HomeMy WebLinkAbout17-14 CC Resolution RESOLUTION NO. 17-14
A RESOLUTION OF THE CITY COUNCIL OF THE CITY
OF TEMECULA AMENDING THE CAPITAL
IMPROVEMENT PROGRAM FISCAL YEARS 2017-21 AND
AMENDING THE CAPITAL IMPROVEMENT BUDGET FOR
FY 2016-17 FOR MAIN STREET BRIDGE PROJECT OVER
MURRIETA CREEK REPLACEMENT, PAVEMENT
REHABILITATION PROGRAM CITYWIDE, CITYWIDE
CONCRETE REPAIRS, RONALD H. ROBERTS
TEMECULA PUBLIC LIBRARY ENHANCEMENT
PROJECT, PATRICIA H. BIRDSALL SPORTS PARK
SYNTHETIC TURF ENHANCEMENT, PLAYGROUND
EQUIPMENT ENHANCEMENT AND SAFETY
SURFACING, PUBLIC RESTROOMS RENOVATIONS
AND SAM HICKS MONUMENT PARK PLAYGROUND
ENHANCEMENT
THE CITY COUNCIL OF THE CITY OF TEMECULA DOES HEREBY RESOLVE
AS FOLLOWS:
Section 1. Recitals. The City Council hereby finds, determines and declares
that:
A. On June 14, 2016, the City Council adopted Resolution No. 16-32
"approving the City of Temecula Capital Improvement Program Fiscal
Years 2017-21" (CIP).
B. It is necessary to amend the funding source to appropriate Measure S
funding to the following CIP Projects: Pavement Rehabilitation Program
Citywide; Patricia H. Birdsall Sports Park Synthetic Turf Enhancement;
Playground Equipment Enhancement and Safety Surfacing; and Sam
Hicks Monument Park Playground Enhancement. Increase Development
Impact Fees (DIF) - Streets funding in the amount of $1,691,345 for CIP
Project Main Street Bridge over Murrieta Creek Replacement (PW03-05).
C. In addition, three new Projects are to be included in the CIP utilizing
Measure S funding: Citywide Concrete Repairs; Public Restroom
Renovations; and Ronald H. Roberts Temecula Public Library
Enhancement Project. Increase Development Impact Fees (DIF) - Streets
funding in the amount of $1,691,345 for CIP Project Main Street Bridge
over Murrieta Creek Replacement (PW03-05).
D. On June 1, 2016, the Planning Commission found the Capital
Improvement Program consistent with the General Plan in accordance
with Government Code Section 65401 of State Planning and Zoning Law.
Resos 17-14 1
E. The City Council hereby finds that the following CIP Projects are
consistent with the General Plan: Pavement Rehabilitation Program
Citywide; Patricia H. Birdsall Sports Park Synthetic Turf Enhancement;
Playground Equipment Enhancement and Safety Surfacing; Sam Hicks
Monument Park Playground Enhancement; Citywide Concrete Repairs;
Public Restroom Renovations; and Ronald H. Roberts Temecula Public
Library Enhancement. Increase Development Impact Fees (DIF) - Streets
funding in the amount of $1,691,345 for CIP Project Main Street Bridge
over Murrieta Creek Replacement (PW03-05).
F. Adoption of this Amendment is categorically exempt from environmental
review under the California Environmental Quality Act (CEQA). Pursuant
to Sections 15262 and 15061 (b) (3) of the State Guidelines for
Implementation of CEQA, a project involving only feasibility or planning
studies for possible future actions because it can be seen with certainty
that this prioritizing and fund allocation program set forth in the
Amendment cannot and does not have the potential to cause a significant
effect on the environment. No Physical activity will occur until all required
CEQA review is conducted at the time the physical improvements
prioritized in the Amendment bare undertaken. The Council reaffirms and
incorporates herein the findings set forth in Section 1 of Resolution No.
16-32.
Section 2. Amendment of CIP
A. The City Council Capital Improvement Program Fiscal Years 2017-21
(CIP) is hereby amended to appropriate Measure S funding to CIP
Projects: Pavement Rehabilitation Program Citywide; Patricia H. Birdsall
Sports Park Synthetic Turf Enhancement; Playground Equipment
Enhancement and Safety Surfacing; Sam Hicks Monument Park
Playground Enhancement, attached as Exhibit 1. Increase Development
Impact Fees (DIF) - Streets funding in the amount of $1,691,345 for CIP
Project Main Street Bridge over Murrieta Creek Replacement (PW03-05).
