Laserfiche WebLink
FUND NAME: GENERAL FUND <br />FUND TYPE/CLASSIFICATION: GOVERNMENTAL-GENERAL <br />This Exhibit is to be used for the General Fund Only <br />~~~ DESCRIPTION ~~~ 2005 ~~~ 2006 ~~~ CURRENT YEAR ~~~ BUDC'iETYEAR ~~ <br />III ~~~ ACTUAL ~~~ ACTUAL III ESTIMATED,FOR 2007 III ESTIMATED FOR 2008 II <br />III (1) III <br />III - - -- - ~---_--___--= (2) III <br />--= _-_--= (3) <br />---~ - III (4) III <br />-- = cs> II <br />---_-____-- <br />III <br />III Transportation III III <br />III III <br />III <br />III III II <br />II <br />III Personal Services III $1,353,073 III $1,445,585 III $1,519,089 III $1,562,850 II <br />III Travel Transportation III $2,729 III $5,938 III $6,200 III $6,200 II <br />III Contractual Services III $162,504 III $209,991 III $132,425 III $158,225 II <br />III Supplies and Materials III $310,001 III $364,537 III $315,000 III $324,000 II <br />III Capital Outlay III $106,804 III $114,644 III $540,000 III $565,000 II <br />III Total Transportation III <br />III III $1,935,111 III <br />III $2,140,694 III $2,512,714 III <br />III III $2,616,275 II <br />II <br />III III <br />III General Government III III <br />III III III <br />III III II <br />II <br />III Personal Services III $632,794 III $708,516 III $739,565 III $778,050 II <br />III Travel Transportation III $4,046 III $9,097 III $8,350 III $8,650 II <br />III Contractual Services III $1,446,705 III $1,855,272 III $1,773,260 III $2,034,350 II <br />III Supplies and Materials III $183,620 III $66,704 III $76,600 III $78,000 I~ <br />III Capital Outlay III. $863,724 III $214,349 III $470,000 III $433,000 II <br />III Total General Government III <br />III III $3,130,889 III <br />I <br />I $2,853,938 III $3,067,775 III $3,332,050 II <br /> <br />III Debt Service III I <br />III III III <br />III III II <br />II <br />III Redemption of Principal III $0 III $0 III $0 III $0 II <br />III . Interest III $0 III $0 III $0 III $o II <br />III Other Debt Service III III III III II <br />III Total Debt Service III $o III $0 III $0 III $0 II <br />III III <br />~~~ Other Uses of Funds ~~~ III <br />~~~ III III <br />~~I III II <br />II <br />III Transfers III $1,825,000 III $770,000 III $800,000 III $1,255,000 II <br />III Advances III $10,748 III $0 III $0 III $o II <br />I{I Contingencies III III III III II <br />III Other Uses of Funds III $23,681 III $29,747 III $33,550 III $33,525 II <br />III Total Other Uses of Funds III <br />III III $1,859,429 III <br />III $799,747 III $833,550 III <br />III III $1,288,525 II <br />II <br /> <br />III TOTAL EXPENDITURES III $12,708,284 III $12,872,236 III $13,402,585 III $14,235,110.00 II <br />III III <br />III Revenues over/(under) Expenditures III III <br />($665,555) III III III <br />($353,042) III ($116,151) III II <br />($506,441) II <br />III Beginning Unencumbered Balance III $1,936,395 III $1,270,840 III $917,797 III $801,646 II <br />III Ending Cash Fund Balance III <br />III II $1,270,840 III <br />II $917,797 III $801,646 III <br />I $295,205 II <br />I <br />III Estimated Encumbrances (outstanding at year end) III I <br />$930,871 III <br />$797,457 II <br />III <br />III $350,000 III II <br />$$0,000 II <br />III Estimated Ending Unencumbered Fund Balance III $339,968 III $120,340 III $451,646 III $245,205 II <br />Mayfield Village 2008 Tax Budget--Page 5- <br />