HomeMy Public PortalAboutRES-CC-2011-15Resolution #15-2011
A RESOLUTION APPROVING THE CITY OF MOAB
2011-2012 20-YEAR CAPITAL PROJECTS PLAN
WHEREAS, the City of Moab develops and updates a long range Capital Projects Plan on an annual
basis; and
WHEREAS, the Moab City Council has reviewed and updated the attached "City of Moab 201 l -2012
20-Year Capital Projects Plan" ("the Plan") through the 2011-2012 Budget review process,
NOW THEREFORE, we, the Governing Body of the City of Moab do hereby resolve to approve the
Plan in substantially the form attached to this resolution.
Passed and adopted by action of the Governing Body of the City of Moab in open session this
12th day of July, 2011.
SIGNED:
David L. Sakrison, Mayor
ATTEST:
Rachel Ellison, Recorder
City of Moab
20 Year
Capital Projects Plan
Adopted for Budget Year 2011-2012
City of Moab
20 Year
Capital Projects Plan
Executive Summary
Each year, the City of Moab adopts a 20-year Capital Projects Plan. A Capital Project as
portrayed in this plan is defined as a public improvement or planning effort in support of a
public improvement costing more than $10,000. Machinery and Equipment are generally not
considered capital improvements unless they are affixed to a building or other public
improvement.
The City of Moab believes it is important to engage in long range planning efforts for capital
improvements. It is important to look to the future to ensure that appropriate planning and
analysis precede the expenditure of public funds for large scale projects, and to provide for the
appropriate funding levels for needed improvements. It is also important to re-examine and re-
adopt the plan each year to reassess priorities, conditions, opportunities and financial status.
Given that the City of Moab does not collect a property tax, long range planning for capital
improvements and the leveraging of outside resources with City resources is crucial. The City of
Moab must maintain a general stance of "pay as you go" with most capital improvements.
The plan shows anticipated projects for the next 20 years. Projects shown in GREEN have been
completed within the past year. Projects shown in RED are projects that have been budgeted
for in the 2011-2012 Fiscal Year. Projects shown in BLACK are future projects.
Projects are also categorized by priority. The following explains the priority system:
Priority A: Funding is available, all necessary planning and feasibility analyses are complete, project has
been deemed important by the City Council, and is expected to be complete in 1-2 years.
Priority B: Funding may or may not be available, planning and feasibility analysis may not be complete,
project has been deemed important by the City Council, and is expected to be complete in 2-3 years.
Priority C: Project is on the time horizon for 3-5 years.
Priority D: Project is conceptual only and is on the time horizon for 5-10 years.
Priority F: Project is conceptual only and is on the time horizon for 10-20 years.
2011-12 City of Moab 20 Year Capital Projects Plan Approved --Page 1
Project by Type/Facility/Utility
Project Description/Phase
Phasing &
Priority
Total Project
Cost
Approved
2010-2011
Budget
Approved
2011-2012
Budget
Total
Anticipated
Budget after
2012
Fund/
Account
Outside &
Other
Funding
Sources
Project
Status /
Time Line
LONG RANGE PLANNING PROJECTS
General Plan Update
Scoping and preparing RFQ. Identify target areas of existing plan to
address
$ 50,000
$ 50,000
$ 50,000
$ -
General Fund
Begin Fall 2011
Impact Fee Review
Water and Sewer Impact Fees to be updated on a regular basis; should
be done in 2011-12
$ 30,000
$ 30,000
$ 30,000
-
Impact Fee Fund
Impact Fees
Begin Winter
2011
WWTP Facilities Master Plan
Need to coordinate with GWSSA/SITLA/San Juan. State -required
planning effort for WWTP Planning and funding
H
$ 65,642
$ 65,642
$ -
-
Impact Fee Fund
Almost
Complete
Geographic Information System (GIS)
Input all facilities and utilities data into GIS
B
tbd
$ -
$ -
tbd
tbd
tbd
tbd
Sanitary Sewer Master Plan
Hydraulic Model and Master Planning Effort. (Contingent on GIS
Mapping)
B
tbd
$ -
$ -
tbd
51 Account
FY 2012-13
tbd
tbd
Utility Plan for North Area to Lions Park Sewer and
Water
Needs to be ready to accept Lions Park when finished.
