|
CIty 61'(10Ell I oke
<br />ML.R.AI, FUND
<br />Liude�et<d Sultcincnt.oi Rcvellucs and rixptndruires
<br />[��r illc 5ev�i.1 A°I(riitlis iiiiJirig Ju1y.31,?FFIb
<br />Corr N fill h.
<br />Curr h ith
<br />Curr.iiudl
<br />1016
<br />YrD
<br />7CTD
<br />fludoe
<br />ACtura].
<br />Varialice.
<br />'E/o Nm 121C
<br />Budget
<br />ALLMI-I
<br />V;triancc.
<br />°' Cupipio
<br />RF,I'LitL•CS
<br />!'rollcrlS' Taxes
<br />Cs rrnat€ i ranerty 7 t.es
<br />5. I &3? 1.75 .(5
<br />18,016,85)
<br />36.238.60
<br />(98.88)
<br />S 21 S;SG1,00
<br />S 115;935-15
<br />102,07.85
<br />53,04
<br />D0intl Prnpm Tascs
<br />(WO
<br />1.413,28
<br />(1,41 28.)
<br />0.00
<br />0.Uf1
<br />i.4112
<br />0_00
<br />Fisral bisparity,rasds
<br />530,42.
<br />6,6+9174
<br />(6 H, :32)
<br />1,26I.9S
<br />t .3GS UQ
<br />C,,fi3.7.1
<br />{32s;7a]
<br />fUS.IG
<br />Fcnaili 5 & 1ntL'rl'Si
<br />U,OU
<br />I t.7?
<br />(4 t,72y
<br />(m)o
<br />060
<br />37,73.
<br />(37.73)
<br />0,00
<br />Lite nses anti.Pcnoits
<br />GeEuraf Ousiness Llcenses
<br />141.61
<br />0,00.
<br />1.41.67
<br />0.00
<br />1,70o.00
<br />2;800.00
<br />{f,loo,nQj
<br />164:71
<br />On -Safe LipPrU&nk
<br />67
<br />[i.Ufi
<br />366.67
<br />U.QQ
<br />4,400.00.
<br />7,=iftoo
<br />(3,000: 0)
<br />168A9
<br />Ott=Sale Liquor Liceases
<br />Oka
<br />0.00.
<br />0.00
<br />0,00
<br />0,00
<br />200.00
<br />(200.I]U)
<br />O;UD
<br />bitter{'crnoiis
<br />83.33
<br />0,00
<br />83.33
<br />0,00
<br />1.000.0E
<br />0.00
<br />1,00000
<br />U.QU
<br />1 U[]3CCU l.1CC]1FL'
<br />4E.67
<br />U.OU
<br />41,67
<br />0,00
<br />500,00.
<br />200.00
<br />306.00
<br />46.OU
<br />C1lnrita6l .Gam6ling License-
<br />41:67
<br />0.0U
<br />41,o7
<br />oleo
<br />_zwoa
<br />500;UU.
<br />0,00
<br />100:ud
<br />Ci nmlmaorLirclue
<br />93-33
<br />;J,OG
<br />83.33.
<br />a,OU
<br />1.0outg)
<br />1.100,00
<br />(100,00)
<br />110.00
<br />I3uilt3irlgNinnits.
<br />666.[i7
<br />E3117I,97
<br />113;505.30)
<br />1'M-80
<br />8,UU
<br />3,343,57
<br />[0:00 343:3'7}
<br />10430
<br />1'lun;ping 11Lrlrii[.s
<br />66.67
<br />0.00
<br />66 67
<br />Q.00
<br />SP0.00
<br />695.00
<br />13.00
<br />75.63
<br />hlCchanical ]'ernliEs
<br />8133
<br />0.00
<br />33..33
<br />U.UU
<br />1,U00,0u
<br />1,050:00
<br />(iQ,O(k)
<br />105.00
<br />Elzctrical f'ermas
<br />66-67
<br />47JILU
<br />19.67
<br />7[1,5[i
<br />300.00
<br />427,06
<br />373.0
<br />53.3E
<br />hl'A6sper111lr
<br />16,67
<br />0,0U
<br />16,67
<br />o.VU
<br />20U..09
<br />1()0.OU
<br />]l][}LM
<br />50,01k
<br />13uflding flan Revic+i,
<br />[l,{:0
<br />(),OU
<br />U.UU
<br />0,0
<br />G.ao
<br />234.55
<br />(2?4.55).
<br />0.60
<br />!�lrcAlamhallInspection
<br />2US,33
<br />(13,125.47)
<br />13,333.80
<br />t6,3U0?3)
<br />2,5QU.00
<br />ROD
<br />2,49000.
<br />U,AU
<br />sl pw Fge
<br />250,00
<br />O:uu
<br />350,Uu
<br />0.00
<br />3-L'IiU,[kG
<br />[),GQ
<br />3,U1)0,00
<br />0;00
<br />cmikInsoccCan
<br />Stale f'crnii[ Ch. ge
<br />6;25
<br />(175)
<br />4•U0
<br />(44-00)
<br />75,00
<br />772,53
<br />(697.55)
<br />1,030,07
<br />Administral1gn Ne
<br />41.67
<br />uo
<br />11.67
<br />iS.OU
<br />�S....
<br />bAU
<br />Y95,01]
<br />1;00.
