Budget%20Revisions%20December%202023.pdf

Parent document: Regular Board Meeting - 5_00 p.m. - AMENDED-01-16-2024.pdf

Text

Zs‘ Le

Zve'Le

junowy

LNAGNSLNINAdNS ALVLS

2L-02-LL SGAM

d3A0uddv Alva
ve/QL/LO

TwAOUddV YOs CS0NSWIWO0RY

AJUO @Sf) UOReONPY jo }UaWYeEda ayers JO

‘POJESIPU! BJEP BU} JOJ PYBOG Su} JO SSNUILU [BIOIYO
au ul sseedde pue ‘pueog Bulussao6 au} Aq peacidde ueeq sey ‘Aoualoyje Buyeiodo aseasoul 0} Alesseoou SI
‘OL-G6-8l DAM JO SuOdIsiAOld ay} UM aoURp000e Ul payWwans ‘ysenbas uorsiAe! yeBpnq siyj} yeu} Ayeo Aqaley {

ysonbay |e}OL

SOAOI - SPUN4 ANASSA - eNusray jeloads - ¢/ puny

spieog Ajunod - spunj 4Y4SSq - enusAey jeloeds - 47 puny

pun Ayano jooyds - anusAsy jeloads - ¢g puny

syoalose] Pa}OUISEY OAD - snusasy jeioads - ¢9 pun4

sposloig payoujsey - enuansy jeioeds - ,g puny

syolold |ended - }g puny

JUSLUSAOIGL] JUBUBLS - |p puny

uoljonsjsuoy puog - € pun

BdIAIOS }99q - 7 puny

spung ysnij - 9} puns

Aouaby ao1ies uoeonpy jeuolBey - asuadx3 yUsUND Jelauay - pp puny
JE]UBD JEUOHeDOA AJUNOD-HINW - esuadxy WAaLND jeseusy - | puny
Kaa] SS80xq - esuadxy yUaLND jeaUay - Z} puny

asuedxy JUaUND jeiaues - ,p puny

punj
‘(sai)Ayjua yeunof yaBpng peyoeye

Su} Ul pajayes se ‘eaoge payesipul seai jeosy pue Aue oy} 10j }eBpng peaoidde ay} esines 0} paysenbeu si UOneEZUOUINE ‘O1-G6-g]) SpoD EeIUIBUIA JSOAA JO SUOISIAOJd AU} O} JUeNSINd

SllLOad

£2/0€/90

ydjopuey

JSQWNN UCIstAay

‘Bulpuzg sea, [eosi4

“Aqua

LNSWaIddNS YSAOANNVO [ ] SO0ESZ AM ‘NOLSATYHVHD
LSV4 GYVAJI1NOd VHMYNV™ O06E
YaSdSNVALL [ ] SL@ WOOH ‘9 ONIGTINA
SDNVNIA TOOHDS JO 331440
LNAWAIddNS xX | NOILVONGA 30 LNAWLYVdsd VINIDYIA LSSM
20} wwqnsS

LSANDAY NOISIAAY LADGNa


00 “Zr8 ‘LE

00 602 ‘SE

SIWLOl A/f s

Gv 3LVLS IVNO [1 Id0V
1NO SYS4SSNVYl GNN4
00 0000 0000 +00 L116 19194 ‘00000 ‘LIL
AYXV WS 934 IWNO ISSasOud
00-0000 0000 LOO LLL ELELLL OO0000 Lt
SANNSASY
00 “0000 0000 000 600 1}1t€0 00000 ‘11

EZELTL SAWOOD INisd OL LOAYYHOO OL
HOS YALYVHOD OITEdNAd OL INd
00 0000 0000 100 ‘96S “LELELL OO000 LE
34317 /LN30 1090V /HLTV3SH_ SN |
00 0000 “OOOO LOO LEZ ELLELLL 00000 "LL
SANNSAAY
00 0000 0000 000 600 “E€L6E0 ‘00000 11
SANNAAAY
00 0000 “0000 000 600 “EIL6€0 ‘00000 ‘11

00 ‘2re ‘Le
00 92

00 €89 ‘GE
00 98
00°40 ‘2

1 |aaq

NO lid IWOS3qG / LNNODDV ‘ON

SSONVHD CIV ALVLiS IWNIld LNAWSTddNS La9dng
ec/€l/eb ALVd AYLNA

¥ a9Vd

- YAaINNN yaeWN3050d - HLNOW
AYLNA WNYNOF LA90N OcS “IND -
ON 11S 11 AYLNA TWNaNOr 6e:9b-vl -
STOOHDS ALNNOD Hd TOGNVY velvO/L -

90ud
AW iL
diva


e1g's

Elg'2

junouly

ZL-OC-L L SQAM

INSONSLNINAdNS ALVLS daA0ddd 3.1V0
ve/9L/LO

WAOUddv YOs GS0NSNWODSY

[PSIEdIPU! Bye BU} JOY pseog Sy} JO SA;NUILU [BIOYJo
eu} ul syeadde pue ‘preog BulwiercS ay} Aq peaoidde useq sey ‘Aouaioyje Guyeiedo aseaiou! 0} Alesseosu si
‘OL-G6-8L OAM JO SUCISIAOJd 8U} Uj soUBpIODOe ul peyiuqns ‘}senbeu UOIsIAe! JoBpng siyj yeu} Aye Aqauoy |

