| TOWN OF CARY | ||||||||||||
| CAPITAL IMPROVEMENTS BUDGET OVERVIEW | ||||||||||||
| FISCAL YEAR 2010 | ||||||||||||
| The following summary presents projects funded by the Adopted Capital Improvements Budget for the Town of | ||||||||||||
| Cary, North Carolina for Fiscal Year 2010 which begins July 1, 2009 and ends June 30, 2010. | ||||||||||||
| The Capital Improvements Budget (CIB) represents the financial plan for the acquisition and construction of capital assets. | ||||||||||||
| A capital asset is defined as having a value exceeding $25,000 and a useful life of greater than three years. | ||||||||||||
| Exceptions to this rule exist for practical reasons. The CIB contains descriptions and cost estimates for each capital project and appropriates money for Fiscal Year 2010. | ||||||||||||
| The projects and their respective budgets funded in Fiscal Year 2010 are as follows: | ||||||||||||
| Water Capital Improvements Fund | ||||||||||||
| A. | 6,839,500 | Automated Meter Reading System | ||||||||||
| B. | 80,000 | Cary/Apex Water Treatment Plant - Sodium Hypochlorite Tank Replacement | ||||||||||
| C. | 1,156,000 | Holt Road to Davis Drive Water Line Connection | ||||||||||
| D. | 1,600,000 | Jenks-Carpenter/Holt Road Water Line Reinforcement | ||||||||||
| E. | 5,000,000 | North Harrison Avenue Elevated Water Storage Tank | ||||||||||
| F. | 1,451,000 | Old Apex Road Water Line Reinforcement | ||||||||||
| G. | 172,500 | Small Diameter Water Line Reinforcements - FY 2010 | ||||||||||
| H. | 100,000 | South Wake Water Line and Penny Road Booster Pump Station Upgrade Study | ||||||||||
| I. | 122,504 | Water Resource Planning and Management | ||||||||||
| J. | 165,000 | West High Street Water Line Reinforcement | ||||||||||
| $16,686,504 | Water Subtotal | |||||||||||
| Sewer Capital Improvements Fund | ||||||||||||
| A. | 320,000 | Cleaning and Video Survey of Sewer Interceptors | ||||||||||
| B. | 2,500,000 | Force Main Inspection and Rehabilitation - FY 2010 | ||||||||||
| C. | 567,500 | Improved Screening - North Cary Water Reclamation Facility Bar Screen | ||||||||||
| D. | 40,000 | Kit Creek Basin Sanitary Sewers | ||||||||||
| E. | 850,000 | Morrisville Merger - Kit Creek Basin Sanitary Sewers | ||||||||||
| F. | 576,000 | Morrisville Merger - Northwest Cary Wastewater Conveyance to WWRWRF | ||||||||||
| G. | 184,689 | NC-540 Western Wake Parkway Sewer Conflicts | ||||||||||
| H. | 665,000 | Northwest Cary Force Main Diversions | ||||||||||
| I. | 980,000 | Swift Creek Pump Station Parallel Force Main | ||||||||||
| J. | 50,000 | Swift Creek Pump Station Improvements (Existing Equipment Improvements) | ||||||||||
| K. | 32,448 | Triangle Parkway Sewer Conflicts | ||||||||||
| L. | 742,000 | Wastewater Pump Station Parallel Force Mains | ||||||||||
| M. | 159,256 | Wastewater SCADA Project | ||||||||||
| N. | 31,950 | WWRWMF - Beaver Creek Force Main - Apex | ||||||||||
| O. | 103,500 | WWRWMF - Beaver Creek Force Main - Cary | ||||||||||
| P. | 14,550 | WWRWMF - Beaver Creek Force Main - Morrisville | ||||||||||
| Q. | 70,000 | WWRWMF - Beaver Creek Gravity Sewer - Apex | ||||||||||
| R. | 37,956 | WWRWMF - Beaver Creek Pump Station - Apex | ||||||||||
| S. | 120,150 | WWRWMF - Beaver Creek Pump Station - Cary | ||||||||||
| T. | 16,894 | WWRWMF - Beaver Creek Pump Station - Morrisville | ||||||||||
| U. | 60,250 | WWRWMF - Beaver Creek Trunk Sewer and Tunnel - Apex | ||||||||||
| V. | 52,779 | WWRWMF - Beaver Creek Trunk Sewer and Tunnel - Cary | ||||||||||
| W. | 7,471 | WWRWMF - Beaver Creek Trunk Sewer and Tunnel - Morrisville | ||||||||||
| X. | 10,000 | WWRWMF - Holly Springs Effluent Pipeline on Water Reclamation Facility Site - Holly Springs | ||||||||||
