|
City of Boise FY04/FY05 Budget: Equipment List - Customer and Support Services
|
|
|
| Priorities |
| D |
|
IT |
|
Project Description |
Dept ID |
Qty |
New/Rpl |
Request |
Revenue |
Net Request |
M&O |
Net Target |
Target |
Equipment Requests FY 2004 | | 1 |
1 |
Computer |
1723 |
1.0000 |
R |
1,300 |
0 |
1,300 |
0 |
1,300 |
53,200 |
| 1 |
0 |
Test Equipment Replacement |
1715 |
1.0000 |
R |
16,500 |
0 |
16,500 |
0 |
17,800 |
|
| 1 |
0 |
Mail Delivery Van |
1754 |
1.0000 |
R |
16,200 |
0 |
16,200 |
0 |
34,000 |
|
| 1 |
0 |
Replacement Truck |
1776 |
1.0000 |
R |
16,000 |
0 |
16,000 |
0 |
50,000 |
|
| 1 |
1 |
Computer |
1742 |
1.0000 |
R |
1,700 |
0 |
1,700 |
0 |
51,700 |
|
| 1 |
1 |
Computers |
1702 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
52,700 |
|
| 2 |
2 |
Monitors |
1702 |
1.0000 |
R |
400 |
0 |
400 |
0 |
53,100 |
|
| 3 |
3 |
Peripherals |
1702 |
1.0000 |
R |
100 |
0 |
100 |
0 |
53,200 |
|
| Total 2004 | 53,200 |
0 |
53,200 |
0.00 | |
Equipment Requests FY 2005 | | 1 |
1 |
electronic scanner |
1722 |
1.0000 |
R |
9,800 |
0 |
9,800 |
0 |
9,800 |
47,940 |
| 1 |
0 |
vehicle replacement |
1715 |
1.0000 |
R |
9,000 |
0 |
9,000 |
0 |
18,800 |
|
| 1 |
0 |
Camera for printing press |
1752 |
1.0000 |
R |
3,000 |
0 |
3,000 |
0 |
21,800 |
|
| 1 |
0 |
Replacement Truck |
1776 |
1.0000 |
R |
15,027 |
0 |
15,027 |
0 |
36,827 |
|
| 1 |
1 |
Computer |
1741 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
37,827 |
|
| 1 |
1 |
Computer |
1702 |
2.0000 |
R |
2,000 |
0 |
2,000 |
0 |
39,827 |
|
| 2 |
0 |
Mail truck shell |
1754 |
1.0000 |
N |
1,300 |
0 |
1,300 |
0 |
41,127 |
|
| 2 |
2 |
Computer |
1742 |
1.0000 |
R |
3,632 |
0 |
3,632 |
0 |
44,759 |
|
| 2 |
2 |
Monitor |
1702 |
1.0000 |
R |
400 |
0 |
400 |
0 |
45,159 |
|
| 3 |
3 |
Peripherals |
1702 |
1.0000 |
R |
100 |
0 |
100 |
0 |
45,259 |
|
| 4 |
0 |
Printer |
1702 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
46,259 |
|
| 5 |
0 |
Fax Machine |
1702 |
1.0000 |
R |
500 |
0 |
500 |
0 |
46,759 |
|
| 6 |
0 |
Other office equipment |
1702 |
1.0000 |
R |
1,181 |
0 |
1,181 |
0 |
47,940 |
|
| Total 2005 | 47,940 |
0 |
47,940 |
0.00 | |
Equipment Requests FY 2006 | | 0 |
0 |
PC replacements |
1715 |
5.0000 |
R |
5,000 |
0 |
5,000 |
0 |
5,000 |
47,940 |
| 0 |
0 |
Test Equipment Replacement |
1715 |
1.0000 |
R |
22,000 |
0 |
22,000 |
0 |
27,000 |
|
| 0 |
0 |
2-color printing press |
1752 |
1.0000 |
R |
40,000 |
0 |
40,000 |
0 |
67,000 |
|
| 0 |
0 |
Computer |
1752 |
1.0000 |
R |
1,500 |
0 |
1,500 |
0 |
68,500 |
|
| 0 |
0 |
Folder rebuild |
1752 |
1.0000 |
R |
3,000 |
0 |
3,000 |
0 |
71,500 |
|
| 0 |
0 |
Graphic Design software |
1752 |
1.0000 |
R |
500 |
0 |
500 |
0 |
72,000 |
|
| 0 |
0 |
Mail Delivery Van |
1754 |