AUO asf UOHeONpA Jo juaupedeg aje}¢ J04

¢$ ysonboay [e}OL

SOAOW - SPUN AYASSA - enusrasy jelosds - €/ puny

spieog Ajunod - spun4 4Yy4SSq - enuansy jelseds - 17 puny

pun A}AHOW JooYdS - esnueAey |eloeds - gg puny

sjoslold pa}owjseYy OADIW - enuarsy jeloeds - ¢9 puny

spslold payoujsey - enusAey jel9eds - 19 puny

syal[oid jewdeo - 1g puny

JUSLUSACICGL] JUGUBWS - Lp puny

UONONsIISUOD puog -~ ¢ pun+

SIAMBS }99q - Z puny

spun jsnif - 9) puny

Aouaiy ao1es uoneonpy jeuoibey - esuadxy jus jesauay - pL puny
Jayuag jeuoleooa Ajuno5-IyNW - esuadxy JueND je1eues - ¢}| pun4
AAd"] SS8OXq - ssuadxy JUsIND jelauay - Z| puny

asuadxy JUeUND jeseuay - 1} puny

puny

‘(sa1)Aqua yeunof yeBpng payoeye

Ou} U) pa}ayei se ‘aaoge payedipul seed jeosy pue AUS ayy J0j }eBpngq peroidde au} asiAai 0} paysenbai S| UOWeEZUOUINE ‘O1-G6-gL BpoD eIUIBUA ISAAA JO SUOISIAOId OU} O} JUeNSING

$t99a4q

£z/0€/90

ydjopuey

JEQUINN UOISIASY LNAWSTddNS YSAQANNVD [| S0€SZ AM ‘NOLS THVHO

Lsva GUVAJINOE VHMVNY™ 0061

‘Buripuz Jea, (2os!4 MIISNVYLL [| $tz WOON ‘9 ONiaTINGa

ASNVNIA IOOHDS AO 3dI440

“AUR LNAW31ddNs LX | NOLLVONGA JO LNSAWLYVdsG VINIDYIA LSSM
0} wuqng

LSANDAY NOISIAAY LASane


OO'ELL ‘E OO ELL L STWVWLOL S/f +
SAS YOLVONGA INO ISSSsS0Nd

OO ELL 'L MAN 00°0000 0000 ‘VOS LCE LLLLL 80€82 19 c000
SANNSASY

OO ELL ‘b MAN 00 0000 0000 ‘000 ‘600 'LLZE0 “80E8sZ2 19 4000
1 Iqdsy9 1 1g3d NO Ild IWDSAG / LNNODOV ‘ON SANIT

SNVXS dV 80€8¢ LOAlOdd LINANWAlddNS L39dqng

€e/L0/el ALVG AYLNA 60000 - YAGWNN YsaEWNsa0500 - HLNOW
AYLNA IWNYNOr LaISGN 02S “IND - 90d
ON 11S 17 AYLNA TWNYNOr 62:9b-vb - ANIL

L d9Vd STOOHIS ALNNOD Hd IOCGNVY b2/vO/-L - ALVA


00 00S ‘2 00 00S ‘z S1WLOl 3/f «+
AMV IVS YVINDAY aNS AOdd

v8z2 19
yec 19
vsc 19
@ 49

00 00S MAN 00 °S9L0 0000 VOS LEL L6ELE SL

SA '1lddNS IWHayANS9

00 ‘000 'L MAN 00 S9LO0 “0000 POS LIO “LE6ELE SL

ALNNOD JO LNO - THAVYL

00 000 ‘1 MAN 00 °S9L0 0000 POS “28S 16E1E BL

SSNNAAaY

00 00S ‘z MAN 00 0000 ‘0000 ‘000 “600 '1L12E0 ‘8SlLrs
1 igay¥o i 1a3q NO tld f4OSSQ / LNNODOV

MISH 8-782 LOAfONd LNAWATIddNS La9GNa

Ec /EbL/ZL ALVG AYXLNA c0000 ~- YXaNNN YaegNs905d - HLNOW
AYN WNYNOr Laodng

ON ILS 17 AYLNA TWNanor

cA A9Vd STOOHOS ALNNOD Hd TOGNVY

02S “IND
62-9 HL
v2 /v0/1

S0ud
SW It
alvd


00 000 ‘r 00 000 ‘r SiWiOl 3/f «

LNSNdOTSAR0 ssdVLS YOA

00°92 00 0000 0000 000 ‘vrs LrEOL O2H80 19 v000
SALVNSS ALINOVAS YOA
00 'F26'E€ 00 0000 0000 000 S¥8 1SE9L OrH8O 19 £000
SANNSASY
OO ¥L6'€ 00 (0000 "0000 000 ‘600 'L12€0 “02780 19 e000
SANNSARY
00 92 00 “0000 0000 000 “600 ‘LL2S0 ‘0280 “19 1000
i IGSxyo 1 '@3d NO [ld WOSSqG / LNNODOV ‘ON SN IT

