Word Document PDF Document

    Telecommunications Division

    RESOLUTION T-16888

    Carrier Branch

    December 1, 2005

APPENDIX A

CALIFORNIA TELECONNECT FUND ADMINSTRATIVE COMMITTEE FUND

 

 

Pro Forma Statement

Pro Forma Statement

 

 

FY 2005-06

FY 2006-07

1

Projected Intrastate Revenues Subject to Surcharge

$20,623,716,147

$20,623,716,147

 

(based on actual intrastate billings subject to surcharges from Sep 04 through Aug 05)

 

 

 

 

 

 

2

Surcharge Rate from Jul 1, 2005 thru Dec 31, 2005

0.16%

 

3

Surcharge Rate effective Jan 1, 2006

0.13%

0.13%

4

Beginning Fund Balance 1/

($8,300,009)

$1,354,314

5

Revenues:

 

 

6

Surcharge (based on Ln 1 thru Ln 3)

$29,904,388

$26,810,831

7

Investment Income

$70,935

$63,597

8

Total Revenues (Ln 6 + Ln 7)

$29,975,323

$26,874,428

9

Expenditures:

 

 

10

 

 

 

11

 

 

 

12

FY 2005-06 (State's Annual Budget Act)

$20,321,000

 

13

FY 2006-07 (Resolution T-16953)

 

$22,002,000

14

Total Expenditures (sum of Ln 10 thru Ln 13)

$20,321,000

$22,002,000

15

Ending Fund Balance (Ln 4 + Ln 8 - Ln 14)

$1,354,314

$6,226,742

The following comparison is for information purpose only:

 

 

16

Required surcharge rate w/o prior year accumulated fund balance (Ln 14 / Ln 1)

0.10%

0.11%

17

Adopted surcharge rate (Ln 3)

0.13%

0.13%

18

Incremental surcharge rate reduction due to prior year accumulated fund balance (Ln 16- Ln 17)

-0.03%

-0.02%

       

1/ Based on Financial Reports submitted to the State Controller's Office FY 04-05.

 
       

1 The Commission in Resolution T-16942, dated September 22, 2005, adopted a revised CTF-AC budget for FY 2005-06 of $20.321million.

Top Of Page