|
74
<br /> SIX-YEAR FORECAST: SPECIAL REVENUE FUNDS
<br /> DEVELOPMENT FEES FOR STREET/TRAFFIC IMPROVEMENTS
<br /> The Development Fees for Street/Traffic Improvement(DFSI)fund accounts for development
<br /> fee assessments levied to provide for partial funding of street and traffic improvements
<br /> associated with commercial and residential growth.
<br /> 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
<br /> DFSI Fund 120 Actual Actual Projected Projected Projected Projected Projected Projected Projected
<br /> Beginning Fund Balance 1,084,544 1,549,151 1,787,700 1,894,172 1,874,172 2,174,172 2,498,172 2,821,162 3,168,132
<br /> Revenue
<br /> Development Fees 369,848 474,571 100,000 400,000 400,000 425,000 425,000 450,000 450,000
<br /> Interest Income/Transfers 281,367 9,211 18,000 - - - - - -
<br /> Total Revenues 651,216 483,782 118,000 400,000 400,000 425,000 425,000 450,000 450,000
<br /> Expenditures
<br /> Personnel 43,381 42,622 - - - - - - -
<br /> Non-Personnel 143,228 202,611 11,528 420,000 100,000 101,000 102,010 103,030 104,060
<br /> Total Expenditures 186,609 245,233 11,528 420,000 100,000 101,000 102,010 103,030 104,060
<br /> Annual Surplus/(Shortfall) 464,607 238,549 106,472 (26,666) 300,000 324,000 322,990 346,970 345,940
<br /> Ending Fund Balance 1,549,151 1,787,700 1,894,172 1,874,172 2,174,172 2,498,172 2,821,162 3,168,132 3,514,071
<br /> PARK DEVELOPMENT FEE FUND
<br /> This fund accounts for park development fee assessments levied to provide for the
<br /> acquisition and/or creation of new parks and park facilities and for park development needs
<br /> associated with residential growth.
<br /> 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
<br /> Park Development Fund 122 Actual Actual Projected Projected Projected Projected Projected Projected Projected
<br /> Beginning Fund Balance 449,017 1,071,450 332,699 990,399 1,990,399 2,990,399 3,990,399 5,000,399 6,020,499
<br /> Revenues
<br /> Development Fees 719,540 212,032 700,000 1,000,000 1,000,000 1,000,000 1,010,000 1,020,100 1,020,100
<br /> Interest Income/Other Revenue (4,160) 6,785 3,700 - - - - - -
<br /> Total Revenues 715,381 218,817 703,700 1,000,000 1,000,000 1,000,000 1,010,000 1,020,100 1,020,100
<br /> Expenditures
<br /> Personnel 5,991 - - - - - - - -
<br /> Non-Personnel 86,957 957,567 46,000
<br /> Total Expenditures 92,948 957,567 46,000 - - - - - -
<br /> Annual Surplus/(Shortfall) 622,433 ("/36,"/56) 657,700 1,000,000 1,000,000 1,000,000 1,010,000 1,020,100 1,020,100
<br /> Ending Fund Balance 1,071,450 332,699 990,399 1,990,399 2,990,399 3,990,399 5,000,399 6,020,499 7,040,599
<br /> r�Sxn�eta•,.
<br /> �ak
<br />
|