Loading...
2023-03-07 VI. B. Exhibit 3 Exhibit 3 03/07/2023 ORDINANCE NO. 1271 AN ORDINANCE OF THE CITY OF OKEECHOBEE, FLORIDA, UPDATING THE FIVE-YEAR SCHEDULE OF CAPITAL IMPROVEMENTS OF THE CITY'S COMPREHENSIVE PLAN AS MANDATED BY FLORIDA STATUTES SECTION 163.3177(3)(b); PROVIDING FOR CONFLICT, PROVIDING FOR SEVERABILITY; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, Florida Statutes Section, 163.3177(3)(b) requires local governments to annually update a Five-Year Schedule of Capital Improvements which is consistent with the Plan and may be accomplished by ordinance rather than as an amendment to the Local Comprehensive Plan; and WHEREAS, the City's Planning Board, acting as the Local Planning Agency, has reviewed the proposed Five-Year Schedule of Capital Improvements No. 23-001-CPA, at a duly advertised meeting held on February '16, 2023, and hereby forwards its recommendation to the City Council (Council); and WHEREAS, the Council has agreed with the recommendations of the Planning Board that the proposed Five-Year Schedule of Capital Improvements complies with the requirements of Florida Statutes, Section 163.3177(3)(b), that the proposed improvements are consistent with the Comprehensive Plan; and WHEREAS, the Council desires to adopt this Schedule to guide future development of the City and protect the public's health, safety, and welfare. NOW, THEREFORE, be it ordained before the Council for the City of Okeechobee, Florida; presented at a duly advertised public meeting; and passed by majority vote of the Council; and properly executed by the Mayor or designee, as Chief Presiding Officer for the City: SECTION 1: Revision. The City Council hereby revises the Capital Improvements Element of its Comprehensive Plan by updating the Five-Year Schedule of Capital Improvements (Five-Year Capital Improvement Plan) attached as Exhibit "A": SECTION 2: Conflict. All ordinances or parts of ordinances in conflict herewith are hereby repealed. SECTION 3: Severability. If any provision or portion of this ordinance is declared by a court of competent jurisdiction to be void, unconstitutional, or unenforceable, then all remaining provisions and portions of this ordinance shall remain in full force and effect. SECTION 4: Effective Date. This Ordinance shall be effective immediately upon its adoption. INTRODUCED for Rirst Reading and set for Final Public hearing on this this 7th day of March 2023. Dowling Watford, Mayor ATTEST: Lane Gamiotea, CMC, City Clerk Ordinance No. 1271, Page 1 of 4 PASSED and ADOPTED after Second Reading and Final Public Hearing this 4th day of April 2023. As required by City Charter Section C-4.1.C, ordinances shall be adopted by roll call on final reading and recorded, the vote was as follows: Yes No Abstained Absent Council Member Chandler: Council MemberNice Mayor Clark: Council Member Jarriel: Council Member McAuley: Mayor Watford: Dowling Watford, Mayor ATTEST: Lane Gamiotea, CMC City Clerk REVIEWED FOR LEGAL SUFFICIENCY: John J. Fumero, City Attorney Ordinance No. 1271, Page 2 of 4 ORDINANCE NO. 1271 EXHIBIT A FIVE-YEAR SCHEDULE OF CAPITAL IMPROVMENTS Projected Revenues Funding Source 2022.2023 2023.2024 2024-2025 2025.2026 2026.2027 5-Year Total Median Replacement&Right-of-Way Gas Tax $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 50,000 SCOP SE 5th Avenue SCOP $ 334,951 $ 334,951 SCOP NE 9th Street SCOP(being applied tor) $ 250,000 $ 250,000 Asphalt Program Gas Tax $ 100,000 $ 200,000 $ 200,000 $ 500,000 Sidewalk Program Gas Tax Sign Repair/Replacement Gas Tax $ 20,000 $ 30,000 $ 30,000 $ 30,000 $ 30,000 $ 140,000 Traffic Signal Upgrades Gas Tax $ 10,000 $ 20,000 $ 20,000 $ 20,000 $ 20,000 $ 90,000 Subdotal $ 474,951 $ 510,000 $ 60,000 $ 260,000 $ 60,000 $ 1,364,951 Right-of-Way Drainage Gas Tax $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 70,000 Repair&Maintenance Roads&Culverts Gas Tax $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 70,000 Storm Water Infiltration Repair Gas Tax $ 20,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 80,000 Storm Water Ditch Adjustments Gas Tax $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 70,000 Stormwater Taylor Creek SE 4th Street DEP Appropriations&GF $ 430,000 $ 430,000 SE 8th Stormwater Infrastrure State Appropriations