Word Document PDF Document

Mailed 04/25/2008

    Communications Division

    RESOLUTION T-17142

    Program Management and Implementation Branch

    April 24, 2008

THEREFORE, IT IS ORDERED that:

APPENDIX A

CALIFORNIA TELECONNECT FUND ADMINSTRATIVE COMMITTEE FUND

 

 

Pro Forma Statement

Pro Forma Statement

 

 

FY 2007-08

FY 2008-09

1

Projected Intrastate Revenues Subject to Surcharge

$23,416,629,000

$24,425,238,000

2

Surcharge Rate from Dec 31, 2005 thru May 31, 2008 1/

0.130%

 

3

Surcharge Rate effective June 1, 2008

0.079%

0.079%

4

Beginning Fund Balance 2/

$9,764,318

$13,814,530

5

Revenues:

 

 

6

Surcharge (based on Ln 1 thru Ln 3)

$29,446,411

$19,295,938

7

Investment Income

$233,454

$187,230

8

Repayment from General Fund 3/

$5,000,000

$5,000,000

9

Total Revenues (Ln 6 + Ln 7 + Ln 8)

$34,679,865

$24,483,168

10

Expenditures:

 

 

11

Prior Year Adjustment 4/

$5,498,653

 

12

FY 2007-08 3/

$25,131,000

 

13

FY 2008-09 5/

 

$33,202,000

14

Total Expenditures (sum of Ln 11 thru Ln 13)

$30,629,653

$33,202,000

15

Ending Fund Balance (Ln 4 + Ln 9 - Ln 14)

$13,814,530

$5,095,698

The following comparison is for information purpose only:

 

 

16

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

0.131%

0.136%

17

Adopted surcharge rate (Ln 3)

0.079%

0.079%

18

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

-0.052%

-0.057%

1/ Source: Resolution T-16888, Dec. 1, 2005

2/ Source: CalStar G02 (Post-Closing Trial Balance, 6/30/07) and SCO Fund Reconciliation Report (6/30/07)

3/ Source: CA Governor's Budget, http://www.ebudget.ca.gov/pdf/GovernorsBudget/8000/8660.pdf

4/ To account for FY 06-07(2) expenditures that were not accrued

5/ Source: Resolution T-17104, Aug. 23, 2007

Top Of Page