FY2022-FY2027 Adopted Capital Improvement Program
Capital Project Summary
Capital Project Number: GG5009
Year Identified: 2010 Est Completion Date: Region: Countywide Activity #: C2110.2110.01
Capital Project Title: Land Management Asset Type: Technology Asset Category: General Government
Capital Project Status: Active
Capital Project Description: This project supports hardware, software, and professional services to access, purchase, implement, upgrade, and refresh the underlying business process engineering, dynamic workflow management, systems integration, open architecture, web services based modules and integration for multi-departmental land management, inspections, and licensing. **Prior Budget is tracked in a separate project**
Cash Requirement Schedule:
Project Total
Prior Budget
Categories
2022
2023
2024
2025
2026
2027 Costs After
Project Management Capital - Software
2,103,682 1,005,250 1,055,381
5,381
5,381
10,763
10,763
10,763
577,500 105,000
52,500
52,500 57,881
52,500 105,000 105,000 105,000 57,881 115,763 115,763 115,763
Total Cost:
2,681,182 1,110,250 1,107,881
Funding Schedule:
Project Total
Prior Budget
Categories
2022
2023
2024
2025
2026
2027 Costs After
Trans from General Fund Trans from Water/Sewer Oper Fund Proceeds - Capital Leases
482,544 173,831
36,196 74,054
34,748 70,377
51,450
51,450 102,900 102,900 102,900
3,675
3,675
7,350
7,350
7,350
2,024,807 1,000,000 1,002,756 2,681,182 1,110,250 1,107,881
2,756
2,756
5,513
5,513
5,513
Total Cost:
57,881
57,881 115,763 115,763 115,763
88
Made with FlippingBook Digital Publishing Software