A
$ 50,000
$ -
$ 50,000
$ -
Water/Sewer
Enterprise Fund
NA
Begin Fall 2011
Transportation Master Plan
Contingent upon General Plan
C
Consultant
$ -
$ -
FY 2013/14+ tbd
tbd
tbd
tbd
Storm Water Management Plan
Internal Update to Stormwater Drainage Master Plan. May need to
develop depending on State Requirements.
C
Int/Consultant
$ -
$ -
FY 2013/14 tbd
Storm Water
Utility
NA
tbd
HOUSING AND COMMUNITY DEVELOPMENT
PROJECTS
Virginian Apartments
Housing Authority Upgrades to Virginian
..
225,000
$ 233,327
$ 233,327
$ -
Com Dev Fund
CDBG
Project to be
Complete in
2011/Carryover
RECREATION PROJECTS
Aquatic Center Project
All Phases
A
$ 7,119,000
$ 3,955,890
$ 60,000
$ -
Capital Projects
GCRSSD &CIB
Project
Closeout
Expected
August 2011
Aquatic Center Project Bond Payment
Required Set -aside for bonds
A
$ 4,764,000
$ 191,000
$ 191,000
$ 4,382,000
Capital Projects
GCRSSD
Payment (2nd of
Skatepark Expansion
Skatepark Design/Expansion
F
$ 175,000
$ -
$ -
$ 175,000
NA
NA
NA
Dog Park
Fencing and Improvements for Dog Park
A
$
25,000
$ -
$
NA
Donations
Complete
August 2011
PARKS AND TRAIL PROJECTS
_ions Park Design
Complete Design and Phasing Plan for Park
A
$ 100,000
$ 100,000
$ -
Com Dev Fund
Park Service
$100,000
Completion
August 2011
Lions Park Phase I
Trails, Restroom and Trail Hub Improvements
A
$ 620,000
$ 120,000
tbd
Com Dev Fund
Federal Trans
Enhance.
$500,000
Begin in 2012
Lions Park Phase II (Scenic Byways)
Lions Park Enhancements
B
$ 1,000,000
$ -
$ 1,000,000
tbd
Com Dev Fund
Scenic Byways
$800,000 Grand
County $100,000
Begin Late 2012
Lions Park Phase II (Land and Water)
Remaining Lions Park Enhancements
B
$ 350,000
$ -
$ 350,000
tbd
Com Dev Fund
Land and Water
Conservation
$280,000
Begin 2013
Entrance Signage
Welcome to Moab Signs on each end of town
B
$ 10,000
$ -
$ 10,000
tbd
Com Dev Fund
NA
Begin 2012
Millcreek Drive Improvements
Pathway, Bike Lanes, Roadway Improvements
A
T
T -
$ -
-
Com Dev Fund
Ut.
Trails,GCSSRD,
GC
COMPLETE
Acquisitions
Trail System, Flood Control and Rotary Park
C
$ 250,000
$ 25,000
$ -
tbd
NA
NA
tbd
500 West Trail and Underpass
Trail System along 500 West
A
$ 172,500
$
-
w
IVIIIIUICCIk
Utah Trails
$52,400
Complete
Aquatic Center Slide
Indoor Slide
A
$ 62,000
$ 62,000
-
$
Com Dev Fund
NA
COMPLETE
Rotary Park Phase I
Design/Construction of Parking Lot & Restrooms
A
$ 225,000
$ 25,000
$ 216,375
$ -
Com Dev Fund
NA
Begin 2011-
2012
Rotary Park Phase II
Construct Remaining Features in Park (Pavillion, Basket Ball Court,
Trail, Water Feature, etc.
B
$ 150,000
$ -
$ -
$ 150,000
Com Dev Fund
NA
tbd
Fuel Reduction and Revegetation
Fuel Reduction along Mill Creek
A
$ 31,000
$
31,000
tbd
Millcreek Fund
State of Utah
Begin 2011-
2012
OCP Park- Playground
A playground for children 2 to 10 yrs old
C
$ 25,000
$ -
$ -
tbd
tbd
NA
tbd
Golf Course Irrigation System
Replace/Upgrade Old System
B
$ 3,000,000
$ -
$ -
$ -
NA
Moab Country
Club
Seeking
Funding
Sources
OCP Park- Automated Sprinkler System
Replace manual sprinklers with new system
E
$ 35,000
$ -
$ -
tbd
tbd
NA
tbd
Refurbish Ball Park Sod
Sod is mostly Bermuda Grass and needs replaced
F
$ 40,000
$ -
$ -
tbd
tbd
NA
tbd
Christmas Lighting Upgrade
Replace old lights with new LED lights
E
$ 10,000
$ -
$ -
tbd
tbd
NA
tbd
4layground Equip. / MRAC Landscape
Playground equipment & Landscape for Swanny Park
r.
