Laserfiche WebLink
UTILITES INFRASTRUCTURE <br />PLANT, PRODUCTION,STORAGE, WASTE AND FIBER SYSTEM <br />1.229873865 1.266770081 1.30477318 1.34391638 1.38423387 1.42576089 1.46853371 1.51258972 1.55796742 1.60470644 1.65284763 1.70243306 1.75350605 1.80611123 1.86029457 1.91610341 1.97358651 2.03279411 <br />ASSET REPLACEMENT PROGRAM <br />DEPT PURPOSE DESCRIPTION <br />EST <br />CURREN <br />T <br />RPLMT <br />COST <br /> COST EST. INTERNAL <br />SEBESTA/OERTEL Life Cycle 2025 <br />Est. Actual <br />2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 <br />Plant Facilities <br />AOP Plant - Advanced Oxidation Process <br />Electrical Panels serviced - placeholder - - - - - 175,000 - - - - - - - - - - - - <br />Peroxide Lines/Equipment - - 25,000 - - - - - - - 15,000 - - - - - - - <br />Ground Storage Repair/Re-roof - - - - - - - - - - - - - - - - - - <br />Abandon Well No. 2 - - - - - - - - - - - - - - - - - - <br />Elevated Tank Pressure Switch - - - - - - - - - - - - - - - - - - <br />Fire Hydrant - - - - - - - - - - - - - - - - - - <br />AOP Bulb Replacements 10 years - 395,000 <br />Entrance controls / canopies/ incidentials - - - - - - - - - - - - - - - - - - <br />Administrative costs of Army settlement 2,980 - - - - - - - - - - - - - - - - - <br />Enginnering / testing initial 2 years operations - - - - - - - - - - - - - - - - - - <br />Backup Generator 250,000 <br />Solar on public buildings project (added after capital book printed)107,000 102,000 - - - - - - - - - - - - - - - - - <br />GAC - Granulated Activated Carbon/ Iron plants - - - - - - - - - - - - - - - - - - <br />Metal Door Frame & Replacement (and all well houses) Internal -- - - - - - - - - - - - 50,000 - - - - - <br />Security upgrades -Cameras 2 Internal -- - - - - - - - 15,000 - - - - - - - - - <br />Security upgrades - Entrance controls / Fiber Internal -- - - - - - - - - - - - - - - - - - <br />Reznor Heating Units 2 Sebesta/Oertel -- - - 24,190 - - - - - - 27,000 - - - - - - - <br />Dehumidifier (GAC - 1990)1 Sebesta/Oertel -- - - - - - - - - - - - - - - - - - <br />Domestic Water Heaters 1 Sebesta/Oertel -7,000 - - - - - - - - 5,000 - - - - - 9,581 - - <br />Dehumidifier (IRP - 2003)1 Sebesta/Oertel -- - 77,900 - - - - - - - - - - - - - - - <br />Boiler 1 Sebesta/Oertel -27,600 - - - - - - - - - 29,000 - - - - - - - <br />Relamp & Reballast Multi.Sebesta/Oertel -- 10,556 - - - - - 7,000 - - - - - - - - - - - <br />Flow meters- GAC & Iron Internal - - - - 18,492 - - - - - - 20,000 - - - - - - <br />Chorine booster pump -GAC Internal - - - - - - 6,000 - - - - - - - - - - - <br />Automation of Backwash Valves/Iron Plant Internal 210,000 <br />GAC Roof 2016 / Iron plant roof 2026/AOP roof 2041 1 Sebesta/Oertel -- 95,000 - - - - - - - - - - - - - - - - <br />AOP? - Sodium Permanganate Pumps (3)- - <br /> Chemical feed tubes - 15 yr repl - - <br />Production <br />Well No. 3 Well casing Internal - - 80,000 - - - - - - - - - - - - - - - <br />Well No. 3 Pump restoration Internal 10 years - - - - 102,730 - - - - - - - - - - - - <br />Well No. 4 Pump restoration 2024 Internal 10 years - 6,888 - - - - - - - 108,894 - - - - - - - - - <br />Well No. 5 Pump restoration 2017 Internal 10 years - - - 100,716 - - - - - - - - - - - - - - <br />Retro fit Well No. 5 for permanent Generator Internal - - - - - - 300,000 - - - - - - - - - - - <br />Add Well No. 4 generator capabilites Internal - - - - - - - - - - - - - - - - - - <br />Central Park water re-use Internal - - - - - - - - - - - - 45,000 - - - - - <br />Wellhouse 3, 4, 5 maintenance, roofs in 2026 Internal - 42,000 - - - - - - - - - - - - - - - - <br />Storage - <br />Ground Storage and Tower Cleaning & Inspection (2)Internal 12,000 3,500 - - - - 13,500 - - - 14,500 - - - - - - - - <br />Water tank perimeter, new pea gravel landscaping Internal - - - - - - - - - - - - - - - - - - <br />Tower Painting /rehab (last painted in 2000) Internal - - - - - - - - - - - - - - - - - - <br />Distribution System - - <br />Watermains (Included in streets reconstruction)Internal - 152,747 - - - - - - - - - - - - - - - - - <br />Skycroft Drive Hydrant Replacement(part of 2025 st proj)Internal - 32,490 - - - - - - - - - - - - - - - - <br />Meter reading software upgrade / Customer portal Internal - - - - 80,000 - - - - - - - - - - - - - <br />City wide meter replacement & lead pipe inspection - 366,667 366,667 366,667 - - - - - - - - - - - - - - <br />Technolgy - - - - - - - - - - - - - - - - - - <br />Redundant server Internal - - - - - - - - - - - - - - - - - - <br />Chemical room SCADA Internal - - - - - - - - - - - - - - - - - - <br />Connect generator alarms to SCADA Internal - - - - - - - - - - - - - - - - - - <br />Wells 3&5 drawdown SCADA Internal - - - - - - - - - - - - - - - - - - <br />Wells 3,4&5 Card reader and alarm Internal - - - - - - - - - - - - - - - - - - <br />Wells 4&5 low temp alarm Internal - - - - - - - - - - - - - - - - - - <br />Well 4 drawdown SCADA Internal - - - - - - - - - - - - - - - - - - <br />Back wash valves automation 224K Internal - - - - - - - - - - - - - - - - - - <br />Mandates - - <br />Wellhead Protection Plan Documentation (MDH)Internal 30,000 30,000 - - - - 35,000 - - <br />Plant Components Assessment Internal 35,000 - 46,800 - - - - - - - - - - - - - - - - <br />Water System Risk anaylsis and response plan Internal - - - - - - - - - - - - - - - - - - <br />Education/Public Awareness Internal 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 <br />Update Inventory of Potential Contamination Sources Internal 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 1,001 <br />Annual Well Sampling Internal 500 500 500 500 500 501 502 503 503 503 503 503 503 503 503 503 503 503 <br />- 224,080 588,181 762,967 947,067 494,073 203,722 226,001 315,502 2,505 126,399 22,005 73,505 22,505 97,505 2,505 2,505 12,086 2,505 2,505 <br />Lift Stations <br />Lift Stations - SCADA system/Fiber (1)- - - - - - - - 60,000 - - - - - - - - - <br />Foss Road Lift Station Bypass Improvements (part of 2025 st proj)19,061 <br />Foss Road Lift Station Pump Replacement/re-hab 10,000 - - - - - - - - - - - - - - - - - <br />Foss Liftt Station Channel Grinder 110,000 <br />Harding Lift Station Pump Replacement/re-hab - - 15,000 - - - - - - - - - - - - - - - <br />Collection System <br />SEWER UTILITY <br />WATER UTILITY