Fi
<br />s
<br />c
<br />a
<br />l
<br /> Ye
<br />a
<br />r
<br /> 20
<br />1
<br />5
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />0
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />1
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />2
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />3
<br />BU
<br />D
<br />G
<br />E
<br />T
<br />20
<br />1
<br />4
<br />EST. ACTUAL 2014BUDGET 2015
<br />MA
<br />Y
<br />O
<br />R
<br /> / CI
<br />T
<br />Y
<br /> CO
<br />U
<br />N
<br />C
<br />I
<br />L
<br />10
<br />1
<br />‐41
<br />1
<br />0
<br />‐11
<br />‐00
<br />0
<br />0
<br />
<br />C
<br />N
<br /> RE
<br />G
<br />U
<br />L
<br />A
<br />R
<br /> EM
<br />P
<br />L
<br />O
<br />Y
<br />E
<br />E
<br />33
<br />,
<br />6
<br />5
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />33
<br />,
<br />5
<br />3
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />33
<br />,
<br />6
<br />8
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />32
<br />,
<br />2
<br />5
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />35
<br />,
<br />2
<br />5
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />35,256 $ 35,256 $
<br />10
<br />1
<br />‐41
<br />2
<br />1
<br />‐11
<br />‐00
<br />0
<br />0
<br />
<br />C
<br />N
<br /> PE
<br />R
<br />A
<br />‐
<br />‐
<br />‐
<br />1,
<br />6
<br />1
<br />3
<br />
<br />1,
<br />7
<br />6
<br />3
<br />
<br />1,763 2,644
<br />10
<br />1
<br />‐41
<br />2
<br />2
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> FI
<br />C
<br />A
<br />/
<br />M
<br />E
<br />D
<br />I
<br />C
<br />A
<br />R
<br />E
<br />2,
<br />1
<br />8
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />1
<br />7
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />1
<br />9
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />55
<br />1
<br />
<br />52
<br />2
<br />919 2,697
<br />10
<br />1
<br />‐43
<br />0
<br />0
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> PR
<br />O
<br />F
<br />E
<br />S
<br />S
<br />I
<br />O
<br />N
<br />A
<br />L
<br /> SE
<br />R
<br />V
<br />I
<br />C
<br />E
<br />S
<br />6,
<br />2
<br />8
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />0
<br />2
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />5
<br />5
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />7
<br />5
<br />3
<br />
<br />5,
<br />5
<br />0
<br />0
<br />
<br />4,371 3,250
<br />10
<br />1
<br />‐43
<br />1
<br />0
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> MI
<br />S
<br />C
<br /> CO
<br />N
<br />T
<br />R
<br />A
<br />C
<br />T
<br />E
<br />D
<br /> SE
<br />R
<br />V
<br />I
<br />C
<br />E
<br />S
<br />‐
<br />‐
<br />‐
<br />22
<br />1
<br />
<br />30
<br />0
<br />745 850
<br />10
<br />1
<br />‐43
<br />1
<br />5
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> RE
<br />C
<br />O
<br />R
<br />D
<br />I
<br />N
<br />G
<br /> SE
<br />R
<br />V
<br />I
<br />C
<br />E
<br />4,
<br />3
<br />7
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />7
<br />9
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />5
<br />4
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />7
<br />3
<br />
<br />5,
<br />1
<br />0
<br />0
<br />
<br />4,453 5,000
<br />10
<br />1
<br />‐43
<br />4
<br />1
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> TR
<br />A
<br />I
<br />N
<br />I
<br />N
<br />G
<br />,
<br /> CO
<br />N
<br />F
<br />.
<br />,
<br /> AN
<br />D
<br /> MT
<br />G
<br />.
