|
PARKS PROJECTS
<br />CAPITAL IMPROVEMENT PROGRAM
<br />Fiscal Year 2009-10
<br />PARKS GENPARKPUBLIC FAC.GRANTS &
<br />FUND CIPDEDICATIONFEE (PFF)DONATIONSTOTAL
<br />BEGINNING BALANCE$12,933$0$0$89,063$101,996
<br />REVENUES:
<br />Estimated Park Dedication Fees from Calendar Year 2009262,589$262,589
<br />TOTAL FEE REVENUE$0$262,589$0$0$262,589
<br />TRANSFER TO NEXT FISCAL YEAR0(262,589)00($262,589)
<br />TRANSFER FROM PRIOR CALENDAR YEAR REVENUE0983,14000$983,140
<br />INTEREST INCOME (INCLUDES INCOME FROM 0$0
<br />PROJECT RESERVES)
<br />Measure B - Bike Path000190,000$190,000
<br />TDA Article 3 Grant Funding$0
<br />TOTAL ESTIMATED REVENUE$0$983,140$0$190,000$1,173,140
<br />TRANSFERS FROM:
<br /> General Fund -- Contribution to Parks75,000$75,000
<br />Capital Improvement Program (Miscellaneous) Public Facilities Fees75,000$75,000
<br />TRANSFERS TO:
<br />NET TRANSFERS IN/(OUT)$75,000$0$75,000$0$150,000
<br />TOTAL FUNDS AVAILABLE$87,933$983,140$75,000$279,063$1,425,136
<br />EXPENDITURES
<br />Bi-Annual Bicycle Lane Improvements50,000$50,000
<br />General Trail Improvements and Development75,000190,000$265,000
<br />New Community Park: Site Acquisition Reserve from In Lieu Park 983,140$983,140
<br />Dedication Fees (Recommended Reserve is in addition to an
<br />existing reserve of $2,326,417)
<br />Sports Park - City Constructed and Owned Storage Facilities for 25,000$25,000
<br />use by Sports Groups
<br />Valley Avenue - Construction of Separated Pedestrian and Bicycle $0
<br />Path between Case Avenue and Sunol Blvd.
<br />Dolores Bengston Aquatic Center Deck and Mechanical Building $0
<br />Improvements - Design Only
<br />Bernal Property Improvement Reserve (Recommened funding is in$0
<br />addition to an existing reserve of $567,113)
<br />TOTAL PARK PROJECTS$75,000$983,140$75,000$190,000$1,323,140
<br />ENDING FUND BALANCE$12,933$0$0$89,063$101,996
<br />éë
<br />
<br />
|