve #4 & #5       536,000         536,000          536,000
 FUND 450-5903/5905 -- Landscape Gardeners       121,895       107,503       112,414       116,207       120,332       123,942       127,661       131,490       135,435       139,498       143,683       147,994       152,433       157,006       161,717       166,568       171,565       176,712       182,013       187,474       193,098       198,891       204,858       1,338,676       3,138,579
 FUND 629-5949 -- Planner          4,345          4,492          4,651          4,791          4,935          5,083          5,235          5,392          5,554          5,721          5,892          6,069          6,251          6,439          6,632          6,831          7,036          7,247          7,464          7,688          7,919           51,747          121,322
 FUND 450-5949 -- Planner         67,247         69,517         71,985         74,144         76,369         78,660         81,020         83,450         85,954         88,532         91,188         93,924         96,742         99,644       102,633       105,712       108,884       112,150       115,515       118,980       122,549         800,819       1,877,551
 Fund xxx-xxxx -- Grant Writer         14,000
                 -                     -  
 FEMA -- Concrete Dock Replacement       250,000                  -                     -  
 Dept. of Parks and Recreation                  -                     -  
 RWQCB                  -                     -  
 Wildlife Conservation Board          1,500             1,500              1,500
 U.S. Fish and Wildlife Service                  -                     -  
 USEPA - Region 9                  -                     -  
 CALFED                  -                     -  
 US Dept. of Transportation                  -                     -  
 Leasee - H's Lordship's Parking Lot                  -                     -  
                 -                     -  
 GRANTS AND OTHER FUNDING TOTAL       121,895       722,503       199,306       324,916       702,969       236,878    1,070,964       480,233       321,690       356,141    1,539,191       243,747       712,514       256,999       264,709       497,651       304,030       289,255       297,933       306,871       316,077       325,559       335,326       5,989,242       9,183,652
                  -  
 CIP GRAND TOTAL       229,847    3,697,202       484,627       420,561    1,430,834    2,379,378    1,978,864    3,115,233       891,690    2,347,266    1,719,191    1,203,747    1,995,514    1,426,999       519,709       677,651       504,030    1,739,255    1,457,933       516,871       526,077       535,559       545,326     17,482,276      25,931,687
1 3% increase in revenue per year beginning in FY2004.
2 1% increase in revenue per year from FY2002 to FY2005 and 1.5% from 2006 to 2020.
3 Interest is calculated at 5% of the fund balance at the beginning of the year.
4 Personnel costs reflect 3.55% expected COLA in FY2002 and a 3% estimated COLA in subsequent years.
5 2% increase in non-personnel costs per year beginning in FY2004.
6 Debt service (Principal and Interest) computed at $70,000 per $1,000,000 per year.