# Project Description   Total Operating Budget Funded Life Cycle DC - Reserve DC - Developer Other Description Of Other Funding
Development Services
 
Economic Development
10001 Blue Print to Establish Centre for Financial Services 40,000 40,000
10002 China and India Economic Alliance & Investment Attraction 37,500 37,500
10003 Creative City Sector Program   50,000 45,000 5,000 Carry Forward
10004 Economic Alliance Program   35,000 35,000
10006 Markham Convergence Centre   382,900 40,000 292,900 50,000 Operating Account
    TOTAL Economic Development 545,400 197,500 292,900     55,000
         
Planning  
  10011 2010 Urban Design Awards   20,000 20,000 Sponsorship Revenue
  10013 Annual Top Up - Heritage Façade Improve/Sign Replacement 30,000 30,000
  10014 Annual Top Up - Markham Centre Advisory Group 10,000 9,000 1,000 Development Fees
  10015 Annual Top Up - Milliken & Cornell Public Advisory Support 5,000 4,500 500 Development Fees
  10016 Annual Top Up - OMB Growth Related Hearings 50,000 45,000 5,000 Development Fees
  10018 Cornell Centre Implementation   100,000 90,000 10,000 Development Fees
10019 Growth Management - Contract Staff 649,600 584,600 65,000 Development Fees
10021 Parks Construction Standards Manual 50,000 45,000 5,000 Development Fees
10022 Rouge Park Projects   150,000 150,000
    TOTAL Planning 1,064,600 180,000   778,100   106,500
           
Design  
  9527 Angus Glen Community Centre Tennis Courts and Bubble 1,700,000 57,000 510,000 1,133,000 Recreation Infrastructure Fund
10031 Box Grove Town Centre Gateway Parkette North and South 472,000 47,200 424,800
10032 Cornell Greenway (Upper Cornell) 224,200 22,420 201,780
10033 Greensborough Woodlot  Playground (Castlemore & Swan Park) 295,000 29,500 265,500
10035 South Unionville Ray St. Parkette - Phase 1 and 2 (Design) 135,100 13,510 121,590
10037 Tridel / Circa Linear Park East (Phase 1) 58,900 5,890 53,010
10038 Victoria Square / Cathedraltown Playground and Waterplay 126,000 12,600 113,400
    TOTAL Design 3,011,200 131,120 57,000 1,690,080   1,133,000
           
Engineering  
  10046 Centurian Drive Reconstruction (Allstate to Woodbine) Design 168,000 168,000
10047 Downstream Improvement Works Program 872,000 305,200 348,800 218,000 Pre-DCA
10048 East Markham Transit Node Study 224,000 224,000
10049 Hagerman Diamond - Municipal Services Relocation 1,200,000 1,200,000 Pre-DCA
10050 Hwy 404 Mid-Block Crossing, North of Hwy 7 Property 1,000,000 670,000 330,000 Region of York
10051 Hwy 7 Streetscapes (Rodick to Sciberras) 1,060,000 560,000 500,000 Region of York, Powerstream
10052 Illumination Requests 1,340,000 1,072,000 268,000 Pre-DCA
10054 Main Street, Markham - 16th Ave to Major Mack (Design) 805,000 40,000 688,500 76,500 Pre-DCA
10055 Main Street, Markham - Hwy 7 to Church St. (Design) 150,000 150,000
10056 Rodick Road - Phase 3 (14th Ave to Esna Park) PA 500,000 500,000
10057 Sidewalk Requests 1,900,000 1,425,000 475,000 Pre-DCA
10058 Stormwater Utility Study 180,000 180,000
10060 Transportation Demand Management 280,000 280,000
10061 Watercourse Management 150,000 150,000
10062 Addiscott Court Road Improvements 25,000 25,000
10063 Unionville Main Street Parking Lot 750,000 750,000 Ramp Up Reserve, Property Owners, Unionville BIA
    TOTAL Engineering 10,604,000 40,000 785,200 5,961,300   3,817,500
         
    TOTAL Development Services 15,225,200 548,620 1,135,100 8,429,480   5,112,000  
         
CAO, Legal, HR, & Sustainability Office
 
Human Resources
10068 Attendance Management 100,000 100,000
    TOTAL Human Resources 100,000 100,000        
       
Sustainability Office
  10067 Green Print Community Sustainability Plan 300,000 300,000 Gas Tax
    TOTAL Sustainability Office 300,000         300,000
               
CAO's Office
  10065 Accessibility - Administration of Program for 2010 61,400 61,400 Carry Forward
    TOTAL Sustainability Office 61,400         61,400
       