65,000
$ 40,00u
4 -
Capital Projects
NA
Landscaping
Complete
Ball Parks- Remodel Field house
Refurbish field house and restrooms
E
$ 350,000
$ -
$ -
tbd
NA
NA
tbd
500 West Stream Alignment & Ped. Bridges at 300 West
& 500 West
This project includes pedestrian bridges, realignment of the river channel
East of 500 West Bridge, Pathway and Drainage from Williams Way to
the river on the East Side of 500 West.
A
125,000
$ 110,000
$ -
-
Millcreek Fund
Utah Trails
COMPLETE
2011-12 City of Moab 20 Year Capital Projects Plan Approved --Page 2
Project by Type/Facility/Utility
Project Description/Phase
Phasing &
Priority
Total Project
Cost
Approved
2010-2011
Budget
Approved
2011-2012
Budget
Total
Anticipated
Budget after
2012
Fund/
Account
Outside &
Other
Funding
Sources
Project
Status /
Time Line
CITY CENTER PROJECTS
Tenant Improvements for Econ Dev. Wing
Design Services/Construction
D
$ 350,000
$ -
$ -
$ 350,000
NA
NA
tbd
City Center Photovoltaic Project
Install Solar Panels on City Hall Building
A
$ 225,000
$ 225,000
$ 225,000
$ •
Capital Projects
State Energy
Program
COMPLETE
"ublic Building Bond Reserve
Set aside funds from sale of old city hall for future bond payments
A
tbd
$ 521,587
$ -
tbd
Capital Projects
NA
COMPLETE
City Center Awnings - PD, Probation Entrances & Motor
Pool Parking
These entrances do not get sun during freezing months and cause
maintenance and safety concerns
C
$ 20,000
$ -
$ -
$ 20,000
tbd
tbd
tbd
Municipal Building Bond Payment
7th Payment on 25-year Loan
A
$ 2,775,000
$ 112,800
$ 112,000
$ 1,991,000
Capital Projects
Tenant Lease
Payments/Old
City Hall
Mortgage
FY 2011-12
Payment #7
MARC BUILDING PROJECTS
nARC Remodel Phase I
Refinish Ceilings/Paint/Light Fixtures/Carpet
A
$ 32,000
$ 32,000
Capital Projects
COMPLETE
MARC Windows
Replace all windows
A
$ 65,000
$ -
$ -
$ 65,000
tbd
NA
tbd
MARC HVAC unit replacements
Units are 20+years old & very inefficient
B
$ 50,000
$ -
$ -
$ 50,000
tbd
seek grant
funding
tbd
MARC - Solar Panel addition
Add an additional 25 kW in Solar Panels
F
$ 175,000
$ -
$ -
$ 175,000
tbd
seek grant
funding
tbd
MARC - Remodel phase II
Carpeting, rental room remodeling
20,000
$ -
$ 20,000
$
Capital Projects
tbd
CENTER STREET GYM PROJECTS
Center Street Gym Mechanical
Connection to Geothermal System
B
$ 100,000
$ -
$ -
$ 100,000
tbd
tbd
tdb
Center Street Gym Roof
Roof Membrane has many leaks, and is damaging the structure. Will
cause substantial if not irreparable harm if not replaced.
A
$ 70,000
$ -
$ -
$ 70,000
Capital Projects
tbd
tbd
PUBLIC WORKS SHOP PROJECTS
City Shop Parking Lot
Asphalt from gate toinclude outside parking area, and asphalt to parking
in front of PW shop building (Scaled back from orriginal plan)
C
$ 150,000
$ -
$ -
$ 150,000
Capital Projects
tbd
tbd
PW shop - Parks storage building
Construct a 30'x30' building for parks storage
B
$ 40,000
$ -
$ -
$ 40,000
Capital Projects
tbd
tbd
City Shop Building Improvements
Increase shop and office space.
