Minutes - 2023 - City Council - 04/05/2023 - Special EAGLE CITY COUNCIL
SPECIAL MEETING MINUTES
April 5, 2023
1. CALL TO ORDER: Mayor Pierce called the meeting to order at 3:00 PM.
2. ROLL CALL: Present—GINDLESPERGER, PIKE, BAUN, RUSSELL. All present.
A quorum is present.
3. PLEDGE OF ALLEGIANCE:
4. NEW BUSINESS:
A. ACTION ITEM: Discussion Regarding the Second Quarter Fiscal and
Capital Project Review.
Nichole Baird Spencer, Director of Long-Range Planning and Projects, provided a
PowerPoint presentation regarding an update for the first and second quarters fiscal
status and the Capital Plan.
As part of the presentation, Planner Spencer discussed the Community In Motion
grant the City received from COMPASS in 2020 for the Mace connection into Eagle
Island State Park. This project has been deferred by the City Council awaiting
participation of landowners and the City is eligible to apply for this grant again in the
future. The staff's recommendation was to release the funds back to COMPASS
and re-apply in the future.
Baun made a motion to release the Community In Motion grant and put it back
into the community. The motion was seconded by Russell.
ALL AYES, MOTION CARRIED.
Planner Spencer continued with the review of the Capital Maintenance priorities and
the Capital Projects. It was the consensus of the City Council that the anticipated
savings due to adjustments to the priorities would be held onto and allocated in the
future as needed.
B. FY 24-28 Capital Plan Prioritization.
Nichole Baird Spencer, Director of Long-Range Planning and Projects, reviewed the
Capital Plan Prioritization that the City Council had just completed. Several projects
and rankings were discussed and clarified. The City Council will refine their rankings
with the new information.
C. Discussion Regarding the Eagle Comprehensive Plan Vision Statement.
Nichole Baird Spencer, Director of Long-Range Planning and Projects, presented the
updated Eagle Comprehensive Plan Vision Statement. The statement was worked
on by several members of the Planning staff as well as Planner Spencer. The Mayor
and the City Council reviewed the statement, recommended a few modifications and
thanked everyone for their hard work on the Comprehensive Plan.
Page 1
KACOUNCIUMINUTES\Temporary Minutes Work AreMCC-04-05-23minsp.dom
5. ADJOURNMENT:
Gindlesperger made a motion to adjourn. The motion was seconded by Baun.
ALL AYES, MOTION CARRIED.
Hearing no further business, the City Council meeting was adjourned at 4:31 PM
Respectfully submitted:
E ••Olot
KELLI REKOW, CMC - , ': �
CITY TREASURER O; ° Q ;A
co
•••.....•�P
.
APPROVED: �'•••,,.����5••`���•
J ON IERCE
M
AN AUDIO RECORDING OF THIS MEETING IS AVAILABLE FOR DOWNLOAD AT
WWW.CITYOFEAGLE.ORG.
Page 2
K XCOUNCILWINUTE&Temporary Minutes Work Area\CC-04-05-23minsp.docu
FY 23 - Q2 Capital Maintenance Status
%
Project No. Rank Description FY 23 Budget Spent/ Committed Complete Changes since Q1 Comments
PW CM-15 1 OK Park $ }3 w.^^ $ 0.00% None Council delayed for reprioritization
IT CM-7 2 Servers $ 8,500.00 $ 0.00% None Will buy only if needed
PW CM-17 3 Jackson House $ 90,000.00 $ 0.00% None waiting on tenant to vacate
TRL CM-11 4 FEMA Trail#4A $ 24&GGG-09 $ 0.00% None Council delayed for reprioritization
Signed cost share for bank Design/Eng.Completed.Bank stabilization
TRL CP-4 5 N.Channel Bank Repair $ 550,000.00 $ 45,725.00 8.313o stabilization underway,waiting for trail construction
estimate.
PW CM-16 6 Equipment Replacement $ 2,500.00 $ 3,699.00 0.00%
PW CM-1 7 Heritage Park limited Design/Eng.$,majority savings for FY
g $ 613,000.00 $ 59,000.00 9.62% None
24&25 construction
PW CM-18 8 Library Air Unit(ARPA) ; 11,o00.U0 $ 11,000.00 0.00% Increase by$11K from TRL CM-11 ordered&awaiting delivery
TP CM-1 9 Flood Protection $ 10,000.00 $ 10,000.00 100% None Committed to grant match for FCD#10
Totals: $ 1,641,000.00 $ 125,725.00 7.66%1 Unallocated/ Delayed Funds $ 356,000.00
Q2 CapitalProjects Status
Project No. Rank Description FY 23 Budget Spent/ Committed Complete Changes since Q3 Comments
T&P CP-1 1 State&Eagle Intersection $ 851,400.00 0 0.00% No Change Savings only
$800,000 from impact fees, balance from
T&P CP-3 3 Eagle Road Ped Bike Bridge $ 3,300,000.00 $ 3,300,000.00 100%Construction to be completed in Capital,reimbursement is accounted for in
April the budget. Received$1.08M in
reimbursement
PW CP-2 3 City Owned Shop $ 350,000.00 $ - 0.00% No Change Savings only
T&P CP-6 7 Olde Park $ 600,000.00 $ 15,726.25 2.62% Design work at ACHD for review HECO Design work,Site survey
P&RCP-2 8 Regional Sports Park-Land Purchase $ - $ 995,000.00 Unplanned No Change
Excess land cost that are not eligible under
impact fees
Contract under negotiation,initial
P&R CP-8 9 Foothills Shooting Range $ 500,000.00 $ 3,850.00 0.77% project can complete archery range Traffic Study