and GE $ 250,800 $ 250,800 Stomwater Infrastrure ARPA Funds $ 120,558 $ 1,456,483 $ 1,335,924 $ 2,912,965 Sub-Total $ 851,358 $ 1,516,483 $ 1,395,924 $ 60,000 $ 60,000 $ 3,883,765 Tree Program General Fund $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 75,000 Flagler Park/End Caps General Fund $ 100,000 $ 100,000 Flagler park Improvements General Fund $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 400,000 Centennial park-Kayak Ramp General Fund $ 50,000 $ 50,000 Sub•Total $ 165,000 $ 115,000 $ 115,000 $ 115,000 $ 115,000 $ 625,000 Total Expenses $ 1,491,309 $ 2,141,483 $ 1,570,924 $ 435,000 $ 235,000 $ 5,873,716 Ordinance No. 1271, Page 3 of 4 ORDINANCE NO. 1271 EXHIBIT A OKEECHOBEE COUNTY SCHOOL DISTRICT 2021 -2022 Work Plan Summary of revenue/expenditures available for new construction and remodeling projects only. 2021 -2022 2022-2023 2023-2024 2024-2026 2025-2026 Five Year Total Total Revenues $71,398,960 $5,553,028 $5,711,718 S5,875,168 S6,078,522 S94,617,396 Total Project Costs $2,813.000 $3,152,220 $431,531 $0 $0 S6,396,751 Difference(Remaining Funds) S68,585,960 S2,400,808 $5,280,187 S5,875.168 36,078,522 S88,220,646 District OKEECHOBEE COUNTY SCHOOL DISTRICT OKEECHOBEE COUNTY SCHOOL DISTRICT 2021 -2022 Work Plan Capacity Project Schedules A schedule of capital outlay projects necessary to ensure the availability of satisfactory classrooms for the projected student enrollment in K-12 programs. Project Description Location 2021 -2022 2022-2023 2023-2024 2024-2025 ' 2025-2026 Total Funded Project descripihon Location not Planned SO $0 $0 SO SO SO No not specified specified Cost: Student Stations: 0 0 0 0 0 0 Total Classrooms: 0 0 0 0 0 0 Gross Sq Ft: 0 0 0 0 0 0 Planned Cost: $0 50 $0 SO SO $0 Student Stations: 0 0 0 0 0 0 Total Classrooms: 0 0 0 0 0 0 Gross Sq Ft: 0 0 0 0 0 0 Ordinance No. 1271, Page 4 of 4 ,._� gym; CITY OF OKEECHOBEE, FLORIDA 1- 070 PLANNING BOARD „;x,,••°�� FEBRUARY 16i, 2023 SUMMARY OF BOARD ACTION I. CALL TO ORDER Chairperson Hoover called the regular meeting of the Planning Board for the City of Okeechobee to order on Thursday, February 16, 2023, at 6:00 P.M. in the City Council Chambers, located at 55 Southeast Third Avenue, Room 200, Okeechobee, Florida, followed by the Pledge of Allegiance. II. ATTENDANCE Roll was taken by Board Secretary Patty Burnette. Chairperson Dawn Hoover, Vice Chairperson Doug McCoy, Board Members Phil Baughman, Carl Berlin, Jr., Rick Chartier, Mac Jonassaint and Alternate Board Members Jon Folbrecht and Jim Shaw. were present. Board Member Karyne Brass entered the Chambers at 6:03 P.M., after Chairperson Hoover moved Alternate Board Member Shaw to voting position. III. AGENDA A. There were no items added, deferred, or withdrawn from the agenda. B. Motion by Vice Chairperson McCoy, seconded by Member Jonassaint to approve the agenda as presented. Motion Carried Unanimously. C. There were no comment cards submitted for public participation for issues not on the agenda. IV. ELECTION OF CHAIRPERSON AND VICE CHAIRPERSON A. Motion by Member Chartier, seconded by Vice Chairperson McCoy to re-appoint Dawn Hoover to serve a two-year term as Chairperson for the Planning Board, the Board of Adjustment and the Design Review Board beginning February 16, 2023. Motion Carried Unanimously. B. Motion by Member Jonassaint, seconded by Member Chartier to re-appoint Doug McCoy to serve a two-year term as Vice Chairperson for the Planning Board, the Board of Adjustment and the Design Review Board beginning February 16, 2023. Motion Carried Unanimously. V. MINUTES A. Motion by Vice Chairperson McCoy, seconded by Member Jonassaint to dispense with the reading and approve the September 15, 2022, Regular Meeting minutes. Motion Carried Unanimously. VI. CHAIRPERSON HOOVER OPENED THE PUBLIC HEARING AT 6:05 P.M. A. Consider and receive input on the proposed update to the Five-Year Schedule of Capital Improvements within the Comprehensive Plan, No. 23-001-CPA. 1. City Planning Consultant Ben Smith with Morris-Depew Associates, Inc. (via Zoom), reminded the board why this update was done every year and briefly explained the information contained within the proposed Schedule. 2. No public comments were offered. 3. No Ex-Parte disclosures were offered. 