State of the Town 2017 In Review & A Look At 2018 & Beyond Jan 20, 2018 Presented by Grant A. Kleinhenz, IMCA-CM, Town Manager

Similar documents
Special Town Council Meeting Goal & Project Review & Prioritization, Feb 9, 2017 Presented by Grant A. Kleinhenz, IMCA-CM, Town Manager

State of the Town Address February 18, 2015 Presented by Grant A. Kleinhenz, ICMA-CM, Town Manager

Major in FY2013/2014 (By and ing Source) Municipal Building Acquisition and Operations Balance $1,984, Contributions from Real Estate

APPENDIX 5. Funding Plan

Appendix E: Grant Funding Sources

Understanding the. Program

Transportation Alternatives (TA) Northeast Minnesota Workshop

2. Transportation Alternatives Program Activities Regulations and Guidelines... 4, 5 & Eligible and Ineligible Items...

NASHVILLE AREA MPO FY TIP - ADOPTED DECEMBER

Fiscal Year 2014 TRANSPORTATION ALTERNATIVES PROGRAM (TAP) INSTRUCTIONS AND GUIDELINES

SMALL CITY PROGRAM. ocuments/forms/allitems.

Appendix 5 Freight Funding Programs

SCOTT COUNTY COMMUNITY SERVICES DIVISION

2018 Community Crossings Matching Grant Program

Special State Funding Programs Breakout Session #5C Funding Programs Track. October 25, 2012

AVAILABLE GRANTS Missouri Highway Safety Division---MoDOT. Straight Categorical Grant with No Match Requirement

FUNDING OPPORTUNITIES

RESOLUTION FOR APPROVAL OF AMENDMENTS TO THE TRANSPORTATION IMPROVEMENT PROGRAM (TIP) AND 2040 REGIONAL TRANSPORTATION PLAN (RTP)

Transportation Alternatives Program Application For projects in the Tulsa Urbanized Area

Transportation Alternatives Program (TAP) Recreational Trails Program (RTP)

Status Report on LVRT Activities

Transportation Funding Terms and Acronyms Unraveling the Jargon

Appendix E Federal and State Funding Categories

Objective 1. Research current housing issues in Avon to gain a deeper understanding of the housing market Type: Program Priority: 1 Cost: Medium

Transportation Alternatives Program Guidance

Policy on Development Cost Sharing

PLANNING DEPARTMENT ADMINISTRATION

Agenda Item D.2 PRESENTATION Meeting Date: June 17, 2014

FFY Transportation Improvement Program

Newton County. Impact Fee Annual Update FY2011

April 13, 2007 SUBJECT: GEOMETRIC IMPROVEMENTS OF CITY CONNECTING LINKS OF THE STATE HIGHWAY SYSTEM - FISCAL YEAR 2011

Purpose. Funding. Eligible Projects

MOVE LV. Show Us the $ + Transportation Funding May 25, 2016, 12 PM MOVE LEHIGH VALLEY

Updated August Metro State Aid Payment Guide

Fort Monroe Authority. Capital Improvement Plan Fiscal Years 2017 Through 2022

Annual Listing of Projects with Federal Funding for Federal Fiscal Year 2014/15

On-Call Traffic Engineering Services

South Dakota Transportation Alternatives

Non-Motorized Transportation Funding Options

MADISON COUNTY MISSISSIPPI UNITED FOR PROGRESS

Arkansas Transportation Alternatives Program (TAP-2015) & Recreational Trails Program (RTP-2015) Application Seminars

F I N A L D R A F T. Capital Improvement Plan. City of Black Diamond

RESOLUTION OF THE BOARD OF DIRECTORS OF THE OHIO KENTUCKY INDIANA REGIONAL COUNCIL OF GOVERNMENTS

Regional Transportation Plan: APPENDIX B

CALVERT - ST. MARY S METROPOLITAN PLANNING ORGANIZATION

STANDARD DRAWINGS INDEX

TOWN OF GREENWICH Annual Department Operational Plan (FY )

Navigating MAP 21. Securing Federal Funding for Community Walking & Biking Projects

TRANSPORTATION ALTERNATIVES (TA) SET ASIDE PROGRAM July 2016

CITY OF DANA POINT AGENDA REPORT KYLE BUTTERWICK, DIRECTOR OF COMMUNITY DEVELOPMENT BRAD FOWLER, DIRECTOR OF PUBLIC WORKS DEPARTMENT