1.0000 |
R |
14,700 |
0 |
14,700 |
0 |
86,700 |
|
| 0 |
0 |
Central Services PC Replaceme |
1752 |
1.0000 |
R |
1,500 |
0 |
1,500 |
0 |
88,200 |
|
| 0 |
0 |
Govt Bldgs City Hall Chiller |
1771 |
1.0000 |
R |
100,000 |
0 |
100,000 |
0 |
188,200 |
|
| 0 |
0 |
Govt Bldgs PC Replacements |
1771 |
1.0000 |
R |
1,500 |
0 |
1,500 |
0 |
189,700 |
|
| 0 |
0 |
Govt Bldgs Vehicle Replacement |
1771 |
1.0000 |
R |
18,000 |
0 |
18,000 |
0 |
207,700 |
|
| 0 |
0 |
Parking Electronic Hand Held U |
1740 |
1.0000 |
R |
30,000 |
0 |
30,000 |
0 |
237,700 |
|
| 0 |
0 |
Purchasing PC Replacements |
1702 |
3.0000 |
R |
7,500 |
0 |
7,500 |
0 |
245,200 |
|
| 0 |
0 |
COMPUTER EQUIPMENT |
1776 |
1.0000 |
N |
1,500 |
0 |
1,500 |
0 |
246,700 |
|
| 0 |
0 |
Replacement Truck |
1776 |
1.0000 |
R |
16,000 |
0 |
16,000 |
0 |
262,700 |
|
| 0 |
0 |
ELECTRONIC PARKING METERS |
1740 |
10.0000 |
N |
2,700 |
0 |
2,700 |
0 |
265,400 |
|
| 0 |
0 |
Vehicle |
1741 |
1.0000 |
R |
17,000 |
0 |
17,000 |
0 |
282,400 |
|
| 0 |
0 |
Computer |
1702 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
283,400 |
|
| 0 |
0 |
Monitor |
1702 |
1.0000 |
R |
400 |
0 |
400 |
0 |
283,800 |
|
| 0 |
0 |
Other office equipment |
1702 |
1.0000 |
R |
500 |
0 |
500 |
0 |
284,300 |
|
| 0 |
0 |
Peripherals |
1702 |
1.0000 |
R |
100 |
0 |
100 |
0 |
284,400 |
|
| Total 2006 | 284,400 |
0 |
284,400 |
0.00 | |
Equipment Requests FY 2007 | | 0 |
0 |
Communications Spares |
1715 |
1.0000 |
R |
15,000 |
0 |
15,000 |
0 |
15,000 |
47,940 |
| 0 |
0 |
PC replacements |
1715 |
3.0000 |
R |
9,000 |
0 |
9,000 |
0 |
24,000 |
|
| 0 |
0 |
1-color printing press |
1752 |
1.0000 |
R |
6,000 |
0 |
6,000 |
0 |
30,000 |
|
| 0 |
0 |
Computer |
1752 |
1.0000 |
R |
1,500 |
0 |
1,500 |
0 |
31,500 |
|
| 0 |
0 |
Graphic Design computer |
1752 |
1.0000 |
R |
2,500 |
0 |
2,500 |
0 |
34,000 |
|
| 0 |
0 |
Graphic Design software |
1752 |
1.0000 |
R |
500 |
0 |
500 |
0 |
34,500 |
|
| 0 |
0 |
Central Services PC Replaceme |
1752 |
1.0000 |
R |
1,500 |
0 |
1,500 |
0 |
36,000 |
|
| 0 |
0 |
Govt Bldgs Vehicle Replacement |
1771 |
1.0000 |
R |
18,000 |
0 |
18,000 |
0 |
54,000 |
|
| 0 |
0 |
Parking Vehicle Replacement Po |
1742 |
1.0000 |
R |
16,000 |
0 |
16,000 |
0 |
70,000 |
|
| 0 |
0 |
Purchasing FAX Machine Replace |
1702 |
1.0000 |
R |
1,800 |
0 |
1,800 |
0 |
71,800 |
|
| 0 |
0 |
COMPUTER EQUIPMENT |
1776 |
1.0000 |
N |
1,500 |
0 |
1,500 |
0 |
73,300 |
|
| 0 |
0 |
Replacement Truck |
1776 |
1.0000 |
R |
16,000 |
0 |
16,000 |
0 |
89,300 |
|
| 0 |
0 |
Computer |
1742 |
1.0000 |
R |
2,000 |
0 |
2,000 |
0 |
91,300 |
|
| 0 |
0 |
ELECTRONIC PARKING METERS |
1740 |
10.0000 |
N |
2,700 |
0 |
2,700 |
0 |
94,000 |
|
| 0 |
0 |
Enforcement Bike |
1741 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