B. The CIP is also amended by adding thereto a new budget sheet with
appropriations for Citywide Concrete Repairs; Restroom Renovations; and
Ronald H. Roberts Temecula Public Library Enhancement Project,
attached as Exhibit 2. Exhibits 1 and 2 are incorporated herein as though
set forth in full.
C. The budget and appropriations for these projects are set forth in Exhibit 1
and 2, and are hereby approved.
Resos 17-14 2
Section 3. "Mayor pro Tern Rahn abstained from the vote on that portion of the
CIP Amendment relating to the Main Street Bridge over Murrieta Creek Replacement
(PW03-05) ("Project") and did not participate on the consideration of this portion of the
CIP Amendment. Mayor pro Tern Rahn's business served as a consultant for the City
on certain biological studies for this Project. His firm's work was completed prior to his
taking office as a Council Member. This budget adjustment has no financial impact on
his business as the work undertaken by his business has long been completed and all
payments made."
Section 4. Certification: The City Clerk shall certify the adoption of this
resolution.
PASSED, APPROVED, AND ADOPTED by the City Council of the City of
Temecula this 28th day of February, 2017.
Maryann Edwards, Mayor
ATTEST ,'
111 Por
10
Randi : , ' lerk
[SEAL]
Resos 17-14 3
STATE OF CALIFORNIA )
COUNTY OF RIVERSIDE ) ss
CITY OF TEMECULA )
I, Randi Johl, City Clerk of the City of Temecula, do hereby certify that the foregoing
Resolution No. 17-14 was duly and regularly adopted by the City Council of the City of
Temecula at a meeting thereof held on the 28th day of February, 2017, by the following
vote:
AYES: 5 COUNCIL MEMBERS: Comerchero, Naggar, Rahn, Stewart,
Edwards
NOES: 0 COUNCIL MEMBERS: None
ABSTAIN: 0 COUNCIL MEMBERS: None
ABSENT: 0 COUNCIL MEMBERS: None
4:::::5i ), ---..„
Randi Johl, City Clerk
I
Resos 17-14 4
City of Temecula
Fiscal Year 2016-17
Mid-Year Adjustments
EXHIBIT 1
FY2017-21 Capital Improvement Program
Mid-Year Budget Adjustments
Fiscal Year 2016-17 Mid-Year Budget Adjustments
Capital Improvement Program
111 dot
11,,,,oe,,.,SorgAw,,,C.,,,,,. Fiscal Years 2017 21
%W.fYVv'r,
MAIN STREET BRIDGE OVER MURRIETA CREEK(REPLACEMENT)
Circulation Project
Project Description: This project includes the design and construction of a new bridge and approach roadways which meet
current safety standards and compatibility with the City's circulation element and the planned Murrieta Creek Improvement
Project. This project also includes removal of the existing bridge, pavement, curb and gutter, sidewalk and storm drain
facilities, environmental studies and mitigation. The new bridge will meet the United States Army Corps of Engineer's
(USACE)Creek Improvement Project needs,and the cost will count towards the City's contribution to the USAGE Project.
Benefit / Core Value: This project improves traffic circulation. In addition, this project satisfies the City's Core Values of
Transportation Mobility and Connectivity.
Project Status: This project was completed in May 2015. The original funding awarded from HBP has changed from $6.2
million to$4.5 million. DIF Streets funding wilt be increased for this project to cover cost incurred and paid that will not be
eligible for reimbursement from CALTRANS, the administrator of the Federal HBP funds. Once the CALTRANS billing is
finalized,we will only transfer DIF Streets for the amount needed to cover all invoices paid by the City for this project.