B
$ 45,000
$ -
$ -
tbd
tbd
tbd
tbd
HIGHWAYS AND PUBLIC IMPROVEMENT PROJECTS
Williams Way Road Reconstruction
ebuild of Williams Way
A
$ 350,000
$ 350,00i
-
$
Capital/Class C
NA
COMPLETE
Reconstruct 400 N from Main Street to 100 West
400 North Main Street to 100 West
A
$ 110,000
-
$ 110,000
$
Capital Projects
NA
Begin Summer
2011
Traffic Study 400 N 100 W Intersection
Determine best layout for traffic, pedestrian & biking at Intersection
A
$ 25,000
$ -
$ -
$ 25,000
Capital Projects
tbd
tbd
100 West Street Improvements
Intersection Reconfiguration/Pedestrian Access/Blvd Treatment
B
$ 100,000
$ -
$ -
$ 100,000
Capital Projects
tbd
tbd
400 North Street Improvements
Traffic Flow/Lane reconfiguration/Storm Drainage/Pedestrian Access
B
$ 150,000
$ -
$ -
$ 150,000
tbd
tbd
tbd
Bartlett Avenue Street Improvements
Reconstruct Roadway from 500 West to approx. 600 West (370')
55,000
$
Capital Projects
NA
Begin Summer
2011
400 East Street Improvements
Reconstruct Roadway from Mill Creek bridge to Pack Creek Bridge
B
$ 232,000
$ -
$ -
$ 232,000
Capital Projects
tbd
tbd
100 South Street Improvements
Main Street to 400 East Street
C
$ 732,000
$ -
$ -
$ 732,000
Capital Projects
tbd
tbd
Powerhouse Lane Street Improvements
Completely Reconstruct this street
B
$ 120,000
$ -
$ -
$ 120,000
Capital Projects
tbd
tbd
100 East Street Improvements
Reconstruct Roadway: 300 South to Uranium Avenue & Center St. to
100 North
D
$ 303,000
$ -
$ -
$ 303,000
Capital Projects
tbd
tbd
200 East Street Improvement Project
Remove and replace 86.000 Sq. Ft. Asphalt
E
$ 344,000
$ -
$ -
$ 344,000
Capital Projects
tbd
tbd
Center Street Road Improvement Project
Reconstruct roadway, remove & replace 500' Curb & Gutter, 5 driveways
and 3,000 sq. ft. sidewalk, 6 trees
E
$ 271,000
$ -
$ -
$ 271,000
Capital Projects
tbd
tbd
Walnut Lane Road Improvement Project
Reconstruct this roadway, remove & replace 2,600' curb & gutter
E
$ 222,000
$ -
$ -
$ 222,000
Capital Projects
tbd
tbd
Rainbow Drive Road Improvement Project
Install new Roadway from Westwood to Colorado 1050' Curb and Gutter
E
$ 110,000
$ -
$ -
$ 125,000
Capital Projects
tbd
tbd
Colorado Drive Road Improvement Project
Install New Roadway from Palisade to Rainbow 574' Curb & Gutter
E
$ 60,000
$ -
$ -
$ 125,000
Capital Projects
tbd
tbd
Westwood Road Improvement Project
Install new roadway from 500 West to end of roadway
E
$ 180,000
$ -
$ -
$ 125,000
Capital Projects
tbd
tbd
2011-12 City of Moab 20 Year Capital Projects Plan Approved --Page 3
Project by Type/Facility/Utility
Project Description/Phase
Phasing &
Priority
Total Project
Cost
Approved
2010-2011
Budget
Approved
2011-2012
Budget
Total
Anticipated
Budget after
2012
Fund/
Account
Outside &
Other
Funding
Sources
Project
Status /
Time Line
Palisade Drive Street Improvement Project
Install new roadway from 500 West to Colorado
E
$ 150,000
$ -
$ -
$ 125,000
Capital Projects
tbd
tbd
200 South Street Improvement Project
Reconstruct roadway from 200 East to 400 East, including curb, gutter
and sidewalk
E
$ 508,000
$ -
$ -
$ 508,000
Capital Projects
tbd
tbd
Main Street Project
City Lighting, Signage, Garbage/Recycle containers & Art, etc.
