GENERAL | SPLOST #2 | OTHER NONMAJOR FUNDS |
TOTAL | ||||||
REVENUES | |||||||||
Taxes | $6,280,694 | $2,532,529 | $677,081 | $9,490,304 | |||||
Licenses and permits | 83,426 | - | - | 83,426 | |||||
Intergovernmental | 346,373 | 52,190 | 803,360 | 1,201,923 | |||||
Fines and forfeitures | 477,153 | - | 117,601 | 594,754 | |||||
Charges for services | 641,366 | - | 455,706 | 1,097,072 | |||||
Investment earnings | 54,423 | 20,486 | 23,581 | 98,490 | |||||
Contributions and donations | 1,627 | - | - | 1,627 | |||||
Miscellaneous | 134,989 | - | 6,212 | 141,201 | |||||
TOTAL REVENUES | 8,020,051 | 2,605,205 | 2,083,541 | 12,708,797. | |||||
EXPENDITURES | |||||||||
Current Expenditures General Government |
1,417,484 | - | - | 1,417,484 | |||||
Judicial | 801,018 | - | 6,824 | 807,842 | |||||
Health and Welfare | 288,304 | - | 79,433 | 367,737 | |||||
Public Safety | 2,742,589 | 55,535 | 490,485 | 3,288,609 | |||||
Public Works | 1,257,524 | 1,323,082. | 563,837 | 3,144,443 | |||||
Recreation and Culture | 296,093 | 30,354 | - | 326,447 | |||||
Housing and Development | 182,787 | 668,219 | 871,302 | 1,722,308 | |||||
Capital Outlay | 192,160 | 756,405 | 353,825 | 1,302,390 | |||||
Debt
Service Principal |
19,472 | - | 92,535 | 112,007 | |||||
Interest and paying agent fees | 4,574 | - | 71,042 | 75,616 | |||||
TOTAL EXPENDITURES | 7,202,005 | 2,833,595 | 2,529,283 | 12,564,883 | |||||
EXCESS
(DEFICIENCY) OF REVENUES OVER EXPENDITURES. |
818,046. | (228,390) | (445,742) | 143,914 | |||||
OTHER
FINANCING SOURCES (USES) Transfers out |
(480,208) | - | (346,155) | (826,363) | |||||
Transfers In | - | - | 473,963 | 473,963 | |||||
TOTAL
OTHER FINANCING SOURCES (USES) |
(480,208) | - | 127,808 | (352,400) | |||||
NET CHANGE IN FUND BALANCES | 337,838 | (228,390) | (317,934) | (208,486) | |||||
Prior Period Adjustment | 34,070 | - | 34,070 | ||||||
FUND BALANCES, Beginning of year | 4,491,100 | 2,243,368 | 2,033,922 | 8,768,390 | |||||
FUND BALANCES, End of year | $4,863,008 | $2,014,978 | $1,715,988 | $8,593,974 |