95,000 |
|
| 0 |
0 |
Computer |
1702 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
96,000 |
|
| 0 |
0 |
Monitor |
1702 |
1.0000 |
R |
400 |
0 |
400 |
0 |
96,400 |
|
| 0 |
0 |
Other office equipment |
1702 |
1.0000 |
R |
500 |
0 |
500 |
0 |
96,900 |
|
| 0 |
0 |
Peripherals |
1702 |
1.0000 |
R |
100 |
0 |
100 |
0 |
97,000 |
|
| Total 2007 | 97,000 |
0 |
97,000 |
0.00 | |
Equipment Requests FY 2008 | | 0 |
0 |
RF Infrastructure Replacement |
1715 |
1.0000 |
R |
29,000 |
0 |
29,000 |
0 |
29,000 |
47,940 |
| 0 |
0 |
Coil binding machine |
1752 |
1.0000 |
R |
4,000 |
0 |
4,000 |
0 |
33,000 |
|
| 0 |
0 |
Computer |
1752 |
2.0000 |
R |
3,000 |
0 |
3,000 |
0 |
36,000 |
|
| 0 |
0 |
Full-color printer |
1752 |
1.0000 |
R |
25,000 |
0 |
25,000 |
0 |
61,000 |
|
| 0 |
0 |
Graphic Design software |
1752 |
1.0000 |
R |
500 |
0 |
500 |
0 |
61,500 |
|
| 0 |
0 |
Printer/bookletmaker |
1752 |
3.0000 |
R |
63,000 |
0 |
63,000 |
0 |
124,500 |
|
| 0 |
0 |
COMPUTER EQUIPMENT |
1776 |
1.0000 |
N |
1,500 |
0 |
1,500 |
0 |
126,000 |
|
| 0 |
0 |
Replacement Truck |
1776 |
1.0000 |
R |
16,000 |
0 |
16,000 |
0 |
142,000 |
|
| 0 |
0 |
Computer |
1742 |
1.0000 |
R |
1,500 |
0 |
1,500 |
0 |
143,500 |
|
| 0 |
0 |
ELECTRONIC PARKING METERS |
1740 |
10.0000 |
N |
2,700 |
0 |
2,700 |
0 |
146,200 |
|
| 0 |
0 |
Vehicle |
1741 |
1.0000 |
R |
17,000 |
0 |
17,000 |
0 |
163,200 |
|
| 0 |
0 |
Computer |
1702 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
164,200 |
|
| 0 |
0 |
Monitor |
1702 |
1.0000 |
R |
500 |
0 |
500 |
0 |
164,700 |
|
| 0 |
0 |
Other office equipment |
1702 |
1.0000 |
R |
500 |
0 |
500 |
0 |
165,200 |
|
| 0 |
0 |
Peripherals |
1702 |
1.0000 |
R |
100 |
0 |
100 |
0 |
165,300 |
|
| Total 2008 | 165,300 |
0 |
165,300 |
0.00 | |
Equipment Requests FY 2009 | | 0 |
0 |
vehicle replacement |
1715 |
1.0000 |
R |
24,000 |
0 |
24,000 |
0 |
24,000 |
47,940 |
| 0 |
0 |
Envelope inserter |
1754 |
1.0000 |
N |
9,000 |
0 |
9,000 |
0 |
33,000 |
|
| 0 |
0 |
Hydraulic paper cutter |
1752 |
1.0000 |
R |
15,000 |
0 |
15,000 |
0 |
48,000 |
|
| 0 |
0 |
COMPUTER EQUIPMENT |
1776 |
1.0000 |
N |
1,500 |
0 |
1,500 |
0 |
49,500 |
|
| 0 |
0 |
Replacement Truck |
1776 |
1.0000 |
R |
16,000 |
0 |
16,000 |
0 |
65,500 |
|
| 0 |
0 |
ELECTRONIC PARKING METERS |
1740 |
10.0000 |
N |
2,700 |
0 |
2,700 |
0 |
68,200 |
|
| 0 |
0 |
Enforcement Bike |
1741 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
69,200 |
|
| 0 |
0 |
Computer |
1702 |
1.0000 |
R |
1,000 |
0 |
1,000 |
0 |
70,200 |
|
| 0 |
0 |
Monitor |
1702 |
1.0000 |
R |
400 |
0 |
400 |
0 |
70,600 |
|
| 0 |
0 |
Other office equipment |
1702 |
1.0000 |
R |
500 |
0 |
500 |
0 |
71,100 |
|
| Total 2009 | 71,100 |
0 |
71,100 |
0.00 | |
|