Loading...
HomeMy Public PortalAboutAgenda with back-upOD 0 N I a) b O 0 a1 H H M U H O U rd Cn Q) r-1 r -I 4-a O a) t'1 b v r-1 w H H co H O N N H (1) .Q O U 0 U) E Q) rd b a) rd 44 O Ul rd (1) 4-I O ro U) Pa 0 .H 1-) .H ro b m fd x o O O O U .. O O •rl rr .. .. 0 61 61 O O rd a rd rd rn 00 41 b H m m 41 ft O H H rd N o O rn N N dl H H O H H 00 N ` H ��4fbli rd � 'o, ri Q) :J �4 U -r-I �4 U Q �4 �4 rQhr34XFC U OP4 r I N rel c}+ m Pi W ,1~ • O O E-+ �C rd 0 H H � ���� Ul W PQ 0 O O M O m Q O 0 r= o O ri • • 00 O U o Z o) a 3 a t fd rd oE-1cjx S ODOD m41 H fd r Ei 0 U Ln 4- o rd �H N a) N H 04 x ° Q rn H H �m N xw0 0 co --I E z 124 E E fd H > W W O W b4 Paz r 4 P♦ r-) U . Q F] f=r Pi �4U z>4U rd 34 > rnrd U) Qz Oaf-) OCA!) W P4 HH >1 �4 x w cn a 0 co U z H a) O � x N a H �1 rd rd PQ O O;j m U 0 Pa a W LO UU1E�-�whQ° QvF'1hH p; rG PQ 04 fs+ (d � P� O Pa 4 ?+ a) C7a�O W H 0 0EH U rl 4J 0>1� az woxa O O 44 W 3 cin FC0U) owe aw H O W x H' �U 3C7 a) b O 0 a1 H H M U H O U rd Cn Q) r-1 r -I 4-a O a) t'1 b v r-1 w H H co H O N N H (1) .Q O U 0 U) E Q) rd b a) rd 44 O Ul rd (1) 4-I O ro U) Pa 0 .H 1-) .H ro b m fd x o O O O U .. O O •rl rr .. .. 0 61 61 O O rd a rd rd rn 00 41 b H m m 41 ft O H H rd N o O rn N N dl H H O H H 00 N ` H ��4fbli rd � 'o, ri Q) :J �4 U -r-I �4 U Q �4 �4 rQhr34XFC U OP4 r I N rel c}+ m Pi U ,1~ • O rd O ���� U) PQ 0 O O M O m Q U a000 r= H00 • • 00 O U re) rd t fd rd U S ODOD m41 H fd r O O H o U Ln 4- rd � a) N H 04 (1) • � ° H �m N O rd z v � --I E r U) E E fd �4 a)0a�rn> a.Q��' b4 I (1) r 4 P♦ r-) U . Q F] f=r Pi �4U to > a) -r1 a) O U.1 �4 m44 P♦�N�� rd O 04U) 3 [,I o�H a) H N a H w LO �U) p; rG PQ 04 fs+ (d � '� O Pa 4 ?+ a) rl� U rl 4J 0>1� U O H z 3 o IQ H m Ub 44 Q) 0 ��-H ro ° 41 U }I H P4 3 rd rd �-4 cA 0 -ri O x 3 a) X 3 r�-1 (d Lo o -� N a >1 � 1 o �. � u rn 4Jaa a) P'a > E -AW J 1 rd 3> a � D4 H H V O >r U X �4 44 O O P4 W �4 Ul E r -A �j Q4 >1 , rd rA QJ�.D E > b M 0 11 > O a) 0 0 a cq M U) (1) Ur l0 N �4 41 FG pD r I U2 a) � �$ P4 O H GY td U 0 E•+ o rd a o 41 H r.� P r �4r� U w -r+ 04 •,� 4- rO 44 0 H w (d W rd � 0 A (1) 0 E 44 U 0 -H H W a -H H 0� A-) r- A �j rd A X a �D �4 H LI -4 a, U) r4 P4 � v��a)r1 �x Oa) x0E 0 a Q� Ua a) Q)Fl, Q) 0 U� a z (d � G� 04 4 Q Eaa � � � r. rtl X 0 Ul � a) Ln z pH -� 0 U M W U) �4 . r -i rd 41 rO a+ a1 O a) � W a1 U fd Pa .C! 0 41 W �j U H 41 W U 04�j H U 41 -A 4-4 .0 4-4 fd 0 rd E-1 -ri a 0 fd 0 H ;j - 41 E 0 O rd U�j Z r I �4 H m U �4?r rd E O U) -H 0 r I P a x U) a aJ r -I H `- Pi r -i 4-4 r` rd rn O E Q H b �4 W to -r♦ � 3 Pi z -rA a) -� a1 -) a) 41 O W � � O rd 0 W O rd -,i U) 0 4--)m -0 r1 ria Q44azr-iUa U44 3 rd 41 .H U tr11-1 U) 44 4J U d x 9 fd H 0 . r, -H 44 rd A U b r O �D U P4 rt± GA U H H H U rd O ���� U) PQ 0 O O M O m Q U a000 r= H00 • • 00 O U re) rd t fd rd U a ODOD m41 HH0) rd O O H o N N O N Ol 0 3 N H 04 (1) • � O [� LI1 � 00 N H H N dr N N ?r �4 N 0 Q E E fd �4 a)0a�rn> a.Q��' b4 0 a) rd N rd Q r� U . Q F] f=r Pi �4U 7-r P♦�N�� rd� Uri�r1 U) o�H H N a H w p; rG PQ U X H Q W z H H z O U z W w 0 N v 0 4-1U O 0 44 41 0 v 114 w H O N Q) IQ O +1 U O 0 44 rd L v w � � 0 H 04 0 x O Q > HO C> (d Z 3 H o v �0H ODO z - H a w ty)H a Hrn-d �WwH� a)uunx o x Cf) OU1�f�Qu HEiOWH a) H 3 r -A 4J W W U 3 v 44 �PQ 4 �a wo O U Q Q , W � 0 �4 Ln 4z0 Pu v WOHr4z H rda a) aUQOW o 0 O P w W W 41 � �$ O W�+H O � U U H 4-4 H itn >+ rr4 aC O O O pq H Ln O ov�o� U r i O Q W H r -I O 4-) >1 R4 E -i P4 CO 0 o H ro x Q W o H 44 W P4 W OD 0 �q Li i>iA-)u-i w� F, x N 3 � Opq WA Fi m H0 9 v rl(n E f� H mrd -H v v zHwaQ`� ���OH H3zQQr34 H FC GU U Q FC uH H H W Q H �H 124 9 pQO W O Pj W U c uxivazax O 4 4-) ani O OD U O i U N �-I �4 �4 �4 I~ 44 (1) x • G4 �4 r, r, 0 M O ��4 p N O O o 0 0 m 11 4 �-1 0 H O rd >1 -li -li 4j_ U a) 4J >4 H r -I -r-I o O r= �$ 5 Cl) a) r i 4-3 pq py P. U] Ul U) a) UFC W W O i X I -H -r-I -,1 44 U Q m Pa o rd O a) G F �' 44 -H Fi i -I �-1 O I -0 ?1 U 3 rd X 3 3 W E -r rn (t -r-I O O O O +-) O O O r I a) v Q, U � U ° FC FG FC r I r ,-I r I P QUO }4 04 04 r I m O X>UUUPMa4 00 00 00 J-) U) U) (� �1 U J�1 (d � 0 0 Q- 3 a) a) �q J-) 00 tn H O �4 !2 � w o � 0 r� ) J, 04 r (d rd m � 0 00 Pa O H U) �j U O O x 0 rd (d a) U) 0 U U) O N O O U (1) 4-4 t:Y1 04 N w x o a) U) N N Nr, ro >1 a)� x ��' 61 00 NO bl 0O I 1 -rUI -UI U) ro r�-i m i a o uQ '� Q) Q) a1) �4 OD ami 4' ° e a) 0 GQ Www �,� ( H o bl r I bl rd F] 3 �i ,.Ii ,'D P4 A �, Fl, M 0 04 �4 -I a rd.u41XxOD x O N 0 O v w m F>a O u) 41' N a) r wha 0 Q) I -m a) '��" z Q J rT-1 F. � � � U) �4 Nri 00 Q V 1 rd � u a) � -r-I F1' 3 F 3 0 0 Q z �r4PQPQ> H , N 0 3 FC �,� 4J � m 4-1 JJ a) pi' r I N rl) J, In � Q) � I p r I 0 ro a) � 5v x t o� r Ga O ai v b� � rill z a x W F 0 0 � H p a h 4 U 0 0 t 0 v 3 3 E-A 0 H a) r I UC! (d O 0�4 rO rd r I O W o � F14coUw U)r-P4 WWxh w r14 . P4 H H r I H r -I U) 3 > 3 0a vrd v �U rn , D H H a) a) J 1 J --I O Z Rw' x w O 0 tr4 4k4 �4 r -I (d( r Hxx o 00 H a W H O2: ?, (d+-) —A �4 ri xw FC � a)(d UrlU aU +� H O z W �4 M 2 a) -r-I H s~ H U) r -I O r- I W 0 41 a) G14 z r-� >1 a) m r -i (1) U) �4 0 o u wHa a w CwH P H H O o FC H H X U al x H H H r LI -4 4-) ani 04 U O i U 0 rd M 00 00 r� W -, r -r -'r= O rd � H r -I -r-I o O r= �$ 5 t-) a) U) -� rA rd U Ul 0, H a) i X � -ii H cc) rd a) N �-I �4 > a) I -0 ftj d� r= P4 N �40 r I a) v Q, U � ° FC FG FC r I r ,-I r I a u w U }4 04 04 r I m O r I 00 00 00 J-) U) U) (� �1 U J�1 (d � 0 0 Q- 3 a) a) �q J-) 00 tn !2 � w o � 0 r� ) J, 04 r (d rd m � 0 00 Pa O 44 �4 � >', rd H O ,r -I H rd M O O 0 rd (d a) U) 0 U U) O N O O U (1) 4-4 t:Y1 04 N U, x x r 44 r -I rd a) U) N N Nr, a)� x ��' 61 00 NO bl 0O I 1 -rUI -UI U) ro r�-i ��� � Q) Q) a1) �4 OD 4' ° a) >, r, Www �,� ( i o � � �4rd U 4j 3 A �, Fl, rd rd.u41XxOD N 0 O v w m m 4 � O M 0 Q) I -m a) '��" z Q J rT-1 F. � � � ,�-� r-, ,--� • V 1 rd � u a) � -r-I O 3 F 3 r �r4PQPQ> d �� rA a)..... 0 � 4J � m 4-1 JJ a) pi' r I N rl) J, In � Q) � I p r I ro a) � 5v 04 > ai rill `�4 'VI Q) � FC h U � F r -I A o � . P4 H H r I H r -I U) 3 > 3 N rd EixH o 0 ri F14 124 W O 3 'o 0 WL4 H v rd PH �+-) . aa) v U) 0 0 W Q H 0 m 21249 U) �jrd �4 v ro 4-) z4�R;az rc: 003 H U u 1-1 rl Q a) rd rd rl P4 v �4 z H U H H F -I O H A 0 4J -A m O W p .H r= U) 0 -H rl W 41 a) v rd rd U 0 >, A H z El 3 H 4-I 3 Ul H a 41 rd �-H rl ¢,4 U) v k-) r U (d rd U) W r� 0 � ,-. >4 U) 4w0 �H 0 0 H H XFCwU) �4J4J �4 rd � � � ; v H w>a.° � � O xQFgq 3 � x U a �' °-° u ° � a E rna°i n U) rd rd v ¢, ° aa) aa) >1 rd v UU)) `cn OFC W FC 04 a) � 0 �C O U D a) 0 0 k r v 44 v U) 0 u A H p a Ei ° ri P4 Er 1-1 r, 1-1 �j rd 0 0 Q rd r i a) w H Ei O U J, 0 3 f14 Fl 04v ° v fd rd W �j H v zz pi H 0 Ga H -r1 rO N O Pa F4 v 0 �-4 oo U rA A P, rd -1 3 0 a �41 rd � pPa 0 �H rd� Q4 Q) v_0 v H M 4-) O 0 oaH C7 G4 4-) FFG �Q U) -H4 ! 4-) O -H r, (N U? 4-) EiPLgP Z Z W >,�-4 WH -H rd 4j rd ¢+ �4-) v rd 0 N 4" rd rd �4 D m H O H Q 0 ro x w E 3 v v rl r i 41 4.) 0 W A UFC 4-4 v Ei Pq 0 51 t:7)v� � Q � �4 v Ul- O� P� x � `z H A � O H b�v 0�� 0 rl v� (Y)v v Eip 0>Z pro 0 GaU0 0 v rI U rd ro 4J rd a) X X 0 .Q 41 � 4-)�+ 00 v (n H O H w 00 v 0 O p x x . ri Q rd a) rl 0 E Ul Q., Q G4 H a > r -i > u 41 -H ,j 04 ,-{ Q PQ FC FC Fc v 41 v v H 0 0 a U Pa U) H 0 v z u E-A a) 41 3 0 D (d rl v rd 0.0 rd rd � U O� v U W W w H • E� OFC v o 4- (d rl J -)O O O v M Q., .i i N L I W H U] U U O H W Z ,� m r)r, ••M41 q) _0 U) v (d v U >4Rwz �i >1 p m 0 H �1 U rd U) -H OD .. 4J co � � � � z u FG 3 u G4 v D O xv v rd 3� 00 00 00 '� v v ra H FC FC x W H G4 v v ri a X a Ei •Q rd+� rl ^U U) rl +) �-A Ul O OQ Ami zwuzFgHW U 3 rl OF-IPaH .Q rd 0 v (d � � rd 4J T$ 0 rd ri rl 3 U) E •- H PQ O A rl � rd U) FC 3 ri ,c � � v � Q ,� rd rd rd v 4-4 U) rd .Q o v U) A HFC Pa a rd � -W w Pa 4 Pa � '� o o" av o �o`� a aw 3a P4 4j i 3r 0000rirn� -o � X04 04OF4 3„ IJ) � �4 `� O O N O U O rn bi ° a W H 0a 0 Z O H v � v cvn z F4 v rd .Q A rd � v -H 3 N N N P., rd �' rd }4 rd m r� AAq Ei H O v >1 W O a r�lr' Q) 0�� v a rd �.� 04 o v zuz o: �Eaiva �' 5 rd W O4 04 H Lf) r- �( v 0 44 v � FCFCogQrO � U) z 0 rH-I 0 rn H N di bl Ul '� 41 m v r!1 z U w � rd -rr i -r-I y (d .�' J, U) 1.1 N N �4 r-1 >1 v rd ,-I ri r, � w H >+ N 0 v U) v 00 O a rd -H 41 3 A rd a +) O O rd r, rd 4J �4 >4 r -I 0 0 00 a A GU Z W a� m U H w H w rd I rd -Y, rd � v v >1 X ,, rI 3 3 � 0 D0 4 -r1 H Ei a0 a Pa r♦ -H U) Q) 4J 4J�'d U •r•iA v .Q �4U 0H Q) L" � 1-,-H � 44 Ul U)0 •`H �4ri > AU0 0 0 w pO � r= rd v rd v rd A Er 5 rd � v r, Ei rd � 44 v U) W H a O rd g -,v 3� >i r-1 r� i b ) 0 a) Q) ;j 0 rd E 44 v v rO. rl (1) -H �4 -,A 0 F14 F 4 U U O z v 0 rO u 0 ri z z w Z v1 3 Ul U) 4J� A° -H �4Q .0 4j �> U ��. � v w O 44 -0 4j U v z a O H w W O r� D > zz H U rd m U O 0 Z a x r� 4J rd 'd 4 ,� . U 0 v rd rd A rl ri U rd v .. 