RESOLUTION NO. 2022-280
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CARLSBAD,
CALIFORNIA, ACCEPTING THE ANNUAL FINANCIAL INFORMATION
REPORT ON CAPITAL PROJECT FUNDS AND SPECIAL TAXES PURSUANT TO CALIFORNIA GOVERNMENT CODE SECTIONS 50075.3, 66001 AND 66006 WHEREAS, the City Council of the City of Carlsbad is required to make certain findings annually with respect to special taxes collected and expended pursuant to California Government Code Section 50075.3; and
WHEREAS, the City Council of the City of Carlsbad, California is required to make certain findings every five years with respect to the unexpended fund balance of certain development fee funds pursuant to California Government Code Section 66001; and WHEREAS, the City of Carlsbad is required to annually report certain financial information related to capital funds established to track fees charged in connection with the approval of development projects pursuant to California Government Code Section 66006; and WHEREAS, the information to make the required findings can be found in the fiscal year 2022-23 Capital Improvement Program as adopted by the City Council on June 14, 2022.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Carlsbad, California, as follows:
1. That the above recitations are true and correct.
2. That the annual Financial Information Report on Capital Project Funds and Special Taxes (Attachment A) is accepted.
3. That for each developer fee identified in Attachment A these findings are made as required under California Government Code Sections 66001:
a. That the purposes to which the developer fee is to be put have been identified.
b. That a reasonable relationship has been demonstrated between the developer fee and the purpose for which it is charged.
c. That all sources and amounts of funding anticipated to complete financing on incomplete improvements have been identified.
d. That the approximate dates on which the funding referred to above is expected to be deposited into the appropriate fund have been designated.
4. That these findings are based on information contained in the fiscal year 2022-23 Capital Improvement Program, which is incorporated by reference.
5. That the report in Attachment A was compiled from data derived from audited financial records.
6. That the audited figures will also be available in the fiscal year 2021-22 Annual Comprehensive Financial Report, which is likely to be issued before the end of the calendar year.
PASSED, APPROVED AND ADOPTED at a Regular Meeting of the City Council of the City of Carlsbad on the 13th day of December, 2022, by the following vote, to wit:
AYES:
NAYS:
ABSENT:
Hall, Blackburn, Bhat-Patel, Acosta, Norby.
None.
None.
MATT HALL, Mayor
fjMv
�"FAVIOLA MEDINA, City Clerk Services Manager
1- - {SEAL)
Bridge And Thoroughfare District #2
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED BALANCE FEES INTEREST MISC. CAPITAL BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED REVENUES EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Poinsettia Lane ‐ Reaches A,B,C,F,G & Aviara Parkway Reimbursement ‐$ ‐$ 1,168,833$ 2033‐37 100% Poinsettia Lane ‐ Reach E Cassia Road To Skimmer Court 13,059,041 440,076 ‐ In Progress 100% 12,168,337$ ‐$ (497,154)$ ‐$ 13,059,041$ (1,387,858)$ 440,076$ 1,168,833$ Total: 1,608,909$
Loans: None
Fee: Fee per
LFMP Zone
Average Daily
Trip
5 421$
20 2,182
21 1,761
LFMP ‐ Local Facilities Management Plan
For the year ended June 30, 2022
Capital Funds Subject to Gov. Code SEC. 66006
Financial Information Report
..._____ ___ ____._____....._______.________.__________.__________.________.I ...___I_______._________.__________.________.
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
Bridge And Thoroughfare District (BTD) #3
BEGINNING ENDING BALANCE OF CURRENT FY 2022 ‐23 AND ESTIMATED BALANCE FEES INTEREST CAPITAL OTHER BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
BTD #3 Reconciliation and Closeout ‐$ ‐$ (502,820)$ In Progress 100% 524,239$ ‐$ (21,419)$ ‐$ ‐$ 502,820$ ‐$ (502,820)$ Total: (502,820)$
Loans: None
For the year ended June 30, 2022
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006 and 50075.3 For the year ended June 30, 2022
Community Facilities District (CFD) #1
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED PERCENTAGE BALANCE TAXES FEES INTERES T OTHER CAPITAL OTHER BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PAID BY 7/1/2021 COLLECTED COLLECTED EARNED REVENUE (1) EXPENDITURES EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE TAX/FEE Description
Orion Center 1,652$ 29,755,230$ ‐$ In Progress 72% City Hall 47,017 706,264 50,000,000 2028‐32 100% Cole Library Expansion ‐
5,988,000 2033‐37 32%
Veteran's Memorial Park 493,353 1,580,434 27,145,450 2024‐25 100% Administration Costs 41,296 ‐
550,000 N/A 100%
CFD Taxes 996,801
BTD Fees 1,958
Traffic Impact Fees
Public Facilities Fees 441,136
96,709,981$ 996,801$ 443,094$ (3,938,830)$ 163,894$ 542,022$ 41,296$ 93,791,621$ 32,041,928$ 83,683,450$ Total: 115,725,378$
Loans: None
(1) Consists of rental income received on city owned property and district annexation fees.
