Fund Appropriation
Personnel Operating Total
607 Sanitary Sewer Operating Fund
Total Expenditures
$343,900
$1,103,550
$1,447,450
Total Transfers
$238,740
Total Sanitary Sewer Operating Fund
$1,686,190
608 Sanitary Sewer Improvement / Equipment Replacement Fund
Total Expenditures
$380,000
$380,000
Total Transfers
$-
Total Sanitary Sewer Improvement / Equipment Replacement Fund
$380,000
615 Stormwater Operating Fund
Total Expenditures
$242,885
$102,975
$345,860
Total Transfers
$44,184
Total Stormwater Operating Fund
$390,044
616 Stormwater Improvement / Equipment Replacement Fund
Total Expenditures
$160,000
$160,000
Total Transfers
$-
Total Stormwater Improvement / Equipment Replacement Fund
$160,000
TOTAL ENTERPRISE FUNDS
$3,787,922
TOTAL EXPENDITURES ALL FUNDS
$22,834,202
TRANSFER ADJUSTMENT
$(4,465,140)
NET TOTAL EXPENDITURES
$18,369,062
Page 3 of 4