|
00 0 00
<br />00
<br />$0$0
<br />00
<br />00
<br />,,
<br />4
<br />30
<br />21
<br />W
<br />$10,00
<br />$132,00$137,00$137,00
<br />$$
<br />0000 0 00
<br />0
<br />0
<br />0
<br />0
<br />,
<br />0
<br />V 1
<br />$50,00$50,00$10,00
<br />100,00
<br />$114,00$114,00
<br />$$
<br />0 00
<br />0
<br />$0$0$132,00
<br />0
<br />0
<br />,
<br />0
<br />$5,000$55,00
<br />U 1
<br />$14,00$14,00$10,00
<br />(91,000)
<br />$$
<br />0000 0 00
<br />00
<br />00
<br />00
<br />,,
<br />00
<br />$5,000$5,000$4,000$4,000
<br />T
<br />21
<br />$20,00$30,00$65,00$10,00
<br />$105,00$105,00
<br />$$
<br />00 0 00
<br />00
<br />$0$65,00
<br />00
<br />00
<br />,,
<br />00
<br />S 11
<br />$75,00$85,00$85,00$10,00
<br />$$
<br />0
<br />0000
<br />0
<br />$0$0$5,000$4,000$54,00
<br />0
<br />0
<br />,
<br />0
<br />R 1
<br />$65,00$65,00$75,00$75,00$10,00
<br />(30,000)
<br />$$
<br />0000 0 00
<br />00
<br />00
<br />00
<br />,,
<br />60
<br />21
<br />Q
<br />$30,00$65,00$65,00$10,00
<br />$105,00$105,00
<br />$$
<br />00 0 00
<br />0
<br />0
<br />0
<br />,
<br />0
<br />$5,000$5,000$5,000$80,00$4,000
<br />P
<br />1
<br />$65,00$65,00$79,00$79,00$10,00
<br />(96,000)
<br />$$
<br />00000 0 00
<br />0
<br />0
<br />0
<br />0
<br />,
<br />0
<br />$5,000
<br />1
<br />O
<br />$75,00$20,00$65,00$65,00$10,00
<br />100,00
<br />$175,00$175,00
<br />$$
<br />00 0 00
<br />0
<br />0
<br />0
<br />,
<br />0
<br />1
<br />N
<br />$65,00$65,00$75,00$75,00$10,00
<br />(70,000)
<br />203520362037203820392040204120422043204
<br />$$
<br />00 0 00
<br />00
<br />00
<br />00
<br />,,
<br />4
<br />50
<br />$5,000$5,000$105,00$5,000$5,000$0$0$4,000$30,00
<br />31
<br />M
<br />$10,00
<br />$130,00$145,00$145,00
<br />$$
<br />0000 0 00
<br />00
<br />00 84
<br />00
<br />,,
<br />60
<br />L
<br />91
<br />$50,00$50,00$10,00
<br />$110,00$110,00
<br />$$
<br />0
<br />00
<br />0
<br />$0$0$130,00
<br />0
<br />0
<br />,
<br />0
<br />$5,000$55,00$4,000
<br />K 1
<br />$14,00$14,00$10,00
<br />(86,000)
<br />$$
<br />0000 0 00
<br />00
<br />00
<br />00
<br />,,
<br />50
<br />$5,000
<br />J
<br />11
<br />$20,00$30,00$65,00$10,00
<br />$100,00$100,00
<br />$$
<br />00 0 00
<br />00
<br />$0$65,00
<br />00
<br />00
<br />,,
<br />02
<br />I
<br />11
<br />$75,00$85,00$85,00$10,00
<br />$$
<br />00 0 00
<br />0
<br />$0$0$0$4,000$50,00
<br />0
<br />5
<br />,
<br />3
<br />$3,500$2,000$0$0$0$0$0$0$0$0$0$0$0$0$0$0
<br />1
<br />H
<br />$65,00$65,00$75,00$75,00$10,00
<br />(30,000)
<br />$$
<br />0000 0 000
<br />00
<br />00
<br />00
<br />,,
<br />10
<br />G 25
<br />$30,00$65,00$65,00$40,00$10,00
<br />$105,00$105,00
<br />$$
<br />00 0 000
<br />0
<br />$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
<br />0
<br />0
<br />,
<br />4
<br />$5,000$5,000$5,000$80,00$9,000
<br />F
<br />2
<br />$65,00$65,00$84,00$84,00$10,00
<br />(49,000)
<br />$$
<br />00000 0 000
<br />0
<br />0
<br />8
<br />,
<br />3
<br />$5,000$8,000$8,000$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$3,300$14,00
<br />E
<br />2
<br />$20,00$30,00$25,00$65,00$90,00$10,00
<br />(85,400)
<br />$133,00$133,00
<br />$$
<br />0
<br />000000000
<br />0
<br />0
<br />4
<br />,
<br />3
<br />$8,400$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$
<br />5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
<br />4
<br />D
<br />$75,00$88,40$60,00$60,00$65,00$26,40$10,00
<br />202520262027202820292030203120322033203$218,40$218,40
