20-Year Resource Allocation Plan - City of Sunnyvale

More documents

Recommendations

Info

RESERVE/FUND BALANCE, JULY 1 CURRENT RESOURCES: Rents and Concessions - Tennis Center Rents and Concessions - Golf Golf Fees - Sunnyvale Golf Fees - Sunken Gardens Golf Cart Rentals Driving Range Fees Other Golf Revenue Interest Income TOTAL CURRENT RESOURCES TOTAL AVAILABLE RESOURCES CURRENT REQUIREMENTS: Golf Course Operations Tennis Center Operations In-Lieu Charges Project Operating Transfer To Recreation Operations Fund Transfer To General Services Fund Fiscal Strategies TOTAL CURRENT REQUIREMENTS RESERVES: 20 Year RAP TOTAL RESERVES FUND BALANCE, JUNE 30 CITY OF SUNNYVALE 525/100. GOLF AND TENNIS OPERATIONS FUND LONG TERM FINANCIAL PLAN JULY 1, 2010 TO JUNE 30, 2021 ACTUAL CURRENT BUDGET PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN FY 2010/2011 TO FY 2020/2021 2009/2010 2010/2011 2011/2012 2012/2013 2013/2014 2014/2015 2015/2016 2016/2017 2017/2018 2018/2019 2019/2020 2020/2021 TOTAL -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 3,496,252 3,707,685 3,795,381 176,038 356,529 509,380 666,432 758,302 551,400 639,766 662,071 617,225 3,707,685 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 91,394 91,634 91,634 91,840 93,677 93,891 94,110 95,992 96,220 96,452 98,381 98,623 1,042,456 88,788 88,602 89,484 89,938 90,401 90,874 91,356 91,847 92,349 92,860 93,382 93,914 1,005,007 2,110,458 2,079,242 2,167,880 2,183,189 2,198,532 2,279,155 2,294,982 2,311,042 2,393,449 2,409,801 2,426,187 2,510,386 25,253,845 718,020 743,938 746,473 752,800 759,125 765,693 772,022 829,081 836,068 842,812 849,553 856,550 8,754,115 317,704 321,714 321,714 323,830 325,947 334,624 336,783 338,942 347,923 350,125 352,327 361,620 3,715,549 229,414 206,472 206,472 212,666 212,666 212,666 212,666 212,666 219,046 219,046 219,046 219,046 2,352,458 274,789 270,036 274,990 280,825 285,979 291,234 296,589 302,051 307,616 313,291 314,612 320,405 3,257,628 6,752 1,000 37,654 6,991 19,592 25,632 29,165 32,263 24,606 25,464 23,739 22,389 248,495 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 3,837,319 3,802,638 3,936,301 3,942,079 3,985,919 4,093,769 4,127,673 4,213,884 4,317,277 4,349,851 4,377,227 4,482,933 45,629,553 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 7,333,571 7,510,323 7,731,682 4,118,117 4,342,448 4,603,149 4,794,106 4,972,187 4,868,678 4,989,617 5,039,298 5,100,158 49,337,239 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 3,332,078 3,439,874 3,614,826 3,684,629 3,749,859 3,853,594 3,949,863 4,044,603 4,139,036 4,235,008 4,333,455 4,433,770 43,478,517 0 0 40,545 41,356 42,183 43,027 43,887 44,765 45,660 46,573 47,505 48,455 443,956 293,808 275,068 273,230 285,603 295,459 301,545 310,020 318,365 324,993 333,395 342,023 350,827 3,410,529 0 0 0 0 0 0 0 0 0 0 0 (5,052) (5,052) 0 0 3,587,043 0 0 0 0 0 0 0 0 0 3,587,043 0 0 40,000 0 0 0 0 287,435 0 0 0 0 327,435 0 0 0 (250,000) (254,432) (261,449) (267,966) (274,382) (280,778) (287,430) (300,911) (315,012) (2,492,360) -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 3,625,886 3,714,942 7,555,644 3,761,588 3,833,069 3,936,716 4,035,804 4,420,786 4,228,912 4,327,546 4,422,073 4,512,988 48,750,069 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 3,707,685 3,795,381 176,038 356,529 509,380 666,432 758,302 551,400 639,766 662,071 617,225 587,170 587,170 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 3,707,685 3,795,381 176,038 356,529 509,380 666,432 758,302 551,400 639,766 662,071 617,225 587,170 587,170 -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 0 0 0 0 0 0 0 0 0 0 0 0 0 =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ============