VIRGINIA SAFE ROUTES to SCHOOL. Non-Infrastructure Grant GUIDELINES

Moving Ahead for Progress in the 21 st Century (MAP-21)

REPORT TO MAYOR AND COUNCIL

BOROUGH OF STONE HARBOR CRS ACTIVITY 510. Progress Report on Hazard Mitigation Initiatives

FAIRFIELD AVENUE, EWING STREET, SUPERIOR STREET, AND WELLS STREET PRELIMINARY FEASIBILITY STUDY

MAP-21 and Its Effects on Transportation Enhancements

DCHC MPO Funding Source Overview & Guidance draft January 2015

5-Year Strategic Plan Revised in February, 2015

Transportation Alternatives Application Guidance

Overview of Local Highway Safety Improvement Program (HSIP)

9. REVENUE SOURCES FEDERAL FUNDS

Cass County Rural Task Force Call for Projects Deadline: December 12, 2018

CAPITAL IMPROVEMENTS PROGRAM

LPA Programs How They Work

Florida Job Growth Grant Fund. Public Infrastructure Grant Proposal. Table of Contents

Transportation Improvement Program for Lake, Porter, and LaPorte Counties, Indiana for

Transportation Alternatives Program Guidance & Application Packet Call for Projects: April 5 th, 2018 May 11 th, 2018

RESOLUTION. No. O!5-2.C( Resolution approving the Fiscal Year Transportation Improvement Program.

RICHMOND. Capital Improvement Program For Fiscal Years The Core of The Central Region. proposed CITY OF RICHMOND, VIRGINIA

Megan P. Hall, P.E. Local Programs Engineer. Federal Highway Administration Washington Division. March 14, 2017

UNFUNDED TRANSPORTATION PROJECTS OVERVIEW

MPO Staff Report MPO Technical Advisory Committee: February 14, 2018 MPO Executive Board: February 21, 2018

2017 Report for the Transportation Alternatives Program

Georgia DOT Local Maintenance Improvement Grant Program. Todd Long, P.E., Deputy Commissioner

Federal Funding & Project Administration 101. Presented By: Kyle Johnson, P.E. (Bolton & Menk) Dan Erickson, P.E. (Metro District State Aid Engineer)

Funding Safe Routes to School in California

Florida Job Growth Grant Fund Public Infrastructure Grant Proposal

Safety Projects and the Local Agency Program (LAP)

2018 Regional Solicitation for Transportation Projects

In This Issue. Official Town Newsletter for the Citizens of Brownsburg Spring Town Council Appoints New Officials to Boards & Commissions

Water Conservation Industrial,Commercial,Institutional (ICI) Audit and Rebate Program. City of Dallas Water Utilities February 13, 2012

APPENDIX A PROGRAMMATIC AGREEMENT FOR MINOR TRANSPORTATION PROJECTS

Implementation. Implementation through Programs and Services. Capital Improvements within Cambria County

CITY OF TYLER PLANNING AND ZONING COMMISSION STAFF COMMENTS

Petaluma City Council Goals and Priorities for 2017 and 2018

Arkansas Transportation Alternatives Program (TAP-2018) & Recreational Trails Program (RTP-2018) Application Seminars

CITY OF LA CENTER PUBLIC WORKS

City of Coral Springs. Business Plan Workshop Fiscal Year 2005 July 19, 2004

Appendix B Funding Sources

Martin Pastucha, Director of Public Works David Martin, Director of Planning and Community Development

City of Dallas Curb Appeal

Please complete your phone connection now:

Transportation Projects for Which Federal Funds. Were Obligated During FY 2014/15. November 2015

VERMONT AGENCY OF TRANSPORTATION. FY2018 Budget. Joe Flynn, Secretary of Transportation House Appropriations Committee February 27, 2017

PROPERTY IMPROVEMENT PROGRAM

2017 Developer Handbook

Route 58 PPTA Project Finance Plan Annual Update Hillsville to Stuart Corridor. Submitted By:

CITY OF LOS ANGELES INTER-DEPARTMENTAL CORRESPONDENCE

Façade Improvement Program Fiscal Year Program Description

Operational cuts were made while managing to secure $15 million in local funds for capital projects.