4. Motion by Member Chartier, seconded by Member Jonassaint to recommend approval to the City Council for the proposed update to the Five-Year Schedule of Capital Improvements within the Comprehensive Plan, No. 23-001-CPA, as presented in [Exhibit 1, which includes the Planning Consultant's analysis and recommendation for approval.] The recommendation will be forwarded to the City Council for consideration at Public Hearings, tentatively scheduled for [revised dates] March 7, 2023, and April 4, 2023. Motion Carried Unanimously. CHAIRPERSON HOOVER CLOSED THE PULIC HEARING AT 6:09 P.M. DRAFT February 16, 2023, Planning Board Meeting Page 1 of 2 Capital Improvements Element Goals, Objectives and Policies Goal: The City of Okeechobee shall continue to ensure that public facilities and services are provided, on a fair-share costs basis, in a manner which maximizes the use of existing facilities and promotes orderly growth. Objective 1: The City of Okeechobee shall continue to use the Capital Improvements Element to schedule construction and identify funding sources for the City's capital facility needs in order to accommodate existing and future development, and to replace obsolete or worn-out facilities. Policy 1.1: Proposed capital improvements projects shall continue to be ranked and evaluated according to appropriate policies adopted in other elements of the Comprehensive Plan. The following criteria will also be considered: (1) whether the proposed project will eliminate a public hazard; (2) whether the proposed project will eliminate capacity deficits; (3) local budget impacts; (4) locational needs based on projected growth patterns; (5) accommodation of new development or redevelopment; (6) financial feasibility; and (7) plans of state agencies or water management districts that provide facilities in Okeechobee. Policy 1.2: The City of Okeechobee shall continue to integrate its planning and budgeting processes such that expenditures which are budgeted for capital improvements recognize policies related to public facilities and services set forth in the Comprehensive Plan. Policy 1.3: In accordance with Policy 7.1 of the Sanitary Sewer...Element,the City shall complete a stormwater management study to identify drainage deficiencies, and allocate any available funds for that purpose in its Administrative Operating Budget for fiscal year 2013. The 5-Year Schedule of Capital Improvements will be amended as soon as possible to include the study, its projected cost, and the identified revenue source(s). Policy 1.4: The City of Okeechobee shall identify its needs for public facility improvements, the revenues required for project funding, and shall itemize the costs for such projects in its 5-Year Schedule of Capital Improvements. Objective 2: The City of Okeechobee shall continue to coordinate land use decisions with the schedule of capital improvements in a manner that maintains the adopted level of service standards and meets existing and future needs. City of Okeechobee Comprehensive Plan Capital Improvements Element 9-1 Amended: October 18,2011 Policy 2.1: The City of Okeechobee shall continue to use the following level of service standards in reviewing the impacts of new development and redevelopment: Facility Level of Service Sanitary Sewer 130 gallons/capita/day (see Sanitary Sewer, Solid Waste, Drainage, Potable Water, and Natural Groundwater Aquifer Recharge Element) Potable Water 114 gallons/capita/day (see Sanitary Sewer, Solid Waste, Drainage, Potable Water, and Natural Groundwater Aquifer Recharge Element) Solid Waste Average Solid Waste Generation X 13 lbs./person/day X at least 13 years available capacity in Okeechobee County landfill (see Policy 1.4 of Sanitary Sewer...Element) Principal Arterials C Minor Arterials & All Others D Recreation and Open Space 3 acres/1,000 persons Drainage Interim Standard(see Policy 1.5 of Sanitary Sewer... Element) Design Storm X 25-year storm X 24-hour duration Facility Design Standards X as required by Florida Administrative Code (see Policy 1.5 of Sanitary Sewer... Element) Public Schools Existing School Permanent FISH Capacity Considering Utilization Rate New Elementary 750 New Middle 1000 New K-8 1200 New High School 1500 City of Okeechobee Comprehensive Plan Capital Improvements Element 9-2 