|
Appendix A
<br /> Appendix A-FY 2017/18 CIP Budget Recommended Year-End Budget Amendments
<br /> qY &`w,y .�'.,,_ fK r rs. .�. '..:$ f,..� 'Y" x '::YA.:s+ ✓:;�,.,;*,�^kr -t" .f,€.as .rE w{ t .a -.r"f'Y*, .F !*A, µ 3 a^ �„4yy,`S:�,C
<br /> :r yarn' v 5'
<br /> '
<br /> ,. .., 3+z -w. ?. ., ,f r,x+ns,,.xn,ff, +fir&,, nz ,. -ii, , •,,.&': c r ,.. *".F...r ..,,..s c<.,
<br /> Beginning Fund Balance $33,549,946 $33,549,946 $33,549,946
<br /> Revenues 10,450,784 239,735 10,690,519 7,997,289 ($2,693,230) -25.2%
<br /> Transfers In/(Out) 2,500,000 (422,609) 2,077,391 2,077,391 -
<br /> Expenditures 34,445,744 217,588 34,663,332 13,013,558 (21,649,775) -62.5%
<br /> Beginning Fund Balance $10,157,451 $10,157,451 $10,157,451
<br /> Revenues 937,341 937,341 2,611,485 $1,674,144 178.6%
<br /> Transfers In/(Out) 3,232,200 3,232,200 3,538,624 306,424 9.5%
<br /> Expenditures 16,355,988 9,977 16,365,965 1,231,223 (15,134,742) -92.5%
<br /> e
<br /> o S f r ,r r 'kn '74''
<br /> :j''' 7 fis F ''y'':=r"= 7 ,y.'` r - y ,% s' ,-..S a 's ty'
<br /> x,,,n,,. > , 5 y.,x '$,a' �` f ' " 4:1,7 r' a +� * , < ,,„,4,,,„,,,,,..,,,,..n >y." :..
<br /> Beginning Fund Balance 24,246,258 24,246,258 24,246,258
<br /> Revenues 702,178 702,178 1,048,085 $345,907 49.3%
<br /> Transfers In/(Out) 4,591,095 4,591,095 2,547,516 (2,043,579) -44.5%
<br /> ., . 82 ... 1,2,495 24.,.0.74. ,37,-7 f1v,.146,756 (22,927,621) -9,5.2%
<br /> Expenditures 24,061,8 � , n TF k "iw w3u . o'1, ., . ,, #Fi. : '. � k-J it .ct, , f, ;,,fA.r4., ,,,,„..,, :,s » '» ,,,, ,
<br /> PM&
<br /> Weer
<br /> Beginning Fund Balance* $7,736,742 $7,736,742 $7,736,742
<br /> Revenues 985,253 $828 986,081 315,495 ($670,586) -68.0%
<br /> Transfers In/(Out) 5,408,641 5,408,641 5,886,320 477,679 8.8%
<br /> Expenditures 11,623,801 76,263 11,700,064 4,764,773 (6,935,291) -59.3%
<br /> Beginning Fund Balance 13,260,488 13,260,488 13,260,488
<br /> Revenues 119,853 $1,305 121,158 263,843 $142,685 117.8%
<br /> Transfers In/(Out) 1,192,592 1,192,592 1,192,247 (345)
<br /> Expenditures 11,845,997 2,305 11,848,302 1,740,063 (10,108,239) -85.3%
<br />
|