BTD Fees:
Various
Traffic Impact Fee:
3,380 $ per unit ‐ residential‐single family
2,704 per unit ‐ residential‐condominium
2,028 per unit ‐ residential‐ apartment
134 per trip ‐ commercial/industrial
Public Facilities Fee:
1.82% of building permit valuation
CFD#1 Tax Rates:
Various
..___________._________.__________.___________.__________._________,__________._________._________I ...____I______.________._________._______.
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Park In Lieu Fees
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED BALANCE FEES INTEREST OTHER CAPITAL BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED REVENUE EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Aviara Community Park ‐ Phase 2 ‐$ ‐$ ‐$ Complete 88% Aviara Reimbursement Agreement ‐ 219,100 ‐ Complete 100% Leo Carrillo Ranch Park Phase 3 ‐ Stables Restoration and Restroom Construction 1,196 ‐ ‐ Complete 45% Leo Carrillo Ranch Park Phase 3B ‐ ‐ 2,400,000 2026‐27 100% Monroe Street Pool Replacement ‐ ‐ 3,061,764 2023‐24 54% Pine Avenue Park ‐ Phase II (Community Building) ‐ 792 ‐ Complete 19% Robertson Ranch Park Development (Partial Funding) ‐ 400,000 3,235,500 2024‐25 21% Stagecoach Community Park Community Gardens ‐ ‐ 425,000 2023‐24 100% 3,717,883$ 536,232$ (403,581)$ ‐$ 1,196$ 3,849,339$ 619,892$ 9,122,264$ Total: 9,742,156$
Loans:
Received a $4,550,000 loan from the Public Facilities Fee Fund in 2007 for the acquisition of the Robertson Ranch Park Site. Land was purchased in 2008.
Repayment is scheduled for 2033‐37. Interest is not charged on this loan.
Received a $1,900,000 loan from the Public Facilities Fee Fund in 2016 for the Aviara and Pine Avenue Community Park capital improvement projects.
Repayment is scheduled as fees are collected. Interest is not charged on this loan.
Current loan balance is $1,100,000.
Reimbursement Agreements:
A $332,500 reimbursement agreement from the Public Facilities Fee Fund in 1989 for repayment for any park development fees in SW quadrant.
Repayment based on build out in zone, to date $113,400 has been paid.
Fee:
$3,696 to $5,728 per dwelling unit (NE, SW, and SE quadrants) $4,934 to $7,649 per dwelling unit (NW quadrant)
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Traffic Impact Fees
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED BALANCE FEES INTERES T CAPITAL BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Avenida Encinas Widening ‐ South Of Palomar Airport Road 239,689$ 1,060,357$ 3,177,000$ 2022‐23 63% Carlsbad Blvd. Realignment / Palomar Airport Road (Segment 2) ‐ ‐ 4,613,000 2033‐37 25% El Camino Real And Cannon Road Intersection Improvements 1,589,047 20,313 ‐ In Progress 81%
El Camino Real Right Turn Lane To East Bound Alga Road ‐ ‐ 438,000 2028‐32 100% El Camino Real Widening ‐ Arenal Road to La Costa Avenue 593,268 1,804,424 6,010,000 2023‐24 100% Melrose Drive Right Turn Lane To West Bound Palomar Airport Road 22,374 748,371 ‐
In Progress 100%
Palomar Airport Rd. And College Blvd. Intersection Improvement 29,482 741,820 ‐
In Progress 100%
Sidewalk/Street Construction ‐ Valley St. And Magnolia Ave. 3,792 3,075,155 1,000,000 2025‐26 78% Sidewalk/Street Construction ‐ Various Locations 38,255 3,079,627 5,153,000 Ongoing 83% Terramar Area Coastal Improvements 174,198 5,107,332 2,800,000 2024‐25 63% Traffic Impact Fee Update ‐ 228,783
30,000 2022‐23 100%
Traffic Monitoring Program 115,977 64,853 122,516 2022‐23 100%
21,930,254$ 473,931$ (873,000)$
2,806,082$ 18,725,103$ 15,931,035$ 23,343,516$ Total: 39,274,551$
Loans:
Received a $2,857,238 loan from the CFD #1 Fund for the construction of several circulation element roadways. Repayment is scheduled as fees are collected. Interest is not charged.
