|
Print Version (PDF format)
SECTION O -- PAY-AS-YOU-GO CAPITAL BUDGET
GENERAL CAPITAL PROJECTS FUND
Program Description: The Pay-As-You-Go (PAYG) Budget provides
funding for capital improvements using current year tax revenue, fund balance,
state and federal grants, developer fees, and inter-jurisdictional
revenue. Annual PAYG appropriations and
voter approved bond financing are the primary sources of funding for the
capital projects included in the Biennial Six-Year Capital Improvement Program
(CIP). Detailed information concerning
the County's bond financing is contained in the Debt Service section of the FY 2006 Proposed Budget.
Capital maintenance activities
differ from operating maintenance activities in cost, size, nature, and
frequency of occurrence of the maintenance activity. The capital program includes the following types of governmental
activities and program categories:
-
Implementation of capital project activities such as
engineering studies, land acquisition, construction, asset preservation, and
acquisition of equipment (rolling stock is excluded) with a 10 year life and
cost of typically more than $100,000.
-
Capital maintenance activities for existing
infrastructure that are major upgrades, expansions, and renovations that
significantly alter or extend the useful life of the assets.
The County's General PAYG
categories, funded by current-year tax revenue, capital reserve funds, fund
balance and state and federal grants, include Local Parks and Recreation,
Transportation and Pedestrian Initiatives, Storm Drainage, Government
Facilities, Information Technology Investments, Community Conservation, and
Regional Partnerships.
The Proposed FY 2006 Utilities
PAYG Budget is funded by utility operating revenue (shown as a transfer from
the Utilities Fund), charges to neighboring jurisdictions for sewage treatment,
developer "Hook-Up" fees, and state grants.
Overview of FY 2006: The County Government's FY 2006 Proposed
budget includes no base funding for PAYG.
Recognizing this is a large unmet
need, the County Manager is proposing additional new fees and taxes for the
Board to consider to support a base PAYG budget. In addition, once tax relief is determined by the County Board,
any funds remaining could be considered for PAYG projects, as has been the
practice for the last few years.
The Utilities Fund FY 2006 Proposed
PAYG budget of $13.54 million includes funding for plant capital maintenance
and improvements to the Washington Aqueduct, which supplies the County with
100% of its drinking water.
The School Superintendent's FY 2006 PAYG planning estimate is $3.85 million.
The School Superintendent's Proposed FY 2006 PAYG Budget is scheduled to
be presented to the School Board on March 3, 2005.
Fiscal impact is the net increase
in annual operating costs associated with a capital funding decision. Capital funding decisions that expand or
significantly change the nature and quality of an asset typically increase
future operating budgets over the life of the asset. However, some capital funding decisions that replace current assets
with efficient, low maintenance assets or extend the useful life of an asset
can reduce future operating budgets.
Fiscal impact is included as a
factor to be considered when prioritizing proposed capital projects for funding
and implementation. When prioritizing
funding decisions, the direct fiscal impact of a project is also considered in
light of community benefits and other intangible impacts, such as safety and
quality of life.
County capital project
descriptions, PAYG appropriation charts, and fund statements are included on the
following pages. Appropriations rather
than actual expenditures are presented because appropriations indicate more
about County Board priorities, decisions, and PAYG funding levels than actual
expenditures.

