Projects by Fund FY20 Government Code Section 66006(b)(1)(E); Government Code Section 66013(d)(4)(A)
| Project # | Project | Project Completion | Annual Budgeted Project Cost | Budgeted Development Impact Fees | Expended Development Impact Fees | Remaining DIF Expenditures | % From Development Impact Fees |
|---|---|---|---|---|---|---|---|
| Public Buildings (350) | |||||||
| Impact Fee Study | FY22 | 76,770 | 7,677 | 1,959 | 5,718 | 10 | |
| Fire (351) | |||||||
| Impact Fee Study | FY22 | 76,770 | 3,839 | 980 | 2,859 | 5 | |
| Road (352) | |||||||
| 60005 | City Engineer Project Review | FY20 | 10,420 | 10,420 | 10,468 | 0 | 100 |
| Nisqualli Interchange (Loan Repayment with SBCTA) | FY20 | 2,061,000 | 2,000,000 | 1,903,188 | 96,812 | 97 | |
| Impact Fee Study | FY22 | 76,770 | 11,516 | 2,939 | 8,577 | 15 | |
| Public Safety (353) | |||||||
| Impact Fee Study | FY22 | 76,770 | 3,839 | 980 | 2,859 | 5 | |
| Recreation (354) | |||||||
| 80029 | Skate Park at Doris Davies | FY21 | 1,272,359 | 1,260,359 | 493,299 | 666,903 | 100 |
| 80046 | Parks Master Plan | FY21 | 150,000 | 150,000 | 57,810 | 92,190 | 100 |
| 80061 | Doris Davies Park Amenities | FY21 | 652,467 | 652,467 | 12,659 | 639,807 | 100 |
| Impact Fee Study | FY22 | 76,770 | 34,547 | 8,817 | 25,730 | 45 | |
| Storm Drain (357) | |||||||
| Impact Fee Study | FY22 | 76,770 | 7,677 | 1,959 | 5,718 | 10 | |
| Water Capacity Charge (410) | |||||||
| 74345 | Pipeline Replacement SD 01 | FY20 | 2,086,444 | 2,086,444 | 116,502 | 1,969,942 | 100 |
| 60013 | Green Tree Pipeline Extension | FY22 | 4,023,127 | 996,576 | 13,684 | 982,892 | 100 |
| 74373 | One Million Gallon Water Tank | FY23 | 2,109,851 | 2,109,851 | 29,425 | 2,080,426 | 100 |
| Sewer Capacity Charge (425) | |||||||
| 77436 | Green Tree Sewer Extension | FY23 | 3,219,766 | 3,219,766 | 227,446 | 2,992,320 | 100 |