Transcription:

State of the Town 2017 In Review & A Look At 2018 & Beyond Jan 20, 2018 Presented by Grant A. Kleinhenz, IMCA-CM, Town Manager

National Night Out, Aug 2017 Review of 2017 Goals and Priorities Other Notable 2017 Accomplishments Goals and Priorities for FY2018 and Beyond 2

Review of 2017 Goals and Priorities 4 th of July Parade, 2017 3

Review of 2017 Goals and Priorities Drainage Improvements In coordination with the Hendricks County Drainage Board, Town completed repairs to a section of damaged storm pipe along S Green St to improve drainage upstream at S Odell and Ashwood Cir; downstream dredging completed, $130K included in FY2018 budget for design of additional improvements to that intersection area. 4

Review of 2017 Goals and Priorities Traffic Signal Synchronization The Town has commenced an $85K project with INDOT to improve timing and flow at the INDOT signals at the off-ramps, CR 700N, and the Town signals at Northfield and Green St and Northfield at McNees expected completion by February, 2018. 5

Review of 2017 Goals and Priorities Signal Backplating Project New LED signals with reflective backplate installed around Town to save energy and improve safety approximately $176K project 90% grant funded. 6

Review of 2017 Goals and Priorities Completion of Ronald Reagan Parkway Project connects US 136 with CR 300 N and establishes the overall link of I-74 with I-70. Total project cost was $20.3M Town s portion is $10.7M, or 53%. Remainder of funding is from Hendricks County and MPO. Road opened November 2017; improvements to Connector Road and intersection with CR 400N being evaluated. 7

Review of 2017 Goals and Priorities Street Resurfacing $885K spent for Sugarbush subdivision, Tilden Rd from Jefferson St to Hornaday, Odell St from Tilden Rd to Sycamore St and Locust Ln from Williams Dr to CR 425; $180K in sidewalks including College Ave also completed. 8

Review of 2017 Goals and Priorities Park Property Land Acquisition Approximately 50 acres approved for purchase from the Tagues at $1.14M for various potential future amenities such as nature center, multi-use fields, trails, amphitheater, and general open space. Master plan development to commence in the near future. 9

Review of 2017 Goals and Priorities Regulatory Sign Inventory/Replacement $367K total project cost with $311K federal contribution (through Highway Safety Improvement Program), or 85%; 1,800 regulatory (stop, speed) and warning (curve, yield, merge, etc.) signs were replaced. 10

Other Notable 2017 Accomplishments Freshly painted south water tower, May 2017 11

Other Notable 2017 Accomplishments Development of Downtown at Former St Malachy Church/School Property with Mixed-Use Development Finalization of four economic development agreements (EDAs) with developers; groundbreakings held for four projects totaling a $90M investment. 12

Other Notable 2017 Accomplishments Development of Downtown/Former St Malachy Church/School Property with Mixed-Use Development Concept Elevate Brownsburg Office Suites Green Street Depot Arbuckle Commons The Arbuckle Union Green 13

Other Notable 2017 Accomplishments Concept for New Fountain at Arbuckle Commons 14

Other Notable 2017 Accomplishments Elevate Brownsburg Office Suites 15

16 Other Notable 2017 Accomplishments

Other Notable 2017 Accomplishments Union Green 17

Other Notable 2017 Accomplishments Green Street Depot 18

Other Notable 2017 Accomplishments Gateway Project Phase III Completion Trail crossing from west side of Green St to east side with extension under I-74 to Citgo; landscaping installed. 19

Other Notable 2017 Accomplishments Façade Improvement Program Seven façade grants awarded in FY2017 (several along Main St, S Green St and E Northfield Dr); $51K in grants with an estimated total investment of $191K (includes grant monies). Four-year total = 45 grants awarded totaling $323K with an estimated investment of $1.04M (includes grant monies). Before After New Premier Arms LLC Location, S Green St 20

Other Notable 2017 Accomplishments Wastewater Treatment Plant & Sewer System Expansion Projects $22.7M project progressing for on-time summer 2018 completion. 21

Other Notable 2017 Accomplishments Bicentennial Trail and B&O Trail completion Bicentennial trail links B&O Trail in Brownsburg to Avon Trail system--$942k cost split between two Towns; B&O trail from CR300N to Ronald Reagan Parkway now complete. 22

Other Notable 2017 Accomplishments New Pavement and Striping in Lower Arbuckle 23