|
Program Category
|
FY 2001
|
FY 2002
|
FY 2003
|
FY 2004
|
FY 2005
|
FY 2006
|
|
Parks and Recreation
|
151
|
1,532
|
240
|
152
|
1,065
|
-
|
|
Transportation and
|
3,262
|
4,098
|
2,195
|
3,050
|
3,950
|
-
|
|
Pedestrian
Initiatives
|
|
|
|
|
|
-
|
|
Storm Drainage
|
|
60
|
|
|
|
-
|
|
Community Conservation
|
40
|
660
|
500
|
1,000
|
500
|
-
|
|
Economic Development
|
500
|
1,525
|
|
|
|
-
|
|
Government Facilities
|
4,994
|
5,969
|
6,657
|
1,960
|
2,782
|
-
|
|
Technology Investment
|
1,250
|
3,750
|
3,000
|
1,665
|
2,363
|
-
|
|
Regional Partnerships
|
837
|
1,032
|
1,035
|
1,023
|
1,034
|
-
|
|
County Capital Fund
|
11,034
|
18,626
|
13,627
|
8,850
|
11,694
|
-
|
|
|
|
|
|
|
|
|
Schools Capital Fund
|
4,243
|
5,263
|
6,838
|
5,458
|
14,286
|
3,847
|
|
Utilities Capital Fund
|
7,620
|
7,262
|
7,722
|
12,586
|
10,626
|
13,540
|
|
Total All Funds
Capital
|
$
22,987
|
$
31,151
|
$
28,187
|
$
26,894
|
36,606
|
$17,387
|
FY 2006 PAYG
Projects for Consideration
($ in 000's)
|
|
PROGRAM CATEGORY
|
Tier 1
|
Tier 2
|
Tier 3
|
|
Regional Partnerships
|
1,097
|
|
|
|
Facilities CAPP
|
1,000
|
1,000
|
|
|
Transportation
Infrastructure CAPP
|
1,000
|
1,225
|
|
|
Parks &
Recreation CAPP
|
500
|
1,500
|
|
|
Information
Technology CAPP
|
|
1,346
|
|
|
Storm Drainage
CAPP
|
|
250
|
|
|
Park Enhancement Grants
|
|
|
70
|
|
Neighborhood Conservation
|
|
|
500
|
|
Neighborhood Traffic Calming
|
|
|
500
|
|
Information Technology Investments
|
|
|
1,655
|
|
Master Transportation Plan
|
|
|
500
|
|
Parks Condition Assessment
|
|
|
200
|
|
|
Net Tax
Support
|
3,597
|
5,321
|
3,425
|
|
I. REGIONAL PARTNERSHIPS
Arlington annually contributes
capital funding to several regional organizations which provide beneficial
services to Arlington residents and visitors.
Northern Virginia
Community College
Tier 1 - $195,000
This proposed funding
represents the County's ongoing capital contribution to the Northern Virginia
Community College (NVCC) program to construct a community center at each of its
five campuses and to contribute to NVCC's overall capital program. Arlington is one of nine jurisdictions that
NVCC's capital program receives funding from based on population.
Northern
Virginia Regional Identification
System
Tier 1 - $32,000
This proposed
funding represents the County's FY 2006 share of improvements made to the
regional fingerprint identification system's image and retrieval
capability. This upgrade was financed
as a multi-year, lease-purchase agreement and provides Northern Virginia's law
enforcement agencies with a more efficient, accurate, and cost-effective means
of identification.
Peumansend Creek
Regional Jail Authority
Tier 1 - $210,000
This proposed funding for FY 2006 represents the
County's proportional share of the FY 1992 decision to design, construct,
and operate a low‑to‑medium security regional jail in Caroline
County on land (Fort A. P. Hill) transferred by the Department of
Defense. Arlington is one of six
jurisdictions that provide funds based on the allocated beds. This is part of an overall strategy for housing
local prisoners in a cost-effective manner.
Legislation in the 1996 General Assembly provides for a state
reimbursement of 50 percent of allowable construction costs. Arlington's annual share of the capital cost
is based on current bed allocation and is projected at 18.46 percent for the 60
beds allocated to Arlington. The County
has provided a moral obligation, "joint and several" pledge on this
financing and will have capital commitments from this bond financing through
the year 2017 as well as ongoing operating commitments as a member of this
Authority.
Northern Virginia
Regional Park
Tier 1 - $492,000
The Northern Regional Park Authority (NVRPA) is a
multi-jurisdictional agency comprised of Arlington County, Fairfax County,
Loudoun County, Alexandria, Falls Church, and the City of Fairfax. The Park Authority owns and operates 11,000
acres of parklands with 18 major parks, including Potomac Overlook, Upton Hill
and the W&OD Regional Parks in Arlington. This proposed capital funding for
FY 2006 represents Arlington's annual contribution to NVRPA's capital
program and is based on the percentage of population of the six jurisdictions.
Northern Virginia
Criminal Justice Academy
Tier 1 - $168,000
In FY 1993, the participants in the Northern Virginia
Criminal Justice Academy (NVCJA) agreed to purchase a building in Loudoun
County to house the NVCJA's programs.
Previously, the NVCJA occupied leased space in Claremont School in
Arlington that was reclaimed by Arlington Public Schools. This proposed capital funding for
FY 2006 represents Arlington County's share of the lease‑rental
payments for the facility. The local
debt service shares will gradually decrease now and end in FY 2008.
-
Fiscal Impact - The Regional Partnerships program
represents the County's annual contributions to support the capital efforts of
regional programs. Because these are
outside agencies, there are no direct County operating costs.
