|
FEDERAL GRANTS
<br />SALARIES - SENIORS
<br />BENEFITS - SENIORS
<br />CAPITAL OUTLAY - POLICE
<br />GENERAL OBLIGATION BOND RETIREMENT
<br />DEBT SERVICE
<br />OTHER SOURCES/USES
<br />LIBRARY BOND RETIREMENT
<br />DEBT SERVICE
<br />OTHER SOURCES/USES
<br />FIRE STATION BOND RETIREMENT
<br />DEBT SERVICE
<br />CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />LAND ACQUISITION
<br />CONTRACTUAL SERVICES
<br />CAPITAL OUTLAY
<br />SPRINGVALE GOLF & BALLROOM
<br />SALARIES
<br />BENEFITS
<br />MATERIALS & SUPPLIES
<br />CONTRACTUAL SERVICES
<br />CAPITAL OUTLAY
<br />TRANSFERS/ADVANCES OUT
<br />SPRINGVALE CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />SEWER REVENUE
<br />SALARIES
<br />BENEFITS
<br />MATERIALS & SUPPLIES
<br />CONTRACTUAL SERVICES
<br />CAPITAL OUTLAY
<br />REFUNDS
<br />TRANSFERS/ADVANCES OUT
<br />SANITARY SEWER IMPROVEMENT FUND
<br />CAPITAL OUTLAY
<br />TRANSFERS/ADVANCES OUT
<br />HOSPITALIZATION
<br />CONTRACTUAL SERVICES
<br />WORKERS COMP SELF INSURANCE
<br />CONTRACTUAL SERVICES
<br />TRUST & AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />MAYOR'S COURT AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />MAYOR'S COURT BOND
<br />MISCELLANEOUS/REFUNDS
<br />TOTAL ALL FINDS
<br />2,000.00 2,000.00 Increase for Senior Transp. Connection expense/reimbursement
<br />- 300.00 300.00 Increase for Senior Transp. Connection expense/reimbursement
<br />2,483.00 3,000.00 5,483.00 Increase for Bullet Proof Vest expense/reimbursement
<br />2,483.00
<br />ORDINANCE
<br />INCREASE
<br />ORDINANCE
<br />3,099,763.20
<br />2017-74
<br />(DECREASE)
<br />2017-81
<br />GREAT NORTHERN TIF
<br />- 882,046.70
<br />3,112,607.00
<br />3,112,607.00
<br />CAPITAL OUTLAY
<br />1,485,000.00
<br />-
<br />1,485,000.00
<br />TRANSFERS/ADVANCES OUT
<br />291,112.50
<br />43,082.00
<br />43,082.00 Increase for TIF debt obligations paid out of GO Bond Fund
<br />1,485,000.00
<br />43,082.00
<br />1,528,082.00
<br />ENDOWMENT AND GRANT
<br />CONTRACTUAL SERVICES
<br />38,229.38
<br />-
<br />38,229.38
<br />MATERIALS & SUPPLIES
<br />101,269.23
<br />101,269.23
<br />CAPITAL OUTLAY
<br />989.00
<br />989.00
<br />140,487.61
<br />140,487.61
<br />CDBG GRANT
<br />CAPITAL OUTALY
<br />150,000.00
<br />150,000.00
<br />150,000.00
<br />-
<br />150,000.00
<br />TITLE III GRANT
<br />SALARIES
<br />10,422.00
<br />700.00
<br />11,122.00 Increase for additional wages
<br />BENEFITS
<br />1,803.00
<br />236.00
<br />2,039.00 Increase for additional benefits
<br />12,225.00
<br />936.00
<br />13,161.00
<br />FEDERAL GRANTS
<br />SALARIES - SENIORS
<br />BENEFITS - SENIORS
<br />CAPITAL OUTLAY - POLICE
<br />GENERAL OBLIGATION BOND RETIREMENT
<br />DEBT SERVICE
<br />OTHER SOURCES/USES
<br />LIBRARY BOND RETIREMENT
<br />DEBT SERVICE
<br />OTHER SOURCES/USES
