|
20
<br />1
<br />9
<br />Bu
<br />d
<br />g
<br />e
<br />t
<br />20
<br />1
<br />9
<br />Ac
<br />t
<br />u
<br />a
<br />l
<br />Y ‐T ‐D
<br />Ju
<br />n
<br /> 30
<br />,
<br />2
<br />0
<br />2
<br />0
<br />20
<br />2
<br />0
<br />Bu
<br />d
<br />g
<br />e
<br />t
<br />20
<br />2
<br />1
<br />Dr
<br />a
<br />f
<br />t
<br />Bu
<br />d
<br />g
<br />e
<br />t
<br />Dollar Increase (Decrease)%Increase (Decrease)
<br />Pe
<br />r
<br />s
<br />o
<br />n
<br />a
<br />l
<br /> Se
<br />r
<br />v
<br />i
<br />c
<br />e
<br />s
<br />5,
<br />4
<br />6
<br />9
<br />,
<br />7
<br />4
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />3
<br />7
<br />4
<br />,
<br />8
<br />2
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2,
<br />2
<br />4
<br />5
<br />,
<br />7
<br />4
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />7
<br />6
<br />5
<br />,
<br />9
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,
<br />9
<br />3
<br />3
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />167,400
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2.90%
<br />Su
<br />p
<br />p
<br />l
<br />i
<br />e
<br />s
<br /> & Ma
<br />i
<br />n
<br />t
<br />e
<br />n
<br />a
<br />n
<br />c
<br />e
<br />62
<br />5
<br />,
<br />1
<br />1
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />65
<br />9
<br />,
<br />2
<br />3
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />20
<br />4
<br />,
<br />8
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />61
<br />1
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />62
<br />8
<br />,
<br />8
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />17,500
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2.86%
<br />In
<br />s
<br />u
<br />r
<br />a
<br />n
<br />c
<br />e
<br />s
<br />12
<br />2
<br />,
<br />8
<br />1
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />2
<br />,
<br />8
<br />1
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />40
<br />,
<br />0
<br />5
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />16
<br />0
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />16
<br />0
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />0.00%
<br />Pr
<br />o
<br />f
<br />e
<br />s
<br />s
<br />i
<br />o
<br />n
<br />a
<br />l
<br /> Se
<br />r
<br />v
<br />i
<br />c
<br />e
<br />s
<br />1,
<br />2
<br />8
<br />7
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />2
<br />5
<br />0
<br />,
<br />0
<br />9
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />48
<br />3
<br />,
<br />7
<br />8
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />4
<br />7
<br />8
<br />,
<br />6
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1,
<br />5
<br />3
<br />0
<br />,
<br />3
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />51,700
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3.50%
<br />Ot
<br />h
<br />e
<br />r
<br /> Ex
<br />p
<br />e
<br />n
<br />s
<br />e
<br />s
<br />37
<br />4
<br />,
<br />7
<br />2
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />47
<br />7
<br />,
<br />7
<br />4
<br />3
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />13
<br />0
<br />,
<br />0
<br />2
<br />4
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />49
<br />9
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />37
<br />4
<br />,
<br />7
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />(124,300)
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐24.91%
<br />Ca
<br />p
<br />i
<br />t
<br />a
<br />l
<br /> Ou
<br />t
<br />l
<br />a
<br />y
<br />18
<br />4
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />24
<br />2
<br />,
<br />7
<br />2
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />34
<br />,
<br />5
<br />5
<br />2
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />18
<br />5
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />19
<br />0
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />5,000
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />2.70%
<br />Tr
<br />a
<br />n
<br />s
<br />f
<br />e
<br />r
<br />s
<br /> to
<br /> Ot
<br />h
<br />e
<br />r
<br /> Fu
<br />n
<br />d
<br />s
<br />40
<br />0
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />40
<br />4
<br />,
<br />3
<br />3
<br />9
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />10
<br />0
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />40
<br />0
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />40
<br />0
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />0.00%
<br />Co
<br />n
<br />t
<br />i
<br />n
<br />g
<br />e
<br />n
<br />c
<br />i
<br />e
<br />s
<br />10
<br />0
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />33
<br />,
<br />4
<br />0
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />99
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />30
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />30
<br />,
<br />0
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br /> 0.00%
<br />Pu
<br />r
<br />c
<br />h
<br />a
<br />s
<br />e
<br />s
<br /> fo
<br />r
<br /> Re
<br />s
<br />a
<br />l
<br />e
<br />13
<br />,
<br />9
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />12
<br />,
<br />3
<br />3
<br />8
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />15
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />13
<br />,
<br />1
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />13
<br />,
<br />1
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />‐
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />0.00%
<br />To
<br />t
<br />a
<br />l
<br />8,
<br />5
<br />7
<br />7
<br />,
<br />2
<br />8
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />8,
<br />5
<br />7
<br />7
<br />,
<br />5
<br />2
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />3,
<br />2
<br />3
<br />9
<br />,
<br />0
<br />7
<br />5
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,
<br />1
<br />4
<br />3
<br />,
<br />2
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />9,
<br />2
<br />6
<br />0
<br />,
<br />5
<br />0
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />117,300
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />1.28%
<br />20
<br />2
<br />1
<br /> Ge
<br />n
<br />e
<br />r
<br />a
<br />l
<br /> Fu
<br />n
<br />d
<br /> Bu
<br />d
<br />g
<br />e
<br />t
<br />Ma
<br />j
<br />o
<br />r
<br /> Ex
<br />p
<br />e
<br />n
<br />d
<br />i
<br />t
<br />u
<br />r
<br />e
<br /> Ca
<br />t
<br />e
<br />g
<br />o
<br />r
<br />i
<br />e
<br />s
<br />Ci
<br />t
<br />y
<br /> of
<br /> Or
<br />o
<br />n
<br />o
<br />Council Work Session 8/24/20 Page # 4
|