Page 287 - N. Richland Hills Capital Budget
P. 287
Schedule 10
Other Capital Projects
Budget Summary
Pg. Map Project To 2020/21 2021/22 2022 To Total
No. ID Date Adopted Estimated Completion
Project Costs
Continuing Projects
- - ES0902 Litter Not Program 25,000 0 0 0 $ 25,000
- - ES0901 Neighborhood Initiative Program 407,158 0 0 0 $ 407,158
- - PL1501 Strategic Plan 168,638 0 0 0 $ 168,638
Total Continuing Projects $ 600,796 $ 0 $ 0 $ 0 $ 600,796
Total Project Costs $ 600,796 $ 0 $ 0 $ 0 $ 600,796
Funding Sources
Reserves 407,158 0 0 0 $ 407,158
Sales Tax 93,638 0 0 0 $ 93,638
Other 100,000 0 0 0 $ 100,000
Total Sources of Funds $ 600,796 $ 0 $ 0 $ 0 $ 600,796
271