QIv¥ 3LVLS IVNO IL IddV 19 GNNA LINSNS7ddNs Lagqng

ec/El/eb ALVG AYLNA $0000 - YSaWNnNn YseWs030d - HLNOW
AMINA TWnNaNnor La9GNa O0¢cS “IND - S0ud
ON ILS 17 AMLNA IWNYNO fF 62-9l-vb - AWIL
S A9Vd STOOHSS ALNNOO Hd TOGNVY ye/vO/-L ~- Alva


proce

LN3SONSLNINAdNS ALVLS

TWAOUddV YO GSONSWWO03Y

AJUO BS/ UOReONpy jo juswWPeEdeq a}e}¢ 104

$

br9'cel

junouly

CL-0Z-L- GAM

GaA0’ddv ALVd

vc/9l/LO

[PS}LoIPU! Bye BU} JOY pseog Su} JO S@yNUILW [eIOYYO
au} ul sugadde pue ‘pseog Bulwieao6 ay} Aq penoidde useq sey ‘Aousioye Buneiedo aseasoul 0} Alessaoeu $s!
‘OL-G6-81 OAM JO SUCISIACd Sy} UJI soURpsONNe U! PayWIGns Ysenbeu UOIsIAe, yeaBpnq sly} yeu} AyISO Aqouay |

ysanbay je}0L

SOAOW - SPuUN4 JYASSA - enusrsy Jeloads - ¢/ puny

spieog Ajunod - spun 4YaSSq - enusAay jeloeds - ,7 puny

pun AWAnoy jooyos - enusAay jeloeds - gg pun

SPalOJg PS}OUISEY OAD - enuenay jeiseds - ¢9 puny

spoloig payoujsey - enusrsy jeloeds - 19 pung

spalolg jeyded - 1g puny

JUOLWBAOIGLU] JUSUBLUdY - Lp puny

udoONsSUOD puog -  § puny

SdIABS 1Geq - Z puny

spun jsnij - 9} puny

Aouaby somes uoljeonpy jeuoiBoy - esuadxy yuauing jeseues - pp puny
Jajuag jeuoies0, Ajun0gD-nW - asuedxy yusuNyD jesauay - ¢} puny
Aad] SSeoxg - asuadxy yuan’ |e1auay - Z, puny

asuedxy JUSLINGD |BJOUdH - 1) puns

puny

‘(sal)Aujua jeuinol yeaBpng peyoeye

SY} U! pePaye se ‘anoge pajeoipui Jeet jeosy pue AyyUe OU} Joy jaBpngq panroidde ay) asinal 0} paysenbe: si uoHeZHOUINE ‘OL-G6-81 BPOD EIuIGUA IS@AA JO SUOISIAOId BU) O} JUENSINg

LLbOaa

€Z/0€/90

JOQUINN UOISIASY

‘Bulpug see, jeosig

ydjopuey

“Aqua

LNSW31dd NS YAAOANYVS [| S0SZ AM ‘NOLSITHVHO
1SV3 GUVATINOG VHMVYNV 0061
HaASNVUL | X | $1Z WOOH ‘9 ONIGTING
FONWNIJ TOOHIS 4O 391440
AINAWI1dd NS [J NOLLVONGS 4O LNSWLYVd3G VINIDUIA LSaM
20} WEGNS

LSANO3Y NOISIAAY LS90Na


00 Pro ‘ZEL 00 Pro 'ZEL SiWlOol 3a/f «

SANNAAaY
00 98 00 ‘0000 0000 ‘000 "600 “€16€0 00000 ‘LL 9000
SANNSAASY
00 98 00 0000 0000 000 600 1+LE0 ‘00000 11 $000
AN 17 ANNSASY V 1Iad LOAYHOO v000
OLN 1 ON IONNA V Iad TWNO IL IQ0V 390V1d OL £000
SSNN3ARY
00 8SS ‘zEeZ 00 “0000 ‘0000 “000 600 '816£0 00000 ‘IL 2000
SANNAASY
00 '8SS ‘ZeL 00 0000 ‘0000 ‘000 "600 616£€0 "00000 ‘LL 4000
1 Id3y9 i la3aq NO Iid I¥DSAq0 / LNNOODOV ‘ON SN 1/1
SHONVHD SdWOO TWN Id Civ 31V1S YaSaSNVUL Lo9q0NE
Ec /EbL/eL ALVA AYXLNA €0000 - YSaWnNn daqaWwe0gd - HLNOW
AYLINS TWNENOr La5qna 02S “IND - 90d
ON ILS 117 AYLNA WNYNOr 62:9b-vL - ANIL

€ d9Vd STOOHOS ALNNOD Hd IOGNVY pelvO/bt - 31va