RESERVE/FUND BALANCE, JULY 1 CURRENT RESOURCES: Rents and Concessions - Tennis Center Rents and Concessions - Golf Golf Fees - Sunnyvale Golf Fees - Sunken Gardens Golf Cart Rentals Driving Range Fees Other Golf Revenue Interest Income TOTAL CURRENT RESOURCES TOTAL AVAILABLE RESOURCES CURRENT REQUIREMENTS: Golf Course Operations Tennis Center Operations In-Lieu Charges Project Operating Transfer To Recreation Operations Fund Transfer To General Services Fund Fiscal Strategies TOTAL CURRENT REQUIREMENTS RESERVES: 20 Year RAP TOTAL RESERVES FUND BALANCE, JUNE 30 CITY OF SUNNYVALE 525/100. GOLF AND TENNIS OPERATIONS FUND LONG TERM FINANCIAL PLAN JULY 1, 2021 TO JUNE 30, 2031 FY 2021/2022 FY 2010/2011 TO TO PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN FY 2030/2031 FY 2030/2031 2021/2022 2022/2023 2023/2024 2024/2025 2025/2026 2026/2027 2027/2028 2028/2029 2029/2030 2030/2031 TOTAL TOTAL ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 587,170 641,022 687,111 722,454 734,299 730,216 712,670 666,859 600,428 513,733 587,170 3,707,685 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 98,993 101,582 101,962 102,354 105,021 105,425 105,841 108,588 109,016 109,458 1,048,240 2,090,696 96,324 98,801 99,220 99,646 100,078 100,516 100,961 101,413 101,871 102,337 1,001,167 2,006,173 2,584,462 2,663,794 2,743,648 2,825,795 2,910,406 2,997,682 3,087,577 3,180,268 3,275,637 3,373,867 29,643,137 54,896,982 882,186 908,621 935,848 963,893 992,777 1,022,561 1,053,238 1,084,835 1,117,380 1,150,901 10,112,239 18,866,354 361,620 361,620 372,469 372,469 372,469 383,643 383,643 383,643 395,152 395,152 3,781,878 7,497,427 219,046 225,617 225,617 225,617 232,386 232,386 232,386 239,357 239,357 239,357 2,311,128 4,663,586 330,017 338,761 347,767 357,043 366,597 377,981 388,117 398,557 409,311 420,387 3,734,538 6,992,166 30,277 32,464 34,140 34,696 34,493 33,649 31,459 28,287 24,150 18,383 301,998 550,493 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 4,602,925 4,731,259 4,860,672 4,981,512 5,114,227 5,253,843 5,383,221 5,524,948 5,671,875 5,809,842 51,934,325 97,563,878 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 5,190,095 5,372,281 5,547,782 5,703,966 5,848,527 5,984,059 6,095,892 6,191,807 6,272,302 6,323,576 52,521,495 101,271,563 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 4,595,772 4,732,879 4,874,078 5,019,491 5,169,243 5,323,465 5,482,290 5,645,854 5,814,301 5,987,774 52,645,148 96,123,665 49,909 51,406 52,948 54,537 56,173 57,858 59,594 61,381 63,223 65,120 572,147 1,016,104 358,596 369,671 381,075 392,817 404,907 417,355 430,173 443,370 456,959 470,950 4,125,872 7,536,401 (5,204) (5,360) (5,520) (5,686) (5,857) (6,032) (6,213) (6,400) (6,592) (6,789) (59,653) (64,705) 0 0 0 0 0 0 0 0 0 0 0 3,587,043 0 0 0 0 0 0 0 0 0 0 0 327,435 (450,000) (463,426) (477,252) (491,491) (506,156) (521,257) (536,810) (552,827) (569,321) (586,308) (5,154,849) (7,647,209) ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 4,549,073 4,685,171 4,825,329 4,969,667 5,118,310 5,271,389 5,429,033 5,591,379 5,758,569 5,930,746 52,128,665 100,878,734 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 641,022 687,111 722,454 734,299 730,216 712,670 666,859 600,428 513,733 392,829 392,829 392,829 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 641,022 687,111 722,454 734,299 730,216 712,670 666,859 600,428 513,733 392,829 392,829 392,829 ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ -------------------- 0 0 0 0 0 0 0 0 0 0 0 0 =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== ============ ============
Page 1 and 2:
Recommended Budget and ResouRce all
Page 3 and 4:
FY 2011/2012 Recommended Budget and
Page 5 and 6:
Honorable Mayor and Members of the
Page 7 and 8:
Current Financial Condition Citywid
Page 9 and 10:
General Fund As Figure 3 indicates,
Page 11 and 12:
of $97.8 million will be required i
Page 13 and 14:
last fiscal year. Projections for F
Page 15 and 16:
Safety Managers Association (PSMA),
Page 17 and 18:
contributions required of public ag
Page 19 and 20:
that time, a portion of the ongoing
Page 21 and 22:
Public Safety until this transition
Page 23 and 24:
Moving forward, golf and tennis ope
Page 25 and 26:
C i t y M a n a g e r ' s M e s s a
Page 27 and 28:
Page 29 and 30:
Mathilda Avenue Bridge over Caltrai
Page 31 and 32:
Page 33 and 34:
Addressing the Long Term Structural