    TOTAL CAO, Legal, HR, & Sustainability Office 461,400 100,000       361,400
             
Corporate Services  
   
ITS (requesting department in brackets)  
10071 Enterprise Asset Management Implementation (Fin & Asset Mgmt) 220,000 120,000 100,000 Carry Forward
10073 Apparatus - Mobile Computer (Fire) 9,000 9,000  
10074 Corporate Intelligent Scanning (Multi) 153,000 122,400 30,600 Development Fees, Waterworks Reserve
10076 Core - Base Architecture (ITS) 370,000 288,000 82,000 Development Fees, Waterworks Reserve
10077 Core - Phone System Phase 1 of 3 (ITS) 399,000 5,800 393,200 Carry Forward
10078 3M Equipment Lifecycle Replacement Phase 2 of 3 (Library) 111,900 111,900  
10082 High Accuracy GPS Units on Mobile Tablets (Waterworks) 22,600 22,600 Waterworks Reserve
10083 Radio Wireless Network Phase 2 of 3 (ITS) 240,000 174,760 65,240 Development Fees, Waterworks Reserve
10084 Core - Wide Area Network Install (ITS) 40,000 40,000  
10086 Amanda Audit Trail (Building Standards) 35,000 35,000 Development Fees, Carry Forward
10087 Mobile Devices for Engineering, Waste, Design (Multi) 34,000 4,250 29,750 Carry Forward
10352 POS Terminals and Enhancement Phase 2 of 2 (Finance) 30,200 30,200  
10356 New Computers for Public Access (Library) 22,600 22,600  
10357 Electronic Information Boards at Community Centres (Recreation) 12,500 12,500 Sponsorship Revenue
10359 Mobile Work Management Enhancements (Waterworks) 24,900 24,900 Waterworks Reserve
    TOTAL ITS 1,724,700 500,610 405,700 22,600   795,790  
             
Financial Services  
10091 Internal Project Management 705,900 302,800 211,100 192,000 Carry Forward
10093 Harmonized Sales Tax 545,000 146,300 398,700 Development Fees, Waterworks Reserve, Operating Account
    TOTAL Financial Services 1,250,900   302,800 357,400   590,700
       
    TOTAL Corporate Services 2,975,600 500,610 708,500 380,000   1,386,490
       
Community & Fire  Services
 
Museum
10096 Museum Artifact Restoration 15,000 15,000
10097 Museum Exhibitions 15,000 15,000
    TOTAL Museum 30,000   30,000      
           
Theatre
10101 Theatre Bar Equipment Replacement (Ice Machine & Dishwasher) 12,000 12,000
10105 Theatre Lighting Control Board Replacement 55,000 55,000
    TOTAL Theatre 67,000   67,000      
           
Arts Centres  
  10111 Community Room Wall Panel Replacement 16,200 16,200
10112 Courtyard Bench Replacement   10,800 10,800
    TOTAL Arts Centres 27,000   27,000      
           
Recreation & Library Construction  
9515 Thornhill Community Centre & Library Renovation 6,000,000 2,000,000 4,000,000 Infrastructure Stimulus Fund
    TOTAL Recreation & Library Construction 6,000,000   2,000,000     4,000,000  
             
Fire & Emergency Services  
  9518 Emergency Operations Centre Retrofit 1,000,000 334,000 666,000 Infrastructure Stimulus Fund
  10121 Air Cylinders 11,200 11,200
10122 Bunker Gear   118,300 118,300
10125 Fire Services Master Plan   100,000 100,000
10126 Firefighter Tools & Equipment   75,000 75,000
10127 Training/Education Facility Study   150,000 75,000 75,000 Waterworks Reserve
    TOTAL Fire & Emergency Services 1,454,500 75,000 538,500 100,000   741,000
       
