1. Trang chủ
  2. » Ngoại Ngữ

FY21-CAPITAL-BUDGET-DOCUMENT

56 4 0

Đang tải... (xem toàn văn)

Tài liệu hạn chế xem trước, để xem đầy đủ mời bạn chọn Tải xuống

THÔNG TIN TÀI LIỆU

Thông tin cơ bản

Tiêu đề Capital Budget and Capital Improvement Program Fiscal Years 2021-2025
Tác giả Lester D. Smith, Jr., Aaron Saxton, Barbara McGrue, Diana Bolden, Derrick Gray, II, Quanita Washington, Lalecia Coleman
Trường học City of Birmingham
Chuyên ngành Finance
Thể loại budget document
Năm xuất bản 2021
Thành phố Birmingham
Định dạng
Số trang 56
Dung lượng 642,65 KB

Các công cụ chuyển đổi và chỉnh sửa cho tài liệu này

Nội dung

Capital Budget and Capital Improvement Program Fiscal Years 2021-2025 CITY OF BIRMINGHAM, ALABAMA i TABLE OF CONTENTS PAGE Introduction .... Capital Budget and Capital Improvement Pro

Trang 1

Capital Budget and Capital

Diana Bolden, Budget Officer Derrick Gray, II, Budget Analyst Quanita Washington, Budget Analyst Lalecia Coleman, Senior Accountant

Trang 2

MAYOR

CITY COUNCIL

W ILLIAM P ARKER , P RESIDENT , D ISTRICT 4

W ARDINE A LEXANDER , P RESIDENT P RO T EMPORE , D ISTRICT 7

C LINTON P W OODS , D ISTRICT 1

H UNTER W ILLIAMS , D ISTRICT 2

V ALERIE A A BBOTT , D ISTRICT 3

D ARRELL O’Q UINN , D ISTRICT 5

C RYSTAL N S MITHERMAN , D ISTRICT 6

S TEVEN W H OYT , D ISTRICT 8

J OHN R H ILLIARD , D ISTRICT 9

Trang 3

DEPARTMENT HEADS

A UDITORIUM Alicia Johnson-Williams, Director

C ITY C LERK Lee Frazier, City Clerk

C ITY C OUNCIL Cheryl A Kidd, Council Administrator

C OMMUNICATION Greg Silas, Director

C OMMUNITY D EVELOPMENT Christopher Hatcher, Director

C ROSS P LEX AT S TATE F AIRGROUNDS Michael Moore, Interim Director

E QUIPMENT M ANAGEMENT Cedric Roberts, Director

F INANCE Lester D Smith, Jr., Chief Financial Officer

F IRE Cory Moon, Chief

H UMAN R ESOURCES Jill M Madajczyk, Chief Human Resource Officer

I NFORMATION M ANAGEMENT S ERVICES Patrick T McLendon, Chief Technology Officer

I NNOVATION AND E CONOMIC O PPORTUNITY Griffin Lassiter, Interim Director

M AYOR ’ S O FFICE Cedric Sparks, Chief of Staff

Kevin W Moore, Chief of Operations

M UNICIPAL C OURT Andra Sparks, Presiding Judge

O FFICE OF THE C ITY A TTORNEY Nicole King, City Attorney

P LANNING , E NGINEERING AND P ERMITTING .Edwin Revell, Director

P OLICE Patrick Smith, Chief

P UBLIC W ORKS Ralph Debardlabon, Director

T RANSPORTATION James Fowler, Director

BOARD DIRECTORS

A RLINGTON Toby Richards, Director

L IBRARY Janine Langston, Interim Director

M USEUM OF A RT Graham Boettcher, Director

P ARKS AND R ECREATION Shonae Eddins-Bennett, Director

S LOSS F URNACES Karen Utz, Director

S OUTHERN M USEUM OF F LIGHT Brian Barsanti, Director

Trang 4

The Government Finance Officers Association of the United States and Canada (GFOA) presented a Distinguished Budget Presentation Award to the City of Birmingham, Alabama for its annual budget for the fiscal year beginning July 1, 2019 In order to receive this award, a governmental unit must publish a budget document that meets program criteria as a policy document, as an operations guide, as a financial plan, and

as a communications device

This award is valid for a period of one year only We believe our current budget continues

to conform to program requirements, and we are submitting it to GFOA to determine its eligibility for another award

