February 2023
document center
| Pages | 15 |
|---|---|
| File Size | 0.7 MB |
| Folder | Departments/Finance/Monthly Financial Reports |
| OCR Status | Searchable (OCR processed) |
| Source URL | Original |
Document Preview
Full Text (OCR Extracted)
(00°000'0Sz$) 00'0$ (o0°000‘osz$) 00'0$ 00°00z‘160'L$ o0'0$ 00°00z'L60'LS 00°0$ o1oco‘ses OL '0e0'ses 00°0$ 00°0$ oo'ser‘6rs$ 000s 00'000'rrs$ oo'ser's$ 00°000‘er$ 00°000'Er$ 00'0$ 00°0$ 98'Se6‘OLe$ 00°0$ 00'0$ 99'Se6'Oles ZLcep'eLs 00°0$ 00'0$ ZL eep'el$ €z'0L'v$ 00'0$ 00°0$ €'OLE'r$ (oo"00s‘is2‘2$) 00'0$ (g0°000‘000'9$) (00°009'1S2'1$) Lo'v0s‘ssp'9$ 000s 00'e¢es'00L'os 20'b26'pse$ 65° r9P'LS 69° vOP'LS 00'0$ 00°0$ 00°910'98$ 00°0$ 00°0$ 00°91L0'98$ 00'000‘0e$ 00'0$ 00°000'0e$ 000s 00°000‘61$ 00°000'6L$ 00'0$ 00'0$ 00'000‘sz$ 00'0$ 00°000'sz$ 00°0$ Sz'989'ezs$ $z'989'8z$ 00'0$ 00°0$ 00°00S‘ZLz$ 00°0$ 00'0$ 00'00S‘ZLz$ 00'00s$ 00'0$ 00'0$¢ 00'00S$ SE L28'9tz$ 00°0$ 00'0$ se LZe‘9ez$ 00'00S‘ZLLS 00'0$ 00°0$ 00°009‘ZLES OO'ELE'HLLS 000s 00'0$ OO'SLE'HLLS 00°000‘00r$ 00'0$ 00°000‘00%$ 00°0$ es'0$ 00'0$ 00'0$ €g°0$ 00°000‘08z$ 00°0$ 00°000'osz$ 00°0$ SL6so'zss 00°0$ 00'0$ SL'6S0'ze$ 00°S22' Les 00°0$ 00'0$ 00°S22'Lb$ 00'008'6r$ 00'008'6r$ 00'0$ 00°0$ SL 90L'212$ 00°0$ 00°00Z'zees$ (2z'€66'611$) WLOL GQSLYNSISSONN QSLVNSISSG dsalvrid0OdddY LNVaY5S NOLLONYLSNOOD ANVUEIT OIMNd LO 0006%-00902 AAVUOdN OVAH AUVUSIT 878Zs-SE90e NOILOSLOUd GOOTS Sd HALWMALSWAM ZL82S-Les07 VH3AY NOLLVLS diNd JAV AZAUVH/INJSAYOUSAR/HOIMUON G10 9182S-bes07 FOV 1dSY 8 ALVNIVAS-S3A TVA ASVATAa UiV NIVIN SONOS 2082S-1€902 TOUNLNOD @ NOILVOILIIN I/| S8929-LES0e GVHAY NOILVLS dIWNd SNN3SAV ASAUVH 122SS-b2S02 ONIAVd GYOU YOLDATION YONIW/AOPV 08825-08902 OLA SGNOd 3NVT SAVOY FOWAUNSAY £2824S-08S07 AGNLS TVNOIS OldAVUL AVOUSSOND 6982S-0£902 NOISYSANOS LHONMLASYLS G31 2€82$-08s0e dvOwN GOOM SYHANIGUVS LONALSNOOSH/NOISAGAY Sb8Zs-oesoz 30V1day S9dIMg “de SA09 Nvdwor €erZZ9-0¢902 dN NV319 X31dINOS TVdISINNIW 96929-08902 XFIWWOS TWdISINNAFSSIANSS Lad SL3SI40 ONIGNNS 80269-20802 NOLLVAONSY XATd NOS TWdIDINAN S6929-08902 WHOM NSISAC GVO" SSOUD 0s8ss-0¢s0z BLVAON2€ 8 ALVOdN ANOINUV 8 WOON AONACIAS 8S¥29-62S902 SuiIVd3y LHOM NOLLdIWS 34d SADIANAS JuIs 8e8ZS-E790e LINANAOV1d3ay LaduyVS SADIANAS Fuld 9€829-Ez2902 LNAWdINOA SIINVYGAH SADIANAS 3uls 928ZS-E2907 30VeOdN LHON DssVYL-NVONOL 16229-7907 NVGHOPr-sdveodN WoIMLoaTa bSZZS-e7907 SNOILVAONAA ONICTIING-AIHDLYDAMSO 2622S-E2902 SLNAW3AOUdII