| 
								        																									6
<br />     										Proprietary Projects Summary-APPROVED
<br />    												Fiscal Years 2025-35
<br />    										Current     Year 1     Year 2     Year 3     Year 4     Year 5    Year 6    Year 7    Year 8    Year 9    Year 10      Ten
<br />   										Fiscal Year  Fiscal Year  Fiscal Year  Fiscal Year  Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year    Year
<br /> 					Appropriations     			2024-25    2025-26    2026-27    2027-28    2028-29   2029-30   2030-31   2031-32   2032-33   2033-34   2034-35     Total
<br />      	Solid Waste
<br />		Solid Waste Operations Building    						286,000      	2,860,000    									3,146,000
<br />		Solid Waste Vehicle&Equipment Replacements  			2,138,979  2,988,294  2,856,282    129,558    207,556  1,671,359 2,331,855 2,759,569 5,559,469   391,597   513,001  19,408,540
<br />		Waste&Recycling Center Expansions 							4,388,780       										4,388,780
<br />      	Solid Waste Total     						2,138,979  3,274,294  7,245,062  2,989,558    207,556  1,671,359 2,331,855 2,759,569 5,559,469   391,597   513,001  26,943,320
<br />      	Sportsplex
<br />		Sportsplex-Facilities Maintenance/Replacement    			45,000    150,000    150,000    180,000       	140,000   50,000   150,000     	190,000      	1,010,000
<br />		Sportsplex-Fitness   									125,000  			125,000       		125,000 			375,000
<br />		Sportsplex-Ice Rink								35,000    140,000   			40,000  				50,000       	265,000
<br />		Sportsplex-Kidsplex    						55,000   			50,000 			55,000			60,000       	165,000
<br />		Sportsplex-New Facilities       					50,000    120,000  1,200,000       										1,320,000
<br />		Sportsplex-Pool      						175,000    165,000     75,000       	700,000     50,000     	25,000   150,000    75,000      	1,240,000
<br />      	Sportsplex Total							325,000    470,000  1,690,000    230,000    700,000   355,000  105,000   175,000   275,000   375,000     	4,375,000
<br />      	Water&Sewer Utilities 						500,000
<br />      	Appropriations Total  						2,963,979 1 3,744,294  8,935,062  3,219,558    907,556  2,026,359 2,436,855 2,934,569 5,834,469   766,597   513,0011 31,318,320
<br />
								 |