<br />SCN'Cr Qwiiraclor LkensC
<br />33:33.
<br />U,UO
<br />33.33
<br />0,00
<br />400.00
<br />1.50.UU
<br />25R.QR
<br />Qor, Licellu t
<br />12,50
<br />2f1,QU
<br />q.50)
<br />1GI]M
<br />i 56,60
<br />I.6U.UU
<br />(]0.6(S}
<br />166.67
<br />Itltrrl;aF'rrnissental 1tc1•e;:ues
<br />cbmmy Grams &. Aids
<br />U.nU
<br />O.0U
<br />u:OU
<br />0,00
<br />0,00
<br />17.40
<br />(37,40)
<br />0.0u
<br />Cafik1 .TV rra.pchise Feb
<br />.1 W07
<br />O.UU
<br />416.67
<br />0.00
<br />5100(00 .
<br />0100
<br />5,000.00
<br />000
<br />Pok�a Smw Aid
<br />1'35 83
<br />a.w
<br />-19].83
<br />.0,00
<br />1667.00
<br />iS. € 3
<br />t ila i k es f'ur Servicev
<br />PlaniliJIL".i ce5
<br />.11 .47
<br />t],w
<br />41.67
<br />0,00
<br />Suo .00
<br />000I1U
<br />(i ou.00)
<br />120.00
<br />Ylan.f(eviscv
<br />12�LOU
<br />tk.UU
<br />135.,00
<br />ou
<br />1:5t111.EfU
<br />IIt62-15
<br />(2,662-15.j
<br />277,43.
<br />EIIS l nCCr II Ig ch.urp
<br />'Lonin;Clrligcs
<br />.291.G7
<br />(i;l}(�
<br />2i]1.67
<br />o.l7[3
<br />3,5(IU OU
<br />.0,00
<br />3;SVU:00
<br />0:U0
<br />0.00
<br />51.00
<br />(51,00)
<br />OLOO
<br />000
<br />151.06
<br />(Ii1.0U)
<br />U.OU
<br />Invesl]lwiii Admi» C1larga
<br />!S"is
<br />! I0A
<br />(+c)1:7sJ
<br />662:74
<br />3k9.TJU
<br />140;99
<br />78,01
<br />64;38
<br />Fines and Fui•re€ta
<br />Filles.
<br />250,00
<br />CI.00
<br />wS4AU
<br />0,00
<br />3.000.00
<br />2,387. iu
<br />6J2JD
<br />715.58
<br />,lli�relf:iriliuus
<br />1i,lcresr farllings
<br />iG2,5U.
<br />i[SO. }9
<br />{737 �Yi}
<br />Sja,i5
<br />1,9m:aU
<br />f,1fi•1,18
<br />79553
<br />w,72
<br />NI; stcIlain ous
<br />3.3.73
<br />5[1.OU
<br />{ 16,67.)
<br />110.00
<br />400.00
<br />I;158.76
<br />(1,65S,7p)
<br />3Gri.GB
<br />tlisuraiwo 1'alicy 1)ividends
<br />25,0[I
<br />.0.00
<br />25.do
<br />u,00
<br />3G0.00
<br />0-00
<br />300 po
<br />U,00
<br />F261 q• ltcnta!
<br />000.
<br />2; 4034
<br />(2.449.34)
<br />0.00
<br />U.00
<br />3,UV.7,77
<br />(3 ow,771
<br />U,OQ
<br />'rotafltvrEiucs
<br />22,8?2,a0
<br />[6,196.53)
<br />20)019.03
<br />(27,15)
<br />273,8.70,00
<br />HALE.€9.0
<br />10:22t.€;1
<br />60.13
<br />! XI'F:NI)IT1iRF5
<br />City' Couf:rii
<br />llr:lites W)a 5;lltlrles
<br />635,€1u
<br />0,00
<br />625.60
<br />(1!,HY
<br />7jou oo
<br />3,43.7,70
<br />3,662.30.
<br />51.17
<br />FniO[o}'er E'itid lilsur 1r re-
<br />47,92
<br />U.110
<br />47 -93
<br />E'i,Uu
<br />57.i,U[1.
<br />[337,70)
<br />yl? 70
<br />[55:73}
<br />Adn11n511'oii011
<br />16.61
<br />t ] b.00
<br />{ )3lu
<br />fin ou
<br />200,00
<br />E,24.50
<br />(G9d.iU}
<br />3•17.25
<br />�1CLI]UIiS
<br />U.peratingSuppGCs
<br />u;(i0
<br />a.uv
<br />Q.[k�
<br />u:ou
<br />h,t)4.
<br />t?.i.]+}
<br />{1.21.3+1).
<br />ti.UO
<br />Conuracted Scrvites
<br />M1u
<br />1,4 17.33
<br />(1,4 17.25)
<br />0,00
<br />0 rlii
<br />3,905.30
<br />t3;Ja5.311)
<br />O,UU
<br />Adlitinislralioft
<br />291:67
<br />0.4U.
<br />291.67
<br />U.f)0
<br />,3•jUU:UU.
<br />U.00
<br />3.$[iuo
<br />U;UG
<br />MisccIIaIwaus
<br />uA10
<br />0-00
<br />0-00.
<br />0-66
<br />il.ob
<br />I.ol
<br />(1.0.1)
<br />U:Op
<br />81912016.aI 0729'Aht
<br />
|