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 />10
<br />1
<br />‐41
<br />2
<br />1
<br />‐51
<br />‐01
<br />0
<br />0
<br />
<br />T
<br />W
<br /> PE
<br />R
<br />A
<br />3,
<br />6
<br />7
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />7
<br />1
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />1
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />5
<br />9
<br />1,
<br />8
<br />8
<br />3
<br />
<br />1,910 2,105
<br />10
<br />1
<br />‐41
<br />2
<br />2
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<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 />7,
<br />2
<br />6
<br />1
<br />8,
<br />5
<br />9
<br />7
<br />
<br />8,340 9,147
<br />10
<br />1
<br />‐41
<br />2
<br />2
<br />‐51
<br />‐01
<br />0
<br />0
<br />T W 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 />1,
<br />8
<br />3
<br />5
<br />1,
<br />9
<br />8
<br />6
<br />
<br />2,017 2,147
<br />10
<br />1
<br />‐41
<br />3
<br />1
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<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 />17
<br />,
<br />3
<br />6
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />15
<br />,
<br />8
<br />7
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />5
<br />9
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />21
<br />,
<br />9
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />,
<br />2
<br />6
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24,958 25,732
<br />10
<br />1
<br />‐41
<br />3
<br />1
<br />‐51
<br />‐01
<br />0
<br />0
<br />
<br />T
<br />W
<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 />3,
<br />9
<br />0
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />1
<br />9
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />4
<br />5
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />7
<br />9
<br />4
<br />4,
<br />1
<br />3
<br />9
<br />
<br />4,139 4,446
<br />10
<br />1
<br />‐41
<br />3
<br />5
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<br /> IN
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br /> WC
<br />‐
<br />‐
<br />‐
<br />‐
<br />2,
<br />3
<br />6
<br />8
<br />
<br />1,841 2,620
<br />10
<br />1
<br />‐41
<br />3
<br />5
<br />‐51
<br />‐01
<br />0
<br />0
<br />T W IN
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br /> WC
<br />‐
<br />‐
<br />‐
<br />‐
<br />1,
<br />5
<br />7
<br />0
<br />
<br />1,219 1,735
<br />10
<br />1
<br />‐42
<br />1
<br />2
<br />‐51
<br />‐00
<br />0
<br />0
<br />PW
<br /> FU
<br />E
<br />L
<br /> ‐
<br />
<br />ST
<br />R
<br />E
<br />E
<br />T
<br />/
<br />P
<br />A
<br />R
<br />K
<br />S
<br />‐
<br />‐
<br />‐
<br />‐
<br />9,
<br />3
<br />2
<br />7
<br />
<br />11,178 9,790
<br />10
<br />1
<br />‐42
<br />2
<br />6
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<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 />4,
<br />7
<br />1
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />9
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />0
<br />3
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />8
<br />6
<br />7
<br />4,
<br />5
<br />0
<br />0
<br />
<br />7,630 7,500
<br />10
<br />1
<br />‐43
<br />1
<br />0
<br />‐51
<br />‐01
<br />0
<br />0
<br />
<br />T
<br />W
<br /> MI
<br />S
<br />C
<br />.
<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 />58
<br />5
<br />
<br />1,
<br />4
<br />2
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />‐
<br />‐
<br />1,112 1,125
<br />10
<br />1
<br />‐43
<br />2
<br />5
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<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 />3,
<br />1
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />0
<br />0
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />3
<br />8
<br />5
<br />1,
<br />4
<br />0
<br />0
<br />
<br />1,343 1,475
<br />10
<br />1
<br />‐43
<br />2
<br />5
<br />‐51
<br />‐01
<br />0
<br />0
<br />T W 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 />‐
<br />11
<br />8
<br />13
<br />1
<br />
<br />14
<br />5
<br />146 155
<br />10
<br />1
<br />‐43
<br />3
<br />7
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<br /> ST
<br />R
<br />U
<br />C
<br />T
<br />U
<br />R
<br />E
<br />S
<br /> RE
<br />P
<br />A
<br />I
<br />R
<br />S
<br /> & MA
<br />I
<br />N
<br />T
<br />.