Other Notable 2017 Accomplishments New Outdoor classroom installed at Williams Park (at the end of Alpha Ave) 24

Other Notable 2017 Accomplishments Completion of Biennial Citizen Survey 1,500 random surveys sent with 29% response rate (within 25-40% target minimum response rate). 25

Other Notable 2017 Accomplishments Municipal Tax Rate Decreased for 6 th Consecutive Year decrease of.0011, or.12% from FY2017. Assessed Value up 3.96%. $1,400,000,000 Relationship of Tax Rate & Assessed Value 1.2 $1,300,000,000 1.1498 $1,272,203,529 $1,322,537,387 1.15 $1,220,811,248 1.1 $1,200,000,000 $1,100,000,000 $1,000,000,000 $900,000,000 1.0178 0.9848 $1,116,303,889 0.9735 0.9583 0.9404 $1,006,255,220 $1,054,976,670 0.9393 $904,394,354 2012 2013 2014 2015 2016 2017 2018 1.05 1 0.95 0.9 0.85 26

Other Notable 2017 Accomplishments 233 single family residential permits issued with estimated valuation of over $60.9M (average $261K) 205 permits in FY2016 at $48.5M. 40 35 35 Town of Brownsburg - Permits Issued FY 2016 vs FY 2017 33 FY 2016 FY 2017 30 25 23 24 22 20 15 15 16 18 17 17 17 17 19 19 19 19 18 17 15 15 10 11 11 10 11 5 0 January February March April May June July August September October November December 27

Other Notable 2017 Accomplishments Indiana Water Environment Association (IWEA) Awards The Town s Wastewater Treatment Plant again received the Excellence in Safety and Laboratory Excellence Awards in Aug 2017. This is the 18th time that the Brownsburg plant has received the safety award and it has earned the lab excellence recognition 13 times. Members of the team also placed 2 nd in the Wastewater Challenge competition. 28

Other Notable 2017 Accomplishments Key Sewer Department Accomplishments 160,214 ft of sewers cleaned 79,074 ft of sewers televised 1,254 sewer manhole structures inspected/cleaned 40,509 storm inlets inspected (cleaned if needed) Key Water Department Accomplishments 422 water samples taken and tested 402 hydrants painted 4 hydrants repaired 24 main breaks repaired. Phase III of water main loop along CR 900 E completed Key Street Department Accomplishments Oversaw over 6,300 ft in contracted and in-house sidewalk replacement Distributed salt for 17 storm events, plowed for 3 events 29

Other Notable 2017 Accomplishments Securement of Outside Funds for Capital Projects Since 2012, the Town has been awarded $43.7M in federal aid to be applied towards an estimated $71.3M in major capital improvements: Color Key Pending Under Construction Beginning This Year Completed Project Type Projects Title INDOT FY Start Yr End Yr Town Cost Federal Cost Total Cost Town % CMAQ Project Intersection of US 136 & Odell St 2012 $ 504,900 $ 2,019,600 $ 2,524,500 20% STP Project E Northfield Dr. (56th St. to US 136) 2013 $ 1,807,139 $ 4,874,956 $ 6,682,095 27% STP Project W Northfield Dr. (Bburg Sta to US 136) 2013 $ 1,125,000 $ 4,500,000 $ 5,625,000 20% HSIP Project Signal Pre-emption 2014 $ 44,800 $ 403,200 $ 448,000 10% STP Project Ronald Reagan Parkway (US 136 to CR 300N) 2015 2017 $ 10,701,510 $ 9,601,442 $ 20,302,952 53% Misc Project RTP - Hornaday Road Trail 2016 2018 2018 $ 228,795 $ 150,000 $ 378,795 60% HSIP Project Regulatory Sign Inventory/Replacement 2017 2017 2017 $ 56,158 $ 311,182 $ 367,340 15% HSIP Project Traffic Signal Backplating 2017 2017 2017 $ 17,616 $ 158,543 $ 176,159 10% Misc Project SRTS - Pedestrian Enhancements 2017 2016 2017 $ 198,398 $ 626,694 $ 825,092 24% Misc Project CCMG - Enderly Extension 2017 2018 2018 $ 1,780,530 $ 820,750 $ 2,601,280 68% HSIP Project Green Street (56th St. to Main St. ) 2018 2018 2019 $ 2,950,365 $ 3,139,662 $ 6,090,027 48% HSIP Project Pedestrian Crossing Improvements 2018 2018 2018 $ 22,808 $ 205,268 $ 228,076 10% STP Project E Northfield Dr. (CR 300 N to CR 400 N) 2019 2018 2019 $ 2,250,802 $ 6,299,208 $ 8,550,010 26% STP Project Hornaday Rd. & CR 300 E 2019 2019 2019 $ 1,196,427 $ 1,748,848 $ 2,945,275 41% HSIP Project 56th & Wild Ridge Signal 2019 2019 2019 $ 40,683 $ 366,145 $ 406,828 10% HSIP Project Pedestrian Crosswalk Safety Near Schools 2020 2019 2019 $ 192,638 $ 477,990 $ 670,628 29% Misc Project TAP - B&O Trail Tunnel 2020 2019 2019 $ 320,000 $ 720,000 $ 1,040,000 31% STP Project Airport & Hornaday Roundabout 2021 2020 2020 $ 1,757,500 $ 2,070,000 $ 3,827,500 46% STP Project Green St & Airport Rd Roundabout 2022 2021 2021 $ 777,925 $ 1,808,100 $ 2,586,025 30% STP Project E CR 700 N Reconstruction, Green St to 900E 2022 2021 2021 $ 1,626,475 $ 3,368,700 $ 4,995,175 33% Totals $ 27,600,469 $ 43,670,287 $ 71,270,756 39% 30