in FY23
T&P CP-2 10 Aikens Street Extension $ 680,000.00 $ 0.00%1 No Change Waiting on Landowners&ACHD
P&R CP-2 13 Parks,Trails&Open Space Master Plan $ 100,000.00
Waiting for Trail inventory that was City fund$50k only balance is developer
-$ 0.00% due in November contributions
No Number 13 Parks Impact fee update $ 3,700.00 $ 3,595.00 97.16%Scheduled for CC in April Funded through Impact fees
PW CP-9 18 Mace $ 136,800.00 $ 11,988.75 8.76%At ITD for review HECO Design work
Capital commitment,balance was to be
PW C13-11 20 Pamela Baker $ 276,200.00 $ 80,000.00 28.96% No Change impact fees. SV Park impacted funding,City
needs to fulfill pump/irrigation in FY23
T&P CP-12 22 Linder Road(SH 44 to FF) $ 40,000.00 $ 39,600.00 99.00%90%Design completed in March Committed Baer Design Contract
T&P CP-10 31 Three Cities River Crossing $ 25,000.00 $ - 0.00% COMPASS scheduling a regional Originally part of GEN CP-1,separated for
coordination Mtg project tracking
TRL CP-1 No Rank Phase 2 EISP Trail Design $ 370,000.00 $ 0.00% No Change Project on hold
TRL CM-2 No Rank FEMA Trail Repairs $ 676,491.09 $ - 100% No Change Complete end of FY 22.Received final
reimbursement$243K from FEMA in March
GEN CP-1 No Rank Unanticipated Projects/Opportunities $ 75,000.00 $ - 0.00% $25K moved to 3CRX
PW CM-18 APRA Library Air Unit Upgrade*CM funded $ 90,000.00 $ 90,000.00 100.00%Transfer$11K Capital Maintenance Needed an$11K increase came frun,TRL Crv'r
through APRA TRL CM-11 11
No Change plan to buy 2 mower 2 trailers 3 blower,2
PW CP-15 ARPA Public Works Equipment(Mower) $ 125,000.00 $ 3,699.99 2.96% trimmers
PW CP-17 ARPA Public Works Vehicles $ 100,000.00 $ 73,940.00 73.94% No Change landscape truck
GEN CP-2 ARPA TBD $ 934,000.00 $ 748,000.00 80.09% No Change
PW CP-14 ARPA City Fiber Utility $ 3,319,000.00 $ 2,389,980.00 72.01% No Change Transferred to Fiber Fund,3 Existing Contracts
TOTAL CAPITAL FUND $ 12,552,591.00
GF in Capital Fund $7,934,591.00 YTD%Spent/Committed Q3 to Q2
Change
ARPA in Capital Fund $ 4,568,000.00
Spent/Committed Capital Funds $ 4,449,760.00 56.08% 1 0.038%
Spent/Committed ARPA Funds $ 3,231,679.99 70.75% 1 197%
FY 2024-2028 Capital Maintenance Priority Ranking
Fy24-28 1st
FY23 Combined
CM it Project Name Project Details H.Russell C.Baun B.Pike Gindlesperger Round Comments/Changes Counci Direction
Rank Score
Rank
Department:IT
Staff:Devonte Goodman
City Hall Servers
1 2 2024 City Hall Servers Year Requested:2024 1 2 1 1 1.3 1 No Change
t Priority:High
Amount Requested:$95K
FY 23-27 PLAN YEAR:2024
Department:IT
Staff:Devonte Goodman
2023 City Hall Servers
3 ri.
u 2023 City Hall Server Year Requested:2023 3 1 3 4 2.8 2 up 1 place
~ Priority:High
Amount Requested:$95K
FY 23-27 PLAN YEAR:2023
Department:Public Works
Staff:Eric Ziegenfuss
Jackson House
5 u Jackson House Year Requested:2023 5 6 5 4 5.0 3 up 2 places
a Priority:Planned FY 2023
Amount Requested:$100K
FY 23-27 PLAN YEAR:2023
Department:IT
Staff:Devonte Goodman
ff.' 2024 Backbone Infrastructure
6 u 2024 Backbone Infrastructure Year Requested:2024 6 5 6 8 6.3 4 up 2 places
~ Priority:High
Amount Requested:$118K
FY 23-27 PLAN YEAR:2024
Department:Public Works
Staff:Eric Ziegenfuss
up
7 2024 Equipment Replacement
9 u 2024 Equipment Replacement Year Requested:Annual 9 9 9 10 9.3 5 up 4 places
aPriority:Planned Replacement
Amount Requested:$1.2K
FY 23-27 PLAN YEAR:2024
Department:IT
2025 Backbone Infrastructure
M
12 2
u 2025 Backbone Infrastructure Year Requested:2025 11 10 12 12 11.3 6 up 6 places
Priority:High
Amount Requested:$5K
FY 23-27 PLAN YEAR:2025
Department:LRP&P&Pubic Works
Staff:Nichoel Baird Spencer
7' Heritage Park Renovation Design&Engineering
13 u Heritage Park Design&Eng Year Requested:2023 12 8 13 13 11.5 7 up 8 places
aPriority:Planned Replacement
Amount Requested:$450K
FY 23-27 PLAN YEAR:2023
Department:Public Works
m 2024 Vehicle Replacements
11 u 2024 Vehicle Replacement Year Requested:2024 10 16 11 9 11.5 7 up 4 places
Priority:Annual Replacement
a Amount Requested:$50K
FY 23-27 PLAN YEAR:2024
Department:IT
Staff:Devonte Goodman
2027 City Hall Servers
2 2027 City Hall Servers Year Requested:2027 2 46 2 2 13.0 9 down 7 places
~ Priority:High
Amount Requested:$95K
FY 23-27 PLAN YEAR:2027
Department:Public Works
Staff:Eric Ziegenfuss
00 Library Roof Replacement
16 u Library Roof Year Requested:2023 8 15 16 15 13.5 10 Up 6 places
aPriority:Planned Replacement
Amount Requested:$80K
FY 23-27 PLAN YEAR:2024
Department:IT
Staff:Devonte Goodman
Plotter Replacement
14 F Plotter Replacement Year Requested:2026 13 17 14 14 14.5 11 Up 3 places
t Priority:Planned Replacement
Amount Requested:$12K
FY 23-27 PLAN YEAR:2026
Department:LRP&P
Staff:Nichoel Baird Spencer
r' 2023 Floodway/Property Protection 17 v 2023 Floodway Protection Year Requested:Annual 14 20 17 16 16.8 8 12 up 5 places