<br />(329,100)
<br />$$
<br />0000000000000 0 000
<br />0
<br />$0$0$0$9,000$30,00$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$65,00
<br />0
<br />2
<br />,
<br />4
<br />6
<br />$5,000
<br />C 4
<br />$13,00$30,00$53,00$10,00$10,00$32,00$59,00$63,50$61,00$41,00$20,00$31,00$10,00
<br />(24,500)
<br />$250,00$435,50$547,50$547,50
<br />$$
<br />0000000000000000000000 0 000
<br />0
<br />$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
<br />$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$7,000$7,000$7,500$9,500$8,600$5,200$7,000$10,50
<br />36,100
<br />$10,60$10,00$40,00$25,00$15,90$10,00$10,00$24,50$50,00$50,00$25,00$25,00$10,00$60,00$63,50$15,00$61,00$37,00$17,50$10,00
<br />261,40
<br />$121,50$139,50$130,00$176,50$572,00$572,00
<br />2023202
<br />$$
<br />Plan/Budget
<br />r
<br />Services
<br />2044
<br />Compute
<br />Business
<br />2024&
<br />Technical
<br />&
<br />Scanner
<br />Utilities
<br />Budget
<br />Upgrades
<br />RemitPlus
<br />Capital
<br />Upgrades
<br />r
<br />Municipal
<br />AB
<br />t
<br />Services
<br />Opener,
<br />g
<br />hold)
<br />Administration
<br />Admin
<br />Accessories,
<br />t
<br />hold)
<br />Descriptiony
<br />t
<br />Tech(on
<br />Controlle
<br />River
<br />Letter
<br />Buildin
<br />(on
<br />Accessories,
<br />Gas
<br />issues
<br />Noteworthy
<br />Equipmen
<br />Budge
<br />Elk g
<br />Software,
<br />core)Budget
<br />b
<br />4
<br />Tower
<br />Year
<br />Reno
<br />Tower
<br />Folder,
<br />1
<br />Replacemen
<br />(ERMU)rSu
<br />#3 Noteworth
<br />Sub
<br />ServicesRetrofit
<br />Upgrade
<br />SCADA
<br />Natural
<br />mainto
<br />t
<br />Fundin
<br />Budget
<br />BrandingSoftware,
<br />FibeEquipment
<br />Arms
<br />AV
<br />oninspection
<br />Engines
<br />System
<br />Expenses
<br />yControllers/VR
<br />and
<br />Field
<br />r
<br />169WacoStationJohnsonAuburn
<br />System
<br />Engine#3
<br />Previous
<br />(CityCamera
<br />and
<br />Inspections/Maint.
<br />y
<br />Budget Computers,
<br />per
<br />run
<br />Branding
<br />Emission
<br />Replacement Engines
<br />TechnologyTechnologyPlant
<br />RoomBank Expenses
<br />EquipmentTester
<br />to
<br />Room/OfficeTesting
<br />Building
<br />SecuritMeterCharger
<br />from
<br />BackupImplementation Capital
<br />Monitor
<br />Additional
<br />Engine
<br />SwitchSwitches/Misc
<br />tanks
<br />Imager
<br />CameraSecuritto
<br />DisplayEngine
<br />ControlleCapComputers,
<br />Boosers BudgetBudget
<br />Plant(Capital)
<br />upgradesSystemExhaust
<br />EnginePlant
<br />FurnitureVehiclesFast
<br />Server
<br />ITFacilities Office MiscellaneousITPowerProjectsInventory/EquipmentNon
<br />ExtensionExtensionExtensionExtensionExtensionLoopLess
<br />Meter
<br />ServicesMeterServices
<br />Capital
<br />DC
<br />Information ServerNetworkNetworkDomainSecurityBuildingCommissionBuildingCellularEnterpriseVoiceMDMSPhone Total FacilitiesOfficeConferenceHallwayFieldComputerCarpet TotalMiscellaneous
<br /> OfficeMisc.TotalInformationTotalPower DieselDieselUpgradeRepairRebuild TotalProjects VOLT/VARFiberFiberFiberFiberFiberFiberSubstation TotalInventory/Equipmen SubstationFieldShopThermalLocatorReplace
<br />TrucksEV TotalTotal ReservesBondingTotalDifference Non AdminTechGeneral Total
<br />123456789
<br />10111213141516171819212223242526272829303233343536373940414243464748495051525354565758596061626364656667697071727374757677787980828384858687888990919293949596979899
<br />
|