Page 169 - CityofGrapevineFY25AdoptedBudget

CHARGES FOR SERVICES FY-2019 FY-2020 FY-2021 FY-2022 FY-2023 FY-2024
SPECIAL REVENUE FUNDS Actual Actual Actual Actual Actual Estimate

CVB $7,311,251 $3,180,482 $5,191,924 $7,928,044 $9,522,535 $8,671,498
Stormwater Drainage $1,571,370 $1,491,696 $1,504,793 $1,516,846 $1,520,316 $1,503,229
Lake Parks $1,332,956 $2,257,891 $2,915,245 $3,223,215 $3,565,791 $2,633,702
Collections $10,215,577 $6,930,069 $9,611,962 $12,668,105 $14,608,642 $12,808,429
Increase / (Decrease) ($1,311,271) ($3,285,508) $2,681,893 $3,056,143 $1,940,537 -$1,800,213
% Change -11% -32% 39% 32% 15% -12%

Stormwater drainage fee revenue, budgeted at $1.5 million, is generated by the assessment of a
monthly fee on all developed properties within the City. Funds collected through the monthly
billings provide much needed drainage maintenance, repair and construction activities related to
storm drainage facilities. The revenue collected from the Stormwater Drainage Utility can only be
spent on drainage related issues. For owners of single-family residential properties, the fee is $4 per
month. Apartments and all commercial and non-residential properties are billed a fee based upon
the size of their land area, considering the existing impervious area of the land. An evaluation has
been made for each property in order to determine the appropriate charge.

Recreation and camping fees are budgeted at $3.6 million and are derived from activities on
approximately 770 acres of parkland surrounding Lake Grapevine and leased from the U.S. Army
Corps of Engineers. FY25 revenue is projected to increase by $130,800 (4%). Revenue in FY24
is estimated at $2.6 million and represents a decrease of $932,000 (26%) from FY23.

161 Back to Table of Contents
of
Contents
Table
Back
Back to Table of Contents
to