2012 - 2017 Proposed Capital Maintenance Improvement Program - EQUIPMENT BY FUNDDepartment Priority Equipment Description7/12/2012Account CodeDistribution 2012 2013 2014 2015 2016 20172012 - 2017Total2560 - Crime Scene Investigation Van (2015-2017 LF) 0 0 0 10,000 10,000 10,000 30,0002561 - Firing Range Van (2015-2017 LF) 0 0 0 12,000 12,000 12,000 36,00020 2563 - Animal Cage Replacment 0 0 20,000 0 20,000 40,0002 2565 - Sedans - Midsize CIB (2013-2015 LF) - 6 cars 110-025-0001-5411 0 60,000 60,000 60,000 180,0002567 - Sedans Midsize CIB (2014-2016 LF) - 12 cars 0 120,000 120,000 120,000 360,0002567 - Sedans Midsize CIB (2015-2017 LF) - 12 cars 0 120,000 120,000 120,000 360,00026 2570 - Bomb Vans for 2014 (1) 2016 (1) 0 0 25,000 0 25,000 50,00023 296 - Investigation AV Equipment 0 0 10,000 10,000 10,000 30,000Computer Equip Replacements (2014-2016 LF) 0 0 36,500 36,500 36,500 109,500Computer Equip Replacements (2015-2017LF) 0 0 38,000 38,000 38,000 114,000Computer Equip Replacements (2015-2017 LF) 0 38,500 38,500 38,500 115,500Crime Scene Investigation Van (2015-2017 LF) 0 0 11,500 11,500 11,500 34,5001 Key Fobs (3yr cycle. Renew in 2012 & 2015) 110-025-0001-5416 25,000 0 27,000 52,0001 Police Vehicles (20) (2013-2015 LF) 110-025-0001-5411 208,000 208,000 208,000 624,000Replace Admin Phone at Comm Ctr 0 0 123,000 123,000Special Enforcement Truck (2015-2017LF) 0 0 0 11,000 11,000 11,000 33,000Special Enforcement Truck (2014-2016LF) 12,000 12,000 12,000 36,000Upgrade Internet Equipment 110-025-0001-5416 10,000 0 0 10,000 10,000 10,000 40,00019 Replace Tasers in Operations, 25 units 0 0 25,000 25,000 50,00010 Replace in-car video cameras 0 0 153,100 153,10013 Cisco Switch/Router & Firewall Replacement 0 90,000 90,00011 HP Server & Tape Backup Replacement 0 125,000 125,0007 Telephone System Replacement 0 45,771 45,7711 Police Vehicles (40) (2014-2016 LF) 420,000 420,000 420,000 1,260,0001 Police Vehicles (40) (2015-2017 LF) 420,000 420,000 420,000 1,260,000Computer Equip Replacements (14-16 LF) 39,500 39,500 39,500 118,500CAD/Record Man"CAD/Record Management System 0 0 250,000 250,000ShotSpotter 0 0 0 800,000 120,000 920,00018 Auto Vehicle Locator (AVL) system 0 60,000 60,000 120,00014 Enterprise Video/Audio Recording Solution 0 250,000 30,000 30,000 30,000 340,000Total 162,670 460,400 2,380,871 2,520,400 2,832,000 1,308,000 9,664,341Fire 1 3475+ST 2009 Suburban (2011-2015 LF) 7,600 7,600 7,600 7,600 30,4001 311 - Computer Systems Upgrades 0 30,000 100,000 130,0002631 341 - Pumper (2004-2013 LF) 32,000 32,000 64,0001 3416+ST - Pumpers - 2 (2002-2016 LF) 60,000 60,000 60,000 60,000 60,000 60,000 360,0001 342+ST - Quint (2003-2012 LF) 76,000 76,0001 3429+ST - Pumpers - 2 (2003-2012 LF) 72,000 72,0001 3434+ST - Haz-Mat Operations Unit (2004-2013 LF) 28,800 28,800 57,6001 3435+ST - Quint (2004-2013 LF) 64,000 64,000 128,0001 3436 - Haz-Mat Support Unit (2005-2014 LF) 32,800 32,800 32,800 98,4001 3439 - 2005 Pumpers - 2 (2006-2015 LF) 75,935 75,935 75,935 75,935 303,7401 3445+ST - 2006 Pumper (2007-2016 LF) 41,326 41,326 41,326 41,326 41,326 206,6302012 - 2017 PROPOSED CMIP EQUIPMENT
