|
City of Mounds ViewVehicle and Equipment Replacement FundTarget ActualEstimated Age Replacement Replacement Balance NewVeh. Year Original Replace Replacement In Balance Balance Surplus Remain To Be AnnualDept. Manufacturer Model No. Vin Acq. Cost Year Life Cost 2010 as of 12/10 as of 12/10 (Deficit) Life Funded CostPark CUSHMAN Turf-Truckster442 24290532007 12,023.85 2022 15 17,000 3 3,400.00 3,400.00 - 12 13,600.00 1,133.33 Park TORO Groundmaster443 2100003482002 29,765.69 2022 20- 8- - - 12- - Park JACOBSEN Turfcat T628D444 946714023462007 18,277.22 2017 10 24,000 3 7,200.00 7,200.00 - 7 16,800.00 2,400.00 Park EXEL HUSTL 4400464 0043401995 17,296.25 NA 10- 15- - - 0- - Park AEBI TERRATRAC TT705 465 90982003 78,214.25 2013 10 90,000 7 63,000.00 63,000.00 - 3 27,000.00 9,000.00 Park AEBI TERRATRAC TT75 466 140042005 74,839.81 2015 10 78,000 5 39,000.00 39,000.00 - 5 39,000.00 7,800.00 Park READY HAUL Tandem trailer467 475F192T9P1008317 1993 4,078.00 2018 25 7,000 17 4,760.00 4,760.00 - 8 2,240.00 280.00 Park JACOBSEN 084019471 84019031441997 15,550.59 2010 13 13,000 13 13,000.00 13,000.00 - 0- - Park WALKER MC 426HS472 4095981998 6,400.00 2010 12 10,500 12 10,500.00 10,500.00 - 0- - Park HOW PRICE 180 Aeriator477 HP-688-EC1995 47,496.87 NA 15- 15- - - 0- - Park TORO 328D Groundmaster 478 2200002342002 19,964.49 2022 20- 8- - - 12- - Park US CARGO Cargo trailer479 4X4UTS2103W012414 2003 2,923.00 2028 25 4,200 7 1,176.00 1,176.00 - 18 3,024.00 168.00 Park FORD Sterling/Precision480 2FZACHDC66AV96438 2005 126,221.86 2020 15 130,000 5 43,333.33 43,333.33 - 10 86,666.67 8,666.67 Park FORDF350 Pickup4811FDWF35586ED96586 2006 21,678.60 2016 10 24,000 4 9,600.00 9,600.00 - 6 14,400.00 2,400.00 Total Parks45,798.00 Total General Fund175,340.33 Storm STERLING SC-8000/ElginCrosswind 140 49HAADBV06DV11077 2005 126,082.37 2020 15 170,000 5 56,666.67 56,666.67 - 10 113,333.33 11,333.33 Storm CHEVY 3500 Flatbed122 1GCGK34K0JE197911 1988 12,463.75 2010 22 34,000 22 34,000.00 34,000.00 - 0- - Storm Water Fund Total:11,333.33 Water Interstate PoweGeneratorOrdered2008 83,125.61 2033 25 133,000 2 10,640.00 10,640.00 - 23 122,360.00 5,320.00 Water Water tower (fluted column) 500,000 gallon 1991 987,998.00 2011 20 800,000 19 760,000.00 288,973.00 (471,027.00) 1 511,027.00 511,027.00 Water GMC 2500 702 1GCGC24K6NE183394 1992 23,660.48 NA 0 - 18 - - - -18- - Water CAT446B Backhoe703 05BL006721995 88,281.05 2015 20 128,000 15 96,000.00 96,000.00 - 5 32,000.00 6,400.00 Water FORD 4X2 3/4 ton704 1FTNX20L93EA38826 2003 22,421.41 2013 10 28,000 7 19,600.00 19,600.00 - 3 8,400.00 2,800.00 Water ONAN Booster Station (generator) 705 J91043128819902011 21 125,000 20 119,047.62 119,047.62 - 1 5,952.38 5,952.38 Water FORD 4X2 3/4 Ton Pickup 706 1FTNF20L32EC81193 2002 25,761.85 2012 10 30,000 8 24,000.00 24,000.00 - 2 6,000.00 3,000.00 Water BOBCAT Hydraulic Frost Breaker 707 A00Y023172007 5,888.39 2022 15 6,000 3 1,200.00 1,200.00 - 12 4,800.00 400.00 Water Fund Total:534,499.38 Sewer FORD LT-8000 Vactor732 1FDZU82E2PVA40009 1993 235,716.85 2010 17 350,000 17 350,000.00 350,000.00 - 0- - Sewer FORD F250 4X2734 1FTNF20L11EA62781 2001 35,500.30 2011 10 30,000 9 27,000.00 27,000.00 - 1 3,000.00 3,000.00 Sewer FORD E350 Televising 735 1FTSS34P44HB43679 2004 122,300.49 2018 15 140,000 6 56,000.00 56,000.00 - 9 84,000.00 9,333.33 Sewer Fund Total:12,333.33 3,431,763.923,918,300 2,608,417.95 2,137,390.95 (471,027.00) 1,780,909.05 733,506.38 4
|