|
BUDGET AMENDMENT:
<br />Amoun
<br />Date: 9/15/2014 t: $510,938
<br />Dept. Depart
<br />Head: Susan Fearrington ment: Finance
<br />"Internal Transfer Within Department "Transfer Between Departments /Funds
<br />pSupplemental Request
<br />Purpose:
<br />Fund balance appropriation from the General Fund for unspent balances from FY2014 for ongoing projects and grants to be
<br />completed in FY 2015.
<br />Account
<br />Number
<br />Account
<br />Name
<br />Approved
<br />Budget
<br />Inc
<br />Amount
<br />Dec
<br />Amount
<br />Revised
<br />Budget
<br />00161810 -6901
<br />Fund Balance Approp
<br />$0.00
<br />$9,600.00
<br />$9,600.00
<br />00191810 -9605
<br />Consultant
<br />$50,000.00
<br />$9,600.00
<br />$59,600.00
<br />$0.00
<br />00162110 -6901
<br />Fund Balance Approp
<br />$74,269.35
<br />$32,870.00
<br />$107,139.35
<br />00192110 -9331
<br />SFT Equipment
<br />$129,736.00
<br />$4,515.00
<br />$134,251.00
<br />00192110 -9342
<br />Minor Technology
<br />$17,040.00
<br />$28,355.00
<br />$45,395.00
<br />$0.00
<br />00162130 -6901
<br />Fund Balance Approp
<br />$0.00
<br />$149,736.00
<br />$149,736.00
<br />00192130 -9853
<br />St. Criminal Alien Grt
<br />$0.00
<br />$133,121.00
<br />$133,121.00
<br />00192130 - 9445 -IMCGR
<br />Purchased Services
<br />$0.00
<br />$6,615.00
<br />$6,615.00
<br />00192130 -9445
<br />Purchased Services
<br />$109,998.00
<br />$10,000.00
<br />$119,998.00
<br />$0.00
<br />00164620 -6901
<br />Fund Balance Approp
<br />$18,463.00
<br />$151,655.00
<br />$170,118.00
<br />00194620 -9445
<br />Purchased Services
<br />$7,000.00
<br />$26,742.00
<br />$33,742.00
<br />00194620 -9448
<br />White Goods Expenses
<br />$55,000.00
<br />$124,913.00
<br />$179,913.00
<br />$0.00
<br />00165610 -6901
<br />Fund Balance Approp
<br />$37,248.72
<br />$28,328.00
<br />$65,576.72
<br />00195610-9331-310-1
<br />Minor Office Equipment
<br />$40,648.72
<br />$11,209.00
<br />$51,857.72
<br />00195610 -9321 -310 -1
<br />Imaging Expense
<br />$0.00
<br />$17,119.00
<br />$17,119.00
<br />$0.00
<br />00165630 -6901
<br />Fund Balance Approp
<br />$24,655.00
<br />$48,760.00
<br />$73,415.00
<br />00195630 -9445
<br />Purchased Services
<br />$116,700.00
<br />$48,760.00
<br />$165,460.00
<br />$0.00
<br />00165645 -6901
<br />Fund Balance Approp
<br />$0.00
<br />$95,573.00
<br />$95,573.00
<br />00195645- 9108 -TEMP
<br />Supplemental Personnel
<br />$157,983.00
<br />$95,573.00
<br />$253,556.00
<br />$0.00
<br />00167210 -6901
<br />Fund Balance Approp
<br />$1,015,571.00
<br />$7,022.00
<br />$1,008,549.00
<br />00197210-9701 -RR
<br />CCS- Roofing
<br />$59,633.00
<br />$7,022.00
<br />$52,611.00
<br />$0.00
<br />00168240 -6901
<br />Fund Balance Approp
<br />$206,350.00
<br />$1,438.00
<br />$207,788.00
<br />00198240 -9331
<br />Minor Office Equip
<br />$6,350.00
<br />$1,438.00
<br />$7,788.00
<br />F -4 Page 127
<br />
|