Department Priority Equipment Description2642012 - 2017 Proposed Capital Maintenance Improvement Program - EQUIPMENT BY FUND7/12/2012Account CodeDistribution 2012 2013 2014 2015 2016 20172012 - 2017Total1 3446+ST - Foam Truck (2007-2016 LF) 41,326 41,326 41,326 41,326 41,326 206,6301 3449+ST - 2010 Quint (2012-2021 LF) 81,000 81,0002 3450 - 2007 Tanker (2014-2023 LF) 0 0 40,000 40,000 40,000 40,000 160,0001 3451 - 2008 Pumper (2011-2020 LF) 47,100 47,100 47,100 47,100 47,100 47,100 282,6001 3453 - 2008 Van (2013-2015 LF) 0 10,000 10,000 10,000 30,0001 3454 - 2008 Support Vehicle (2013-2015 LF) 0 11,500 11,500 11,500 34,5001 3455 - 2008 Support Vehicles - 2 (2014-2016 LF) 0 0 23,000 23,000 23,000 69,0001 3456 - 2009 Pumpers - 1 (2013-2022 LF) 0 41,000 41,000 41,000 41,000 41,000 205,0001 3457 - 2009 Support Vehicles (2014-2016 LF) 0 0 11,500 11,500 11,500 34,5002 3458 - 2009 Support Vehicles - 2 (2014-2016 LF) 0 0 23,000 23,000 23,000 69,0001 3459 - 2009 Aerials - 1 (2014-2023 LF) 0 0 80,000 80,000 80,000 80,000 320,0002 3460 - 2010 Support Vehicles - 2 (2014-2016 LF) 0 0 25,000 25,000 25,000 75,0002 3461 - 2010 One Ton Training Van (2014-2016LF) 0 0 10,000 10,000 10,000 30,0002 3462 - 2010 Support Vehicles (Supp) (2014-2016 LF) 0 0 12,500 12,500 12,500 37,5001 3463 - 2010 Treadmill Ergometer (2014-2016 LF) 0 0 7,000 7,000 7,000 21,0001 3464 - 2010 Pumpers - 2 (2014-2023 LF) 0 80,000 80,000 80,000 80,000 320,0002 3465 - 2007 Accela Module - Inspection Records 0 0 175,000 12,500 12,500 200,0001 3466 - 2010 AED Replacement Program 0 0 80,000 80,0001 3467 - 2011 Rescue Unit (2014-2023 LF)2 0 0 75,000 75,000 75,000 75,000 300,0003 3468 - 2013 Support Vehicles (2015-2017 LF) 27,500 27,500 27,500 82,5001 3469 - 2011 Aerial (2015-2024 LF) 0 0 0 85,000 85,000 85,000 255,0002 3470 - 2010 Fire Inspection Vehicles (2014-2016 LF) 0 0 27,000 27,000 27,000 81,0001 3471 - 2008 Case Management Reference 0 6,000 6,0003 3472 - 2013 Fire Pumpers - 2 (2016-2025 LF) 0 0 0 80,000 80,000 160,0003 3473 - 2013 Fire Brush Truck (2014-2016LF) 0 24,000 24,000 24,000 72,0002 3474 - 2013 Quint (2014-2023 LF) 0 60,000 60,000 60,000 60,000 240,0001 3476 - 2011 Pumper (2015-2024 LF) 0 0 0 37,000 37,000 37,000 111,0001 351 - 2007 Monitor/Defibrillator Replacements 0 40,000 54,000 54,000 148,0001 371 - 2007 Thermal Imaging Cameras 0 30,000 40,000 70,0001 Fire Equipment Grant Match+ST 106,279 106,2793 2013 Support Vehicles 3/yr 0 0 120,000 120,000 135,000 375,0003 2013 Support Vehicles 2 (2015-2017LF) 0 27,000 27,000 27,000 81,0003 2013 Brush Truck 3 (2015-2017 LF) 0 0 80,000 80,000 80,000 240,0004 2014 Brush Truck 2 (2016-2018 LF) 0 0 54,000 54,000 108,0003 2014 Pumper 2 (2016-2025 LF) 0 0 110,000 110,000 220,0003 2014 Quint (2015-2024 LF) 0 80,000 80,000 80,000 240,0004 2015 Pumper 1 (2016-2025 LF) 0 50,000 50,000 100,0004 2015 Quint (2016-2025 LF) 0 80,000 80,000 160,0004 2015 Brush Truck (2016-2018LF) 0 30,000 30,000 60,0004 2015 Air Trailer Truck 50,000 50,0003 2015 Technical Rescue Unit (2015-2024 LF) 40,000 40,000 40,000 120,0004 2016 Haz Mat Support Unit (2016-2025 LF) 20,000 20,000 40,0004 2016 Support Vehicles 3 (2016-2018LF) 42,000 42,000 84,0002012 - 2017 PROPOSED CMIP EQUIPMENT
- Page 1 and 2:
Table of Contents2012 Amended and 2
- Page 3 and 4:
Unified Government of Wyandotte Cou
- Page 5 and 6:
Highlights and Issues2012 Amended a
- Page 7 and 8:
The policy guidelines were develope
- Page 9 and 10:
Government Commission has adopted a
- Page 11 and 12:
With consolidation, the Unified Gov
- Page 13 and 14:
