Budget%20Revisions%20April%202024.pdf

Parent document: Regular Board Meeting - 5_30 p.m.-05-21-2024.pdf

Text

fb-02-b + SQAM

LNAONSLNINAdNS ALVLS GaA0dddV 31VG

vel-e/SO

WAOUddv YOs GAGNSWWO03N

:payeolpul syep 94} JO) Pseog Sj JO SOyNuIW |BIOIYO
eu} ul sugedde pue ‘pueog BuiuJaac6 ayy Aq peaoidde ussq sey ‘Aouamyse Bunesredo aseajoul 0} Alesseoeu SI

AbGesa Uoseonea ie Weuniedeg eS Tod ‘OL-G6-91 DAA JO SUOISIAGId ay} Uy BOURpICODe U! peyituqns ‘jsenbe uoisiaes yeBpnq siyj yey) Aye Aqeuey |

(pz9°ZZb) $ ysonbay |e}0L

SOAOW - SPUN AHASSA - SNusAay Jelseds - ¢2 puny

spieog Ajunod - spuny 4YaSSa - enuersy jeloeds - 17 puny

pun. Ayanoy joouds - enuaAey jeloeds - gg pun4

speloig pajoujsey OAOW - snuanay jeloeds - ¢9 pun4

sposloig payoujsay - enuensy jeloeds - 1g pun

syaloid |eyded - |g pun

JUBLUSAOIdWU] JUSUBLUIS - Lp puns

uoljonajsuoy puog -~ € pun

SdIAI@S 199 - Z puny

spun4 jsmu1 - 9} puns

AoueBy soles uoleonpy jeuoiBay - asuadxy juasing [esauayd - pp, puny
J9yUuaD JeuOHe.0A, Ajunogd-hinW - esuedxy juSuND jeseuaey - ¢| pung
Kaa] $880x3j - esuedxy JUaLIND jeseUay - Z| pung

(e'ZZb+)C™” asuedxy JUdIND JeJQUad - || puns

yunowy pun

‘(sa1)Aujue jeusnol yeBpng peyoeye
ay} Ul Payoayas se ‘aaoge payeoipul Jeak |eosy pue AQUS ayy JO} yaBpNg perocidde ay} SsiAai OF paysenbas si UOWeEZUOUINE ‘O|-G6-SL SpoD e1uIGiA ISepAA JO SUOISIAOId du} 0} JUENSINd

LEPUNY PZYdY  JeqUNN UoISsiAgy INS 1ddN$ YSAOANNWO [] S0€SZ AM ‘NOLSZ71aVHO

LSVa GYVASINOG VHMVNYY 006!

—— -SZ0E/90 —=—“Sulpua see, leos14 USSSNVEL [| $Lz WOOH ‘9 ONIGTING

AONVNId TOOHDS 4O 391440

" ydjopuey Anu inawanadns [X | NOLLVONGA JO LNSWLYVd3G VINIDUIA LSaM
0} wang

LSAN03e NOISIAAY LA90Ng


00 ‘¥L8 ‘L2L 00 FL8 “L221 SWLOl 3/f «

NO 1LVOOTIVEY V idad TWANNY OL 3nd £000
dd 11 /LN30 190V /HLIVSH ‘SN I
OO 'rL8 'L2L 00 0000 ‘0000 LOO LIS “LELLE 00000 ‘11 2000
SANN3ZARY
00 “FL8 LeL 00 0000 ‘0000 “000 “600 '816€0 “00000 "11 4000
1 1d3y¥o i 183d NO lid lWOSaq / LINNODOV ‘ON SN IT
NO ILVOOTIVSe VISd LNSAWAIddNsS La9dNd JA !iVOAN
ye/80/b ALVA AYLNA c0000 - YAaWNN Tlddv¥ - HLNOW
AYLNa IWNYNOL LASang O0¢S "IND - 90ud
ON ILS 17 AMINS TWNaNOF 2¢°Sb:€l - ANIL

iA d9Vd STOOHOS ALNNOD Hd TOGNVY Pe/ElL/G - ALVd


LNSGNALNINAdNS ALVLS GaAOdddvV ALVG

WAOUddY YOs GSQNAWWOO3Y

AIUQ @SA UOYeONpy jo JUeWPedaq a}E}S JOY

000°2 $

000'2

jUNnOUy

LOPUNY PZYdW “2quinN uolsney LNSWa dd M$ YaAOAUNW [ ]
€Z/0¢/90 ‘Bulpug Jee, jeosi4 YS4SNVYL [|
ydjopuey -Anuy INSW31ddns xX |

