CC Resolution 10721
RESOLUTION NO. 10721
A RESOLUTION OF THE CITY COUNCIL OF THE
CITY OF CAMPBELL ACCEPTING THE ANNUAL STATUS REPORT ON
PROJECT DEVELOPMENT FEES (AB-1600)
WHEREAS, Government Code Section 66001 (d) requires the City to make
findings once every five fiscal years with respect to any portion of a fee remaining
unexpended in its account five or more years after deposit of the fee, and to identify the
purpose to which the fee is to be put and to demonstrate a reasonable relationship
between the fee and the purpose for which it was charged; and
WHEREAS, the City of Campbell elects to do an annual AB-1600 status report;
and
WHEREAS, staff, under Government Code Section 66001 (d), has reviewed the
development fees collected between January 1, 1989 (the date when this requirement
became effective) and June 30, 2001 to determine if any such development fees
remain unexpended; and
WHEREAS, staff has found that no project development fees collected between
January 1,1989 and June 30,2001 remain unexpended; and
WHEREAS, staff has set forth the information required by California Government
Code Section 66006 in the report and attachments accompanying this resolution.
NOW, THEREFORE, BE IT RESOLVED, by the City Council of the City of
Campbell that Council review, accept and file this Annual Status Report on project
development fees as stipulated under Government Code Section 66000 et seq.
PASSED and ADOPTED this 2nd day of January, 2007, by the following roll call
vote:
AYES:
Councilmembers
Kennedy, Hernandez, Low. Burr, Furtado
NOES:
Councilmembers
None
ABSENT:
Councilmembers
None
~:\~
Daniel E. Fuhado, Mayor
ATT~U_~
Anne Bybee, City Clerk
CITY OF CAMPBELL, CALIFORNIA Appendix A
Environmental Services Fund (Storm Drain Reserve Account)
Comparative Statements of Revenues, Expenditures,
and Changes in Fund Balances
Fiscal Years Ending June 30, 2002-2006
With Estimates for Fiscal Year 2006-2007
01/02 02/03 03/04 04/05 05/06 06/07
Actual Actual Actual Actual Actual Estimated
Revenues:
Storm drain fees $ 25,034 $ 34,642 $ 11 ,342 $ 31,055 $ 75,757 $ 20,000
Investment income 27,757 13,049 8,581 6,938 5,603 7,000
Total revenues 52,791 47,691 19,923 37,993 81,360 27,000
Other financing uses:
Operating/capital transfers out (173,314) (95) (90,000) (323,470) (4,280) (56,000)
Excess (deficiency) of revenues over
(under) other financing sources (uses) (120,523) 47,596 (70,077) (285,477) 77,080 (29,000)
Fund balance, beginning of year* 483,123 362,600 410,196 340,119 54,642 131,722
Fund balance, end of year $ 362,600 $ 410,196 $ 340,119 $ 54,642 $ 131,722 $ 102,722
Recap of transfers-out (% funded by
development fees):
Campisi Way Extension (8%) $ 128,336
McGlincey/Cristich Storm Drain (63%) 44,978 $ 95 $ 274,927 $
Misc. Storm Drain Improvements (100%) $ 90,000 48,543 4,280 $ 56,000
Total transfers-out $ 173,314 $ 95 $ 90,000 $ 323,470 $ 4,280 $ 56,000
"'ncludes fees collected prior to 1/1/89.