II. Capital Asset Preservation Program
The purpose of Arlington's
Capital Assets Preservation Program (CAPP) is to ensure that existing capital
assets throughout the County are maintained in reliable, serviceable condition
and periodically updated and renewed as necessary. Through the Capital Improvement Program, the County has invested a
significant amount of financial resources in building its infrastructure. The CAPP program serves to prolong the
useful life of these investments.
In order to determine the size of
a CAPP program, details about the County's infrastructure are required. A condition assessment study for County
facilities has been completed, and funding is proposed to complete an
assessment of parks facilities county-wide.
Currently, the Transportation CAPP funding level is based upon the
county-wide Pavement Condition Index.
Funding proposed for the Technology CAPP is based on the recently
completed technology master plan. The
results of the studies form the justification for CAPP funding recommendations. It is anticipated that CAPP funding
recommendations will increase over time, as more asset data becomes available.
There are several criteria a
project must meet in order to be funded from CAPP. It must be a bona fide non-expansion project which does not
change the footprint of a building, expand a current asset, provide resources
for services not already being undertaken, or increase the operating budget
once complete. For example, the
Transportation Infrastructure CAPP is funded to maintain the condition of
Arlington roads, but it would not fund the construction of new turn lanes or
travel lanes. Also, a project must
significantly extend the life of the asset and meet the criteria for a capital
project. Finally, CAPP funds are not
contingency funds. CAPP plans are
intended to eliminate repeated asset repair emergencies. However, CAPP funds are versatile in
responding to unseen emergencies.
Facilities
Capital Asset Preservation Program
Tier 1 - $1,000,000
Tier 2 - $1,000,000
Arlington County currently
maintains over $500 million in public facilities. The Facilities CAPP program funds the repair, replacement and
technology update of over 90 existing public buildings, many of which have been
in continuous use for as many as 40 years.
In order to protect the community's investment in those assets, an
adequate level of dedicated funding is required to provide for repair,
replacement, and rehabilitation.
Funding replaces or upgrades deficient equipment, materials, and systems
that have exhausted their useful life.
A Facilities Assessment Study was completed in 2004. The FY 2006 proposed funding represents a
substantial increase over FY 2006 as the County begins to increase program
capacity to implement the study's recommendations. Tier 1 funding will only address those items identified as
"life safety" in the assessment study. Tier 2 funding would be used to address building systems which
have failed or are beyond their useful life.
Transportation
Infrastructure Capital Asset Preservation Program
Tier 1 - $1,000,000
Tier 2 - $1,225,000
The Transportation CAPP program maintains the transportation infrastructure by
repaving streets, maintaining pedestrian and vehicular bridges, maintaining
signals and signal infrastructure, and replacing bus shelters. The County currently maintains over 950 lane
miles of streets with a goal of maintaining a Pavement Condition Index (PCI) in
the mid 70s by a combination of rebuilding, resurfacing and slurry seal
maintenance. Bridge rehabilitation is
determined based on a biannual inspection of the County's 28 bridges. The traffic signal portion of the CAPP funds
the replacement of older signals, signal cabinets, upgrading to LED signal
heads, and maintaining and upgrading the communications plant. The goal of the bus shelter program is to
replace approximately 10 of the 115 bus shelters each year. Tier 1 funding level would be used solely
for the paving program and provide for approximately 40 lane miles of repaving
along with funding for rebuilding and slurry seal. The additional funding in Tier 2 would provide for 15 additional
miles of repaving and would also fund the remaining Transportation
infrastructure replacement programs.
Parks & Recreation Capital Asset
Preservation Program
Tier 1 - $500,000
Tier 2 - $1,500,000
Arlington currently maintains an inventory of park and recreation assets including
approximately $15 million in playgrounds, $16 million in athletic fields, $11
million in trails, $3 million in lighting, and $12 million in athletic
courts. Additionally, over 750 picnic
tables, 500 benches, 150 grills, and 75 kiosks are located in parks throughout
the County. The Parks & Recreation
CAPP program maintains these assets in a serviceable condition. Continued development of the CAPP program
will include the development of a more detailed Park & Recreation capital
asset inventory that will project an annual capital maintenance and replacement
schedule. Funding for this study is
proposed for FY 2006 funding in Tier 3.
Future funding proposals will be based on updated condition surveys,
best management practices, and recommended maintenance and replacement
cycles. The FY05 program funded the
major renovation/replacement of two athletic fields, three parking lots and the
A&E to design lighting for an athletic field and a portion of the costs for
a playground, a comfort station and lights for the athletic field. It is anticipated that the FY06 program will
be used to fund a similar level of projects.
