Harford County, MD FY 24 Proposed Capital Budget & Capital Improvement Program
HCSO Fleet Replacement
PUBLIC SAFETY Project Number: Council District:
Operating Budget Impact
E224109 Multiple Various
Revenues:
Location:
Expenditures: Cost Savings: None:
Est. Debt Service:
N/A
(annual)
X
Expended/Encumbered as of 1/9/23: $3,908,123
Project Schedule/Status: This project will be closed when remaining balance is expended.
PROJECT DESCRIPTION: The Sheriff's Office operates a fleet of over 400 vehicles. This funding provides for the needed replacement of approximately one-third of the HCSO fleet.
EXPENDITURE SCHEDULE
Cost Element
Prior
FY 2024 Approp Total
FY 2025 FY 2026 FY 2027 FY 2028 FY 2029
TOTAL
Engineering/Design Land Acquisition
0 0 0 0
0 0 0 0
Construction
Inspection Fees
Equipment/Furnishing
6,000,000 6,000,000
6,000,000
6,000,000 6,000,000
Total Cost:
0 6,000,000
0
0
0
0
0
FUNDING SCHEDULE R3199 Federal Other R8750 Paygo R8089 Reapp Paygo R8095 Reapp Interest R6130 Invest Income
0
0
3,000,000 1,599,151 1,063,167
3,000,000 1,599,151 1,063,167
3,000,000 1,599,151 1,063,167
337,682
337,682
337,682
Total Cost:
6,000,000
0 6,000,000
0
0
0
0
0
6,000,000
144
Made with FlippingBook Ebook Creator