Amended: October 18,2011 Policy 2.2: Development orders and permits shall be granted only when required public facilities and services are operating at the established levels of service, or shall be available concurrent with the impacts of the development. Such facilities and services may be provided in phases if development correspondingly occurs in phases; however, required service levels must be maintained at all times during the development process. Policy 2.3: The City of Okeechobee will maintain a water supply facilities work plan that is coordinated with SFWMD's District Water Supply Plan and the Okeechobee Utility Authority (OUA)by updating its own work plan within 18 months of an update to SFWMD's District Water Supply Plan that affects the City. Policy 2.4: The City of Okeechobee recognizes that it relies upon the Okeechobee Utility Authority(OUA)facilities for the provision of potable water for its residents, businesses and visitors, and as such the City is part of the greater SFWMD, and that the continued supply of potable water will be dependent upon all local governments striving to maintain demand for potable water at sustainable levels. As such, the City will: (1) Continue to maintain relationships with the SFWMD and the Okeechobee Utility Authority (OUA) to maintain or reduce potable water consumption through education,conservation,and participation in ongoing programs of the region, county and city including coordinating local conservation education efforts with the SFWMD and the Okeechobee Utility Authority (OUA) programs. (2) Require landscaping in all new development or redevelopment on public water systems to use water-efficient landscaping and require functioning rain-sensor devices on all new automatic irrigation systems. (3) The City of Okeechobee shall inform residents and businesses of,and shall encourage their participation in, the Okeechobee Utility Authority (OUA) water conservation programs if they become available. Policy 2.5: The City of Okeechobee recognizes that the Okeechobee Utility Authority (OUA) provides potable water to the City, its businesses and residents. Although no capital improvement projects are necessary within the City for which the City of Okeechobee has financial responsibility in connection with supply of potable water to the City, its businesses and residents, the City of Okeechobee will support and coordinate with the Okeechobee Utility Authority(OUA),as necessary,to assist in the implementation of Okeechobee Utility Authority (OUA) Capital Improvements projects for the years 2011- 2021. City of Okeechobee Comprehensive Plan Capital Improvements Element 9-3 Amended: October 18,2011 Objective 3: In order to maintain adopted level of service standards, future development shall bear a proportionate cost of necessary public facility improvements equivalent to the benefits it receives from the improvements. Policy 3.1: The City of Okeechobee shall continue to evaluate potential revenue available for public facility expenditures through alternative sources such as user fees, special benefit units, or special assessments. Policy 3.2: The City of Okeechobee shall continue to maintain adopted levels of service by using revenue sources considered under Policy 3.1 to ensure that new development pays a pro rata share of the costs of public facility needs which it generates. Policy 3.3: The City of Okeechobee shall continue to continue to apply for and secure grants or private funds when available to finance the provision of capital improvements. Objective 4: The City of Okeechobee shall continue to ensure the provision of needed public facilities within the City limits,based on adopted levels of service as set forth in the Comprehensive Plan. Public facilities needs shall be determined on the basis of previously issued development orders as well as the City's budgeting process and its joint activities with Okeechobee County and the Okeechobee County School District for planning, zoning, and concurrency management. Policy 4.1: Existing and future public facilities shall operate at the levels of service established in this plan. Policy 4.2: Debt service shall not exceed 20% of annually budgeted revenues. Policy 4.3: A five-year capital improvements program and annual capital