20-Year Resource Allocation Plan - City of Sunnyvale
20-Year Resource Allocation Plan - City of Sunnyvale
20-Year Resource Allocation Plan - City of Sunnyvale
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
RESERVE/FUND BALANCE, JULY 1<br />
CURRENT RESOURCES:<br />
State Infrastructure Bond <strong>Allocation</strong><br />
Federal Economic Stimulus Grant<br />
Interest Income<br />
TOTAL CURRENT RESOURCES<br />
TOTAL AVAILABLE RESOURCES<br />
CURRENT REQUIREMENTS:<br />
Capital Projects<br />
Transfer To Cap. Proj./General Assets<br />
Transfer To Infr./General Assets<br />
TOTAL CURRENT REQUIREMENTS<br />
RESERVES:<br />
Capital Reserve<br />
TOTAL RESERVES<br />
FUND BALANCE, JUNE 30<br />
CITY OF SUNNYVALE<br />
385/980. CAPITAL PROJECTS FUND/PROP 1B TRANSPORTATION BOND LOCAL STREETS AND ROADS SUB-FUND<br />
LONG TERM FINANCIAL PLAN<br />
JULY 1, <strong>20</strong>10 TO JUNE 30, <strong>20</strong>21<br />
ACTUAL CURRENT BUDGET PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN<br />
FY <strong>20</strong>10/<strong>20</strong>11<br />
TO<br />
FY <strong>20</strong><strong>20</strong>/<strong>20</strong>21<br />
<strong>20</strong>09/<strong>20</strong>10 <strong>20</strong>10/<strong>20</strong>11 <strong>20</strong>11/<strong>20</strong>12 <strong>20</strong>12/<strong>20</strong>13 <strong>20</strong>13/<strong>20</strong>14 <strong>20</strong>14/<strong>20</strong>15 <strong>20</strong>15/<strong>20</strong>16 <strong>20</strong>16/<strong>20</strong>17 <strong>20</strong>17/<strong>20</strong>18 <strong>20</strong>18/<strong>20</strong>19 <strong>20</strong>19/<strong>20</strong><strong>20</strong> <strong>20</strong><strong>20</strong>/<strong>20</strong>21 TOTAL<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
52,021 18,463 0 0 0 0 0 0 0 0 0 0 18,463<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
1,<strong>20</strong>5,998 2,578,681 0 0 0 0 0 0 0 0 0 0 2,578,681<br />
1,177,576 1,334,933 0 0 0 0 0 0 0 0 0 0 1,334,933<br />
15,775 17,428 0 0 0 0 0 0 0 0 0 0 17,428<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
2,399,349 3,931,042 0 0 0 0 0 0 0 0 0 0 3,931,042<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
2,451,370 3,949,504 0 0 0 0 0 0 0 0 0 0 3,949,504<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
1,380,959 1,408,711 0 0 0 0 0 0 0 0 0 0 1,408,711<br />
604,394 900,606 0 0 0 0 0 0 0 0 0 0 900,606<br />
447,555 1,640,187 0 0 0 0 0 0 0 0 0 0 1,640,187<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
2,432,908 3,949,504 0 0 0 0 0 0 0 0 0 0 3,949,504<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
18,463 0 0 0 0 0 0 0 0 0 0 0 0<br />
------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ --------------------<br />
18,463 0 0 0 0 0 0 0 0 0 0 0 0<br />
========== ========== ========== ========== ========== ========== ========== ========== ========== ========== ========== ========== ===========<br />
0 0 0 0 0 0 0 0 0 0 0 0 0<br />
========== ========== ========== ========== ========== ========== ========== ========== ========== ========== ========== ========== ===========