Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Item 7A Budget
CRIME CONTROL DISTRICT FUND REVENUES Sales Tax Grant Income Interest Income Total Revenues EXPENDITURES Personnel Operations Capital Total Expenditures Net Revenues Transfer out -Crime Control CIP Transfers Out - General Fund Total Other Sources (Uses) Beginning Fund Balance Ending Fund Balance 2004 -05 Adopted Budget and 2003 -04 Revised Budget 12:21 PM 09108111 2002 -03 Actual 2003 -04 Adopted 2003 -04 Amended $ Increase/ (Decrease) Adopted % Increase/ - Decrease 2004 -05 Adopted $ Increase/ (Decrease) Adopted % Increase/ - Decrease $2,486,454 $2,166,155 $2,413,441 $247,286 11.4% $2,561,048 $394,893 18.2% $0 $45,000 $90,000 $45,000 100.0% $35,000 ($10,000) -22.2% $42,563 $60,000 $50,000 ($10,0001 0.0% $50,000 ($10,000) -16.7% $2,529,017 $2,271,155 $2,553,441 $282,286 12.4% $2,646,048 $374,893 16.5% $296,931 $336,191 $308,696 ($27,495) -8.2% $319,409 ($16,782) -5.0% $171,352 $136,211 $136,211 0 0.0% $138,011 1,800 1.3% $29,584 $40,650 $40,650 0 0.0% $156,000 115,350 283.8% $497,867 $513,052 $485,557 ($27,495) -5.4% $613,420 $100,368 19.6% 2.031.150 $1,758,103 $2,067,884 $ 2,032,628 274 525 $0 $0 $0 $0 (1,526,370) (1,574,248) (1,578,928) 41( 9,150) ($1.526.370) ($1.574.2481 ($1.578.928) 419150 $2,490,550 $2,995,330 $2,995,330 $3,484,286 2.995.330 $3,179,185 $3,484,286 $5,097,764