|
ENDOWMENT AND GRANT
<br /> CONTRACTUAL SERVICES 75,970.00 75,970.00
<br /> MATERIALS&SUPPLIES 60,970.00 60,970.00
<br /> CAPITAL OUTLAY 2,489.00 2,489.00
<br /> 139,429.00 - - 139,429.00
<br /> TITLE III GRANT
<br /> SALARIES 11,288.00 11,288.00
<br /> BENEFITS 2,028.00 2,028.00
<br /> 13,316.00 - - 13,316.00
<br /> FAIR CAPACITY HOUSING
<br /> SALARIES 21,225.00 21,225.00
<br /> BENEFITS 3,697.00 3,697.00
<br /> MATERIALS&SUPPLIES 3,750.00 3,750.00
<br /> CONTRACTUAL SERVICES 97,500.00 97,500.00
<br /> 126,172.00 - - 126,172.00
<br /> GENERAL OBLIGATION BOND RETIREMENT
<br /> DEBT SERVICE 10,014,666.25 (88,731.46) 9,925,934.79 Moved to Fire Station Bond Retirement Fund
<br /> 10,014,666.25 - (88,731.46) 9,925,934.79
<br /> LIBRARY BOND RETIREMENT
<br /> DEBT SERVICE 875,437.50 875,437.50
<br /> 875,437.50 - - 875,437.50
<br /> FIRE STATION BOND RETIREMENT
<br /> DEBT SERVICE 316,287.50 88,731.46 405,018.96 Increase for Fire Station Improvement Refunding
<br /> Bonds,Series 2015 originally budgeted out of General
<br /> Obligation Bond Retirement Fund
<br /> OTHER SOURCES/USES - -
<br /> 316,287.50 - 88,731.46 405,018.96
<br /> CAPITAL IMPROVEMENT
<br /> CAPITAL OUTLAY 539,246.90 539,246.90
<br /> 539,246.90 - - 539,246.90
<br /> LAND ACQUISITION
<br /> CAPITAL OUTLAY 10,000.00 10,000.00
<br /> 10,000.00 - - 10,000.00
<br /> SPRINGVALE GOLF&BALLROOM
<br /> SALARIES 504,309.99 504,309.99
<br /> BENEFITS 122,142.24 122,142.24
<br /> MATERIALS&SUPPLIES 393,900.00 393,900.00
<br /> CONTRACTUAL SERVICES 307,355.00 307,355.00
<br /> CAPITAL OUTLAY 342,500.00 342,500.00
<br /> TRANSFERS/ADVANCES OUT 169,959.00 169,959.00
<br /> 1,840,166.23 - - 1,840,166.23
<br /> SEWER REVENUE
<br /> SALARIES 1,728,874.69 1,728,874.69
<br /> BENEFITS 701,151.52 701,151.52
<br /> MATERIALS&SUPPLIES 716,500.00 716,500.00
<br /> CONTRACTUAL SERVICES 2,214,350.00 2,214,350.00
<br /> CAPITAL OUTLAY 376,000.00 376,000.00
<br /> REFUNDS 5,000.00 5,000.00
<br /> TRANSFERS/ADVANCES OUT 5,477,631.58 5,477,631.58
<br /> 11,219,507.79 - - 11,219,507.79
<br /> SANITARY SEWER IMPROVEMENT FUND
<br /> TRANSFERS/ADVANCES OUT 1,250,000.00 1,250,000.00
<br /> 1,250,000.00 - - 1,250,000.00
<br /> HOSPITALIZATION
<br /> CONTRACTUAL SERVICES 3,087,164.00 3,087,164.00
<br /> 3,087,164.00 - - 3,087,164.00
<br /> WORKERS COMP SELF INSURANCE
<br /> CONTRACTUAL SERVICES 314,568.00 314,568.00
<br /> 314,568.00 - - 314,568.00
<br /> TRUST&AGENCY
<br /> MISCELLANEOUS/REFUNDS 161,816.89 161,816.89
<br /> MAYOR'S COURT AGENCY
<br /> MISCELLANEOUS/REFUNDS 1,700,000.00 1,700,000.00
<br /> MAYOR'S COURT BOND
<br /> MISCELLANEOUS/REFUNDS 10,000.00 10,000.00
<br /> TOTAL ALL FUNDS 67,287,288.67 7,500.00 22,000.00 67,316,788.67
<br /> 4 of 4
<br />
|