HomeMy WebLinkAboutBudget Revisions for FYE 2011 - Revenues.pdfES
T
I
M
A
T
E
D
M
O
N
T
H
-
T
O
-
D
A
T
E
YE
A
R
-
T
O
-
D
A
T
E
UN
R
E
A
L
I
Z
E
D
A
C
T
U
A
L
Y
T
D
RE
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
%
R
E
A
L
I
Z
E
D
DEBIT CREDIT
TO
B
U
D
G
E
T
(MINUS) (PLUS)
A0
.
1
0
0
1
.
0
0
0
Re
a
l
P
r
o
p
e
r
t
y
T
a
x
2,
1
2
5
,
3
0
0
.
0
0
2
,
1
2
5
,
2
9
1
.
9
8
8
.
0
2
1
0
0
%
8.02
A0
.
1
0
9
0
.
0
0
0
Ta
x
I
n
t
e
r
e
s
t
&
P
e
n
a
l
t
i
e
s
6,
0
0
0
.
0
0
5
,
1
5
7
.
8
7
8
4
2
.
1
3
8
6
%
842.13
A0
.
1
1
2
0
.
0
0
0
Sa
l
e
s
T
a
x
60
0
,
0
0
0
.
0
0
1
5
9
,
3
6
5
.
3
3
7
0
4
,
5
4
0
.
8
0
1
0
4
,
5
4
0
.
8
0
-
1
1
7
%
104,540.80-
A0
.
1
1
3
0
.
0
0
0
Ut
i
l
i
t
y
T
a
x
60
,
0
0
0
.
0
0
2
1
,
8
7
4
.
8
5
6
5
,
5
0
4
.
5
9
5
,
5
0
4
.
5
9
-
1
0
9
%
5,504.59-
A0
.
1
2
5
5
.
0
0
0
Cl
e
r
k
F
e
e
s
75
0
.
0
0
6
2
.
0
0
9
6
0
.
5
0
2
1
0
.
5
0
-
1
2
8
%
210.50-
A0
.
1
5
2
0
.
0
0
0
Po
l
i
c
e
F
e
e
s
11
7
.
2
2
1
1
9
.
2
2
1
1
9
.
2
2
-
0
%
119.22-
A0
.
2
1
1
0
.
0
0
0
ZB
A
F
e
e
s
50
0
.
0
0
5
0
0
.
0
0
0
%
500.00
A0
.
2
1
3
0
.
0
0
0
Tr
a
s
h
T
a
g
s
35
,
0
0
0
.
0
0
4
,
6
5
4
.
0
0
3
7
,
6
5
7
.
3
5
2
,
6
5
7
.
3
5
-
1
0
8
%
2,657.35-
A0
.
2
2
6
0
.
0
0
0
Po
l
i
c
e
:
O
t
h
e
r
G
o
v
'
t
9,
0
0
0
.
0
0
7
,
6
6
4
.
2
5
1
,
3
3
5
.
7
5
8
5
%
1,335.75
A0
.
2
2
6
2
.
0
0
0
Fi
r
e
:
O
t
h
e
r
G
o
v
'
t
18
0
,
0
0
0
.
0
0
4
3
,
0
7
5
.
0
0
1
6
9
,
7
7
7
.
5
0
1
0
,
2
2
2
.
5
0
9
4
%
10,222.50
A0
.
2
4
0
1
.
0
0
0
In
t
e
r
e
s
t
20
,
0
0
0
.
0
0
4
1
4
.
3
2
8
,
0
2
2
.
7
8
1
1
,
9
7
7
.
2
2
4
0
%
11,977.22
A0
.
2
4
1
0
.
0
0
0
Pr
o
p
e
r
t
y
R
e
i
m
b
u
r
s
e
m
e
n
t
7,
8
0
0
.
0
0
7
5
0
.
0
0
6
,
7
5
0
.
0
0
1
,
0
5
0
.
