FY2025 Proposed Capital Improvement Program

Capital Project Summary

Capital Project Number: WS1101

Activity #: 81786.3999.01

Capital Project Title: DWSU Maintenance Systemics - Ballenger Wastewater

Region: Countywide

Capital Project Status: Active Asset Type: Maintenance Asset Category: Water & Sewer

Year Identified: 2019 Est Completion Date: 6/30/2030

Capital Project Description: This project anticipates maintenance/systemic needs required for aging County wastewater systems in the Ballenger McKinney WWTP service area: roof replacement, pavement repair/overlay/sealcoating, large HVAC replacement/upgrade, generator repair/replacement, building envelope improvements such as door and window replacements, large pump repairs/replacement, plant and pump station controls/PLC replacement/upgrades, large component treatment works piping and equipment repair/replacement, pump repair/replacement, low pressure system replacements/upgrades. Current priority is the Influent Pumping Station Pump Replacement at Ballenger-McKinney WWTP.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2025

2026

2027

2028

2029

2030 Costs After

Architect/Engineering 1,899,000 729,000 195,000 195,000 195,000 195,000 195,000 195,000 Construction - County Funded 5,393,080 2,023,480 561,600 561,600 561,600 561,600 561,600 561,600 Overhead 155,000 65,000 15,000 15,000 15,000 15,000 15,000 15,000 Total Cost: 7,447,080 2,817,480 771,600 771,600 771,600 771,600 771,600 771,600

Funding Schedule:

Project Total

Prior Budget

Categories

2025

2026

2027

2028

2029

2030 Costs After

Trans from W/S Cash Fund

7,447,080 2,817,480 771,600 771,600 771,600 771,600 771,600 771,600 7,447,080 2,817,480 771,600 771,600 771,600 771,600 771,600 771,600

Total Cost:

172