Trang 5

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA i

TABLE OF CONTENTS PAGE Introduction 1

Overview 2

Impact of On-Going Projects on the Operating Budget 2

Economic Development Impact 2

Capital Spending Impact on Debt Service Expense of the Operating Budget 3

Significant On-Going Projects 4

Departmental Abbreviations 7

Funding Codes 8

On-Going Projects Appropriations by Category and Funding Source: Summary of On-Going Projects by Category 11

Summary of On-Going Projects by Fund 12

On-Going Projects Summary Listing: Economic Development 13

Grants 13

Grant Match 18

Landfill 19

Libraries 20

Museums/Cultural Facilities 20

Trang 6

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA ii

TABLE OF CONTENTS PAGE On-Going Projects Summary Listing (continued): Other Improvement Projects 20

Parks and Recreation 22

Public Equipment 24

Public Facilities 24

Redevelopment 26

Sidewalks 26

Storm Sewers 26

Street Improvements 27

Street Resurfacing 33

Transit Projects 34

Index of Capital Projects 35

Trang 7

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA      ‐ 1 ‐

INTRODUCTION

HOW TO USE THIS REPORT

This is an annual report representing a planned program of capital improvement expenditures for the five-year period 2021 thru 2025 The report is divided into the following sections:

Overview, which explains the Capital Improvement Program (CIP), definition of a capital

project and the funding sources for the CIP It also explains the recent bond referendum

Impact of On-Going Projects On The Operating Budget, details any project that

will have an impact on the operating budget, such as personnel services and/or other operating costs

Economic Development Impact, lists the effect the project may have on the City’s

tax base

Capital Spending Impact on Debt Service Expense on the Operating Budget,

details the amount of debt service expense to be paid by the General Fund for the fiscal year

Significant On-Going Projects, includes a brief description of the major projects

in each category

Departmental Abbreviations, lists the abbreviation for each city department, board

or agency

Funding Codes, is a description of each fund

Summary of On-Going Projects, lists all on-going projects in various stages such

as design, construction, bid and award, and right-of-way It also includes the amount appropriated for each project

Index of Capital Projects, lists the on-going projects in alphabetical order

Trang 8

Capital Budget and Capital Improvement Program

The FY 2021 Official Operating Budget has a debt service reduction of $3 million due to the refinancing/closing of several old bond funds

IMPACT OF ON-GOING PROJECTS ON THE OPERATING BUDGET:

The Fiscal Year 2021 Capital Budget has $121 million in on-going projects The majority of these capital projects are for street improvements, public facilities and economic development projects across the city The Public Facilities category consists mainly of improvements to existing city facilities, which will reduce maintenance costs once completed The majority of these projects are non-recurring In addition, they will not require any new personnel

ECONOMIC DEVELOPMENT IMPACT:

The City of Birmingham has currently active business developments that will have a positive effect

on City revenues as well as improving the economy of Birmingham The improvements for the Botanical Gardens and the Historic Carver Theater/Jazz Hall of Fame will bring additional visitors

to the City The $4.6 million for Industrial Parks is expected to bring new businesses to the City thus increasing revenues

The Birmingham Zoo has been a distinguished attraction for the Birmingham community for nearly 60 years The new renovations will be an exciting opportunity for the community to come together and watch this landmark grow and develop into an even greater institution According

to The Birmingham Zoo, during the $18 million construction phase, the projected one-time economic impact is $31.5 million The ongoing economic impact is expected to raise the zoo's economic impact within the local economy from $37.2 million to $46.3 million following the initial investment

Trang 9

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA      ‐ 3 ‐

The City received $20 million in Transportation Investment Generating Economic Recover (TIGER) funds from the Federal Transit Administration (FTA) Department of Transportation to support development of a 15-mile bus rapid transit system that will aid city-wide revitalization efforts in downtown Birmingham This grant will promote reinvestment and elevate low-income and minority neighborhoods Close to half of the city’s population lives within one-half mile of the proposed BRT stations, which would provide connections to 130,000 jobs in the corridor This will enable thousands of city residents to reach the educational and employment opportunities that can improve their lives, thus improving quality of life in Birmingham This project is scheduled to

be completed in time for the 2021 World Games being held in our city

CAPITAL SPENDING IMPACT ON DEBT SERVICE EXPENSE OF THE OPERATING BUDGET:

