Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2007 Annual Impact Fee Report
TOWN OF MARANA DEVELOPMENT IMPACT FEE REPORT FORM STATEMENT OF REVENUE, EXPENDITURES AND CHANGES IN FUND BALANCE FOR FISCAL YEAR ENDING JUNE 30, 2007 (Amended - August 29, 2008) Loans Fund 103 Fund 107 Fund 106 Fund 105 Fund 551 Interest Fund 561 $ Impact Fee Area South Benefit Area $ Town -wide North Benefit Area Desert Education Ctr Infrastructure Renewable Resource $ Impact Fee Type $ Residential $ Residential Residential $ Residential Residential $ Residential $ Impact Fee Purpose Transportation $ Parks 515,591.69 Transportation $ Education Center 60,000.00 Water System 497,524.65 $ Water System Surplus/(Deficit) $ Impact Fee Charged per EDU $ 2,435.00 $ 2,884.00 $ 5,941.00 $ 1,000.00 $ 1,467.00 8,272,289.88 $ 2,187,632.65 $ 328,334.06 $ 144,528.24 $ 399,905.00 $ - $ 11,332,689.83 Ending Fund Balance 6/30/07 $ 8,915,688.73 $ 3,113,186.07 $ 958,712.06 $ 204,661.70 $ 705,121.13 $ Total Beginning Balance @6/30/06 $ 8,272,289.88 $ 2,187,632.65 $ 328,334.06 $ 144,528.24 $ 399,905.00 $ - $ 11,332,689.83 Revenues Impact Fees Collected $ 420,681.00 $ 1,328,857.00 $ 630,378.00 $ 56,000.00 $ 362,373.00 $ 1,232,868.00 $ 4,031,157.00 Investment Earnings $ 222,717.85 $ 112,288.11 $ - $ 4,133.46 $ 2,843.13 $ 14,151.38 $ 356,133.93 Total Revenues $ 643,398.85 $ 1,441,145.11 $ 630,378.00 $ 60,133.46 $ 365,216.13 $ 1,247,019.38 $ 4,387,290.93 General Expenditures Capital Projects $ - $ 515,591.69 $ - $ - $ - $ 497,524.65 $ 1,013,116.34 General Administration $ $ - $ $ $ - $ - $ - Operations & Maintenance $ $ $ $ $ 60,000.00 $ $ 60,000.00 Vehicles & Equipment $ $ $ $ $ - $ $ - Other $ $ $ $ $ - $ $ Sub -total - General Expenditures $ $ 515,591.69 $ $ $ 60,000.00 $ 497,524.65 $ 1,073,116.34 Bonds Interest $ $ - $ $ $ - $ - $ Principal $ $ $ $ $ $ $ Sub -total - Debt Service $ $ $ $ $ $ $ Loans Interest $ $ $ $ $ $ $ Principal $ $ $ $ $ $ $ Sub -total - Loans $ $ $ $ $ $ $ Total Expenditures $ $ 515,591.69 $ $ $ 60,000.00 $ 497,524.65 $ 1,073,116.34 Surplus/(Deficit) $ 643,398.85 $ 925,553.42 $ 630,378.00 $ 60,133.46 $ 305,216.13 $ 749,494.73 $ 3,314,174.59 Beginning Fund Balance $ 8,272,289.88 $ 2,187,632.65 $ 328,334.06 $ 144,528.24 $ 399,905.00 $ - $ 11,332,689.83 Ending Fund Balance 6/30/07 $ 8,915,688.73 $ 3,113,186.07 $ 958,712.06 $ 204,661.70 $ 705,121.13 $ 749,494.73 $ 14,646,864.42