FY2023-FY2028 Adopted Capital Improvement Program

Capital Project Summary

Capital Project Number: GG1028

Activity #: C1028.1028.01

Capital Project Title: Green Valley Fire Station

Region: Urbana

Capital Project Status: In Progress Asset Type: Public Safety Asset Category: General Government

Year Identified: 2017 Est Completion Date: 5/31/2025

Capital Project Description: A proposed expansion of the existing fire station has been shown to be not feasible. The feasibility study determined that the expansion will not meet the program needs of DFRS. This request is to provide a new facility designed per the substation program (four-engine-bay station and operational facilities).

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2023

2024

2025

2026

2027

2028 Costs After

NonCapital Furniture / Equipment

205,461

205,461

Site Improvement - NonBldg

80,000

80,000

Architect/Engineering

525,530 525,530 6,257,747 2,792,016

Construction

3,465,731

Construction - IIT Infrastruct

74,253 155,744 34,818

35,070 73,560 27,970

39,183 82,184

Inspectors - County Project Management

6,848

Capital - Furniture / Equipmen

0

Capital - IIT Hardware

61,684

29,134

32,550

Total Cost:

7,395,237 3,563,280

3,831,957

Funding Schedule:

Project Total

Prior Budget

Categories

2023

2024

2025

2026

2027

2028 Costs After

Trans from General Fund General Obligation Bonds

200,050 112,550 7,195,187 3,450,730 7,395,237 3,563,280

87,500

3,744,457 3,831,957

Total Cost:

50

Made with FlippingBook - Online magazine maker