Adopted Capital Improvement Program Budget FY 2024-25 through FY 2029-30

City of Morgan Hill Capital Improvement Program FY 2024-25 – FY 2029-30

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

2023-24 YE 2024-25

2025-26

2026-27

2027-28

2028-29

2029-30

Fund 653 - Water Capital Project

Projected

Beginning Fund Balance Revenues - Impact Fees

126,817 $

942,435

$ 15,548,298 $ 17,151,033 $ 8,060,682 $ 3,052,118 $ 3,397,994 $

-

-

-

-

-

-

-

Revenues - Other

7,809,380 11,234,254 1,583,690

7,020,229 5,090,923 1,583,430

6,375,831 8,059,711 1,587,297

6,038,886 3,634,125 1,589,143

5,749,748 4,193,134 1,589,007

6,547,709 10,380,062

Expenditures - CIP Projects

17,884,112 1,586,301

3,361,416 1,583,558

Expenditures - Other Ending Fund Balance

126,817 $

942,435 $

910,043

$ 17,151,033 $ 8,060,682 $ 3,052,118 $ 3,397,994 $