3 0 o Ul rd v � Ul U) v v U410ZAh2 fX4P 4--13 �uFCU ° Q aZ0p � 0 u0 -� U o H X 0 0 v� � v v v � U) U) rd v u U A w O z FC Q, u m H -H H U M l E 4-) 4-) 0. rd UaP,Qx v v v � 41 0-H v.. U ° r1 0 Q) v U Uri v fs+ 0 U) u H U rdOU AH 0 00 O �OUlU E u ,! 4-) rd a--1 � -u Q �� U 0r� rd > a) .Q O r, a W H G4 H 3 r♦ � H H O W 0O a � }I 0 rd �4 4J rd U 3 a 41 rd rl 4-) 44 rl � � W CO > H 'd 0 a U v x o�j Er 4, 4 v � O PO O A Q) �4 4-)U) W LI -4A � N 0 v �- 4J G4 4, �4 rl Pa LI-4Ul � O OFC a a 0 .Q v 0 rd v x0 a: � 0 � a) O rI v v v rd rI OEiH3uPaUH zWaHFCu F 41 �4 O� - 0 U 3 4a �4 4-)0 rO r0 4J bi 41 0 tT1 �4'� v44 rd v v a) v ul 3 -H v on U v 0 A a) '� HFC FC PQo x U 0 4J 41 E Er Q U2 4.) U) Sa U rd • 4-) v v v 0 U) v 1� �4 I 4 ° � 4, o U) Ei E rl i� QI 4 1 I I v Ul I v -H rl �+ �A 0 v rd U) r -r r rl -rl F -i � O 4-) >1 a) U 41 E04 ax 0 U �4 H �4 0 944 0 r� U -H 44 -H rd rd rd 0 u 0 u rd �j a) 04rO >C H v �-4 �4 0 0 5 N rul -) Ul 4-)r-♦ 4J -H A 4-) 4A U) U) r -i 44 0 m •r1 rl 4J (d �4 0 -ri I ,ci rd rd rd �4 O 4-1 4-4 -H -ri 04 r -I r' O 44 4 O 4-) rl 3 O E� O rd 0 w rd 3 44 m O r1 +-) X rd m >, S"-, �4 41 r -I a) 0 rd >+ -H Z 0 �4 H m k-1 rd O 0 0 rd 0 �4rd m (d FC 3 �4 O a) rd 4J �-I � 04 � 34 � U rd+�m >1 r11..� N .�-rm1 r OX! Q)rd Ul F a) U �> a) (1) Ei a-) �4 a) 4J O -1-) (d Q) 3 (d + rd r -I O U Q) �4 a) �0. (d O + -0 r, Ei O 3 a rd rS-1 XQ4 F -i 4-)r♦ Q) �4 4-) a) 4-)m -0 O a) rd m 4 -)rd X Q) rd -ri W 04 b1 ,ii �j m 'd (1) U) rl a) (1) Q) r I r -I �$ (d r= J-) A Q) bl Q) r I ,ii -ri a) -ri rd rd U) rd U) O U 0 `d r I U) AJ �4 (d -r-I •H r I S_; •ri H v+ r. r -i �4 •1-) �4 Q) -r-i ri 0 a) (d w rd > H U -I-)1 (d ri (d rd 44 rd (d � > O (d I G' m rd (d -r-I a) 1.1 ,�1` a) rd U Q) m • r -I Q) (d x � >1 -I-)rd oo a) >~ m Y >1 a) rr" (1) rd Q) rti �-4 b A r 3 Z Q Q) H m�$ H , q m r 4-1 0 r I (d �i F'i m -u Q0 (d rd rd m 0 (d -N >4 4J -r-I r l ,0 a) 3 U) rG a+ -H 04 0 U r 1 Q) -ri rd (d >1 U ri U �5 r -i rl 0 -0 H O Zi +1 I 'd r -i rci a)m 3 -H Q) (d A rl �j a-1 p0 o V) rd S~ (d Q) r, 4-1 :� -W H f-" O r -i i4 3 Q �4 a) (Yl m -li rd a) U rz -r_-) -ri O 0 O '01O 3-W a) ;:jQ) rd H 'sl0 r (d (d m (d r� r� U �4 (d •r1 W r, 4 m • 4- .jZ! -r-I rn 4-) +-1 • ri W P4 a) (1) r{ r= Q) 0 a) J-) 41 p rd 0 4-) -1 m 1 -I + m a 1 -ri W �4 �4 -r1 .rl M m U .i-) -- Q) U M-c� Q) a) 41 p 4J 4J m rd 4J 0 4-1 Q) 0 �4 a) a) x w �4 rd Z n co ri -0 P �4U -ri rd � r -I m �4-ri rd �4 rd r. rd w H .1~ (d O a) 4J �4 O W (d y1 rd •ri • • -r-I r I 0 (1) H I W (1) (d 4-4 -1-) r -i r-♦ U >1 m m r- r' O rd Q) 4-1 W Pa ri m >4 Q) a) 0 (d 4-I �4 rd O Q) m a) -ri .0 r -i (d r1 -ri rd 3 R O �:: ;j -w (1) (d r•-1 U O Q) Q) U �4 rd �4 -r1 rd 11 4J (1) > • ri a) 0 rd 0 Ei rd W rd rlr. U) 4-3 m U O a) :� b i-) m , � 4• H a) r i a) �40 O rl >1 04 m a) 04 1 -W a) r -I �-i U 04 r -I m Ei 44 -0 > r1 r1 P4 U 0 -H -ri 0 r- I O 11 0 A >1 >✓ 0 -r1 -ri O r -I a) O �4 m (d rI m m k-) -r1 F-: r -I 41 (1) ,q ri rd U) 5 4 rd rd U 0 rd Q) �4 rd -ri r4 ri m (a +-) 0 Q) a) F -i 3 -ri �4 a) Q) Q) 3 (d O Q) � Q) m £ a) U ri > -r-I Q) U > 5 44 (d rd rd b-) ,1~ 04 �4 rd �4 v 3rd r a) rd �4 r= 3 Q) a) U -ri U Fi a) 5 O 43 U')0 r, a 3 O U ¢, � � a) 5 `U rd - 41 rd 4-) Ei -ri 0 m m CO >~ (d P., 0 (d -H rd >1 0 -ri (1) 04 rd rd rd ao (1) Q) 5 -r1 0 (1) �5 U a) O r a ) Q) E-1rd cl Q) v H rd 4-) PQ a Q) +-1 O rd rd E rd rn 41 U ma a) .� .�0r� 4J m ( M a) 0 O -)i X! �4 U ri U U ri i 1 r� U U) ? f ri U) �> -ri > rd 4-) a) .r, Q) _0 a) a) rf! m 0 �4 (d .0 O r� Ici Q 0 +) O a--) 9 H U�> (d �4 0 4 �j S m -H O 3 4.1 -ri 1•) 0 a~ �-A Z 0 E� 0 �j (d rd �4 Q) N rd X! is • F •I-) O O 4J �j u O O (1) n a) �4 a) E 0 $ a) H �' 41 rd (1) �4 �-4 rd Q4 s~ m $zi A m rd N ri a) 44 >1 (d r-♦ 44 W 4J (d Q) U r1 a) r -i 0 -ri •ri rd r.� U tn U a) -ri (1) W U O 41 >1 r, r -i (d r= rd b0 O � � Q) X! 4J m 4a O 4.) rd a) ri p m (d 4-) m m n v o0 G F., rd -ri 3 a-1 0 U) � O ri ri 3 3 -ri ri a 1 Q) rd -ri H a) +� (d SI 4J A S 04 Q) bj Q cr) O � rd � U -H O O � m -H> 4J U � ri 0 a� E-4rd Q) �4 a) a) -ri 4-)Ei U O Q) ,Q (d 4J �4 r. m -ri ri 3Q) (d O N r=0 r, � �4 O v � 0 O -ri � m O a a- b 3 �I -ri ~ x �+ ° ux Co O �4 �4 a) a) Q) •A dU) �4 4-) O O a) �4 O M Q) r -I 0 S" > m O ri �4 Q) �1 O O 0 �4 O rd (d �-I a rn N rciO F, E-4 �1 Q) UFC co W Ei 1� O 4-1Q) a) H U ,Q -W 41 a) �4 5 O O >1 o A .14 rd f~ a0 ) a) (d P4 Q) �i (d a) r� 0 0a Sj O 4-) 'd n rd F, +� N m �4 04 a) �4 11 0 m -o r, rd 0 0 -ri rd 0 rd rd Ei �4 °' rd Ul ri U Q) I (d (1) -0 H rd Q rd rd 0 Q) • r -I rd 4a 4J (d FC r a) O E a) m >1 > U) 41 m Q) .)y rd X. m Q) r(d 4 ri 11 a) m a) 0 U) m 4-) 11 m Q) rl -W m ' -r-i F p u1 U U -ri r1 U 'i >1 a) rd 11 44 m (1) ri �-I rd a) O rci Q) 4-) U 4-4 rd ,Q 5 11 -ri rd rl a) i✓ (1) 4-1 0 Q) rd rd 41 (d l �4 rd (1) (d H 3 a) ;✓ -w • r-1 H Q) (d 44 m O -H 4-4 O -I-) r -i m a) ;j r -i O 44 O () Q � O O � rl rd >1 a x rd 0 U U) 4-) PQ 0 (d -ri 0 U 0 Z m ,Q A-) U U P -H (d m x Ei rul k M r. a� LA O w 4 LA O O cC O U� U c >,c - I I v r. cz Ti E4 a u :. Q bA 0 N Q r V y cu cu v ... �i =N 0 � � U 7z O � v v `� I v r. cz Ti E4 a u :. Q bA 0 N 2 Q bA cu �i =N 0 7z � v v `� o~ o � � bA 41 ocz z a V � °: 'L3 •� N L� O er' y O O O C cn cn cn v 2 bA �i =N � v v `� o~ � W u a� o � � � O u O 7� z 0 0 0 0 r v v v v v v v v O O o O O O O O O O O Q a ° a O J W z Q� W C� C/:)LLIr CL w O J Q a ° a O J W z Q� W CL w O LU N > LL W 0 0 O LL LL O z z O 3 Q O F V L E w o Q o tea) O E. (jOL) Q O O 0 L C O pc E V to U o m L O c n a) H o 3 0 ;6 P°v) Ca OL O 3 a v E(D CL L- a.?O0 co c 57 Q o :c 0�++ > -2 O) r (o C C3 0co a E ° a p O O m N 0) N a1 �cO? (o C LL (o oa-a 0 O > L c I.L 0M a) a) a) (o -0 Q) � o 62a C C L 0 Q) E0 O -E O U O Q a7 a O V)UE> L o m �Q op z O a O LL z J Q W z W Q CL I 2 2 Ei U) a) D � � �' ro U Ei O ro 4' U 4J O +� w � a 41 � i4 z° U) � � E W � O M Q M U a) D a) (o E m C: Q) a) 3 7 o O Q aa)) ate) aa)i li li li N M Q Q Q t~ a1 E O 04 ID4 ro U In ro 1~ ro a� ro U U) ro ro ro a) ro U O m Ul ro ro I-- ro co N z U) is >4 Q U) ro O ro ro U) O co x O W O a X cz LL Ln Ln I M 1�r co I rn a) .Q E z a) c O L a m C 3 O N CQ (o C: 0) m C Q U U H O co U) M a) M J, ro � U O U) UI U � ro v a2) W U) r• -I ul a) U � bi N b �4 ro a) > E 00 m z E LL c c co � N c Z < C O O) Q c- N U U X m LL M M U) N M U c Od N� ° Q) G. M C D .0 y Qc U5 Q E 'U a O a) OILQUD m C: a) E a 0 N m� � O �o O N a) O O v E _ Q) a a) Q Q� > O C Q O 0 E z @ O � o (7 •r•I O mC: r -I ° a ami U Q) a) U) 0-0 ..0 J O I O Q z o to U o C V- O 'Z U j (o O a) -` a) a co > c =� (o o a W � o U C q Q U) > i (`o N U z � c U U °? o a) U Q Q 0 I 0 \ a) .� + z >'o C� 0 aj a E •z C 0.Mp aa) ° Iii U U p N L W LL OO U- �m.0 L) Y o O Q o C U U• U U) p O 0 Q U Q) d Ln CO ti Q Q Q co N z U) is >4 Q U) ro O ro ro U) O co x O W O a X cz LL Ln Ln I M 1�r co I rn a) .Q E z a) c O L a m C 3 O N CQ (o C: 0) m C Q U U H O co U) M a) M J, ro � U O U) UI U � ro v a2) W U) r• -I ul a) U � bi N b �4 ro a) > E 00 m z E LL c c co � N c Z < C O O) Q c- N U U X m LL M M U) N M U c Od N� ° Q) G. M C D .0 y Qc U5 Q E 'U a O a) OILQUD m C: a) E a 0 N m� � O �o O N a) O O v E _ Q) a a) Q z O Q U LL M D z Q z O a V cn W H U W O w a Q a O Q) W4 I U) p~ Cl. a .21m U O c .0 � U v a) '0— a a � a) C l0 c U o Z; -0 L) U) c o ° aUi s 0 3 a Q Q = •r•I 4J r••1 O z 0 U Q) � 0 4-I O N U Q) � U o (1) H N U) 4--J O N H U -r-I Q) O •'3 N N a rO OF -I a a U � � E 41 � a) Ei Ra 0 0 Q C_ m C_ w Q N Q a) o O a) 41 �U O a c O m �4 b o (13 cf r -I 0) O C: 0 N m � r -I C: N m �4 J �j a) aJ C 4-4 LL. o O z rl •� (d C � N C'rE C m O O d 4-4 U > � � � U 4-1 CL C L: R O Xa O U) 0 w N Cl. 0 .D 0 Q Q) 0 0 a 0 a a) O V) U) Q) m 41 C: m U N 0) c a) c� 3 0 2 A (D C- O Q Q) ° E-4 E-4 > o 4-) C• a) �J 0)4-) U O C -H H UI �m � �:S w a) .o 0404rZ414�L O) a) 3 c_ O m ` U) 3 c 3 O O U m E•�� �= a oSmo°'�0� =cncnd �w1-c In m -6 (3 -0 a) - Q T = � c O U m 7 L U N m �Q oa) L 0 0 vU E U ca m U) co o� a) O 0 0)C: ° o U � 7 m a) _ O 0 E,t "-T O C o c o .o CU O 0 U a) C O Q c c U) a) c o E m O a) o c O c a) N m co D7 U @ > d a o T � cco Eco ° o } Z U ® o a, o CD Z a) m W C-4 U Cl. Q) c Uj QCho} N 0 LJJ ° Q E O C c� U } c 0 U oy Q W V O O o E o a 0 0 C.. c cn o >'� o ° o co O w C C - a) a)AL Q O Lo y- O m 0 ° C-0 E -a«s ° o > ri L) -o in C a) [Q O) a) X C •� a) C 0 C w OU 00 Q a) _ a) > .0 c a — m a (n C) Q ° 0 a) o .5 E c M O U w m 0 a 0 O- Q U U (o cn U O m a) 7 L c.2 -0_m m c Q U m .O 7 c C- :=O to O Q� U) � EE mmuE u- c� L0 cvQ c m = a) ° `� > E co c a a) _ m U _0 m O` � O m io m E c Z a) a c a a CO > �, a a 3 aUi M �, Q c > > >: > = - a) � a)) � a a•o Q o 0 0 O o �� c"N Q a) > O cr O O a) Q) N '- } .0 : C o w m} a) Q U U O U p p U C > "• E C 0 p �, O O 0 U 0 U eo O o a m CL 3 a) a U) a U) a>> Q- O O} a o O N 00 v, a o 0) o N C 0 O ° C co v ) O '8 N c7 Ln 2 U ) aa C/)i a > > > > > aU) Cl. .0 a) 0 a O a a) co m 0 (z E c m a) U M a) (II L ;E It C4-) --I �r Cc') �. D 65 W WCD O A a) ob -0 c- w O c N > 0 .0 y a) b 0 � � M>1 � � 0) c>a 4J O O cd c � O 41 Ul c c -c: a) (d a) �4 b M M ` a a) xx E a> )4 O E~ m U vi GL O M -0 U U) O 4-1-li +) 0 O4 O a Ul a U) a a U) m r -I U b �L N N W Q UI N C z cco c M m 0 0 A J ro NN 0 0 m d a) 3 cd � I 2 m o a o U [� 7$ Q M vvi O U c O m rd M E -i r- o> m N 4) U 1- > > U U in � A O' CI. -o O ca aJ fd U) ro c O U) -H a) z O i -I N U C r-1 p Ul -H •H � N (n U rz. D X n (6 ld L Ri C O T M i I cn ` a) 0 co C r I U) W �4 -0 Q) U cn E E C.. m ). —4rl a) m O > o L a) a) a) .r. CI. a) M O ` c M d � � c 7 L) 3 U a �' m 0 Cl. ° ° EB 0 N 0 rd a E c m o > 0 c U U O a M b o 0) a) > -I U 0 b M C 7 rI aJ Ti O C U a) > a) O V r r I rI i I _ 0 � J Q «i V) 0 $4 r. O E 0 c a) O a) � .o `� ,i N a) Y p r� E (d fd Q � p c N N O 0 m U = � a) > M 3 o 0 3 3 aMi ni H � m E 0 0 �.