Fi
<br />s
<br />c
<br />a
<br />l
<br />
<br />Y
<br />e
<br />a
<br />r
<br />
<br />2
<br />0
<br />1
<br />7
<br />12
<br />/
<br />3
<br />1
<br />/
<br />2
<br />0
<br />1
<br />5
<br />12
<br />/
<br />3
<br />1
<br />/
<br />2
<br />0
<br />1
<br />6
<br />$1
<br />4
<br />.
<br />0
<br />0
<br />$1
<br />4
<br />.
<br />0
<br />0
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />2
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />3
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />4
<br />AC
<br />T
<br />U
<br />A
<br />L
<br />20
<br />1
<br />5
<br />BU
<br />D
<br />G
<br />E
<br />T
<br />20
<br />1
<br />6
<br />EST. ACTUAL 2016BUDGET 2017
<br />GE
<br />N
<br />E
<br />R
<br />A
<br />L
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />E
<br />X
<br />P
<br />E
<br />N
<br />D
<br />I
<br />T
<br />U
<br />R
<br />E
<br />S
<br />
<br />D
<br />E
<br />T
<br />A
<br />I
<br />L
<br />TO
<br />T
<br />A
<br />L
<br />
<br />2
<br />0
<br />6
<br />,
<br />5
<br />2
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2
<br />6
<br />0
<br />,
<br />7
<br />7
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2
<br />9
<br />9
<br />,
<br />6
<br />9
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3
<br />0
<br />0
<br />,
<br />7
<br />2
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />31
<br />6
<br />,
<br />6
<br />3
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />318,367 $ 316,783 $
<br />OT
<br />H
<br />E
<br />R
<br />
<br />E
<br />X
<br />P
<br />E
<br />N
<br />D
<br />I
<br />T
<br />U
<br />R
<br />E
<br />S
<br />
<br />A
<br />N
<br />D
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />S
<br />
<br />10
<br />1
<br />-
<br />4
<br />3
<br />3
<br />5
<br />-
<br />7
<br />0
<br />-
<br />0
<br />0
<br />0
<br />0
<br />
<br />I
<br />N
<br />S
<br />U
<br />R
<br />A
<br />N
<br />C
<br />E
<br />
<br />C
<br />L
<br />A
<br />I
<br />M
<br />S
<br />14
<br />,
<br />6
<br />1
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />22
<br />,
<br />7
<br />1
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />22
<br />,
<br />6
<br />9
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />0
<br />0
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />0
<br />0
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,000 $ 6,120
<br />10
<br />1
<br />-
<br />4
<br />4
<br />9
<br />9
<br />-
<br />2
<br />3
<br />-
<br />0
<br />0
<br />0
<br />0
<br />
<br />I
<br />N
<br />C
<br />I
<br />D
<br />E
<br />N
<br />T
<br />A
<br />L
<br />
<br />E
<br />X
<br />P
<br />E
<br />N
<br />S
<br />E
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />4
<br />9
<br />0
<br />,
<br />4
<br />6
<br />5
<br /> -
<br />10
<br />1
<br />-
<br />4
<br />9
<br />2
<br />0
<br />-
<br />7
<br />0
<br />-
<br />0
<br />0
<br />0
<br />0
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />
<br />-
<br />
<br />S
<br />E
<br />V
<br />E
<br />R
<br />E
<br />N
<br />C
<br />E
<br />
<br />F
<br />U
<br />N
<br />D
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />86
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />86
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />86
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />86,300 86,300
<br />10
<br />1
<br />-
<br />4
<br />9
<br />2
<br />0
<br />-
<br />7
<br />0
<br />-
<br />0
<br />0
<br />0
<br />0
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />
<br />-
<br />
<br />H
<br />R
<br />A
<br />
<br />P
<br />R
<br />O
<br />J
<br />E
<br />C
<br />T
<br />S
<br />
<br />F
<br />U
<br />N
<br />D
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1
<br />2
<br />1
<br />,
<br />3
<br />5
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />- -
<br />10
<br />1
<br />-
<br />4
<br />9
<br />2
<br />0
<br />-
<br />7
<br />0
<br />-
<br />0
<br />0
<br />0
<br />0
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />
<br />-
<br />
<br />H
<br />R
<br />A
<br />
<br />F
<br />U
<br />N
<br />D
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />82
<br />,
<br />2
<br />3
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />- -
<br />10
<br />1
<br />-
<br />4
<br />9
<br />2
<br />0
<br />-
<br />7
<br />0
<br />-
<br />0
<br />0
<br />0
<br />0
<br />
<br />T
<br />R
<br />A
<br />N
<br />S
<br />F
<br />E
<br />R
<br />
<br />-
<br />
<br />R
<br />E
<br />C
<br />Y
<br />C
<br />L
<br />I
<br />N
<br />G
<br />
<br />/
<br />
<br />R
<br />E
<br />B
<br />A
