|
APPENDIX B
<br /> FY08 -09 CAPITAL IMPROVEMENT PROGRAM
<br /> MISCELLANEOUS PROJECTS
<br /> Adjusted Budget
<br /> Expansion Public Fac. Misc. Gen Grants and CIPR Golf Fund Cemetery Misc. Storm
<br /> CIP M Fund Fee Fund CIP Miscellaneous CIP Fund Drain Fund Total
<br /> 154,405 154 151 153 151 308 389 357
<br /> 058014 Citywide Survey Monument Benchmarking 0 0 0 0 0 0 0 0 $0
<br /> 058051 Landscape Median Construction and Renovation 0 0 0 0 0 0 0 0 $0
<br /> 068018 CIPR Capital Improvement Reserve 0 0 0 761,961 1,397,906 0 0 0 $2,159,867
<br /> 068051 Landscape Median Construction and Renovation 0 30,000 120,000 0 0 0 0 0 $150,000
<br /> 078015 Bi- Annual Erosion and Storm Repairs 0 0 0 0 0 0 0 144,090 $144,090
<br /> 078016 Landscape Gateway Interchange Improvements at Various Locations 0 0 13,016 0 0 0 0 0 $13,016
<br /> 078029 Fence Installation/Replacement at Various Locations 0 0 70,237 0 0 0 0 0 $70,237
<br /> Callippe Preserve Golf Course Water Troughs for the Southern
<br /> 078037 Conservation Area 0 0 0 0 0 0 0 0 $0
<br /> 078042 Civic Park Electrical Upgrades 0 0 39,058 0 0 0 0 0 $39.058
<br /> 078044 North Pleasanton and/or Downtown Improvements Reserve 0 0 0 0 0 0 0 0 $0
<br /> 088015 Bi- Annual Erosion and Storm Repairs 0 0 0 0 0 0 0 0 $0
<br /> 088036 Senior Center Install New Roof- Design Only 0 20,000 0 0 0 0 0 0 $20,000
<br /> 088037 123 Main Street Interior Upgrades Design Only 0 20,000 0 0 0 0 0 0 $20,000
<br /> 389001 Preinstall 200 Full -size Vaults 0 0 0 0 0 0 190.000 0 $190,000
<br /> 808075 CTV 30 Studio Relocation 0 0 325,277 0 0 0 0 0 $325,277
<br /> 808089 PUSD Loan 0 0 1,200,000 0 0 0 0 0 $1,200,000
<br /> 928931/
<br /> 808085 Fire Apparatus 87,508 0 0 0 0 0 0 0 $87508
<br /> 948046 Fire Station 91 Design/Construction Equipment 0 0 0 0 0 0 0 0 $0
<br /> 948051 Lease/Debt Payments for Animal Shelter 0 16.000 64,000 0 0 0 0 0 $80.000
<br /> 988029 City Hall Office Building Civic Center Site Improvements Reserve 926,836 318,309 1,292,789 0 0 0 0 0 $2,537,934
<br /> 988080 Mobile Data Computers (MDU'S), Qtv 20, Feds share 0 0 0 0 0 0 0 0 $0
<br /> 988081 Mobile Data Computers (MDU'S), Qty 20, City Share 0 0 0 0 0 0 0 0 $0
<br /> 998049 Happy Valley Open Space Golf Course 0 0 0 0 0 951,532 0 0 $951,532
<br /> TOTAL EXPENDITURES $1,216,126 81,529,940 $9,324,939 $5,761,961 89087,861 $951,532 $190,000 $216,774 $28,279,133
<br /> ENDING MISC FUND BALANCE $106,096 8886,165 $1,776,685 $30,244 834,407 8163.962 $0 $228,104 $3,225,663
<br /> Page BS
<br />
|