FY2024-FY2029 Adopted Capital Improvement Program

Capital Project Summary

Capital Project Number: GG4199

Activity #: C3000.3000.01

Capital Project Title: Maintenance Systemics - General

Region: Countywide

Asset Type: Maintenance/Systemic Asset Category: General Government

Year Identified: 2014 Est Completion Date: 7/1/2028

Capital Project Status: Active

Capital Project Description: This project combines maintenance/systemic projects that were previously separated in the CIP into a Super Systemic and anticipates future maintenance required for aging County buildings and County-owned properties: roof replacement, carpet replacement, pavement repair/overlay/sealcoating, elevator modernization, plumbing and electrical upgrades, energy conservation, HVAC replacement/upgrade, sprinkler/fire pump/fire alarm code upgrades, generator repair/replacement, building envelope improvements such as window and door replacements and the repointing of bricks, and miscellaneous site improvements and modifications. Current priorities are the Replacement of Overhead Doors at the Motor Pool, Courthouse Roof Replacement, Health Department Interior Painting, Countertop and Sink Replacement at the Law Enforcement Center, Flooring Replacement at Urbana Library, HVAC Building Automation Upgrades at Various Facilities, Replacement of BAS Controls at CCRC, Courthouse Generator and ATS Replacement, Adult Detention Center Generator and ATS Replacement, ADA Modifications at Various County Facilities, Elevator Repairs and Modernization at Various Facilities.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2024

2025

2026

2027

2028

2029 Costs After

NonCapital Furniture / Equipment

0

Site Improvement - NonBldg

1,698,167 4,075,606 31,557,104

294,338 244,338 227,636 327,636 327,636 276,583 706,411 586,411 546,328 786,328 786,328 663,800 6,099,828 3,849,827 3,599,307 4,914,552 6,914,552 6,179,038

Architect/Engineering

Construction

Construction - IIT Infrastruct

0

Inspectors - County Project Management Capital Appropriations

1,912,531

333,191 276,590 257,684 370,884 370,884 303,298 137,750 114,352 106,536 153,336 153,336 130,017

795,327

0 0

Construction - State's Share

Total Cost:

40,038,735

7,571,518 5,071,518 4,737,491 6,552,736 8,552,736 7,552,736

Funding Schedule:

Project Total

Prior Budget

Categories

2024

2025

2026

2027

2028

2029 Costs After

State Grants - Capital Trans from General Fund General Obligation Bonds

0

14,179,580 25,859,155 40,038,735

550,000 550,000 480,683 3,763,799 4,417,549 4,417,549 7,021,518 4,521,518 4,256,808 2,788,937 4,135,187 3,135,187 7,571,518 5,071,518 4,737,491 6,552,736 8,552,736 7,552,736

Total Cost:

83

Made with FlippingBook - professional solution for displaying marketing and sales documents online