Capital Improvements Program (CIP) Document - City of Urbandale

More documents

Recommendations

Info

(In 000's) 2010 2011 2012 2013 2014 2015+ SIDEWALKS GOB 60.0 60.0 60.0 60.0 210.0 60.0 Special Assessment 275.5 275.5 275.5 275.5 275.5 275.5 Sub-Total $ 2,163.0 335.5 335.5 335.5 335.5 485.5 335.5 STORM SEWERS GOB 75.0 75.0 111.0 150.0 General 50.0 50.0 50.0 50.0 50.0 250.0 Special Assessment Sub-Total $ 911.0 50.0 50.0 125.0 125.0 161.0 400.0 STREETS GOB 3,146.1 1,857.9 2,575.4 4,123.4 2,732.5 30,108.2 GOB Prior Issued Debt to Deduct 705.0 Road Use 241.0 249.5 258.2 267.2 276.5 1,433.0 IDOT 10,000.0 ICAAP (Federal) Other Cities 391.0 2,914.3 686.3 6,744.2 County 686.3 4,225.0 RISE STP 189.0 232.0 1,755.0 1,350.0 Special Assessment 1,195.9 346.0 6,803.4 Federal 1,200.0 4,850.0 State 32.5 480.0 5,828.5 Private 1,317.5 462.0 TIF 3,339.1 100.0 4,231.7 1,588.6 1,943.0 5,216.7 TIF Prior Issued Debt to Deduct 486.3 Sub-Total $ 116,568.2 10,925.9 2,687.4 17,357.6 9,452.8 6,764.0 69,380.5 GOB Prior Issued Debt to Deduct (705.0) - - - - - TIF Prior Issued Debt to Deduct (486.3) - - - - - Sub-Total $ 115,376.9 9,734.6 2,687.4 17,357.6 9,452.8 6,764.0 69,380.5 STREET LIGHTING GOB 120.0 GOB Prior Issued Debt to Deduct 40.0 County 85.2 Federal 82.9 Private Sub-Total $ 328.1 208.1 - - - 120.0 - GOB Prior Issued Debt to Deduct (40.0) - - - - - Sub-Total $ 288.1 168.1 - - - 120.0 - TRAFFIC SIGNALS GOB 168.0 15.0 140.0 505.0 Road Use IDOT TIF 108.0 15.0 130.0 103.9 175.0 Federal Special Assessment Other Cities 175.0 School District County Private 140.0 67.5 135.0 155.0 Sub-Total $ 2,032.4 276.0 155.0 130.0 186.4 275.0 1,010.0 WATER Water Revenue 380.6 452.0 494.6 286.0 427.9 330.0 Sub-Total $ 2,371.1 380.6 452.0 494.6 286.0 427.9 330.0 TOTAL by YEARS 14,921.4 7,919.0 21,254.2 12,249.5 11,112.2 93,037.9 $ 160,494.2 GRAND TOTAL - ALL YEARS GOB & TIF Prior Issued Debt to Deduct (1,991.9) (35.0) - - - - Ater Prior Debt Issued Deducted 12,929.5 7,884.0 21,254.2 12,249.5 11,112.2 93,037.9 $ 158,467.3 TOTAL after Prior Debt Issued Deducted B.2
FINANCIAL FUNDING SOURCES 2010 - 2015+ Capital Improvements Program City of Urbandale, Iowa Unprogrammed (In 000's) 2010 2011 2012 2013 2014 2015+ SUMMARY by FUNDING SOURCES: GOB 5,004.7 5,272.0 4,987.3 5,962.2 5,807.3 49,544.7 GOB Prior Issued Debt to Deduct 1,505.6 35.0 - - - - TIF 3,447.1 115.0 4,361.7 1,692.5 1,943.0 5,391.7 TIF Prior Issued Debt to Deduct 486.3 - - - - - Special Assessment 1,471.4 275.5 275.5 621.5 275.5 7,078.9 State 32.5 480.0 5,828.5 - - 10,000.0 Road Use 241.0 249.5 258.2 267.2 276.5 1,433.0 Federal 1,471.9 - 352.0 1,755.0 1,560.0 4,850.0 General Fund 240.0 252.1 190.0 225.0 225.0 1,601.2 County 85.2 - - 686.3 - 5,100.0 Equipment Replacement - - - - - - Hotel/Motel - - - - - 204.2 Other Cities 391.0 - 2,914.3 686.3 - 6,919.2 Parkland - 7.9 17.1 - - - Private 164.1 780.0 1,575.0 67.5 597.0 585.0 School District - - - - - - Water Revenue 380.6 452.0 494.6 286.0 427.9 330.0 TOTAL by YEAR 14,921.4 7,919.0 21,254.2 12,249.5 11,112.2 93,037.9 $ 160,494.2 GRAND TOTAL - ALL YEARS GOB Prior Issued Debt to Deduct (1,505.6) (35.0) - - - - TIF Prior Issued Debt to Deduct (486.3) - - - - - GOB & TIF Prior Issued Debt to Deduct (1,991.9) (35.0) - - - - After Prior Debt Issued Deducted 12,929.5 7,884.0 21,254.2 12,249.5 11,112.2 93,037.9 $ 158,467.3 TOTAL after Prior Debt Issued Deducted B.3
Page 2: Capital Improvements Program 2010 -
Page 5 and 6: A copy of the City Council’s six
Page 7 and 8: Fiscal Performance Goals At its mee
Page 9 and 10: Debt Performance Goals 1. The City
Page 11 and 12: Fiscal Performance Goals Debt Perfo
Page 13 and 14: inclusion in the funding calculatio
Page 15 and 16: Bridges During the next five years,
Page 17 and 18: Avenue at 70 th Street and at 86 th
Page 19 and 20: TABLE of CONTENTS 2010 - 2015+ Capi
Page 21 and 22: STREETS (Continued) 85 ………..
Page 23 and 24: FINANCIAL PROJECT SUMMARY 2010 - 20