CITY OF CAMPBELL, CALIFORNIA Appendix B
Parkland Dedication Fund
Comparative Statements of Revenues, Expenditures,
and Changes in Fund Balances
Fiscal Years Ending June 30, 2002-2006
With Estimates for Fiscal Year 2006-2007
01/02 02/03 03/04 04/05 05/06 06/07
Actual Actual Actual Actual Actual Estimated
Revenues:
Park dedication fees $ 179,383 $ 420,076 $ 193,340 $ 637,021 $ 322,825 $ 180,000
Investment income 180,615 111 ,208 52,214 51,366 72,244 80,000
Total revenues 359,998 531,284 245,554 688,387 395,069 260,000
Other financing sources (uses):
Operating/capital transfers out (724,218) (677,578) (2,075,781) (278,840) (390,431) (343,152)
Net other financing sources (uses) (724,218) (677 ,578) (2,075,781 ) (278,840) (390,431) (343,152)
Excess (deficiency) of revenues over
(under) other financing sources (uses) (364,220) (146,294) (1,830,227) 409,547 4,638 (83,152)
Fund balance, beginning of year* 4,082,125 3,717,905 3,571,611 1,741,384 2,150,931 2,155,569
Fund balance, end of year $3,717,905 $ 3,571 ,611 $1,741,384 $ 2,150,931 $ 2,155,569 $ 2,072,417
Recap of transfers-out (% funded by
development fees):
Community Center Gen Imprvmnts (13%) 25,000
San Tomas & Smith Creek Trails (20%) 2,590 115,210
Pre-school Playground Eqmt Replace (100%) 44,300
Percolation Pond Improvements (20%) 3,943 36,057 102,942
Los Gatos Creek County Dog Park (85%) 9,548 (9,548) 250,000
Morgan Park--Phase II Improvements (70%) 116,618 663,336 47,841
Community Ctr Master Plan Imprvmts (79%) 606,993 1,967,916 168,809
Los Gatos Creek Trail Improvements (20%) 607 14,242 50,475 46,336 45,347
Ainsley Park Enhancements (51 %) 56,437
Community Center Track Replacement (100%) 125,000
Total transfers-out $ 724,218 $ 677,578 $2,075,780 $ 278,840 $ 390,431 $ 343,152
* Includes fees collected prior to 1/1/89
III
1
~C")
<(..-
~~
_0>
~U:LL
a..c .c
E III C)
co l\:l :::::l
uOo
.....~.c
o lEI-
~>,...
UcQ
(I) CD
>0
(I)>
mLL
~
o
Appendix C ( 1 of 2 )
Q) '" 0 M M 0 0 '" 0 0
<= N 0 <0 <0 0 0 <Xl 0 0
Q) 00 0 " " 0 0 N 0 0
~ f/) ~ M 0; 6 ..j "'. <::5 6 ..f <::5 6
Gl c: ;: <t <"l .... 0 0 Ol 0 0
0:: .. ~ N N '" N N
rJ) C 1U .9 '" '" ""
C '~ lD N t-
e 0 0
'5 0 'tl U. >-
C
C ~ ::0 U.
W U.
CiS
0 0 Ol Ol 0 0 0
.... 8 0; 0; 0 8 0
'" 0 0
oj <::5 ",' .,;. <::5 g <::5
N N '" '"
'"
'"
<0 8 " "
00 00 <Xl '"
<0 <0 ill
M <::5 "':. ..,:
a> N N
'"
<0 0 0 0 0 0 ~. 0 0
'" 8 a> Ol 0 0 8 0
.... 00 <Xl 0 0 '" 0
,.: <::5 .,; .,.; c5 c5 m- <::5 ci
;: N N '" '" '" c'?
'" '" '"
'"
M
M
'"
'"
o
o
o
ci
'"
""
8 ~
0- 'V~
N
t-
'"
'"
..i
N
""
M
o
"
oj
o <0
8 ~
c:i .q:
N
<0
'"
t-
..,:
N
o
o
o
ci
'"
o
o
o
ci
'"
8
o
<::5
'"
'"
o
o
o
ci
c'?
""
'"
<Xl
;;;
'i
'"
g ~
ci M
N
'"
00
t-
<"i
N
'"
'"
N
<Xl
0;
o '"
8 g:
0- -qo~
N
M
'"
t-
.....
N
o
o
o
6
'"
o
o
o
c5
'"
o
8
g'
'"
'"
M 8 '" a> ", t- t- t-
~ M '" '" '" '" '" '"
'" <0 .... ...., ", ....,
t, .,.; <::i
'" '" '" '"
'"
I-
U
W
..,
0
0::
a..
>-
m
ll. '"
<( 1: m
u Q) 0
w E '"
0;: g; e.
f/)
l'! 0 e E
in .. ., W a.. Q)
'" l!! Q) ~ ~ rJ) .s E
Q) >- 0 Q)
in ::0 .a ~ f/) ., a.. C >
C '6 0 8- l!! .. '~ e
""' Q) Q) 'C ., ~
::0 > C a.. e .a 0:: 0 a..