� a>i cn U) N N i� 0 O E Oa O= A E ° d FU m U m N A aJ c o > Q) 0 4 a) I U M c > 1 H rl +� a) ` ° p ° U O m 0 Y �-I w O c- `� M !d � +� 0 C O � cn a) 0 - a) C � M � a a) M M 4J •-) N rti C o �4 U) Z rd U 0 o O M M E U c O c U c 0 04 >Y v n V a � A A o O rd cn N N 4J `� m U > E w � U +� M -0 0 U (n a N b) 0 N O N a o c N e D N ni 0 0 ° a� a£) � o a) E o C Or. c ni A M c a O U a "= +) ZSR a M -� p M M 0 Z `—° U) a) � Ei T3 +� `� Z) cd b" R X O > 0 aa) p a) c tT a) Ul C'. y 0 0 ir" N fd C Q E � a) a c C? a) U C E M C M O c fd rl tU (d Q) E; U U O C a) a) M C_ O C U rI �1 a) N (� j O U M rl �'V� L. Q) �_ Y �_ w -C � (d a) 0 Z N a) 0) 4J i•4 N N Y a) M N �_ U U) t;Q) c N E +� � U] 0 M M a) m M C'• C X N •ri '� cn -0 N M N U) M U) JJ C a) C i- Q' U U 3 p N M W vo) 0 —_ -0 a) a U M -H U) N C ) > a) 0 X a) y a cd � C M x 0+ 0 2 N � M X Q) � +� � � v O 2 = ca m O O --I � � W 0 0' N cd aJ O •O d �i riLr5 ` N M V C0 m m m m 0. U U CU d 0 % () > > 0 > Cl. .0 a) 0 a O a a) co m 0 (z E c m a) U M a) (II L ;E It O 0 0 N Cl) Q D Q E 0 LL --I �r CO U*D 65 W WCD O A O 0 0 N Cl) Q D Q E 0 LL 40C LOT 6 19 rcu<,q+a8 g ' ...••• t9 R7 SB4.40*. 2 STORY , �ZCgp � / J' Sa[•fOS1E 41 „ rR3 TO'pyy :PALN +1L5 1T'PNL� GAR4QF R7J T4 (66MT/ MARL) 11' h 20' P PALN AS• pyy •1117 •$79 41 C O T4.T o r B C am C N FROM MEASURED AT RIGHT ANGLES TO THE NORTHERLY LINE OF DECK WALL b• L 0 T 6: U L Q / Q ON THE SOUTH BY A LINE PARALLEL TO AND 275 FEET NORTHERLY Q 4.11 -- 6 'AL C NG b9T srLPs Q }Nn" ty�c v 3� Qak ADDRESS 3377 N. OCEAN BLVD. 1• aJ' 1, p WALL M1 �vJ I W Y � . L +aa I x = r , sO fq4 C.A. = CENTRAL ANGLE A PART OF LOT 6 OF GULFSTREAM OCEAN TRACTS ACCORDING TO R +a O R. = RADIUS r l�P AS FOLLOWS: Fqp LP CAS rAAw' ®aL 40C LOT 6 19 rcu<,q+a8 g ' ...••• t9 R7 SB4.40*. 2 STORY , �ZCgp ACCORDING TO THE PLAT THEREOF RECORDED IN PLAT BOOK FL( „ rR3 TO'pyy :PALN +1L5 1T'PNL� GAR4QF R7J T4 (66MT/ MARL) 11' h 20' P PALN AS• pyy •1117 •$79 41 C O T4.T o r B C am C N FROM MEASURED AT RIGHT ANGLES TO THE NORTHERLY LINE OF DECK WALL b• L 0 T 6: U L -SEJ_D ON THE SOUTH BY A LINE PARALLEL TO AND 275 FEET NORTHERLY MAP OF BOUNDARY SURVEY 6 'AL C NG b9T srLPs }Nn" OWNER: EAST BLLFT TRUSST s0U7M Lec LOr b C' i a `M]PRV - ADDRESS 3377 N. OCEAN BLVD. 1• aJ' 1, p uaf L42' LOT 3 sR] 3 AMERICAN VERTICAL DATL4W 1988, SOURCE: o tl FLORIDA GEOLOGICAL SURVEY BENCH MARK FLORIDA ♦R4 'I FLoa? s1271 ,v6rc 78 W55 678 *1 PALN �Q' PALN I L O T5 G U L F t2,P OCEAN T REAM �'�N L - PALO X71' PALN TS "9 lY PAW � RI i +Rt FLyrp T•»• I �� LOT 6 F7.T a �� ayf3W +7.6 ► RECEIVED 4 OCT 112016 Town of Gulf Stream, FL DESCRIPTION: THE SOUTH 100 FEET OF THE FOLLOWING DESCRIBED PARCEL: PORTIONS OF LOTS 5 AND 6, OF GULFSTR£AM OCEAN TRACTS ACCORDING TO THE PLAT THEREOF RECORDED IN PLAT BOOK 16, PAGE 81, PUBLIC RECORDS OF PALM BEACH COUNTY, FLORIDA, DESCRIBED AND BOUNDED AS FOLLOWS ON THE NORTH BY A LINE PARALLEL TO AND 245 FEET SOUTHERLY FROM MEASURED AT RIGHT ANGLES TO THE NORTHERLY LINE OF SAID LOT 6: ON THE SOUTH BY A LINE PARALLEL TO AND 275 FEET NORTHERLY MAP OF BOUNDARY SURVEY LEGEND: FROM, MEASURED AT RIGHT ANGLES TO THE SOUTHERLY LINE OF SAID LOT 5., OWNER: EAST BLLFT TRUSST = CENTERLINE ADDRESS 3377 N. OCEAN BLVD. +12.74 = ELEVATION BASED ON NORTH ON THE WEST BY THE EASTERLY RIGHT OF WAY LINE OF THE OCEAN BOULEVARD (STATE ROAD A -1-A), AND ON THE EAST BY THE WATERS GW.FSTREAM FLOROA 33483 AMERICAN VERTICAL DATL4W 1988, SOURCE: OF THE ATLANTIC OCEAN. I LCRmr cmlrr nur na survKr wAs auO[ ucrx Nr Rrm.� au61r ALD LKrrs nc srNOArms a• PRAc71a As srr rrniR er 71E nCRIL1 FLORIDA GEOLOGICAL SURVEY BENCH MARK FLORIDA TOGETHER WITH THE FOLLOWING DESCRIBED PARCEL: n�Basr�wa nim ffl TO TO=7M4MON nLo�L�siin°irc�c C.A. = CENTRAL ANGLE A PART OF LOT 6 OF GULFSTREAM OCEAN TRACTS ACCORDING TO THE PLAT THEREOF RECORDED /N PLAT BOOK 16, PAGE 84 PUBLIC R. = RADIUS RECORDS OF PALM BEACH COUNTY, FLORIDA, DESCRIBED AND BOUNDED AS FOLLOWS: PAUL D. ENGLE C.B. = CHORD BEARING BEGINNING AT THE INTERSECTION OF A LINE 245.0 FEET SOUTH OF AS SURVEYOR AND MAPPER 15708 FLOOD ZONE: 8 & V8 (ELIO) MEASURED AT RIGHT ANGLES AND PARALLEL WITH THE NORTH LINE OF Lm®smrroe Aw wmx CONC = CONCRETE (S(AID LOT 6 AND THE EASTERLY RIGHT OF WAY LINE OF OCEAN BOULEVARD b�STANA I'CE OF, .114AQ £NCE EA ERLTHENCE SOUTHERLYO,NAT RIGHTAANGLES TORA E ETHf O'BRIEN, SUI TER & O'BRIEN, INC. W.M. = WATER METER PREVIOUSLY DESCRIBED COURSE„ A DISTANCE OF 45.0 FEET TO AN LAND SURVEYORS INTERSECTION WITH A LINE 290.0 FEET SOUTH OF, AS MEASURED AT RIGHT CERT61CA7E OF AUIFKWA77ON /[6353 U.B. = UTILITY BOX ANGLES, AND PARALLEL WITH THE SAID NORTH LINE OF LOT 6; THENCE WESTERLY, ALONG SAID PARALLEL LIN£, A DISTANCE OF 45.0 FEET TO AN papVEypp AAD MAPPER W RESPQkC&,E GNRGL PAIL D. ACZE ME 4RE ILDA A/C = CONCRETE A/C PAD INTERSECTION WITH THE SAID EASTERLY RIGHT OF WAY LINE OF OCEAN 955 RW. 1701 AVAPPE SW K-4 fL 33445 BOULEVARD STATE ROAD A -1-A); THENCE NORTHERLY, ALONG SAID EASTERLY RGHT OF WAY LINE, A INSTANCE OF 45.77 FEET TO THE POINT OF BEGINNING (561) 276-4501 7.72-J279 FAX 276-2390 wR O*.9a+rr ,,,,,,, ,,,, ,,,,o Rf-� e/Tyb _ Amin ao r^^, yc,L� f' = On• I II I, I I I I I I I I I I � 1 ^Y I O a I 0 � I Io I I I I I I I I I I I ' I I I I I I I I I I I(� 36.94' 1 1 � DIXI ' TO Ir ;' ---------------------- r EXI 'TO 1 1 r � 1 �^ 1 EXISTING FOUNTAIN ' TO BE DEMDUSHED r L I r 1 SITE o O 1 � I LOCATION MAP COASTAL CoNSD cnoN CONIRDF I LINE (PIAT BOOK B0, PAGE 152) RECORDED AUGUST 22. 1997 I 51.78' I h I „------------------- STING DRIVE WAY ---------------- ---i BE DEMOLISHED i Z i 11 EXISTING RESIDENCE 1 ro BE DEuousHEDDl� --------------- i I----------------------------- � t____________- i ------------------------- ----------- ---------------- -------------- 1 SING SITE WALL BE DEMOLISHED i�_____y i Z`ZBED MPOOL r _____ 'I BE EIXISHED 1 l II �i L ------------ EXITING SITE WALLFI------- TO BE DEMOUSHED 467.62' SITE PLAN i I COASTAL CONSTRUCTION CONTRO UNE fPUT BOON ED, PAGE 152 RECORRDED AUGUST 22, 1897 I DEMOLITION NOTES 1. WORK INCLUDED: A. REMOVE DESIGNATED BUILDING EQUIPMENT AND FIXTURES. B. REMOVE DESIGNATED PARTITIONS AND COMPONENTS. C. CAP AND IDENTIFY EXPOSED UTILITIES. D. PROVIDE TEMPORARY PARTITIONS TO ALLOW CONTINUED BUILDING OCCUPANCY BY OWNER. 1. DO NOT INTERFERE WITH USE OF ADJACENT BUILDINGS. MAINTAIN FREE AND SAFE PASSAGE TO AND FROM. 2. PREVENT MOVEMENT AND SETTLEMENT OF STRUCTURES. PROVIDE AND PLACE BRACING OR SHORING AND BE RESPONSIBLE FOR SAFETY AND SUPPORT OF STRUCTURE. ASSUME LIABILITY FOR SUCH MOVEMENT, SETTLEMENT, DAMAGE, OR INJURY. 3. CEASE OPERATIONS AND NOTIFY ARCHITECT IMMEDIATELY, IF SAFETY OF STRUCTURE APPEARS TO BE ENDANGERED. TAKE PRECAUTIONS TO PROPERLY SUPPORT STRUCTURE DO NOT RESUME OPERATIONS UNTIL SAFETY IS RESTORED. 4. PROVIDE, ERECT, AND MAINTAIN BARRICADES, LIGHTING, AND GUARD RAILS AS REQUIRED BY APPLICABLE REGULATORY ADVISORY TO PROTECT OCCUPANTS OF BUILDING AND WORKERS EXISTING SERVICES 1. ARRANGE AND PAY FOR DISCONNECTING, REMOVING AND CAPPING UTILITY SERVICES WITHIN AREAS OF DEMOLITION. DISCONNECT AND STUB OFF. NOTIFY THE AFFECTED UTILITY COMPANY IN ADVANCE AND OBTAIN APPROVAL BEFORE STARTING THIS WORK. I PLACE MARKERS TO INDICATE LOCATION OF DISCONNECTED SERVICES IDENTIFY SERVICE LINES AND CAPPING LOCATIONS ON PROJECT RECORD DOCUMENTS. 407.45' ' = 119.63' — — — — Z --.G RESIDENCE O BE DEMOUSH0 7 Z --N. RESIDENCE D BE DEMOLISHED rri �Frr Z ISnNG PATIO BE DEMOLISHED 6— PRODUCTS 1. EXCEPT WHERE NOTED OTHERWISE, MAINTAIN POSSESSION OF MATERIALS BEING DEMOLISHED. IMMEDIATELY REMOVE FROM SITE. 2. CAREFULLY REMOVE, STORE AND PROTECT FOR RE -INSTALLATION MATERIALS TO BE REUSED EXECUTION 1. ERECT WEATHERPROOF CLOSURES FOR EXTERIOR OPENINGS. MAINTAIN EXIT REQUIREMENTS 2. ERECT AND MAINTAIN DUSTPROOF PARTITIONS AS REQUIRED TO PREVENT SPREAD OF DUST, FUMES AND SMOKE TO OTHER PARTS OF THE BUILDING. ON COMPLETION, REMOVE PARTITIONS AND REPAIR DAMAGED SURFACES TO MATCH ADJACENT SURFACES. 3. PROVIDE PROPER PROTECTION FROM FALLING OBJECTS OVER ENTRANCES WHICH ARE TO BE KEPT OPEN DURING NORMAL WORKING HOURS. 