R-19-02RESOLUTION NO. R-19-02
REAPPROPRIATION OF CAPTIAL PROJECT FUNDS TO FY
2019
WHEREAS, each year City staff presents to the City Council a list of capital projects
with unobligated funds and a recommendation as to whether or not those funds should be
reappropriated; and
WHEREAS, this situation occurs when funds are appropriated, but as of the end of
the fiscal year have not been either spent or obligated through the issuance of a
purchase order; and
WHEREAS, the estimated fund balance for the 2019 budget was based on the
assumption that these funds would be reappropriated.
NOW THEREFORE, IT IS HEREBY RESOLVED that the attached List of Capital
Projects and Funds shall be reappropriated to FY 2019.
Adopted this 22 day of January 2019.
Mayor
Attest:
City Clerk
The vote on the motion to approve was recorded as follows:
VOTE:
Councilmember DeMarco
Aye
Councilmember Lim
Aye
Councilmember Miller
Aye
Councilmember Passey
Aye
Councilmember Stehle
Aye
Councilmember Yi
Aye
PROJECT TITLE
SCHOOLBOARD
SCHOOL CAPITAL OUTLAY
TOTAL: GENERAL FUND.-100
PROJECT NUMBER
481110
481350
PROJECT TITLE PROJECT NUMBER
CABLE TV EQUIP GRANT 619110
TOTAL CABLE CAPITAL PROJECTS FUND - 201
PROJECT TITLE
PENTAMATION
GENERAL LEDGER SOFTWARE
BLENHEIM PROPERTY IMPROV
CITY HALL
CEMETERYIMPROVEMENTS
PROP YARD IMPROVEMENTS
FIRING RANGE
POLICE INFORM TECHNOLOGY
POL PARKING SECURITY GATE
POLICE VEHICLE REPL
FAC SEC SYSTEM UPGRADE
FFX CO NG911 INTERCONNECT
I
j FIRE STATIONS
E! INDEPENDENT RW EVALUATION
KAMP WASH SPOT IMPROV
KAMP WASH SPOT IMPROV
RT 123 POLE LIGHTS
BRIDGE MAINTENANCE
NORTHFAX STORM DRAINAGE
NORTHFAXII
NORTHFAXII
JERMANTOWN ROAD
REPLACE OLD SIGNAL CABINT
OLD LEE HWY MULTIMODAL PJ
PREVNT MAINT-SALT STORAGE
EMRGNCY PWR BATTERY BKUP
GOVT CTR PKWY EXTENSION
UNIVERSITY DR EXTENSION
NVTA 30% MONEY PROJECTS
MAIN STIPICKETT
TRANSPORTATION DESI & ENG
UNDERG UTIL-MAYFAIR
ADVANCED SIGNAL DETECTOR
STREET LIGHTS
STREET LIGHTS
PROJECT NUMBER
611204
611207
611401
611410
611444
611450
611606
611607
611614
611620
611621
611622
611701
631108
631120
631120
631124
631137
631142
631143
631143
631150
631156
631161
631182
631183
631184
631185
631186
631188
631191
631224
631239
631240
631240
'ruu
PROJECT ACCOUNT
530113
580207
PROJECT ACCOUNT
580108
PROJECT ACCOUNT
580330
580330
580330
580330
580330
580330
580330
580330
580330
580105
580330
580201
580330
580330
580330
580331
580455
580330
580330
580330
580331
580330
580330
580330
580330
580330
580331
580330
580331
580331
580330
580330
580330
580330
580331
PROJECT AMOUNT
78.885.05
8,700.00
87,585)
PROJECT AMOUNT
635,719
635,7191
PROJECT AMOUNT
105,754.00
31,440.00
52,734.07
46,565.00
74,851.50
90,922.75
269,865.73
2,304.11
12,500.00
11,477.44
377.42
56,369.39
243.067.80
20,947.00
2,766,806.11
1,191,995.00
20.377.61
171,433.52
510,551.81
50,000.00
13,367.00
220,000.00
50.440.00
3,851, 596.00
75,000.00
80.736.42
2,940,637.50
9,662,960.05
144,576.04
450,000.00
58.060.79
45,834.35
130,000.00
75,552.00
30,000.00
STREELIGHTS FFX BLVD
631241
580330
50,000.00
CURB GUTTER & SIDEWALK RP
631310
