|
PROPOSED APPROPRIATIONS
|
|
|
|
|
|
General Government
|
|
|
|
|
|
954,626
|
|
|
Public Safety
|
|
|
|
|
|
13,319,234
|
|
|
Physical Environment
|
|
|
|
|
|
109,082
|
|
|
Transportation
|
|
|
|
|
|
2,479,496
|
|
|
Economic Environment
|
|
|
|
|
263,787
|
|
|
Human Services
|
|
|
|
|
|
20,000
|
|
|
Culture/Recreation
|
|
|
|
|
|
4,394,865
|
|
|
Other Uses
|
|
|
|
|
|
|
405,125
|
|
|
Non Expenditures:
|
|
|
|
|
|
|
|
|
Reserves- Contributions to Fund Balance
|
536,461
|
|
|
Transfers to other Funds
|
|
|
|
|
1,584,380
|
|
|
TOTAL PROPOSED APPROPRIATIONS
|
24,067,056
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STORMWATER FUND
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS
|
|
|
Intergovernmental Revenue
|
162,500
|
|
|
Charges for Services
|
|
|
|
|
|
1,535,000
|
|
|
Miscellaneous Revenues
|
|
|
|
|
6,000
|
|
|
Total Estimated Revenues
|
1,703,500
|
|
|
|
203,160
|
|
Other Financing Sources:
|
|
|
|
Fund Balance Appropriated
|
646,836
|
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS
|
2,350,336
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPOSED APPROPRIATIONS
|
|
|
|
Physical Environment
|
|
|
|
|
|
2,350,336
|
|
|
TOTAL PROPOSED APPROPRIATIONS
|
2,350,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTIMATED REVENUES AND OTHER RECEIPTS
|
|
|
Intergovernmental Revenue
|
|
|
|
|
326,522
|
|
|
Total Estimated Revenues
|
|
|
|
|
326,522
|
|
|
Other Financing Sources:
|
|
|
|
|
|
|
|
Transfers from other Funds
|
252,651
|
|
|
TOTAL ESTIMATED REVENUES AND OTHER RECEIPTS
|
579,173
|
|
|
|
|
|
|
|
|
|
|
|
Share with your friends: |