<br />FIRE STATION BOND RETIREMENT
<br />DEBT SERVICE
<br />CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />LAND ACQUISITION
<br />CONTRACTUAL SERVICES
<br />CAPITAL OUTLAY
<br />SPRINGVALE GOLF & BALLROOM
<br />SALARIES
<br />BENEFITS
<br />MATERIALS & SUPPLIES
<br />CONTRACTUAL SERVICES
<br />CAPITAL OUTLAY
<br />TRANSFERS/ADVANCES OUT
<br />SPRINGVALE CAPITAL IMPROVEMENT
<br />CAPITAL OUTLAY
<br />SEWER REVENUE
<br />SALARIES
<br />BENEFITS
<br />MATERIALS & SUPPLIES
<br />CONTRACTUAL SERVICES
<br />CAPITAL OUTLAY
<br />REFUNDS
<br />TRANSFERS/ADVANCES OUT
<br />SANITARY SEWER IMPROVEMENT FUND
<br />CAPITAL OUTLAY
<br />TRANSFERS/ADVANCES OUT
<br />HOSPITALIZATION
<br />CONTRACTUAL SERVICES
<br />WORKERS COMP SELF INSURANCE
<br />CONTRACTUAL SERVICES
<br />TRUST & AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />MAYOR'S COURT AGENCY
<br />MISCELLANEOUS/REFUNDS
<br />MAYOR'S COURT BOND
<br />MISCELLANEOUS/REFUNDS
<br />TOTAL ALL FINDS
<br />2,000.00 2,000.00 Increase for Senior Transp. Connection expense/reimbursement
<br />- 300.00 300.00 Increase for Senior Transp. Connection expense/reimbursement
<br />2,483.00 3,000.00 5,483.00 Increase for Bullet Proof Vest expense/reimbursement
<br />2,483.00
<br />5,300.00 7,783.00
<br />7,161,655.40
<br />5,175.00 7,166,830.40 Increase for annual information filing not in original budget
<br />3,099,763.20
<br />- 3,099,763.20
<br />10,261,418.60
<br />5,175.00 10,266,593.60
<br />682,046.70
<br />- 882,046.70
<br />3,112,607.00
<br />3,112,607.00
<br />3,994,653.70
<br />3,994,653.70
<br />291,112.50
<br />291,112.50
<br />291,112.50
<br />291,112.50
<br />651,626.80 651,626.80
<br />651,626.80 651,626.80
<br />2,000.00 2,000.00
<br />53,853.71 53,853.71
<br />55,853.71 55,853.71
<br />509,553.00
<br />509,553.00
<br />120,573.08
<br />120,573.08
<br />365,200.00
<br />365,200.00
<br />324,355.00
<br />324,355.00
<br />56,500.00
<br />56,500.00
<br />487,380.00
<br />487,380.00
<br />1,863,561.08
<br />1,863,561.08
<br />3,250,000.00 - 3,250,000.00
<br />3,250,000.00 3,250,000.00
<br />1,728,948.00 1,728,948.00
<br />714,825.28 714,825.28
<br />729,300.00 729,300.00
<br />2,242,300.00 2,242,300.00
<br />808,250.00 808,250.00
<br />7,000.00 7,000.00
<br />4,002,311.00 200,000.00 4,202,311.00 To convert a portion of the sewer improvement advance to a transfer
<br />10,232,934.28 200,000.00 10,432,934.28
<br />720,000.00 81,062.00 801,062.00 Increase for final payment for WWTP improvement project
<br />1,058,088.00 - 1,058,088.00
<br />1,778,088.00 81,062.00 1,859,150.00
<br />3,426,758.00 3,426,758.00
<br />3,426,758.00 3,426,758.00
<br />319,568.00 319,568.00
<br />319,568.00 319,568.00
<br />123,000.00 123,000.00
<br />1,457,089.00 - 1,457,089.00
<br />15,925.00 15,925.00
<br />78,699,998.95 362,555.00 79,062,553.95
<br />4 of 4
<br />
|