Current balance is $1,525,948
Fees:
$4,050 per unit ‐
residential‐single family
3,240
per unit ‐ residential‐condominium
2,430
per unit ‐ residential‐apartment
162
per trip ‐ commercial/industrial
..._____ ___ ____._________._________.___________.__________._________.I ...___I_______._________._________.________.
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Industrial Corridor Fees (Zones 5, 13 And 16‐18)
BEGINNING ENDING BALANCE OF CURRENT FY 2022 ‐23 AND ESTIMATED BALANCE FEES INTEREST CAPITAL BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES 6 /30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Business Park Recreational Facility ‐$ 5,065,200$ 2025‐26 43% 4,779,536$ ‐$ (195,275)$ ‐$ 4,584,262$ ‐$ 5,065,200$ Total: 5,065,200$
Loans: None
Fee: $0.40 per square foot on new industrial & commercial construction ..._____ _ _____,_________,_________.________.________._________.I ...___I_..._______._____.........._____ Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Planned Local Drainage Fees
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 ESTIMATED BALANCE FEES INTEREST CAPITAL BALANCE APPROPRIATIONS AND FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Pld Area A ‐ Drainage Master Plan Facility AAA (Jefferson Street) ‐$ ‐$ 289,534$ 2033‐37 100% Pld Area A ‐ Drainage Master Plan Facility AAAA (Madison Street) ‐ ‐ 416,500 2033‐37
100%
Pld Area A ‐ Drainage Master Plan Facility AC (Highland Drive) ‐ ‐ 921,408 2033‐37
100%
Pld Area A ‐ Drainage Master Plan Facility AFA (Hidden Valley Dr ainage Restoration) ‐ ‐ 91,608 2033‐37 100% Pld Area A ‐ Drainage Master Plan Facility AFB (Calavera Hills Drainage Restoration) ‐ ‐ 163,164 2033‐37
100%
Pld Area B ‐ Drainage Master Plan Facility B + BN (Agua Hedionda And Calavera Creek) ‐ ‐
‐ C
omplete 100%
Pld Area B ‐ Drainage Master Plan Facility BL‐L (College Boulevard Bridge Reimbursement) ‐ ‐ 1,816,101 2028‐32 100% Pld Area B ‐ Drainage Master Plan Facility BFB‐L + BF‐1 (Tamarack And El Camino Real) ‐ ‐ 904,329 2033‐37
100%
Pld Area B ‐ Drainage Master Plan Facility BB 1 and 2 (Washington Street) ‐ ‐ 1,086,065 2033‐37
100%
Pld Area B ‐ Drainage Master Plan Facility BCB (Magnolia Avenue ) ‐ ‐ 468,096 2033‐37 100% Pl
d Area B ‐ Drainage Master Plan Facility BFA (Country Store) ‐ ‐ ‐ In P rogress 100%
Pld Area B ‐ Drainage Master Plan Facility BFB‐U (El Camino Real) 2,179 ‐ ‐ C omplete 100%
Pld Area B ‐ Drainage Master Plan Facility BL‐U (College Blvd.) ‐ ‐ 384,509 2033‐37 100% Pl
d Area B ‐ Drainage Master Pl an Facility BM (Cantarini/College Blvd. Box Culvert) ‐ ‐ 204,077 2033‐37 100% Pld Area B ‐ Drainage Master Plan Facility BQ (Sunny Creek) ‐ ‐ 131,355 2033‐37
100%
Pld Area B ‐ Drainage Master Plan Facility BR (Canatarini/College Blvd. Pipe Drainage) ‐ ‐ 180,773 2033‐37
100%
Pld Area C ‐ Drainage Master Plan Facility C2 (Paseo Del Norte) ‐ ‐ 727,730 2033‐37 100% Pld Area C ‐ Drainage Master Plan Facility CA (Avenida Encinas) ‐ ‐ 529,402 2033‐37
100%
Pld Area D ‐ Drainage Master Plan Facility DBA (Poinsettia Village) ‐ ‐ 167,215 2033‐37 100% Pl
d Area D ‐ Drainage Master Plan Facility DBB (Avenida Encinas) ‐ ‐ 429,108 2033‐37 100% Pl
d Area D ‐ Drainage Master Plan Facility DF A (Batiquitos Lagoon Stormwater Treatment) ‐ ‐ 256,423 2033‐37 100% Pld Area D ‐ Drainage Master Plan Facility DH (Altiva Place Canyon Restoration) ‐ ‐ 232,812 2033‐37
100%
Pld Area D ‐ Drainage Master Plan Facility DQB (La Costa Town Square Center) ‐ ‐ 745,842 2033‐37
100%
Pld Area D ‐ Drainage Master Plan Facility DZ (Poinsettia Lane) ‐ ‐ 642,063 2033‐37 100% Dr