Department: Public Works/Planning-Account No.210.165.743 Level:
Prior Years
Actual 2020-21
Project Cost: Expenditures FYE 2017 Midyear Projected
as of Carryover 2016-17 2017-18 2018-19 2019-20 and Future Total Project
12/3112016 Budget Projected Projected Projected Projected Years Cost
Administration $ 992,818 $ 14,821 $ 1,007,639
Construction $ 5,595,066 $ 192,934 $ 395,000 $ 6.183,000
Construction Engineering $ 274.701 $ 13,311 $ 288,012
Design/Environmental $ 699.478 $ 699,478
MSHCP $ 10,243 $ 10,243
Totals $ 7,572.306 $ 221,066 $ 395,000 $ - $ - $ - $ - $ 8,188,372
Sou of Funds:
Years FYE 2017 Midyear
Actual Carryover 2016-17 2017-18 2018-19 2019-20 2020-21 Total Project
Expenditures Budget Projected Projected P'ojected Projected Projected Cost
General Fund Contributions $ 41.729 $ 41,729
DIF(Street Improvements) $ 1,501,133 $ 1,691,345 $ 3,192.478
HBP(Original Budget) $ 6,029,444 $ 221,066 $(1,691,345) $4,559,165
HBP(Midyear request) $ 395,000 $ 395.000
Total Funding: $ 7,572,306 $ 221,066 $ 395.000 $ -• y $ $ $ 8,188.372
Future Operation& Maintenance
Costs: 2016-17 217-18 2018-19 2019-20 2020-21
T I I I I I I
HBP-Federal Highway Bridge Program-Original CIP Budget 6.250.51D.CALTRANS Mer not reimburse for Additional change orders related to constructions
$395.000 Settlement approved by Council 1242017.Not paid to Vendor yet and we have not Billed Caltrans.
�_f. .,.
Capital Improvement Program
Fiscal Years 2017-21
PAVEMENT REHABILITATION PROGRAM -CITYWIDE
Circulation Project
Anticipated Year of
ConstructionlEstimated
Street Location Project Cost Funding Source
Old Town Front Street-PW 12-14 2015-16 General Fund Contributions
(Temecula Parkway to First Street) $790,000 Measure A
Overland Drive-PW 12.15 2016-17 General Fund Contributions
(Commerce Center Drive to Jefferson Avenue) $450.000 Measure A
Temecula Parkway-PW 12-13 2016-17 General Fund Contributions
(Bedford Court to Pechanga Parkway $555,000 Measure A
Margarita Road-PW 12-11 2016-17 General Fund Contributions
(Rancho California Road to Temecula Parkway) $4,000,000 Measure A
Midyear
Residential Slurry Seal 2016.17
$2.300,000 Measure S Funding
$7,305,000
To Be Determined 2017-18 General Fund Contributions
$1,000,000 Measure A
To Be Determined 2018-19 General Fund Contributions
2019-20 Measure A
2019-20
111 41 Capital Improvement Program
Fiscal Years 2017-21
PAVEMENT REHABILITATION PROGRAM -CITYWIDE
Circulation Project
Project Description: This project includes the environmental processing, design, construction of pavement rehabilitation, and
reconstruction of major streets as recommended in the Pavement Management System.
Benefit/Core Value: This project improves pavement conditions so that the transportation needs of the public,business industry,
and government can be met. In addition,this project satisfies the City's Core Value of Transportation Mobility and Connectivity.
Project Status: A priority list of rehabilitation projects has been developed. Installations are completed on an ongoing basis.
