|
FIXED ASSET SCHEDULEPUBLIC WORKSPARKSASSET REPLACEMENT PROGRAMFIXED ASSET # YEAR MAKE DESCRIPTION LIFE QTYUNIT COST 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 20343% AVERAGE ANNUAL INFLATIONNASHOP MADERINK ICE SHAVER (2)1015,000 - - - - - - - - - - - - - - - - - NALITTLE WONDERSHO WALK BLOWER 5HP51500 - - - 586 - - - - 679 - - - - 787 - - - NATOROCCR POWERLITE 20" SNOWBLOWER51500 - 552 - - - - 640 - - - - 742 - - - - 860 NAMBMCD-WB WALK BEHIND BROOM1011,800 - 1,987 - - - - - - - - - 2,671 - - - - 3,096 NASTIHLKW 85 PADDLE BROOM51200 216 - - - - 249 - - - - 288 - - - - 334 - NAJOHN DEEREICE RINK BROOM1019,480 - - - - - 11,780 - - - - - - - - - 15,832 - 17,480 216 2,539 - 586 - 12,029 640 - 679 - 288 3,413 - 787 - 16,166 3,956 NA VARIOUS WEED WHIPS5 4 VARIES 162 166 - 305 181 186 192 - 353 210 216 223 - 409 243 251 258 NA VARIOUS CHAIN SAWS5 5 VARIES 758 221 284 586 724 870 283 330 679 839 1,008 419 382 787 973 1,169 721 NASTIHLLEAF BLOWERS55VARIES271 221 227 234 241 311 256 264 272 280 360 297 306 315 324 418 344 NA STIHL BACKPACK LEAF BLOWERS 5 2 300 - - 341 - 362 - - 395 - 420 - - 458 - 486 - - NABROYHILLWEED SPRAYER512,500 2,706 - - - - 3,107 - - - - 3,601 - - - - 4,175 - NAEARTHWAYFERTILIZER SPREADER51400 - - 455 - - - - 527 - - - - 611 - - - - NAVARIOUSEDGERS53VARIES162 - - 586 - 186 - - 679 - 216 - - 787 - 251 - NAVARIOUSTRIMMERS54VARIES- - 455 176 181 - - 527 204 210 - - 611 236 243 - - NASTIHLFS 86 BRUSH CUTTER51200 - - - - 241 - - - - 280 - - - - 324 - - NANAWHEEL BLOWER51275 298 - - - - 342 - - - - 396 - - - - - - NASTIHLHT75 POLE PRUNER 14'51400 - 442 - - - - 512 - - - - 594 - - - - - NASHOP MADESIGN PAINTING TRAILER1021,500 - - 1,706 - - - - 1,977 - - - - 2,292 - - - - NANATRAFFIC WARNING SIGNS5MLTP2,000 - - - 2,343 - - - - 2,716 - - - - 3,148 - - - NANATRAFFIC WARNING CONES5MLTP500 - - - - 603 - - - - 699 - - - - 811 - - NANATRAFFIC WARNING BLINKER BARRICADE5MLTP1,500 1,624 - - - - 1,864 - - - - 2,161 - - - - - - NANATRAFFIC WARNING BARRICADES5MLTP1,500 - 1,656 - - - - 1,920 - - - - 2,226 - - - - - NANAEVENT BARRICADES5MLTP1,500 - - 1,706 - - - - 1,977 - - - - 2,292 - - - - 18,535 5,980 2,705 5,174 4,228 2,534 6,866 3,162 5,998 4,902 2,937 7,959 3,758 6,954 5,683 3,405 6,263 1,323 TOTAL PARKS26,648 13,525 68,858 195,272 26,265 21,380 5,082 19,182 141,426 53,987 8,247 63,555 7,718 136,992 96,100 36,624 19,041 FOOTNOTES- (1)DUPLICATE REMOVED 26,648 13,525 68,858 195,272 26,265 21,380 5,082 19,182 141,426 53,987 8,247 63,555 7,718 136,992 96,100 36,624 19,041 (2)NOT SCHEDULED FOR REPLACEMENT Parkland/Sidewalks/Trees Rink Maintenance
|