4. CARRY OUT DEMOLITION WORK TO CAUSE AS LITTLE INCONVENIENCE TO ADJACENT OCCUPIED BUILDING AREAS AS POSSIBLE. DEMOLITION 1. DEMOLISH IN AN ORDERLY AND CAREFUL MANNER AS REQUIRED TO ACCOMMODATE NEW WORK, INCLUDING THAT REQUIRED FOR CONNECTION TO THE EXISTING BUILDING. PROTECT EXISTING FOUNDATIONS AND SUPPORTING STRUCTURAL MEMBERS. 2. REPAIR ALL DEMOLITION PERFORMED IN EXCESS OF THAT REQUIRED, AT NO COST. 3. BURNING OF MATERIALS ON SITE IS NOT PERMITTED. 4. REMOVE FROM SITE, CONTAMINATED, VERMIN INFESTED OR DANGEROUS MATERIALS ENCOUNTERED AND DISPOSE OF BY SAFE MEANS SO AS NOT TO ENDANGER HEALTH OF WORKERS AND PUBUC 5. REMOVE DEMOLISHED MATERIALS, TOOLS AND EQUIPMENT FROM SITE UPON COMPLETION OF WORK. LEAVE SITE IN A CONDITION ACCEPTABLE TO THE OWNER. 236.05 I i I I COASTAL CONSTRUCTION CONTROLI UNE (PLAT BOOK 36, PAGE 104) DATED NOV. ,9787 1 J k ASSOCIATES, INC Eighteen Vie mi.— P.I. Beech, FI.Ad. 3318( Phone: (581) 832 1593 Fez: (581) 832 1520 IIIRESIDENCE III I11KHOLMOIB z snE purr 1 3 I SEASONAL HIGH WATER LINE ELEVATION +4.43 � 21804 0 I I ► R�CEIVED A OCT 112910 Toon of M dam, FL NOR1 3B� 1 Mg 1 iEg S O N I 1'=101-0e a MH i U 0 D-1 DESCRIPTON THE SOUTH 100 FEET OF THE FOLLOWING DESCRIBED PARCEL: PORTIONS OF LOTS 5 AND 6, OF GULFSTREAM OCEAN TRACTS. ACCORDING TO THE PLAT THEREOF RECORDED IN PLAT BOO( 16, PAGE 01, PUBLIC RECORDS OF PALM BEACH COUNTY, FLORIDA, DESCRIBED AND BOUNDED AS FOLLOWS: ON THE NORTH BY A UNE PARALLEL TO AND 245 FEET SOUTHERLY FROM MEASURED AT RIGHT ANGLES TO THE NORTHERLY LINE OF SAID LOT 6: ON THE SOUTH BY A UNE PARALLEL TO AND 275 FEET NORTHERLY FROM, MEASURED AT RIGHT ANGLES TO THE SOUTHERLY UNE OF SAID LOT 5: ON THE WEST BY THE EASTERLY RIGHT OF WAY LINE OF THE OCEAN BOULEVARD (STATE ROAD A -1-A), AND ON THE EAST BY THE WATERS OF THE ATLANTIC OCEAN. TOGETHER PATH THE FOLLOWING DESCRIBED PARCEL - A PART OF LOT 6 OF GULFSTREAM OCEAN TRACTS. ACCORDING TO THE PLAT THEREOF RECORDED IN PLAT BOOK 16. PAGE 81, PUBLIC RECORDS OF PALM BEACH COUNTY, FLORIDA, DESCRIBED AND BOUNDED AS FOLLOWS: BEGINNING AT THE INTERSECTION OF A UNE 245.0 FEET SOUTH OF AS MEASURED AT RIGHT ANGLES, AND PARALLEL WITH THE NORTH UNE OF SAID LOT ".AND THE EASTERLY RIGHT OF WAY LINE OF OCEAN BOULEVARD (STATE ROAD A -1-A); THENCE EASTERLY, ALONG SAID PARALLEL LINE, A DISTANCE OF 36.94 FEET; THENCE SOUTHERLY, AT RIGHT ANGLES TO THE PREVIOUSLY DESCRIBED 36.94 COURSE„ A DISTANCE OF 45.0 FEET TO AN INTERSECTION WITH A UNE 290.0 FEET SOUTH OF, AS MEASURED AT RIGHT ANGLES, AND PARALLEL WITH THE SAID NORTH LINE OF LOT 6; THENCE WESTERLY, ALONG SAID PARALLEL LINE, A DISTANCE OF 45.D FEET TO AN INTERSECTION WITH THE SAID EASTERLY RIGHT OF WAY LINE OF OCEAN BOULEVARD (STATE ROAD A -1-A); THENCE NORTHERLY, ALONG SAID EASTERLY RIGHT OF WAY UNE, A DISTANCE OF 45.72 FEET TO THE PONT OF BEGINNING. TOWN OF GULF STREAM SITE DATA TABLE Gross Lot Area 47748 Effective Lot Area 26620 FAR Calculations EXISTING DEMO NEW NET 1°' Floor Living 6270 6270 3250 I 3250 Ceilings over 15' (double) 304 304 2"^ Floor Living ---- 2583 2583 1°' Floor Covered orches overhangs � 2 h 864 864 2"^ Floor Covered Awnings > 3' and screen enclosure at 50% Garage 636 s3s Gross Floor Area Out Buildings 1 Total Floor Area Proposed 7637 7637 First 20,000 X .33 6600 Over 20,000 X .20 1324 Total Allowable FAR Per Manual 7924 Total Hardscape Area 5407 Required Landscape Area lot size x 40% 13576 Actual Sp.. Open S ace Ansa 51% I - ASSOCIATES, INC dRMTHI,7B Eighteen Vie Mi.— Pc B—h, Florid. 33480 P (581) 832 1533 hone:M: (561) 832 1520 a LOCATION MAP N.T.S. 236.05' i —� PROPOSED RESIDENCE I I I I BUILDING REAR SETBACK I I I I I I I I I I I I 467.62' — — — I — I I I It\ COISTAL CONSTRUCTION CONTROL ► RECEIVED UNE (PIAT BOOK B0, PAGE 152) RECORDED AUGUST 22, 1997 OCT 112018 SITE PLAN Town of Gulf Stream, FL NORTH GROUND FLOOR PLAN ® RECEIVED t OCT 112018 Town of Gulfream, 25'-0” 1 20'-4' fAZ REf I UM O POND O •-B.m BACK HALL 47' t�w ww 20'-7' 27'-1' 20'-7' KFrCB1KN \LIOUNG 0 O O / I BATH II II II II II II II �t3�w I I 22'-g• ---ni ,3-s• II II II II II II II II II II II II II 13•_„• "- GUEST BEDROOM ! m ; ❑ I 11 H 11 GARAGE � � � I�-w 11 11 11 11 11 11�+B�w 1 o I1I1 I1I1 T ■ lL -II- j - - —--- a.MV--__---�I- o II GROUND FLOOR PLAN ® RECEIVED t OCT 112018 Town of Gulfream, 25'-0” 1 20'-4' 66'-9' MIT= IRCHmm Eighteenvie MI.— Palm B ... h, florid. 33480 Phone: (581) 832 1533 Paz: (561) 832 1520 •� FIRST FLOOR z a 0 d z 0 NOM _ 0 S 11CT6 � 4'lIRm16 MH � A2.1 0 fAZ REf I UM r •-B.m BACK HALL o LA KFrCB1KN \LIOUNG °I / 2OP ---__-- FOYER �.Q 6•_2. - 16._0. / 20'-4- 0._4--_ - —--- a.MV--__---�I- o II � I II � 1 __----- 30'-6" GREAT ROOM Lill, 1 o \ / i 9 -2. 1 A WRMR PORCB / \ MEDIA ROOM m 0 1 / 21._6. \ -2' I \ I I _ - 66'-9' MIT= IRCHmm Eighteenvie MI.— Palm B ... h, florid. 33480 Phone: (581) 832 1533 Paz: (561) 832 1520 •� FIRST FLOOR z a 0 d z 0 NOM _ 0 S 11CT6 � 4'lIRm16 MH � A2.1 0 + * p4 -4 - IIIf II II II II III II II II II II II II II II II II II II II II II II II II II II II L iL �L -L �L -L 7- T T T T T II II II II II II II II II II 1111 II II II II II II II II II II II II II II II II II II GIG]G Fit :Irvr: :T 0- RECEIVED OCT 112018 Town of Gulf Stream, FL 20'-7' 9'-8" 12'-B' 25'-0' •1 ti STAIR ,I 1` ,I 7'-0- T II II II II I OPEN TO BELOWMASTEE -L -L BATH L� TO °E ESICNED FM= -T T II II II T T II II >v �� II II II II II it II II II II Mwn� ur?rRR FOYER II II II II II II 9"-4- P, " : i --- = IH J MASTER REDROOM 30'_5• — _ — — _ — 11.111M HIM 11 Ill Hill 11 MH 1 11 9,_4. .i i GUEST OM 13'-8• DN 28'-7' y,_2. SO' -7 - 28'-10' SECOND FLOOR PLAN voRTr 4 BRIDGES MAPM ASSOCUTE, INC MiRTM ASCHRStl'3 Eighteen Via Miz— Palm Beach, Florid, 33480 Phone: (561) 832 1633 Paz (561) 832 1520 z z 0 U a PROPOSED RESIDENCE 0 9377 N OCEAN BLVE 6Ml STHEAY, ROHM► SECOND FLOOR i 3 0 O �% RECEIVED A OCT 112018 Town of Gulf Stream, FL E Ri\qdi BRIDGES MaSH ASSOCIATES, INC AECMMM Elght Via Mi. Palm Beach, Florid. 33480 Phone: (581) 8321533 Fez: (581) 832 1520 Z O Botr: _ MoM nwtw Nu4 YK 9��IMIC EAtT6 ROOF PLAN No�� �% RECEIVED OCT 112018 Tnum of Culf Qfronm Cl  - -- - I ---- ..... (PAINTED) (LIMESTONE BDFF) WEST ELEVATION (LIMESTONE BUFF) EAST ELEVATION BRIDGES MA k ASSOCIATES, Eighteen Via Ml Palm Eeaoh, PloAda 3341 Phone: (581) 832 1533 Pax: (661) 832 1520 IIIRESIDENCEIII ELEVATIONq z 3 a d z m 0 WEST ELEVATION - SECTION THROUGH GARDEN TRELLIS SECTION THROUGH SOUTH GARDEN 38.5' NAVD EAVE 29.66' NAVD rjL SCND FLR SLAB 77.0' NAVD FIRST FLR SLAB ► RECEIVED -4 OCT 112018 Town of Gulf Stream, FL SECTION THROUGH SOUTH GARDEN ASSOCIATES, Eighteen via Mi... Palm Beech, Florid, 3341 Phone: (581) 832 1033 F—: (581) 832 1520 PROP O SED RESIDENCE z 0 w 0 1/4'=1'-0' memnmrs •`-� nn i U O A4.2 38.5' NAVD EAVE 29.66' NAVD SCNDFLR ALS B 17.0' NAVD FIRST FLR SLA 13.0' NAVD GARAGE SLAB NORTH ELEVATION - MAIN HOUSE IPE TRELLIS (NATURAL) acr►cnvcn NORTH ELEVATION - GUEST/GARAGE BRIDGES MARS ASSOCIATES, INC CHARTM AEIMTE f3 Eighteen Via Mi.— Palm B—h, Florid. 33450 Phone: (581) 832 1533 F.z: (581) 832 1520 z z 0 U 6 PROPOSED RESIDENCE ELEVATIONq z 3 0 NO E IT 9�iIM1M4 fm1CRR1y ow. W. dD:AGL YfLLLnL µD/Ia wlon Ism ��.pn Ln Q Q MARIO F. NIEVERA Do State of Plorida Landscape Architect �1 ' ' Registration No. 36.94' V. 6666856 "L" �j S.84I40'51°E. CN' ZD I ► RECEIVED Z� OCT 11 2010 Q, °j Town of Gulf Stream F 'CC ihk�TOp c[k�a� P 0 L 0 O V O Z Q ..4 vVi f. W 407.45 W L a W LL n C a aZ u - ■■ "'� nl -—IO a o GAPAGE __ J i, W PPE 13.00 NAVD _ 5 0 �w w PPE 17.00 NAVD 10 �-- Yit�" . N W NIEVERA WILLIAMS MONO ' DESIGN S 107.7 DIIT�, S.84140'51°E. 125-47- 223 Sunset Avenue i 3 Suite 150 Palm Beach, Florida 33480 P: 561-659-2820 .. F: 561-659-2113 NIEVERAWILLIAMS.COM Ln N � N E LPi MARIO F. NIEVERA State of Florida Landscape Architect Registration No. 6666856 M►� RECEIVED A ON 112018 i T,Dwo of Gulf Stream, FL 0. I LU1a U Z LU I W u I ' I Z + I Q J D. Z v�F I LU Q O , OLU I • o�-- - ---� f I I 1 I a� s o W f IU o a w I � • � I � h n0 • �• '2545 I WI I NIEVERA WILLIAMS DESIGN I I 223 Sunset Avenue Suite 150 Palm Beach, Florida 33480 P: 561-659-2820 I I F: 561-659-2113 I NIEVLPAWILLIAMS.COM N SITE N n a 1 + + 1 IGRAVEL MOTOR COURT Y 1 +9.00 +10.00 his — his — HIS — AA1 . +11.00 Sliift�Tic SYSTEM: HOOT -800 ATU WITH DRIP IRRIGATION. 40% DRAINF7FT.D REDUCTION RESULTS IN A REQUIRED MIN DRAINFIELD SIZE OF 525 SF k MIN UNOBSTRUCTED AREA OF 788 SF. PROVIDED: INSTALL 525 SF OF E A769VE DRAINFIELD AREA -INCLUDES 289 LF OF 0.9 GPH SUB -SURFACE DRIP IRRIGATION LINE. (815 SF UNOBST. AREA.) REFER TO SHEET 4 FOR DETAILS. +12.00 V \,J +12.00 11 +14.00 (��[//��■. EnviroDesion RESIDENTIAL SEPTIC TANK CALCULATIONS /`� Assoolates �. 