Priority:Partnership
Amount Requested:$10K
FY 23-27 PLAN YEAR:2024
Department:IT
Staff:Devonte Goodman
T 2026 Backbone Infrastructure
18 u 2026 Backbone Infrastructure Year Requested:2026 15 18 18 17 17.0 13 up 5 places
1. Priority:High
Amount Requested:$16K
FY 23-27 PLAN YEAR:2026
Department:Public Works
Staff:Eric Ziegenfuss
Lin
r' Orville Krasen Park Playground
o OK Park Playground Year Requested:2022 4 27 7 30 17.0 13 Down 6 places
a Priority:Planned FY 2022
Amount Requested:$130K
FY 23-27 PLAN YEAR:2023
Department:IT
Chambers Audio/Recording
15 2 Chamber Recording Year Requested:2023 31 13 15 11 17.5 15 No Change
u Priority:High
Amount Requested:$80K
FY 23-27 PLAN YEAR:2024
r Department:LRP&P&PW
Staff:Eric Ziegenfuss
71 Heritage Park Renovation Construction
22 Heritage Park Renovation Year Requested:2024 18 14 22 21 18.8 16 up 6 places
Construction
a Priority:Planned Replacement
Amount Requested:$3M
FY 23-27 PLAN YEAR:2025
Department:LRP&P
Staff:Nichoel Baird Spencer
r' 2024 Floodway/Property Protection 19 u 2024 Floodway Protection Year Requested:Annual 16 26 19 18 19.8 8 17 up 2 places
Priority:Partnership
Amount Requested:$10K
FY 23-27 PLAN YEAR:2024
Department:Public Works
Staff:Eric Zeigenfuss
M
r. 2025 Vehicle Replacements
21 u 2025 Vehicle Replacement Year Requested:2025 19 29 21 20 22.3 18 up 3 places
aPriority:Annual Replacement
Amount Requested:$60K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
1O City Hall Parking Lot
20 u City Hall Parking Year Requested:2024 25 25 20 19 22.3 18 up 2 places
aPriority:Planned Replacement
Amount Requested:$20K
FY 23-27 PLAN YEAR:2024
Department:Planning&Zoning
Staff:Bill Vaughan
FEMA Trail Repair#4A
7 2
u FEMA Repair 4A Year Requested:2023, 29 50 7 7 23.3 18 down 11 places
i Incomplete in FY 21,22,&23
1— Priority:FEMA Repair
Amount Requested:
FY 23-27 PLAN YEAR:2023
Department:Public Works
Staff:Eric Ziegenfuss
00 Library Parking Lot
23 u Library Parking Year Requested:2024 21 30 23 22 24.0 21 up 3 places
aPriority:Planned Replacement
Amount Requested:$50K
FY 23-27 PLAN YEAR:2025
Department:LRP&P
Staff:Nichoel Baird Spencer
r' 2025 Floodway/Property Protection
24 u 2025 Floodway Protection Year Requested:Annual 20 33 24 23 25.0 22 up 2 places
Priority:Partnership
Amount Requested:$10K
FY 23-27 PLAN YEAR:2025
Fy24-28 1st
FY23 Combined
CM# Project Name Project Details H.Russell C.Baun B.Pike Gindlesperger Round Comments/Changes Counci Direction
Rank Score
Rank
Department:Public Works
Staff:Eric Ziegenfuss
4' Trolley Maintenance
Trolley Year Requested:FY24 7 50 50 2 27.3 23 No Ranking
Priority:Required Repair
a Amount Requested:
FY 23-27 PLAN YEAR:Not Programmed
Department:LRP&P
Staff:Nichoel Baird Spencer
r' 2026 Floodway/Property Protection
28 8 2026 Floodway Protection Year Requested:Annual 23 39 28 27 29.3 24 up 4 places
Priority:Partnership
Amount Requested:$10K
FY 23-27 PLAN YEAR:2026
Department:Public Works
Staff:Eric Ziegenfuss
Lc' Guerber Park Parking
25 u Guerber Parking Year Requested:2023 45 24 25 24 29.5 25 No Change
aPriority:Planned Replacement
Amount Requested:
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
7 2023 Trail Maintenance
31 u 2023 Trail Maintenance Year Requested:2024 24 31 31 33 29.8 26 up 5 places
aPriority:Annual Planned Replacement
Amount Requested:$20K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
91 Merrill Park Parking Lot
29 u Merrill Parking Year Requested:2024 34 28 29 28 29.8 26 up 3 places
aPriority:Planned Replacement
Amount Requested:$ .,
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
m 44 Trail Repair
26 u 44 Trail Repair Year Requested:2026 35 36 26 25 30.5 28 down 2 places
J
r Priority:Repair
Amount Requested:$227K
FY 23-27 PLAN YEAR:2026
Department:Public Works
Staff:Eric Ziegenfuss
1 Greenbelt Merrill Park
27 u Greenbelt Merrill Year Requested:2023 22 50 27 26 31.3 29 up 2 places
J
r Priority:Planned Replacement
Amount Requested:$180K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
n' Sr.Center Parking Lot
43 u Sr Center Parking Year Requested:2024 39 43 43 4 32.3 30 up 13 places
aPriority:Planned Replacement
Amount Requested:$50K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
1 Friendship Park Shelter Roof
33 u Friendship Roof Year Requested:2023 25 41 33 32 32.8 31 up 2 places
aPriority:Planned Replacement
Amount Requested:$7.5K
FY 23-27 PLAN YEAR:2025
Department:Planning&Zoning
Staff:Bill Vaughan
7 Mace Trail Modifications
35 u Mace Trail Year Requested:2026 28 35 35 34 33.0 32 up 3 places
Priority:Planned Repair
Amount Requested:$83K
FY 23-27 PLAN YEAR:2026
Department:Public Works
Staff:Eric Ziegenfuss
74 Picnic Table&Bench Replacement
39 u Picnic Tables&Benches Year Requested:2027 38 19 39 38 33.5 33 up 6 places
aPriority:Planned Replacement
Amount Requested:$11K
FY 23-27 PLAN YEAR:2027
Department:Public Works
