|
74
<br /> LongRange Financial Model
<br /> GENERAL FUND SUMMARY FORECAST
<br /> Actual Original Projected Projected Projected
<br /> 2023-24 2024-25 2025-26 2026-27 2027-28
<br /> ($ in Thousands)
<br /> Property Tax 193,179 201,999 206,746 211,040 215,425
<br /> Sales Tax 42,644 44,139 45,057 46,605 48,213
<br /> Intergovernmental 20,541 22,018 22,639 23,279 23,938
<br /> Charges for Service 13,912 15,104 14,851 15,103 15,361
<br /> Other Revenue 6,242 3,044 2,999 3,007 3,015
<br /> Transfers In 1,508 1,006 653 116 120
<br /> Approp of Fund Balance - 7,100 7,313 7,532 7,758
<br /> Total Revenues 278,024 294,410 300,259 306,682 313,830
<br /> Personnel Services 94,558 102,975 108,326 112,185 116,279
<br /> Operations 35,658 35,858 37,816 38,768 39,716
<br /> Recurring Capital 566 194 198 202 206
<br /> Education 104,038 113,115 116,507 119,999 123,597
<br /> Contribs. to Other Agencies 2,171 2,511 2,535 2,561 2,587
<br /> Transfers To (Including Debt) 39,236 39,757 51,332 63,494 67,629
<br /> O&M Impact from CIP - 0 652 5,104 5,378
<br /> Total Expenditures 276,228 294,410 317,366 342,314 355,394
<br /> Net Annual Rev (Exp) 1,796 (0) (17,107) (35,632) (41,564)
<br /> Gap to Close 0 17,107 35,632 41,564
<br /> ORANGE COUNTY
<br /> r*-;0RT 1[-I CAnOLI14A
<br />
|