SLIDE 19 City of Dunwoody YTD Statement of Expenses Through November 30, 2015
Capital Projects Fund
Original Budget Adjustments/ Amendments Total Project Budget Spent in Prior Years Spent in Current Year Total Spent to Date Project Balance
Expenditures
Courtroom and Council AV COMPLETED 2015 140,400 - 140,400 (127,191) (4,714) (131,905) 8,495 Website Redesign and Replacement COMPLETED 2015 65,000 - 65,000 (55,854) (12,831) (68,685) (3,685) Data Center Power Protection 25,620 - 25,620 - (5,675) (5,675) 19,945 Physical Access and Video Control Management System 50,000 - 50,000 - - - 50,000 Unified Threat Management System 30,000 - 30,000 - (35,792) (35,792) (5,792) Information Technology 311,020 - 311,020 (183,045) (59,012) (242,057) 68,963 City Hall Design & Engineering Prefunding 100,000 500,000 600,000 - - - 600,000 Programming Study for Future City Hall 50,000 - 50,000 (1,200)
City Hall Reconfiguration for Efficiency 31,500 40,000 71,500 (17,084) (24,733) (41,817) 29,683 Facilities Improvement Partnership Program (2015 FIPP) 250,000 - 250,000 - (22,941) (22,941) 227,059 Facilities 181,500 551,918 733,418 57,092 115,031 172,123 905,542 Fixed LPR & Mobile LPR 119,875 - 119,875 (49,459)
Code Red 24,500 - 24,500 (18,875)
Vehicle Replacement 2,000,000 59,026 2,059,026 (483,284) (741,061) (1,224,345) 834,681 Daily Report Software 12,400 - 12,400 - - - 12,400 Surveillance System 113,000 180,375 293,375 (198,362) (18,089) (216,451) 76,924 New Position-Detective Machinery & Equipment 30,000 - 30,000 (26,057)
AFIS Automated Fingerprint Identification System 54,398 - 54,398 - (48,325) (48,325) 6,073 Gated Community Access Controls
- 40,000 40,000 - (25,523) (25,523) 14,477
Police Department 2,354,173 279,401 2,633,574 (776,037) (832,998) (1,609,035) 1,024,539 Dunwoody Village TE Project 2,100,000 (525,103) 1,574,897 (1,127,854) (35,982) (1,163,836) 411,061 Road Resurfacing 10,631,000 83,697 10,714,697 (7,051,103) (1,841,336) (8,892,439) 1,822,259 New Sidewalks and ADA Ramps 2,970,000 75,000 3,045,000 (1,891,063) (765,197) (2,656,260) 388,740 New Sidewalks and ADA Ramps (2010) COMPLETED 2011 100,000 - 100,000 (100,000)
- (100,000)
- New Sidewalks and ADA Ramps (2011) COMPLETED 2013
850,000 (135,000) 715,000 (715,000)
- (715,000)
- New Sidewalks and ADA Ramps (2012) COMPLETED 2014
650,000 (80,000) 570,000 (570,000)
- (570,000)
- New Sidewalks and ADA Ramps (2013) COMPLETED 2014
200,000 260,000 460,000 (460,000)
- (460,000)
- New Sidewalks and ADA Ramps (2014) COMPLETED 2015
230,000 - 230,000 (46,063) (183,937) (230,000)
- Winters Chapel (WalMart contribution) COMPLETED 2015
- 7,338 7,338 (7,338)
- (7,338)
- Tilly Mill sidewalk design-Womack to North Peachtree
- - - - (23,373) (23,373) (23,373)
Sidewalk Construction (2015) 940,000 22,662 962,662 7,338 (557,887) (550,549) 412,113 Traffic Calming Radar Signs 100,000 - 100,000 (11,650)
Traffic Calming (2010) 25,000 - 25,000 (11,650)
Traffic Calming Radar Signs (2013) 75,000 - 75,000 - - - 75,000
- N. Peachtree Rd/Tilly Mill Intersection Improvement
2,850,000 - 2,850,000 (420,330) (183,532) (603,862) 2,246,138
- N. Peachtree Rd/Tilly Mill Intersection Improvements (2010) COMPLETED
2012 75,000 - 75,000 (75,000)
- (75,000)
- N. Peachtree Rd/Tilly Mill Intersection Improvements (2011) COMPLETED
2014 100,000 - 100,000 (100,000)
- (100,000)
- Tilly Mill/N. Peachtree Construction (partial funding)
750,000 70,576 820,576 - (56,786) (56,786) 763,790 Tilly Mill/N. Peachtree Intersection Improvements-ROW Acquisition 300,000 - 300,000 (240,906) (126,746) (367,652) (67,652) Partial Construction Funding-Tilly Mill at North P'tree 800,000 - 800,000 - - - 800,000 Tilly Mill/N. Peachtree/Peeler Intersection D&E COMPLETED 2015 75,000 (70,576) 4,424 (4,424)
Construction funding for Tilly Mill at N. P'tree Intersection Improvements (2015) 750,000 - 750,000 - - - 750,000
- Mt. Vernon Rd/Vermack Intersection Improvement
325,000 106,000 431,000 (97,451) (58,093) (155,543) 275,457
- Mt. Vernon Rd/Vermack Intersection Improvements (2010) COMPLETED 2013
25,000 - 25,000 (25,000)
- (25,000)
- Mt. Vernon Rd/Vermack Intersection Improvements (2013)
- 106,000 106,000 (72,451) (5,738) (78,189) 27,811
ROW Funding-Mt. Vernon at Vermack 150,000 - 150,000 - (52,355) (52,355) 97,645 D&E for Mt. Vernon Road at Vermack 150,000 - 150,000 - - - 150,000 Womack/Vermack Intersection Improvement 200,000 200,000 400,000 (69,912)
Womack/Vermack Intersection Improvement (2011) 100,000 200,000 300,000 (69,912)
Womack/Vermack Intersection Improvement (2012) 100,000 - 100,000 - - - 100,000 Wayfinding 150,000 - 150,000 (79,516) (42,178) (121,695) 28,305 Chamblee Dunwoody & Spalding Drive 370,000 55,000 425,000 (102,535) (14,400) (116,935) 308,065 Chamblee Dunwoody & Spalding Drive (2013) COMPLETED 2014
- 55,000 55,000 (55,000)
- (55,000)
- Chamblee Dunwoody & Spalding Drive (2014)
120,000 - 120,000 (47,535)
ROW acquisition for Chamblee Dunwoody at Spalding Intersection Improvements (2015) 250,000 - 250,000 - (14,400) (14,400) 235,600 School Pedestrian Safety Improvements
- 40,000 40,000 (37,816) (4,100) (41,916) (1,916)
Concept Funding-Tilly Mill at Mt. Vernon Place 25,000 - 25,000 - (2,500) (2,500) 22,500 Concept Funding-Mt. Vernon at Tilly Mill 25,000 - 25,000 - (5,000) (5,000) 20,000 Concept Funding-Chamblee Dunwoody at Peeler 50,000 - 50,000 - - - 50,000 Citywide Traffic Signal Communications (ITS) 265,000 - 265,000 - (91,131) (91,131) 173,869