Page 25 and 26: Page (In 000's) 2010 2011 2012 2013
Page 27: FINANCIAL FUNDING SOURCES 2010 - 20
Page 31: DETAIL of Eligible Page GOB Project
Page 34 and 35: ART Urbandale Public Arts Funding I
Page 36 and 37: BUILDING Fire Station No. 41: Renov
Page 38 and 39: BUILDING Fire Station No. 42: Parki
Page 40 and 41: BUILDING Facilities Maintenance: Li
Page 42 and 43: BUILDING Facilities - Energy Lighti
Page 44 and 45: BUILDING Parks and Public Works: Fi
Page 46: BUILDING Walker Johnston Park: Shel
Page 49 and 50: EQUIPMENT EMS: Ambulance COSTS ITEM
Page 52 and 53: This page was intentionally left bl
Page 55 and 56: PARKS Trail: Improvements at Variou
Page 57 and 58: PARKS Trail: Clive Trail Connection
Page 59 and 60: PARKS Trail: Glen Eagles Park, Conn
Page 61 and 62: PARKS Trail, Playground Equipment:
Page 63 and 64: PARKS Trail, Playground Equipment,
Page 65 and 66: PARKS Trail: Raccoon River Valley R
Page 67 and 68: PARKS Cemetery: West of I35/80 COST
Page 69 and 70: PARKS Lions Park: Restrooms and She
Page 71 and 72: PARKS South Karen Acres: Play Court
Page 73 and 74: PARKS UGRA Softball/Soccer Complex:
Page 75 and 76: PARKS Walker Johnston Park: Regiona
Page 77 and 78: PARKS Walker Johnston Park: Tennis
Page 79 and 80:
WCRP (Walnut Creek Regional Park) A
Page 81 and 82:
WCRP Trail Spine -Douglas Parkway t
Page 83 and 84:
WCRP Continued: Trail System - Inte
Page 85 and 86:
WCRP Open-Air Park Shelters / Picni
Page 87 and 88:
WCRP Outdoor Aquatic Center COSTS I
Page 89 and 90:
WCRP Regional Playground in Facilit
Page 91:
WCRP Specialized Landscaping, Picni
Page 94 and 95:
BRIDGE Meredith Drive: Walnut Creek
Page 97 and 98:
SIDEWALKS Various Locations COSTS I
Page 100 and 101:
This page was intentionally left bl
Page 102:
STORM SEWER 104 th Street and Justi
Page 105 and 106:
STREET Annual Concrete Street Rehab
Page 107 and 108:
STREET Aurora Avenue and 112 th Str
Page 109 and 110:
STREET Aurora Avenue: Walnut Creek
Page 111 and 112:
STREET Douglas Avenue Median COSTS
Page 113 and 114:
STREET Douglas Parkway: 156 th Stre
Page 115 and 116:
STREET Meredith Drive: 128th Street
Page 117 and 118:
STREET Meredith Drive: 156 th Stree
Page 119 and 120:
STREET Northpark Drive Extension: 1
Page 121 and 122:
STREET N.W. 50 th Avenue - Iowa Hig
Page 123 and 124:
STREET Plum Drive: 86 th Street to
Page 125 and 126:
STREET Waterford Road: 156 th Stree
Page 127 and 128:
STREET 75 th Street and Douglas Ave
Page 129 and 130:
STREET 86 th Street and Douglas Ave
Page 131 and 132:
STREET 100 th Street Extension COST
Page 133 and 134:
STREET 100 th Street Preservation P
Page 135 and 136:
STREET 111 th Street Paving COSTS I
Page 137 and 138:
STREET 121 st Street Improvements:
Page 139 and 140:
STREET 142nd Street: Aurora Avenue
Page 141 and 142:
STREET 142nd Street: Meredith Drive
Page 143 and 144:
STREET 156 th Street: Meredith Driv
Page 145 and 146:
113
Page 147 and 148:
STREET LIGHTING Douglas Avenue: LED
Page 149 and 150:
STREET LIGHTING 128 th Street: Hick
Page 151 and 152:
TRAFFIC SIGNAL Douglas Avenue and 7
Page 153 and 154:
TRAFFIC SIGNAL Hickman Road: Entran
Page 155 and 156:
TRAFFIC SIGNAL Merle Hay Road Traff
Page 157 and 158:
TRAFFIC SIGNAL 70 th Street and Aur
Page 159 and 160:
TRAFFIC SIGNAL 100 th Street and No
Page 161 and 162:
TRAFFIC SIGNAL 104 th Street and Me
Page 163 and 164:
TRAFFIC SIGNAL 128 th Street and Au
Page 165 and 166:
TRAFFIC SIGNAL 156 th Street and Do
Page 167 and 168:
135
Page 169 and 170:
WATER 72 nd St. Water Main: Maple D
Page 171 and 172:
WATER 71 st St. Water Main: Prairie
Page 173 and 174:
WATER 114 th Street: Paint Water To
Page 175 and 176:
WATER Meredith Drive Water Main: 13
Page 177 and 178:
WATER Monroe Court Water Main: 70 t
Page 179 and 180:
WATER 70 th St. Water Main: Douglas
Page 181 and 182:
WATER Dellwood Drive Water Main: Ro
Page 183:
150
show all

Capital Improvements Program (CIP) Document - City of Urbandale

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?