NOTE: this file contains several worksheets						Annual Revenue
			FY2006	FY2007	FY2008	FY2009	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018
Statutory Fees						53,813	55,966	58,205	60,533	62,954	65,472	68,091	70,815	73,647	76,593	79,657
Potential Fee Revenue Sources for a Proposed Town of Reston	Revenue Estimate ( Total for an Unrestricted Town - 2005 County Estimate)	Revenue Estimate ( Total for Proposed Charter)
ABC Profits	30,400	$30,400	$31,616	$32,881	$34,196	$35,564	$36,986	$38,466	$40,004	$41,604	$43,269	$44,999	$46,799	$48,671	$50,618	$52,643
ABC Licenses	15,600	$15,600	$16,224	$16,873	$17,548	$18,250	$18,980	$19,739	$20,529	$21,350	$22,204	$23,092	$24,015	$24,976	$25,975	$27,014
Reston Association
Total	46,000	46,000