Debt Service on the bonds are not paid from the General Fund The impact of the Going Projects on the FY 2021 General Fund Budget will be the debt service for the warrants previously issued The Operating Budget contains $16.5 million for debt service payments This includes a projected $3.8 million savings due to the General Fund Debt Restructuring expected

On-to be completed in December 2020 This represents approximately 3.8% of the On-total budget

Trang 10

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA      ‐ 4 ‐

SIGNIFICANT ON-GOING PROJECTS:

The City completed or contracted 40 capital projects and improvements to neighborhoods throughout Birmingham during the past fiscal year In addition, the City has numerous projects currently funded and in various stages of development The Summary of On-Going Projects lists the categories and the funding sources of those projects beginning on page 11 Some of the major projects are listed below:

Grants

 There are several grants for street and sidewalk improvements throughout the City

 The City of Birmingham, in partnership with the U.S Department of Transportation

(USDOT) Federal Transit Administration (FTA), and the Birmingham-Jefferson County

Transit Authority (BJCTA), is developing the first alignment for Birmingham Xpress regional vision The project, referred to as

Birmingham Xpress BRT Project or

simply BRT or BRT Project, will be

developed in a corridor

approximately ten (10) miles

between the east and west termini

or Transit Centers in the Woodlawn

Community and Five Points West

Community near Birmingham

Crossplex Running through

Birmingham’s Jones Valley along

the US11 corridor, the BRT will

update Birmingham’s inner-city

public transit system by connecting

25 neighborhoods, while serving

major employers such as Integrated

Medical Systems, the University of

Alabama at Birmingham (UAB), and

Brookwood Princeton Medical

Center The route travels from the

Woodlawn Transit Center on 1st Avenue N between 56th and 57th Street to the Crossplex Transit Center at the Intersection of Avenue W and 47th Street Ensley

New high-capacity, low- or no-emission rapid buses will feature low-floor level boarding; and operate in both dedicated lanes (guideways) and in mixed traffic on 15-minute intervals (headways) during peak periods (30 minutes in off-peak periods and on weekends) Other

Trang 11

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA      ‐ 5 ‐

rapid bus features include self-securing wheelchair parking, on-board bike racks, spacious seating, and automatic vehicle location (AVL) and transit signal priority (TSP) technologies BRT stations will feature a high-level of amenities with platform boarding, ticket validation (some with ticket vending machine [TVM]), contemporary shelters with lighting, passenger information displays, maps and wayfinding, bicycle parking with some locations and other features Thirty-two (32) stops and two (2) transit centers are strategically located along the corridor This grant along with the City’s match total $40 million for this project

 16th Street Corridor Street Improvements includes sidewalk installation and replacement accessibility, landscaping, curb and gutter, and a raised center median on 16th Street Corridor from I-65 to 11th Avenue North In addition, trees will be planted along the corridor

as well as lighting This grant along with the city’s match total $2.4 million

Landfill

 Design and construction of a new cell for future demands at new Georgia Landfill This will expand the capacity of the landfill by an additional unit (Project total $7.5 million)

Park and Recreation

 Grayson Park Improvements includes the installation of a pavilion, resurface of the

basketball court, expand the parking lot, and install a new swing set (Project total

 Legion Field Football Stadium

Renovations for the preparation

of the World Games in 2022

include painting of the structural

steel, ADA/Signage upgrades,

painting and renumbering

stadium seats and “gold” seats, restroom upgrades, press box roof replacement, and

miscellaneous façade improvements

Public Facilities Improvements

 Jail Renovations include 1) Installation of padding on the interior walls and and doors for two cells 2) Repair damaged or inoperable plumbing controls, fixtures and piping 3) Roof Replacement for the city jail and the police academy building

Trang 12

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

CITY OF BIRMINGHAM, ALABAMA      ‐ 6 ‐

 Carver Theater/Jazz Hall of Fame Renovations

includes first phase interior demolition, second phase

complete refurbishment of interior spaces, including

new dressing rooms, balcony, offices, museum

spaces, and associated mechanical, electrical and

plumbing work

Street Improvements

 Street resurfacing throughout the City.