Page 35 and 36:
Budget Summary
Page 37 and 38:
EXPENDITURES: Operating Budget: CIT
Page 39 and 40:
Projects Budget: CITY OF SUNNYVALE
Page 41 and 42:
Revenues: CITY OF SUNNYVALE CALCULA
Page 43 and 44:
This Page Not Used
Page 45 and 46:
GENERAL FUND The General Fund is us
Page 47 and 48:
Recommended Revenues - General Fund
Page 49 and 50:
the other fi ve cases, the actual C
Page 51 and 52:
City of Sunnyvale Sales Tax Receipt
Page 53 and 54:
Franchise Fee revenue. The PG&E fra
Page 55 and 56:
which were slightly higher in the f
Page 57 and 58:
category of projects represents the
Page 59 and 60:
years and increases throughout the
Page 61 and 62:
CITY OF SUNNYVALE 035. GENERAL FUND
Page 63 and 64:
CITY OF SUNNYVALE 035. GENERAL FUND
Page 65 and 66:
0150 Secured Tax 0152 Unitary Roll
Page 67 and 68:
0454-04 Utility User's Tax - Other
Page 69 and 70:
0751-14 Rental - Raynor Child Care
Page 71 and 72:
0965-01 Homeland Security Grants 10
Page 73 and 74:
1351-01 Major Permit Application Fe
Page 75 and 76:
1504 Fines - Traffic and Criminal 1
Page 77 and 78:
2102 Library- Lost/Damaged Material
Page 79 and 80:
2770 DPS Alarm Permit Fees 2772-01
Page 81 and 82:
TOTAL REPAYMENT TO CITY - TOWN CENT
Page 83 and 84:
TOTAL SALE OF PROPERTY 4400 Transfe
Page 85 and 86:
Financial Plans - Special Revenue F
Page 87 and 88:
the form of a loan, with payments e
Page 89 and 90:
Rental Assistance ($143,442), and M
Page 91 and 92:
moved to raise the standard to 3.0
Page 93 and 94:
program. At that time, the Public S
Page 95 and 96:
only for its most stable funding re
Page 97 and 98:
Relief Fund (Proposition 42) have b
Page 99 and 100:
▪ Redevelopment Agency Fund The S
Page 101 and 102:
to expected valuation appeals. Tax
Page 103 and 104:
This Page Not Used
Page 105 and 106:
RESERVE/FUND BALANCE, JULY 1 CURREN
Page 107 and 108:
Page 109 and 110:
Page 111 and 112:
Page 113 and 114:
Page 115 and 116:
Page 117 and 118:
This Page Not Used
Page 119 and 120:
This Page Not Used
Page 121 and 122:
Page 123 and 124:
Page 125 and 126:
Page 127 and 128:
This Page Not Used
Page 129 and 130:
Page 131 and 132:
Page 133 and 134:
CAPITAL AND INFRASTRUCTURE PROJECTS
Page 135 and 136:
oadway capacity improvement project
Page 137 and 138:
Infrastructure ($2.5 million), Play
Page 139 and 140:
Page 141 and 142:
Page 143 and 144: RESERVE/FUND BALANCE, JULY 1 CURREN
Page 159 and 160: Financial Plans - Enterprise Funds
Page 161 and 162: for utility rates as required by Pr
Page 163 and 164: epresents a 45% increase in the cos
Page 165 and 166: Finally, the City’s Water Polluti
Page 167 and 168: utility: Distribution of Costs to F
Page 169 and 170: FY 2011/2012 is 18%, twice what was
Page 171 and 172: for 20 years. Payment of the loan b
Page 173 and 174: actual expenditures from the last f
Page 175 and 176: capital project to replace the SMaR
Page 177 and 178: through the generation of additiona
Page 181 and 182: This Page Not Used
Page 193: RESERVE/FUND BALANCE, JULY 1 CURREN
Page 197 and 198: CITY OF SUNNYVALE 525/200. RECREATI
Page 199 and 200: 2309 Mobile Recreation Fee Based 23
Page 201 and 202: 2455 SMS After-school Programs 2465
Page 203 and 204: 4400-36 Transfer From Dorolou Swirs
Page 205 and 206: INTERNAL SERVICE FUNDS The City uti
Page 207 and 208: The Equipment Replacement line item
Page 209 and 210: communications, and satellite copie
Page 211 and 212: annually over the entire planning p
Page 213 and 214: salaries (PERSable earnings) in ord
Page 215 and 216: satisfy the City’s fi nancial rep
Page 217 and 218: donation, the City established the
Page 219 and 220: RESERVES/FUND BALANCE, JULY 1 CURRE
Page 229 and 230: CITY OF SUNNYVALE 595/800. GENERAL
Page 245 and 246:
Page 247 and 248:
Community Condition Indicators
Page 249 and 250:
HOW TO USE THE CITY OF SUNNYVALE’
Page 251 and 252:
Community Condition Indicators Indi
Page 253 and 254:
Page 255 and 256:
Page 257:
This Page Not Used
show all

20-Year Resource Allocation Plan - City of Sunnyvale

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?