Department: Public Works-Account No.210.165.655 Level:
Prior Years
Actual 2020-21
Project Cost: Expenditures FYE 2017 Midyear Projected
as of Carryover 2016-17 2017-18 2018-19 2019-20 and Future Total Project
1231;2016 Budget Projected Projected Projected Projected Years Cost
Administration $ 2.138.060 $ 160.000 $ 160,000 $ 160.000 $ 160.000 $ 160,000 $ 2,938.060
Construction $ 13.683.479 $3.539,817 $ 1,760 000 $ 831.219 $ 913.092 $ 998.973 $1,029,038 $ 22,755.618
Construction
Engineering $ 201.180 $ 353,579 $ 150.000 $ 150,000 $ 150.000 $ 150,000 $ 150,000 $ 1,304,759
Design $ 636.110 $ 431,932 $ 230,000 1,298,042
Totals $ 16.658.829 $4.325,328 $ 2.300,000 ,$1,141.219 $1.223.092 .$1,308,973 $1.339 038 28,296,479
Source of Funds: Prior Years FYE 2017 Midyear
Actual Carry2016-17 2017-18 2018-19 2019 20 2020 21
Coal Total Project
Expenditures Budgetover Projected Projected Projected Projected Projected
General Fund
Contributions $ 5,443,670 $ 228,604 $ 5,672,274
Measure A $ 11,215,159 $4,096,724 $1,141,219 $1.223,092 $1,308,973 $1,339,038 $ 20,324,205
Measure S Funding $ 2.300.000 $ 2.300,000
Total Funding: $ 16.658,829 $4,325,328 $ 2,300,000 $1,141,219_$1,223,092 $1,308,973 $1,339.038_$ 28,296,479
Future Operation&
Maintenance Costs: 2016-17 2017-18 2018-19 2019-20 2020-21
I I I. I I I I
NOTE: General Fund Contributions include 1.5 million for Pavement Management Program Approved at Mdyear on 2.24,20 t5
Measure S Funding for Residential Slurry Seal
Capital Improvement Program
Fiscal Years 2017-21
PATRICIA H. BIRDSALL SPORTS PARK SYNTHETIC TURF ENHANCEMENT
Parks and Recreation Project
Project Description: This project includes the enhancement of the synthetic turf and infill material at each of the four synthetic
turf sports fields at Patricia H. Birdsall Sports Park.
Benefit/Core Value: This project protects the City's vast investment in parks and open space facilities. In addition, this project
satisfies the City's Core Values of a Healthy and Livable City. A Safe and Prepared Community. and Accountable and
Responsive City Government.
Project Status: The enhancement of the synthetic turf will be performed at two fields the first year and one field per year
afterward. The first two fields to be enhanced are the Championship field(Multipurpose field)at the southerly end of the park and
Field Number one next to it. Fields Number two and three will be replaced after that.
Department: Public Works;Temecula Community Services 210.190.119 Level: II
2020-21
Pro' t COSI' Prior Years FYE 2017 Projected
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 and Future Total Project
Expenditures Budget 17 Projected Projected Projected Projected Years Cost
Administration $ 100,000 $ 180,000 $ 280,000
Construction $ 845.000 $1,783,050 $ 2,628.050
Design $ 55.000 $ 55,000 $ 110,000
Totals $ $ - $ 1.000,000 $ - $2.018,050 $ - $ - $ 3,018,050
Source of Funds: Prior Years FYE 2017
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 2020-21 Total Project
Expenditures Budget 17 Projected Projected Projected Projected Projected Cost
Measure S Funding $ 1.000.000 $ 1,000,000
Unspecified' $2.018.050 $ 2,018,050
Total Funding: $ - $ - S 1.000.000 $ - $2,018.050 $ - $ - $ 3,018,050
Future Operation&
Maintenance Costs 2016-17 2017-1B 2018-19 2019-20 2020-21
1 1 1 1 $ 15.000 1$ 15,300[$ 15.606
Measure S Funding-Turf replacement
'Protect cannot be constructed until a lurdng source is clenched.
fft
C 4Tecivier
`! Capital Improvement Program
Fiscal Years 2017-21
PLAYGROUND EQUIPMENT ENHANCEMENT AND SAFETY SURFACING
Parks and Recreation Project
Project Description: This project includes the re-design. and enhancement of playground equipment and safety surfacing at
existing City parks to comply with current state and federal regulations. The City park playground include sites such as Pala
Community Park, Nicolas Road Park, John Magee Park, Butterfield Stage Park, Long Canyon Creek Park, Paseo Gallante
Park, Riverton Park. Redhawk Community Park, Rotary Park, Stephen Linen Park, Sunset Park, Temecula Creek Trail Park,
Temeku Hills Park, Vail Ranch Park.Veterans Park,Winchester Creek Park, Calle Aragon Park and Patricia H.Birdsall Sports
Park.
Benefit / Core Value: This project protects the City's vast investment in parks and open space facilities. In addition,this
project satisfies the City's Core Values of a Healthy and Livable City, A Safe and Prepared Community. and Accountable and
Responsive City Government.
Project Status: The enhancement of playground equipment and safety surfacing will be performed at one to two sites per year.
A priority list has been developed and enhancement will be completed on an ongoing basis.