 Provide matching funds for grants received for improvements to the 16th Street and the

21st Street bridges (Project total $1.4 million)

A listing of all on-going projects and their

funding source(s) is included in the Summary

of On-Going Projects and Index of Capital

Projects section

Trang 13

Capital Budget and Capital Improvement Program

Trang 14

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

007 Tax Increment Financing

046 Highway Improvement Fund

047 Fuel Tax Fund

057 Sporting and Entertaining Recruitment Fund

058 Rebuild Alabama Gas Tax

129_342 2007-A Bonds-Park Improvements

129_352 2007-A Bonds-Public Facilities

129_368 2007-A Bonds-Sanitary Sewers

129_375 2007-A Bonds-Schools

129_384 2007-A Bonds-Street Improvements

FUNDING CODES

Trang 15

Capital Budget and Capital Improvement Program

135_342 2013-A Bonds-Park Improvements

135_352 2013-A Bonds-Public Facilities and Equipment

135_368 2013-A Bonds-Sanitary Sewers

135_384 2013-A Bonds-Street Improvements

144_000 2015-A Bonds-Non Departmental

144_310 2015-A Bonds-Economic Development

144_315 2015-A Bonds-Landfill Improvement

144_342 2015-A Bonds-Park Improvement

144_352 2015-A Bonds-Public Facilities and Equipment

144_380 2015-A Bonds-Storm Sewers

144_384 2015-A Bonds-Street Improvements

145_000 2015-B Bonds-Non Departmental

145_310 2015-B Bonds-Economic Development

145_352 2015-B Bonds-Public Facilities

148 2016 Equipment & Public Improvement Warrants

148_000 2016 Equipment & Public Improvement Warrants-Non Departmental

FUNDING CODES

Trang 16

Capital Budget and Capital Improvement Program

Trang 17

Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

Category

Current Appropriation Encumbrance Total Expense

Unexpended Balance PERCENT

SUMMARY OF ON-GOING PROJECTS BY CATEGORY

Trang 18

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

Fund Number/Name

Current Appropriation Encumbrance Total Expense

Unexpended Balance PERCENT

$45,527,600 $5,196,489 $17,284,364 $23,046,747 18.95% Other Funds

057

Sporting and Entertaining

$180,907,540 $13,366,976 $79,951,821 $87,588,743 72.01% Grand Total $270,590,557 $23,099,894 $125,851,880 $121,638,782 100%

SUMMARY OF ON-GOING PROJECTS BY FUND

Trang 19

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

40th Street Imp (Design &

Construction) GRANT MATCH PEP 135 003790 2013 $340,200 $31,926 $169,240 $139,034Cahaba Rd from Colonnade

Pkwy to Riverview Pkwy (grant

match) PEP 145 020076 2016 $35,000 $0 $0 $35,000Daniel Payne Site Clearing PEP 145 002887 2018 $250,909 $0 $183,126 $67,783Industrial Parks MO 151 002887 2018 $4,600,000 $0 $3,701,608 $898,392McClure Infrastructure

Improvements PEP 145 003911 2016 $100,000 $0 $17,300 $82,700Opus Project IEO 007 004024 2020 $68,000 $0 $0 $68,000Opus Project IEO 105 004024 2020 $90,000 $0 $0 $90,000Opus Project IEO 145 004024 2020 $60,000 $0 $0 $60,000

Economic Development Total $5,544,109 $31,926 $4,071,275 $1,440,909

12th St West Imp

STPBH-3714(250) PEP 035 003983 2018 $821,600 $12 $521,221 $300,36716th St Corridor (STPBH-

Trang 20

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

16th Street Connector Trail

(ALDOT CMAQ-3715()) PEP 035 003950 2016 $1,140,000 $18,328 $92,372 $1,029,30116th Street Corridor (Prelim

(Empire Hotel); see 03952 PEP 035 03952A 2015 $224,735 $205,772 $18,964 $020th Street Pedestrian Mall

(APPLE Study) PEP 035 003978 2017 $59,975 $0 $11,995 $47,98041st Street Streetscape (ALDOT

CMAQ-3715(216)) PEP 035 003954 2016 $1,040,000 $3,018 $184,939 $852,043Ave F Bridge Replacement over

Village Creek (APPLE study) PEP 035 003956 2017 $59,998 $0 $12,000 $47,999Bessie Estelle Park Inclusive

