20Return to Contents Future Years Operating Cost Summary By Project Category Operation and Maintenance Impact (1,000s): FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 Total Streets Improvements - 185 229 289 289 992 Traffic Control Improvements - 11 31 32 37 111 Municipal Facilities Improvements - 442 2,088 2,204 2,204 6,938 Redevelopment Improvements - - 38 161 173 372 Storm Water Improvements - - - - - - Water Improvements - 242 297 297 322 1,158 Wastew ater Improvements - 691 691 691 691 2,764 Parks and Recreation Improvements - 3 17 17 66 103 Net Additional Operating Cost $ - $ 1,574 $ 3,391 $ 3,691 $ 3,782 $ 12,438 The operating impacts for all project types, shown by expense type is shown below. Anticipated revenues are also shown below. Detail by project type is shown on the following pages. By Expense Category Operation and Maintenance Impact (1,000s): FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 Total Personnel - 178 1,584 1,614 1,614 4,991 Contractual Services - 458 554 645 726 2,383 Supplies - 579 715 788 796 2,877 Utilities - 359 504 609 611 2,083 Insurance - - 34 35 35 104 Total O&M Impact $ - $ 1,574 $ 3,391 $ 3,691 $ 3,782 $ 12,438 Total Revenue $ - $ - $ - $ - $ - $ - 21Return to Contents Future Years Operating Cost Summary Streets Project Summary
20Return to Contents Future Years Operating Cost Summary By Project Category Operation and Maintenance Impact (1,000s): FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 Total Streets Improvements - 185 229 289 289 992 Traffic Control Improvements - 11 31 32 37 111 Municipal Facilities Improvements - 442 2,088 2,204 2,204 6,938 Redevelopment Improvements - - 38 161 173 372 Storm Water Improvements - - - - - - Water Improvements - 242 297 297 322 1,158 Wastew ater Improvements - 691 691 691 691 2,764 Parks and Recreation Improvements - 3 17 17 66 103 Net Additional Operating Cost $ - $ 1,574 $ 3,391 $ 3,691 $ 3,782 $ 12,438 The operating impacts for all project types, shown by expense type is shown below. Anticipated revenues are also shown below. Detail by project type is shown on the following pages. By Expense Category Operation and Maintenance Impact (1,000s): FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 Total Personnel - 178 1,584 1,614 1,614 4,991 Contractual Services - 458 554 645 726 2,383 Supplies - 579 715 788 796 2,877 Utilities - 359 504 609 611 2,083 Insurance - - 34 35 35 104 Total O&M Impact $ - $ 1,574 $ 3,391 $ 3,691 $ 3,782 $ 12,438 Total Revenue $ - $ - $ - $ - $ - $ - 21Return to Contents Future Years Operating Cost Summary Streets Project Summary