580330
126.172.92
SIDEWALK IMPROVEMENTS
631311
580330
12,546.19
PROJECT TITLE
BRICK SIDEWALK REPAIR
STREET CRACK SEALING
FHWA MANDATED SIGN REFLEC
PEDESTRIAN NETWORK SAFETY
RELINE BRIDGE CULVERTS
STREET REPAVING PROGRAM
ASPHALT SIDEWALK REPAIRS
FFX BLVD SIDEWALK IMPROVE
ORCHARD ST SIDEWALK
ORCHARD ST SIDEWALK
FFX BLVD ROADBED RECONSTR
PRIMARY EXTENSION PAVING
ROBERTS RD SIDEWALK IMPRO
BURKE STATION RD STORM DR
CHAIN BRIDGE RD SIDEWALK
CITYWIDE CROSSWALK RECOAT
BIKE SHARE
ELECTRONIC PARKING
CHAIN BRIDGE SIDEWALKS 17
BRINE APPLICATOR
OT SIDEWALK WIDENING
RR AVE SIDEWALKS
CBR/JUDICIAL STREETSCAPE
UNIVERSITY DR SIDEWALK
CITY ENTRANCE SIGNS
SERVICE CLUB SIGNS
CUE BUS FARE BOXES
KUTNER PARK
PROVIDENCE PK FIELD IRRIG
THAISS PARK FIELD RENOVAT
TRAILS & BIKEWAYS SYSTEM
GEORGE T. SNYDER TRAIL
PROVIDENCE BALLFIELD
FHS SYNTHETIC TURF
ADA COMPLIANCE PARKS
DOG PARK
FHS ORCHESTRA PIT RESTORA
FHS STUCCO REPAIR
PAVING REPAIRS
ROOFING WARRANTY
HVAC
PROJECT NUMBER
631313
631314
631316
631317
631318
631320
631322
631323
631324
631324
631326
631327
631331
631335
631336
631337
631341
631342
631381
631383
631384
631385
631388
631389
631391
631392
631703
651110
651122
651178
651180
651187
651332
651360
651512
651513
681233
681234
681705
681712
681713
320; CONTINUEO�
PROJECT ACCOUNT
580330
580330
580330
580331
580330
580330
580330
580330
580330
580331
580331
580330
580330
580330
580330
580330
530113
530113
580331
580105
580330
580331
580330
580331
580211
580211
580330
580330
580330
580330
580330
580330
580330
580330
580211
580330
580330
580330
580330
580330
580330
PROJECT AMOUNT
5,970.20
105,000.00
139,927.37
100,000.00
75,000.00
2,642,887.11
30,000.00
29,203.81
4,077.00
10.225.00
925,329.91
779,921.55
20.730.61
10,808.57
1,148,478.79
89,291.00
60.000.00
16.50
280,662.00
19,755.00
500,000.00
8,976.00
25,000.00
24,900.00
59,305.00
50,000.00
100,000.00
775.16
6.080.00
25,000.00
10,025.00
13,981,811.50
17,821.00
274,496.00
75,000.00
32,165.00
45.000.00
60,958.00
107,895.00
37,528.00
403,180.00
REBEL RUN LIGHTS 681714 580330
CONTINGENT RESERVE 681901 580330
TOTAL CAPITAL lRtWgCTS: FUND- 320
— STORMWATER.FUND 340
PROJECT TITLE
PROJECT NUMBER
PROJECT ACCOUNT
STREAM STABIL FD 340
644404
580330
STORM DRAIN PAVING & REP
644408
580330
STORM DRAINAGE MAINT
644409
580330
REPL GALVAN STRM DRAIN SY
644411
580330
STRM DRAIN OUTFALL MAINT
644412
580330
DRVWAY PIPE REPLACEMENT
644413
580330
NEIGHBORHOOD DRAINAGE PRJ
644414
580330
BMPISWM INSPECTION
644415
580330
DANIELS RUN STREAM EVAL
644422
580330
FFX BLVD & OAK ST DRAINAG
644423
580330
CHESAPEAKE TMDL ACTION PL
644426
580330
PRIVATE SWMIBMP INSPECTIO
644432
580330
TOTAL STORMWATER FUND - 340
55,406.75
15,000.00
46,141,426
PROJECT AMOUNT
10,180.00
707.20
7,333.74
35,523.85
39,919.50
42,709.93
69,576.80
116,184.73
816,158.16
566,633.87
115,659.90
4.589.71
1;825,177'
OLD -TOWN f UNu - s6U
APROJECT TITLE PROJECT NUMBER PROJECT ACCOUNT PROJECT AMOUNT
OLD TOWN FX REDEVELOPMENT 616110 530113 109,124.31
OT SIDEWALK SPOT WIDENING 616121 580330 26,483.99
TOTAL OLD,TOWN"FUND'- 360 135,608Y