Playground PR 035 A20101 2018 $60,000 $0 $0 $60,000Birmingham City Center

Framework Plan PEP 035 020103 2018 $549,909 $0 $109,982 $439,927Cahaba Road Improvements

(ALDOT) HPP-STPBH-A188( PEP 035 020076 2014 $1,967,500 $0 $819,946 $1,147,554Coalburg Road (ALDOT) HPP-

STPBH-A188() PEP 035 003676 2013 $6,950,336 $0 $1,132,626 $5,817,710Community Garden at Tuxedo

Court MO 035 020098 2017 $25,000 $5,159 $14,078 $5,763Community Safe Room: Pratt

City Park PEP 035 020063 2012 $873,570 $0 $840,852 $32,718Community Safe Room: South

Hampton Elementary School PEP 035 020064 2012 $1,360,647 $0 $1,290,337 $70,310

SUMMARY OF ON-GOING PROJECTS

GRANTS

Trang 21

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Community Safe Room: South

Sherman Heights Park PEP 035 020062 2012 $188,481 $0 $400 $188,081Community Wide Assessment

at Brownsfield Sites (EPA

Grant) CD 035 022039 2016 $400,000 $0 $394,648 $5,352Cotton Avenue Realignment

ALDOT:

ACAA58363-ATRP(001) PEP 035 003718 2014 $297,410 $0 $70,480 $226,930Ensley Avenue (ALDOT STPBH-

CN12; Ref 100033433) PEP 035 003960 2012 $963,218 $0 $326,196 $637,022FEMA Hazard Mitigation Grant

(1605-0233) PEP 035 013885 2009 $460,000 $0 $412,498 $47,502Finley Avenue Access Road PEP 035 003984 2018 $300,000 $0 $0 $300,000Finley Blvd Extension ROW

Acquisition (ALDOT) PEP 035 02236A 2015 $1,189,760 $574 $1,901 $1,187,285Finley Boulevard Extension

(ALDOT) PEP 035 002236 2015 $2,925,000 $270,073 $652,406 $2,002,521Gateway Improvement Projects

(ALDOT) PEP 035 020068 2013 $792,189 $0 $700,262 $91,927Greensprings Highway Phase 2

(ALDOT CMAQ-3715)) PEP 035 003961 2016 $1,800,000 $25,999 $270,647 $1,503,353Greenway & Road Diet on

Richard Arrington, Jr Blvd

(CMAQ 3718) PEP 035 020111 2019 $240,000 $158,524 $48,814 $32,662HUD Lead Based Paint

Abatement CD 035 014904 2019 $4,100,000 $475 $51,964 $4,047,561Intermodal Facility (#AL-03-

0035-02) PEP 035 60009A 2014 $16,609,650 $0 $16,583,480 $26,170Intermodal Facility (#AL-04-

Trang 22

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Intermodal Facility-Phase II

(AL-95-X008-00) PEP 035 60009B 2016 $4,200,000 $0 $3,530,941 $669,059Messer Airport Hwy (ALDOT)

(ATRIP37-05-42) PEP 035 004000 2018 $1,294,585 $33,526 $1,087,194 $173,865Norwood Neighborhood

Streetscape STPBH-3715 (257) PEP 035 003810 2015 $600,000 $0 $80,000 $520,000Pavement Rehab & ADA

Upgrades (ALDOT STPBH

3715) PEP 035 20085B 2015 $967,921 $28,622 $211,227 $728,072Pavement Rehab & ADA

(ALDOT CMAQ-3700()) PEP 035 020073 2013 $1,470,028 $0 $19,859 $1,450,169Regional Plan Commission

Bham Northeastern Area

Framework Plan PEP 035 020084 2015 $233,768 $0 $117,026 $116,742Regional Plan Commission

Bham Southern Framework

Plan Ref 1000564 PEP 035 020120 2020 $236,000 $236,000 $0 $0Regional Plan Commission

Bham Southwest Area

Framework Plan PEP 035 020083 2015 $227,446 $0 $56,861 $170,584Regional Plan Commission

Bham-Form Based Code Proj:

Bldg Community PEP 035 020082 2015 $253,410 $0 $63,353 $190,058Regional Planning Commission

Ensley-Pratt Framework Plan PEP 035 020092 2017 $229,407 $0 $57,352 $172,055Resurfacing 1st Ave No