Tier 1 funding will be used to address those top few items identified as
critical. Tier 2 funding would be used
to address park facilities which have failed or are beyond their useful life.
Information Technology
Capital Asset Preservation Program
Tier 2 - $1,346,000
These projects represent
re-investment in existing systems to provide modernization, refresh, or replace
existing capabilities. Specifically,
projects for FY 2006 include the following:
- Revenue Collection System Replacement - Replace the existing
mainframe revenue assessment and collection system with current technology
and expanded business functions. The existing system was developed
in-house and is over 20 years old and is unable to be expanded to meet
legislative changes to the personal property tax law taking effect in July
2006. This initiative will eliminate the County's reliance on the mainframe
for revenue assessment and collection purposes and move the County to a
platform that is more flexible, better supports the business functions,
and improves the efficiency of the Commissioner of Revenue and the Office
of the Treasurer. The first phase of the project will be to implement the
personal property tax functions in time for the tax law changes.
($720,000)
- Parole Case Management System Refresh - Upgrade the existing 8-year-old Parole
Case Management system at the Juvenile and Domestic Relations Court to
provide a more effective and efficient case management system while at the
same time continuing the use of a format of case management most familiar
to all staff members who use the system.
The upgrade will increase data security and integrity, provide
greater reliability, and eliminate potential hardware and software
conflicts. The system supports 56 parole officers who retrieve data about
juvenile offenders, pre-sentence investigation report assignments as well
as prepare monthly, quarterly and yearly statistics about the court
services unit which are used to seek reimbursement from the State.
($76,000)
- Work Order System Refresh - Replace three aging (seven-year-old) work order management
systems in DES (Facilities Maintenance and Water Pollution Control) and
PRCR with a single integrated system which will improve responsiveness to
service requests and reduce overall system maintenance and operating
costs. The work order system tracks inventory, equipment costs, equipment
history, and schedules work and preventive maintenance tasks. ($300,000)
- Telephone System Refresh - The current phone system is over 10
years old, is outdated and is incurring increasing maintenance costs as a
result. This project will fund a
Voice-over-Internet-Protocol (VOIP) pilot to determine the full
implementation costs of a VOIP solution to refresh the County's aging
telephone system. The long-range goal is to replace all 3,500 phones in
the County, unify voice and data messages onto the data network,
significantly reduce labor costs associated with moving telephones, and
provide additional versatility and tools in support of call centers and
automated call distribution services. ($250,000)
- Fiscal Impact - Capital maintenance, replacement or
upgrade program – no increase to FY 2006 operating costs.
Storm Drainage
Capital Asset Preservation Program
Tier 2 - $250,000
The Storm Drainage CAPP program
repairs and replaces portions of the existing Storm Drainage system to maintain
it in serviceable condition and perform preventative maintenance prior to
failure. Projects consist of
replacement or rehabilitation of storm sewers and major repairs, e.g.
excavations exceeding 10 foot deep for point repairs. The storm drainage program has begun inspections of the
system. This information is being
utilized to establish appropriate funding levels for a CAPP program. However, given the average age of the system
and its current replacement value, it is anticipated the current funding will
serve as a minimum.
-
Fiscal Impact - Capital maintenance, replacement or
upgrade program – no increase to FY 2006 operating costs.
III. ONGOING PROGRAMS AND OTHER ONE-TIME EXPENDITURES
Park Enhancement Grants
Tier 3 - $70,000
This funding enables Arlington
residents to continue the initiation of small capital improvement and
beautification projects for parks, playgrounds, and recreation facilities in
their respective neighborhoods. This program
encourages the community to support improvements in local public parks. Projects are annually reviewed and selected
by the Arlington County Park and Recreation Commission from a pool of citizen
requests. The Commission's
recommendations are submitted to the County Board for final approval.
-
Fiscal Impact - Specific projects and their operating
costs will be determined after program funding is allocated, and project
information will be presented to the County Board for approval/review prior to
implementation – no increase to FY 2006 operating costs.
Neighborhood Conservation
Tier 3 - $500,000
The Neighborhood Conservation (NC) Program funds
public improvements in neighborhoods throughout the County for which the County
Board has accepted Neighborhood Conservation Plans developed by civic associations. Projects include installation of curb,
gutter, sidewalk, street lights, neighborhood identification signs, fencing,
retaining walls, street trees, and other landscaping; correction of drainage
problems; park and County facilities improvements; and reconfiguration of
streets (including nubs, traffic circles, etc.) to address traffic management
problems. Typically the County funds
the NC program through bonds considered by voters every two years. This funding would supplement the $10
million approved in the FY 2006 bond for the NC Program.
