|
341
|
|
SPECIAL FUNDS
|
|
|
FEDERAL FUNDS
|
|
|
Estimated
|
..... Revenues
|
Collected .....
|
Estimated
|
..... Revenues
|
Collected .....
|
|
Budget
|
Fiscal Year Ended
|
June 30, 1976
|
Budget
|
Fiscal Year Ended
|
June 30, 1976
|
|
Revenues 1976
|
|
|
Revenues 1976
|
|
|
|
Fiscal Year (1)
|
|
Excess or
|
Fiscal Year (1)
|
|
Excess or
|
|
|
Amount
|
Deficiency ( )
|
|
Amount
|
Deficiency ( )
|
|
57,028.00
|
65,876.20
|
8,848.20
|
|
|
|
|
500,000.00
|
962,061.24
|
462,061.24
|
|
|
|
|
|
|
|
$ 12,459,687.00
|
$ 17,223,797.90
|
$ 4,764,110.90
|
|
645,000.00
|
135,515.00
|
(509,485.00)
|
4,170,273.00
|
4,429,621.09
|
259,348.09
|
|
93,750.00
|
43,427.75
|
(50,322.25)
|
|
|
|
|
65,800.00
|
90,629.81
|
24,829.81
|
394,000.00
|
691,114.52
|
297,114.62
|
|
|
|
|
171,734.00
|
222,921.00
|
51,187.00
|
|
4,899,271.00
|
4,897,680.00
|
(1,591.00)
|
|
|
|
|
|
|
|
211,000.00
|
121,401.70
|
(89,598.30)
|
|
295,126.00
|
1,815,133.74
|
1,520,007.74
|
|
|
|
|
257,989.00
|
108,495.00
|
(149,464.00)
|
|
|
|
|
|
|
|
95,240.00
|
112,730.90
|
17,490.90
|
|
|
|
|
784,486.00
|
544,352.97
|
(240,133.03)
|
|
381,986.00
|
403,756.00
|
21,770.00
|
1,044,431.00
|
1,026,152.31
|
(18,278.69)
|
|
277,926.00
|
|
(277,926.00)
|
|
|
|
|
|
|
|
7,276.00
|
|
(7,276.00)
|
|
|
|
|
39,445.00
|
50,314.00
|
10,869.00
|
|
32,728,686.00
|
4,073,778.19
|
(32,728,686.00)
4,073,778.19
|
7,626,816.00
|
|
(7,626,816.00)
|
|
173,393,500.00
|
163,761,254.40
|
(9,632,245.60)
|
|
|
|
|
16,247,000.00
|
16,489,890.00
7,490,599.69
|
242,890.00
7,490,599.69
|
174,835.00
|
201,977.40
|
27,142.40
|
|
27,762,000.00
|
28,994,419,96
|
1,282,419.96
|
76,105,654.00
|
19,818,019.35
|
(56,287,534.65)
|
EXHIBIT F?Continued
|
 |