0
0
8
7
%
1,050.00
A0
.
2
5
9
0
.
0
0
0
Pe
r
m
i
t
s
12
,
5
0
0
.
0
0
5
5
0
.
0
0
1
0
,
7
6
5
.
0
0
1
,
7
3
5
.
0
0
8
6
%
1,735.00
A0
.
2
6
1
0
.
0
0
0
Fi
n
e
s
/
F
o
r
f
e
i
t
e
d
B
a
i
l
25
,
0
0
0
.
0
0
6
,
2
5
0
.
0
0
1
7
,
8
8
0
.
0
0
7
,
1
2
0
.
0
0
7
2
%
7,120.00
A0
.
2
6
5
0
.
0
0
0
Sa
l
e
o
f
E
x
c
e
s
s
/
S
c
r
a
p
1,
6
2
5
.
0
0
1
,
6
2
5
.
0
0
-
0
%
1,625.00-
A0
.
2
6
6
5
.
0
0
0
Sa
l
e
o
f
E
q
u
i
p
m
e
n
t
32
,
0
0
0
.
0
0
7
,
7
2
9
.
0
0
2
4
,
2
7
1
.
0
0
2
4
%
24,271.00
A0
.
2
6
8
0
.
0
0
0
In
s
u
r
a
n
c
e
R
e
c
o
v
e
r
i
e
s
13
,
2
4
3
.
3
0
1
3
,
2
4
3
.
3
0
-
0
%
13,243.30-
A0
.
2
7
0
5
.
0
0
0
Gi
f
t
s
10
,
6
0
5
.
3
4
2
0
,
6
0
5
.
3
4
2
0
,
6
0
5
.
3
4
-
0
%
20,605.34-
A0
.
2
7
7
0
.
0
0
0
Un
c
l
a
s
s
i
f
i
e
d
R
e
v
e
n
u
e
64
0
.
0
0
4
,
0
3
5
.
2
2
3
,
3
9
5
.
2
2
-
6
3
1
%
3,395.22-
A0
.
2
8
1
0
.
0
0
0
Tr
a
n
s
f
e
r
f
r
o
m
S
e
w
e
r
F
u
n
d
70
,
0
0
0
.
0
0
7
0
,
0
0
0
.
0
0
1
0
0
%
A0
.
2
8
1
1
.
0
0
0
Tr
a
n
s
f
e
r
f
r
o
m
W
a
t
e
r
F
u
n
d
24
,
9
0
0
.
0
0
2
4
,
9
0
0
.
0
0
1
0
0
%
A0
.
3
0
0
1
.
0
0
0
Pe
r
C
a
p
i
t
a
A
i
d
18
,
8
5
0
.
0
0
1
7
,
7
0
5
.
0
0
1
,
1
4
5
.
0
0
9
4
%
1,145.00
VI
L
L
A
G
E
O
F
C
A
Y
U
G
A
H
E
I
G
H
T
S
BU
D
G
E
T
T
R
A
N
F
E
R
S
FO
R
T
H
E
F
I
S
C
A
L
Y
E
A
R
E
N
D
I
N
G
5
/
3
1
/
2
0
1
1
AC
C
O
U
N
T
DE
S
C
R
I
P
T
I
O
N
Y/
E
C
L
O
S
I
N
G
B
U
D
G
E
T
T
R
A
N
S
F
E
R
S
GE
N
E
R
A
L
F
U
N
D
"
A
"
ES
T
I
M
A
T
E
D
M
O
N
T
H
-
T
O
-
D
A
T
E
YE
A
R
-
T
O
-
D
A
T
E
UN
R
E
A
L
I
Z
E
D
A
C
T
U
A
L
Y
T
D
RE
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
%
R
E
A
L
I
Z
E
D
DEBIT CREDIT
TO
B
U
D
G
E
T
VI
L
L
A
G
E
O
F
C
A
Y
U
G
A
H
E
I
G
H
T
S
BU
D
G
E
T
T
R
A
N
F
E
R
S
FO
R
T
H
E
F
I
S
C
A
L
Y
E
A
R
E
N
D
I
N
G
5
/
3
1
/
2
0
1
1
AC
C
O
U
N
T
DE
S
C
R
I
P
T
I
O
N
Y/
E
C
L
O
S
I
N
G
B
U
D
G
E
T
T
R
A
N
S
F
E
R
S
A0
.
