|
218
|
|
SPECIAL FUNDS
|
|
|
FEDERAL FUNDS
|
|
|
Estimated
|
....... Revenues
|
Collected.......
|
Estimated
|
....... Revenues
|
Collected ......
|
|
Budget
|
Fiscal Year Ended
|
June 30, 1969
|
Budget
|
Fiscal Year Ended
|
June 30, 1969
|
|
Revenues 1969
|
|
|
Revenues 1969
|
|
|
|
Fiscal Year (1)
|
|
Excess or
|
Fiscal Year (1)
|
|
Excess or
|
|
|
Amount
|
Deficiency ( )
|
|
Amount
|
Deficiency ( )
|
|
1,889,753.00
|
2,014,361.81
|
124,608.81
|
246,049.00
|
259,459.96
|
13,410.96
|
|
933,671.00
|
1,050,036.94
|
116,365.94
|
293,358.00
|
290,363.77
|
(2,994.23)
|
|
23,150.00
|
22,965.00
|
(185.00)
|
|
|
|
|
8,520.00
|
|
(8,520.00)
|
|
|
|
|
87,000.00
|
87,000.00
|
|
15,000.00
|
41,200.00
|
26,200.00
|
|
8,386.00
|
9,379.15
|
993.15
|
|
|
|
|
50,000.00
|
45,098.37
|
(4,901.63)
|
|
|
|
|
25,349.00
|
19,218.76
|
(6,130.24)
|
|
|
|
|
92,737.00
|
49,627.52
|
(43,109.48)
|
|
|
|
|
8,460,355.00
|
7,351,997.03
|
(1,108,357.97)
|
6,725,419.00
|
6,081,786.54
|
(643,632.46)
|
|
|
|
|
|
9,500.00
|
9,500.00
|
|
|
|
|
|
3,500.00
|
3,500.00
|
|
62,554.00
|
49,911.75
|
(12,642.25)
|
283,074.00
|
371,583.02
|
88,509.02
|
|
|
|
|
208,537.00
|
205,952.10
|
(2,584.90)
|
|
|
|
|
159,303.00
|
152,874.93
|
(6,428.07)
|
|
|
|
|
317,402.00
|
207,537.59
|
(109,864.41)
|
|
|
5,000.00
|
5,000.00
|
110,762.00
|
248,593.13
|
137,831.13
|
|
|
|
|
284,508.00
|
277,272.14
|
(7,235.86
|
|
|
|
|
124,413.00
|
131,980.34
|
7,567.34
|
|
|
|
|
100,000.00
|
103,706.00
|
3,706.00
|
|
|
|
|
55,819,244.00
|
56,363,714.56
|
544,470.56
|
|
|
|
|
1,500.00
|
1,005.49
|
(494.51)
|
|
|
|
|
1,500.00
|
995.95
|
(504.05)
|
|
|
|
|
1,500.00
|
(3,043.61)
|
(4,543.61)
|
|
|
|
|
1,500.00
|
1,502.00
|
2.00
|
|
|
|
|
1,500.00
|
1,003.19
|
(496.81)
|
|
|
|
|
25,000.00
|
24,833.53
|
(166.47)
|
|
|
|
|
2,717.00
|
9,660.00
|
6,943.00
|
|
247,500.00
|
308,531.05
|
61,031.05
|
|
|
|
|
42,275.00
|
43,693.08
|
1,418.08
|
|
|
|
|
61,000.00
|
72,906.92
|
11,906.92
|
|
|
|
|
15,000.00
|
13,160.00
|
(1,840.00)
|
|
|
|
|
601,000.00
|
457,730.40
|
(143,269.60)
|
|
|
|
|
|
|
|
2,000.00
|
826.68
|
(1,173.32)
|
|
2,220,500.00
|
2,277,431.45
|
56,931.45
|
1,245,225.00
|
1,225,581.43
|
(19,643.57)
|
|
424,898.00
|
394,497.46
|
(30,400.54)
|
10,800.00
|
16,081.22
|
5,281.22
|
|
21,925.00
|
39,356.44
|
17,431.44
|
44,225,487.00
|
34,465,632.71
|
(9,759,854.29)
|
|
25,243,788.00
|
25,482,702.90
|
238,914.90
|
1,914,066.00
|
2,409,281.17
|
495,215.17
|
|
461,234.00
|
614,175.06
|
152,941.06
|
59,067.00
|
255,777.83
|
196,710.83
|
|
122,423.00
|
261,443.96
|
139,020.96
|
76,650.00
|
191,672.00
|
115,022.00
|
|
1,173,623.00
|
1,371,718.12
|
198,095.12
|
59,130.00
|
100,902.70
|
41,772.70
|
|
469,347.00
|
574,374.55
|
105,027.55
|
29,200.00
|
33,300.00
|
4,100.00
|
|
2,208,288.00
|
2,873,865.74
|
665,577.74
|
214,925.00
|
223,773.00
|
8,848.00
|
|
|
|
|
10,316,061.00
|
11,068,582.86
|
752,521.86
|
|
|
25,144,421.12
|
25,144,421.12
|
|
834,529.32
|
834,529.32
|
|
$378,823,921.00
|
$404,279,845.35
|
$25,455,924.35
|
$125,186,299.00
|
$117,655,285.85
|
($7,531,013.15)
|
|
(750,000.00)
|
(1,956,704.58)
|
(1,206,704.58)
|
|
(101,084.48)
|
(101,084.48)
|
|
$378,073,921.00
|
$402,323,140.77
|
$24,249,219.77
|
$125,186,299.00
|
$117,554,201.37
|
($7,632,097.63)
|
EXHIBIT F
|
 |