Department: Public Works:Temecula Community Services•Account No.210.190.120 Level: II
2020-21
Project COSI: Prior Years FYE 2017 Projected
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 and Future Total Pro _
Expenditures Budget 17 Projected Projected Projected Projected Years Co
Administration $ 1.965 $ 43,035 $ 15,000 $ 60.
Construction $ 62.239 $ 857,761 $ 100,000 $400,000 $ 1,420
Design $ 75.000 $ 25,000 $ 100,
Totals $ 64.204 $ 975,796 $ 100,000 $440.000 S - $ • $ • $ 1,580,000
Source Of Funds: Prior Years FYE 2017
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 2020-21 Total Project
Expenditures Budget 17 Projected Projected Projected Projected Projected Cost
DIF{Parks s Recreation) $ 64.204 $ 975,796 $ 1,040,000
DIF(Quimby) $440.000 $ 440,000
Measure S Funding $ 100,000 $ 100,000
Total Funding: $ 64,204 $ 975,796 $ 100.000 $440,000 $ • $ - $ - $ 1,580,000
Future Operation&
Maintenance Costs 2016-17 2017-18 2018-19 2019`20 2020-21
j $ 2.550 $ 2.601 $ 2,653 5 2.706
Measure S Funding-Play Surface replacement
,46r. Capital Improvement Program
Fiscal Years 2017-21
SAM HICKS MONUMENT PARK PLAYGROUND ENHANCEMENT
Parks and Recreation Project
Project Description: This project includes the purchase and installation of a new innovative play area with a historical theme
to replace the existing equipment, including removal of old equipment and installation of new resurfacing according to ADA
Guidelines. The Furniture, Fixtures and Equipment (FF&E) covers camera system infrastructure, access control, Public Wi-Fi
and other identified Information Technology needs.
Benefit I Core Value: This project provides an enhanced play environment and improved access for disabled. In addition,this
project satisfies the City's Core Value of a Healthy and Livable City.
Project Status: This project is estimated to be completed by the end of Fiscal Year 2017-18,
Department: Temecula Community Services-Account No.210.190.132 PW 12-20 Level:
2020-21
Project Cost: Prior Years FYE 2017 Projected
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 and Future Total Project
Expenditures Budget 17 Projected Projected Projected Projected Years Cost
Administration $ 166,818 $ 26,252 $ 195,070
Construction $ 195,157 $ 309,594 $ 250,000 $ 754.751
Design $ 444 $ 13,304 $ 13,748.
Totals $ 362,419 351150 $ 250,000 $ - $ - $ - $ • 569
Source of Funds: Prior Years FYE 2017 INIIII
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 2020-21 Total Project'
Expenditures Budget 17 Projected Projected Projected Projected Projected Cost
i
COBG $ 362,419 $ 316,150 $ 678,569
DIF iPolice Fac�htiesi $ 35,000 $ 35.00014
Measure S Funding $ 250,000 $ 250,0001
Total Funding: $ 362,419 -$ 351,150` $ 250,000 $ • $ $ - '$ - .$ 963.
Future Operation&
Maintenance Costs: 2016-17 2017-18 2018-19 2019-20 2020-21
I I I$ 5,100 ( $ 5.202 J$ 5,306 ($ 5.412 ) ini
tZ_1_
City of Temecula
Fiscal Year 2016-17
Mid-Year Adjustments
EXHIBIT 2
FY2017-21 Capital Improvement Program
Mid-Year Budget Adjustments
Fiscal Year 2016-17 Mid-Year Budget Adjustments
1
J
R Capital Improvement Program
Fiscal Years 2017-21
CITYWIDE CONCRETE REPAIRS
infrastructure/Other Project
Project Description: This project will include the repair, removal and replacement of raised concrete sections of sidewalk.
curb & gutter, driveway approaches, under sidewalk drains, and ASA ramps along residential and arterial Streets, Parks and
Facilities.
Benefit/Core Value: This project will provide improved access tar all users. In addition, this project satisfies the City's Core
Values of Transportation Mobility and Connectivity.
Project Status: This project is estimated to be complete by June 2017.