ainage Master Plan Update 1,149 38,958 ‐ In P rogress 100%
Drainage Master Plan Update 75,071 15,033 ‐ In P rogress 100%
DMP Facility BFB‐U (El Camino Real) 2,913 37,957 ‐ In P rogress 100%
12,358 40,412 ‐ In P
rogress 100%
4,688,355$ 180,350$ (195,261)$ 93,671$ 4,579,773$ 132,359$ 10,788,114$ Tot
al: 10,920,473$
Lo
ans: None
Fee Per Gross Acre: Low Runoff Medium Runoff High Runoff Area A ‐ Buena Vista Lagoon 7,421 $ 14,757$ 32,158$ Area B ‐ Agua Hedionda Lagoon 2,774 5,347 12,019
Area C ‐ Encinas Creek 2,692 3,809 11,669
Area D ‐ Batiquitos Lagoon 2,553 4,177 11,065
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Public Facilities Fees
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED BALANCE FEES INTERES T OTHER CAPITAL BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED REVENUE (1) EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Aviara Community Park ‐ Phase 2 34,274$ 229,645$ (229,645)$ Complete 12% El Camino Real Medians ‐ ‐
‐ TBD 43%
Leo Carrillo Ranch Park Phase 3 ‐ 48,985 ‐ Complete 55% Leo Carrillo Park ‐ Phase 3 Art ‐ 6,041
(6,041) Complete 55%
Cole Library Expansion ‐ ‐
11,936,000 2033‐37 63%
Pine Avenue Park ‐ Phase II (Community Building) 31,409 656,215 (656,215) Complete 81% Poinsettia Community Park ‐ Phase 3 27,156 ‐ ‐ Complete 100% Poinsettia Community Park ‐ Phase 4 ‐ Dog Park 2,361,629 98,545 ‐ Complete 100% Robertson Ranch Park Development (Partial Funding) ‐ ‐ 13,473,440 TBD 79%
Terramar Area Coastal Improvements 7,658 2,442,342
‐ In progress 16%
Temporary Fire Station No. 7 ‐ 2022‐23 67%
Village H South Off Leash Dog Area And Trail Segment 5B 156,386 192,167 1,481,201 2023‐24 100% Kelly Drive and Park Drive Complete Street Improvements 412 1,084,588 ‐ In progress 18%
State
Street Parking Lot Electric Vehicle Charging Stations 16,318 281,500 ‐ In progress 100% Future Projects ‐ ‐
2,527,474 TBD 100%
36,668,898$ 571,789$ (1,196,093)$ 67,881$ 2,635,240$ 33,477,235$ 5,040,028$ 28,526,214$ Total: 33,566,242$
(1) Consists of rental income received on city owned property.
Loans: None
Fee: 3.50% of building permit value
.._____ __ _______.___________.__________.__________.__________.__________.________,I ..____I_______.________._...._________.
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Parking In Lieu Fee‐Village Area
BEGINNING ENDING BALANCE OF CURRENT FY 2022 ‐23 AND ESTIMATED BALANCE FEES INTEREST BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES 6 /30/2022 AT 06 /30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Downtown Parking Lot Lease Payments (1) 49,674$ ‐$ 1,146,591$ N/A 100% 1,200,349$ 44,960$ (49,044)$ 49,674$ 1,146,591$ ‐$ 1,146,591$ Total: 1,146,591$
(1) The city currently leases parking lot areas from North County Transit District on an ongoing basis for village area parking.
Loans: None
Fee: $11,240 per parking space
..._____ _ _______.__________._________,_________._____.........______I ...____I______.__......____.......________ Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Habitat Mitigation Fee
BEGINNING ENDING BALANCE OF ESTIMATED
BALANCE FEES INTEREST BALANCE LOAN CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES 6 /30/2022 AT 06/30/2022 DATE PAID BY FEE Projects:
Payment Made On General Fund Loan 14,535$ 1,203,163$ N/A 100% (1,253,820)$ 64,552$ 648 $ 14,535$ (1,203,155)$ 1,203,163$ Total:
Loans: Received cash advances of a $759,028 and $1,104,114 from the General Fund for the purchase of habitat land in 2011 and 2020, respectively.
