Appendix
Schedule C - 2022 Capital Projects
July 12, 2022Page 1252 sections
Status report on various capital projects including road improvements, equipment purchases, and park development.
Total Capital Project budget: $3,888,140
Report to Committee of the Whole
Re: Budget Variance and Projects Update Report to June 30, 2022
Meeting Date: July 12, 2022
Page 125
Schedule C – 2022 Capital Projects
| Row Labels | CC Code | Est. Completion | Project budget | Project actual | Project variance | Variance % |
|---|---|---|---|---|---|---|
| General Government Services | ||||||
| Building Improvements | ||||||
| Council Chambers modifications | 1138 | Sep 2022 | $50,000 | $2,365 | $47,635 | 95% budget remaining |
| Ergonomic workstation replacement | 1226 | Dec 2022 | $135,000 | $0 | $135,000 | 100% budget remaining |
| Information Technology | ||||||
| IT infrastructure hardware replacements | 1044 | Jul 2022 | $24,280 | $15,564 | $8,716 | 36% budget remaining |
| IT workstation ever-greening | 1070 | Oct 2022 | $45,000 | $0 | $45,000 | 100% budget remaining |
| Protective Services | ||||||
| Emerg Prog Equipment | ||||||
| Emergency Operations Centre equipment | 0850 | Dec 2022 | $18,000 | $0 | $18,000 | 100% budget remaining |
| Fire - Buildings | ||||||
| Firefighter decontamination room | 1207 | Oct 2022 | $15,500 | $0 | $15,500 | 100% budget remaining |
| Fire - Vehicles | ||||||
| Fire services vehicle replacement plan-1992 Superior E-One | 1240 | Aug 2023 | $1,120,000 | $0 | $1,120,000 | 100% budget remaining |
| Fire services vehicle replacement-Ladder 35 upgrade | 0845 | Mar 2022 | $47,000 | $40,043 | $6,957 | 15% budget remaining |
| Fire services vehicle replacement-Marine 34 overhaul and upgrade | 1239 | Jan 2022 | $49,000 | $47,763 | $1,237 | 3% budget remaining |
| Fire services vehicle replacement-Rescue 36 | 1033 | Mar 2022 | $12,000 | $7,820 | $4,180 | 35% budget remaining |
| Police Services | ||||||
| RCMP building capital projects | 1152 | Dec 2022 | $30,960 | $0 | $30,960 | 100% budget remaining |
| Transportation Services | ||||||
| Equipment | ||||||
| Parks/PW Yard storage container | 1249 | Dec 2022 | $25,000 | $0 | $25,000 | 100% budget remaining |
| Riding mower replacement | 1250 | Dec 2022 | $25,000 | $0 | $25,000 | 100% budget remaining |
| Other Transportation Projects | ||||||
| Traffic patrol pullout bay | 1251 | Dec 2022 | $50,000 | $0 | $50,000 | 100% budget remaining |
| Road Projects | ||||||
| Island Hwy paving-Colwood interchange to Six Mile Rd | 1248 | Dec 2022 | $325,000 | $0 | $325,000 | 100% budget remaining |
| Island Hwy upgrades-Helmcken Rd to Beaumont Ave | 1111 | Dec 2022 | $100,000 | $0 | $100,000 | 100% budget remaining |
| Six Mile Rd improvements-lighting | 1260 | Dec 2022 | $100,000 | $0 | $100,000 | 100% budget remaining |
| Six Mile Rd improvements-roundabout | 1252 | Dec 2022 | $15,000 | $3,444 | $11,556 | 77% budget remaining |
| Street Lighting | ||||||
| LED lighting upgrade | 1194 | Dec 2022 | $30,000 | $0 | $30,000 | 100% budget remaining |
| Pedestrian lighting improvements | 1236 | Dec 2022 | $99,000 | $1,425 | $97,575 | 99% budget remaining |
| Environmental Services | ||||||
| Collection Systems | ||||||
| Sewer gravity main upgrade-Fort Victoria to Pheasant Ln | 1237 | Dec 2022 | $42,000 | $31,796 | $10,204 | 24% budget remaining |
| Lift Stations | ||||||
| Helmcken Bay pump station upgrade | 1211 | Dec 2022 | $670,000 | $27,660 | $642,340 | 96% budget remaining |
| Packers pump station upgrade | 1163 | Dec 2022 | $35,000 | $3,546 | $31,454 | 90% budget remaining |
| SCADA/Communication | ||||||
| SCADA software upgrade | 1019 | Dec 2022 | $12,000 | $0 | $12,000 | 100% budget remaining |
| Parks Services | ||||||
| Park Development | ||||||
| View Royal Park development-design | 1028 | Apr 2022 | $38,500 | $10,821 | $27,679 | 72% budget remaining |
| View Royal Park development-landscaping | 1258 | Dec 2022 | $232,800 | $0 | $232,800 | 100% budget remaining |
| Watkiss Way Community Park site preparation | 1241 | Dec 2022 | $150,000 | $13,368 | $136,632 | 91% budget remaining |
| Park Improvements | ||||||
| Development of road ends-Polly Place | 1243 | Dec 2022 | $40,000 | $8,325 | $31,675 | 79% budget remaining |
| Parks signage and wayfinding | 1175 | Dec 2022 | $35,000 | $0 | $35,000 | 100% budget remaining |
| Playground replacement program-Knollwood Park playground | 1199 | Dec 2022 | $100,000 | $0 | $100,000 | 100% budget remaining |
| Portage Park toilets | 1216 | Dec 2022 | $5,500 | $656 | $4,844 | 88% budget remaining |
| View Royal Park swing set replacement | 1220 | Dec 2022 | $35,000 | $0 | $35,000 | 100% budget remaining |
| Park Vehicles | ||||||
| Parks vehicle replacement plan-1996 Kubota replacement | 1067 | Dec 2022 | $81,600 | $0 | $81,600 | 100% budget remaining |
| Parks vehicle replacement plan-2006 Ford F350 replacement | 1253 | Dec 2022 | $85,000 | $0 | $85,000 | 100% budget remaining |
| Small trailer with cargo rack | 1221 | Dec 2022 | $10,000 | $0 | $10,000 | 100% budget remaining |
| Grand Total | $3,888,140 | $214,598 | $3,673,542 | 94% budget remaining |
Page 125
Extracted from: 2022 07 12 Committee of the Whole agenda - Agenda - Pdf