FY2021 Adopted Budget
Capital Project Summary
Capital Project Number: WS1013
Activity #:
Capital Project Title: Linganore Interceptor 2 - Upper Reach
Region: New Market
Capital Project Status: Active Asset Type: Capacity Asset Category: Water & Sewer
Year Identified: 2010 Est Completion Date: 6/30/2030
Capital Project Description: Interceptor is unable to meet 2027 flows without surcharging. Replacement eliminates existing sewers with reverse slopes and sags, with the new pipe sized for build out flows. Information is pursuant to the March 2004 Interceptor Sewer Capacity Analysis prepared by Whitman, Requardt and Associates.
Cash Requirement Schedule:
Project Total
Prior Budget
Categories
2021
2022
2023
2024
2025
2026 Costs After
Architect/Engineering
147,500 778,600 42,850 42,850 51,000
147,500 778,600 42,850 42,850 51,000
Construction - County Funded
Inspectors - County
Overhead
Capitalized Interest Expense
Total Cost:
1,062,800
1,062,800
Funding Schedule:
Project Total
Prior Budget
Categories
2021
2022
2023
2024
2025
2026 Costs After
Cap Contr - Developer
698,100 51,000 313,700
698,100 51,000 313,700
Trans from W/S Cash Fund Enterprise Fund Bonds
Total Cost:
1,062,800
1,062,800
623
Made with FlippingBook - professional solution for displaying marketing and sales documents online