Kern Council of Governments
Transportation Development Act -- "Schedule A"
LTF STAF FUND ESTIMATE AND APPORTIONMENT FACTORS
FY 2020/21
Revised: February 16, 2021
Prospective POPULATION
L.T.F. S.T.A.F. S.T.A.F. S.T.A.F. TOTAL
Claimant BASIS RATIO POPULATION POPULATION REVENUE REVENUE REVENUE
01/01/20 APPORTIONMENT
BASIS RATIO APPORTIONMENT
ARVIN 21,677 2.36% 843,528.96$ 149,660.23$ 62,152 0.77% 2,997.00$ 996,186.19$
BAKERSFIELD (1) 392,756 42.80% 14,519,352.65$ 2,711,627.70$ 0 0.00% -$ 17,230,980.35$
CALIFORNIA CITY 14,161 1.54% 551,054.74$ 97,769.00$ 25,760 0.32% 1,242.00$ 650,065.74$
DELANO 53,032 5.78% 2,063,663.23$ 366,138.37$ 279,451 3.45% 13,474.00$ 2,443,275.60$
GOLDEN EMPIRE TRANS (1) N/A 0.00% -$ -$ 5,882,508 72.68% 283,636.00$ 283,636.00$
MARICOPA 1,127 0.12% 43,855.57$ 7,780.92$ 0 0.00% -$ 51,636.49$
MCFARLAND 14,388 1.57% 559,888.12$ 99,336.23$ 12,106 0.15% 585.00$ 659,809.34$
RIDGECREST 29,350 3.20% 1,142,112.61$ 202,635.41$ 159,250 1.97% 7,679.00$ 1,352,427.02$
SHAFTER 20,441 2.23% 795,431.82$ 141,126.76$ 57,568 0.71% 2,776.00$ 939,334.58$
TAFT 8,680 0.95% 337,769.59$ 59,927.61$ 360,169 4.45% 17,366.00$ 415,063.20$
TEHACHAPI 12,758 1.39% 496,459.03$ 88,082.54$ 28,252 0.35% 1,362.00$ 585,903.57$
WASCO 28,884
3.15% 1,123,978.89$ 199,418.10$ 31,839 0.39% 1,535.00$ 1,324,931.99$
KERN CO.-IN (1) 112,572 12.27% 4,161,543.15$ 777,207.91$ 0 0.00% -$ 4,938,751.06$
KERN CO.-OUT 207,727 22.64% 8,083,398.48$ 1,434,169.23$ 1,194,767 14.76% 57,608.00$ 9,575,175.72$
METRO-BAKERSFIELD CTSA N/A N/A 983,205.04$ -$ 0 0.00% -$ 983,205.04$
TOTALS 917,553 100.00% 35,705,241.88$ 6,334,880.00$ 8,093,822 100.00% 390,260.00$ 42,430,381.88$
PROOF 917,553 100.00% 35,705,241.88$ 6,334,880.00$ 8,093,822 100.00% 390,260.00$ 42,430,381.88$
N/A 1.00% 379,401.44$ -$ N/A -$ 379,401.44$
N/A 2.00% 751,214.85$ -$ N/A -$ 751,214.85$
KERN COG PLANNING (2) N/A 3.00% 1,104,285.83$ -$ N/A -$ 1,104,285.83$
ESTIMATED TOTAL N/A 37,940,144.00$ -$ N/A -$ 44,665,284.00$
37,940,144.00$
N O T E S:
(1) THE GOLDEN EMPIRE TRANSIT DISTRICT RETAINS CLAIMANT PRIORITY TO THE CITY OF BAKERSFIELD AND KERN-IN FUNDS.
THE CITY OF BAKERSFIELD AND COUNTY OF KERN SHALL FUND 77.69% AND 22.31% OF GET'S CLAIM, RESPECTIVELY.
(2) PURSUANT TO P.U.C. SECTION 99262, CLAIMANTS MAY DESIGNATE FUNDING FOR CONTRIBUTIONS TO THE REGIONAL PLANNING PROCESS.
SEE SCHEDULE "B" FOR THE DISTRIBUTION OF THIS AMOUNT BY AREA OF APPORTIONMENT.