2019 Comprehensive Annual Financial Report (CAFR)

Schedule 50

Water Resources Bond Fund - Series 2014 Schedule of Revenues and Expenses - Budget and Actual (Non-GAAP) From Project Inception and For the Year Ended June 30, 2019

Actual Current Year

Project Authorization

Prior Years

Total To Date

Expenses: Capital Improvements:

Lake Brandt Pump Station Upgrade Mitchell - Flocculator Basin Rehab Water Booster Station Townsend - Filter Basin System Upgrade TZO - Incinerator 1/56 MGD Upgrade Total Capital Improvements

$

335,744 3,569,132 3,503,700

$

335,744 3,568,558 3,495,647 15,112,036 68,465,767 90,977,752

$

$

335,744 3,568,558 3,495,647 20,686,864 70,129,776 98,216,589

21,581,330 71,048,106 100,038,012

5,574,828 1,664,009 7,238,837

Nonoperating Expenses: Bond Issue Expense Total Expenses Nonoperating Revenues: Investment Income

391,993 100,430,005

457,076 91,434,828

457,076 98,673,665

7,238,837

184,246

160,794

345,040

Excess of Revenues Under Expenses Before Other Financing Sources

(100,430,005)

(91,250,582)

(7,078,043)

(98,328,625)

Other Financing Sources: Debt Issuances:

Revenue Bonds/BANs Issued Premium - Revenue Bonds Total Other Financing Sources

99,930,005 500,000 100,430,005

97,975,440 2,237,682 100,213,122

97,975,440 2,237,682 100,213,122

Excess of Revenues and Other Financing Sources Over (Under) Expenses

$

$

8,962,540

$ (7,078,043)

$ 1,884,497

-110-