|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to
Web |
|
|
|
|
Maj Fund
Number |
Account Number |
Description |
Actual05/06 |
Actual 06/07 |
Actual 07/08 |
Budget 08/09 |
Actual YTD |
Dept. Request |
Adopted 09/10 |
Amt. Inc/Dec |
% Inc/Dec |
| 1 |
3 |
15010 |
|
** REVENUE FROM USE OF MONEY ** |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15010 |
1 |
INTEREST ON BANK DEPOSITS |
-119,479.32 |
-258,978.06 |
-163,918.06 |
-170,000.00 |
-30,208.51 |
-48,000.00 |
-48,000.00 |
122,000.00 |
-71.76% |
| 1 |
3 |
15010 |
20 |
INTEREST ON BONDS |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15020 |
|
** REVENUE FROM USE OF PROPERTY ** |
|
|
|
|
|
|
|
|
|
| 1 |
3 |
15020 |
1 |
RENTAL OF GENERAL PROPERTY RPRP |
-52,678.91 |
-49,373.44 |
-50,549.81 |
-50,000.00 |
-26,939.22 |
-55,000.00 |
-55,000.00 |
(5,000.00) |
10.00% |
| 1 |
3 |
15020 |
2 |
RENT - ST JOSEPH'S VILLA |
-41,200.13 |
-22,472.58 |
|
|
|
|
|
|
|
| 1 |
3 |
15020 |
5 |
MISCELLANEOUS SALES |
|
|
-602.00 |
|
|
|
|
|
|
| 1 |
3 |
15020 |
10 |
SALE OF TIMBER - AIRPORT PROPERTY |
-233.00 |
|
|
|
|
|
|
|
|
| 1 |
3 |
15020 |
15 |
SALE OF PROPERTY - AIRPORT |
-61,100.16 |
|
|
|
|
|
|
|
|
|
|
Total Use of Money & Property |
-274,691.52 |
-330,824.08 |
-215,069.87 |
-220,000.00 |
-57,147.73 |
-103,000.00 |
-103,000.00 |
117,000.00 |
-53.18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|