SONIC TING Juid AIHDLYDSMSO CeZZs-e7s0e WveSOud LNSWI0V1d2e Oldve A1sVLaOd 2 FTIGOW HEZZ9-27902 LNAWHSISHNISY WOOYMHLYVE TIVH NMOL 62829-11902 MNVL ONNOUDYAGNN “IOOHODS MS 928Z9-b S02 91d SAOIANAS HLNOASTIWH NMOL- SHOLVWA3714 NOILIGNOOAY #28ZS-b 1907 ONICGTING ALASVS SITENd LNSWNAOV1d3ay OVAH 8 JOO 2282S-1b 1902 OVAH 9018 ALAAVS OI1ENd 1282S-bb90z SLNFIWFAOUdIA LNIOd OOVIN 02825-11502 wOOd LNOYA TIVH NMOL 99829-11S02 SHOVYOdN FTONVINL SIAID £982S-L S07 LNVYS WIVMACIS JOVTHA NVGUOr €r08t-z0S0z SNTVMAGIS JADVTIHA NVGHYOr 99829-Lb902 SS3YOA AONADYAINA TIVH NMOL 6€82S-1 1902 NOLLWUWdaS TONLNOS OVAH MFLN3AO ALINNMWINOD 8822S-Lbs02 SeiIVd3y IWANLONUALS JDVLLOD SNIAAN 29229-11902 NOILVNTVAAY 6E9ZS- 10502 NOILViddOUddv GNV AONV Vd GONNA GNNA FYNLIGNAdX]A ONIYYNDAY-NON ANV TWWLidv> GuOsHALYM AO NMOL 29°06¢9Er'OLs plage zzr'es Qe'vSL ‘Zeb 'es so'ege'see'z$ 9¢'0P6'rrS'Z$ 9 OF6'brS'z$ 00'0$ 00'0$ 00'SZE es 00'0$ 00'0$ 00'SAL'Zes 00'000‘0S1$ 00'0$ 00°000'0S1$ 00'0$ 00'00¢'zs$ 00°0$ 00'00¢'zgs 00'0$ 80°086‘Z7Sb$ 00'0$ 99° 290'aer$ Oz ZLG'PLS 00'SL8‘r$ 00°0$ 00'SLe'y$ 00'0$ o9'es2‘z$ 00°0$ 00'ssz'z$ 09°0$ 00°000‘91$ 00'0$ 00°000'91$ 00°0$ 00'000'S3$ 00'0$ oo 000'ses 00'0$ 00'0z9'°%z$ 00'0z9'zz$ 00'0$ 00'0$ oo'o0s‘ze$ 00°0$ o0'00s‘Z6$ 00'0$ WLOL GSLVNDSISAGNN QGALYNSISSG daLviddOUddyY NOILVIddOudd¥ GNV SJONV IVa GNNA GNNJ SYNLIGNAdXa ONINYNIAa-NON ANY TWLidvd qduOsYySaLVM 40 NMOL WLOL FONVIVE GNNA GALVNSISAGNN = 0zsb-e-s07¢ ALINNDAS TOOHDS zr8zs-09S02 39440 LOT SNA 17829-09902 SLYNOO SINNAL €€8Z9-09902 SNINOISSIWNINOD OULAY YA-Ol HO 82828-09902 34171 JO GN3- SGUVO"E ONINYY3T LI 22829-09902 SLNAWAOV1d3¥ YATUHS SINTD 0z0Ss-09S0e SSNNSAAY WLNAY G1314:- SNL 009er-00S02 SAHOLIMS 19829-Z7S90e 3aveodN WALSAS SANOHd 09825-27902 WALSAS VESINVS SCIAVNMOL 27829-27902 AOVeOdN YAGld 9h8Z9-ZyS07 SNOLLVOINNIINOS YO4 WALSAS SdN Zp2ZS-LpS02 ONIDGAYNG SAOS SSIMATY 82E29-1yS0e HLVd/TIVMAGIS HOW3SE JNNSVATd SO MIVdSaY 8Z8Z9-ZES0e SLNAWSAONdWAI Mavd HOWAG GALA S829-2eS02 LOT ONINYVd/ AVON WeVd ANVAT SELLS-ZES07 pr sers xara PS'LL9'09 OW UtF'6L 00°001'08 STINVd ALAADNOD/NVWYON TAI SHIOM DITANd = 7B8GS-ZZOES %L66 08°9€6 ov'e9g’9ee o0'00s’Z¢e¢ Wald HIZNVHOD SN JAOWSA IZAd SHYOM DITANd = 298SS-T20Ee %8'F6 (orsce’erl) (09 1H9°L19°Z) (00'000'8S2'Z) GVOa SSOAD-LASIO ONIGNNA OZAA SHAOM DITANd 00e6s-0z0EE %9'68 00°P00'28z 00°966'096'Z 00'000'FS2'z avoa ssoud OZKASNYOM OITANd 04899-02068 %0°001 00'0 oo'ste’6z 00'SHe'6z SNVUL