|
TITLE III GRANT
<br />SALARIES
<br />11, 288.00
<br />11, 288.00
<br />11, 288.00
<br />BENEFITS
<br />2,028.00
<br />2,028.00
<br />2,028.00
<br />13,316.00
<br />13,316.00
<br />13,316.00
<br />FAIR CAPACITY HOUSING
<br />SALARIES
<br />21, 225.00
<br />21,225.00
<br />21, 225.00
<br />BENEFITS
<br />3,697.00
<br />3,697.00
<br />3,697.00
<br />MATERIALS & SUPPLIES
<br />3,750.00
<br />3,750.00
<br />3,750.00
<br />CONTRACTUAL SERVICES
<br />10,000.00
<br />10,000.00
<br />87,500.00 97,500.00
<br />38,672.00
<br />38,672.00
<br />87,500.00 126,172.00
<br />GENERAL OBLIGATION BOND RETIREMENT
<br />DEBT SERVICE
<br />10,014,666.25
<br />10,014,666.25
<br />10,014,666.25
<br />10,014,666.25
<br />10,014,666.25
<br />- 10,014,666.25
<br />LIBRARY BOND RETIREMENT
<br />DEBT SERVICE
<br />875,437.50
<br />875,437.50
<br />875,437.50
<br />875,437.50
<br />875,437.50
<br />875,437.50
<br />FIRE STATION BOND RETIREMENT
<br />DEBT SERVICE
<br />316,287.50
<br />316,287.50
<br />316,287.50
<br />OTHER SOURCES/USES
<br />-
<br />-
<br />-
<br />316,287.50
<br />316,287.50
<br />316,287.50
<br />CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />539,246.90
<br />539,246.90
<br />539,246.90
<br />539,246.90
<br />539,246.90
<br />539,246.90
<br />LAND ACQUISITION
<br />CAPITAL OUTLAY
<br />106,300.00
<br />(96,300.00)
<br />10,000.00
<br />10,000.00
<br />106,300.00
<br />(96,300.00)
<br />10,000.00
<br />10,000.00
<br />SPRINGVALE GOLF & BALLROOM
<br />SALARIES
<br />504, 309.99
<br />504, 309.99
<br />504, 309.99
<br />BENEFITS
<br />122,142.24
<br />122,142.24
<br />122,142.24
<br />MATERIALS & SUPPLIES
<br />393,900.00
<br />393,900.00
<br />393,900.00
<br />CONTRACTUAL SERVICES
<br />307,355.00
<br />307,355.00
<br />307,355.00
<br />CAPITAL OUTLAY
<br />342,500.00
<br />342,500.00
<br />342,500.00
<br />TRANSFERS/ADVANCES OUT
<br />169,959.00
<br />169,959.00
<br />169,959.00
<br />1,840,166.23
<br />-
<br />1,840,166.23
<br />- 1,840,166.23
<br />SEWER REVENUE
<br />SALARIES
<br />1,728, 874.69
<br />1, 728, 874.69
<br />1, 728, 874.69
<br />BENEFITS
<br />701,151.52
<br />701,151.52
<br />701,151.52
<br />MATERIALS & SUPPLIES
<br />716,500.00
<br />716,500.00
<br />716,500.00
<br />CONTRACTUAL SERVICES
<br />2,214,350.00
<br />2,214,350.00
<br />2,214,350.00
<br />CAPITAL OUTLAY
<br />596,000.00
<br />(220,000.00)
<br />376,000.00
<br />376,000.00
<br />REFUNDS
<br />5,000.00
<br />5,000.00
<br />5,000.00
<br />TRANSFERS/ADVANCES OUT
<br />5,477,631.58
<br />5,477,631.58
<br />5,477,631.58
<br />11,439,507.79
<br />(220,000.00)
<br />11,219,507.79
<br />- 11,219,507.79
<br />SANITARY SEWER IMPROVEMENT FUND
<br />TRANSFERS/ADVANCES OUT
<br />1,250,000.00
<br />1,250,000.00
<br />1,250,000.00
<br />1,250,000.00
<br />1,250,000.00
<br />- 1,250,000.00
<br />HOSPITALIZATION
<br />CONTRACTUAL SERVICES
<br />3,087,164.00
<br />3,087,164.00
<br />3,087,164.00
<br />3,087,164.00
<br />3,087,164.00
<br />- 3,087,164.00
<br />WORKERS COMP SELF INSURANCE
<br />CONTRACTUAL SERVICES
<br />314,568.00
<br />314,568.00
<br />314,568.00
<br />314,568.00
<br />314,568.00
<br />- 314,568.00
<br />TRUST & AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />161,816.89
<br />161,816.89
<br />161,816.89
<br />MAYOR'S COURT AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />1,700,000.00
<br />1,700,000.00
<br />1,700,000.00
<br />MAYOR'S COURT BOND
<br />MISCELLANEOUS/REFUNDS
<br />10,000.00
<br />10,000.00
<br />10,000.00
<br />TOTAL ALL FUNDS
<br />67,374,486.67
<br />(316,300.00)
<br />67,058,186.67
<br />183,502.00 67,241,688.67
<br />Page 5 of 6
<br />
|