<br />T
<br />E
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<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 />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />-
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />- -
<br />TO
<br />T
<br />A
<br />L
<br />
<br />1
<br />4
<br />,
<br />6
<br />1
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />47
<br />,
<br />7
<br />1
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />8
<br />,
<br />9
<br />9
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />29
<br />5
<br />,
<br />8
<br />9
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />92
<br />,
<br />3
<br />0
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />582,765 $ 92,420 $
<br />TO
<br />T
<br />A
<br />L
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />E
<br />X
<br />P
<br />E
<br />N
<br />D
<br />I
<br />T
<br />U
<br />R
<br />E
<br />S
<br />
<br />5
<br />,
<br />7
<br />0
<br />0
<br />,
<br />1
<br />5
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />1
<br />9
<br />8
<br />,
<br />5
<br />6
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />5
<br />6
<br />6
<br />,
<br />8
<br />7
<br />4
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />7
<br />8
<br />1
<br />,
<br />0
<br />8
<br />8
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />9
<br />2
<br />5
<br />,
<br />7
<br />0
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,421,191 $ 7,091,990 $
<br />TO
<br />T
<br />A
<br />L
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />R
<br />E
<br />V
<br />E
<br />N
<br />U
<br />E
<br />5,
<br />9
<br />7
<br />2
<br />,
<br />6
<br />5
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />3
<br />7
<br />1
<br />,
<br />7
<br />7
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />8
<br />9
<br />0
<br />,
<br />8
<br />9
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />7
<br />5
<br />6
<br />,
<br />1
<br />3
<br />3
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />6,
<br />9
<br />3
<br />8
<br />,
<br />0
<br />5
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />7,232,423 $ 7,106,990 $
<br />CH
<br />A
<br />N
<br />G
<br />E
<br />
<br />I
<br />N
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />B
<br />A
<br />L
<br />A
<br />N
<br />C
<br />E
<br />
<br />2
<br />7
<br />2
<br />,
<br />5
<br />0
<br />0
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1
<br />7
<br />3
<br />,
<br />2
<br />0
<br />2
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3
<br />2
<br />4
<br />,
<br />0
<br />1
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(
<br />2
<br />4
<br />,
<br />9
<br />5
<br />5
<br />)
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />*
<br />
<br />1
<br />2
<br />,
<br />3
<br />4
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(188,768)$ 15,000 $
<br />BE
<br />G
<br />I
<br />N
<br />N
<br />I
<br />N
<br />G
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />B
<br />A
<br />L
<br />A
<br />N
<br />C
<br />E
<br />1,
<br />7
<br />0
<br />2
<br />,
<br />8
<br />3
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />9
<br />7
<br />5
<br />,
<br />3
<br />3
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />1
<br />4
<br />8
<br />,
<br />5
<br />3
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />7
<br />2
<br />,
<br />5
<br />5
<br />6
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />4
<br />7
<br />,
<br />6
<br />0
<br />1
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,447,601 2,258,833
<br />EN
<br />D
<br />I
<br />N
<br />G
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />B
<br />A
<br />L
<br />A
<br />N
<br />C
<br />E
<br />
<br />1
<br />,
<br />9
<br />7
<br />5
<br />,
<br />3
<br />3
<br />7
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />1
<br />4
<br />8
<br />,
<br />5
<br />3
<br />9
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />7
<br />2
<br />,
<br />5
<br />5
<br />6
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />4
<br />7
<br />,
<br />6
<br />0
<br />1
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />4
<br />5
<br />9
<br />,
<br />9
<br />4
<br />5
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,258,833 $ 2,273,833 $
<br />*
<br />SC
<br />H
<br />E
<br />D
<br />U
<br />L
<br />E
<br />D
<br />
<br />U
<br />S
<br />E
<br />
<br />O
<br />F
<br />
<br />F
<br />U
<br />N
<br />D
<br />
<br />B
<br />A
<br />L
<br />A
<br />N
<br />C
<br />E
<br />28
|