Staff:Eric Ziegenfuss
7 2025 Trail Maintenance
34 u 2025 Trail Maintenance Year Requested:Annual 27 34 34 41 34.0 34 No Change
aPriority:Planned Replacement
Amount Requested:$11K
FY 23-27 PLAN YEAR:2025
Department:Planning&Zoning
Staff:Bill Vaughan
"' Greenbelt Lonesome Dove to Edgewood
32 u Greenbelt Lonesome Dove Year Requested:2023 46 32 32 31 35.3 35 down 3 places
J
r Priority:Planned Replacement
Amount Requested:$135K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
91 Ada/Eagle Sports Complex Parking Lot
36 u Ada/Eagle Parking Year Requested:2024 36 37 36 35 36.0 36 No Change
aPriority:Planned Replacement
Amount Requested:$ >'K
FY 23-27 PLAN YEAR:2025
Department:Planning&Zoning
Staff:Bill Vaughan
Lonesome Dove Bridge Removal
40 u Lonesome Dove Bridge Year Requested:2024 29 40 40 39 37.0 37 up 3 places
J
r Priority:Planned Replacement
Amount Requested:$30K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
1 Friendship Park Tennis Courts
38 u Friendship Tennis Year Requested:2024 31 50 38 37 39.0 38 No Change
a Priority:Planned Replacement
Amount Requested:
FY 23-27 PLAN YEAR:2025
Department:Planning&Zoning
Staff:Bill Vaughan
`O Lakemoor Trail
30 u Lakemoor Trail Year Requested:2024 48 50 30 29 39,3 39 down 9 places
J
r Priority:Planned Replacement
Amount Requested:$321K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
tEl 2026 Trail Maintenance
42 u 2026 Trail Maintenance Year Requested:Annual 31 42 42 46 40.3 40 up 2 places
aPriority:Planned Replacement
Amount Requested:$31K
FY 23-27 PLAN YEAR:2026
Department:Public Works
a. Friendship Park Playground Replacement
41 u Friendship Playground Year Requested:2024 37 50 41 40 42.0 41 No change
c_ Priority:Planned Replacement
a Amount Requested:
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
n' Interior Sr.Center Paint
44 u Sr Center Interior Year Requested:2023 40 44 44 42 42.5 42 up 2 places
aPriority:Planned Replacement
Amount Requested:$20K
FY 23-27 PLAN YEAR:2025
Department:Planning&Zoning
Staff:Bill Vaughan
00 Clear Creek Crossing
37 u Clear Creek Trail Year Requested:2026 50 50 37 36 43.3 43 down 6 places
J
r Priority:Planned Repair
Amount Requested:$617K
FY 23-27 PLAN YEAR:2025
Department:Public Works
Staff:Eric Ziegenfuss
n' Exterior Sr.Center Paint 45 u Sr Center Exterior Year Requested:2023 41 50 45 43 44.8 44 up 1 place
aPriority:Planned Replacement
Amount Requested:$25K
FY 23-27 PLAN YEAR:2025
Fy24-28 1st
FY23 Combined
CM# Project Name Project Details H.Russell C.Baun B.Pike Gindlesperger Round Comments/Changes Counci Direction
Rank Score
Rank
Department:Public Works
Staff:Eric Ziegenfuss
91 Skate Bowl Replacement 46 u Skate Bowl Replacement Year Requested:2025 42 50 46 45 45.8 45 up 1 place
aPriority:Planned Replacement
Amount Requested:$500K
FY 23-27 PLAN YEAR:2026
Department:Public Works
Staff:Eric Ziegenfuss
r' 2027 Trail Maintenance
47 u 2027 Trail Maintenance Year Requested:Annual 43 47 47 48 46.3 46 up 1 place
aPriority:Planned Replacement
Amount Requested:$8K
FY 23-27 PLAN YEAR:2027
Department:LRP&P
Staff:Nichoel Baird Spencer
r' 2027 Floodway/Property Protection
48 u 2027 Floodway Protection Year Requested:Annual 44 48 48 47 46.8 47 up 1 place
Priority:Partnership
Amount Requested:$10K
FY 23-27 PLAN YEAR:2025
r
Department:Public Works
Staff:Eric Ziegenfuss
n' Sr.Center Flooring Replacement
u Senior Center Flooring Year Requested:2024 50 50 50 44 48.5 48 No ranking
a Priority:REquired Repair
Amount Requested:$30K
FY 23-27 PLAN YEAR:Not Programmed
Department:Public Works
Staff:Eric Ziegenfuss
'4 2028 Trail Maintenance
u 2028 Trail Maintenance Year Requested:Annual 47 50 50 50 49.3 49 No ranking
Priority:Planned Replacement
Amount Requested:$10K
FY 23-27 PLAN YEAR:Not Programmed
Department:LRP&P
Staff:Nichoel Baird Spencer
r' 2028 Floodway/Property Protection
u 2028 Floodway Protection Year Requested:Annual 48 50 50 49 49.3 50 No ranking
I Priority:Partnership
Amount Requested:$10K
FY 23-27 PLAN YEAR:Not Programmed
Department:Planning&Zoning
Staff:Bill Vaughan
91 South Bank Trail Merril Park to Eagle Road
2 South Bank Trail Merril Park to
u Ea le Road Year Requested:2028 50 50 50 50 50.0 51 No ranking
a. g Priority:Upgrade
� Y� pgrade
Amount Requested:$1.15M
FY 23-27 PLAN YEAR:Not Programmed
FY 24 Capital Projects Priority Ranking- COMBINED SCORES
FY 23 Project FY 24-28 1st
Project Name Details H.Russell C.Baun B.Pike Gindlesperger Combined Score Comments/Change
Rank No. Round Rank
Department: LRP&P
Staff: Nichoel Baird Spencer
$1.013M Requested
$1.013 Match from Eagle URA
1 a State&Eagle Intersection ACHD Cost Share 1 1 1 1 1.0 1 No Change
Med-High Public Score
High Staff Score
REQUESTED CONSTRUCTION: FY 2023
FY 23-27 PLAN YEAR: 2024
Department:Public Works&Water Dept.
Staff: Eric Ziegenfuss
$5.2 2M Requested
N $600K from Capital Plan
$1M from Water Dept.
