CAPITAL BUDGET (Current Year Action)

2024
Local Unit BOROUGH OF SOMERVILLE
1
PROJECT TITLE
2
PROJECT
NUMBER
3
ESTIMATED
TOTAL
COST
4
AMOUNTS
RESERVED
IN PRIOR
YEARS
PLANNED FUNDING SERVICES FOR CURRENT YEAR - 2024
6
TO BE
FUNDED IN
FUTURE
YEARS
5a
2024 Budget
Appropriations
5b
Capital
Improvement Fund
5c
Capital
Surplus
5d
Grants in Aid and
Other Funds
5e
Debt
Authorized
ROAD REHABILITAION -
  IMPROVEMENTS TO LINCOLN AND CLEVELAND 1,215,000.00 840,000.00 375,000.00
-
  SAFE ROUTES TO SCHOOL 427,000.00 320,000.00 107,000.00
-
  IMPROVEMENTS TO ALTAMONT 200,000.00 200,000.00
-
-
EXTERIOR RENOVATIONS TO LIBRARY ROOF 110,000.00 110,000.00
-
-
EQUIPMENT FUNDING -
  FIRE DEPARTMENT CHEVY TAHOE COMMAND VEHICLE 80,000.00 80,000.00
-
  SECURITY CAMERAS VARIOUS STREETS IN BORO 100,000.00 100,000.00
-
-
-
TOTAL - THIS PAGE XXXXX 2,132,000.00 - - 1,650,000.00 - 482,000.00 - -

Scroll horizontally to view all columns.

ROAD REHABILITAION

ESTIMATED TOTAL COST
-

IMPROVEMENTS TO LINCOLN AND CLEVELAND

ESTIMATED TOTAL COST
1,215,000.00
Capital Improvement Fund
840,000.00
Capital Surplus
375,000.00

SAFE ROUTES TO SCHOOL

ESTIMATED TOTAL COST
427,000.00
Capital Improvement Fund
320,000.00
Capital Surplus
107,000.00

IMPROVEMENTS TO ALTAMONT

ESTIMATED TOTAL COST
200,000.00
Capital Improvement Fund
200,000.00

EXTERIOR RENOVATIONS TO LIBRARY ROOF

ESTIMATED TOTAL COST
110,000.00
Capital Improvement Fund
110,000.00

EQUIPMENT FUNDING

ESTIMATED TOTAL COST
-

FIRE DEPARTMENT CHEVY TAHOE COMMAND VEHICLE

ESTIMATED TOTAL COST
80,000.00
Capital Improvement Fund
80,000.00

SECURITY CAMERAS VARIOUS STREETS IN BORO

ESTIMATED TOTAL COST
100,000.00
Capital Improvement Fund
100,000.00

TOTAL - THIS PAGE

PROJECT NUMBER
XXXXX
ESTIMATED TOTAL COST
2,132,000.00
AMOUNTS RESERVED IN PRIOR YEARS
-
2024 Budget Appropriations
-
Capital Improvement Fund
1,650,000.00
Capital Surplus
-
Grants in Aid and Other Funds
482,000.00
Debt Authorized
-
TO BE FUNDED IN FUTURE YEARS
-
Sheet 40b
C - 3