C
$ 2,000,000
$ -
$ -
$ 2,000,000
tbd
tbd
tbd
Sidewalk Projects
New CG&S & Trip Hazard Replacemen
500,000
$
20,000
tbd
Capital Projects
NA
tbd
500 West Project Phase 1 & 2
Jenny's to the Bridge
$ 1,950,000
$ 1,950,000
$ -
Capital Projects
Federal
Appropriation
COMPLETE
500 West Project Phase 3
Complete Road from Bridge to Kane Creek to 191
A
$ 1,000,000
$ -
$ -
$ 1,000,000
Capital Projects
UDOT
tbd
500 West Project Phase 4
Landscaping from 400 North to Bridge
A
$ 50,000
$ -
$ 35,000
$ 15,000
Capital Projects
NA
tbd
500 West/Kane Creek Project Phase 5
Kane Creek from 500 West to 191
C
tbd
$ -
$ -
tbd
NA
NA
tbd
100 South Street Improvement Project
Reconstruct Road from 100 West to 400 East
C
$ 580,000
$ -
$ -
$ 580,000
NA
NA
tbd
200 North Street Improvement Project
Reconstruct Road from Main Street to 200 East
C
tbd
$ -
$ -
tbd
NA
NA
tbd
Sandflats Road
Improvements after Annexation
E
tbd
$ -
$ -
tbd
NA
NA
tbd
Mil!creek Drive
Improvements after Annexation
D
tbd
$ -
$ -
tbd
NA
NA
tbd
Transfer to Road Set -aside
Savings for Future Projects
B
$ 580,000
$ -
$ -
tbd
NA
NA
tbd
Miscellaneous Projects
Major Street Maintenance Projects
Curb, Gutter and Sidewalk Projects (Special Projects)
Ongoing Sidewalk Maintenance Program
A
$ 1,000,000
$ 50,000
$ 30,000
$ 920,000
Capital Projects
NA
2011-2012
Completion
Crack Seal
Ongoing Crack Seal Program
A
$ 1,000,000
$ 30,000
$ 30,000
$ 150,000
Class C
Class C
2011-2012
Completion
Chip Seal
Ongoing Chip Seal Program
A
$ 1,000,000
$ 157,000
$ 125,000
$ 718,000
Class C
Class C
Summer 2012
Storm Drainage Projects
UDOT/SC Feasibility Study
Coordinate with UDOT, TNC, Army Corps and land owners to address
issues and determine feasibility.
A
$ 20,000
$ 20,000
$ -
$ -
Storm Water
UDOT $10,000
Underway
Stewart Canyon Detention & Outfall Pipelines
Design and Property Acquisition/Project Construction
A
$ 3,475,000
$ 375,000
$ 375,000
$ 3,100,000
tbd
tbd
tbd
Portal Vista Subdivision Default Improvements
Storm Drainage and Landscaping to Remedy Default
A
$ 15,000
$ -
$ 15,000
$ -
Capital Projects
NA
I.Umpiew Ifl
Summer/Fall
2011
South Area Trunk System
Top Priority Storm Drainage Project
B
tbd
$ -
$ -
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
tbd
200 South Upgrades
Top Priority Storm Drainage Project
B
tbd
$ -
$ -
tbd
tbd
tbd
100 South Storm Drain Project - Upsize Pipe
Re -Engineer Storm Drain System in this area.There are storm drain
deficiencies along this roadway that need to be addressed prior to road
reconstruction.
B
$ 230,000
$ -
$ -
$ 230,000
tbd
tbd
191 Outfall lines
tba
D
tbd
$ -
tbd
tbd
tbd
Arches Subdivision Interceptor Channel
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
Kelling Dam Detention & Outfall Pipeline
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
Park Street Trunk Line
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
Swanny Park Detention
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
Bliss Canyon Dam Outfall Pipeline
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
200 South Pipeline Extension
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
North Area Trunk and Outfalls
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
White Canyon Dam Outfall
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
East Center Street/100 South Collector
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
West Center Upgrades
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
Kane Creek Pipeline Upgrades and Extensions
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
Riversands Drive
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