3377 NORTH OCEAN BLVD.,GULF STREAM 'I8121 r 91232078 t GtveB: I Dnp for 6766 sf.f.AC 8vmg area as and"rated on archaeenaal ph. I 2, Per Souls En®ee'r, hlaximml Trench Load'mg Rate = 0.8 GPD/,f 1 1 Type ofSy,t- paw lmroN or ❑AbaN Bel 1 QNOAT-1000 FgrS 1 I ❑ NOOTa00 pBIS I I I MwR­ (Per Tabk I of64E-6, sngk family residences wth ether 4 b¢droorm or between 2,251 sfand 3,300 sfof kvng arca m st pm%iie tr Bows of400 GPD pks —they 60 Bpd for every add'1750 sfor BactiD th—q (6766 - 33005f = 3466 => 3466 / 750 s0 =5 I _» Flow Rale = 400gpd 1 (560) = 100.001 Therefore, Fbw Rate = 700 GPD r 1 APPLICATION AREA REQ'D = (700 GPD 10.8) X 60% = 525 Square Feet of D+&Id 1 DRA NFH1D AND UNOBSTRUCTED AREA HAS BEEN REDUCED BY 40% THROUGH THE USE OF A HOOT H-1000 :AND AEROBIC TREARIENT UNIT AND DRIP IRRIGAT¢JN. i PROPOSED H(w7 H- IOW 'ANIY SYSTEM I nic.— 525 Square Fm ofDlanfield I Zones) ofDrip Irrigawnj ® 788 Square Feet of`Unobstra,, ed Area ®900 Gal Trash Tank Req'd I I000'ANIY HOOT A—bio Treatment L'nt 3vth Mn.263 LF .1`0.9 spit subsurface dry ttigadon lin, HOOT BLASTER hfodel H-20EB 105 Puao j 1 INS I ALL 26311 of dry collation Inc wvh m I mne(s), wreh a total of 263 drip heads (01.9 gph eacb) K Nhig F law Rate = 236.7 gph or 3.945 gpm total ( 236.7 liph or 3.945a),NEµ LONE) IJOJLNL, �'HEDULI, (14 EQLAL OL)hES VkX OA Y) I 0. T_ 7.40 N11 -tea - BTne52.60 Nfl m9 ¢T! L9 PnR. OD.y) STEPS 000 -GAL 0 TRASH TANK WALKWAY Jill oho II II App—Ares RerynreE(s .etj Sly Em«r DarJarpeR (GPHXM,dmum= l.SGPH1 090 Emma spr9,q Emmlee) 1l sPc. eeroeen Dnppemw lkNl ToblAm BlMx°imauvev.dd z Ml rmNFaNmer.Emuenbme Drotde las TaWAnma%m Biare°P__(ld) 293 TaNN 1 aEmaev PmJ4tllna,e Miptel3 263 -Ry 2a Ne, Pessurt ,) 25 MMmm ApN tPrtssu,e etEmiaer H w(pc 10 9klimm opm.E P,eswe N Emiterlktl(p ) 45 Wmem Srebro 0—ft Prespee NN) a0 Eatmatl Pump FI- rftry GPA9 20 Sam 115 Twws pt,&Ppedpam T,Pe4y&FI O MWbb Pipe PVC Sca80 lagn mstppylfnd Sopya Ftaa l.Mitrtl3(k'a 1a F]elbapn (31Npe9Nn Purg,b Dpee TentO.(ter) 1a Ebv9a«Cakbe lO,ri Dox TN bL4ip Fele (bN) tD zone blbrnwtbn co Netmeramw 1 N,m«rmDOotirgl PN, 24 rmr ssakm D«m9 ExwPe.Nydr 24 AmpMal3btne°PNzme(kdj zw MNnNaEmara PNzppe Mm..n NNAer mLtlNNS PNZ za3 : aknleen NunaeralelNea PNzare 11 tan,eN mL.brn TTatNOt«usm s Mmrtram Lergm pl8bke°t.kM BaseB«Nal Praewre 1s) Fbv WbPer ton (dPsO Hasa9ec.ceraonppNbr Per2xeLGeb i 34 u AUa,3wW fbw ReOrrNrem bAttam�aak FWirq Velocity 9.a etonnyOpaeky dPlpxw rO GeWeeytGaeaa)msup FIM IAB.. O U YN Ia pe, swan (:apeNblL'+Mo1a «r7aa0)ol Bakro u MWq CeNep IGNLaaim S,pareeb,MN+bms Ntl dippeaV,e t9 Wad Lana Dah- Fknhing Dyck Frb«eLrm pn 100 ural a Sup*l aA $01at 19 VNatlryrpd 34 Dice«LmsnSpar Lurea Surae(Feetd (pqj �ao F«e«LmbSupaytmea9wpr tAalpW (FaN aFAtlI 3D 3A N akWP N�gb f Ap99pm1F1exue RewNeEtrF ,n ¢eN41.1etl1' AECFa,bP.axAe rkP)b to Mm Wlptl tab PprabTem aHe t)n T).) TDH(Tmr Dyamc MtlmFMmMetlj 9pA TDH(Tmd DyaMe11etl1mpsi 391 TmN Sblrn:DmlryEvNel Pe.[ky 24 Pump Sekelbn Pump Fbw Ratr0lGPAtj 139 MH(Ta D11ba9pH Fe d11Ma1 MI 0°01 N- nu 71SR Peryta`td N-20®105 FEATURE ' I 4�SPAr LAWNLAWNi� ,'.XX 20 POOL W/ INFINITY EDGE III P�NTER "- x SOIL BORING #1SOII, BORING / +14.00 o LANK PAVER WALK LIGHT GREY STM STM --!LSTM 5 3 STM S STM TM STM — STM +12.00 IND WELLS OR SEPTIC OBSERVED , WITHIN 75' OF NORTH PROPERTY LINE (TYP) PLANK PAVER TERRACE LIGHT GRAY ► RECEIVED OCT 112018 Town of Gulf Stream, FL fns — Pus ---m �- WOOD PLATFOF �I I$ W/CONCRETE {16.00 LAWN LOCATION MAP N N. T. S. ® DENOTES AREA OF PROPOSED SEPTIC UNOBSTRUCTED AREA 1.75 NOTE: CONTRACTOR TO FIELD VERIFY EXACT LOCATION, SIZE, AND ELEVATION OF ALL IMPROVEMENTS AT TIME OF CONSTRUCTION AND REPORT ANY DISCREPANCIES TO ENVIRODESIGN ASSOCIATES, INC. je ilk CALL 48 HOURS BEFORE YOU DIG. IT'S THE LAW �s ASTM 1-800-432-4770 SUNSHINE STATE ONE CALL OF FLORIDA, INC. OUTDOOR SHOWER o -s 0 To zA WATER FEATURE 5 15 STONE RUNNERS IN GRAVEL BED Know what's below. 0 T1� RIGHT 2MB BY NA IS PROVIDEDOFOR 'FAH ANAL INiaPosEs aar, HEATED CAST STONE TUBt, UNLESS S(NED AND SEALED BY A REGISTERED PRO SSO all `OfOfB you dig, ENGINEER REPRESENTING ENVIRAOESGN ASSOGIATES, ING Qi LEGEND: PROPERTY LINE A SECTION IDENTIFIER 1 1 PLAN PAGE DETAIL PAGE ,q1 EXISTING ELEVATION ® DENOTES AREA OF PROPOSED SEPTIC UNOBSTRUCTED AREA 1.75 NOTE: CONTRACTOR TO FIELD VERIFY EXACT LOCATION, SIZE, AND ELEVATION OF ALL IMPROVEMENTS AT TIME OF CONSTRUCTION AND REPORT ANY DISCREPANCIES TO ENVIRODESIGN ASSOCIATES, INC. je ilk CALL 48 HOURS BEFORE YOU DIG. IT'S THE LAW �s ASTM 1-800-432-4770 SUNSHINE STATE ONE CALL OF FLORIDA, INC. OUTDOOR SHOWER o -s 0 To zA WATER FEATURE 5 15 STONE RUNNERS IN GRAVEL BED Know what's below. 0 T1� RIGHT 2MB BY NA IS PROVIDEDOFOR 'FAH ANAL INiaPosEs aar, HEATED CAST STONE TUBt, UNLESS S(NED AND SEALED BY A REGISTERED PRO SSO all `OfOfB you dig, ENGINEER REPRESENTING ENVIRAOESGN ASSOGIATES, ING Qi 0 �.� Hw z� �� _ z 4, a� C/) co Q-1 W c� C7 E z E Ha �m a I O U d� i0, � N E o ONc E- �ao WQ1 ZO8o 3 �No z�,; ww I Na zLL"� to Z a z = w - DRAWN: M.T.J. CHECKED: _ J.A.P. DATE: 10/05/18 JOB NO. 18072—SEPTIC SHEET NO. 3 OF 5 TOWN OF GULF STREAM BALANCE SHEET & CASH & BUDGET REPORT Unaudited As of October 31, 2018 TABLE OF CONTENTS SECTION PAGE(S) CashBalance Sheet..................................................................................................................... 1-2 BudgetReport, General Fund............................................................................................................... 3-8 BudgetReport, Water Fund................................................................................................ 9-10 Budget Report, Undergrounding Fund.................................................................................. 11-12 Town of Gulf Stream Balance Sheet October 2018 -11- General Fund 001 Water Fund 401 Underground Fund 155 Assets Penny Sales Tax Checking Account $110,293.24 $0.00 $0.00 Cash - Oper Account $103,729.15 $0.00 $0.00 Cash - P/R Account $8,120.35 $0.00 $0.00 Cash - Operating MMA $3,720,984.49 $0,00 $0.00 Cash - Flagler Bank CD $264,317.69 $0.00 $0.00 Legacy Bank CD $273,953.86 $0.00 $0.00 Florida Community Bank CD $243,185.77 $0.00 $0.00 BankUnited CD $250,000.00 $0.00 $0.00 Cash - Petty Cash $200.00 $0.00 $0.00 Accounts Receivable - Garbage $17,847.96 $0.00 $0.00 Inventories $8,283.21 $0.00 $0.00 Prepaid Other $2,010.28 $0.00 $0.00 Underground Prqj Pymt Fund - Checking $0.00 $0.00 $166,591.72 Cash - Suntrust MMA $0.00 $0.00 $1,052,342.06 Assessment Receivable $0.00 $0.00 $1,002,822.13 Delinq. Assessment Recievable $0.00 $0.00 $0.04 Miscellaneous Receivable $0.00 $0.00 $1,626.00 Cash-Flagler Bank Water Utility Savings $0.00 $2,003,081.25 $0.00 Accounts Receivable - Water $0.00 $102,587.19 $0.00 Accounts Receivable - Reserves $0.00 $10,935.56 $0.00 Less: Allowance - Water $0.00 $25,000.00 $0.00 Due From General Fund $0.00 $94,414.49 $0.00 Prepaid Water Meters $0.00 $3,372.66 $0.00 $0.00 $3,095.68 $0.00 hiventory improvements Other Than Bldg. $0.00 $2,658,921.72 $0.00 Accum. Deprec.-Imp Other T Bld $0.00 ($984,234.36) $0.00 Equipment and Furniture $0.00 $71,378.00 $0.00 Accumulated Depr - Equip/ Furn $0.00 ($67,894.00) $0.00 Total Assets $5,002,926.00 $3,870,658.19 $2,223,381.95 -11- General Fund 001 Water Fund 401 Underground Fund 155 Liabilities and Fund Balance Liabilities Accounts Payable $71,237.18 $0.00 $0.00 Due to Water Fund $94,414.49 $0.00 $0.00 Accrued Compensated Absences $0.48 $0.00 $0.00 Other Insurance Deductions $40.01 $0.00 $0.00 Deposit:Damage Bond/Plans $30,000.00 $0.00 $0.00 Less: Retainage Payable $0.00 $0.00 ($185,376.00) Deferred Revenue $0.00 $0.00 $1,002,821.61 Accounts Payable $0.00 ($496.07) $0.00 Water Accrued Wages Payable $0.00 $0.13 $0.00 Accrued Compensated Absences $0.00 $2,301.91 $0.00 Deferred Revenue $0.00 $5,771.00 $0.00 Total Liabilities $195,692.16 $7,576.97 $1,188,197.61 Fund Balance Reserve for Dredging $17,820.00 $0.00 $0.00 Fund Balance $4,789,413.84 $0.00 $0.00 Fund Balance $0.00 $0.00 $1,035,184.34 Retained Earnings - Unreserved $0.00 $3,449,448.08 $0.00 Retained Earnings - Reserved $0.00 ($124,282.84) $0.00 R/E Reserved For D/S and R & R $0.00 $537,915.98 $0.00 Total Fund Balance $4,807,233.84 $3,863,081.22 $1,035,184.34 Total Liabilities and Fund Balance $2,223,381.95 $3,870,658.19 $5,002,926.00 -2- Revenues Property Taxes Ad Valorem Taxes - Current Ad Valorem Taxes - Delinquent Early Payment Discount -Ad Valo Interest on Tax Collection Total Property Taxes Fines Judgements and Fines Violations of Local Ordinances Permits Zoning/Code Review Fees Inspection Fee Registrations Local Business Tax - Registrations County Business Tax State & County Local Option Fuel Tax R&S Local Alternate Fuel Decal Tax Disc. Infrastructure Tax Professional/ Occupational Lic Cigarette Tax FL Revenue Sharing FL Rev Sharing -Alcoholic Bev Local Government 1/2c Sales Tx Other General Government Fuel Tax Refund Recycle Revenue Sharing Town of Gulf Stream Income Statement General Fund as of October 31, 2018 Current Month Actual Budget Variance Actual YTD Budget Variance 2019 Budget $0.00 $384,850.00 ($384,850.00) $0.00 $4,618,123.00 ($4,618,123.00) $4,618,123.