|
24,00014,00020,00020,00020,0002,0002,00010,00020,00010,00020,00010,00015,0004,5005,00032,00033,0005,000
<br />total
<br />266,50
<br />0
<br />203520362037203820year
<br />$$$$$$$$$$$$$$
<br />$$$$$
<br />6,0003,5005,0005,00010,0001,0001,0005,00010,0005,00010,0005,00032,00033,0005,000
<br />136,50
<br />0
<br />$$$$$
<br />$
<br />$$$$$$$$$$
<br />$
<br />$
<br />$
<br />202520262027202820292030203120322033203
<br />4
<br />$
<br />6,0003,5005,0005,0004,5005,000
<br />15,00044,000
<br />$$
<br />$$$$$$
<br />$
<br />2028)
<br />$
<br />2018
<br />(CIP
<br />$
<br />Program
<br />$
<br />Improvement
<br />6,0003,5005,0005,0001,0001,0005,0005,0005,000
<br />10,00010,00010,00066,500
<br />$$$$
<br />$$$$$$$$$
<br />Capital
<br />$
<br />Projected
<br />$
<br />Building
<br />Community
<br />$
<br />Description201820192020202120222023202
<br />4
<br />$
<br />Cedarholm
<br />6,0003,5005,0005,000
<br />19,500
<br />$
<br />$$$$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />202
<br />8
<br />2018
<br />CIP
<br />Building
<br />Appliances
<br />Appliances
<br />Community
<br />SYSTEM
<br />Furniture
<br />Heate
<br />Exterior
<br />Interior
<br />Kitchen
<br />CH
<br />Furniture
<br />Chairs
<br />Fixtures
<br />Kitchen
<br />r
<br />Comp.
<br />StorageCeiling
<br />House
<br />Lot
<br />Water
<br />Furnishing
<br />Cedarholm
<br />General
<br />PaintingPaintingFlooring
<br />Interior
<br />Tables/
<br />Parking
<br />HVAC
<br />PaintLarge
<br />POS/Light
<br />Roof
<br />Patio
<br />Shop
<br />Cart
<br />Club
<br />Hot
<br />
<br />
|