<br />8,
<br />1
<br />2
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />4
<br />0
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />16
<br />,
<br />3
<br />0
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />8
<br />3
<br />5
<br />6,
<br />5
<br />0
<br />0
<br />
<br />5,968 5,750
<br />10
<br />1
<br />‐43
<br />3
<br />8
<br />‐51
<br />‐01
<br />0
<br />0
<br />TW
<br /> TR
<br />E
<br />E
<br /> RE
<br />P
<br />L
<br />A
<br />C
<br />E
<br />M
<br />E
<br />N
<br />T
<br />3,
<br />5
<br />0
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />2
<br />2
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />1
<br />8
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />9
<br />3
<br />4
<br />3,
<br />0
<br />0
<br />0
<br />
<br />3,242 3,000
<br />10
<br />1
<br />‐43
<br />3
<br />9
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<br /> EQ
<br />U
<br />I
<br />P
<br /> RE
<br />P
<br />A
<br />I
<br />R
<br />S
<br /> & MA
<br />I
<br />N
<br />T
<br />E
<br />N
<br />A
<br />N
<br />C
<br />E
<br />2,
<br />8
<br />0
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />4
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />1
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,
<br />0
<br />7
<br />7
<br />7,
<br />5
<br />0
<br />0
<br />
<br />3,495 8,250
<br />10
<br />1
<br />‐43
<br />3
<br />9
<br />‐51
<br />‐01
<br />0
<br />0
<br />T W EQ
<br />U
<br />I
<br />P
<br /> RE
<br />P
<br />A
<br />I
<br />R
<br />S
<br /> & MA
<br />I
<br />N
<br />T
<br />E
<br />N
<br />A
<br />N
<br />C
<br />E
<br />99
<br />
<br />20
<br />3
<br />‐
<br />11
<br />
<br />50
<br />0
<br />‐ 250
<br />10
<br />1
<br />‐43
<br />8
<br />1
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<br /> EL
<br />E
<br />C
<br />T
<br />R
<br />I
<br />C
<br /> AN
<br />D
<br /> GA
<br />S
<br /> UT
<br />I
<br />L
<br />I
<br />T
<br />I
<br />E
<br />S
<br />16
<br />,
<br />4
<br />2
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />17
<br />,
<br />6
<br />6
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />16
<br />,
<br />0
<br />2
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />18
<br />,
<br />3
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />19
<br />,
<br />8
<br />2
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />19,475 20,350
<br />10
<br />1
<br />‐44
<br />1
<br />5
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<br /> SS
<br /> RE
<br />N
<br />T
<br />A
<br />L
<br />S
<br />3,
<br />2
<br />6
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />4
<br />8
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />1
<br />7
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />0
<br />4
<br />7
<br />2,
<br />2
<br />5
<br />0
<br />
<br />2,158 1,500
<br />10
<br />1
<br />‐44
<br />9
<br />9
<br />‐51
<br />‐00
<br />0
<br />0
<br />PR
<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 />26
<br />1
<br />
<br />‐
<br />‐
<br />‐
<br />15
<br />0
<br />16 100
<br />10
<br />1
<br />‐44
<br />9
<br />9
<br />‐51
<br />‐01
<br />0
<br />0
<br />T W MI
<br />S
<br />C
<br />E
<br />L
<br />L
<br />A
<br />N
<br />E
<br />O
<br />U
<br />S
<br />19
<br />2
<br />
<br />‐
<br />‐
<br />‐
<br />15
<br />0
<br />‐ 100
<br />10
<br />1
<br />‐46
<br />7
<br />1
<br />‐61
<br />‐00
<br />0
<br />0
<br />CS
<br /> IS
<br />D
<br /> 28
<br />2
<br /> RE
<br />C
<br /> PR
<br />O
<br />G
<br />R
<br />A
<br />M
<br />S
<br />
<br />52
<br />,
<br />1
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />52
<br />,
<br />1
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />52
<br />,
<br />1
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />52
<br />,
<br />1
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />52
<br />,
<br />1
<br />7
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />52,176 52,176
<br />TO
<br />T
<br />A
<br />L
<br />
<br />26
<br />0
<br />,
<br />5
<br />8
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />5
<br />,
<br />7
<br />6
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />20
<br />6
<br />,
<br />5
<br />2
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />26
<br />0
<br />,
<br />7
<br />7
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />30
<br />2
<br />,
<br />7
<br />7
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />299,696 $ 316,054 $ 2 7
|