::0 c Q) ! '6 E
1 Q) Q) 0:: E a.. ., a.. E
> '" E c :c
Q) ill 'tl ,g a.. Q) ll. 0 c
<= 0:: 8 Q) 'tl C3 ~ .!! 0 CiS .~
u. ,5 1l 'E ';
5l 'tl c ~ l;; w 0:: '" 0
Q) ! >
Q) 0 '~ E 'e Q) ~ 1U <( <( ::0 E
0:: Q) ~ w 0
Q) 0 E a.. 'e ~ 'tl >- Q) 5
Q) "e' c ! c en
:0 E 1il 1U a.. g; .0 z E1
E1 a.. Q) '5 '" ::0 U W ~ "
0 > f/) .. Q) .,
.~ 'tl I- U rJ) .~ > <I)
~ en .E Q) rJ) '" ~
-' w ~
<( a.. Ul
co ... 0 ... 0 0 N 8 0 0 Append ix C ( 2 of 2 )
'" 0 '" 0 0 co 8 0 0
-g 0 0 0 0 0 0. 0 0 0
al 8 '" oo ~" 0 ..j" oo oo ..j '" 0 0 oo
iii c 0 It) ... "" ,- "" N 0 '" ""
0 III It) B ": N to ~, ": ~-, 0 "', '" "",
u c: n; 0> '"
'" N
c: 'iii III "" <h '" <h
.. CIl U 0 0
~ u c: LL >-
.. c " LL
0.. ::l LL
" 0> 8 0>
;:: '" '" ""
... "
",' ",' g- ",'
'" '" '"
0>
'"
III '" 0> 0 0>
N 0 0 0 '"
.~ N N 0 N
oo N g N
'" N N
(ij '"
C') <h
C
<C ....
:t N
....
= 0 >-
Q) u::
.0 LL
<0 0 8 0 0 0 0 0
a..c .c '" '" '" 0 0 8 0
E III Cl N 0> 0 0> 0 0 0
..j ci ci ci ci ci ci ci
<tl <tl :::::I '" '" ~ ~ '" '" '" '"
() () 2 '" '" '" '" '"
<h "" '"
...
'0 <tl .c
~~ ...
r--
() c 0
-
Q) CD
> 0 '" '" 8 '" 0 0 0 0
Q) >- N '" '" 0 0 0 0
en '" 0> 0> 0 0 0 0
LL 00 oo ~ oo ci 0 6 ci
0; '" '" '" 0 0 0 0
to '" "', "', "',
cj <h ... <h
ro '" 8 '" 0 0 0 0
0 0 0 0 0 0
N N 0 0 0 0
oo 00 6 00 ",' oo oo oo
0 <0 It) ;;; N N ~ N
"', N
'"
'"
N ro 8
'" co '"
'"
" N 6 N
0 '" ~ '"
a:>
<h
'" '" 0 '"
'" '" 8 '" ""
" 0 0
,...: ,...: g ,...:
"" N N
<0
'"
'" N 8 N '" 8 0 8 "" 8 '"
'" a:> a:> Q) '" ;1; "' Q)
"" "', '" 0 q a:>
N (l; g " ,...: oo 00 6 ;:: ,...: ",'
"' <0 ro N fh "' :: a:>
'" '" ... '" N ...
N <h
... I-
()
w
a
0::
0..
>-
III 8'
.l!l 0.. ~
en c( N g
0 () en '2.
() w 8 c ti en '2. "'
~ 0:: CIl C en
E .. C '2.
.. I ~ CIl CIl CIl u
e 0.. 0 g; E c !!!.
" E 0
~ Ui III ~ W en e c. CIl 0. .~
" e ~ VI CIl '5 >
.., Ui en u; u 0 0:: c. CT e N e I-
~ .a ~ en .E
CIl ~ 0 c CIl l!! .. 0.. "" UJ C. 0 CIl ""
" '6 'C: <( en u 0 u u ro .E e- o.. CIl
c c c 0 .a c: .. u CIl
c g; en g; CIl C. ~ C. .. 0:: ~ Qj c 0 CIl 0
.. CIl .E e '6 0.. " '" ~
n; CIl E ill CIl ~ E c: ii ~ i:i: e ~ .~ u;
III 0:: LL 0:: W ,g c( 0. CIl III 0.. CIl ,2 '" .. CIl ,:;
8 I- 0.
en u ,; u ~ 0 0. ~ u (3 C Qi >- c CIl -5 'E
.s "E 0:: '" .. '"
~ CIl CIl CIl (3 W c: 0:: CIl :c 0: 0: "" 0 ~ VI
U C 0 ~ .. CIl ]j " c( u <( iii 0 .,
:is CIl CIl ~ e >= LL >- "" ~ ..
.. 'e- CIl u "[ "e- " {:. u w lii CIl "" "" E
::J E c ~ .c c ! >- 'C' U en u; CIl CIl u
0. u; .. 0. 0. E CIl .0 " U 0. n; III e e c: 0
CIl ~ n; en > u Z E u >- 0 ::;;: u u CIl I-
.s= i:i .. 'ijj CIl " .. w ~ CIl '0 C
> .. 0 en VI > E I-
en ~ .s 0. CIl U 0:: en 2' '" .. u (!) (!) .. ..