Recreation Services  
9526 St. Roberts Artificial Turf and Bubble 3,200,000 120,000 1,080,000 2,000,000 Recreation Infrastructure Fund
9528 Markham Civic Centre Outdoor Skating Rink 3,530,000 153,000 1,377,000 2,000,000 Recreation Infrastructure Fund
10131 2010 Annual Recreation AED Program 5,000 5,000
10132 2010 Annual Recreation Aquatic Equipment 63,200 63,200
10133 2010 Annual Recreation Fitness Equipment 96,000 96,000
10134 2010 Annual Recreation Program Equipment 70,000 70,000
10135 2010 Annual Recreation Tables and Chair Replacement 42,000 42,000
10136 2010 Annual Recreation Thornlea Pool Program 130,000 130,000
10137 2010 Recreation  - Aquatic Audit   11,000 11,000
10138 2010 Recreation  - Pool Sanitization Upgrade 133,300 133,300
10140 Angus Glen C.C. - Cleaning Equipment 15,000 15,000
10141 Angus Glen C.C. - Interior/Exterior Painting 66,700 66,700
10142 Angus Glen C.C. - Scissor Lift   21,000 21,000
10143 Angus Glen C.C. - Toilet Partitions   58,600 58,600
10144 Armadale C.C. - Exterior Wall Caulking 5,000 5,000
10145 Armadale C.C. - Gym Lighting   30,000 30,000
10146 Armadale C.C. - Interior Painting   19,000 19,000
10147 Buttonville Womens Institute - Door Replacement 6,000 6,000
10148 Buttonville Womens Institute - Road Sign 6,000 6,000
10149 Centennial C.C. - Ceiling Tile Replacement 37,500 37,500
10150 Centennial C.C. - Exterior Wall Flashing and Caulking 10,000 10,000
10151 Centennial C.C. - Flooring Replacement 89,200 89,200
10154 Crosby Arena - Retaining Wall   7,000 7,000
10155 Crosby Arena - Rink Beam Painting   21,200 21,200
10156 Markham C.C. - Condensor Water Tank 10,000 10,000
10157 Markham C.C. - Emergency Exit Signs 7,000 7,000
10158 Markham C.C. - Flooring Replacement 12,000 12,000
10159 Markham Seniors Centre - HVAC Replacements 60,000 60,000
10160 Markham Seniors Centre - Kitchen Equipment 17,000 17,000
10161 Milliken Mills C.C. - Building Envelope Remediation   25,000 25,000
10163 Milliken Mills C.C. - Pool Lockers   25,000 25,000
10164 Milliken Mills C.C. - Vestibule Heater replacement 15,000 15,000
10165 Milliken Mills Soccer Dome - Rubber Flooring Replacement 60,000 60,000
10167 Mt Joy C.C. - Building Envelope Remediation 40,000 40,000
10168 R.J. Clatworthy Arena - Condensor Water Tank 10,000 10,000
10169 R.J. Clatworthy Arena - Floor Cleaning Equipment   20,000 20,000
10170 R.J. Clatworthy Arena - Flooring Replacement 40,000 40,000
10171 R.J. Clatworthy Arena - Rink boards Repair and Refacing 25,000 25,000
10172 Rouge River C.C. - Air Handling Unit 15,000 15,000
10173 Rouge River C.C. - Ceiling Tile Replacement 12,300 12,300
10174 Rouge River C.C. - Golf Course Equipment 48,000 48,000
10175 Rouge River C.C. - Golf Course Sprinkler System 160,000 160,000
10176 Rouge River C.C. - Pool Deck Replacement 34,000 34,000
10177 Rouge River C.C. - Pool Edge Regrouting 10,000 10,000
10178 Thornhill C.C. - Acoustic Tile Replacement 56,000 56,000
10180 Thornhill C.C. - Flooring replacement - Kitchen-Service Area 24,000 24,000
10181 Thornhill C.C. - Hall Exit Doors Replacement 80,000 80,000
10182 Thornhill C.C. - Refrigeration Piping   15,000 15,000
10184 Thornhill C.C. - West Arena Lead Remediation, Beam Painting 140,000 140,000
    TOTAL Recreation Services 8,633,000 38,000 2,138,000 2,457,000   4,000,000
       
Operations - Roads  
10192 Asphalt Resurfacing - Annual Program 6,250,800 6,250,800
10193 Augusta Court Fence Replacement   70,000 70,000
10194 Boulevard Repairs - Annual Program 53,000 53,000
10195 Cedar Grove Community Park- Parking Lot 40,000 40,000
10196 Emergency Repairs - Annual Program 106,100 106,100
10197 Entrance Feature Rehabilitation-Annual Program 31,800 31,800
10198 Localized Repairs - Curb & Sidewalk - Annual Program 530,600 348,400 182,200 Gas Tax
10200 Parking Lots - Annual Program   214,300 214,300
10201 Railway Crossing Improvements - Green Lane East of Bayview 53,100 53,100
10202 Retaining Walls Annual Program   72,800 72,800
10203 Route & Seal - Annual Program   83,200 83,200
10204 Secondary Roadworks-Annual Program 500,000 500,000 Secondary Roads Reserve
10205 Storm Sewer Inspection - Annual Program 106,100 106,100  
10206 Storm Water Retention Pond Maintenance - Annual Progran 51,000 51,000
10207 Traffic Signals Upgrades - Annual Program 112,900 112,900
10208 Upgraded Guiderail Installation - Annual Program 84,100 84,100
    TOTAL Operations - Roads 8,359,800 40,000 7,637,600     682,200
       