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($13,750.00) $13,750.00 $0.00 ($165,000.00) $165,000.00 ($165,000.00) $0.00 $208.00 ($208.00) $0.00 $2,500.00 ($2,500.00) $2,500.00 $0.00 $371,308.00 ($371,308.00) $0.00 $4,455,623.00 ($4,455,623.00) $4,455,623.00 $54.65 $100.00 ($45.35) $54.65 $1,200.00 ($1,145.35) $1,200.00 $155.00 $33.00 $122.00 $155.00 $400.00 ($245.00) $400.00 $209.65 $133.00 $76.65 $209.65 $1,600.00 ($1,390.35) $1,600.00 $9,965.00 $5,833.00 $4,132.00 $9,965.00 $70,000.00 ($60,035.00) $70,000.00 $0.00 $25,000.00 ($25,000.00) $0.00 $300,000.00 ($300,000.00) $300,000.00 $9,965.00 $30,833.00 ($20,868.00) $9,965.00 $370,000.00 ($360,035.00) $370,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,592.51 $0.00 $1,592.51 $1,592.51 $0.00 $1,592.51 $0.00 $1,592.51 $0.00 $1,592.51 $1,592.51 $0.00 $1,592.51 $0.00 $0.00 $2,833.00 ($2,833.00) $0.00 $34,000.00 ($34,000.00) $34,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,833.00 ($1,833.00) $0.00 $22,000,00 ($22,000.00) $22,000.00 $0.00 $50.00 ($50.00) $0.00 $600.00 ($600.00) $600.00 $0.00 $5,916.00 ($5,916.00) $0.00 $71,000.00 ($71,000.00) $71,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $108.00 ($108.00) $0.00 $1,300.00 ($1,300.00) $1,300.00 $105.79 $41.00 $64.79 $105.79 $500.00 ($394.21) $500.00 -3- Interest Interest On hivestment Franchises Franchise Fees - FPL Franchise Fees - Southern Bell Franchise Fees - Gas Franchise Fees - Cable Local Communication Svc Tax Communications Services Tax Garbage Collection Fees Garbage Collection Fee Utility Service Tax Utility Service Tax - Electric Utility Service Tax - Telecomm Utility Service Tax - Gas Utility Service Tax - Propane Contributions and Donations Contributions -Civic Assoc. Contributions - Community Federal Grants Federal Grants - Other Other Payment in Lieu of Taxes -Water Sales of Maps and Publications Certification, Copies, Misc Ot Miscellaneous Services Clerk's Charges & Fees Public Safety - Other Chrg/Fee $0.00 Current Month ($1,000.00) $0.00 YTD ($1,000.00) $0.00 Actual Budget Variance Actual Budget Variance 2019 Budget $105.79 $10,781.00 ($10,675.21) $105.79 $129,400.00 ($129,294.21) $129,400.00 $0.00 $3,889.89 $3,000.00 $889.89 $3,889.89 $36,000.00 ($32,110.11) $36,000.00 $3,889.89 $3,000.00 $889.89 $3,889.89 $36,000.00 ($32,110.11) $36,000.00 $0.00 $9,583.00 ($9,583.00) $0.00 $115,000.00 ($115,000.00) $115,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,041.00 ($1,041.00) $0.00 $12,500.00 ($12,500.00) $12,500.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10,624.00 ($10,624.00) $0.00 $127,500.00 ($127,500.00) $127,500.00 $0.00 $4,583.00 ($4,583.00) $0.00 $55,000.00 ($55,000.00) $55,000.00 $0.00 $4,583,00 ($4,583.00) $0.00 $55,000.00 ($55,000.00) $55,000.00 $0.00 $11,750.00 ($11,750.00) $0.00 $141,000.00 ($141,000.00) $141,000.00 $0.00 $11,750.00 ($11,750.00) $0.00 $141,000.00 ($141,000.00) $141,000.00 $0.00 $13,916.00 ($13,916.00) $0.00 $167,000.00 ($167,000.00) $167,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $417.78 $1,400.00 ($982.22) $417.78 $16,800.00 ($16,382.22) $16,800.00 $327.04 $1,250.00 ($922.96) $327.04 $15,000.00 ($14,672.96) $15,000.00 $744.82 $16,566.00 ($15,821.18) $744.82 $198,800.00 ($198,055.18) $198,800.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,000.00 ($1,000.00) $0.00 $1,000.00 ($1,000.00) $0.00 $0.00 $0.00 $0.00 $0.00 $304.50 $0.00 $30.73 $0.00 $2,475.00 $0.00 $58.00 $0.00 $8.00 $0.00 ($2,475.00) $0.00 $246.50 $0.00 $22.73 $0.00 $0.00 $12,000.00 ($12,000.00) $12,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29,700.00 $0.00 $0.00 $304.50 $700.00 $0.00 $0.00 $30.73 $100.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($29,700.00) $29,700.00 $0.00 $0.00 ($395.50) $700.00 $0.00 $0.00 ($69.27) $100.00 $0.00 $0.00 -4- -5- Current Month nU Actual Budget Variance Actual Budget Variance 2019 Budget Lot Mowing and Clearing $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Sale of Fixed Assets $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Management Fees $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other Contractual Agreements $0.00 $1,316.00 ($1,316.00) $0.00 $15,800.00 ($15,800.00) $15,800.00 Other Miscellaneous Revenue $0.00 $166.00 ($166.00) $0.00 $2,000.00 ($2,000.00) $2,000.00 Operating Transfer $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Operating Trans - Water Fund $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Debt Proceeds $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $335.23 $4,023.00 ($3,687.77) $335.23 $48,300.00 ($47,964.77) $48,300.00 Total Revenues $16,842.89 $464,601.00 ($447,758.11) $16,842.89 $5,575,223.00 ($5,558,380.11) $5,575,223.00 Expenditures Admin & General Executive Salaries $8,569.60 $9,282.00 $712.40 $8,569.60 $111,395.00 $102,825.40 $111,395.00 Regular Salaries - Admin $22,048.58 $28,535.00 $6,486.42 $22,048.58 $342,431.00 $320,382.42 $342,431.00 Other Salaries - Part Time $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Contingency - Miscellaneous $0.00 $42,548.00 $42,548.00 $0.00 $508,502.00 $508,502.00 $508,502.00 Overtime- Admin $127.08 $416.00 $288.92 $127.08 $5,000.00 $4,872.92 $5,000.00 FICA Taxes $2,352.02 $3,096.00 $743.98 $2,352.02 $37,152.00 $34,799.98 $37,152.00 Retirement Contributions $6,336.83 $7,013.00 $676.17 $6,336.83 $84,159.00 $77,822.17 $84,159.00 Life and Health Insurance $13,787.83 $8,138.00 ($5,649.83) $13,787.83 $97,666.00 $83,878.17 $97,666.00 Workers' Compensation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Unemployment Compensation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Legal Services - Admin $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Legal Services -Planning Board $0.00 $416.00 $416.00 $0.00 $5,000.00 $5,000.00 $5,000.00 Engineering Fees $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Misc. Prof Svcs.- Building Inspections $0.00 $25,000.00 $25,000.00 $0.00 $300,000.00 $300,000.00 $300,000.00 Misc Prof Svcs - TH $695.00 $2,750.00 $2,055.00 $695.00 $33,000.00 $32,305.00 $33,000.00 Accounting and Auditing Fees $0.00 $1,291.00 $1,291.00 $0.00 $15,500.00 $15,500.00 $15,500.00 Property Trash Removal/ Mowing $1,895.84 $250.00 ($1,645.84) $1,895.84 $3,000.00 $1,104.16 $3,000.00 Travel and Per Diem - TH $0.00 $458.00 $458.00 $0.00 $5,500.00 $5,500.00 $5,500.00 Communication -TH $1,151.80 $958.00 ($193.80) $1,151.80 $11,500.00 $10,348.20 $11,500.00 Postage $0.00 $291.00 $291.00 $0.00 $3,500.00 $3,500.00 $3,500.00 Electric - TH $208.46 $666.00 $457.54 $208.46 $8,000.00 $7,791.54 $8,000.00 Water $25.98 $1,458.00 $1,432.02 $25.98 $17,500.00 $17,474.02 $17,500.00 Rental and Lease Expense $15.94 $416.00 $400.06 $15.94 $5,000.00 $4,984.06 $5,000.00 Insurance - Liab/Prop/WC $27,856.50 $11,083.00 ($16,773.50) $27,856.50 $133,000.00 $105,143.50 $133,000.00 -5- -6- Current Month YTD Actual Budget Variance Actual Budget Variance 2019 Budget Insurance - Property $6,310.00 $500.00 ($5,810.00) $6,310.00 $6,000.00 ($310.00) $6,000.00 Insurance - Errors & Omission $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Building Maintenance -TH $5,627.27 $1,166.00 ($4,461.27) $5,627.27 $14,000.00 $8,372.73 $14,000.00 Lawn Maintenance $2,588.57 $1,250.00 ($1,338.57) $2,588.57 $15,000.00 $12,411.43 $15,000.00 Bird Sanctuary Maintenance $0.00 $166.00 $166.00 $0.00 $2,000.00 $2,000.00 $2,000.00 Office Eq/Supp/Computer - TH $6,806.68 $4,166.00 ($2,640.68) $6,806.68 $50,000.00 $43,193.32 $50,000.00 Printing and Binding - TH $652.50 $583.00 ($69.50) $652.50 $7,000.00 $6,347.50 $7,000.00 Legal Advertisement & Other $38.20 $333.00 $294.80 $38.20 $4,000.00 $3,961.80 $4,000.00 Uniform Cleaning $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Contra for W/F Mgmt Fees $0.00 ($7,500.00) ($7,500.00) $0.00 ($90,000.00) ($90,000.00) ($90,000.00) Misc. Other - TH $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Office Supplies $76.36 $208.00 $131.64 $76.36 $2,500.00 $2,423.64 $2,500.00 Books, Membership, Training -TH $3,119.00 $958.00 ($2,161.00) $3,119.00 $11,500.00 $8,381.00 $11,500.00 Contributions & Special Events $0.00 $125.00 $125.00 $0.00 $1,500.00 $1,500.00 $1,500.00 Capital Outlay -TH $0.00 $11,041.00 $11,041.00 $0.00 $132,500.00 $132,500.00 $132,500.00 $110,290.04 $157,061.00 $46,770.96 $110,290.04 $1,882,805.00 $1,772,514.96 $1,882,805.00 Fire Fire Control Contract Services $39,456.99 $41,500.00 $2,043.01 $39,456.99 $498,000.00 $458,543.01 $498,000.00 Misc. Repair and