Window FY2028–FY2033Scenario

Register

703 rowsscenario: fit inside 1m

Everything the Town owns, including what sits outside the plan window and outside the plan entirely. The model uses all of it; the plan presents six years.

CIP
439
$191,368,585 lifetime · $83,375,674 in the window8 unpriced
Non-CIP
153
$5,630,465 lifetime · $2,785,981 in the windownot in the plan118 unpriced
Small equipment
111
$0 lifetime · $0 in the window111 unpriced

$2,785,981 of capital spending sits inside the window and outside the plan — operating-, grant- and partnership-funded, on a different sheet. And 111 small-equipment items carry an original cost and no replacement cost at all.

The replacement wave

two-year buckets to FY2060, register runs to FY2099
$0$8.3M$17M$25M$33MFY2028 · CIP · $33,155,204FY2028 · Non-CIP · $87,145FY28FY2030 · CIP · $23,023,426FY2030 · Non-CIP · $2,687,136FY2032 · CIP · $27,197,044FY2032 · Non-CIP · $11,700FY32FY2034 · CIP · $7,443,115FY2034 · Non-CIP · $35,000FY2036 · CIP · $6,078,945FY2036 · Non-CIP · $8,100FY36FY2038 · CIP · $2,143,114FY2040 · CIP · $2,603,255FY2040 · Non-CIP · $252,700FY40FY2042 · CIP · $21,232,600FY2044 · CIP · $4,056,900FY44FY2046 · CIP · $1,587,400FY2048 · CIP · $22,130,000FY2048 · Non-CIP · $2,700FY48FY2050 · CIP · $482,000FY2052 · CIP · $732,300FY52FY2054 · CIP · $2,196,600FY2056 · CIP · $3,742,000FY56FY2058 · CIP · $376,000FY2060 · CIP · $8,289,700FY60
CIPNon-CIPSmall equipment

The six-year window is a slice of this. What lands in year seven is what justifies this year's contribution.

Facility life cycle