Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4. a) CIP Outlay (OLD)
2022 Draft Final Budget City ofScandia Capital Outlay CodeProject No.PriorityDept.Project DiscriptionTotal Est. Cost20202021202220232024202520262027202820292030 401-41000-530A-0081AdministrationBroadband Expansion 1,325,300.00 165,000.00 250,000.00 275,000.00 302,500.00 332,800.00 401-41000-530A-0091AdministrationDevelopment Code Update 30,000.00 401-41000-530A-0101AdministrationPark Survey 6,800.00 6,800.00 401-41000-520AdministrationFinancial Management Plan 15,000.00 15,000.00 602-43210-530201S-0022Big Marine SewerA/E Drainfield 200,000.00 602-43210-530201S-0042Big Marine SewerBliss L.S. 1Pump 1 6,050.00 6,300.00 602-43210-530201S-0051Big Marine SewerBliss nitrate treatment equipment 960,000.00 480,000.00 602-43210-530201S-0062Big Marine SewerBliss L.S. 1Pump 2 6,050.00 6,300.00 602-43210-530201S-0072Big Marine SewerBliss LS 2Pump 1 6,000.00 7,800.00 602-43210-530201S-0082Big Marine SewerBliss LS 2Pump 2 6,000.00 7,800.00 602-43210-530201S-0092Big Marine SewerBliss LS 3Pump 1 6,000.00 6,000.00 602-43210-530201S-0102Big Marine SewerBliss LS 3Pump 2 6,000.00 6,000.00 602-43210-530201S-0112Big Marine SewerBliss LS 4Pump 1 6,000.00 6,000.00 602-43210-530201S-0122Big Marine SewerBliss LS 4Pump 2 6,000.00 6,000.00 602-43210-530201S-0152Big Marine SewerAE LS 1 PUMP 2 12,000.00 12,000.00 602-43210-530201S-0162Big Marine SewerDistribution Network Replacement 5,000.00 8,000.00 11,000.00 14,000.00 17,000.00 401-45180-520CC-0023Community CenterCommunity Center HVAC Replacement 30,000.00 30,000.00 401-45180-520CC-0103Community CenterCommunity Center Upgrade 700,000.00 22,000.00 20,000.00 600,000.00 401-45180-520CC-0113Community CenterAnnex Roof Replacement 22,000.00 22,000.00 401-42200-520F-0012FireFire Station HVAC Replacement 34,000.00 34,000.00 401-42200-530F-0031FireFire Department Radio Replacement 106,000.00 106,000.00 401-42200-530F-0092Fire Warning Sirens 25,000.00 25,000.00 25,000.00 406-48500-550F-0133FireUtility 1 Replacement 75,000.00 75,000.00 406-48500-540F-0143FireTanker 5178 Replacement 250,000.00 250,000.00 401-42200-520F-0182Fire Back-up Generator for Fire Hall 20,000.00 20,000.00 406-48500-550F-028n/aFire Fire Boat 25,000.00 25,000.00 401-42200-520F-0163Fire 2nd Fire Station 200,000.00 200,000.00 401-42200-520F-0303Fire FD/PW Bldg Roof Replacement/ temp solar removal 100,000.00 100,000.00 401-42200-520F-032n/aFire Exhaust removal system 48,000.00 48,000.00 401-42200-530F-0342Fire Thermo Cameras 8,000.00 8,000.00 401-42200-530F-0332Fire UTV/Trailer 28,000.00 28,000.00 401-42200-530F-0371Fire Jaws of Life 12,000.00 401-42200-530F-0381FireDefibulator Replacement 36,000.00 36,000.00 12,000.00 404-48000-540PR-0203Parks & Recreation Zamboni Replacement 45,000.00 16,700.00 Playground Equipment - Community Center Park404-45000-530PR-0433Parks & Recreation 115,000.00 57,500.00 404-48000-530PR-0443Parks & Recreation Playground Equipment - Erickson ballfield 75,000.00 37,500.00 404-48000-530PR-0454Parks & Recreation Cycling & Trails 30,000.00 30,000.00 404-48000-530PR-0483Parks & Recreation Nature park trails 10,000.00 10,000.00 404-48000-530PR-049n/aParks & Recreation Settlers Monument Improvements 5,000.00 5,000.00 401-45000-520PR-0523Parks & Recreation Arts & Heritage Center Amphitheater 30,000.00 30,000.00 404-48000-530PR-054n/aParks & Recreation Hay Lake Park Shelter - Sign 10,000.00 15,000.00 404-48000-520PR-0553Parks & Recreation Lilleskogen Park Picnic Shelter 20,000.00 10,000.00 404-48000-530PR-0563Parks & RecreationLilleskogen