<br />7,
<br />1
<br />3
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />9
<br />8
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />5
<br />9
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />4
<br />2
<br />0
<br />
<br />7,
<br />9
<br />0
<br />0
<br />
<br />9,223 9,410
<br />10
<br />1
<br />‐43
<br />4
<br />2
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> ME
<br />M
<br />B
<br />E
<br />R
<br />S
<br />H
<br />I
<br />P
<br />S
<br /> & DU
<br />E
<br />S
<br />10
<br />,
<br />5
<br />7
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />2
<br />4
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />5
<br />1
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />1
<br />0
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />7
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11,855 12,251
<br />10
<br />1
<br />‐43
<br />4
<br />5
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> IN
<br />T
<br />E
<br />R
<br />G
<br />O
<br />V
<br />E
<br />R
<br />M
<br />E
<br />N
<br />T
<br />A
<br />L
<br /> AC
<br />T
<br />I
<br />V
<br />I
<br />T
<br />I
<br />E
<br />S
<br />‐
<br />‐
<br />1,
<br />1
<br />5
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />1
<br />2
<br />
<br />3,
<br />0
<br />0
<br />0
<br />
<br />47 3,000
<br />10
<br />1
<br />‐43
<br />5
<br />2
<br />‐11
<br />‐00
<br />0
<br />0
<br />CN
<br /> CI
<br />T
<br />Y
<br /> NE
<br />W
<br />S
<br />L
<br />E
<br />T
<br />T
<br />E
<br />R
<br />9,
<br />1
<br />1
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />6
<br />5
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />8
<br />6
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />1
<br />7
<br />3
<br />11
<br />,
<br />7
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10,950 11,250
<br />10
<br />1
<br />‐44
<br />9
<br />9
<br />‐10
<br />‐00
<br />0
<br />0
<br />
<br />C
<br />N
<br /> MI
<br />S
<br />C
<br />E
<br />L
<br />L
<br />A
<br />N
<br />E
<br />O
<br />U
<br />S
<br />68
<br />6
<br />
<br />52
<br />5
<br />30
<br />8
<br />51
<br />0
<br />
<br />55
<br />0
<br />1,213 550
<br />TO
<br />T
<br />A
<br />L
<br />
<br />74
<br />,
<br />0
<br />1
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />78
<br />,
<br />9
<br />3
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />77
<br />,
<br />4
<br />1
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />67
<br />,
<br />6
<br />9
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />83
<br />,
<br />3
<br />9
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />80,794 $ 86,158 $
<br />GE
<br />NE
<br />R
<br />A
<br />L
<br /> MA
<br />N
<br />A
<br />G
<br />E
<br />M
<br />E
<br />N
<br />T
<br />10
<br />1
<br />‐41
<br />1
<br />0
<br />‐12
<br />‐00
<br />0
<br />0
<br />
<br />G
<br />M
<br /> RE
<br />G
<br />U
<br />L
<br />A
<br />R
<br /> EM
<br />P
<br />L
<br />O
<br />Y
<br />E
<br />E
<br />80
<br />,
<br />6
<br />7
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />72
<br />,
<br />9
<br />9
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />65
<br />,
<br />8
<br />7
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />67
<br />,
<br />4
<br />8
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />64
<br />,
<br />8
<br />8
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />61,084 $ 63,606 $
<br />10
<br />1
<br />‐41
<br />2
<br />1
<br />‐12
<br />‐00
<br />0
<br />0
<br />
<br />G
<br />M
<br /> PE
<br />R
<br />A
<br />11
<br />,
<br />4
<br />7
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />6
<br />5
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,
<br />9
<br />3
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />0
<br />0
<br />0
<br />4,
<br />3
<br />4
<br />2
<br />
<br />4,715 4,770
<br />10
<br />1
<br />‐41
<br />2
<br />2
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> FI
<br />C
<br />A
<br />/
<br />M
<br />E
<br />D
<br />I
<br />C
<br />A
<br />R
<br />E
<br />‐
<br />‐
<br />‐
<br />4,
<br />5
<br />2
<br />2
<br />4,
<br />5
<br />8
<br />0
<br />
<br />4,821 4,866
<br />10
<br />1
<br />‐41
<br />3
<br />1
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> IN
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br /> HE
<br />A
<br />L
<br />T
<br />H
<br />4,
<br />7
<br />9
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,
<br />6
<br />5
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />5
<br />4
