Page 63 - N. Richland Hills Capital Budget

Street & Sidewalk Capital Projects
Department Project Title Project Number
Public Works Schiller Drive Road Reconstruction (CDBG) CDBG19
Project Description
This is the 44th Year Community Development Block Grant (CDBG) Project. The project will consist of reconstructing the entire
length (480 linear feet) of Schiller Drive.

Project Justification
The condition rating of Schiller Drive is "70". The length of the project is 480 linear feet between Gentling Place and Abby Road.
The existing 30' wide asphalt road, including curb and gutter, will be removed and replaced with 6" stabilized subgrade and 6" of
pavement. The project will include the installation of sidewalks as well.
Note: The Federal / State Grant Funds shown in the "Sources of Funds" are CDBG entitlement funds, which are administered
entirely by Tarrant County. This includes design, ultimate contractor selection, construction management and contract close-out
activities. As with all previous CDBG projects, the City will have to provide construction inspection services. No CDBG funds are
administered by the City; all funds remain with Tarrant County.

The current estimate for the reconstruction of Schiller Drive is approximately $285,000. The City’s share is estimated at $35,000
with the balance coming from CDBG funds. The project will be managed and paid for directly by Tarrant County with the City being
responsible for submitting our share directly to the county.
FY 17-18 Revised Funding comes from a General Fund transfer (fund 001).

Project Schedule Beginning Date Ending Date History Fiscal Year Amount
Professional Services 10/2018 09/2019 Revision 2017-18 $35,000
Engineering/Design Revision 2019-20 ($6,000)
Land/ROW Acquisition Total $29,000
Construction 02/2019 10/2019
Other
Total Schedule 10/2018 10/2019
Sources of Funds To Date 2020-21 Budget 2021-22 Estimate 2022-Completion Total Funding
General Obligation Bonds
Certificates of Obligation
Federal/State Grants
Reserves 29,000 0 0 0 $29,000
Sales Tax
Other
Total Funding $29,000 $0 $0 $0 $29,000
Project Costs To Date 2020-21 Budget 2021-22 Estimate 2022-Completion Total Cost
Professional Services
Engineering/Design
Land/ROW Acquisition
Construction 0 0 0 0 $0
Other 29,000 0 0 0 $29,000
Total Costs $29,000 $0 $0 $0 $29,000
Operating Impact
No operating impact is anticipated.

Fiscal Year 2020-21 2021-22 2022-23 2023-24 2024-25 Total Impact
Amount $0 $0 $0 $0 $0 $0
Total Operating Impact $0 $0 $0 $0 $0 $0

61