Other Notable 2017 Accomplishments Securement of Outside Funds for Capital Projects (continued) Funds are awarded according to specific project categories including: Surface Transportation Program (STP) General road and sidewalk projects Highway Safety Improvement Program (HSIP) Safety projects Transportation Alternatives Program (TAP) Bike, pedestrian, nonmotorized transportation Congestion Mitigation & Air Quality (CMAQ) Air quality, congestion reduction projects Community Crossings Matching Grant (CCMG) Road projects such as resurfacing, expansions, and new roadway (certain exclusions such as standalone signal, sidewalk and lighting projects) Recreational Trails Program (RTP) Administered through Department of Natural Resources 31

Goals and Priorities for FY2018 and Beyond Street Dept crews preparing to salt and plow, Feb 2017 32

Goals and Priorities for FY2018 and Beyond Green St Improvement Project Letting in spring of FY2018. Total project cost is estimated at $6.1M with $3.1M in federal contributions, or 52%. Project to add bike lanes and a center turn lane. Decorative lighting and landscape elements also included. 33

Grant St Goals and Priorities for FY2018 and Beyond Enderly Avenue Extension & Mill St Project awarded in Dec 2017, to be completed in summer of 2018. Total project cost is $2.6M. Project connects Green St with Grant St to facilitate traffic patterns in and around new downtown developments; includes two new signals at Grant St 56 th St and Enderly Ave & Green St. Enderly Ave 34

Goals and Priorities for FY2018 and Beyond Design Engineering for Northfield Dr Extension Design finalizing for 2018 project linking CR 300 N with Airport Rd including tie-ins to B&O Trail. Total project cost for roadway is $8.5M with $6.3M in federal contribution, or 74%. Roundabout at CR 300N to commence summer 2018, entire project complete 2019. 35

Goals and Priorities for FY2018 and Beyond Roundabout at CR 300N & Hornaday Design Design continues ahead of 2019 construction; estimated total project cost is $2.9M with $1.7M federal contribution, or 59%, through Metropolitan Planning Organization (MPO). 36

Goals and Priorities for FY2018 and Beyond Roundabout at Airport Rd & Hornaday Design Design continues ahead of FY2021 construction; estimated total project cost is $3.8M with $2.1M federal contribution, or 54%, through Metropolitan Planning Organization (MPO). 37

Goals and Priorities for FY2018 and Beyond CR 900 E & US 136 Intersection Improvements Town to continue work with engineering firm and INDOT to develop and review preliminary designs and traffic modeling to determine overall best solution; below preliminary concept estimated at $2.0M. 38

Goals and Priorities for FY2018 and Beyond White Lick Creek Greenway Design $90K budgeted for design of section from Arbuckle to W Northfield Dr (by IHOP). 39

Goals and Priorities for FY2018 and Beyond Extension of Thornburg Parkway and Development of Cardinal Park project to bid in early 2018 with recommendations to the Park Board and Council by March, 2018. 40