3 u City Owned Shop 2 9 3 2 4.0 2 Increase 1
Impact Fee Eligible up to$400K
a
Med-Low Public Score
High Staff Score
REQUESTED CONSTRUCTION: FY 2025
FY 23-27 PLAN YEAR: 2025-2027
Department:LRP&P
Staff: Nichoel Baird Spencer
$600K Requested
No Match
a
7 u Olde Park Extension Med-Low Public Score 4 2 7 7 5.0 3 Increase 4
High Staff Score
REQUESTED CONSTRUCTION:FY 2024
FY 23-27 PLAN YEAR: FY 2026
DESIGN:FY 22 included in State&Eagle
Department: LRP&P
Staff: Eric Ziegenfuss
Na. $5,7 12M Design&Construction
Impact Fee Eligible up to$4.9M
8 Regional Sports Park 5 5 8 6 6.0 4 Increased 4
Med-Low Public Score
a Med-High Staff Score
REQUESTED CONSTRUCTION:FY 2022-26
FY 23-27 PLAN YEAR: 2022-23
Department:LRP&P&Public Works
Staff: Nichoel Baird Spencer&Eric Ziegenfuss
$70,000 Preliminary Design
00 Construction:$44
a
9 Foothills Shooting Range Outside Foundation Match:$1.2 M 8 1 9 9 6.8 5 Increased 4
No Public Score
a
Med-Low Staff Score
CONSTRUCITON YEAR:2023
FY 23-27 PLAN YEAR:Unplanned FY 2022
Department:LRP&P &Planning
Staff: Nichoel Baird Spencer&Steve Noyes
as $15K Design Only
a ACHD Cost Share
5 C Linder Road Underpass @ N.Channel Med-High Public Score 3 17 5 5 7.5 6 Decreased 1
Med-High Staff Score
REQUESTED COMPLETION:FY 2024
FY 23-27 PLAN YEAR:FY 2025
Department:LRP&P,Public Works&Planning
Staff: Nichoel Baird Spencer,Eric Ziegenfuss,
&Mike Williams
o- $5 Million Requested
10 U Terra View Park Impact Fee Eligible up to$3.25M 7 14 10 3 8.5 7 Increased 3
so
o- Med-High Public Priority
No Staff score
FY 23-27 PLAN YEAR: FY 2024
Department:LRP&P
Staff: Nichoel Baird Spencer
$858K Requested
$113K Match from Eagle URA
10 a Aikens Street Extension ACHD Cost Share 6 12 10 8 9.0 8 Increased 2
0O Med-Low Public Score
High Staff Score
REQUESTED CONSTRUCTION:FY 2023
FY 23-27 PLAN YEAR: 2024
Department: LRP&P
Staff: Nichoel Baird Spencer
$200K Requested
No Match
13 u Parks,Trails &Open Space Master Plan Med-High Public Score 9 11 13 10 10.8 9 Increased 4
00
a Med-High Staff Score
COMPLETION:FY2022-2024
FY 23-27 PLAN YEAR:2023-24
Department:Police
Staff: Chief Wilkie&Eric Ziegenfuss
$615,000 Requested
$350,000 from Impact Fees
14 Police Substation 11 18 14 4 11.8 10 increased 4
Partnership with Eagle Fire
Med-High Public Score
Requested Year:FY 2025
FY 23-27 PLAN YEAR: FY 2023-27
Department:Public Works
Staff: Eric Ziegenfuss
rn $100K Requested
17 C.) City Hall Safety Measures No Match 14 8 17 15 13.5 11 Increased 6
Low Public Score
a Med-Low Staff Score
Requested Year:FY 2024
FY 23-27 PLAN YEAR:FY 2024
FY 24 Capital Projects Priority Ranking- COMBINED SCORES
FY 23 Project FY 24-28 1st
Project Name Details H.Russell C.Baun B.Pike Gindlesperger Combined Score Comments/Change
Rank No. Round Rank
El r Department:Public Works &LRP&P
Staff: Eric Ziegenfuss&Nichoel Baird Spencer
. Requested
d Private Partnership up to 50%
20 Pamela Baker Park 16 16 20 12 16.0 12 Increased 8
Impact Fee Eligible up to$390K
Med-Low Public Score
Med-High Staff Score
FY 22-26 PLAN YEAR: FY 2023
Department:LRP&P&Public Works
Staff: Nichoel Baird Spencer&Eric Ziegenfuss
$500K Requested
Private Partnership up to 50%
a
23 u Charlie Wood Parkce Impact Fee Eligible up to$1.4M 19 4 23 20 16.5 13 Increased 10
oes Med-Low Public Score
a
Med-High Staff Score
Preliminary Design Completed in FY21
FY 23-27 PLAN YEAR:FY 2025-26
Department:LRP&P&Public Works
Staff: Nichoel Baird Spencer&Eric Ziegenfuss
$477K Requested
°1 Impact Fee Eligible up to$23.5K
a
18 u Mace Park Med-Low Public Score 15 22 18 14 17.3 14 Increased 4
a Med-High Staff Score
Engineering Design:FY2022
CONSTRUCTION YEAR:2024
FY 23-27 PLAN YEAR: 2023-24
Department:LRP&P
Staff: Nichoel Baird Spencer
N $1.2M Requested
. ACHD Cost Share
a
22 u Linder Road (SH-44 to FF) Med-Low Public Score 18 15 22 14 17.3 15 Increased 7
a
ozf High Staff Score
Requested Year:2022
DESIGN:FY2022
FY 23-27 PLAN YEAR: FY 2023-26
Department:Economic Development
Staff: TBD
$600K Requested
21 u Idaho Street Streetscape Improvements No Match 17 13 21 19 17.5 16 Increased 5
p Med-Low Public Score
W
Med-High Staff Score
Requested Year:2027
FY 23-27 PLAN YEAR: FY 2025-26
Department:LRP&P
Staff: Nichoel Baird Spencer
o $100K Study Only
a ITD/COMPASS Partnership
31 a Three Cities River Crossing Med-Low Public Score 10 6 31 24 17.8 17 Increased 14
1- Med-Low Staff Score
Requesting Year:2023,2024,2025
FY 23-27 PLAN YEAR: 2023
Department:Economic Development
Staff: TBD
$30K Study Only
25 o Excess ROW No Match 22 3 25 23 18.3 18 Increased 7
W Med-Low Public Score
High Staff Score
FY 23-27 PLAN YEAR:FY 2025
Department:LRP&P
Staff: Nichoel Baird Spencer
co
d $100K survey only
24 a Floating Feather Ped/Bike Study No Match 21 10 24 21 19.0 19 Increased 5
oa Med-Low Public Score
1—
Med-High Staff Score
FY 23-27 PLAN YEAR:FY 2025
Department:Public Works
Staff: Eric Ziegenfuss
N $150K Requested
15 u Senior Center Remodel No Match 12 50 15 5 20.5 20 Increased 5
Med-Low Public Score
a Med-High Staff Score
Requested Year:FY 2023