Operations - Parks  
  Trees for Tomorrow  
10221 Markham Trees for Tomorrow -Year 4 170,000 170,000  
10222 New Tree Planting in Parks - Annual Program 20,000 20,000
10225 Replacement of Boulevard/Park Trees - Annual Program 156,000   156,000        
    Subtotal - Trees for Tomorrow 346,000 190,000 156,000        
10216 Adopt a Park & Colour Your Corner - Annual Program 15,000 6,000 9,000 Carry Forward
10218 Dog Off Leash Area - Annual Program 40,000 8,000 32,000 Carry Forward
10219 Electrical & Cabling - Annual Program 83,200 68,200 15,000 Carry Forward
10220 Enhanced Cultural Practices - Year 4 of  5 150,000 150,000  
10223 Paving Pathways & Facilities - Annual Program 108,200 108,200
10224 Playstructure & Safety Resurfacing - Annual Program 216,400 216,400
10226 Sportsfield Maintenance & Reconstruction - Annual Program 119,000 119,000  
10227 Town Park Furniture / Amenities - Annual Program 129,800 129,800
10228 TRCA 50/50 Community Projects   40,000 20,000 20,000 TRCA
10229 Volunteer Ice Rink - Annual Program 30,000 30,000  
10230 Public Realm Streetscape Enhancement 150,000 150,000 Carry Forward
    TOTAL Operations - Parks 1,427,600 404,000 797,600     226,000
       
Operations - Traffic  
  10236 Traffic Control Signal Design & Construction- Annual Program 750,000 750,000 Carry Forward
10237 Traffic Operational Improvements - Annual Program 260,000 260,000 Carry Forward
    TOTAL Operations - Traffic 1,010,000         1,010,000
       
Facility Assets  
9516 Facility Accessibility Retrofits   3,200,000 1,067,000 2,133,000 Infrastructure Stimulus Fund
9517 Facility Energy Retrofits   3,000,000 500,000 2,500,000 Infrastructure Stimulus Fund, Gas Tax
10123 Cornell Fire Station   4,200,000 4,200,000
10124 Cornell Station - Furniture, Fixtures & Equipment 427,800 427,800
10241 Building Backflow Prevention - Annual Testing 102,000 62,000 40,000 Carry Forward
10242 Building condition Audits - Annual Program 78,300 78,300
10245 Civic Centre Improvements - Annual Program 240,200 12,000 228,200
10246 Ontario Building Code Audit   25,000 25,000
10247 Corporate Accommodations - Annual Program 200,000 200,000
10249 Fire Facility Improvements - Annual Program 90,400 90,400
10250 Library Facility Improvements - Annual Program 51,200 51,200
10252 Operations Facilities Improvements - Annual 327,100 327,100
10253 Other Facility Improvements - Annual Program 273,500 30,000 243,500
10254 Roofing Maintenance and Structural Adequacy - Annual Program 83,000 83,000
10255 Roofing Replacement Projects - Annual Program 1,455,300 1,455,300
10256 Satellite Community Centre Improvements - Annual Program 83,000 83,000
10260 Designated Substances Facility Audit 355,000 355,000
10262 Civic Centre Conversion to MDE Connection (Phase 2 of 3) 330,000 330,000 Gas Tax
10263 Markham Main Street Washroom   257,000 257,000
10264 Main Street Markham Washrooms - Storage Facility 43,000 43,000
    TOTAL Facility Assets 14,821,800 324,000 4,867,000 4,627,800   5,003,000
       
Right-of-Way Assets  
10267 Bridge Improvement-John St. W of Leslie St. (B42) 685,200 685,200
10270 Culvert Replacement- Thorny Brae Dr.  E of Yonge St. (C07) 894,000 894,000 Gas Tax
10271 Culvert Replacement with Pedestrian Bridge (C76) 224,000 224,000
10273 Pavement Condition Inspection and Pavement Mgmt. System Impl 104,000 104,000
10274 Ped. Bridge Replacement-Tannery Pond 30m/N Robinson St. -P56 250,000 250,000
10276 Streetlight Replacement - Town Centre Boulevard 265,200 265,200
10277 Streetlight Pole Replacement Program 258,800 258,800
10278 Streetlight Requests/Upgrading/Removal & replacement 100,000 100,000 Carry Forward
10279 Structures Inspection - Annual Program 2010 40,000 40,000
10280 Survey Monument Replacement - Annual Program 26,500 26,500
10281 Storm Sewer Upgrades   2,000,000 2,000,000 Gas Tax
    TOTAL Right-of-Way Assets 4,847,700   1,853,700     2,994,000
       