(ACAA61001-ATRP(009)(ATRIP

37-05-48) PEP 035 020013 2016 $359,984 $0 $54,227 $305,757Resurfacing MLK Jr

Drive/Dennison Ave SW/Lomb

Trang 23

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Rotary Trail PEP 035 020074 2014 $3,500,000 $0 $3,391,632 $108,368RPCGB-Built Environ & Health

Expansion (Shape Bham) PEP 035 020104 2018 $250,000 $0 $25,000 $225,000Sidewalk & Ramp Imp ALDOT

STPBH-PE13() PEP 035 003749 2014 $120,000 $0 $0 $120,000Sidewalks & Ramp Imp Citywide

(ALDOT STPBH-UR13()) PEP 035 003717 2016 $1,080,000 $9,969 $847,534 $222,498Southeast Energy Efficiency

Alliance (SEEA) MO 035 020017 2019 $95,000 $0 $0 $95,000Sterilite Drive & Meadowcraft

Road (KAMTEK) ROW

Agreement PEP 035 03899A 2016 $1,437,400 $0 $1,323,577 $113,823Street Resurfacing-Citywide

(ALDOT) PEP 035 003048 2011 $1,895,957 $177,631 $253,096 $1,465,231T.I.G.E.R Connector Trail

(Woodlawn) (ALDOT

#TAPBH-TA14(948) PEP 035 003963 2015 $591,779 $22,699 $565,008 $4,072Tarrant Huffman Rd Imp

(STPBH-7229 (600)) ALDOT;

Phase 2 PEP 035 02032A 2013 $3,556,704 $0 $2,682,659 $874,045TIGER 7 - BUS RAPID

TRANSIT (BRT) PEP 035 003771 2017 $20,000,000 $605,992 $1,899,925 $17,494,083Transportation Development

Program (ALDOT

STPBH-NR16(9023) PEP 035 003958 2015 $353,394 $0 $352,235 $1,159Upgrade & Replace Interstate

Lighting (64216) TE 035 03742B 2016 $800,000 $0 $0 $800,000Urban Waters Capacity Building

Project PEP 035 020058 2012 $60,445 $0 $53,366 $7,079Village Creek Greenway PEP 035 020022 2008 $213,495 $0 $212,036 $1,459

GRANTS

SUMMARY OF ON-GOING PROJECTS

Trang 24

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Village Creek Greenway

(CMAQ-CN10(929) PEP 035 20022A 2015 $2,072,342 $13,122 $692,480 $1,366,740Vulcan Trail Extension (ALDOT

Ref 100064289 & #64290) PEP 035 03738A 2017 $360,000 $0 $0 $360,000Vulcan Trail Extension

(ALDOT)(CMAQ-3715() Ref

100064288 PEP 035 03738B 2017 $40,000 $0 $0 $40,000Vulcan Trail Extension (CMAQ-

Eng) (ALDOT CMAQ-3715()

100064298) PEP 035 03542A 2016 $116,000 $0 $0 $116,000

Grant Total $106,408,014 $1,831,072 $49,793,319 $54,783,622

2nd Ave So Streetscape

CMAQ-3715(262) GRANT MATCH DOT 036 003953 2017 $15,919 $0 $0 $15,919Finley Ave Access Rd Grant

Match PEP 036 003984 2018 $450,000 $0 $0 $450,000Norwood Streetscape GRANT

MATCH STPBH-7169 DOT 036 003810 2020 $5,616 $0 $0 $5,616Regional Plan Commission

Bham Northeastern Area

Framework Plan PEP 036 020084 2020 $58,442 $0 $0 $58,442

SUMMARY OF ON-GOING PROJECTS

GRANT MATCH GRANTS

Trang 25

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Regional Plan Commission

Bham Southwest Area

Framework Plan PEP 036 020083 2020 $56,861 $0 $0 $56,861Regional Plan Commission

Bham-Form Based Code Proj:

Bldg Community PEP 036 020082 2020 $63,255 $0 $0 $63,255Street Resurfacing /ADA

Upgrades

STPBH-3719(100069758/100069759) DOT 036 03048B 2020 $1,070,000 $0 $0 $1,070,000

Grant Match Total $1,720,092 $0 $0 $1,720,092

Eastern Area Landfill PW 103 003774 2020 $2,600,000 $2,600,000 $0 $0Eastern Area Landfill Unit #2 PW 102 0A3774 2020 $60,000 $60,000 $0 $0Eastern Area Municipal Solid

