|
Development Impact Fees Subject to AB1600
<br /> Traffic Impact Fund 212
<br /> Fund Balance,Fees Collected,Interest Earned,Transfers and Project Expenditures-Five Year History
<br /> 2014/15 2015/16 2016/17 2017/18 2018/19
<br /> BEGINNING FUND BALANCE $ 2,832,254 $ 3,391,774 $6,144,567 $8,059,965 $ 8,603,106
<br /> REVENUE
<br /> Traffic Impact Fees 1,555,619 3,313,497 2,697,407 857,042 1,240,533
<br /> Interest(includes GASB31 interest adjustment)&Others 26,107 60,961 39,200 112,303 301,459
<br /> TOTAL REVENUE 1,581,726 3,374,458 2,736,607 969,345 1,541,992
<br /> TRANSFERS
<br /> Transfers In* - - - - 396,743
<br /> TOTAL TRANSFERS - - - - 396,743
<br /> EXPENDITURES
<br /> Old Stanley Blvd. Imp: Main Street to First Street#05522 196,772 239,398
<br /> 1-580 at Foothill Road Improvements-#09534 1,004,771 21,947
<br /> Intersection Improvements#10527,#11541,#15541,#17541 17,435 23,362 17,272 20,216 55,165
<br /> Hopyard Road and Owens Drive Intersection Impr#15525 34,954 111,902 57,572
<br /> Traffic Signals Installation at Amador Valley High School#15550 272,455 339,916
<br /> 1-680 Sunol Boulevard Improvement#15551 42,303 334,908
<br /> Traffic Model Update#15554 27,791 189,669 23,034 11,515
<br /> Right of Way Traffic to Caltrans#16506 57,829 2,850
<br /> Signal Detection Upgrade#17568 149,126
<br /> Bi-Annual Traffic Signal Installation#17532 21,794 8,406
<br /> Refund of Permit Fees-#99999 79,338 2,556
<br /> TOTAL EXPENDITURES 1,022,206 621,665 821,209 426,204 472,972
<br /> ENDING FUND BALANCE $ 3,391,774 $ 6,144,567 $8,059,965 $ 8,603,106 $10,068,869
<br /> *Transfers In from Fund 201 Miscellaneous Capital Improvement Fund for various traffic related Capital Improvement Projects($360,553)
<br /> and from Fund 001 for the local match of Intersection Improvements project 17541 ($36,190)
<br /> Unexpended Fees Subject to AB1600
<br /> $ 2,832,254 Beginning Fund Balance,7/1/14
<br /> (3,364,256) Total Expenditures
<br /> $ (532,002) All Fees Subject to AB1600 Have Been Spent as of 6/30/19
<br /> Page A3
<br />
|