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />9
<br />5
<br />4
<br />9,
<br />4
<br />2
<br />0
<br />
<br />9,845 9,908
<br />10
<br />1
<br />‐41
<br />3
<br />5
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> IN
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br /> WC
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐ 392
<br />10
<br />1
<br />‐42
<br />1
<br />1
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> OF
<br />F
<br />I
<br />C
<br />E
<br /> SU
<br />P
<br />P
<br />L
<br />I
<br />E
<br />S
<br />44
<br />6
<br />
<br />55
<br />6
<br />71
<br />2
<br />1,
<br />0
<br />4
<br />4
<br />1,
<br />0
<br />0
<br />0
<br />
<br />526 1,025
<br />10
<br />1
<br />‐43
<br />0
<br />0
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> PR
<br />O
<br />F
<br />E
<br />S
<br />S
<br />I
<br />O
<br />N
<br />A
<br />L
<br /> SE
<br />R
<br />V
<br />I
<br />C
<br />E
<br />S
<br />‐
<br />‐
<br />3,
<br />7
<br />3
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />19
<br />3
<br />
<br />30
<br />0
<br />8,883 3,300
<br />10
<br />1
<br />‐43
<br />0
<br />6
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> CO
<br />N
<br />T
<br />R
<br />A
<br />C
<br />T
<br />E
<br />D
<br /> HR
<br />‐
<br />‐
<br />2,
<br />2
<br />7
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />8
<br />4
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />2
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,180 13,050
<br />10
<br />1
<br />‐43
<br />1
<br />0
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> MI
<br />S
<br />C
<br /> CO
<br />N
<br />T
<br />R
<br />A
<br />C
<br />T
<br />E
<br />D
<br /> SE
<br />R
<br />V
<br />I
<br />C
<br />E
<br />S
<br />24
<br />5
<br />
<br />71
<br />0
<br />‐
<br />35
<br />2
<br />
<br />37
<br />5
<br />467 375
<br />10
<br />1
<br />‐43
<br />2
<br />5
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> CO
<br />M
<br />M
<br />U
<br />N
<br />I
<br />C
<br />A
<br />T
<br />I
<br />O
<br />N
<br />S
<br />‐
<br />50
<br />0
<br />50
<br />8
<br />32
<br />0
<br />
<br />‐
<br />‐ ‐
<br />10
<br />1
<br />‐43
<br />4
<br />1
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> TR
<br />A
<br />I
<br />N
<br />I
<br />N
<br />G
<br />,
<br /> CO
<br />N
<br />F
<br />.
<br />,
<br /> AN
<br />D
<br /> MT
<br />G
<br />.
<br />2,
<br />5
<br />4
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />1
<br />6
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />8
<br />8
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />9
<br />6
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />15
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11,962 15,000
<br />10
<br />1
<br />‐43
<br />4
<br />2
<br />‐12
<br />‐00
<br />0
<br />0
<br />
<br />G
<br />M
<br /> ME
<br />M
<br />B
<br />E
<br />R
<br />S
<br />H
<br />I
<br />P
<br />S
<br /> & DU
<br />E
<br />S
<br />4,
<br />4
<br />9
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />4
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />3
<br />4
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />0
<br />3
<br />9
<br />5,
<br />7
<br />5
<br />0
<br />
<br />5,996 6,950
<br />10
<br />1
<br />‐43
<br />4
<br />3
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> HE
<br />A
<br />L
<br />T
<br />H
<br /> & SA
<br />F
<br />E
<br />T
<br />Y
<br /> PR
<br />O
<br />G
<br />R
<br />A
<br />M
<br />S
<br />‐
<br />‐
<br />‐
<br />5,
<br />0
<br />3
<br />2
<br />7,
<br />2
<br />0
<br />0
<br />
<br />6,948 7,200
<br />10
<br />1
<br />‐44
<br />9
<br />9
<br />‐12
<br />‐00
<br />0
<br />0
<br />GM
<br /> MI
<br />S
<br />C
<br />E
<br />L
<br />L
<br />A
<br />N
<br />E
<br />O
<br />U
<br />S
<br />‐
<br />23
<br />7
<br />‐
<br />‐
<br />‐
<br />85 100
<br />TO
<br />T
<br />A
<br />L
<br />
<br />10
<br />4
<br />,
<br />6
<br />8
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />2
<br />,
<br />9
<br />4
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />3
<br />,
<br />8
<br />2
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />1
<br />,
<br />7
<br />4
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />5
<br />,
<br />0
<br />4
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />124,511 $ 130,543 $
<br />GE
<br />N
<br />E
<br />R
<br />A
<br />L
<br /> FU
<br />N
<br />D
<br /> EX
<br />P
<br />E
<br />N
<br />D
<br />I
<br />T
<br />U
<br />R
<br />E
<br />S
<br /> DE
<br />T
<br />A
<br />I
<br />L
<br />19
|