Secondary and Cumulative Impacts Master Management Plan - 2014
introduction FY2014
Public Works Facility Project Description: Renovate existing administration office and fleet shop. Provide additional warehouse space and additional material and equipment storage space. Pave parking lot and provide stormwater and landscaping. Site plan approval will require the Town to improve road and sidewalk on Aviation Parkway along the frontage of the parcel.
Manage Resources
Invest in Infrastructure and Transportation
Serve the Community
Deliver Quality Services
Develop Personnel
Create a Positive & RewardingWork Culture
Town Goals Benefits of Project:
Lead Department:
Public Works Department
1. Converts gravel parking lot to asphalt and provides additional office space. 2. Upgrades facility to improve efficiency and effectiveness. 3. Modernizes PW to be consistent with other town facilities.
Date Added to CIP:
2009
Review Date:
31-Oct-12
Design Start Year:
2020 2022
Construction Start Year: Estimated Project Costs: Additional Staffing Required: Number of New Positions:
$5,871,479
No
0
Operations and Maintenance Estimates
2022
2023
2024
2025
2026
O&M Remarks:
Equipment and Furniture
$ $ $
1,000 $ 18,000 $ 15,000 $
1,500 $ 18,540 $ 15,450 $
2,000 $ 19,096 $ 15,913 $
2,500 $ 19,669 $ 16,390 $
3,000
Utilities
20,062 16,883
Maintenance
Supplies Personnel
None
Other Funding Sources and Related Revenue Projections
Financing Plan
Bond 7.5/5/2.5
Tax on $100k
Debt Service Schedule
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
138.70
Tax Base
ยข Tax
1 2022 2 2023 3 2024 4 2025 5 2026 6 2027 7 2028 8 2029 9 2030
1.57 1.48 1.40 1.19 0.85 0.80 0.76 0.72 0.68 0.64 0.60 0.53 0.50 0.48 0.45 0.43 0.22 0.21 0.19 0.17
15.70 14.80 14.00 11.90
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
675,220 $ 4,299,514,804 657,606 $ 4,428,500,249 639,991 $ 4,561,355,256 622,377 $ 5,245,558,544 457,975 $ 5,402,925,301 446,232 $ 5,565,013,060 434,490 $ 5,731,963,452 422,747 $ 5,903,922,355 411,004 $ 6,081,040,026 399,261 $ 6,263,471,227 387,518 $ 6,451,375,363 375,775 $ 7,096,512,900 364,032 $ 7,238,443,158 352,289 $ 7,383,212,021 340,546 $ 7,530,876,261 328,803 $ 7,681,493,786 170,273 $ 7,835,123,662 164,401 $ 7,991,826,135 158,530 $ 8,151,662,658 152,658 $ 8,966,828,924
8.50 8.00 7.60 7.20 6.80 6.40 6.00 5.30 5.00 4.80 4.50 4.30 2.20 2.10 1.90 1.70
10 11 12 13 14 15 16 17 18 19 20
2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041
Comments:
Town Facilities Projects Priority Total Group Projects
25.07621758
0 0
Total Projects Town Priority Project Number
1260
41
Made with FlippingBook flipbook maker