FY 2022 Capital Improvement Plan & Budget

FY2022 Summary By Location

Current Request

2022

2023

2024

2025

2026

2027

Total Est. Cost

County

State

County

State

County

State

County

State

County

State

County

State

Pinehurst Elementary 10.11 Site 561 - Paving / Parking Lots 10.13 Systemic Renovation 416 - Elevators / Conveying

$300,000

$0

$0

$0

$0

$300,000

$0

$0

$0

$0

$0

$0

$0

$450,000

$450,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

430 - HVAC

$3,912,000

$3,912,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

399 - Lighting Systems

$1,345,000

$1,345,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

562 - Plumbing

$500,000

$500,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

569 - Plumbing

$1,080,000

$0

$0

$0

$0

$0

$0

$1,080,000

$0

$0

$0

$0

$0

398 - Security and/or Fire Alarm $458,000

$458,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

476 - Windows / Doors/ Hdwr

$1,228,000

$1,228,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

Pittsville Elem / Middle 11.13 Systemic Renovation 575 - Security and/or Fire Alarm $351,000

$351,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

Chipman Elementary 14.13 Systemic Renovation 346 - HVAC

$2,372,000

$0

$0

$597,000 $1,575,000

$0

$0

$0

$0

$0

$0

$0

$0

396 - Lighting Systems

$744,000

$0

$0

$0

$0

$744,000

$0

$0

$0

$0

$0

$0

$0

468 - Plumbing

$854,000

$0

$0

$854,000

$0

$0

$0

$0

$0

$0

$0

$0

$0

117

WCBOE: Planning + Construction

FY2022 CIP (FINAL rev. 9/3/2020)

Made with FlippingBook - Online Brochure Maker