|
1• Inancutl ,%Jnl111111tall lam
<br />111dtttn 4n I-
<br />nt:ulrlal ♦:I„c:
<br />l tvupnl.f �:I UCCs
<br />LCletll 1lt•t IC1.•
<br />Pn".k1: nliun
<br />I l•411
<br />A1111 •.ant ll
<br />('ICrk;C,ancl;ll Clmcrnlncul
<br />will h,ll dies
<br />%`V011,0 C )111pcn�.111011
<br />(I ;Icc Suppllc,
<br />posta_c
<br />111ule :,ual ,S�Ibicch
<br />\dIIIiu i.uotlnn
<br />Miscellaneous
<br />Web Site
<br />Mileasc
<br />IZecol d ulg SCo ctal y
<br />Compulrr Sal Vices
<br />I.een1 Notice Publication
<br />i•:ellsleltel Public Relations
<br />Gancull I iabillty Inswancc
<br />\'chicle 111.11uluce
<br />Public 01TIICllll, I lihlll liq
<br />Rec-ling Coli,'elioll
<br />�
<br />Rcl.f(,
<br />I'llbs:Ilpll(nls
<br />Planning noW Zoning
<br />Pro.: mnal S.n iv, .
<br />I' u _ i anti•. ut,c
<br />AW nt 1111511411011
<br />itulldlnc 111>1avtton.
<br />o4tut Mblunn4.1holl
<br />I::r •1 :unr `•rrlclm�
<br />IlcritagC Ilall
<br />011clatin, Supplies
<br />pl'tlleS,lillal SeIVICCs
<br />COrlll'aCI SCl\ICeS
<br />I cicpllonc
<br />plopcov Insulanec
<br />I_lectnc Service
<br />as Service.
<br />wnlr,l Se)tcr I iInlc.
<br />kcpairs & m;uln -I .lulracl1r.11
<br />Rc,anl,& �:Iln1-1111d1n�
<br />Policc
<br />RcL-ul,u I ;Itt I - IIlk'lccmelll
<br />Special 1"'m I'nft,lccmcni
<br />Di-j)alch Cost.,
<br />miscellalleous
<br />Fire
<br />Fie S,omcc,
<br />_
<br />FIIeMarnlwllti)Cmlcc
<br />Animal Control
<br />n111111a1 Rel nln.d
<br />;Anlnlnl I::nr7,rcemam
<br />Building Inpscetion
<br />C I I of C_iall1 Lake
<br />6FN1 RAI_ FUND
<br />BLid ected State ill aIII OfRCccnue sand f-qpendllures
<br />For tile 1•;Inc Mnnlh; fndln, Seplerrlher 2014
<br />Cuir Mnlh
<br />Cull Mnth
<br />CurrhAnth
<br />2014
<br />Y I)
<br />YTD
<br />13udeel
<br />Actual
<br />Variance
<br />t•1111111 o
<br />Budget
<br />Actual
<br />Variance %
<br />o/nlllaae
<br />741 67
<br />011"
<br />74 1.67
<br />11,011
<br />un
<br />I L. 150 A
<br />(1.250.00)
<br />1 11 1 I
<br />2,333.3
<br />975 58
<br />58.19
<br />28,000.00
<br />18,705 50
<br />9 204.51)
<br />6r, 8 1
<br />8, 33
<br />111111
<br />83 3.,
<br />l) 0
<br />I,1.111000
<br />59.00
<br />941 00
<br />. ,
<br />16667
<br />0:i)
<br />16667
<br />CM
<br />2000Oil
<br />I •19750
<br />8112.5U
<br />59SR
<br />833,33
<br />0 :0
<br />83333
<br />000
<br />10000.00
<br />1 2,19324
<br />1^_193241
<br />1'13
<br />416.67
<br />000
<br />416A7
<br />(100
<br />5.01)000
<br />0O0
<br />541MANI
<br />P: 1
<br />1041,07
<br />2 142.74
<br />( I 101_,07)
<br />205 70
<br />1250000
<br />7.,365 17
<br />5.1 34.5,
<br />8 33
<br />107.00
<br />(98 67)
<br />1 '84 1.7
<br />100,00
<br />328 00
<br />1228 00)
<br />3 8.n0
<br />83 33
<br />17 06
<br />(73 73)
<br />1 88 47
<br />1 C(Iu.00
<br />3') I N7
<br />408 13
<br />59 19
<br />83__
<br />1+.1.1
<br />69.89
<br />1613
<br />1.000.00
<br />771.56
<br />228111
<br />77.16
<br />0 (11)
<br />3 502 1',
<br />( ; 502 13)
<br />0 00
<br />0 00
<br />3 502 1 3
<br />C `02 1 3)
<br />83.33
<br />0 00
<br />8133
<br />0 00
<br />I,U00:':)
<br />913 Olt
<br />87 UV
<br />9 1 : 11
<br />1667
<br />0.00
<br />1667
<br />0 00
<br />200.00
<br />0.00
<br />200.00
<br />0 1`0
<br />50 00
<br />50 00
<br />0 00
<br />10000
<br />600.00
<br />1.196.83
<br />(586.83)
<br />197.81
<br />25 00
<br />11.00
<br />1 1 M)
<br />5600
<br />300.00
<br />1 56 48
<br />14302
<br />52 ?:
<br />25o 00
<br />0,01)
<br />250,00
<br />000
<br />3,000.00
<br />) 0i1
<br />3 000 00
<br />000
<br />158.33
<br />0.1)1)