Repayment is scheduled as sufficient cash becomes available. Interest is charged annually on this loan at a rate equal to the average treasurer’s portfolio rate during the fiscal year.
Current loan balance including accrued interest is $1,203,163 Fee: 37,036 $ per impacted acre ‐ coastal sage scrub 18,519 per impacted acre ‐ non‐native grassland
3,704 per impacted acre ‐ agricultural land, disturbed land, eucalyptus wood .._____ _ _______._________.________._______,___________.________.I ..____I_.......___.......________ Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Agricultural Mitigation Fee
BEGINNING ENDING BALANCE OF CURRENT FY 2022 ‐23 AND ESTIMATED BALANCE FEES INTEREST BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED EARNED EXPENDITURES 6 /30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Community Grants And Contributions ‐$ 66,818$ ‐$ N/A 100% Future Projects 1,119,770 TBD 100%
1,025,623$ 210,100$ (49,136)$ ‐$ 1,186,588$ 66,818$ 1,119,770$ Total: 1,186,588$
Loans: None
Fee: $10,000 per acre
.._____ _ _______.__________.__________._________.___________._________.I I...__________.___________.__________._________.
Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Sewer Benefit Area Funds (516/517)
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED BALANCE FEES CAPITAL BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED INTEREST EXPENDITURES EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Future Projects (1) ‐ 6,954,565 TBD TBD
7,195,238$ 55,509$ (296,182)$ ‐$ ‐$ 6,954,565$ ‐$ 6,954,565$ Total: 6,954,565$
(1) The city is able to use the funds for similar capital projects in the same area as the SBA where the funds were collected.
Loans: None
Fees:
2,763$ Area C
2,769$ Area D
4,083$ Area E
4,105$ Area F
1,204$ Area H
..._____ ___ ...._________._______._______._.._________.I ...____I______.__......____.........______ Financial Information Report
Capital Funds Subject to Gov. Code SEC. 66006
For the year ended June 30, 2022
Wastewater Connection Fee Fund
BEGINNING ENDING BALANCE OF CURRENT FY 2022‐23 AND ESTIMATED BALANCE FEES OTHER CAPITA L BALANCE APPROPRIATIONS FUTURE CONSTRUCTION PERCENTAGE 7/1/2021 COLLECTED INTERES T REVENUE (1) EXPENDITURES 6/30/2022 AT 06/30/2022 APPROPRIATIONS DATE PAID BY FEE Projects:
Buena Interceptor Sewer/Manhole Rehabilitation 6,318$ 543,682$ ‐$ In Progress 9% Faraday/El Camino Real Sewer Replacement 21,401 111,489 1,600,000 2022‐23 100% Las Palmas Trunk Sewer ‐ 556,000 2,907,000 2023‐24 100% Sewer Modeling 32,879 222,209 ‐ In Progress 100%
Sewer Capacity Monitoring Program ‐ 351,832 308,000 In Progress 100% Vista Carlsbad Interceptor ‐ Buena Vista Lift Station Improvements ‐ 254,265 939,000 2024‐25 10% El Fuerte Lift Station Pump Addition ‐ 180,000 650,000 2023‐24 100% Vista/Carlsbad Interceptor ‐ Agua Hedionda Lift Station/Forcemain (Vc12‐Vc13) (2) 573,283 1,207,565 ‐ In Progress 31% Vista/Carlsbad Trunk Line Interceptor (Reach 11B) (2) 10,112 15,146 ‐ In Progress 31% Vista/Carlsbad Trunk Line Interceptor (Reach 13‐15) (2) 51,918 102,868 ‐ In Progress 44% Vista/Carlsbad Trunk Line Interceptor (Reach 3) (2) ‐ 597,000 (117,000) 2023‐ 24 10% 4,757,197$ 166,327 $ (326,103)$ 84,506$ 695,912$ 3,986,015$ 4,142,056$ 6,287,000$ Total: 10,429,05 6$
Loans: Received a $4,700,000 loan from the Wastewater Replacement Fund. Repayment is scheduled for 2025‐2034. Interest is not charged on this loan. This loan is not included in the ending balance above. (1) Includes the City of Vista's share of the joint capital projects. (2) These are joint projects with the City of Vista ‐ the percentage shown as paid by fee is Carlsbad's construction percentage of the total future appropriations. Non‐construction Carlsbad percentages are 35%.
Fee: $1,074 ‐ General Capacity Fee for all Areas