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 />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 />PL
<br />A
<br />N
<br />N
<br />I
<br />N
<br />G
<br />10
<br />1
<br />‐41
<br />1
<br />0
<br />‐13
<br />‐00
<br />0
<br />0
<br />
<br />P
<br />L
<br /> CO
<br />M
<br />M
<br />I
<br />T
<br />T
<br />E
<br />E
<br /> PE
<br />R
<br /> DI
<br />E
<br />M
<br />‐
<br />$
<br />
<br />‐
<br />$
<br />
<br />‐
<br />$
<br />
<br />1,
<br />0
<br />7
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />1
<br />0
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,199 $ 1,100 $
<br />10
<br />1
<br />‐42
<br />2
<br />6
<br />‐13
<br />‐00
<br />0
<br />0
<br />
<br />P
<br />L
<br /> GE
<br />N
<br />E
<br />R
<br />A
<br />L
<br /> SU
<br />P
<br />P
<br />L
<br />I
<br />E
<br />S
<br />62
<br />4
<br />17
<br />6
<br />73
<br />
<br />12
<br />5
<br />696 125
<br />10
<br />1
<br />‐43
<br />0
<br />2
<br />‐13
<br />‐00
<br />0
<br />0
<br />PL
<br /> CO
<br />N
<br />T
<br />R
<br />A
<br />C
<br />T
<br />E
<br />D
<br /> PL
<br />A
<br />N
<br />N
<br />E
<br />R
<br />4,
<br />3
<br />1
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />98
<br />4
<br />38
<br />,
<br />4
<br />4
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />55
<br />,
<br />6
<br />7
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />42
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />51,355 48,000
<br />10
<br />1
<br />‐43
<br />0
<br />5
<br />‐13
<br />‐00
<br />0
<br />0
<br />
<br />P
<br />L
<br /> GI
<br />S
<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 />57
<br />4
<br />
<br />‐
<br />‐
<br />7,
<br />9
<br />7
<br />2
<br />3,
<br />0
<br />0
<br />0
<br />
<br />5,454 4,800
<br />10
<br />1
<br />‐43
<br />4
<br />1
<br />‐13
<br />‐00
<br />0
<br />0
<br />PL
<br /> TR
<br />A
<br />I
<br />N
<br />I
<br />N
<br />G
<br />,
<br /> CO
<br />N
<br />F
<br />.
<br /> & MT
<br />G
<br />.
<br />36
<br />5
<br />
<br />75
<br />
<br />11
<br />3
<br />65
<br />
<br />45
<br />0
<br />243 450
<br />10
<br />1
<br />‐43
<br />5
<br />1
<br />‐13
<br />‐00
<br />0
<br />0
<br />PL
<br /> NO
<br />T
<br />I
<br />C
<br />E
<br />S
<br /> & PU
<br />B
<br />L
<br />I
<br />C
<br />A
<br />T
<br />I
<br />O
<br />N
<br />S
<br />‐
<br />66
<br />
<br />41
<br />
<br />‐
<br />15
<br />0
<br />‐ 150
<br />TO
<br />T
<br />A
<br />L
<br />
<br />5,
<br />3
<br />1
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />1
<br />2
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />38
<br />,
<br />7
<br />7
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />64
<br />,
<br />8
<br />6
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />46
<br />,
<br />8
<br />2
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />58,946 $ 54,625 $
<br />EL
<br />EC
<br />T
<br />IO
<br />N
<br />S
<br />10
<br />1
<br />‐41
<br />1
<br />0
<br />‐14
<br />‐00
<br />0
<br />0
<br />
<br />E
<br />L
<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 />12
<br />,
<br />7
<br />5
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />0
<br />1
<br />2
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />1
<br />4
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />5
<br />9
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />9
<br />4
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11,987 $ 12,303 $
<br />10
<br />1
<br />‐41
<br />1
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />
<br />E
<br />L
<br /> OV
<br />E
<br />R
<br />T
<br />I
<br />M
<br />E
<br />‐
<br />‐
<br />‐
<br />53
<br />8
<br />
<br />60
<br />0
<br />877 556
<br />10
<br />1
<br />‐41
<br />1
<br />2
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<br /> PA
<br />R
<br />T
<br />‐TI
<br />M
<br />E
<br /> EM
<br />P
<br />L
<br />O
<br />Y
<br />E
<br />E
<br />6,
<br />7
<br />3
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />3
<br />9
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />8,
<br />1
<br />8
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />0
<br />3
<br />7,
<br />5
<br />0
<br />0
<br />
<br />6,926 5,500
<br />10
<br />1
<br />‐41
<br />2
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<br /> PE
<br />R
<br />A
<br />1,
<br />8
<br />7
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />7
<br />9
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />8
<br />3
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />0
<br />2
<br />1
<br />86
<br />5
<br />894 964
<br />10
<br />1
<br />‐41
<br />2
<br />2
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<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 />94
<br />2
<br />
<br />1,
<br />5
<br />9
<br />0
<br />
<br />1,323 1,404
<br />10
<br />1
<br />‐41
<br />3
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<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 />21
<br />1,
<br />9
<br />2
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />4
<br />8
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />4
<br />8
<br />0
<br />2,
<br />5
<br />3
<br />6
<br />
<br />2,535 2,657
<br />10
<br />1
<br />‐42
<br />1
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<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 />1,
<br />2
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />90
<br />6
<br />1,
<br />4
<br />7
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />3
<br />6
<br />1,
<br />5
<br />0
<br />0
<br />
<br />1,885 1,500
<br />10
<br />1
<br />‐42
<br />2
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<br /> SU
<br />P
<br />P
<br />L
<br />I
<br />E
<br />S
<br />‐
<br />EQ
<br />U
<br />I
<br />P
<br />M
<br />E
<br />N
<br />T
<br />‐
<br />23
<br />7
<br />‐
<br />‐
<br />10
<br />0
<br />132 100
<br />10
<br />1
<br />‐42
<br />2
<br />6
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<br /> PO
<br />S
<br />T
<br />A
<br />G
<br />E
<br /> AB
<br />S
<br />E
<br />N
<br />T
<br />E
<br />E
<br />‐
<br />‐
<br />‐
<br />30
<br />0
<br />
<br />50
<br />0
<br />239 500
<br />10
<br />1
<br />‐43
<br />3
<br />9
<br />‐14
<br />‐00
<br />0
<br />0
<br />
<br />E
<br />L
<br /> RE
<br />P
<br />A
<br />I
<br />R
<br /> & MA
<br />I
<br />N
<br />T
<br />E
<br />N
<br />A
<br />N
<br />C
<br />E
<br />1,
<br />0
<br />4
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<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 />1,
<br />1
<br />0
<br />0
<br />
<br />1,042 1,100
<br />10
<br />1
<br />‐43
<br />4
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<br /> TR
<br />A
<br />I
<br />N
<br />I
<br />N
<br />G
<br />,
<br /> CO
<br />N
<br />F
<br />.
