Appendix
Schedule C – Capital Projects
January 11, 2022Page 272 sections
Detailed financial status and completion estimates for capital infrastructure projects.
Total Capital project budget: $2,609,526Six Mile Road improvements actual spend: $106,255Land acquisition actual spend: $127,751
Report to Committee of the Whole
Re: Budget Variance and Projects Update Report to December 31, 2021
Meeting Date: January 11, 2022
Page 27
Schedule C – Capital Projects
| Row Labels | CC Code | Est. Completion | Project budget | Project actual | Project variance | Variance % |
|---|---|---|---|---|---|---|
| General Government Services | ||||||
| Building Improvements | ||||||
| Town Hall lunchroom renovation | 1232 | Dec 2021 | $50,000 | $40,857 | $9,143 | 18% budget remaining |
| Information Technology | ||||||
| IT infrastructure hardware replacements | 1044 | Jan 2022 | 18,700 | 12,732 | 5,968 | 32% budget remaining |
| IT workstation ever-greening | 1070 | Nov 2021 | 40,000 | 35,830 | 4,170 | 10% budget remaining |
| Land Acquisitions | ||||||
| Land acquisition | 1054 | Jun 2021 | 150,000 | 127,751 | 22,249 | 15% budget remaining |
| Protective Services | ||||||
| Emerg Prog Equipment | ||||||
| EOC equipment and supplies | 0850 | Dec 2022 | 19,500 | 0 | 19,500 | 100% budget remaining |
| ESS equipment and supplies | 0849 | Dec 2021 | 23,500 | 16,620 | 6,880 | 29% budget remaining |
| Fire - Furniture and Equipment | ||||||
| Public Safety Building public art | 1227 | May 2022 | 52,000 | 52,156 | -156 | 0% over budget |
| Fire - Vehicles | ||||||
| Fire services vehicle replacement plan-Ladder 35 upgrade | 0845 | Dec 2021 | 75,000 | 28,085 | 46,915 | 63% budget remaining |
| Fire services vehicle replacement plan-Marine Unit 34 overhaul and upgrade | 1239 | Nov 2021 | 50,000 | 931 | 49,069 | 98% budget remaining |
| Fire services vehicle replacement plan-rescue truck | 1033 | Nov 2021 | 27,000 | 14,844 | 12,156 | 45% 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 | Dec 2021 | 289,250 | 106,255 | 182,995 | 63% 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 | Dec 2021 | 45,000 | 4,953 | 40,047 | 89% budget remaining |
| Environmental Services | ||||||
| Collection Systems | ||||||
| Sewer gravity main upgrade-Fort Victoria | 1237 | 32,000 | 15,980 | 16,020 | 50% budget remaining | |
| Sewer gravity main upgrade-Pheasant Lane | 1238 | 32,000 | 0 | 32,000 | 100% budget remaining | |
| Lift Stations | ||||||
| Helmcken Bay pump station upgrade | 1211 | Dec 2021 | 32,000 | 16,410 | 15,590 | 49% 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 | Apr 2022 | 158,000 | 13,802 | 144,198 | 91% budget remaining |
| Park Improvements | ||||||
| Development of road ends | 0901 | Aug 2021 | 20,000 | 4,203 | 15,797 | 79% 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 | 81,600 | 0 | 81,600 | 100% budget remaining | |
| Parks vehicle replacement plan-2006 John Deere #2305 | 1235 | Dec 2021 | 40,000 | 38,530 | 1,470 | 4% budget remaining |
| Parks vehicle replacement plan-2007 John Deere #3520 | 1230 | Dec 2021 | 56,400 | 49,348 | 7,052 | 13% budget remaining |
| Small trailer with cargo rack | 1221 | Dec 2021 | 10,000 | 0 | 10,000 | 100% budget remaining |
| Grand Total | $2,609,526 | $747,317 | $1,862,209 | 71% budget remaining |
Page 27
Extracted from: 2022 01 11 Committee of the Whole Agenda - Agenda - Pdf