3
0
0
5
.
0
0
0
Mo
r
t
g
a
g
e
T
a
x
50
,
0
0
0
.
0
0
2
1
,
1
4
0
.
5
8
4
2
,
9
6
8
.
7
5
7
,
0
3
1
.
2
5
8
6
%
7,031.25
A0
.
3
0
8
9
.
0
0
0
Ot
h
e
r
S
t
a
t
e
A
i
d
30
,
0
0
0
.
0
0
3
0
,
0
0
0
.
0
0
-
0
%
30,000.00-
A0
.
3
5
0
1
.
0
0
0
CH
I
P
S
17
2
,
7
6
0
.
0
0
1
7
3
,
4
1
7
.
0
2
6
5
7
.
0
2
-
1
0
0
%
657.02-
A5
9
9
UN
A
P
P
R
O
P
R
I
A
T
E
D
F
U
N
D
B
A
L
A
N
C
E
115,320.47
To
t
a
l
"
A
"
F
u
n
d
3
,
4
5
1
,
0
0
0
.
0
0
$
2
6
8
,
8
5
8
.
6
4
$
3
,
5
6
6
,
3
2
0
.
4
7
$
(
1
1
5
,
3
2
0
.
4
7
)
$
1
0
3
%
182,558.3 4
$
(
1
8
2
,
5
5
8
.
3
4
)
$
ES
T
I
M
A
T
E
D
M
O
N
T
H
-
T
O
-
D
A
T
E
YE
A
R
-
T
O
-
D
A
T
E
UN
R
E
A
L
I
Z
E
D
A
C
T
U
A
L
Y
T
D
RE
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
%
R
E
A
L
I
Z
E
D
DEBIT CREDIT
TO
B
U
D
G
E
T
VI
L
L
A
G
E
O
F
C
A
Y
U
G
A
H
E
I
G
H
T
S
BU
D
G
E
T
T
R
A
N
F
E
R
S
FO
R
T
H
E
F
I
S
C
A
L
Y
E
A
R
E
N
D
I
N
G
5
/
3
1
/
2
0
1
1
AC
C
O
U
N
T
DE
S
C
R
I
P
T
I
O
N
Y/
E
C
L
O
S
I
N
G
B
U
D
G
E
T
T
R
A
N
S
F
E
R
S
F0
.
2
1
4
0
.
0
0
0
Wa
t
e
r
R
e
n
t
s
48
7
,
5
0
0
.
0
0
1
3
0
,
8
7
2
.
8
0
5
0
5
,
6
8
2
.
3
5
1
8
,
1
8
2
.
3
5
-
1
0
4
%
18,182.35-
F0
.
2
1
4
4
.
0
0
0
Sp
r
i
n
k
l
e
r
S
e
r
v
i
c
e
68
0
.
0
0
8
4
5
.
0
0
9
2
5
.
0
0
2
4
5
.
0
0
-
1
3
6
%
245.00-
F0
.
2
1
4
8
.
0
0
0
Wa
t
e
r
P
e
n
a
l
t
i
e
s
6,
0
0
0
.
0
0
2
,
9
6
5
.
2
9
7
,
6
0
1
.
4
5
1
,
6
0
1
.
4
5
-
1
2
7
%
1,601.45-
F0
.
2
4
0
1
.
0
0
0
In
t
e
r
e
s
t
70
0
.
0
0
2
9
.
8
5
2
3
8
.
9
1
4
6
1
.
0
9
3
4
%
461.09
F0
.