400 North West End Upgrades
tba
D
tbd
$ -
$ -
tbd
tbd
tbd
tbd 1
2011-12 City of Moab 20 Year Capital Projects Plan Approved --Page 4
Project by Type/Facility/Utility
Project Description/Phase
Phasing &
Priority
Total Project
Cost
Approved
2010-2011
Budget
Approved
2011-2012
Budget
Total
Anticipated
Budget after
2012
Fund/
Account
Outside &
Other
Funding
Sources
Project
Status /
Time Line
Riversands Road Waterline
New Waterline along Riversands Road
40,000
$ 40,000
85,000
-
Water Sewer
NA
2011-2012 FY
Water Tank North End
Replacement Water Tank -Secure Easements
F
$ 700,000
$ -
$ -
$ 660,000
Impact Fee Fund
NA
tbd
Water Tank South End
Replacement Water Tank -- Secure Easements
F
$ 700,000
$ -
$ -
$ 660,000
Impact Fee Fund
NA
tbd
Water Line Replacement Projects
Ongoing Replacement Program
A
$ 850,000
$ -
$ -
$ 750,000
NA
NA
tbd
Spring #1 to Powerhouse Tank
Realignment of Existing Line
D
$ 2,200,000
$ -
$ -
$ 2,200,000
tbd
tbd
tbd
Water Line to Lions Park
Service along 191 to Lions Park
A
tba
$ -
$ -
tbd
tbd
tbd
tbd
Skakel Tank to Main Street Discharge
Upsizing of Line
E
$ 250,000
$ -
$ -
$ 250,000
tbd
tbd
tbd
Unknown Spring Procure & Develop
Spring comes out of ground close to #1 spring box
F
tba
$ -
$ -
tbd
Impact Fee Fund
tbd
tbd
Water Rights Update
Review and Update all Water Rights
C
$ 25,000
$ -
$ -
$ 25,000
Impact Fee Fund
tbd
tbd
Fire Hydrant Replacements (Pre-1956)
See Dash Report for locations (Quantity Approx. 58 Units)
C
$ 175,000
$ -
$ -
tbd
tbd
tbd
tbd
#6 Well to Jbox nest to #2 spring
This water line is asbestos cement pipe
B
tbd
$ -
$ -
$ 15,000
tbd
tbd
tbd
Well Replacement
Pumps need replaced in #6,#10 & #7 wells
C
tbd
$ -
$ -
tbd
Water Sewer
tbd
tbd
ReplaceWater Line -
#1 spring to pump house
D
tbd
$ -
$ -
tbd
Water Sewer
tbd
tbd
#5 Well reconstruction
Recase well, Install new pump & sand traps
D
tbd
$ -
$ -
tbd
Water Sewer
tbd
tbd
Hunteridge - Water Line Replacement
From Aspen to Birch Dr.
E
tbd
$ -
$ -
tbd
Water Sewer
tbd
tbd
Sewer/WWTP Projects
Walnut Lane Sewer Line Replacement
Replacement of Line
$ 60,000
$
60,000
$ -
Water Sewer
2011-2012
WWTP Site Feasibility Analysis
Professional Services
A
$ 25,000
$ -
$ -
tbd
NA
NA
tbd
WWTP Property Acquisition
Property Acquisition
F
$ 100,000
$ -
$ -
tbd
GWSSA
State/GWSSA
tbd
Kane Creek Drive Sewer
Extension of Sewer Line
C
$ 1,000,000
$ -
$ -
$ 700,000
tbd
tbd
tbd
North Area Trunk Sewer Phase II
Extension of Services to Lions Park
B
$ 350,000
$ -
$ -
$ 350,000
tbd
State/GWSSA
tbd
Permit Compliance Modifcations
Modifcations Needed for Compliance with NPDES Permit
A
tba
$ -
$ -
tbd
tbd
State/GWSSA
tbd
WWTP Expansion
Preliminary Design/ Fonal Design/ Upgrade to 2.0
7,250,000
$
1; 350,000
1,300,000
tbd
tbd
Center Street Sewer Line Replacement
Center Street Sewer Line Replacement
B
tbd
$ -
$ -
tbd
tbd
tbd
tbd
Sewer Line Replacement
Ongoing Replacement Program
B
$ 750,000
$ -
$ -
$ 750,000
tbd
tbd
tbd
100 North - Sewer Line Replacement
From Main Street to 100 West
C
tbd
$ -
$ -
$ -
Water Sewer
tbd
tbd
Rosalee Ct & Mivida - Sewer Line Replacement
From Rosalee Ct. & Mivida to McCormick
C
tbd
$ -
$ -
$ -
Water Sewer
tbd
tbd
Hacienda Sewer Line Replacement Project
Higher_ Education Projects
USU Regional Campus Set -aside
tbd
D
A
tbd
$ 1,000,000
$ -
$ -
$ -
tbd
tbd
tbd
tbd
Capital Projects
tbd
Fund Balance
tbd
5-7 years
TOTALS
$ 55, 459, 977
$ 8,853,646
$ 4,028,702
$ 27, 598, 000
Notes:
Blue indicates projects under construction
Green indicates projects that have been completed
Red Indicates projects included in 2011-12 Budget