Park Park Signage 15,000.00 15,000.00 404-48000-530PR-0573Parks & Recreation Lilleskogen Praire/Wetland Restoration Project 21,170.00 10,585.00 10,585.00 12,000.00 404-45000-530PR-0583Parks & Recreation Pleasure Rink Expansion 10,000.00 10,000.00 404-48000-530PR-059n/aParks & Recreation Replacement ballfield for South Field 20,000.00 20,000.00 DRAFT CIP 7/28/2021Page 1 of 2 2022 Draft Final Budget CodeProject No.PriorityDept.Project DiscriptionTotal Est. Cost20202021202220232024202520262027202820292030 404-48000-530PR-0603Parks & Recreation Park Planning 5,000.00 5,000.00 404-45000-530PR-0613Parks & Recreation Replacement of the boards at the the rink 50,000.00 50,000.00 406-48500-540PW-0053Public Works Kubota F3990 Tractor Mower w/Broom & Blower 45,000.00 45,000.00 406-48500-540PW-0061Public Works Western Star Dump Truck/ Plow (Replace 201-17) 200,000.00 - 200,000.00 406-48500-540PW-0072Public Works Tiger Ditch Rear Mower Replacement 16,000.00 16,000.00 406-48500-540PW-0082Public WorksTiger Boom Mower Attachment Replacement 17,000.00 17,000.00 406-48500-540PW-0092Public Works1999 JD-6410 Tractor Replacement (302-99) 133,000.00 133,000.00 406-48500-540PW-012n/aPublic WorksAsphalt Patching Equipment Trailer (312) 15,000.00 15,000.00 406-48500-550PW-0142Public WorksPickup w/Plow Replacement 2011 Ford F250 (103-11) 43,500.00 43,500.00 406-48500-540PW-0152Public WorksSkid Loader and Trailer 40,000.00 40,000.00 406-48500-540PW-0172Public Works2011 Mack Dump Truck/Plow Replacement (203-11) 225,000.00 225,000.00 406-48500-550PW-0222Public Works One-Ton F-550 Work Truck 56,000.00 56,000.00 406-48500-540PW-0403Public Works Front End Loader 95,000.00 95,000.00 401-43000-530PW-0462Public WorksBliss Additions Stormwater plan 430,000.00 401-43000-520PW-047n/aPublic WorksCold Storage Building Repair 50,000.00 50,000.00 406-48500-550PW-0482Public Works Tow Behind Lawnmower 9,000.00 9,000.00 401-43000-530PW-0481Public Works Radio Replacement 10,000.00 10,000.00 401-48000-530SW-0011StormwaterLayton Avenue N Segment Repair 47,000.00 47,000.00 401-48000-530SW-0031StormwaterBliss Stormwater Intercepter to Wetland 100,000.00 100,000.00 408-43100-530PW-0322Streets and Roads 2020 Local Road Improvement Project 587,000.00 400,000.00 408-43100-530PW-0332Streets and Roads 2022 Local Road Improvement Project 593,000.00 593,000.00 408-43100-530PW-0342Streets and Roads 2024 Local Road Improvement Project 655,000.00 655,000.00 408-43100-530PW-0422Streets and Roads 2021 Local Road Improvement Project 845,000.00 845,000.00 408-43100-530PW-0432Streets and Roads 2023 Local Road Improvement Project 665,000.00 665,000.00 408-43100-530PW-0492Streets and Roads2021 Road Preservation Program 80,000.00 80,000.00 408-43100-530PW-0502Streets and Roads 2023 Seal Coating Project 183,000.00 183,000.00 408-43100-530PW-0512Streets and Roads 2026 Seal Coating Project 335,000.00 335,000.00 408-43100-530PW-0522Streets and Roads 2025 Seal Coating Project 252,000.00 252,000.00 408-43100-530PW-0532Streets and Roads 2025 Local Road Improvement Project 369,000.00 369,000.00 612-43210-530US-0032Uptown SewerDrain field Blower 4,000.00 4,000.00 612-43210-530US-0041Uptown SewerUptown Pump 1Replacement 5,800.00 5,800.00 612-43210-530US-0051Uptown SewerUptown Pump 2Replacement 5,800.00 5,800.00 612-43210-530US-0061Uptown SewerDrainfield Pump 1 Replacement 5,800.00 5,800.00 612-43210-530US-0071Uptown SewerDrainfield Pump 2 Replacement 5,800.00 5,800.00 612-43210-530US-0081Uptown SewerUptown Drainfield Expansion 500,000.00 DRAFT CIP 7/28/2021Page 2 of 2