| Y. | 4,667,971 | WWRWMF - New Water Reclamation Facility - Apex | ||||||||||
| Z. | 11,370,170 | WWRWMF - New Water Reclamation Facility - Morrisville | ||||||||||
| AA. | 41,224 | WWRWMF - Organizational and Financial Development - Apex | ||||||||||
| AB. | 67,890 | WWRWMF - Organizational and Financial Development - Cary | ||||||||||
| AC. | 34,481 | WWRWMF - Organizational and Financial Development - Holly Springs | ||||||||||
| AD. | 9,655 | WWRWMF - Organizational and Financial Development - Morrisville | ||||||||||
| AE. | 151,931 | WWRWMF - Planning and Permitting - Apex | ||||||||||
| AF. | 250,207 | WWRWMF - Planning and Permitting - Cary | ||||||||||
| AG. | 127,080 | WWRWMF - Planning and Permitting - Holly Springs | ||||||||||
| AH. | 35,582 | WWRWMF - Planning and Permitting - Morrisville | ||||||||||
| AI. | 48,060 | WWRWMF - Project Management - Apex | ||||||||||
| AJ. | 107,280 | WWRWMF - Project Management - Cary | ||||||||||
| AK. | 9,540 | WWRWMF - Project Management - Holly Springs | ||||||||||
| AL. | 15,120 | WWRWMF - Project Management - Morrisville | ||||||||||
| AM. | 84,000 | WWRWMF - Site 14 Water and Sewer Mitigation Project - Apex | ||||||||||
| AN. | 138,500 | WWRWMF - Site 14 Water and Sewer Mitigation Project - Cary | ||||||||||
| AO. | 8,000 | WWRWMF - Site 14 Water and Sewer Mitigation Project - Holly Springs | ||||||||||
| AP. | 19,500 | WWRWMF - Site 14 Water and Sewer Mitigation Project - Morrisville | ||||||||||
| AQ. | 166,791 | WWRWMF - West Cary Force Main South - Cary | ||||||||||
| AR. | 23,209 | WWRWMF - West Cary Force Main South - Morrisville | ||||||||||
| AS. | 11,666 | WWRWMF - West Reedy Branch Gravity Sewer - Apex | ||||||||||
| AT. | 98,359 | WWRWMF - West Reedy Branch Gravity Sewer - Cary | ||||||||||
| AU. | 14,975 | WWRWMF - West Reedy Branch Gravity Sewer - Morrisville | ||||||||||
| AV. | 9,591 | WWRWMF - Western Wake SCADA Project - Apex | ||||||||||
| AW. | 15,601 | WWRWMF - Western Wake SCADA Project - Cary | ||||||||||
| AX. | 9,291 | WWRWMF - Western Wake SCADA Project - Holly Springs | ||||||||||
| AY. | 15,517 | WWRWMF - Western Wake SCADA Project - Morrisville | ||||||||||
| $25,743,584 | Sewer Subtotal | |||||||||||
| $42,430,088 | Total Utility CIB | |||||||||||
| Transportation Capital Improvements Fund | ||||||||||||
| A. | 80,000 | Communication to School Warning Signs | ||||||||||
| B. | 2,000,000 | Street Improvement Project - FY 2010 | ||||||||||
| $2,080,000 | Transportation Subtotal | |||||||||||
| Fire Capital Improvements Fund | ||||||||||||
| A. | 200,000 | Architectural Services and Construction - Fire Station #2 | ||||||||||
| B. | 29,260 | Fire Station #5 - Rear Entrance Driveway | ||||||||||
| C. | 724,917 | Fire Station #8 - Mills Park (Hawes Tract) - Pumper | ||||||||||
| $954,177 | Fire Subtotal | |||||||||||
| Parks, Recreation & Cultural Resources Capital Improvements Fund | ||||||||||||
| A. | 85,000 | Carpenter Neighborhood Park | ||||||||||
| B. | 47,000 | Green Hope Elementary School Park Improvements | ||||||||||
| C. | 100,000 | Restroom Replacement | ||||||||||
| D. | 10,000 | Sk8 Cary Improvements | ||||||||||
| E. | 30,000 | Hemlock Bluffs Renovation Project | ||||||||||
| F. | 300,000 | WakeMed Soccer Park | ||||||||||
| $572,000 | PRCR Subtotal | |||||||||||
| General Government Capital Improvements Fund | ||||||||||||
| A. | 500,000 | Open Space & Parkland Acquisition | ||||||||||
| B. | 50,000 | TCAP - Cary Identification and Wayfinding Signage Plan | ||||||||||
| C. | 949,700 | Sanitation and Recycling Truck Replacement | ||||||||||
| $1,499,700 | General Government Subtotal | |||||||||||
| $5,105,877 | Total General CIB | |||||||||||
| $47,535,965 | Total General and Utility CIB | |||||||||||