The 2013 Proposed Budget calls for
- Page 15 and 16:
The just announced designation of t
- Page 17 and 18:
Vision StatementWyandotte County is
- Page 20 and 21:
Eliminate BPU PILOT(Payment-in-lieu
- Page 22 and 23:
2013 Proposed BudgetCity General Fu
- Page 24 and 25:
NewDevelopment•Livestrong Sportin
- Page 26 and 27:
Residential Housing• Multi Family
- Page 28 and 29:
CURRENT REVENUETRENDS• Property T
- Page 30:
Budget CalendarMay 17 7PM 1 st Publ
- Page 33 and 34:
Unified Government of Wyandotte Cou
- Page 35 and 36:
NOTICE OF BUDGET HEARINGState of Ka
- Page 37 and 38:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 39 and 40:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 41 and 42:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 43 and 44:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 45 and 46:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 47 and 48:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 49 and 50:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 51 and 52:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 53 and 54:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 55 and 56:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 57 and 58:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 59 and 60:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 61 and 62:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 63 and 64:
UNIFIED GOVERNMENTWYANDOTTE COUNTY/
- Page 65 and 66:
UNIFIED GOVT. OF WYANDOTTE CO./KANS
- Page 67 and 68:
Unified Government of Wyandotte Cou
- Page 69 and 70:
Unified Government of Wyandotte Cou
- Page 71 and 72:
Preface - 40
- Page 73 and 74:
Unified Government of Wyandotte Cou
- Page 75 and 76:
Unified Government of Wyandotte Cou
- Page 77 and 78:
Unified Government of Wyandotte Cou
- Page 80 and 81:
Unified Government of Wyandotte Cou
- Page 82 and 83:
Unified Government of Wyandotte Cou
- Page 84 and 85:
Unified Government of Wyandotte Cou
- Page 86 and 87:
Unified Government of Wyandotte Cou
- Page 88 and 89:
Unified Government of Wyandotte Cou
- Page 90 and 91:
Unified Government of Wyandotte Cou
- Page 92 and 93:
Unified Government of Wyandotte Cou
- Page 94 and 95:
Unified Government of Wyandotte Cou
- Page 96:
Unified Government of Wyandotte Cou
- Page 99 and 100:
Division Overview:Unified Governmen
- Page 101 and 102:
Division Overview:Unified Governmen
- Page 104 and 105:
Unified Government of Wyandotte Cou
- Page 106 and 107:
Unified Government of Wyandotte Cou
- Page 108 and 109:
Unified Government of Wyandotte Cou
- Page 110:
Unified Government of Wyandotte Cou
- Page 113 and 114:
Unified Government of Wyandotte Cou
- Page 115 and 116:
Unified Government of Wyandotte Cou
- Page 118 and 119:
Unified Government of Wyandotte Cou
- Page 120 and 121:
Unified Government of Wyandotte Cou
- Page 122 and 123:
Unified Government of Wyandotte Cou
- Page 124 and 125:
Unified Government of Wyandotte Cou
- Page 126 and 127:
Unified Government of Wyandotte Cou
- Page 128 and 129:
Unified Government of Wyandotte Cou
- Page 130 and 131:
Unified Government of Wyandotte Cou
- Page 132 and 133:
Unified Government of Wyandotte Cou
- Page 134 and 135:
Unified Government of Wyandotte Cou
- Page 136 and 137:
Unified Government of Wyandotte Cou
- Page 138 and 139:
Unified Government of Wyandotte Cou