FY 22-26 PLAN YEAR:Removed
Department:Economic Development
Staff: Robin Collins
M $1.147M Requested
16 o 1st Street Festival Street No Match 13 50 16 11 22.5 21 Decreased 5
p Med-Low Public Score
W
High Staff Score
Requested Year:FY 2024
FY 23-27 PLAN YEAR: FY 2024-27
Department:Economic Development
Staff: Robin Collins
$50K Annually Requested
a URA Funding$75K in FY 23
27 o Downtown Facade Improvements 25 23 27 23 24.5 22 Increased 5
p Med-Low Public Score
W
High Staff Score
FY 23-27 PLAN YEAR: $50K/year starting in
FY 26
Department:Public Works
Staff:Eric Ziegenfuss
Z $25K
d- Glass Wall For Community Center 19 32 50 17 29.5 23 No Ranking
cc No Match
oa Year Requested:FY24
a
FY 23-27 PLAN YEAR: NEW
Department:Public Works
Staff:Eric Ziegenfuss
Z $30K
Merrill Park Storage Building 23 20 50 25 29.5 23 No Ranking
0 No Match
ce
a Year Requested:FY24
FY 23-27 PLAN YEAR: NEW
Department:Public Works/Clerks
Staff:Tracy Osborn
Z $400K
d`, Clerks Office Reconfiguration No Match 24 25 50 22 30.3 25No Ranking
a Year Requested:FY24
FY 23-27 PLAN YEAR: NEW
FY 24 Capital Projects Priority Ranking- COMBINED SCORES
FY 23 Project FY 24-28 1st
Project Name Details H.Russell C.Baun B.Pike Gindlesperger Combined Score Comments/Change
Rank No. Round Rank
L Department:Planning
M Staff:Steve Noyes
NLn LA $100K Preliminary Design Only
"0 d- Impact Fee Eligible
a) u S.Channel Underpass Boise River 34 33 26 29 30.5 26 No Change
c it Med-Low Public Score
la I— High Staff Score
E Requested Year:FY 2025
O
V FY 23-27 PLAN YEAR: Unfunded
Department: Public Works
Staff: Eric Ziegenfuss
$10K(Study Only)Requested
a $390k Construction
35 u Entry Sign Plan 27 29 35 31 30.5 26 Increased 9
No Match
a
Med-Low Public Score
Med-Low Staff Score
FY 23-27 PLAN YEAR: Unfunded
Department:LRP&P
Staff:Nichoel Baird Spencer
c,
a $100K(Study Only)Requested
39 a Beacon Light Ped/Bike Gap Study No Match 26 21 39 36 30.5 26 Increased 13
05 Med-Low Public Score
1—
Med-Low Staff Score
FY 23-27 PLAN YEAR: Unfunded
cr Department:Planning
M Staff:Steve Noyes
Oa $100K Preliminary Design Only
N
"0 d- Impact Fee Eligible
a) u S.Channel Bridge 34 34 26 29 30.8 29 Decreased 3
Med-Low Public Score
la I— High Staff Score
E Requested Year:FY 2025
O
V FY 23-27 PLAN YEAR: Unfunded
r, Department:LRP&P
C u Staff:Nichoel Baird Spencer
cc Z General Capital Projects 41 7 50 27 31.3 30 No Ranking
o L.. $100K Requested
FY 23-27 PLAN YEAR: 2023-27
Department:Planning
Staff: Steve Noyes
$100K (Design Only)Requested
a Impact fee eligible up to$1.02M
36 u N.Channel Dry Creek Bridge Med-Low Public Score 28 28 36 33 31.3 31 Increased 5
ce
1— Med-Low Staff Score
Requesting Year:2026
FY 23-27 PLAN YEAR: Unfunded
Department:Public Works
0 Staff: Eric Ziegenfuss
Public Works Equipment $100K Requested
c q p ARPA Eligible 42 19 50 16 31.8 32 No Ranking
Z a
Requested Year:FY 2023
FY 23-27 PLAN YEAR: Annual Program
Department:Recreation
Staff:Brian Allen
r, $50K Study only
a 28 No Match
Community/Performing Arts Study 50 30 28 26 33.5 33 Decreased 5
Med-Low Public Score
06
a Med-Low Staff Score
COMPLETION:FY 2026
FY 23-27 PLAN YEAR: FY 2027 Study only
Department:Economic Development
Staff: TBD
a $750K Requested
31 u Downtown Parking No Match 41 31 31 31 33.5 33 Decreased 2
LU Med-Low Public Score
Med-High Staff Score
FY 23-27 PLAN YEAR: Unfunded
Department:Planning
Staff: Steve Noyes
N $30K(Design Only)Requested
40 u Dry Creek&Dry Creek Canal No Match 31 26 40 37 335 33 increased 7
Med-Low Public Score
ce
1— Med-Low Staff Score
Requesting Year:2025
FY 23-27 PLAN YEAR: Unfunded
Department:Public Works
h Staff: Eric Ziegenfuss
c a $100K Requested
oc u Public Works Vehicles 43 24 50 17 33.5 33 No Ranking
o ARPA Eligible
a Requested Year:FY 2023
FY 23-27 PLAN YEAR: 2023
Department:Library
Staff: Steve Bumgarner
Na $250K
41 m Bookmobile No Match 32 37 41 39 373 37 Increased 4
Low Public Score
Med-Low Staff Score
FY 23-27 PLAN YEAR: Unfunded
Department:Public Works
Staff: Eric Ziegenfuss
$72K Requested
a Private Partnership up to 50%
37 u Bike Skills Park-Ada Sports Complex 29 50 37 34 37.5 38 Decreased 1
Med-Low Public Score
~ Med-High Staff Score
Requesting Year:2026
FY 23-27 PLAN YEAR: Unfunded
Department:Planning
Staff: Steve Noyes
$20K Requested
oo
a No Match
37 u Trails Wayfinding&Branding 30 50 37 34 37.8 39 Decreased 2
cc Med-Low Public Score
~ High Staff Score
Requesting Year:2024
FY 23-27 PLAN YEAR: Unfunded
Department: Public Works
Staff: Eric Ziegenfuss
a
$120K
33 u All Weather Trail Ada Sports Park Material Donations 44 50 33 28 38.8 40 Decreased 7
°C Med-Low Public Score
Med-High Staff Score
FY 23-27 PLAN YEAR:Unfunded
FY 24 Capital Projects Priority Ranking- COMBINED SCORES
FY 23 Project FY 24-28 1st
Project Name Details H.Russell C.Baun B.Pike Gindlesperger Combined Score Comments/Change
Rank No. Round Rank
Department: Library&Public Works
Staff: Steve Bumgarner&Eric Ziegenfuss
rn $30K(Study Only)Requested
No Match
43 m Library Book pick up Med Low Public Score 50 27 43 40 40.0 41 Increased 2
