| City of Boise FY04/FY05 Budget: Six Year CIP - Capital Projects Fund - Public Works |
| Net Capital Costs |
| Priority |
|
| FY 2004 |
FY 2005 |
Project Title |
FY 2004 |
FY 2005 |
FY 2006 |
FY 2007 |
FY 2008 |
FY 2009 |
Total |
| 1
|
| Outlet Pipeline Repair | 49,000 |
0 |
0 |
0 |
0 |
0 |
49,000 |
| 2
| 3
| Boise Rvr Levee Certification | 154,000 |
154,000 |
406,614 |
0 |
0 |
0 |
714,614 |
| 3
| 4
| Public Safety Lighting | 21,575 |
25,000 |
52,672 |
52,672 |
52,672 |
52,672 |
257,263 |
|
|
| Armory Remediation | 50,000 |
0 |
0 |
0 |
0 |
0 |
50,000 |
|
|
| City Street Light Trust | 6,204 |
6,204 |
6,204 |
6,204 |
6,204 |
6,204 |
37,223 |
|
|
| County Light Trust Extended | 15,206 |
15,206 |
0 |
0 |
0 |
0 |
30,412 |
|
|
| County Street Light Trust | 15,206 |
15,206 |
15,206 |
15,206 |
15,206 |
15,206 |
91,235 |
|
| 1
| Street Lights (ACHD) | 0 |
19,266 |
0 |
0 |
0 |
0 |
19,266 |
| Total | 311,190 |
234,881 |
480,696 |
74,082 |
74,082 |
74,082 |
1,249,012 |
| |
| Net Operating Costs |
| Priority | |
| FY 2004 | FY 2005 | Project Title | FY 2004 | FY 2005 | FY 2006 | FY 2007 | FY 2008 | FY 2009 | Total |
| 3
| 4
| Public Safety Lighting | 598 |
1,324 |
2,560 |
2,987 |
2,987 |
2,987 |
13,443 |
|
|
| City Street Light Trust | 191 |
382 |
382 |
382 |
382 |
382 |
2,101 |
|
|
| County Light Trust Extended | 427 |
854 |
427 |
0 |
0 |
0 |
1,708 |
|
|
| County Street Light Trust | 427 |
854 |
854 |
854 |
854 |
854 |
4,697 |
|
| 1
| Street Lights (ACHD) | 0 |
2,088 |
2,088 |
0 |
0 |
0 |
4,176 |
| Total | 1,643 |
5,502 |
6,311 |
4,223 |
4,223 |
4,223 |
26,125 |
|