Page 115 - N. Richland Hills Capital Budget

Schedule 3
Utility Capital Projects
Budget Summary

Pg. Map Project To 2020/21 2021/22 2022 To Total
No. ID Date Adopted Estimated Completion

Project Costs
Continuing Projects
1 UT2004 Big Fossil 24" Interceptor 1,255,000 0 0 0 $ 1,255,000
2 UT1801 Assess and Repair 16-inch Water Transmission Main 500,000 0 0 0 $ 500,000
UT0201 Big Fossil Creek Wastewater Outfall 1,231,604 0 0 0 $ 1,231,604
3 UT1701 College Hill Ground Storage Tank Stand Pipe 85,000 0 0 0 $ 85,000
4 UT2008 Conn Pump Station Pump and Electrical Rehabilitation 1,500,000 0 0 0 $ 1,500,000
5 UT1601 Franklin Court Sewer Addition and Gifford Connection 150,000 0 0 0 $ 150,000
6 CDBG20 Garwood Drive Sanitary Sewer (CDBG) 15,000 0 0 0 $ 15,000
7 UT1402 Johnson Pump Station Component and Infrastructure Replacements 275,000 0 0 0 $ 275,000
8 UT1901 Large Valve Replacement Project 95,000 0 0 0 $ 95,000
9 UT1902 Main / Snider / Center Utility Project 225,000 0 0 0 $ 225,000
10 UT2002 Miscellaneous Water/Sewer Main Replacement (2020) 445,000 0 0 0 $ 445,000
11 UT1404 Motor Operated Transfer Valves 730,000 0 0 0 $ 730,000
UT1703 Sanitary Sewer System Rehabilitation (Various Locations) 150,000 0 0 0 $ 150,000
12 UT1704 Sanitary Sewer System Trunk Line Rehabilitation 98,120 0 0 0 $ 98,120

UT2010 Sewer Impact Fee Project 21,000 0 0 0 $ 21,000
UT1904 Sewer Manhole Replacement and Rehabilation Project 150,000 0 0 0 $ 150,000
13 UT1705 Small Water Main Replacements (2017) 420,000 0 0 0 $ 420,000
14 UT1905 Small Water Main Replacements (2019) 435,011 0 0 0 $ 435,011
15 UT2001 Small Water Main Replacements (2020) 440,000 0 0 0 $ 440,000
UT1906 Telemetric Water Meter Annual Maintenance (2019) 400,000 0 0 0 $ 400,000
UT2003 Telemetric Water Meter Annual Maintenance (2020) 400,000 0 0 0 $ 400,000
UT2006 Utility Risk and Resiliency Assessment 150,000 0 0 0 $ 150,000
16 UT1607 Walker Branch Interceptor Project 6,016,525 0 0 0 $ 6,016,525
UT2009 Water Impact Fee Project 21,000 0 0 0 $ 21,000
17 UT0810 Western Center Water Facility Expansion 55,000 0 0 0 $ 55,000
Total Continuing Projects $ 15,263,260 $ 0 $ 0 $ 0 $ 15,263,260

New Projects
18 UT2107 Automatic Control Valve (ACV) Replacement 0 135,000 0 0 $ 135,000
19 UT2106 College Hills Ground Storage Tank Rehabilitation 0 840,000 0 0 $ 840,000
20 CDBG21 Matson Drive Sanitary Sewer 0 15,000 0 0 $ 15,000
21 UT2102 Miscellaneous Water/Sewer Main Replacement (2021) 0 462,453 0 0 $ 462,453
UT2105 SCADA Communication Replacement 0 75,000 0 0 $ 75,000
UT2104 Sewer Manhole Replacement and Rehabilitation Project (2021) 0 250,000 0 0 $ 250,000
22 UT2101 Small Water Main Replacements (2021) 0 462,453 0 0 $ 462,453
UT2103 Telemetric Water Meter Annual Maintenance (2021) 0 400,000 0 0 $ 400,000
Total New Projects $ 0 $ 2,639,906 $ 0 $ 0 $ 2,639,906

109