FY2021 Adopted Budget

Capital Project Summary

Capital Project Number: WS1058

Activity #:

Capital Project Title: Ballenger-McKinney IPS Modifications

Region: Frederick

Capital Project Status: Active Asset Type: Maintenance Asset Category: Water & Sewer

Year Identified: 2021 Est Completion Date: 6/30/2022

Capital Project Description: Project includes design and construction services required to replace four existing pumps and add one smaller pump. Scope includes pumps, modifications to piping, pump supports, electrical, and controls.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2021

2022

2023

2024

2025

2026 Costs After

Architect/Engineering

115,000 600,000 10,000 725,000

115,000

Construction - County Funded

300,000 300,000

Overhead

10,000

Total Cost:

425,000 300,000

Funding Schedule:

Project Total

Prior Budget

Categories

2021

2022

2023

2024

2025

2026 Costs After

Trans from W/S Cash Fund

725,000 725,000

425,000 300,000 425,000 300,000

Total Cost:

634

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