2
7
7
0
.
0
0
0
Mi
s
c
.
C
h
a
r
g
e
s
1,
1
2
0
.
0
0
7
3
.
0
0
1
6
3
.
0
0
9
5
7
.
0
0
1
5
%
957.00
F5
9
9
UN
A
P
P
R
O
P
R
I
A
T
E
D
F
U
N
D
B
A
L
A
N
C
E
18,610.71
To
t
a
l
"
F
"
F
u
n
d
4
9
6
,
0
0
0
.
0
0
$
1
3
4
,
7
8
5
.
9
4
$
5
1
4
,
6
1
0
.
7
1
$
(
1
8
,
6
1
0
.
7
1
)
$
1
0
4
%
20,028.80
$
(
2
0
,
0
2
8
.
8
0
)
$
WA
T
E
R
F
U
N
D
-
"
F
"
ES
T
I
M
A
T
E
D
M
O
N
T
H
-
T
O
-
D
A
T
E
YE
A
R
-
T
O
-
D
A
T
E
UN
R
E
A
L
I
Z
E
D
A
C
T
U
A
L
Y
T
D
RE
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
%
R
E
A
L
I
Z
E
D
DEBIT CREDIT
TO
B
U
D
G
E
T
VI
L
L
A
G
E
O
F
C
A
Y
U
G
A
H
E
I
G
H
T
S
BU
D
G
E
T
T
R
A
N
F
E
R
S
FO
R
T
H
E
F
I
S
C
A
L
Y
E
A
R
E
N
D
I
N
G
5
/
3
1
/
2
0
1
1
AC
C
O
U
N
T
DE
S
C
R
I
P
T
I
O
N
Y/
E
C
L
O
S
I
N
G
B
U
D
G
E
T
T
R
A
N
S
F
E
R
S
G0
.
2
1
2
0
.
0
0
0
Se
w
e
r
R
e
n
t
s
(
V
C
H
)
23
3
,
7
3
0
.
0
0
2
3
5
,
4
9
4
.
0
0
1
,
7
6
4
.
0
0
-
1
0
1
%
1,764.00-
G0
.
2
3
7
4
.
0
0
0
Se
w
e
r
R
e
n
t
s
:
O
t
h
e
r
G
o
v
'
t
68
3
,
4
2
4
.
0
0
6
8
5
,
6
2
9
.
0
0
2
,
2
0
5
.
0
0
-
1
0
0
%
2,205.00-
G0
.
2
4
0
1
.
0
0
0
In
t
e
r
e
s
t
2,
0
0
0
.
0
0
2
9
0
.
9
0
4
,
4
2
5
.
2
5
2
,
4
2
5
.
2
5
-
2
2
1
%
2,425.25-
G0
.
2
5
9
0
.
0
0
0
Se
w
e
r
P
e
r
m
i
t
s
1,
0
0
0
.
0
0
5
0
.
0
0
-
1
,
0
5
0
.
0
0
0
%
1,050.00
G0
.
2
7
7
1
.
0
0
0
Mi
s
c
.
C
h
a
r
g
e
s
84
6
.
0
0
1
,
1
2
1
.
5
0
1
1
,
3
4
2
.
0
0
1
0
,
4
9
6
.
0
0
-
1
3
4
1
%
10,496.00-
G0
.
3
8
9
8
.
0
0
0
St
a
t
e
A
i
d
,
O
t
h
e
r
1,
9
4
7
.
5
0
1
,
9
4
7
.
5
0
-
0
%
1,947.50-
G0
.
3
9
8
9
.
0
0
0
St
a
t
e
A
i
d
,
O
t
h
e
r
-
E
F
C
I
n
t
e
r
e
s
t
S
u
b
s
i
d
y
4,
0
0
0
.
0
0
1
0
,
3
9
2
.
9
5
6
,
3
9
2
.