Lsanodau

ZL-O¢-Lb ACAM

ve/Lc/SO

(peyeolpul ayep au} JO} Pseog By} JO saynulwu /EIOLYO
au} UW sieadde pue ‘pieog Buiweaocb ey} Aq peroudde udeq sey ‘Aouatoyje Buyesedo aseasoul 0} Auessadeu si!
‘OL-A6-8L OAM JO SUOISIAOId 34} YYW BoURPIOOOR Ul payiuiqns ‘jsenbeu uoisiaes yeHpng siuj yey} AWWeS Aqaley |

ysenbay /e}0L

SOAOW - SPUN AHASSG - enuersy jeloeds - ¢7 pun

spieog Ajunod - spun4 4YASSq - enusAsy Jelsads - 17 pun4

pun  AlIAnoW [OOYdS - anuaensy jelseds - ¢g puny

spaloid PS}OISEY OADIN - enusAay jeloeds - ¢g puny

S}Oslold pa}oLJsey - esnuensy jeIoads - 19 puny

sjoaloid jeyded - 1g pun4

yUSWAaAOIdU] JUBUBLUUad - Lp puny

uononsjsuoy puog - ¢ puny

BIBS }qeq - ~Z puny

spung isn - 9) puns

Aguaby so1ajasg uojeonpy jeucibey - asuedxy jueuny jeiaueyd - py} puny
J8]USaD JBudeIOA AjUNOD-IYNI - BSUSdxy JUeLIND jeleUuayd - ¢} puny
AAd7] SS80xzj - eSuadXxy JUaLIND |esaUay - Z|, puny

asuadxy juan jesmeuas - ,, pung

puny

‘(sanAujue jeuunof jeHpng payoepe
Sy} Ul Papeyes se ‘AAOge peyeolpul ead jeosij pue AyjUS au} Joy jeHpng peaoidde au} asiAel 0} pajsenba s| uoeZUOUNe ‘O1L-G6-gL SpoD eBIuIBIA ISep~A Jo SUOISIAOJd OU} O} JUENSING

SOeSt AM ‘NOLSITHVHO
LSV3 O¥VAFINOE VHMVNY™ 0061

SZ WOOd ‘9 ONIGTING
AONVNIZ TOOHDS AO 391ss0

NOLLVONGA 4O LNAWLYVda3d VINISUIA LSAM

0} qn

NOISIASY LASang



00 000 ‘2 00 000 ‘2 S1WLlOl A/f «
AL WNDAS TV 1D0S

96 'LEL MAN 00 0000 0000 100 LZZ €12z! “LO”E8Z ‘49 $000
(v1) NW1d 1 f435N38 GSN 1450
Se 6h MAN 00 00000000 L100 LEZ E127) LO”vE8z 19 v000
e988 3qO9 ssv10 - dNOoOM
£98 MAN 00 ‘0000 0000 100 °L9Z ELz2zZb “LOvEZ ‘19 €000
SGN3d 11S - IWWNO ISS3A0¥ud
€0 OSL ‘t MAN 00 '0000 OO00 LOO FEL ‘ELZZt LOrEc ‘LO z000
SSNNSASY
00 000 ‘2 MAN 00 0000 0000 ‘000 600 LIZE0 ‘40r8zZ 19 L000
4 1dayo Lt 1g3a NO Ild INOS3d / LNNOODOV ‘ON SN 11
d IHSUS0VS1 YSHOVAL 2O”82 LOSrOUd LNANAddANS L39anE
ve/bLb fe ALVWG AYLNS €0000 - YSaNNN TiddvV - HLNON
AMLNS IwNYNOr La9qaNE OcS IND - 90ud
ON ILS 11 AYLNA IWNuUNOr LeGpceb - BWIL

€ A9Vd STOOHOS ALNNOD Hd TOGNVY vel/el/G - Aivd


ANAONSLNIMAdNS ALVLS

ZL-02-L b FOAM

daA0Uddv Alva
vZ/LZ/SO

WAQUddV ¥Os GAGNSNWOOsRY

AIUQ @S/f UOeONpy jo juswWpedaq ayes 104

$0

Len

SOL'EL

junoury

{PA}CoIPU! BJEP Su} JO} pszoq au} Jo SeyNUILW [BIOYWJo
lau, ul sueadde pue ‘pseog Bulweacb ay} Aq peaosdde uaeq sey ‘Aouaioye Buljeiedo aseasou) 0} Aressedsu SI
‘OL-G6-8L OAM JO SUOISIAOJd 94} Uy soUBpPIOIe UI! payIuqns ‘jsenbal uoIsiAei JeBpnq siyz yey) Ales Aqesay |

ysonboy eyo

SOAOW - SPUN AHASSA - enusray jeloeds - ¢2 pung

spieog Ajunod - spun4 4H4SSq - snuanay jBloads - 17 puny

pun  AvAOY |OOYDS - anuaAeyY jeloads - sg puny

syoeloig PepoUIsey QADIW - enusAay jeloads - ¢g puny

syoafoid payoujsay - enueAay jeloeds - .g pung

syoaloid jeyded - 1g puny

JUSLUSAOIAU] JUdUeLUS - |p pund

uoljonsjsuod puog - ¢ pun

BdIAIBS }4eq - Z puny

spung ysniL - Qg) pung

Kouaby ao1ieg uojeonpy jeuol|Bay - esuedxy Jualiny jesOUas - pL puns
Ja}USD jeuoHeooA ApuNOD-IyNIW - esusdxy yUSND jesaueyd - €1) puny
AAS] SS8OXQ - asuedxy USLIND [eBIsUuay - Z|, puny

@SUSAXF JUSIIND JBJOUSS - || puny

puny

‘(sal)Ajus jeusnof jeBpng payoeye

SY} Ul Paysyes se ‘aaoge payeolpul Jeak jeosy pue AUS au} Joy yeBpng percidde au} esinas 0} paysenbe s} uoHeZUOY NE 'Q|-g6-gL apoD eBiUIBUIA ISeAA JO SUOISIAOJd BUY O} JUENSING

LL

pund yeudv

€2/0€/90

ydjopuey

JOQUINN UOISIAaY

‘Bulpug sea, yeosi4

“AyUZ

LN3Wa1ddNS YSAOANNVO [| S0fSZ AM ‘NOLSSTYVHO
LSV4 GYVATINOG VHMVNVY 0061
UBASNVaL | X | $+Z WOOH ‘9 ONIGTING
FONWNIS TOOHDS 40 391440
LNAWS1ddNS [| NOLLVONGA JO LNAWLYVdad VINIDUIA LSaM
0} YUIGNS

LSANO3y NOISIAAY LASGNE



6€ SOL ‘EL

6€ SOL ‘eb

6€ SOL ‘EL SWwilol a/f «

v98 AO ASVHOYUNd AIAWOTIWNA GNV 6E bYZeL

dO HYONYT NO ILVINOIWD LSOO LOY IGN I

1d3gyuYdOo OL INVYD dev AHL OL MOVE dilVvd

dad OL SGNNA ALNNOD YOs LAOGNG OL AYLNA
LINO SYSASNVYL ANNA

6€ GOL ‘EL MAN 00 °0000 0000 100116 16192 00000 EL

SANNSASY

00 ‘0000 ‘0000 000 600 “68610 ‘00000 ‘11

i 193d NO lid lWOSaG / LNNOOOV

ON IWOL INOW YSSS3 duV YAASNVY! Laodna
aivdgd AYLNA 10000 - YAaNNN TRdv¥ - HLNOW

AYLNA WNYNOr LASaNE 02S “IND
ON ILS 11 AYLNA TWNaNOT 2v:SPpcel
STOOHDS ALNNOO Hd TOGNVa PEIELIG

90d
SW tL
divd


OL0'L

OL0'2

jUnoUYy

LNSONALNIMAdNS ALVLS

ZL-O2-LL AGAM

daA0Uddv Alva
velLe/SO

WAQUddV YOs GSONSWWOOSY

AlUO asf UoHeEoNpy jo jusupedeaq aej}s 104

PE}esIPUI ayep BU} JO} PJEOg BU} JO SE}NUILU [BIDYWJO
lau} ui sueadde pue ‘pueog Bulusaac6 ay} Aq peaoidde uaeq sey ‘Aouaioiye Buyjeredo aseasoul 0} Aressadeu SI
‘OL-G6-SL OAM JO SUOISIAOJd OU} YIM SoURPsODNe Ul payiwigns ‘jsenbe uoisiae. yobpngq siyj} yeu} Aye Aqaiey |

ysonboy je}0_1

SOAOW - SpuNY JHASSA - snuerdsy Jelseds - ¢Z puns

spueog Ajunod - spun4 4NY4SSq - snuanay jeioads - 17 puny

pun AyAnoy jooyos - anuaAay jeloads - sg puny

sjoaloid Pewsey OADIN - enueasy jerseds - ¢9g puny

sjosloid pe}oUIsey - anueAey jeloads - 1g puny

syoalold jeydeg - 1g pun4

JUBLUSACICLU] JUSUBUS, - | puns

uoljonsjsuoyd puog - ¢ pun

Boas 1geq - Zz puny

spun sn - 9} puny

Aouaby so1nias uoneonpy jeuojBay - ssuedxy jUe1INDd |eJaUdy - pp puny
Jajuay jeuciesoA AJUNOD-I}/NI] - BSuBdxXy JUSND [B9UEeyd - €} puny
And" SS80xq - esuedxy JUaIIND jesJauey - Zp puny

asuedxy JUaMND jeseued - |, puny

pung

‘(sai)Ayua jeuinof yeBpng peyoeye

au} Ul pajaije. se ‘saoge payeoipul weak jeosy pue AyWUSE aU} J0j JaBPNg paaoidde au} SsIAdJ 0} paysenbe s} uoPeZUOUINE ‘O1-G6-G| Spo ESIUIHBNA JSepA JO SUOISIAOId OU] OJ JUENSUN,

bEPUNY P7udV

€c/0€/90

ydjopuey

JOQUNN UOISIASY

‘Bulpuz sea, |eosi4

“Aqua

AINAW31ddns YSAOANNVO [] GOST AM ‘NOLSATEWHO
LSV4 GYVAZINOG VHMVNY» 0061
YSIISNVEL x | $17 WOON ‘9 ONIGTING
JONVNIS TOOHOS JO 391440
LNSW31ddNs [ | NOLLVONGS JO LNSWLYVd3d VINIDUIA LSSM
0} yung

LSANOAY NOISIASY La9a0Ng



62 °600 ‘2

00 '2S2 ‘Pr

00 ‘02

ee O£0'L

9b "26

00 'S9E

SWLlOl A/T? «

Sa liddNS WHYANAD
00 0000 0000 101 LIO LELLL OLFLY 19
Sa l]lddNS IWYSNaD
00 0000 O000 LOO LILO ElLCCL Olrylry 19
SGNAd ILS - TWNO isSadOdd
00 0000 0000 LOL FLL O24121 OlPlP 19
SGNdd ILS - TWNO ISSSA4Ou’d
00 0000 0000 LOL VIL €+2cL OLPty 19

SV3Y¥vV GE0G34SN OL Y3BsdSNVeL
SA lIddNS WaYSdNaD
00 °0000 0000 '2OZ LILO OLILZL OLFILY 19
S43 l1ddNS WuaysNnsd
00 0000 0000 202 LIQ EL2ZL Olvlry 19
Sa l1ddNS IWHYANAD
00 0000 ‘OOOO ZOZ LID IELLL OLvly 19
SA l1ddNS IWYANRD
000000 0000 LOZ LLO OLIZL OLbLY LO
Sa 1N1ddNS WHYANAD
00 °0000 0000 LOZ LILO LLELLL OLbLY LO
Sa lIddNS WYANAD
00 0000 0000 ZOlL LIS El2cL OLFIY 19
Sa lIddNS WYANSS
00 °0000 0000 “ZOL'LIO LIELLEL OLFLF LO
SA 11ddNS WHYAN3D
00°0000 0000 101 LEO “OLILZL OLFLY LO
Sd l1lddNS IWYHANAOD
00 0000 0000 101 LIS ELCCL OLFlr 19

VEIOLIV

divd AYLNd

S0ud

NO iid lWOSSG / LNNODOV ‘ON
| 31LIL OFPLY LOAPOYd YSASNVYL LASand
- YAEWAN TlddV¥ > HLNOW

AYINA IWNaNOr 1a90Ng 02S “IND -

ON 11S ft AYLINA WNANOL Z£y-Gv-Eh -

62°600 ‘2

00 ‘2S2 ‘Fr

00 ‘OLE

00 0€0 ‘1

ce

QF 26

00 'S9E

00 00r

Lt 1d3yo

v A9Vd

STOOHOS ALNNOD Hd IOGNVY vE/EL IG

SW IL
divd