|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to Web |
|
|
|
|
Maj Fund Number |
Account Number |
Description |
Actual 02/03 |
Actual 03/04 |
Actual 04/05 |
Budget
05/06 |
Actual YTD |
Dept. Request |
Adopted 06/07 |
Amt. Inc/Dec |
% Inc/Dec |
| 1 |
3 |
15000 |
|
*** REV FROM USE OF MONEY & PROP*** |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15010 |
|
** REVENUE FROM USE OF MONEY ** |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15010 |
1 |
INTEREST ON BANK DEPOSITS |
-121,279.39 |
-84,168.52 |
-91,655.07 |
-50,000.00 |
-70,062.72 |
-80,000.00 |
-87,000.00 |
(37,000.00) |
74.00% |
| 1 |
3 |
15010 |
2 |
INTEREST ON APPROPRIA.NOTE ASSET |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15010 |
10 |
APPROPRIATION NOTE PROCEEDS |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15010 |
20 |
INTEREST ON BONDS |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15020 |
|
** REVENUE FROM USE OF PROPERTY ** |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15020 |
1 |
RENTAL OF GENERAL PROPERTY RPRP |
-57,517.75 |
-70,045.16 |
-54,749.35 |
-45,000.00 |
-35,435.43 |
-45,000.00 |
-45,000.00 |
|
|
| 1 |
3 |
15020 |
2 |
RENT - ST JOSEPH'S VILLA |
|
-19,322.17 |
-44,945.16 |
-45,000.00 |
-29,963.84 |
-45,000.00 |
-45,000.00 |
|
|
| 1 |
3 |
15020 |
5 |
MISCELLANEOUS SALES |
-25.00 |
-390.00 |
-5.25 |
|
|
|
|
|
|
| 1 |
3 |
15020 |
10 |
SALE OF TIMBER - AIRPORT PROPERTY |
|
|
-48,600.00 |
|
|
|
|
|
|
| 1 |
3 |
15020 |
15 |
SALE OF PROPERTY - AIRPORT |
|
|
|
|
|
|
|
(37,000.00) |
26.43% |
|
|
Total Use of Money & Property |
-178,822.14 |
-173,925.85 |
-239,954.83 |
-140,000.00 |
-135,461.99 |
-170,000.00 |
-177,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|