Maintenance $0.00 $83.00 $83.00 $0.00 $1,000.00 $1,000.00 $1,000.00 $39,456.99 $41,583.00 $2,126.01 $39,456.99 $499,000.00 $459,543.01 $499,000.00 Police Executive Salaries $9,284.97 $11,323.41 $2,038.44 $9,284.97 $135,881.00 $126,596.03 $135,881.00 Regular Salaries - Police Offi $59,581.68 $71,594.33 $12,012.65 $59,581.68 $859,132.00 $799,550.32 $859,132.00 Overtime - Police $0.00 $1,250.00 $1,250.00 $0.00 $15,000.00 $15,000.00 $15,000.00 Incentive Pay $913.82 $990.00 $76.18 $913.82 $11,880.00 $10,966.18 $11,880.00 FICA Taxes $5,338.18 $6,385.00 $1,046.82 $5,338.18 $76,620.00 $71,281.82 $76,620.00 Retirement Contributions $14,309.39 $15,734.00 $1,424.61 $14,309.39 $188,818.00 $174,508.61 $188,818.00 Life and Health Insurance $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Life and Health Insurance $36,073.52 $20,793.00 ($15,280.52) $36,073.52 $235,658.00 $199,584.48 $235,658.00 Workers' Compensation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Unemployment Compensation $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Legal Services - PD $0.00 $41.00 $41.00 $0.00 $500.00 $500.00 $500.00 Misc Prof Svcs - PD $400.00 $83.00 ($317.00) $400.00 $1,000.00 $600.00 $1,000.00 Dispatch Service Contract $55,961.00 $4,750.00 ($51,211.00) $55,961.00 $57,000.00 $1,039.00 $57,000.00 Travel and Per Diem - PD $0.00 $166.00 $166.00 $0.00 $2,000.00 $2,000.00 $2,000.00 Communication - PD $0.00 $250.00 $250.00 $0.00 $3,000.00 $3,000.00 $3,000.00 Electric - PD $83.43 $208.00 $124.57 $83.43 $2,500.00 $2,416.57 $2,500.00 -6- -7- Current Month YTD Actual Budget Variance Actual Budget Variance 2019 Budget Water -PD $0.00 $83.00 $83.00 $0.00 $1,000.00 $1,000.00 $1,000.00 Rental and Lease Expense -PD $0.00 $208.00 $208.00 $0.00 $2,500.00 $2,500.00 $2,500.00 Building Maintenance - PD $610.73 $333.00 ($277.73) $610.73 $4,000.00 $3,389.27 $4,000.00 Vehicle Maintenance $1,391.23 $1,027.00 ($364.23) $1,391.23 $12,325.00 $10,933.77 $12,325.00 Office Eq/Supp/Computer - PD $550.00 $666.00 $116.00 $550.00 $8,000.00 $7,450.00 $8,000.00 Printing and Binding - PD $150.00 $66.00 ($84.00) $150.00 $800.00 $650.00 $800.00 Legal Advertisement & Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Uniform Cleaning $0.00 $166.00 $166.00 $0.00 $2,000.00 $2,000.00 $2,000.00 Office Supplies $0.00 $208.00 $208.00 $0.00 $2,500.00 $2,500.00 $2,500.00 Fuel $3,168.27 $3,750.00 $581.73 $3,168.27 $45,000.00 $41,831.73 $45,000.00 Uniforms & Equipment $58.84 $333.00 $274.16 $58.84 $4,000.00 $3,941.16 $4,000.00 Books, Memberships, Training - PD $0.00 $583.00 $583.00 $0.00 $7,000.00 $7,000.00 $7,000.00 Continued Education - CPE $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Capital Outlay - PD $0.00 $7,166.00 $7,166.00 $0.00 $86,000.00 $86,000.00 $86,000.00 $187,875.06 $148,156.74 ($39,718.32) $187,875.06 $1,764,114.00 $1,576,238.94 $1,764,114.00 Streets Regular Salaries - Streets $5,236.92 $6,006.00 $769.08 $5,236.92 $72,073.00 $66,836.08 $72,073.00 Overtime - Streets $0.00 $166.00 $166.00 $0.00 $2,000.00 $2,000.00 $2,000.00 FICA Taxes $400.62 $472.00 $71.38 $400.62 $5,667.00 $5,266.38 $5,667.00 Retirement Contributions $1,095.56 $1,186.00 $90.44 $1,095.56 $14,241.00 $13,145.44 $14,241.00 Life and Health Insurance $4,243.58 $1,627.00 ($2,616.58) $4,243.58 $19,533.00 $15,289.42 $19,533.00 Misc Prof Svcs - Streets $0.00 $3,000.00 $3,000.00 $0.00 $36,000.00 $36,000.00 $36,000.00 Communication - Streets $0.00 $41.00 $41.00 $0.00 $500.00 $500.00 $500.00 Electric - Streets $488.25 $1,333.00 $844.75 $488.25 $16,000.00 $15,511.75 $16,000.00 Rental and Lease Expense $0.00 $33.00 $33.00 $0.00 $400.00 $400.00 $400.00 Vehicle Maintenance- Streets $0.00 $250.00 $250.00 $0.00 $3,000.00 $3,000.00 $3,000.00 Misc. Repair and Maintenance $3,522.74 $1,666.00 ($1,856.74) $3,522.74 $20,000.00 $16,477.26 $20,000.00 Misc. Other - NPDES $400.00 $750.00 $350.00 $400.00 $9,000.00 $8,600.00 $9,000.00 Water Fund Labor Fees $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Operating Supplies $0.00 $133.00 $133.00 $0.00 $1,600.00 $1,600.00 $1,600.00 Uniforms & Equipment $177.92 $54.00 ($123.92) $177.92 $650.00 $472.08 $650.00 Road Materials and Supplies $0.00 $100.00 $100.00 $0.00 $1,200.00 $1,200.00 $1,200.00 Capital Outlay - Streets $0.00 $27,931.00 $27,931.00 $0.00 $335,179.00 $335,179.00 $335,179.00 Construction in Progress $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15,565.59 $44,748.00 $29,182.41 $15,565.59 $537,043.00 $521,477.41 $537,043.00 Legal Regular Salaries - Legal $8,048.60 $8,886.00 $837.40 $8,048.60 $106,632.00 $98,583.40 $106,632.00 -7- -11- Current Month nU Actual Budget Variance Actual Budget Variance 2019 Budget FICA Taxes - Legal $615.72 $679.00 $63.28 $615.72 $8,157.00 $7,541.28 $8,157.00 Retirement Contributions - Legal $1,683.76 $1,824.00 $140.24 $1,683.76 $21,889.00 $20,205.24 $21,889.00 Life and Health Insurance - Legal $3,510.20 $1,627.00 ($1,883.20) $3,510.20 $19,533.00 $16,022.80 $19,533.00 Workers' Compensation- Legal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Unemployment Compensation - Legal $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Contracted Legal Services $4,515.00 $45,833.00 $41,318.00 $4,515.00 $550,000.00 $545,485.00 $550,000.00 Travel and Per Diem -Legal $0.00 $83.00 $83.00 $0.00 $1,000.00 $1,000.00 $1,000.00 Communication - Legal $52.33 $54.00 $1.67 $52.33 $650.00 $597.67 $650.00 Postage- Legal $0.00 $41.00 $41.00 $0.00 $500.00 $500.00 $500.00 Printing and Binding - Legal $0.00 $41.00 $41.00 $0.00 $500.00 $500.00 $500.00 Office Supplies - Legal $0.00 $41.00 $41.00 $0.00 $500.00 $500.00 $500.00 Books, Membership, Training - Legal $0.00 $625.00 $625.00 $0.00 $7,500.00 $7,500.00 $7,500.00 Total $18,425.61 $59,734.00 $41,308.39 $18,425.61 $716,861.00 $698,435.39 $716,861.00 Sanitation Garbage Contract Services $332.12 $13,966.00 $13,633.88 $332.12 $167,600.00 $167,267.88 $167,600.00 Misc. Trash Disposal $0.00 $650.00 $650.00 $0.00 $7,800.00 $7,800.00 $7,800.00 Total Sanitation $332.12 $14,616.00 $14,283.88 $332.12 $175,400.00 $175,067.88 $175,400.00 Total Expenditures $371,945.41 $465,898.74 $93,953.33 $371,945.41 $5,5759223.00 $5,203,277.59 $5,575,223.00 Net Revenue (Deficit) ($355,102.52) ($1,297.74) ($353,804.78) ($355,102.52) $0.00 ($355,102.52) $0.00 NET SURPLUS/(DEFICIT) ($355,102.52) ($1,297.74) ($353,804.78) ($355,102.52) $0.00 ($355,102.52) $0.00 -11- Town of Gulf Stream Income Statement Water Fund as of October 31, 2018 -9- Current Month YTD Actual Budget Variance Actual Budget Variance 2019 Budget Revenues Water Sales Water Sales $0.00 $87,500.00 ($87,500.00) $0.00 $1,050,000.00 ($1,050,000.00) $1,050,000.00 Total Water Sales $0.00 $87,500.00 ($87,500.00) $0.00 $1,050,000.00 ($1,050,000.00) $1,050,000.00 Reserve Fees Reserves Fees $0.00 $11,250.00 ($11,250.00) $0.00 $135,000.00 ($135,000.00) $135,000.00 Total Reserve Fees $0.00 $11,250.00 ($11,250.00) $0.00 $135,000.00 ($135,000.00) $135,000.00 Interest Interest On Investment $1,792.25 $666.00 $1,126.25 $1,792.25 $8,000.00 ($6,207.75) $8,000.00 $1,792.25 $666.00 $1,126.25 $1,792.25 $8,000.00 ($6,207.75) $8,000.00 Total Revenues $1,792.25 $99,416.00 ($97,623.75) $1,792.25 $1,193,000.00 ($1,191,207.75) $1,193,000.00 Expenditures Water Purchased Water Purchased - Commodity $17,400.61 $53,333.00 $35,932.39 $17,400.61 $640,000.00 $622,599.39 $640,000.00 Water - Capacity $748.90 $2,500.00 $1,751.10 $748.90 $30,000.00 $29,251.10 $30,000.00 Water Purchased -Meter Charge $2.72 $10.00 $7.28 $2.72 $110.00 $107.28 $110.00 Total Water Purchased $18,152.23 $55,843.00 $37,690.77 $18,152.23 $670,110.00 $651,957.77 $670,110.00 Other Expenses Regular Salaries - Water $3,798.60 $4,283.00 $484.40 $3,798.60 $51,386.00 $47,587.40 $51,386.00 Overtime - Water $0.00 $416.00 $416.00 $0.00 $5,000.00 $5,000.00 $5,000.00 FICA Taxes $290.60 $359.00 $68.40 $290.60 $4,313.00 $4,022.40 $4,313.00 Retirement Contributions $794.67 $860.00 $65.33 $794.67 $10,331.00 $9,536.33 $10,331.00 Life and Health Insurance $3,325.28 $1,627.00 ($1,698.28) $3,325.28 $19,533.00 $16,207.72 $19,533.00 GIS/Mapping $0.00 $541.00 $541.00 $0.00 $6,500.00 $6,500.00 $6,500.00 Water Sampling &Testing $105.00 $333.00 $228.00 $105.00 $4,000.00 $3,895.00 $4,000.00 Repair Services $0.00 $1,827.00 $1,827.00 $0.00 $21,924.00 $21,924.00 $21,924.00 General Management Fees $0.00 $7,500.00 $7,500.00 $0.00 $90,000.00 $90,000.00 $90,000.00 Software Maintenance Contract $624.85 $708.00 $83.15 $624.85 $8,500.00 $7,875.15 $8,500.00 Communication $72.14 $40.00 ($32.14) $72.14 $500.00 $427.86 $500.00 $0.00 $80.00 $80.00 $0.00 $1,000.00 $1,000.00 $1,000.00 Postage -9- Electric - Chlorinator Insurance - General Liability Vehicle Maintenance- Water Printing and Binding Provision for Bad Debt Payment In Lieu of Taxes Misc. Operating Supplies General Office Supplies Uniforms & Equipment Books, Membership, Training -Water Depreciation Expense Renewal & Replacement Expense Capital Outlay- Water Total Other Expenses Total Expenditures Net Revenue (Deficit) NET SURPLUS/(DEFICIT) Town of Gulf Stream Income Statement Water Fund as of October 31, 2018 Current Month Actual Budget Variance $14,900.