-
Fiscal Impact - Specific projects and their operating
costs will be determined after program funding is allocated, and project
information will be presented to the County Board for approval/review prior to
implementation – no increase to FY 2006 operating costs.
Neighborhood Traffic
Calming
Tier 3 - $500,000
The Neighborhood Traffic Calming
(NTC) Program implements capital projects intended to reduce travel speeds,
reduce cut through traffic, and improve pedestrian and bicyclists safety within
and around Arlington neighborhoods.
Project selection is determined by a formal process conducted jointly
with the NTC citizen committee and County staff to direct resources to streets
where travel speeds and traffic volumes meet adopted criteria. This funding would supplement the $1 million
approved in the FY 2006 bond for the NTC Program.
-
Fiscal Impact - Specific projects and their operating
costs will be determined after program funding is allocated, and project information
will be presented to the County Board for approval/review prior to
implementation – no increase to FY 2006 operating costs.
Information Technology
Investments
Tier 3 - $1,655,000
These projects continue the investment in technologies that
provide the foundation to advance e-government and other strategic
initiatives. The proposed projects
enhance network reliability, replace equipment, upgrade critical County
systems, and expand the County's Internet capability. Specifically, projects for FY 2006 include the following:
- Enterprise Record Management System Expansion
CPHD Site Plan Process - For the CPHD Site Plan process, this project will
implement workflow and electronic records management for managing site plans
(including, but not limited to architectural drawings, photos, books, use
permits, variances, rezonings, plats, and other supporting and related
documents) on the County's ERMS platform, point-in-time forward. Currently this
is accomplished through a series of manual processes that are
resource-intensive, slow, and lack adequate disaster recovery measures. Electronic storage and indexing will enable
CPHD to be more responsive to inquiries by other County agencies, public and
private entities, and citizens.
($483,000)
Woodmont Physical Records Storage Management - Extend the County's
Enterprise Records Management System to manage the bar-coding and check-in/out
processes at the Woodmont storage facility. Currently, all operations for
requesting, logging, identification and managing paper records boxes in the
storage facility are conducted manually and require a great deal of time for
storage and retrieval of paper documents. This project will stream-line the
operations at Woodmont and will provide greater reliability for storage and retrieval
of paper documents. ($37,000)
- Payment Portal Expansion - This project will expand the
capabilities of the existing on-line payment portal to offer a broader
range of receivables that could be paid on-line by residents and
businesses, and to provide more automated assistance in the back-end
account reconciliation processes.
Proposed capabilities include on-line payment of permits and
inspections, PRCR classes, library fines, and on-line filing of tax
returns for the business community.
($242,000)
- Enterprise Record Management System Backfile Conversion
Marriage License and Trade Names - Marriage Licenses and
index books are all manually maintained in paper form in Circuit Court with
limited disaster recovery plans in place. When businesses file for a business
license they must register their trade name with the Circuit Court. Trade name
records are maintained in paper form and manually indexed. This project will
scan and electronically index these documents and store them in the County's
ERMS platform to improve business process and customer service, manage the
sensitive information they contain, and provide for enhanced disaster
recovery. ($100,000)
Deeds, Wills, and Judgments - This project will convert historical
documents in the Circuit Court currently in paper and tape format into
electronic format and index and store them on the County's Enterprise Records
Management System. Historical deeds will be converted to 60 years and judgments
to 20 years, enabling title examiners to do a complete title examination
online. Wills will be converted as far
back as remaining funds allow. ($215,000)
- Biometric Inmate Release – This project will put in place a
solution to verify the identity of over 7000 inmates annually released
from the Detention Center. The current inmate release verification
procedures include photo verification and questioning an inmate about to
be released. Although this system is good, it is time-consuming, and not
fool-proof. In order to help prevent improper releases of inmates, it is desired
to utilize one of the biometric solutions on the marketplace to assist
correctional facilities with verification of the identity of inmates to be
released. ($114,000)
- DES IT Strategic Plan – This project will result in an IT strategic
plan for the new Department of Environmental Services, identifying
priorities for IT solutions in support of the strategic, operational, and customer services
goals of the department. ($100,000)
- DES Call Center IVR – This project will enable residents to request
services provided by the Department of Environmental Services and access
their account in English and Spanish.
