|
Fund: 480 Special Projects
<br />Account Description 2018 2019 2020
<br />Revenues
<br />2021 Description
<br />3610
<br />Investment income
<br />2,000
<br />2,000
<br />8,000
<br />4,000
<br />Estimated interest earnings at 2%.
<br />2,000
<br />2,000
<br />8,000
<br />4,000
<br />3972
<br />Transfers in
<br />75,000
<br />75,000
<br />75,000
<br />75,000
<br />Transfer from General Fund
<br />75,000
<br />75,000
<br />75,000
<br />75,000
<br />3993
<br />Bond proceeds
<br />G.O. Bonds for PW facility
<br />und: 480 Department: 4160
<br />Expenditures
<br />1230
<br />Supplies, equipment
<br />7,700
<br />Bullet Proof vests (7 officers @ $1,100 each)
<br />25,000
<br />CommCtr funiture
<br />32,700
<br />3030
<br />Other professional services
<br />20,000
<br />29,000
<br />-
<br />CommCtr upgrades (4 more cameras, ADA imp, door locks, garbage encl.)
<br />-
<br />-
<br />35,000
<br />CommCtr gym painting
<br />15,124
<br />CommCtr intrusion system update
<br />60,906
<br />CommCtr Banquet Ctr carpet
<br />-
<br />14,300
<br />-
<br />CommCtr Dividers (carryover $6,300)
<br />10,000
<br />-
<br />Siren upgrades (2 sirens)(Bronson, Mustang Circle)
<br />10,000
<br />-
<br />Roof management survey
<br />-
<br />15,000
<br />Trench Drian PW Shop
<br />-
<br />21,000
<br />-
<br />Codification of City Code
<br />60,000
<br />60,000
<br />Finance/Payroll/Utility Billing software upgrade (place holder)
<br />40,000
<br />29,300
<br />110,000
<br />171,030
<br />7030
<br />Capital, equipment > $5000
<br />-
<br />20,000
<br />-
<br />-
<br />Purchase copiers (3) Main copier, police, comm dev/finance (replace 2019)
<br />-
<br />-
<br />15,000
<br />-
<br />CommCtr Basketball hoops
<br />10,000
<br />10,000
<br />10,000
<br />10,000
<br />Park building video and door lock improvements (splash pad)
<br />18,000
<br />24,950
<br />-
<br />-
<br />Automatic Transfer switch (CH generator)(defer to 2019)
<br />38,000
<br />-
<br />Audio Visual upgrades for Banquet Center
<br />-
<br />43,340
<br />PW Bldg cameras, floor sealing, security system
<br />100,000
<br />City monument sign County H round -about gateway
<br />Website
<br />66,000
<br />198,290
<br />25,000
<br />10,000
<br />7050
<br />Construction > $25000
<br />300,000
<br />-
<br />-
<br />-
<br />PW Building Project (design phase)(construction in 2017)
<br />-
<br />25,000
<br />25,000
<br />PW floor sealing and ADA Doors (Carryover to 2021)
<br />483,000
<br />-
<br />-
<br />Splash Pad
<br />218,000
<br />-
<br />CH Park redesign
<br />-
<br />43,553
<br />43,553
<br />CommCtr HVAC Improvements (RTU-4,7 and VAV's)(carryover to 2020)
<br />8,555
<br />8,555
<br />DP swithches CH & CC (carryover to 2020)
<br />-
<br />128,000
<br />CommCtr. divider wall replacement & front counter gate
<br />25,000
<br />26,000
<br />30,000
<br />30,000
<br />CommCtr restrooms in gym locker rooms
<br />-
<br />-
<br />120,000
<br />75,000
<br />CH Conference room, harden dais & other misc. imp.
<br />257,000
<br />175,000
<br />-
<br />Remodel PD and CH Basement (carryover from 2019)
<br />1,026,000
<br />335,108
<br />530,108
<br />130,000
<br />9900
<br />!Transfer to Debt Service Fund
<br />126,284
<br />February Interest Payment on PW CIP Bonds
<br />126,284
<br />1,258,284 562,698 665,108 343,730
<br />-83.17%-55.28% 18.20%-48.32%
<br />33
<br />
|