- Page 140 and 141:
Unified Government of Wyandotte Cou
- Page 143 and 144:
Unified Government of Wyandotte Cou
- Page 145 and 146:
Unified Government of Wyandotte Cou
- Page 147 and 148:
Unified Government of Wyandotte Cou
- Page 149 and 150:
Unified Government of Wyandotte Cou
- Page 151 and 152:
Unified Government of Wyandotte Cou
- Page 153 and 154:
Unified Government of Wyandotte Cou
- Page 155 and 156:
Unified Government of Wyandotte Cou
- Page 157 and 158:
Unified Government of Wyandotte Cou
- Page 159 and 160:
Unified Government of Wyandotte Cou
- Page 161:
Unified Government of Wyandotte Cou
- Page 164 and 165:
Unified Government of Wyandotte Cou
- Page 167 and 168:
Unified Government of Wyandotte Cou
- Page 169 and 170:
Unified Government of Wyandotte Cou
- Page 171 and 172:
100
- Page 173 and 174:
Unified Government of Wyandotte Cou
- Page 175 and 176:
Unified Government of Wyandotte Cou
- Page 177 and 178:
Unified Government of Wyandotte Cou
- Page 179 and 180:
Unified Government of Wyandotte Cou
- Page 181 and 182:
Unified Government of Wyandotte Cou
- Page 183 and 184:
Unified Government of Wyandotte Cou
- Page 185 and 186:
Unified Government of Wyandotte Cou
- Page 187 and 188:
Unified Government of Wyandotte Cou
- Page 189 and 190:
Unified Government of Wyandotte Cou
- Page 191 and 192:
Unified Government of Wyandotte Cou
- Page 193 and 194:
Unified Government of Wyandotte Cou
- Page 195 and 196:
124
- Page 197 and 198:
126
- Page 199 and 200:
Unified Government of Wyandotte Cou
- Page 201 and 202:
130
- Page 203 and 204:
132
- Page 205 and 206:
Community Services2012 Amended and
- Page 207 and 208:
Unified Government of Wyandotte Cou
- Page 209 and 210:
Unified Government of Wyandotte Cou
- Page 211 and 212:
Unified Government of Wyandotte Cou
- Page 213 and 214:
Unified Government of Wyandotte Cou
- Page 215 and 216:
Unified Government of Wyandotte Cou
- Page 217 and 218:
Unified Government of Wyandotte Cou
- Page 219 and 220:
Unified Government of Wyandotte Cou
- Page 221 and 222:
Unified Government of Wyandotte Cou
- Page 223 and 224:
Unified Government of Wyandotte Cou
- Page 225 and 226:
Unified Government of Wyandotte Cou
- Page 227 and 228:
Unified Government of Wyandotte Cou
- Page 229 and 230:
Unified Government of Wyandotte Cou
- Page 231 and 232:
Unified Government of Wyandotte Cou
- Page 233 and 234:
Unified Government of Wyandotte Cou
- Page 235 and 236:
Unified Government of Wyandotte Cou
- Page 237 and 238:
Unified Government of Wyandotte Cou
- Page 239 and 240:
Unified Government of Wyandotte Cou
- Page 241 and 242:
Unified Government of Wyandotte Cou
- Page 243 and 244:
Unified Government of Wyandotte Cou
- Page 245 and 246:
Unified Government of Wyandotte Cou
- Page 247 and 248:
Unified Government of Wyandotte Cou
- Page 249 and 250:
Unified Government of Wyandotte Cou
- Page 251 and 252:
Unified Government of Wyandotte Cou
- Page 253 and 254:
Unified Government of Wyandotte Cou
- Page 255 and 256:
Unified Government of Wyandotte Cou
- Page 257 and 258:
Unified Government of Wyandotte Cou
- Page 259 and 260:
Unified Government of Wyandotte Cou
- Page 261 and 262:
Unified Government of Wyandotte Cou
- Page 263 and 264:
Unified Government of Wyandotte Cou
- Page 265 and 266:
Unified Government of Wyandotte Cou
- Page 267 and 268:
