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 />
<br />A
<br />C
<br />T
<br />U
<br />A
<br />L
<br />
<br />A
<br />C
<br />T
<br />U
<br />A
<br />L
<br />
<br />A
<br />C
<br />T
<br />U
<br />A
<br />L
<br />
<br />B
<br />U
<br />D
<br />G
<br />E
<br />T
<br />
<br />E
<br />S
<br />T
<br />.
<br /> ACTUAL BUDGET
<br />RE
<br />V
<br />E
<br />N
<br />U
<br />E
<br />S
<br />20
<br />1
<br />0
<br />20
<br />1
<br />1
<br />20
<br />1
<br />2
<br />20
<br />1
<br />3
<br />20
<br />1
<br />4
<br />2014 2015
<br />22
<br />5
<br />‐33
<br />6
<br />2
<br />‐00
<br />‐00
<br />
<br />R
<br />E
<br />C
<br />Y
<br />C
<br />L
<br />I
<br />N
<br />G
<br /> GR
<br />A
<br />N
<br />T
<br /> RC
<br />‐
<br />$
<br />4,
<br />8
<br />9
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />$
<br />
<br />‐
<br />$
<br />‐
<br />$
<br />‐$‐$
<br />22
<br />5
<br />‐33
<br />6
<br />2
<br />‐00
<br />‐02
<br />
<br />R
<br />E
<br />C
<br />Y
<br />C
<br />L
<br />I
<br />N
<br />G
<br /> GR
<br />A
<br />N
<br />T
<br /> HC
<br />‐
<br />‐
<br />35
<br />,
<br />1
<br />2
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />17
<br />,
<br />3
<br />4
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐17,383 17,400
<br />22
<br />5
<br />‐34
<br />1
<br />0
<br />‐01
<br />‐00
<br />
<br />C
<br />L
<br />E
<br />A
<br />N
<br />‐UP
<br /> DA
<br />Y
<br /> FE
<br />E
<br />S
<br />3,
<br />7
<br />6
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />8
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />6
<br />1
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />6
<br />8
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐‐‐
<br />22
<br />5
<br />‐38
<br />1
<br />0
<br />‐00
<br />‐00
<br />
<br />I
<br />N
<br />V
<br />E
<br />S
<br />T
<br />M
<br />E
<br />N
<br />T
<br /> IN
<br />C
<br />O
<br />M
<br />E
<br />11
<br />‐
<br />‐
<br />‐
<br />‐‐‐
<br />22
<br />5
<br />‐38
<br />9
<br />1
<br />‐00
<br />‐00
<br />
<br />M
<br />I
<br />S
<br />C
<br />E
<br />L
<br />L
<br />A
<br />N
<br />E
<br />O
<br />U
<br />S
<br /> RE
<br />V
<br />E
<br />N
<br />U
<br />E
<br />‐
<br />‐
<br />‐
<br />62
<br />5
<br />‐‐‐
<br />22
<br />5
<br />‐39
<br />2
<br />0
<br />‐00
<br />‐00
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />S
<br />‐IN
<br /> LI
<br />Q
<br />U
<br />O
<br />R
<br />‐
<br />‐
<br />‐
<br />25
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐‐‐
<br />TO
<br />T
<br />A
<br />L
<br />
<br />3,
<br />7
<br />7
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,
<br />3
<br />8
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />36
<br />,
<br />7
<br />3
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />45
<br />,
<br />6
<br />4
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />$
<br />17,383 $ 17,400 $
<br />EX
<br />P
<br />E
<br />N
<br />D
<br />I
<br />T
<br />U
<br />R
<br />E
<br />S
<br />22
<br />5
<br />‐41
<br />1
<br />0
<br />‐00
<br />‐00
<br />
<br />R
<br />E
<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 />3,
<br />1
<br />1
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />1
<br />8
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />3
<br />8
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />47
<br />2
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />$
<br />‐$‐$
<br />22
<br />5
<br />‐41
<br />1
<br />1
<br />‐00
<br />‐00
<br />
<br />P
<br />R
<br /> OV
<br />E
<br />R
<br />T
<br />I
<br />M
<br />E
<br /> EM
<br />P
<br />L
<br />O
<br />Y
<br />E
<br />E
<br />‐
<br />1,
<br />0
<br />5
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />‐
<br />‐‐‐
<br />22
<br />5
<br />‐41
<br />2
<br />1
<br />‐00
<br />‐00
<br />
<br />P
<br />E
<br />R
<br />A
<br />44
<br />9
<br />46
<br />8
<br />15
<br />1
<br />
<br />‐
<br />‐‐‐
<br />22
<br />5
<br />‐41
<br />2
<br />2
<br />‐00
<br />‐00
<br />
<br />F
<br />I
<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 />‐
<br />‐‐‐
<br />22
<br />5
<br />‐41
<br />3
<br />1
<br />‐00
<br />‐00
<br />
<br />I
<br />N
<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 />16
<br />9
<br />35
<br />1
<br />94
<br />
<br />‐
<br />‐‐‐
<br />22
<br />5
<br />‐43
<br />0
<br />0
