FY 23 APPROVED CAPITAL BUDGET
FY 23 APPROVED CAPITAL IMPROVEMENT PROGRAM
Total
Prior Approp Budget Year 2023
FY 2024
FY 2025
FY 2026
FY 2027
FY 2028
HIGHWAYS - MISCELLANEOUS
FY 23 Projects APG Gate PILOT
2,500,000 405,000 33,192,000 2,027,000 4,200,000 1,040,500 4,162,450 7,246,000 930,000 2,000,000 1,829,300
2,500,000
0
0 0
0 0
0 0
0 0
0 0
Efficiency Capital Investment
380,000
25,000
Fleet Replacement
18,192,000 1,427,000 1,500,000
2,000,000
2,400,000
2,500,000
2,600,000
2,700,000
2,800,000
Highways Facilities Repair Norrisville Hwys Facility
100,000
100,000
100,000
100,000
100,000
100,000
2,700,000
0
0
0
0
0
Refresh Program
740,500
50,000 75,000
50,000 75,000
50,000 75,000
50,000 75,000
50,000 75,000
50,000 75,000
Safeguarding Business Ops Open Projects Fleet Maintenance Facility
3,712,450
7,246,000
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
HMAN
930,000
Lease Asset
2,000,000 1,829,300
Sidewalks/Handicapped Ramps
MISCELLANEOUS BY PROJECT
59,532,250
40,457,250
4,950,000
2,625,000
2,725,000
2,825,000
2,925,000
3,025,000
44,282,708
Paygo
28,266,708
2,391,000
2,525,000
2,625,000
2,725,000
2,825,000
2,925,000
0 0
Prior Paygo
0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
Reappropriated Future Bonds
3,200,000 9,166,000
2,700,000
100,000
100,000
100,000
100,000
100,000
Prior Bonds Transfer Tax
9,166,000
0 0
Recordation Tax
294,650 169,300 419,592
State
294,650 169,300 560,592
Federal
Developer/Other Lease Purchase Lease Revenue
(141,000)
0
0
2,000,000
2,000,000
MISCELLANEOUS BY FUND
59,532,250
40,457,250
4,950,000
2,625,000
2,725,000
2,825,000
2,925,000
3,025,000
TOTAL HIGHWAYS FUND
317,116,119
172,521,119
16,435,000
25,410,000
24,810,000
25,335,000
25,645,000
26,960,000
272
Made with FlippingBook Online newsletter creator