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $177.91 $0.00 $0.00 $1,854.86 $0.00 $1,250.00 $166.00 $11.00 $166.00 $2,475.00 $500.00 $40.00 $25.00 $127.00 $1,000.00 $1,250.00 $25,956.75 $44,892.00 $44,108.98 $100,735.00 ($13,650.00) $166.00 $11.00 $166.00 $2,475.00 $500.00 $40.00 ($152.91) $127.00 $1,000.00 ($604.86) Actual $14,900.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $177.91 $0.00 $0.00 $1,854.86 $18,935.25 $25,956.75 YTD Budget ($1,319.00) Variance ($42,316.73) 2019 Budget $550.00 ($15,872.00) $537.16 $550.00 $15,000.00 $100.00 $15,000.00 $2,000.00 ($40,997.73) $2,000.00 ($15,872.00) $2,000.00 $150.00 $150.00 $150.00 $2,000.00 $2,000.00 $2,000.00 $29,700.00 $29,700.00 $29,700.00 $6,000.00 $6,000.00 $6,000.00 $500.00 $500.00 $500.00 $300.00 $122.09 $300.00 $1,471.00 $1,471.00 $1,471.00 $12,000.00 $12,000.00 $12,000.00 $15,000.00 $13,145.14 $15,000.00 $231,104.00 $231,104.00 $231,104.00 $538,762.00 $512,805.25 $538,762.00 $56,626.02 $44,108.98 $1,208,872.00 $1,164,763.02 $1,208,872.00 ($42,316.73) ($1,319.00) ($40,997.73) ($42,316.73) ($15,872.00) ($26,444.73) ($15,872.00) ($42,316.73) ($1,319.00) ($40,997.73) ($42,316.73) ($15,872.00) ($26,444.73) ($15,872.00) -10- Town of Gulf Stream Income Statement Undergrounding Fund as of October 31, 2018 -11- Current Month YTD Actual Actual Revenues Non -Ad Velorem Taxes Ad Valorem Taxes - Current $0.00 $0.00 Early Payment Discount -Ad Valo $0.00 $0.00 NAV Taxes - Fees $0.00 $0.00 Total Non- Ad Velorem Taxes $0.00 $0.00 Interest Interest On Investment $38.62 $38.62 $38.62 $38.62 Other Assessment Revenues $0.00 $0.00 Interest On Investment $38.62 $38.62 Interest Revenue on Assessment $0.00 $0.00 Admin Fee Revenue $0.00 $0.00 Refund Prior Yr Expenditure $0.00 $0.00 Miscellaneous Revenue $0.00 $0.00 $38.62 $38.62 Total Revenues $77.24 $77.24 Expenditures All Expenses GIS/Mapping $0.00 $0.00 Engineering Fees $0.00 $0.00 Prof Svcs - Design Survey Work $0.00 $0.00 Prof Svcs - Project Management $1,350.08 $1,350.08 Prof Svcs - Const Survey Work $1,605.00 $1,605.00 Prof Svcs - Project Admin $0.00 $0.00 Prof Svcs - Assessment Consult $0.00 $0.00 Accounting and Auditing Fees- UG $0.00 $0.00 Cont Svcs - FPL Fees $0.00 $0.00 Cont Svcs - Street Light Syste $0.00 $0.00 Cont Svcs - UG Construction $0.00 $0.00 -11- Town of Gulf Stream Income Statement Undergrounding Fund as of October 31, 2018 Current Month Actual Cont Svcs - Pre Const Landscap Cont Svcs - Post Const Landsca Cont Svcs - AT&T Fees Cont Svcs - Comcast Fees Legal Advertisement & Other Discount County Admin Fee Misc. Expenses Debt Service - Principal Debt Service - Interest Total Other Expenses Total Expenditures Net Revenue (Deficit) NET SURPLUS/(DEFICIT) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,955.08 $2,955.08 ($2,877.84) YTD Actual $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,955.08 $2,955.08 ($2,877.84) ($2,877.84) ($2,877.84) -12- i A u U N m r" r..i � r N � M AOO O � rrhh O O y a A F x H O z F� U x ,• d� W� d , V4.41 U U Cal a U v O U F ProF w pd, w �%E C;3 O 4r Q p 0 U O O U 0 O P O c;jsU, O cd 3 --i +- N cd N I .d ��Z 0 c N ct c N od b cn y O z �� rn a)U rA o .- 0 C3 U ;z A o 0 .. co o o ;,= u 0'b C.� 4Z Ln U cn a��ct rA �� `�� rA v, > O rA U +�� r,, U b - �' 023 cd 0 0 Cd O z �� a) 64C;3 0b bU N 5 0O ' V1 p O cct b b>,A ' O O O 0 p N N cd N > �� kr) 00 O Q, 'C bA U O _ tj U 00 U w 3 b o ate"� C,400 a k z U O cd c�� A p zU N M �� O  'b 64 o �� �� L ' 3 deU �� �� �� �� n �� U)0 3 3 �� (4-4.�� p U M CA ti p (,AA ��, a�� b U O a? O p OxE�� b.��t o � p, U) o o o A o '" 0 C � oo 0 0 �� �� cd d t aw 4-4 c) PLO �>' N Au U - 'b E -{ �� ��d WO p 4- aUWZ pQZ�� cd C) 0-4 co buo pro ou C7 C7 > O a Hcv U U. du04 a ro U 4J 4J U) �4 U 4-) M a ro ro s~ 41 N H H O 4J D > �4 Q) lc: rl O 4-I rtf N N 4-) O d O p rl U) rl 4-I O z � 3 � O Lr) 5� +-) 4� -4 (d N 4-) a C31% M •r4 4J ri rd •rl �4 N . >-, U) .-I �4 �4 4J D U rd ri -r-I U) 4J U) N a rd 41 ri O � a) r1 Q 4J H U H bl .L" O r -I a I~ N }4 r1 N 4J rd U • O rO 4-J > 3 44J � r° (n 4J N U O > �l U S4 H m U O) � rrd 3 ro 00 rn U) I~ O �5 O -H U) r -I r -I >1 r -I co Q) Si � U x 4J O •ri 3 r I rn U .4-) 3 �C cq U rd �4 H U ul �4 4 cn .OS~, rn M �4 O rd O ,.r, j rd r I r I E �4 $ 41 N r x �4 0" .4 �-I r V U rd 4J v? 40J O .Q 4J 4J 4J a � O v 3 u) Q) to +) '0J 44" ro N r�I U 4-) � r -i a z a ami 3 W cd U) U rc$ O -4 U. N rd a U N O •r -I 4J 4H O O0 -i FQ— r -I �4 > rd U a 0U �L Q N F :.> 0 H s~ OU r i U 4-)U- � O¢ 0 0 In ro rd Q ro U 4J 4J U) �4 U 4-) M a ro ro s~ 41 N H H O 4J 9N :, F UI MPGIµ TFr R 9 QR INE. 2 ' IJ Q -9CPND9'{ GFNFBATOR cow LUTA TE4FAT(AI$ / ENKBtlRDt � t / MF�xet+l�nt ev�iv c:,xra- PLOT PLAN �, sera L �psje.r di r ,�-ELEGTIzIc POWER SCRVIGE j 4 D'uIT Ee•If�,SED M caNGRSTF- ENVGi T.OPC NOT LLbs THAN'b"TRr-K AND 18"DQPW MINIMUM ;Motl TME TOP 00 TWE CiNVrc LoDF*Coo¢DINATE Wj F, P,{L.CO J � 45A ec� euru,te PANFL'C� �, i Ll i LL• 911 t � lI ' i X ' I ,I i I PANEL •SF i �� OT�le2 1 E3uIPMBNC P+�Jt'! wP 2 J Tr95 F)OT OWYNTION *IRS 1-90 wm<44 %0 DIAL AT'ANT— r- Ta pb;•Tuaworce. DELRAY 11 IIlareacweuct - se eV'o'ct-I• LOCATION MAP. L-GGIaL OB SC.E/PTfON ALL OF T746T PAar Oj� C. l A27i'"ZHr L.OT 'L/ SL^CTfdy • . TbI✓NSH/v 46 S007H, RCNC"F 43 �AS7'� f14L.ir .AWK4CA{ COUNT✓, f=LO,Q/OA, LY/N6 L-.D�T /mI STeTe A'O.aG A -1 -A LOSS PVC /VC W Ttfa¢For, ,q/vo LESS TffO a/61!1T CY— WAY "I - .EKG ' OCE.ON /30UL E U4Ro/ co/vT+a/evi/VC- A -Za Af,4i'S M02E 02 LC9sI kI. y 4 'I � � '— EAEL bTDi�JxLL l'4.NIc � I' � I UNDGKC:40liND � i � ' ctNvas OacTTON-r ,9 IiF DAY MV4 2.4'C. � i�•i. µCs L' .1 1'NtC,To NATe-2 To NATS•'t \?. S G V47eg X70TCSO S CA& : %W - T' O" NOTES , I- FOM MSTALATIO VIII SEE FAA FACWIMIrr, VV.WMMNDATko 5- FOR UNIT SPECIFIED RWows yI ELFLreIG c -,EN TING %T %MLL B6. 11.C1 f ' D YoLT, / 3 PNA5E ,.4 E , 60 c' c - La , 0r. LTA 5 (ST6lh , 1 S KIN t66 Kth , 4T 0,8 P E2 FAUo2 , COµTIN0005 570d�➢8i ELRV' FZ1LL •?J6WLS-A T�(PS AI.THRNATOR X4�- G G cKLtNQMRS, 1800 KPlA. DISSEL F'VHi E GLT 2SMOTE STARTING. 5'(FT9PA-3 C:EEa5�1RC LU OR IGAT I ONy.Q:f6TETA01 Pwae FRAM9 ON RADIATOIX, PowaR PAFI INTERvr9msKCL SUPPRQSyIOM 7� RMIDGNUAt STLGNGGQ FL8X186 BX"kMT C4"FAr-1.lON XH Q FQ%L LAh4X : ALL ST&WOI ENGINE' -:10 Ol,S A" A=%19021 SB " ,1y W GfiNQRATOR. G?NTROL CA:�l}13 Si5 I.6iGLLi.DE.. .YOLYMdiF>tii,I �. 1M.SCTOR SWITGN Fax YM F A", Y6CTA'QB tLTs1Q5'flKGl "SWAM, FR.Ec4m*::f AND RUµµlwfi TIME MITIM ,MAIN GIP.WiT TIMVW I AND AUTDMATTG ENGIRN SUSTiN6 \glTA Q FAILVRS-+1�f4LILi (5 N1 WAtcQ T�f11G. Vv7RQtON:®vaatP{HD c nv�e:�t+tnlaG:`AJ# Slal16.[� tir:'. 2 ' IJ Q I i � I I I I i I I I 1, /I ll, ' %0 DIAL AT'ANT— r- Ta pb;•Tuaworce. DELRAY 11 IIlareacweuct - se eV'o'ct-I• LOCATION MAP. L-GGIaL OB SC.E/PTfON ALL OF T746T PAar Oj� C. l A27i'"ZHr L.OT 'L/ SL^CTfdy • . TbI✓NSH/v 46 S007H, RCNC"F 43 �AS7'� f14L.ir .AWK4CA{ COUNT✓, f=LO,Q/OA, LY/N6 L-.D�T /mI STeTe A'O.aG A -1 -A LOSS PVC /VC W Ttfa¢For, ,q/vo LESS TffO a/61!1T CY— WAY "I - .EKG ' OCE.ON /30UL E U4Ro/ co/vT+a/evi/VC- A -Za Af,4i'S M02E 02 LC9sI kI. y 4 'I � � '— EAEL bTDi�JxLL l'4.NIc � I' � I UNDGKC:40liND � i � ' ctNvas OacTTON-r ,9 IiF DAY MV4 2.4'C. � i�•i. µCs L' .1 1'NtC,To NATe-2 To NATS•'t \?. S G V47eg X70TCSO S CA& : %W - T' O" NOTES , I- FOM MSTALATIO VIII SEE FAA FACWIMIrr, VV.WMMNDATko 5- FOR UNIT SPECIFIED RWows yI ELFLreIG c -,EN TING %T %MLL B6. 11.C1 f ' D YoLT, / 3 PNA5E ,.4 E , 60 c' c - La , 0r. LTA 5 (ST6lh , 1 S KIN t66 Kth , 4T 0,8 P E2 FAUo2 , COµTIN0005 570d�➢8i ELRV' FZ1LL •?J6WLS-A T�(PS AI.THRNATOR X4�- G G cKLtNQMRS, 1800 KPlA. DISSEL F'VHi E GLT 2SMOTE STARTING. 5'(FT9PA-3 C:EEa5�1RC LU OR IGAT I ONy.Q:f6TETA01 Pwae FRAM9 ON RADIATOIX, PowaR PAFI INTERvr9msKCL SUPPRQSyIOM 7� RMIDGNUAt STLGNGGQ FL8X186 BX"kMT C4"FAr-1.lON XH Q FQ%L LAh4X : ALL ST&WOI ENGINE' -:10 Ol,S A" A=%19021 SB " ,1y W GfiNQRATOR. G?NTROL CA:�l}13 Si5 I.6iGLLi.DE.. .YOLYMdiF>tii,I �. 1M.SCTOR SWITGN Fax YM F A", Y6CTA'QB tLTs1Q5'flKGl "SWAM, FR.Ec4m*::f AND RUµµlwfi TIME MITIM ,MAIN GIP.WiT TIMVW I AND AUTDMATTG ENGIRN SUSTiN6 \glTA Q FAILVRS-+1�f4LILi (5 N1 WAtcQ T�f11G. Vv7RQtON:®vaatP{HD c nv�e:�t+tnlaG:`AJ# Slal16.[� tir:'. J ri O 4-4 m rO �4 rl O a) b Q) ," 3 o -P r -i S:� O O 41 U � x 3 4-) O 00 r --i H H O N rl U dl 41 • H Q) n �4 P a) . (1 4-I ° UU) Cs 0 v > -P z 0 00 U) D4.3 o r- O C) N 4-4 O r- O rO --I O 4-J U4 r o rd o r-1 fd a O 41 a H fd o 4' w v o o � > ° z Z Q •1 LL cr 0 � ¢ ro m U O� o o ¢ N +� J ri