Unified Government of Wyandotte Cou
- Page 269 and 270:
Unified Government of Wyandotte Cou
- Page 271 and 272:
Division Overview:Unified Governmen
- Page 273 and 274:
Unified Government of Wyandotte Cou
- Page 275 and 276:
Unified Government of Wyandotte Cou
- Page 277 and 278:
Unified Government of Wyandotte Cou
- Page 279 and 280:
Unified Government of Wyandotte Cou
- Page 281 and 282:
Unified Government of Wyandotte Cou
- Page 283 and 284: Unified Government of Wyandotte Cou
- Page 285 and 286: Unified Government of Wyandotte Cou
- Page 287 and 288: 216
- Page 289 and 290: Division Overview:Unified Governmen
- Page 291 and 292: Unified Government of Wyandotte Cou
- Page 293 and 294: 222
- Page 295 and 296: Unified Government of Wyandotte Cou
- Page 297 and 298: 226
- Page 299 and 300: Division Overview:Unified Governmen
- Page 301 and 302: Unified Government of Wyandotte Cou
- Page 303 and 304: Unified Government of Wyandotte Cou
- Page 305 and 306: Unified Government of Wyandotte Cou
- Page 307 and 308: Unified Government of Wyandotte Cou
- Page 309 and 310: Division Overview:Unified Governmen
- Page 311 and 312: Unified Government of Wyandotte Cou
- Page 313 and 314: Other Programs2012 Amended and 2013
- Page 315 and 316: Unified Government of Wyandotte Cou
- Page 317 and 318: Unified Government of Wyandotte Cou
- Page 319 and 320: Unified Government of Wyandotte Cou
- Page 321 and 322: 2012 - 2017 Proposed Capital Mainte
- Page 323 and 324: 2012 - 2017 Proposed Capital Mainte
- Page 325 and 326: 2012 - 2017 Proposed Capital Mainte
- Page 327 and 328: 2012 - 2017 Proposed Capital Mainte
- Page 329 and 330: 2012 - 2017 Proposed Capital Mainte
- Page 331 and 332: ProjectType Priority DescriptionEco
- Page 333: 2012 - 2017 Proposed Capital Mainte
- Page 337 and 338: 2012 - 2017 Proposed Capital Mainte
- Page 339 and 340: 2012 - 2017 Proposed Capital Mainte
- Page 341 and 342: 2012 - 2017 Proposed Capital Mainte
- Page 343 and 344: Appendix2012 Amended and 2013 Propo
- Page 345 and 346: 2012 Amended/2013 Proposed Operatin
- Page 347 and 348: Interest Income,$100,000,
- Page 349 and 350: Property, Motor Vehicle and Sales T
- Page 351 and 352: Property, Motor Vehicle and Sales T
- Page 353 and 354: Revenue Detail by FundFund Revenue
- Page 355 and 356: Revenue Detail by FundFund Revenue
- Page 357 and 358: Revenue Detail by FundFund Revenue
- Page 359 and 360: Appendix - 17
- Page 361 and 362: Unified Government of Wyandotte Cou
- Page 363 and 364: Appendix - 21
- Page 365 and 366: Unified Government of Wyandotte Cou
- Page 367 and 368: Unified Government of Wyandotte Cou
- Page 369 and 370: Unified Government of Wyandotte Cou
- Page 371 and 372: Unified Government of Wyandotte Cou
- Page 373 and 374: Unified Government of Wyandotte Cou
- Page 375 and 376: Unified Government of Wyandotte Cou
- Page 377 and 378: Appendix - 35
- Page 379 and 380: Unified Government of Wyandotte Cou
- Page 381 and 382: Appendix - 39
- Page 383 and 384: UNIFIED GOVERNMENT OF WYANDOTTE COU
- Page 385 and 386:
UNIFIED GOVERNMENT OF WYANDOTTE COU
- Page 387 and 388:
UNIFIED GOVERNMENT OF WYANDOTTE COU
- Page 389 and 390:
UNIFIED GOVERNMENT OF WYANDOTTE COU
- Page 391 and 392:
Appendix - 49
- Page 393 and 394:
Unified Government of Wyandotte Cou
- Page 395 and 396:
Unified Government of Wyandotte Cou