Goals and Priorities for FY2018 and Beyond Recreation Trail Program (East Middle School to B&O) all right of way acquisition completed, in process of obtaining final easement. Town received $150K in federal funding towards the $379K total cost. Project to continue in FY2018 as part of the Cardinal Park project. 41

Goals and Priorities for FY2018 and Beyond Development of Magee Trailhead at CR 300N near CR 900E CR 300N 42

Goals and Priorities for FY2018 and Beyond Odell & College Drainage Improvement $160K for design engineering; approximately $300K from the 2017 GO Bond for initial improvements. Brownsburg Little League Finalize plans to support relocation to new site. Fiscal Reporting on Town Website Fiscal Reporting on Town Website for Downtown Projects Green St/Main St Intersection Improvements Process commenced by Council Resolution to pursue partnership with INDOT, design meetings with INDOT and engineer to commence refinement of design the week of Jan 22, 2018. Sidewalk Connectivity/ADA Ramp Upgrades $150K in FY2018 budget. B&O Trail Tunnel at CR 300N $1M project, 69% MPO funded (FY2020). 43

Goals and Priorities for FY2018 and Beyond Discussion Items: Prioritization of 2018 Street Resurfacing; $1.15M budgeted for resurfacing plus an additional $1.0M will be applied for as part of the 2018 Community Crossing Matching Grant Program; plus approximately $900K proceeds from the 2017 GO Bond. FY2019 Budget Items CCD Rate re-establishment (by.0083) to a rate of.05 equals a projected revenue increase of $100K. COLA increase propose preliminary 1.5% increase for civil and police costs about $150K across multiple funds; increase contingent upon inflation rates as provided by bls.gov and other related sites. Merit Pool a 1% increase for civil and police costs about $100K across multiple funds. 44

Goals and Priorities for FY2018 and Beyond Discussion Items: North Central Downtown (Phase IV) Sewer Separation Project Estimated $5.8M. 45

Discussion Items: Goals and Priorities for FY2018 and Beyond Proposed Minimum Housing Standards Ordinance; ordinance would provide an enforceable vehicle to address disease, public/environmental health, and safety issues in two categories Environmental and Housing. Examples of such issues, or cases: Litter, tall grass, weeds, dying plants/trees Broken or missing siding, broken doors/windows, dilapidated fencing Damaged roofing or foundations Unsecured accessory structures exposed to children or creating fire hazards Broken plumbing fixtures, mold Inoperable heating equipment air and water Rodent and pest infestations Accumulated rubbish or garbage Unclean or unmaintained swimming pools, hot tubs, etc. Improperly stored flammable matter Procedure includes opportunities for compliance throughout informal notice of violation, formal notice, and final notice; non-compliance would result in fines, legal action; appeal process through Town Council. 46

Goals and Priorities for FY2018 and Beyond Discussion Items: Employee Survey Employee Engagement or Satisfaction? What is the purpose of the survey? Incentive for taking the survey? Professional third-party survey can cost $3-5K. Utility Fees Water, Public Fire Protection, and Stormwater Rates Current Stormwater rate of $5.00 per in-town residential unit. Current Town Public Fire Protection rate of $6.00 per in-town residential unit on Town water, out-of-town customers on Town water do not currently pay this. Current Town water rate for 5,000 gallons of consumption at $22.10; Dec 2015 state-wide average of 356 communities is $31.76 ($30.01 for communities with population over 25,000). 47

Goals and Priorities for FY2018 and Beyond Water Fund 601 (Based on Aug 29, 2017 Cash Flows) $3,630,326 $4,018,126 $3,875,937 $3,778,202 $4,335,838 $3,722,691 $3,721,691 $4,244,276 $2,499,257 $2,401,522 $1,886,110 $1,363,525 2015 (unaudited) 2016 (unaudited) 2017 Projected 2018 Projected Receipts Disbursements Ending Cash 48

Goals and Priorities for FY2018 and Beyond Stormwater Fund 605 (based on Aug 29, 2017 Cash Flows) $3,008,087 $2,732,247 $1,983,047 $1,214,863 $1,273,264 $1,281,528 $1,290,100 $1,288,500 $1,513,973 $1,005,688 $312,741 $87,268 2015 (unaudited) 2016 (unaudited) 2017 Projected 2018 Projected Receipts Disbursements Ending Cash 49

50 Questions?