<br />158.33
<br />0.00
<br />1,900.00
<br />7 528.74
<br />(628 74)
<br />133' '>
<br />4 1 67
<br />29 70
<br />1 1 97
<br />71 28
<br />500.00
<br />318.99
<br />151.02
<br />69 NO
<br />125 00
<br />000
<br />125 00
<br />000
<br />1.500.00
<br />1,408 18
<br />91.82
<br />1)3 88
<br />133 3 3
<br />o oO
<br />1 3 3, 33
<br />0.00
<br />I ('00 00
<br />1 .897.56
<br />(797 56)
<br />1 19 h0
<br />625
<br />0 lM
<br />6 15
<br />QOD
<br />75 00
<br />75.00
<br />0 M)
<br />1001iO
<br />14 5N
<br />11 00
<br />1 58
<br />0 00
<br />1 75 00
<br />107 09
<br />6791
<br />61 I1I
<br />583 33
<br />(190 "A)
<br />Io7 571
<br />1 18!14
<br />700000
<br />6.1 58 88
<br />841.1'
<br />87 .`;
<br />I-, 7,
<br />0,n0
<br />4'� 75
<br />0 00
<br />5'�5 00
<br />514 00
<br />I I UO
<br />9790
<br />12 50
<br />0 00
<br />12 50
<br />i),00
<br />150 00
<br />125 :` ,
<br />25 00
<br />83 33
<br />1 07
<br />0 00
<br />1.67
<br />),01)
<br />10 00
<br />30,00
<br />(10.00)
<br />150 Of)
<br />1,N 6 67
<br />a uu
<br />6"', 67
<br />0.00
<br />M,000.00
<br />I MOO ell
<br />1.500 00
<br />92.50
<br />83:33
<br />912 36
<br />185903)
<br />1,13083
<br />1000.00
<br />-1,2z7 57
<br />(3.2i7 57)
<br />425 :6
<br />83 33
<br />81 00
<br />_
<br />97,20
<br />1.000,00
<br />749 27
<br />_'S0 7'.
<br />74 '13
<br />2.50
<br />0 uu
<br />ON
<br />3u W)
<br />a 00
<br />3n 00
<br />(1 (Ju
<br />8 33
<br />000
<br />833
<br />0.01)
<br />100 0'1
<br />0 00
<br />100-00
<br />0 (ul
<br />83 33
<br />0 00
<br />83 :;
<br />0 00
<br />IS1)(1,00
<br />0 nu
<br />1000 OG
<br />0 nn
<br />1 25 00
<br />20i1
<br />L5 00
<br />0,00
<br />1,5UU,00
<br />301 00
<br />I, 199.00
<br />20 07
<br />135.00
<br />175 00
<br />(50.001
<br />14000
<br />1 ,50G, lit)
<br />1.221.00
<br />27900
<br />81 40
<br />83,33
<br />000
<br />83 33
<br />0.00
<br />1 '000.00
<br />0.00
<br />1'000 00
<br />0.00
<br />9333
<br />159.52
<br />(76. 19)
<br />191,42
<br />1,000,00
<br />1,372.64
<br />(372 64)
<br />137 26
<br />62.50
<br />t.00
<br />62,50
<br />0,00
<br />750,00
<br />705 72
<br />44.29
<br />9.1. 10
<br />416.67
<br />000
<br />416 67
<br />0.00
<br />5.000.00
<br />2,99 1.19
<br />2,008 81
<br />�;') 82
<br />12M)o
<br />0 00
<br />125.00
<br />0 00
<br />1 SOO 00
<br />1 -1 8 I 7
<br />281.83
<br />81.21
<br />62,=i1
<br />(9/160)
<br />15710
<br />151.361
<br />75OOf_)
<br />194?1
<br />555(M
<br />166 17
<br />a W)
<br />6667
<br />n 00
<br />' 1)nn 00
<br />1 731 1 z
<br />268 8N
<br />�,0 00
<br />; I8 8.1
<br />(Ss sn)
<br />1 ��.12
<br />: aoo no
<br />_ 440 , :
<br />ru:: ill
<br />1 1 -
<br />h : 19 1 7
<br />111141
<br />6.629 1 7
<br />0 ;;0
<br />71)550 00
<br />65„ 365 11
<br />14,18`1 69
<br />82 1 7
<br />524 s8
<br />11111
<br />52'I �8
<br />(1 00
<br />6,295 00
<br />1. 1961)6
<br />1-098 01
<br />6667
<br />229.1 7
<br />221.09
<br />8 08
<br />96.48
<br />2.750 00
<br />1 '.811.81
<br />760 19
<br />72 36
<br />000
<br />4)Iw
<br />0l'.I)
<br />00O
<br />1) I111
<br />53 50
<br />(53 501
<br />0 till
<br />896 75
<br />8)6 75
<br />r,: (Xi
<br />J00 DO
<br />10.761 0O
<br />SA07 08
<br />2,353 92
<br />78 13
<br />336 ±_
<br />;36 ;_
<br />0.1N1
<br />J00 DO
<br />4,O:i6.0t1
<br />'_' 000,64
<br />1,"15 36
<br />Gb 67
<br />s ;3
<br />0:. 1
<br />8 33
<br />000
<br />100 ou
<br />98 50
<br />1 50
<br />98 5:1
<br />25.00
<br />a no
<br />25 uu
<br />0 uu
<br />3ou,oi)
<br />64 26
<br />3571
<br />21.1"_'
<br />101012014 al 201 PM
<br />
|