Services include scheduling special collections, such as brush,
metal or mulch deliveries and to report streetlight outages and street
sign damage. The service requests will be integrated into the work order
management system for seamless flow from request to fulfillment. ($69,000)
- PRCR IT Strategic Plan - This project will result in an IT
strategic plan for Parks, Recreation and Cultural Resources, identifying
priorities for IT solutions in support of the strategic, operational, and customer service goals
of the department. ($75,000)
- Residential Permit Parking – This project will implement a new system
for residential zoned parking permits that links zoned parking permits
with vehicles, personal property tax records, owner, and parking
zones. System will include the
ability to assess a zoned parking permit fee and accept payment through
the payment portal. ($220,000)
-
Fiscal Impact – Any Operational costs or savings will
be identified prior to implementation.
It is anticipated the savings realized by the program as a whole will
offset any individual additional costs - no increase to FY 2006 operating
costs.
Master
Transportation Plan
Tier 3 - $500,000
The County's Master Transportation Plan, an element of
the County's Comprehensive Plan, is intended to guide county decision-making
and investments for all forms of multimodal transportation. The current plan is composed of four
documents (streets, transit, pedestrian and bicycle) that are collectively
out-of-date. This update will integrate
these documents and other planning efforts into one coherent plan that will
fully address all forms of transportation and community sustainability. Accomplishing this initiative will require
extensive community process and ongoing communication. The proposed funding would be used for
consultant services in the following areas: best practices research, technical
analysis, communications, technical writing, community process support, and
plan production. An updated plan should
enhance decision-making about transportation facilities and services, and aid
in prioritizing investments of operating and capital funds.
-
Fiscal Impact – No direct impact anticipated as this is
a planning study – no increase to FY 2006 operating costs.
Parks and
Recreation Facilities Condition Assessment
Tier 3 - $200,000
Arlington has an extensive
inventory of Parks and Recreation facilities including athletic fields,
athletic courts, lighting, trails, park shelters, comfort stations,
playgrounds, park furnishings, parking lots, fencing, water features and public
art in 123 parks throughout the County.
Many of the facilities exceed the expected life cycle and are at the end
of their useful life. A thorough
inventory and the establishment of an asset management program are essential to
the department's ability to maintain its existing inventory of
infrastructure. This project will
develop a facilities condition assessment and asset management program for
parks and open space. The assessment
will include the collection or validation of equipment and facility inventory
in the current Database system, evaluation of existing facility conditions, and
development of an asset management program.
-
Fiscal Impact – No direct impact anticipated as this is
a planning study – no increase to FY 2006 operating costs.
GENERAL
CAPITAL PROJECTS FUND STATEMENT
|
FY 2004 ACTUAL
|
FY 2005 ADOPTED
|
FY 2006 PROPOSED
|
|
|
|
|
|
ADJUSTED BALANCE, JULY 1
|
$ 43,249,690
|
$ 41,248,410
|
$ -
|
|
|
|
|
|
REVENUES:
|
|
|
|
|
Commonwealth of Virginia
|
510,312
|
-
|
-
|
|
Federal Grant
|
2,947,831
|
-
|
-
|
|
Charges for Services
|
1,076,736
|
-
|
-
|
|
Miscellaneous Revenue
|
911,012
|
-
|
-
|
|
|
-
|
-
|
|
TOTAL REVENUE
|
5,445,891
|
-
|
-
|
| |
|
|
|
|
Transfers In (Out):
|
-
|
-
|
-
|
|
Transfer In from General Fund
|
9,205,000
|
11,694,207
|
-
|
|
TOTAL TRANSFERS IN
|
9,205,000
|
11,694,207
|
-
|
| |
|
|
|
TOTAL BALANCE, REVENUES
and TRANSFERS IN
|
57,900,581
|
52,942,617
|
-
|
| |
|
|
|
|
EXPENDITURES:
|
|
|
|
|
Capital Projects - Current Year
|
16,652,171
|
11,694,207
|
-
|
|
Capital Projects - Carry-Over
|
-
|
41,248,4101
|
-
|
|
|
|
|
|
TOTAL CAPITAL EXPENDITURES:
|
16,652,171
|
52,942,617
|
-
|
| |
|
|
|
|
BALANCE, JUNE 30
|
$ 41,248,410
|
$ -
|
$ -
|
NOTES:
1 For illustrative purposes
only. Unobligated funds, and some
portion of obligated but unexpended
funds would exist and be carried over to the next fiscal year.
|
|