Waste (MSW) Unit #2 PW 151 003774 2018 $7,500,000 $3,380,318 $4,119,682 $0Landfill Renovations and

Trang 26

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Central Library Stairs LIB 151 003725 2018 $1,500,000 $16,044 $1,482,451 $1,505Library, VOIP Re-wiring LIB 102 003979 2017 $99,450 $2,400 $9,600 $87,450

20th Street and 1st Ave North

(Empire Hotel); REIMB Bonding

Co PEP 102 03952A 2019 $212,000 $37,976 $0 $174,024Birmingham Zoo PEP 102 003542 2017 $777,318 $0 $475,188 $302,130Bush Gardens Greenspace PEP 102 003921 2016 $57,000 $0 $45,616 $11,384City Council Chamber

Renovation CC 102 02798A 2019 $267,130 $15,733 $14,400 $236,998Deferred Maintenance Program PW 102 0A3999 2019 $2,386,423 $395,448 $410,298 $1,580,677

MUSEUMS

OTHER IMPROVEMENT PROJECTS

LIBRARY

SUMMARY OF ON-GOING PROJECTS

Trang 27

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Deferred Maintenance

Program-Capital Projects DCP 102 003999 2020 $1,500,000 $0 $0 $1,500,000Equipment Management Office

Renovations EM 102 003605 2016 $33,000 $0 $0 $33,000Fire Station Improvements FIR 102 003973 2017 $37,341 $0 $34,571 $2,770Fire Station Roof Repairs (#13,

#19 and#24) FIR 102 002801 2019 $489,000 $92,687 $36,813 $359,500Fluid Focus Hardware EM 102 003993 2018 $62,662 $0 $0 $62,662Health Clinic HR 102 004037 2020 $1,000,000 $0 $0 $1,000,000IMS

Hardware/Software/Equipment IMS 102 003871 2016 $621,700 $1,857 $619,843 $0McCoy Center Chiller PEP 102 03753A 2018 $72,000 $0 $57,050 $14,950Mold Mitigation (Traffic Eng

Bldg 6th Ave So) TE 102 004003 2019 $100,699 $0 $95,894 $4,805Museum of Art Canopy Repairs PEP 102 004011 2019 $106,850 $7,190 $99,660 $0PEP Office Renovations PEP 102 004014 2019 $250,000 $0 $223,805 $26,195Phase II of TMC Upgrade

GRANT MATCH TE 102 003829 2013 $148,500 $0 $0 $148,500Police Department - Equipment

(FY2017 CAB) POL 102 003624 2016 $300,000 $0 $209,463 $90,537Police Dept Equipment POL 102 003606 2016 $950,646 $23,292 $918,800 $8,554

OTHER IMPROVEMENT PROJECTS

SUMMARY OF ON-GOING PROJECTS

Trang 28

-Capital Budget and Capital Improvement Program

Fiscal Years 2021-2025

DESCRIPTION DEPT FUND PROJ # YR

REVISED BUDGET ENCUMBRANCE

TOTAL EXPENSES

UNEXPENDED BALANCE

Pratt City Carline Historic

District Grant Match MO 102 020081 2016 $25,000 $0 $0 $25,000Ramsay McCormack Bldg

Redevelopment MO 105 003698 2019 $4,000,000 $2,500,000 $1,500,000 $0Rapiscon System for City Hall

Playground PR 102 020101 2020 $10,000 $0 $0 $10,000Botanical Garden Improvements PR 144 002851 2016 $108,000 $26,000 $60,009 $21,991East Lake Park Improvements -

ADECA PR 035 003837 2018 $150,000 $0 $124,368 $25,632East Lake Park Improvements

ADECA GRANT MATCH PR 144 03837A 2018 $150,000 $0 $132,868 $17,132Ensley Trail PR 129 003720 2010 $100,000 $0 $89,503 $10,497Grayson Park Improvements PR 102 003847 2020 $30,000 $0 $16,050 $13,950Grayson Park Improvements PR 144 003847 2016 $270,000 $15,783 $66,870 $187,347

SUMMARY OF ON-GOING PROJECTS

OTHER IMPROVEMENT PROJECTS

PARK AND RECREATION

Ngày đăng: 21/10/2022, 17:00

w