|
PERMANENT IMPROVEMENT
<br />CONTRACTUAL SERVICES
<br />48,400.00
<br />48,400.00
<br />CAPITAL OUTLAY
<br />2,430,000.00
<br />2,430,000,00
<br />DEBT SERVICE
<br />1,621,885.94
<br />1,621,885.94
<br />TRANSFERS/ADVANCES OUT
<br />1,343,698.00
<br />1,343,698.00
<br />5,443,983.94
<br />5,443,983.94
<br />GREAT NORTHERN TIF
<br />CAPITAL OUTLAY
<br />1,485,000.00
<br />1,485,000.00
<br />1,485,000.00
<br />1,485,000.00
<br />ENDOWMENT AND GRANT
<br />CONTRACTUAL SERVICES
<br />37,174.00
<br />1,055.38
<br />38,229.38 Increase youth programs for change in ending
<br />fund balance.
<br />MATERIALS & SUPPLIES
<br />104,161.57
<br />(2,892.34)
<br />101,269.23 Decrease Ox Cart and Discretionary for change in
<br />ending fund balance.
<br />CAPITAL OUTLAY989.00
<br />989.00
<br />142,324.57
<br />(1,83696)
<br />140,487.61
<br />TITLE III GRANT
<br />SALARIES
<br />10,422.00
<br />10,422.00
<br />BENEFITS
<br />1,803.00
<br />1,803.00
<br />12,225.00
<br />12,225.00
<br />GENERAL OBLIGATION BOND RETIREMENT
<br />DEBT SERVICE
<br />6,723,560.80
<br />202,063.70
<br />6,925,624.50 Increase for debt refunding issuance costs
<br />OTHER SOURCES/USES
<br />3,099,763.20
<br />3,099,763.20 Increase for debt refunding payment to escrow
<br />6,723,560.80
<br />3,301,826.90
<br />10,025,387.70
<br />LIBRARY BOND RETIREMENT
<br />DEBT SERVICE
<br />876,437.50
<br />(817,165.80)
<br />59,271.70 Decrease principal/interest payments and
<br />increase issuance costs for debt refunding.
<br />OTHER SOURCES/USES
<br />-
<br />3,112,607.00
<br />3,112,607.00 Increase for debt refunding payment to escrow
<br />876,437.50
<br />2,295,441.20
<br />3,171,878.70
<br />FIRE STATION BOND RETIREMENT
<br />DEBT SERVICE
<br />291,112.50
<br />291,112.50
<br />291,112.50
<br />291,11250
<br />CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />624,457.00
<br />624,457.00
<br />624,457.00
<br />624,457.00
<br />LAND ACQUISITION
<br />CONTRACTUAL SERVICES
<br />2,000.00
<br />2,000.00 Increase for commission fees for sale of land
<br />2,000.00
<br />2,000.00
<br />SPRINGVALE GOLF &BALLROOM
<br />SALARIES
<br />532,153.00
<br />532,153.00
<br />BENEFITS
<br />120,786.20
<br />(813.12)
<br />119,973.08 To adjust for healthcare projection change
<br />MATERIALS & SUPPLIES
<br />396,200.00
<br />396,200.00
<br />CONTRACTUAL SERVICES
<br />324,355.00
<br />324,355.00
<br />CAPITAL OUTLAY
<br />78,500.00
<br />78,500.00
<br />TRANSFERS/ADVANCES OUT
<br />487,380.00
<br />487,380.00
<br />1,939,374.20
<br />(813.12)
<br />1,938,561.08
<br />SPRINGVALE CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />3,250,000.00
<br />3,250,000.00
<br />3,250,000.00
<br />3,250,000.00
<br />SEWER REVENUE
<br />SALARIES
<br />1,711,548.00
<br />1,711,548.00
<br />BENEFITS
<br />731,472.80
<br />(20,247.52)
<br />711,225.28 To adjust for healthcare projection change
<br />MATERIALS & SUPPLIES
<br />777.800,00
<br />777,800 00
<br />CONTRACTUAL SERVICES
<br />2,214,800.00
<br />2,214,800.00
<br />CAPITAL OUTLAY
<br />808,250.00
<br />808,250.00
<br />REFUNDS
<br />7,000.00
<br />7,000.00
<br />TRANSFERS/ADVANCES OUT
<br />4,002,311.00
<br />4,002,311.00
<br />10,253,181.80
<br />(20,247.52)
<br />10,232,934.28
<br />SANITARY SEWER IMPROVEMENT FUND
<br />CAPITAL OUTLAY
<br />720,000.00
<br />720,000.00
<br />TRANSFERS/ADVANCES OUT
<br />1,058,088.00
<br />1,058,088.00
<br />1,778,088.00
<br />1,778,088.00
<br />HOSPITALIZATION
<br />CONTRACTUAL SERVICES
<br />3,426,758.00
<br />3,426,758.00
<br />3,426,758.00
<br />3,426,758.00
<br />WORKERS COMP SELF INSURANCE
<br />CONTRACTUAL SERVICES
<br />319,568.00
<br />319,568.00
<br />319, 568.00
<br />319, 568.00
<br />TRUST & AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />123,000.00
<br />123,000.00
<br />MAYOR'S COURT AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />1,457,089.00
<br />1,457,089.00
<br />MAYOR'S COURT BOND
<br />MISCELLANEOUS/REFUNDS
<br />15,925.00
<br />15,925.00
<br />TOTAL ALL FUNDS
<br />71,880,946.31
<br />(375,248.91)
<br />5,597,431.14
<br />77,103,128.54
<br />4 of4
<br />
|