Appendix
Schedule C – Capital Projects
September 14, 2021Page 812 sections
Tracking sheet for capital projects including road improvements, sidewalk construction, and vehicle replacements.
Atkins Road sidewalk: $843,225 budgetSix Mile Road improvements: $289,250 budgetTotal capital budget: $2,609,526
Report to Committee of the Whole Re: Budget Variance and Projects Update Report to September 3, 2021 Meeting Date: September 14, 2021
Page 81
Schedule C – Capital Projects
| Project | CC Code | Est. Completion | Project budget | Project actual | Project variance | Variance % |
|---|---|---|---|---|---|---|
| General Government Services | ||||||
| Building Improvements | ||||||
| Town Hall lunchroom renovation | 1232 | Sep 2021 | $ 50,000 | $ 2,472 | $ 47,528 | 95% budget remaining |
| Information Technology | ||||||
| IT infrastructure hardware replacements | 1044 | Dec 2021 | 18,700 | 0 | 18,700 | 100% budget remaining |
| IT workstation ever-greening | 1070 | Sep 2021 | 40,000 | 18,664 | 21,336 | 53% budget remaining |
| Land Acquisitions | ||||||
| Land acquisition | 1054 | Jun 2021 | 150,000 | 7,743 | 142,257 | 95% budget remaining |
| Protective Services | ||||||
| Emerg Prog Equipment | ||||||
| EOC equipment and supplies | 0850 | Jun 2023 | 19,500 | 0 | 19,500 | 100% budget remaining |
| ESS equipment and supplies | 0849 | Nov 2021 | 23,500 | 0 | 23,500 | 100% budget remaining |
| Fire - Furniture and Equipment | ||||||
| Public Safety Building public art | 1227 | Sep 2021 | 52,000 | 35,857 | 16,143 | 31% budget remaining |
| Fire - Vehicles | ||||||
| Fire services vehicle replacement plan-Ladder 35 upgrade | 0845 | Oct 2021 | 75,000 | 0 | 75,000 | 100% budget remaining |
| Fire services vehicle replacement plan-Marine Unit 34 overhaul and upgrade | 1239 | Nov 2021 | 50,000 | 884 | 49,116 | 98% budget remaining |
| Fire services vehicle replacement plan-rescue truck | 1033 | Sep 2021 | 27,000 | 4,626 | 22,374 | 83% budget remaining |
| Rescue 36 equipment | 1209 | Jun 2021 | 8,000 | 8,000 | 0 | 0% over budget |
| Police Services | ||||||
| RCMP building architectural design | 1103 | Dec 2021 | 20,000 | 0 | 20,000 | 100% budget remaining |
| RCMP building capital projects | 1152 | Dec 2021 | 26,880 | 0 | 26,880 | 100% budget remaining |
| Transportation Services | ||||||
| Road Projects | ||||||
| Six Mile Road improvements | 1168 | Sep 2021 | 289,250 | 69,391 | 219,860 | 76% budget remaining |
| Sidewalks | ||||||
| Atkins Road sidewalk-Anya Court to Langford border | 1234 | Dec 2022 | 843,225 | 0 | 843,225 | 100% budget remaining |
| Street Lighting | ||||||
| Pedestrian lighting improvements | 1236 | Oct 2021 | 45,000 | 0 | 45,000 | 100% budget remaining |
| Environmental Services | ||||||
| Collection Systems | ||||||
| Sewer gravity main upgrade-Fort Victoria | 1237 | Nov 2021 | 32,000 | 1,400 | 30,600 | 96% budget remaining |
| Sewer gravity main upgrade-Pheasant Lane | 1238 | Nov 2021 | 32,000 | 0 | 32,000 | 100% budget remaining |
| Lift Stations | ||||||
| Helmcken Bay pump station upgrade | 1211 | Nov 2021 | 32,000 | 6,243 | 25,757 | 80% budget remaining |
| Thetis Cove pump station upgrade | 1162 | Jun 2021 | 190,000 | 160,029 | 29,971 | 16% budget remaining |
| Parks Services | ||||||
| Park Development | ||||||
| Hart Road Lime Kiln heritage restoration | 3400 | 209,471 | 0 | 209,471 | 100% budget remaining | |
| View Royal Park development | 1028 | Nov 2021 | 158,000 | 0 | 158,000 | 100% budget remaining |
| Park Improvements | ||||||
| Development of road ends | 0901 | Aug 2021 | 20,000 | 0 | 20,000 | 100% budget remaining |
| Parks signage and wayfinding | 1175 | Dec 2021 | 10,000 | 0 | 10,000 | 100% budget remaining |
| Park Vehicles | ||||||
| Parks vehicle replacement plan-1996 Kubota | 1067 | Oct 2021 | 81,600 | 0 | 81,600 | 100% budget remaining |
| Parks vehicle replacement plan-2006 John Deere #2305 | 1235 | Aug 2021 | 40,000 | 0 | 40,000 | 100% budget remaining |
| Parks vehicle replacement plan-2007 John Deere #3520 | 1230 | Jun 2021 | 56,400 | 49,348 | 7,052 | 13% budget remaining |
| Small trailer with cargo rack | 1221 | Jul 2021 | 10,000 | 0 | 10,000 | 100% budget remaining |
| Grand Total | $2,609,526 | $364,658 | $2,244,868 | 86% budget remaining |
Page 81
Extracted from: 2021 09 14 Committee of the Whole Agenda - Agenda - Pdf