Low Staff Score
CONSTRUCTION:FY 2023
FY 23-27 PLAN YEAR: Unfunded
Department:Planning&Public Works
Staff: Steve Noyes&Eric Ziegenfuss
$150K Requested
42 J Trailhead Amenities-Ada Sports Complex No Match 33 50 42 38 40.8 42 No Change
cc
Med-Low Public Score
Med-High Staff Score
FY 23-27 PLAN YEAR: Unfunded
Department:Public Works&Planning
Staff: Eric Ziegenfuss&Steve Noyes
$30K(Design Only)Requested
$350K CONSTRUCTION
46 u The Shores Sportsman's Access No Match 39 35 46 44 41.0 43 Increased 3
Low Public Score
Med-Low Staff Score
Requested Year:FY 2027
FY 23-27 PLAN YEAR: Unfunded
Department:Planning
Staff: Steve Noyes
o $100K(Study Only)Requested
44 u Williamson River Ranch Bridge No Match 37 50 44 41 43.0 44 No Change
Low Public Score
Med-Low Staff Score
Requested Year:FY 2025
FY 23-27 PLAN YEAR: Unfunded
Department:Public Works
Staff: Eric Ziegenfuss
$250K Requested
45 u Eagle Road Arch Expansion No Match 36 50 45 42 43.3 45 No Change
Med-Low Public Score
o?S
Med-Low Staff Score
Requested CONSTRUCTION:FY 2024
FY 23-27 PLAN YEAR: Unfunded
Department:Recreation&Public Works
Staff: Brian Allen&Eric Ziegenfuss
$40K(Study Only)Requested
a No Match
46 u Motocross Study 38 50 46 43 44.3 46 No Change
Low Public Score
a Med-Low Staff Score
COMPLETION:FY 2026
FY 23-27 PLAN YEAR: Unfunded
Department:Planning
Y N Staff: Steve Noyes
$30K Requested
c J Laguna Point Trail New Project 45 36 50 46 44,3 47 No Ranking
z �
Requested Year:FY 2027
FY 23-27 PLAN YEAR: Unfunded
Department:Public Works,Planning,&
Recreation
Staff: Eric Ziegenfuss,Steve Noyes,&Brian
Allen
$30K(Study Only)Requested
48 J Water Trail Study $3 Match 40 50 48 45 45.8 48 No Change
Med-Low Public Score
Med-High Staff Score
Requested Year:2025
FY 23-27 PLAN YEAR: Unfunded
Department:Planning&Zoning
Staff:Bill Vaughan
$88K Study Only
d- Eagle Memorial Garden/Cemetery in Foothills 46 50 50 47 48.3 49 No Ranking
a No Match
Year Requested:N/A
FY 23-27 PLAN YEAR: NEW
Comprehensive Plan Vision Workshop April 5, 2023
Existing Vision
Draft Vision public services.sustainable -provide its citizens reliable and fiscallypurposefully direct growth while striving to Plain and the Eagle Foothills, it is the City’s role
to Treasure Valley. Located within the Boise River celebrates and honors its unique place within the knit, community that -Eagle is a growing, yet tight
Looked Only Account@ GF
Available at beginning of FY: 50% AchievedMost volatile funding source. Based on market/building permit: 64% Achieved Available at 2x a year: Predictable but limited distribution50%
Achieved Predictable but limited to market.Available at Quarterly: 100% Achieved Money we know we have, but some is restricted
1transferred on an as needed basis. funded capital plan as funds are Does not address a fully Note:January $2.87M Received in Tax Payment st
YTD Budget Utilization by Department expected in Q3. expenditures Seasonally high
Residential Building Permits from 1999 to Current
FY23 Q1 issued 40 units Residential Units 15-is FY 23 Q1 to Q2 Volatility FY23 Q2 Actual 25 FY23 Q1 Actual 40 FY 23 YTD 65 year average -YTD Down 106 from 20years has been 86 units
-Q2 average over the past 20years has been of 86 units.-Q1 average over the past 20(18% of the 350 forecasted in FY23)TOTAL YTD: 65 FY23 Q2 issued 23 units Residential Units
869886Variation Q1 to Q2Variation Q3 to Q4Variation Q1 to Q2868486Variation Q2 to Q3Variation Q4 to Q1Variation Q2 to Q3
355
Largest 1yr increase Largest 1yr increase Largest 1yr increase Largest 1yr increase Largest 1yr increase Largest 1yr increase
Average Q1 Permits Average Q3 Permits Average Q1 Permits 343034Average Q2 Permits Average Q4 Permits Average Q2 Permits 686568
(2017)(2018)(2017)(2018)(2020)(2018)
Largest 1yr decrease Largest 1yr decrease Largest 1yr decrease Largest 1yr decrease Largest 1yr decrease Largest 1yr decrease
-45-14-45-49-44-49Average Annual New
(2018)(2013)(2018)(2020)(2017)(2020)
SF Permits
Average VolatilityAverage VolatilityAverage Volatility-14-3-3Average VolatilityAverage VolatilityAverage Volatility1111-4
Record high for 97% of issued YTD1,053,861 sq ft or permits Bolstered by two large 2X higher than 2019 permittedcommercial sq ft
CIM Grant Release: 2020. apply when ready. Original award was -$25K of funding for other projects & reremoved from program should release Project has been
FY 23 - Q2 Capital Maintenance Status
%
Project No.RankDescription FY 23 Budget Spent/ Committed Complete Changes since Q1Comments
PW CM-15
1OK Park$ 130,000.00$ -0.00%None Council delayed for reprioritization
IT CM-7
2Servers$ 8,500.00$ -0.00%None Will buy only if needed
PW CM-17
3Jackson House$ 90,000.00$ -0.00%None waiting on tenant to vacate
TRL CM-11
4FEMA Trail #4A$ 226,000.00$ -0.00%None Council delayed for reprioritization
Design /Eng. Completed. Bank stabilization
TRL CP-4
5N. Channel Bank Repair$ 550,000.00$ 45,725.008.31%Signed cost share for bank stabilization underway, waiting for trail construction
estimate.