budget shall be adopted as part of the City of Okeechobee's annual budgeting process. This program shall include the annual review,and revision as needed,of the Five- Year Schedule of Capital Improvements. Policy 4.4: The financially feasible School District Five-Year Capital Improvement Plan (Tentative Facilities Work Program) which achieves and maintains the adopted level of service standards for public schools, as approved by the Okeechobee County School Board shall be included and adopted each year as part of the City of Okeechobee's annual budgeting process. Objective 5: The City of Okeechobee shall furnish meaningful opportunities for the School Board to have input and coordination in the City's development review process in order to assist the School Board in their provision of adequate and efficient schools. City of Okeechobee Comprehensive Plan Capital Improvements Element 9-4 Amended: October 18,2011 Policy 5.1: The City of Okeechobee and the School Board shall coordinate to ensure that schools are adequately and efficiently provided commensurate with growth. Key coordinating mechanisms shall include: (a) promotion of joint infrastructure park/school facilities when feasible; (b) consideration of the adequacy and availability of educational infrastructure during appropriate review of development order applications; (c) ensuring the provision of adequate infrastructure, on and off site, normally associated with new or expanded schools where consistent with state law restrictions on expenditures by the School Board; (d) evaluation of the School District's annually updated Capital Improvement Plan to ensure that it is financially feasible and that the adopted level-of-service standard for public schools is achieved and maintained; (e) seeking that any new major residential development or redevelopment applicant submit information regarding projected school enrollments from the project; and (f) request that the School Board submit site plan information for all timely new schools. City of Okeechobee Comprehensive Plan Capital Improvements Element 9-5 Amended: October 18,2011 Capital Improvements Implementation City of Okeechobee Comprehensive Plan Capital improvement needs identified in the Comprehensive Plan will be met through implementation of a 5-Year Schedule of Capital Improvements.This schedule is adopted by the City Council along with Goals, Objectives and Policies, and must be consistent with the Capital Improvements Element.The purpose of the Schedule is to ensure that the City has adequate revenues to implement the Comprehensive Plan. The 5-Year Schedule of Capital Improvements focuses on the capital outlay required to meet existing deficiencies and to maintain adopted level of service standards planned for public facilities in the Plan. The City shall advise the OUA on these standards. City of Okeechobee Comprehensive Plan Capital Improvements Element 9-6 Amended: October 18,2011 FIVE YEAR SHEDULE OF CAPITAL IMPROVEMENTS Capital Projects Funding Source 2021-2022 2022-2023 2023-2024 2024-2025 2025-2029 ve Year Total Transportation Projects Median Replacement&Righto ay Gas Tax $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 0,000 $ 50,000 SCOP SE 5th Avenue OP $ 334,951 $ - $ - $ 334,951 Asphalt Program Ga -x $ 120,000 $ 55,000 $ 200,000 $ $ 300,000 $ 675,000 Sidewalk Program Gas Tax $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 75,000 Sign Repair/replacement Gas Tax $ 20,000 $ 20,000 $ 20,000 20,000 $ 20,000 $ 100,000 Traffic Signal Upgrades Gas Tax $ 10,000 $ 12,500 $ 1 •r0 $ 12,500 $ 12,500 $ 60,000 Sub Total $ 509, $ 112,500 $ 257,500 $ 57,500 $ 357,500 $ 1,294,951 Stormwater Projects ROW Drainage Gas Tax $ 10,000 10,r•• $ 10,000 $ 10,000 $ 10,000 $ 50,000 R&M Roads and Culverts Gas Tax $ 10,000 $ •,000 $ 10,000 $ 10,000 $ 10,000 $ 50,000 Storm Water Infiltration Repair Gas Tax $ 10,000 $ • .00 $ 10,000 $ 10,000 $ 10,000 $ 50,000 Storm Water Ditch Adjustments Gas Tax $ 10,000 10,0•• $ 10,000 $ 10,000 $ 10,000 $ 50,000 Stormwater Taylor Creek SE 4th DEP Street Appropriations $ 430 $ - $ - $ 430,000 Stomwa ter lnfrastrure ARPA Funds $ .0,000 $ 1,200,000 $ - $ - $ - $ 2,400,000 Sub Total $ 1,670,000 $ 1,240,000 $ 40,, • $ 40,000 $ 40,000 $ 3,030 000 Parks and Recreation Projects Tree Program