Operations - Fleet  
10286 Corporate Fleet Refurbishing - Annual Program 36,900 36,900
10287 Corporate Fleet Replacement - Annual Program 787,700 787,700
10288 New Equipment - Enhanced Cultural Practices - Year 4 of 5 45,000 45,000
10289 New Fleet - Operations   85,800 8,580 77,220
10290 Winter Maintenance Vehicles Purchased by Contractors 200,000 200,000
10300 Special Events Drinking Fountain Water Wagon 50,000 50,000 Waterworks Reserve
    TOTAL Operations - Fleet 1,205,400 53,580 824,600 277,220   50,000  
         
Waste Management  
10291 Clear Garbage Bag & Biodegradable Green Bin Bag Program 36,000 36,000
10292 Community Mailbox Recycling - Phase 3 of 8 50,000 50,000
10293 Implement Electronic Recycling   70,000 70,000
10294 Mission Green at Work - Phase 4 of 5 50,000 50,000
10295 Multi-Residential Organics Rollout - Phase 4 of 5 25,000 25,000
10296 Permanent Polystyrene Densifier   70,000 35,000 35,000 Stewardship Ontario
10297 Public Space & Special Event Recycling - Phase 4 of 5 38,000 38,000
    TOTAL Waste Management 339,000 304,000       35,000
       
Environmental Leadership  
10351 Annual Top Up - MESF Reserve 100,000 100,000
    TOTAL Environmental Leadership 100,000 100,000        
       
Markham Public Library  
10307 Replace Library Furniture and Equipment - Annual 62,500 62,500
10308 Replace Library Shelving - Annual Program 62,500 62,500
    TOTAL Library 125,000   125,000      
       
Waterworks  
10316 Articulating Forklift 60,000 60,000 Waterworks Reserve
10317 Calvert Road Pumping Station Pump Replacement 120,000 120,000 Waterworks Reserve
10318 Calvert Road Pumping Station Upgrades 50,000 50,000 Waterworks Reserve
10320 Cathodic Protection of Iron Watermains - Annual 476,000 476,000 Waterworks Reserve
10321 Cement Relining of Iron Watermains Program - Annual 1,380,000 1,380,000 Waterworks Reserve
10322 Inflow & Infiltration 260,000 260,000 Waterworks Reserve
10323 Permanent Flow Monitoring Stations 40,000 40,000 Waterworks Reserve
10324 Public Awareness Program for Water/Wastewater 25,000 25,000 Waterworks Reserve
10325 Rain Gauge 7,000 7,000 Waterworks Reserve
10326 Sanitary Lateral Inspection 306,000 306,000 Waterworks Reserve
10327 Sanitary Sewer Collection System 50,000 50,000 Waterworks Reserve
10328 Sanitary Sewer Const / Repl Design 2011 - Annual 210,000 210,000 Waterworks Reserve
10329 Sanitary Sewer Construction / Replacement Program - Annual 2,336,000 2,336,000 Waterworks Reserve
10330 Sanitary Sewer System Upgrade/Rehab Program - Annual 1,328,000 1,328,000 Waterworks Reserve
10331 Sanitary System Physical Condition Assessment - Annual 120,000 120,000 Waterworks Reserve
10332 Sanitary Trunk Sewer Zoom Inspection - Annual 62,000 62,000 Waterworks Reserve
10333 SDWA Licensing Program Financial Plan 50,000 50,000 Waterworks Reserve
10334 Supervisory Control & Data Acquisition (SCADA) 101,500 101,500 Waterworks Reserve
10335 Water Loss & Leak Detection (Year 1 of 5) 60,000 60,000 Waterworks Reserve
10336 Water Meter Replacement/Upgrade Program - Annual 450,000 450,000 Waterworks Reserve
10337 Water System Physical Condition Assessment - Annual 120,000 120,000 Waterworks Reserve
10338 Water System Supply Point Risk Management 105,000 105,000 Waterworks Reserve
10339 Water System Upgrade Program - Annual 193,000 193,000 Waterworks Reserve
10340 Watermain Construction and Replacement Program - Annual 2,500,000 2,500,000 Waterworks Reserve
10341 Watermain Construction Design 2011 - Annual 200,000 200,000 Waterworks Reserve
10343 Waterworks Transfer from Miller to 8100 Warden 200,000 200,000 Waterworks Reserve
    TOTAL Waterworks 10,809,500         10,809,500  
         
    TOTAL Community & Fire Services 59,257,300 1,338,580 20,906,000 7,462,020   29,550,700  
REPORT TOTALS 77,919,500 2,487,810 22,749,600 16,271,500 0 36,410,590