PW CM-16
6Equipment Replacement$ 2,500.00$ 3,699.000.00%
limited Design/Eng. $, majority savings for FY
PW CM-1
7Heritage Park $ 613,000.00$ 59,000.009.62%None
24 & 25 construction
PW CM-18
8Library Air Unit (ARPA) $ 11,000.00$ 11,000.000.00%Increase by $11K from TRL CM-11ordered & awaiting delivery
TP CM-1
9Flood Protection $ 10,000.00$ 10,000.00100%None Committed to grant match for FCD#10
Totals: $ 1,641,000.00$ 125,725.007.66%Council Delays/Unfunded $ 356,000.00
FY 23 - Q2 Capital Projects Status
%
Project No.RankDescription FY 23 Budget Spent/ Committed Complete Changes since Q1Comments
1
T&P CP-1State & Eagle Intersection $ 851,400.00 00.00%No Change Savings only
$800,000 from Impact fees, balance from
Capital, reimbursement is accounted for in
T&P CP-33
Eagle Road Ped Bike Bridge $ 3,300,000.00 $ 3,300,000.00100%Construction to be completed in April
the budget. Received $1.08M in
reimbursement
PW CP-23
City Owned Shop$ 350,000.00$ -0.00%Savings only
No Change
T&P CP-67
Olde Park$ 600,000.002.62%HECO Design work, Site survey
$ 15,726.25Design work at ACHD for review
Excess land cost that are not eligible under
P&R CP-28
Regional Sports Park - Land Purchase $ -$ 995,000.00 UnplannedNo Change
impact fees
Contract under negotiation, initial
P&R CP-89
Foothills Shooting Range$ 500,000.00$ 3,850.000.77%project can complete archery range in Traffic Study
FY23
T&P CP-210
Aikens Street Extension$ 680,000.00$ -0.00%Waiting on Landowners & ACHD
No Change
Waiting for Trail inventory that was due City fund $50k only balance is developer
P&R CP-213
Parks, Trails & Open Space Master Plan$ 100,000.00$ -0.00%
in November contributions
No Number 13
Parks Impact fee update $ 3,700.00$ 3,595.0097.16%Funded through Impact fees
Scheduled for CC in April
PW CP-918
Mace $ 136,800.00$ 11,988.758.76%HECO Design work
At ITD for review
Capital commitment, balance was to be
PW CP-1120
Pamela Baker$ 276,200.00$ 80,000.0028.96%No Changeimpact fees. SV Park impacted funding, City
needs to fulfill pump/irrigation in FY23
T&P CP-1222
Linder Road (SH 44 to FF)$ 40,000.00$ 39,600.0099.00%Committed Baer Design Contract
90% Design completed in March
COMPASS scheduling a regional Originally part of GEN CP-1, separated for
T&P CP-1031
Three Cities River Crossing $ 25,000.00$ -0.00%
coordination Mtgproject tracking
TRL CP-1No Rank
Phase 2 EISP Trail Design$ 370,000.00$ -0.00%Project on hold
No Change
Complete end of FY 22. Received final
TRL CM-2No Rank
FEMA Trail Repairs$ 676,491.00$ -100%No Change
reimbursement $ 243K from FEMA in March
GEN CP-1No Rank
Unanticipated Projects/Opportunities$ 75,000.00$ -0.00%
$25K moved to 3CRX
$ 7,984,591.00 $ 4,449,760.0055.73%
GF Capital Fund BudgetSpent/Committed % of Total
FY 23 - Q2 Capital Projects Status -FY 23 - Q2 Capital Projects Status -ARPAARPA
% %
Project No.Project No.RankRankDescription Description FY 23 Budget FY 23 Budget Spent/ Committed Spent/ Committed Complete Complete Changes since Q1Changes since Q1Comments Comments
Library Air Unit Library Air Unit
Transfer $11K Capital Maintenance TRL Transfer $11K Capital Maintenance TRL Needed an $11K increase came from TRL CM-Needed an $11K increase came from TRL CM-
PW CM-18PW CM-18APRAAPRA
UpgradeUpgrade*CM funded *CM funded $ $ 90,000.0090,000.00$ $ 90,000.0090,000.00100.00%100.00%
CM-11CM-1111 11
through APRAthrough APRA
plan to buy 2 mower 2 trailers 3 blower, 2 plan to buy 2 mower 2 trailers 3 blower, 2
No ChangeNo Change
PW CP-15PW CP-15ARPA ARPA
Public Works Equipment (Mower)Public Works Equipment (Mower)$ $ 125,000.00125,000.00$ $
3,699.993,699.992.96%2.96%trimmerstrimmers
PW CP-17PW CP-17ARPA ARPA
$ $ 100,000.00100,000.00No ChangeNo Change
Public Works VehiclesPublic Works Vehicles$ $ 73,940.0073,940.0073.94%73.94%landscape trucklandscape truck
GEN CP-2GEN CP-2ARPA ARPA
$ $ 934,000.00934,000.00No ChangeNo Change
TBDTBD$ $ 748,000.00 748,000.00 80.09%80.09%
Transferred to Fiber Fund, 3 Existing Transferred to Fiber Fund, 3 Existing
PW CP-14PW CP-14ARPA ARPA
City Fiber UtilityCity Fiber Utility$ $ 3,319,000.00 3,319,000.00 $ $ 2,389,980.002,389,980.0072.01%72.01%No
Change No Change
ContractsContracts
$ $ 4,568,000.00 4,568,000.00 $ $ 3,231,679.993,231,679.9970.75%70.75%
ARPA in Capital Budget ARPA in Capital Budget Spent/Committed Spent/Committed % of Total% of Total
End of FY23 This balance does not include the reserved projects fund of $3.83M. **This is a bit confusing as the budget was based on a transfer of $2.67M but YTD has transferred only
$581K$4.87M in the Capital Budget that is unspent**–
TOTAL CAPITAL FUNDTOTAL CAPITAL FUND$ $ 12,552,591.0012,552,591.00
Q1 to Q2 % Q1 to Q2 %
YTD % Spent/ CommittedYTD % Spent/ Committed
GF in Capital Fund GF in Capital Fund $ $ 7,984,591.00 7,984,591.00
ChangeChange
ARPA in Capital FundARPA in Capital Fund$ $ 4,568,000.00 4,568,000.00
Spent/Committed Capital Funds Spent/Committed Capital Funds $ $ 4,449,760.00 4,449,760.00 55.73%55.73%0.038%0.038%
Spent/Committed ARPA FundsSpent/Committed ARPA Funds$ $ 3,231,679.99 3,231,679.99 70.75%70.75%197%197%