Page 334 - N. Richland Hills General Budget
P. 334
Schedule 6
Facilities Capital Projects
Budget Summary
Project To 2020/21 2021/22 2022 To
Date Adopted Estimated Completion Total
Project Costs
Continuing Projects
FC2001 Carpet Replacement at the Public Library 321,000 0 0 0 $ 321,000
FC2002 Fencing around Fire Training pad 52,000 0 0 0 $ 52,000
FC2003 Iron Horse Golf Course Clubhouse Exterior Improvements 43,500 0 0 0 $ 43,500
FC1902 Permanent Records Roof Replacement & Building Envelope Seal 71,500 0 0 0 $ 71,500
FC1904 Upgrade / Remodel of Public Works' Restrooms 81,500 0 0 0 $ 81,500
Total Continuing Projects $ 569,500 $ 0 $ 0 $ 0 $ 569,500
New Projects
FC2104 Concrete Drive Repair at FS #2, FS #5 and Service Center 0 74,400 0 0 $ 74,400
FC2101 Replace UPS batteries at City Hall 0 80,000 0 0 $ 80,000
FC2102 Roof replacement at FS #1 0 120,000 0 0 $ 120,000
Total New Projects $ 0 $ 274,400 $ 0 $ 0 $ 274,400
Total Project Costs $ 569,500 $ 274,400 $ 0 $ 0 $ 843,900
Funding Sources
Certificates of Obligation 320,000 0 0 0 $ 320,000
Reserves 249,500 274,400 0 0 $ 523,900
Total Sources of Funds $ 569,500 $ 274,400 $ 0 $ 0 $ 843,900
330