Department: Public Works-Account No.210.165-770 Level: I
2020-21
Pro'eCt Cost' Prior Years FYE 2017 Projected
Actual Carryover Midyear 2016- 2017.18 2018-19 201920 and Future Total Project
Expenditures Budget 17 Projected Protected Projected Projected Years Cost
Administration $ 27,276 ' $ 27.276
Construction $ 266,224 $ 266,224
Design $ 6,500 $ 6,500
Totals $ - $ - $ 300,000 $ $ - '$ - ' $ - $ 300,000
Source of Funds: Prior Years FYE 2017
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 2020-21 Total Project
Expenditures Budget 17 Projected Projected Projected Projected Projected Cost
Measure S Funding $ 300,000 $ 300,000
Total Funding: $ - $ --$ 300,000 $ - $ - S - $ - $ 300,000
Future Operation&
Maintenance Costs 2016-17 2017-18 2018-19 2019-20 2020-21
I I I 1 I I 1
Capital Improvement Program
Fiscal Years 2017-21
PUBLIC RESTROOM RENOVATIONS
Parks and Recreation Project
Project Description: This project is for the renovation of various Park site public restrooms facilities to included new floor tile,
sealer/anti-graffiti coating. energy efficient lighting upgrades, repairs, replacement of plumbing fixtures and equipment. A total
of ten(10) locations are to be improves, including Sam Hicks Monument Park, Sixth Street Restrooms, Ronald Reagan Skate
Park, Patncia H.Birdsall Sports Park,Paloma Del Sol Park,Temeku Hills Park.and Harveston Lake park_
Benefit / Core Value: This project enhances and upgrades again facility components and prolongs the service life of the
restroom facilities. In addition,this project satisfies the City's Core Values of a Healthy and Livable City. A Safe and Prepared
Community.
Project Status: This project is estimated to be complete by June 2017.
Department: Public Works/Temecula Community Services-Account No.210.190 155 Level: I
2020-21
Project COSI: Prior Years FYE 2017 Projected
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 and Future Total Project
Expenditures Budget 17 Projected Projected Projected Projected Years Cost
Administration $
Construction $ 150,000 $ 150,000
Design $
Totals $ - $ - $ 150,000 $ $ $ $ $ 150,000
Source of Funds: Prior Years FYE 2017
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 2020-21 Total Project
Expenditures Budget 17 Projected Projected Projected Projected Projected Cost
Measure S Funding $ 150.000 $ 150,000
Total Funding: S - $ - $ 150,000_$ -_ $ $ - $ - $ 150,000
Future Operation&
Maintenance Costs 2016-17 2017-15 2018-19 2019-20 2020-21
I 1
Measure S Funding-Play Surface replacement
lti
R 111 Capital Improvement Program
Fiscal Years 2017-21
RONALD H. ROBERTS TEMECULA PUBLIC LIBRARY
ENHANCEMENT PROJECT
Infrastructure/Other Project
Project Description: To identity suitable location in park space/public for an acknowledgement and tribute to the men and
women who serve as first responders in Police,Fire and emergency service occupations. The design of such a tribute would be
in partnership with public safety personnel and serve as a reminder to residents of their dedication and sacrifice to maintaining
the safety of our community.
Benefit / Core Value: The project prolongs the service life of the facility, upgrades aging technology,infrastructure and
improves energy efficiencies. In addition,this project satisfies the City's Core Values at a Healthy and Livable City.
Project Status: This project is estimated to be complete by June 2017.
Department: Public Works-Account No. 210.165.773 Level: I
2020-21
Project COSI: Prior Years FYE 2017 Projected
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 and Future Total Project
Expenditures Budget 17 Projected Projected Projected Projected Years Cost
Construction $ 135.000 $ 135,000
Fixtures/Furn/Egwp $ 115,000 $ 115,000
Totals $ • $ - $ 250,000 $ - $ - $ - S - $ 250,000
Source of Funds: Prior Years FYE 2017
Actual Carryover Midyear 2016- 2017-18 2018-19 2019-20 2026-21 Total Project
Expenditures Budget 17 Projected Projected Projected Projected Projected Cost
Measure S Funding 250.000 S 250,000
Total Funding: $ - $ - S 250,000 ,$ - $ $ - S $ 250,000
Future Operation&
Maintenance Costs 2016-17 4017-18 2018-19 2019-20 2020-21
l I I I _ l