.. I- -' w 0 0 0 .. u -' -' I en
U 0.. Ul U .., :;;: ()
City of Campbell Appendix D
Summary of Development Fees and Related Expenditures
January 1, 1989 through June 30, 2006
Storm Drain Reserve Account
Cummulative
Unspent Fees Percent
Year Fees Fees (Overspent) Cummulative Cummulative Over (Under) of Fees
Collected Collected Expended Fees Fees Expenditures Expenditures Expended
FYE 1989" $ 6,994 $11,653 $ (4,659) $ 6,994 $ 11,653 $ (4,659) 100%
FYE 1990 31,634 16,000 15,634 38,628 27,653 10,975 100%
FYE 1991 11,562 50,000 (38,438) 50,190 77,653 (27,463) 100%
FYE 1992 36,804 55,235 (18,431) 86,994 132,888 (45,894) 100%
FYE 1993 20,879 11,164 9,715 107,873 144,052 (36,179) 100%
FYE 1994 10,216 16,500 (6,284) 118,089 160,552 (42,463) 100%
FYE 1995 71,703 71,703 189,792 160,552 29,240 100%
FYE 1996 56,511 56,511 246,303 160,552 85,751 100%
FYE 1997 13,659 13,659 259,962 160,552 99,410 100%
FYE 1998 24,766 63,600 (38,834) 284,728 224,152 60,576 100%
FYE 1999 72,822 72,822 357,550 224,152 133,398 100%
FYE 2000 24,539 24,539 382,089 224,152 157,937 100%
FYE 2001 29,669 29,669 411,758 224,152 187,606 100%
FYE 2002 25,034 173,314 (148,280) 436,792 397,466 39,326 100%
FYE 2003 34,642 95 34,547 471.434 397,561 73,873 100%
FYE 2004 11,342 90,000 (78,658) 482,776 487,561 (4,785) 100%
FYE 2005 31 ,055 323,470 (292,415) 513,831 811.031 (297,200) 100%
FYE 2006 75,757 4,280 71,477 589,588 815,311 (225,723) 100%
$ 589,588 $ 815,311 $ (225,723)
Parkland Dedication Fund
Cummulative
Unspent Fees Percent
Year Fees Fees (Overspent) Cummulative Cummulative Over (Under) of Fees
Collected Collected Expended Fees Fees Expenditures Expenditures Expended
FYE 1989" $ 69,052 $ 69,052 $ $ 69,052 $ 69,052 $ 100%
FYE 1990 221,209 80,000 141,209 290,261 149,052 141,209 100%
FYE 1991 72,926 15,208 57,718 363,187 164,260 198,927 100%
FYE 1992 49,879 385,420 (335,541 ) 413.066 549,680 (136,614) 100%
FYE 1993 130,146 130,146 543.212 549,680 (6,468) 100%
FYE 1994 186,891 (70,000) 256,891 730,103 479.680 250,423 100%
FYE 1995 827,876 560,073 267,803 1.557,979 1,039,753 518,226 100%
FYE 1996 956,354 194,099 762.255 2,514,333 1.233,852 1,280,481 100%
FYE 1997 299,801 420,902 (121,101) 2,814,134 1.654,754 1,159,380 100%
FYE 1998 573,787 422,778 151,009 3,387,921 2,077,532 1,310,389 100%
FYE 1999 392,192 392,192 3,780,113 2,077,532 1,702,581 100%
FYE 2000 561,634 100,000 461,634 4,341,747 2,177,532 2,164,215 100%
FYE 2001 153,402 2,205 151,197 4,495,149 2,179,737 2,315,412 100%
FYE 2002 179,383 724,218 (544,835) 4,674,532 2,903.955 1.770,577 100%
FYE 2003 420,076 677,578 (257,502) 5.094,608 3,581,533 1.513,075 100%
FYE 2004 193,340 2,075,781 (1,882,441 ) 5,287,948 5,657,314 (369,366) 100%
FYE 2005 637,021 278,840 358,181 5,924,969 5,936,154 (11,185) 100%
FYE 2006 322,825 390,431 (67,606) 6,247,794 6,326,585 (78,791 ) 100%
$ 6,247,794 $ 6,326,585 $ (78,791)
" Represents 6 month period from January 1 - June 30, 1989
j:/ab16001 FY06