<br />‐00
<br />‐00
<br />
<br />R
<br />C
<br /> CO
<br />M
<br />P
<br />O
<br />S
<br />T
<br />5,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />‐
<br />‐
<br />‐‐‐
<br />22
<br />5
<br />‐43
<br />5
<br />0
<br />‐00
<br />‐00
<br />
<br />N
<br />E
<br />W
<br />S
<br />L
<br />E
<br />T
<br />T
<br />E
<br />R
<br /> CO
<br />S
<br />T
<br />S
<br />8,
<br />1
<br />1
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />8
<br />8
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4,
<br />7
<br />7
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />5
<br />0
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐‐‐
<br />22
<br />5
<br />‐43
<br />8
<br />5
<br />‐00
<br />‐00
<br />
<br />R
<br />E
<br />C
<br />Y
<br />C
<br />L
<br />I
<br />N
<br />G
<br /> RE
<br />B
<br />A
<br />T
<br />E
<br /> HC
<br />15
<br />,
<br />5
<br />5
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />31
<br />,
<br />6
<br />1
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />15
<br />,
<br />5
<br />2
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐15,645 15,660
<br />22
<br />5
<br />‐44
<br />3
<br />5
<br />‐00
<br />‐00
<br />
<br />C
<br />L
<br />E
<br />A
<br />N
<br />‐UP
<br /> DA
<br />Y
<br /> CO
<br />S
<br />T
<br />S
<br />4,
<br />1
<br />5
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />6
<br />2
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />3
<br />1
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />6
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />5
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐‐
<br />22
<br />5
<br />‐44
<br />9
<br />9
<br />‐00
<br />‐00
<br />
<br />M
<br />I
<br />S
<br />C
<br />E
<br />L
<br />L
<br />A
<br />N
<br />E
<br />O
<br />U
<br />S
<br /> EX
<br />P
<br />E
<br />N
<br />S
<br />E
<br />‐
<br />‐
<br />30
<br />
<br />‐
<br />‐‐‐
<br />22
<br />5
<br />‐49
<br />2
<br />0
<br />‐00
<br />‐00
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />S
<br />‐OU
<br />T
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />TO
<br />T
<br />A
<br />L
<br />
<br />36
<br />,
<br />5
<br />6
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />5
<br />5
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />41
<br />,
<br />3
<br />5
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />25
<br />,
<br />3
<br />6
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />5
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />15,645 $ 15,660 $
<br />NE
<br />T
<br /> CH
<br />A
<br />N
<br />G
<br />E
<br />
<br />(
<br />3
<br />2
<br />,
<br />7
<br />8
<br />5
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(5
<br />,
<br />1
<br />7
<br />9
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(4
<br />,
<br />6
<br />1
<br />8
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />20
<br />,
<br />2
<br />8
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(3
<br />,
<br />8
<br />5
<br />3
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,738 $ 1,740 $
<br />BE
<br />G
<br />I
<br />N
<br />N
<br />I
<br />N
<br />G
<br /> FU
<br />N
<br />D
<br /> BA
<br />L
<br />A
<br />N
<br />C
<br />E
<br />26
<br />,
<br />1
<br />4
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(6
<br />,
<br />6
<br />3
<br />8
<br />)
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(1
<br />1
<br />,
<br />8
<br />1
<br />7
<br />)
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(1
<br />6
<br />,
<br />4
<br />3
<br />5
<br />)
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />5
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,853 5,591
<br />EN
<br />D
<br />I
<br />N
<br />G
<br /> FU
<br />N
<br />D
<br /> BA
<br />L
<br />A
<br />N
<br />C
<br />E
<br />(6
<br />,
<br />6
<br />3
<br />8
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(1
<br />1
<br />,
<br />8
<br />1
<br />7
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(1
<br />6
<br />,
<br />4
<br />3
<br />5
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />8
<br />5
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(0)
<br />$
<br />5,591 $ 7,331 $
<br />RE
<br />C
<br />Y
<br />C
<br />L
<br />I
<br />N
<br />G
<br /> FU
<br />N
<br />D
<br />
<br />43
|