Page 37 - N. Richland Hills Capital Budget
P. 37

FISCAL YEAR 2020-2021 STREETS & SIDEWALK CAPITAL BUDGET  LONG RANGE PLAN FY 2020 THROUGH 2027  TOTAL FY 2026/27 FY 2025/26 FY 2024/25 FY 2023/24 FY 2022/23 FY 2021/22  264,801                -                       -                       -                       264,801                -                       -                       2,122,200             -                       -                       -                       -                       -                       2,122,200             563,616                -                       -                       -                       -                       56



                               ADOPTED  BUDGET  FY 2020/21  -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       -                       10,755,550  $       14,235,550  $       $5,695,000  7,295,000







                                                                                                  -
                                  PROJECT  TO DATE                                                                                                                                                                                                                                                                                                                                                                                                                                                          $                        39,916,444  $       $14,745,000  19,539,927           4,951,517             680,000                39,916,444  $
                                                                         -
                                                                           -
                                                                      -
                                                                 -
                                                                   -
                                                                              -
                                                                                        -
                                                                                           -
                                                                                      -
                                                                                -
                                                                                   -
                                                              -
                                            -
                                               -
                                       -
                                         -
                                                 -
                                                         -
                                                            -
                                                    -
                                                      -
                                    PROJECT NAME                                      Parker Boulevard and Boulevard 26 Signalization Traffic Signalization at Mid-Cities Boulevard / Ice House Drive / M                     Walker Boulevard and Boulevard 26 Signalization Infrastructure















                                       Ruth Rd  North Hills Dr  Meadow Oak Dr   Diamond Loch W 1  Diamond Loch W 2  Pearl St  Southampton Dr  Stonybrooke Dr  Dawn Dr  Nob Hill Dr  Kirk Ln  Wood View Dr  South Crest Dr  Sierra Dr  Crystal Ln  Daniel Dr  Lake Side Cir  Post Oak Dr  Total New Projects  Total Project Costs  Funding  Sources  Debt Issuance  Federal/State Grants  Reserves  Other  Total Funding Sources




                                    PROJECT #
   32   33   34   35   36   37   38   39   40   41   42