Adopted Budget (Final Document)

CITY OF MORGAN HILL - CAPITAL IMPROVEMENT PROGRAM

How this Fund Generates Money for Capital Investment Funding comes from planned transfers from the Water Operations Fund, which is funded through ratepayers.

Limitations and Other Important Factors The projects paid for through this fund are projects for the purpose of rehabilitation and replacement work for the City's existing water system. Goals for Capital Investment The goals for this fund during this period consist of improvements to enhance system reliability and to take care of existing system deficiencies by replacing and rehabilitating water system components. Revenues- Other includes interest income and annual transfers-in from Fund 650 (Water Operations) and 651 (Water Impact). Expenditure- Other includes annual transfers-out to the General Fund for administration, debt service, and contract services.

Six-Year Pro Forma

2021-22 YE 2022-23

2023-24 2024-25 2025-26 2026-27

2027-28

Fund 653 - Water Capital Project

Projected

Beginning Fund Balance

$ 8,134,534 $ 11,471,120 $ 11,008,162 $ 5,782,722 $ 478,530 $3,404,669 $ 6,035,122

Revenues - Impact Fees (AB1600) Revenues - Non- AB1600 RDCS

- -

- -

- -

- -

- -

- -

-

-

Revenues - Other

5,080,139 5,128,809 6,948,348 7,896,910 8,942,669 9,571,627 8,899,311 60,500 4,008,480 10,590,230 11,615,246 4,433,290 5,358,364 3,774,261 1,683,053 1,583,287 1,583,558 1,585,856 1,583,240 1,582,810 1,586,497 $ 11,471,120 $11,008,162 $ 5,782,722 $ 478,530 $3,404,669 $ 6,035,122 $ 9,573,675

Expenditures - CIP Projects

Expenditures - Other Ending Fund Balance

pg. 23