Laserfiche WebLink
CAPITAL IMPROVEMENT PROGRAM <br /> PARKS PROJECTS <br /> Quarter 2 <br /> <br /> Parks Park~ Park Park Public Grants <br /> BEGINNING BALANCE $0 <br /> ~EVENU£S <br /> Park Dedication Fees (3,715,875) (3,715,875 <br /> Park Dedication Fees-from Ponderosa for Busch Housin~ (Feb 2005) 1,370,668 1,370,668 <br /> Park Dedication Fees (from Greenbriar and Vineyard) (564,765) (564,7651 <br /> TOTAL FEE REVENUE $0 $0 $0 ($2,909,972 $0 $0 ($2,909,9721 <br /> Less Transfer to Next Year's Revenue 0 0 0 4,588,193 0 0 4~588,193 <br /> Developer Contribution from Applied BioSystems (404) 0 <br /> <br /> Developer Contributions- Bcrnal Creek 037049 (404) (1,248,800} ( 1~248.800~ <br /> Grant - Prop 12 (Val Vista) (164) 0 <br /> Measure B Grant - lronhorse Trail (573) 0 <br /> Measure B Grant - General Trails (573) 0 <br /> Park Bond Grant (547) Bemal Creek 0 <br /> DWR Grant (572) Bemal Creek 0 <br /> EBRPD contribution - General Trails (164) 50,000 I 50,000 <br /> , 10,000 <br /> L~on Homes contribution - Brid~e Replacement (164) 10 000 ' <br /> Interest 0 <br /> Grants: Prop 40- Bemal Propett), Community Park (547) 0 <br /> Grants: Prop 40 - Alviso Adobe(547) 0 <br /> Grants: MTC/TDA - Callippe Trail (561) (2,254] (2,254 <br /> Donation from Rotary Club - Main St Trail (164) 0 <br /> From DSRSD for odor mitigation - Val Vista Park (164) 0 <br /> TOTAL ESTIMATED REVENUES $0 $0 $0 $1,678,221 $0 ($1,191,054) $487,167 <br /> TRANSFERS <br /> Parks Renovation Fund $770,500 770,500 <br /> General Fund -- Annual Contribution (Includes $655,000 above <br /> programmed contribution of $800,000 to complete Val Vista Park <br /> [$255,000] and Bernal Pal'k [$400,000]) 0 <br /> From Misc General Fund CIP - Val Vista 217,943 217,943 <br /> From Mis¢ General Fund CIP - (#017037,038030) 344,634 344,634 <br /> Mist General Fund CIP -- Public Facility Fees 0 <br /> To Misc CIP -Golf Fund- Golf Land (1,830,333) (1,830,333) <br /> TOTAL ESTIMATED TRANSFERS $562,577 $770,500 $0 ($1,830333) $0 $0 ($497,256) <br /> TOTAL FUNDS AVAILABLE $562,577 $770,500 $0 ($152,112) $0 ($1,191,054) ($10,089) <br /> Expenditures: <br /> 007036 Aquatic Center Expansion Phase Il 0 <br /> <br />Note: Numbers in italics signify amendments/transfers already approved by Council. B-9 SR 05_166 Parks CIP Adjusted Budget.xls 6/13/2005 11:34 AM <br /> <br /> <br />