General $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 75,000 Centennial Park-Solar Area Lights General $ 6,000 $ - $ - $ - $ - $ 6,000 Centennial Park-Chickees G-• al $ 20,000 $ - $ - $ - - $ 20,000 Centennial Park-Picnic Tables .eneral $ 5,000 $ - $ - $ - - $ 5,000 Centennial Park-Playground General $ 10,000 $ - $ - $ - $ - Equipment $ 10,000 CentennialPark-land -ping General $ 10,000 $ - $ - $ - $ - 10,000 General Centennial pa Concrete for pads $ 2,000 $ - $ - $ - $ - $ 2,000 Sub Total $ 68,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ '000 To $ 2,247,951 $ 1,367,500 $ 312,500 $ 112,500 $ 412,500 $ 4,452,95 City of Okeechobee Comprehensive Plan Capital Improvements Element 9-7 Amended: FIVE-YEAR SCHEDULE OF CAPITAL IMPROVMENTS Projected Revenues Funding Source 2022.2023 2023.2024 2024.2025 2025.2026 2026.2027 5-Year Total Median Replacement&Right-of-Way Gas Tax $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 50,000 SCOP SE 5th Avenue SCOP $ 334,951 $ 334,951 SCOP NE 9th Street SCOP(being applied for) $ 250,000 $ 250,000 Asphalt Program Gas Tax $ 100,000 $ 200,000 $ 200,000 $ 500,000 Sidewalk Program Gas Tax Sign Repair/Replacement Gas Tax $ 20,000 $ 30,000 $ 30,000 $ 30,000 $ 30,000 $ 140,000 Traffic Signal Upgrades Gas Tax $ 10,000 $ 20,000 $ 20,000 $ 20,000 $ 20,000 $ 90,000 Sub•Total $ 474,951 $ 510,000 $ 60,000 $ 260,000 $ 60,000 $ 1,364,951 Right-of-Way Drainage Gas Tax $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 70,000 Repair&Maintenance Roads&Culverts Gas Tax $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 70,000 Storm Water Infiltration Repair Gas Tax $ 20,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 80,000 Storm Water Ditch Adjustments Gas Tax $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 70,000 Stormwater Taylor Creek SE 4th Street DEP Appropriations&GF $ 430,000 $ 430,000 SE 8th Stormwater Infrastrure State Appropriations and GF $ 250,800 $ 250,800 Stomwater Infrastrure ARPA Funds $ 120,558 $ 1,456,483 $ 1,335,924 $ 2,912,965 Sub•Total $ 851,358 $ 1,516,483 $ 1,395,924 $ 60,000 $ 60,000 $ 3,883,765 Tree Program General Fund $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 15,000 $ 75,000 Flagler Park/End Caps General Fund $ 100,000 $ 100,000 Flagler park Improvements General Fund $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 400,000 Centennial park-Kayak Ramp General Fund $ 50,000 $ 50,000 Sub•Total $ 165,000 $ 115,000 $ 115,000 $ 115,000 $ 115,000 $ 625,000 Total Expenses $ 1,491,309 $ 2,141,483 $ 1,570,924 $ 435,000 $ 235,000 $ 5,873,716 City of Okeechobee Comprehensive Plan Capital Improvements Element 9-8 Amended: OKEECHOBEE COUNTY SCHOOL DISTRICT 2021 -2022 Work Plan Summary o . -• e/expenditures available for new construction and remodeling projects onl 2021-2022 2022-2023 2023-2024 20 , 2025-2026 Five Year Tota Total Revenues , - •23 S1,331,404 $1,5 • •- S1,693,544 $4,669,522 $11,769,187 Total Project Costs $2,813,000 $431,531 SO $0 $6,396,751 Difference(Remaining Funds) ($267,377 1,820,816) 098,563 $1,693,544 $4,668,522 $5,372,436 District OKEECHOBEE COUNTY SCHOOL DISTRICT ear Range Summary of revenue/expenditures available for new construction and remodeling projects only. 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 Five Year Total Total Revenues S71.398.960 S5.553,028 55.711,718 S5.875.168 56.078.522 $94.617,396 Total Protect Costs S2.813.000 $3,152,220 5431.531 SO SO S6.396.751 Difference(Remaining Funds) $68,585.960 S2.400.808 $5.280.187 S5.875,1813 S6.078.522 $88.220.845 District OKEECHOBEE COUNTY SCHOOL DISTRICT OKEECHOBEE COUNTY SCHOOL DISTRICT 2021 -2022 Work Plan Capacity Project Schedules A schedule of capital outlay projects necessary to ensure the availability of satisfactory classrooms for the projected student enrollment in K-12 programs. Project Description Location 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 Total Funded Project description Location not Planned S0 $0 S0 SO SO $0 No not specified specified Cost: Student Stations: 0 0 0 0 0 0 Total Classrooms: 0 0 0 0 0 0 Gross Sq Ft: 0 0 0 0 0 0 Planned Cost: $0 SO SO SO SO $0 Student Stations: 0 0 0 0 0 0 Total Classrooms: 0 0 0 0 0 0 Gross Sq Ft: 0 0 0 0 0 0 City of Okeechobee Comprehensive Plan Capital Improvements Element 9-9 Amended: