Window FY2028–FY2033Scenario

Analysis

166 projects · $83,311,797

Any cut by any other. The rows and the columns are dimensions this town defined, so this page has no fixed questions — it answers the ones you decide to ask.

Show — what the table is made ofclear
Only include — leave these alone to see all 166

Department by year

top level only · follows the filter
$0$5.5M$11M$17M$22MFY2028 · Water Reclamation · $1,865,000FY2028 · Public Works · $15,983,050FY2028 · Water · $915,000FY2028 · Fire · $1,047,290FY2028 · 9 more · $679,950FY28FY2029 · Water Reclamation · $2,342,400FY2029 · Public Works · $408,000FY2029 · Water · $8,283,400FY2029 · Fire · $673,741FY2029 · 9 more · $1,484,373FY29FY2030 · Water Reclamation · $1,241,461FY2030 · Public Works · $1,145,114FY2030 · Planning & Zoning · $17,450,000FY2030 · Water · $53,300FY2030 · Fire · $334,182FY2030 · 9 more · $461,900FY30FY2031 · Water Reclamation · $100,000FY2031 · Public Works · $628,038FY2031 · 9 more · $1,018,554FY31FY2032 · Water Reclamation · $899,450FY2032 · Public Works · $1,195,635FY2032 · Water · $47,037FY2032 · 9 more · $2,950,572FY32FY2033 · Water Reclamation · $20,361,200FY2033 · Public Works · $309,000FY2033 · Water · $172,000FY2033 · Fire · $992,500FY2033 · 9 more · $269,650FY33
Water ReclamationPublic WorksPlanning & ZoningWaterFire9 more
DepartmentProjectsFY28FY29FY30FY31FY32FY33TotalShare
Water Reclamation29$1,865,000$2,342,400$1,241,461$100,000$899,450$20,361,200$26,809,51132%
Public Works40$15,983,050$408,000$1,145,114$628,038$1,195,635$309,000$19,668,83724%
Planning & Zoning2$17,450,000$17,450,00021%
Water10$915,000$8,283,400$53,300$47,037$172,000$9,470,73711%
Fire13$1,047,290$673,741$334,182$992,500$3,047,7134%
Buildings29$246,000$526,873$360,000$716,554$628,500$136,000$2,613,9273%
Police24$310,150$552,500$84,900$225,000$485,750$94,650$1,752,9502%
Unassigned2$1,003,322$1,003,3221%
Etna Library1$800,000$800,0001%
Howe Library2$310,000$310,0000%
Parking6$25,300$17,000$42,000$33,000$39,000$156,3000%
Assessing5$30,000$40,000$35,000$105,0000%
Dispatch2$48,500$55,000$103,5000%
Highway1$20,000$20,0000%
Total166$20,490,290$13,191,914$20,685,957$1,746,592$5,092,694$22,104,350$83,311,797