Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
June 2017 Equipment Replacement Fund
2017 Equipment Replacement Fund (CIP) - Fund 5700 2017 June YTD Budget Total Actual Remaining Revenues: Proceeds - Certificate of Indebtedness 800,000 0 0 (800,000) Sale of Assets 35,000 29,000 48,000 13,000 Miscellaneous 0 2,462 4,396 4,396 Interest Earnings (allocated at year end)28,831 0 0 (28,831) Total Revenues 863,831 31,462 52,396 (811,435) Expenditures: Program #Project Number Project Name 5700 Bond Expenditures 0 0 0 0 5701 V&E-001 Marked Squad Cars (Police)80,000 1,331 154,764 (74,764)(3) (1)5702 V&E-002 Computers and Printers (Finance)105,000 23,372 45,808 59,192 V&E-021 Vibratory Asphalt Roller (street)45,000 0 0 45,000 5762 V&E-026 Pickup Truck (Park)40,000 29,660 29,660 10,340 5760 V&E-037 Aerial Ladder (Fire)400,000 0 52,243 347,757 V&E-038 Streetscape Banners (Street)25,000 0 0 25,000 V&E-070 Single Axle Dump Truck (Street)225,000 0 0 225,000 V&E-073 Sidewalk Snowblower (Street)110,000 0 0 110,000 5786 V&E-083 Passenger Vehicle (Fire)40,000 0 0 40,000 5757 V&E-099 Asphalt Hot Box (Street)45,000 30,737 30,737 14,263 V&E-108 Unmarked Police Vehicle (Police)40,000 0 0 40,000 5771 V&E-120 Field Line Painter 20,000 0 14,565 5,435 V&E-121 Tasers (Police)16,000 0 0 16,000 V&E-126 Tack Sprayer (Street)60,000 0 0 60,000 5746 V&E-128 Utility Tractor (Park)105,000 101,241 101,241 3,759 V&E-130 Rotary Mower (Park)25,000 0 0 25,000 V&E-135 Body Cameras/Dash Cams/Software (Police)220,000 0 0 220,000 (2) V&E-150 Asset Management Software 60,000 0 0 60,000 Total Expenditures 1,661,000 186,341 429,018 951,982 (1) Computers are replaced every 4-5 years and purchased throughout the year based on available time. (2) In 2016, a transfer was made to the equipment replacement fund to purchase video dash cams and body cameras together. (3) Marked Squads include a replacement for a squad that was totaled in 2017.