<br /> & MT
<br />G
<br />.
<br />85
<br />2
<br />
<br />1,
<br />5
<br />0
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />7
<br />4
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />3
<br />8
<br />1
<br />1,
<br />2
<br />5
<br />0
<br />
<br />724 1,250
<br />10
<br />1
<br />‐43
<br />4
<br />2
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<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 />32
<br />5
<br />
<br />17
<br />0
<br />19
<br />5
<br />20
<br />5
<br />
<br />22
<br />5
<br />300 230
<br />10
<br />1
<br />‐43
<br />5
<br />1
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<br /> NO
<br />T
<br />I
<br />C
<br />E
<br />S
<br /> & PU
<br />BL
<br />I
<br />C
<br />A
<br />T
<br />I
<br />O
<br />N
<br />S
<br />65
<br />9
<br />
<br />1,
<br />7
<br />8
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />6
<br />7
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />2
<br />5
<br />1,
<br />7
<br />5
<br />0
<br />
<br />678 1,750
<br />10
<br />1
<br />‐44
<br />9
<br />9
<br />‐14
<br />‐00
<br />0
<br />0
<br />EL
<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 />10
<br />0
<br />
<br />84
<br />
<br />10
<br />0
<br />31
<br />0
<br />
<br />25
<br />0
<br />200 100
<br />TO
<br />T
<br />A
<br />L
<br />
<br />25
<br />,
<br />6
<br />1
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />,
<br />9
<br />9
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />28
<br />,
<br />8
<br />3
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />23
<br />,
<br />6
<br />3
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />31
<br />,
<br />7
<br />0
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />29,742 $ 29,915 $
<br />FI
<br />N
<br />A
<br />N
<br />C
<br />I
<br />A
<br />L
<br /> SE
<br />R
<br />V IC
<br />E
<br />S
<br />10
<br />1
<br />‐41
<br />1
<br />0
<br />‐15
<br />‐00
<br />0
<br />0
<br />
<br />F
<br />S
<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 />76
<br />,
<br />5
<br />4
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />77
<br />,
<br />8
<br />3
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />89
<br />,
<br />5
<br />4
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />88
<br />,
<br />2
<br />6
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />89
<br />,
<br />9
<br />7
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />95,945 $ 94,460 $
<br />10
<br />1
<br />‐41
<br />1
<br />1
<br />‐15
<br />‐00
<br />0
<br />0
<br />
<br />F
<br />S
<br /> OV
<br />E
<br />R
<br />T
<br />I
<br />M
<br />E
<br />‐
<br />‐
<br />70
<br />6
<br />1,
<br />7
<br />0
<br />0
<br />2,
<br />0
<br />0
<br />0
<br />
<br />816 1,555
<br />10
<br />1
<br />‐41
<br />2
<br />1
<br />‐15
<br />‐00
<br />0
<br />0
<br />F S PE
<br />R
<br />A
<br />11
<br />,
<br />1
<br />1
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />4
<br />8
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />13
<br />,
<br />7
<br />4
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />3
<br />8
<br />6
<br />6,
<br />5
<br />6
<br />0
<br />
<br />6,521 6,976
<br />10
<br />1
<br />‐41
<br />2
<br />2
<br />‐15
<br />‐00
<br />0
<br />0
<br />F S 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 />6,
<br />7
<br />9
<br />3
<br />6,
<br />9
<br />2
<br />5
<br />
<br />7,195 7,345
<br />10
<br />1
<br />‐41
<br />3
<br />1
<br />‐15
<br />‐00
<br />0
<br />0
<br />FS
<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 />9,
<br />2
<br />0
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />0
<br />7
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,
<br />9
<br />3
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />,
<br />6
<br />8
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />11
<br />,
<br />4
<br />1
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />13,293 16,788
<br />10
<br />1
<br />‐41
<br />3
<br />5
<br />‐15
<br />‐00
<br />0
<br />0
<br />
<br />F
<br />S
<br /> IN
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br /> WC
<br />‐
<br />‐
<br />‐
<br />‐
<br />1,
<br />6
<br />5
<br />0
<br />
<br />1,282 741
<br />10
<br />1
<br />‐41
<br />3
<br />3
<br />‐15
<br />‐00
<br />0
<br />0
<br />F S LI
<br />F
<br />E
<br /> IN
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br />‐
<br />‐
<br />54
<br />
<br />60
<br />7
<br />
<br />66
<br />1
<br />577 70020
|