9
5
-
2
6
0
%
6,392.95-
G5
9
9
UN
A
P
P
R
O
P
R
I
A
T
E
D
F
U
N
D
B
A
L
A
N
C
E
24,180.70
To
t
a
l
"
G
"
F
u
n
d
9
2
5
,
0
0
0
.
0
0
$
1
,
4
1
2
.
4
0
$
9
4
9
,
1
8
0
.
7
0
$
(
2
4
,
1
8
0
.
7
0
)
$
1
0
3
%
25,230.70
$
(
2
5
,
2
3
0
.
7
0
)
$
SE
W
E
R
F
U
N
D
-
"
G
"
ES
T
I
M
A
T
E
D
M
O
N
T
H
-
T
O
-
D
A
T
E
YE
A
R
-
T
O
-
D
A
T
E
UN
R
E
A
L
I
Z
E
D
A
C
T
U
A
L
Y
T
D
RE
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
R
E
V
E
N
U
E
%
R
E
A
L
I
Z
E
D
DEBIT CREDIT
TO
B
U
D
G
E
T
VI
L
L
A
G
E
O
F
C
A
Y
U
G
A
H
E
I
G
H
T
S
BU
D
G
E
T
T
R
A
N
F
E
R
S
FO
R
T
H
E
F
I
S
C
A
L
Y
E
A
R
E
N
D
I
N
G
5
/
3
1
/
2
0
1
1
AC
C
O
U
N
T
DE
S
C
R
I
P
T
I
O
N
Y/
E
C
L
O
S
I
N
G
B
U
D
G
E
T
T
R
A
N
S
F
E
R
S
H0
.
2
2
6
2
.
0
0
0
FI
R
E
O
T
H
E
R
G
O
V
T
13
3
,
0
2
1
.
0
0
1
3
3
,
0
2
1
.
0
0
1
3
3
,
0
2
1
.
0
0
10
0
%
00
H0
.
5
0
2
1
.
0
0
0
FU
N
D
X
F
E
R
:
G
e
n
e
r
a
l
15
3
,
5
0
0
.
1
4
1
5
3
,
5
0
0
.
1
4
1
5
3
,
5
0
0
.
1
4
10
0
%
00
H0
.
5
0
2
3
.
0
0
0
TR
A
N
S
F
E
R
:
S
e
w
e
r
F
u
n
d
35
,
0
6
7
.
3
6
3
5
,
0
6
7
.
3
6
3
5
,
0
6
7
.
3
6
10
0
%
00
H0
.
5
7
3
1
.
0
0
0
BO
N
D
A
N
T
I
C
I
P
A
T
I
O
N
N
O
T
E
P
R
O
C
E
E
D
S
23
0
,
0
0
0
.
0
0
2
3
0
,
0
0
0
.
0
0
2
3
0
,
0
0
0
.
0
0
10
0
%
00
To
t
a
l
"
H
"
F
u
n
d
5
5
1
,
5
8
8
.
5
0
5
5
1
,
5
8
8
.
5
0
5
5
1
,
5
8
8
.
5
0
1
0
0
%
00
TO
T
A
L
Y
/
E
B
U
D
G
E
T
T
R
A
N
S
F
E
R
S
5
,
4
2
3
,
5
8
8
.
5
0
$
9
5
6
,
6
4
5
.
4
8
$
5
,
5
8
1
,
7
0
0
.
3
8
$
(
1
5
8
,
1
1
1
.
8
8
)
$
1
0
3
%
227,817.8 4
$
(
2
2
7
,
8
1
7
.
8
4
)
$
Ad
d
i
t
i
o
n
a
l
R
e
v
e
n
u
e
E
a
r
n
e
d
I
n
E
x
c
e
s
s
o
f
A
d
o
p
t
e
d
2
0
1
0
/
2
0
1
1
B
u
d
g
e
t
158,111.8 8
$
CA
P
I
T
A
L
P
R
O
J
E
C
T
F
U
N
D
-
"
H
"