NOdVaM ‘IOWLNOD NOWLOATa SCAT LUA ADTIOd +668S9-E76zE % 0°00 000 00'S80'% o0's80’% XADOTONHOAL WAOD 8 NOLLVTV2Sa-ad. €@AT LGAA ADIIOd g68S5-€E767E %0°00T. 00'0 00°9666T 00°969'6 AVTSAAO ALAdVS HONG ‘T149 ETAT Idd FDI1Od = Z6BGS-EzETE IL 1zeo1. %O'00L ooo oo'00s’s¢ o0'00s’8¢ SYOLOW aavOaLNnO INLIVW. UAT LAA ADITOd 62895-7267 %6'86 06'00¢ O1661'8z 00'00s’8z SINAWTAQUI AYA GNOOdAI TAT LAG FDIIOd = 82899-7267E OP LECT %O'001 vay) O0'000'LT O0'000'TT AWAINOT FOUSI ASVL AAD WAGAD TAA LARA HONIG = 9L8SS-TZ6ZE 00°000‘sT. %0°00T 000 00'000‘ST. 00°000ST. NV1d 1VUN.LOSLIHOUV GD14 FIIOd OAT LdHA ADIIOd+ 6a89¢-0z6zE %0°001 000 00'000'0¢ 00'000‘0¢ dAVATY SHALLDAMIG ADITOd Ad OZAT Ld AD1Od = 9PBGS-0zETE %L96 09°078 OF 6LL'EE 00'000’sz LNANWADV dda /AdVaDdN SHAW SCAM SHDIAATS AMA = L06ES-E7E7E %0'0 00°000’s¢ 000 0'000’s¢ YOLVYINAD AONADUAWA JIZNVHOD €TAM SHDIANES TALE —006ES-EZEZE GE LE 00°619’841. 00'06E'z9 00°60z'9¥z SH vaddl PION VIAL DIAID SCAT LNIVW DCI= £S825-EZLE GPL 00°000’68¢ 00°000‘Te 00°000‘0z ALAAVS DITANdPAUVUAIT LNAWAOV daa ISN €ZAP LNIVW DUA= S069S-EZ1€ %6S $2089 PHT 97'6IE'ST. 00°000‘09% TIIAN.O JNIONA LNSWADV daa Isa €CAALNIVW DOTA §=PO6SS-EZTTE %8'66 agree SPILOST 00°000’9T UIVdda Wadd Vv HST ECA LNIVW OCTA= €06SS-E2T1E % 2°66 oo'ezs OO'LLY6FL 00°0000¢1. SAA VAOdN TIONVRLL STAID ZAM INIVADOCTA 29829-7711 GPE ¥9'LI8'9E 00'0S6‘ez 99'29£'09 MOV dau JOON THAN ANaONT ZA INIVA DOTA =€6899-72LIE GO'LL $8'°016'EL ST'689'97 00'008‘09 SALIS OLAVa INSNOV1dae LIND OV TAT INIVA DATA =268SS-7ZT1E %€'66 PVEeo'L 98°996'8bZ 00°000‘0Sz INIA DV daa 1Sn @ALINIVW OGTA 6189S-Z2Z11€ YNDOL 00'000'sz %0°00L 00'0 00'000’sz 00'000°s7 SWOOYHLV T1IVH NMOL IZAA.LNIVAW DATA = ZS8SS-IZL1E %E9E 00'199‘TS 00'6E1‘6% 00°002‘08 Cd /aSX SLNSWAAOUNI Vav IZAZ. LNIVW DATA = 1S8S¢- IZLE SLL 00'016‘% 00°069’FT 00°009’z8 SWOOUHLY TIVH NMOL OZAT. LNIVA DATA z28S¢-OZTTE %6°E% 00'00¢’99 oo'00s‘oz 00°000'28 Cd/aSA SLNSWAAOUdI VAV OCA LNIVN DATA = 19899-07LTE %E'6T 00°076'8EL 00°000'2¢ 00'07¢’G61 BOMOd /a8A- LOI DNDIVd SLA LINIVW DA1d= €08S¢-8T LIE GPC 00°008’z6z 000022 00°000‘00€ SADIANIS HLNOX- LOT ONDIVd LIAL LNIVN DATA = €08SS-Z1ITE GEV 281696 8180091. 00000041. aaVMLIOS ONLINNOOOV TVIONWNIA 9TAd (LD SDNWNIX = €6296-91206 CGNNd LNSAFOVNWW LaaTd OL 00°000'008 %0°001 00'0 00°000’008 00°000’008 NV1d LNSAG9VNVW Loa Td ETAT SOM BELSS-EZTOS Ino acNadXa SONVIVE GRAGANONS CAaLVIdOwddV NOLLAIUISAa WvaA/Ldaa INNOSD¥ aNd LNGWAAOUdMI TVLIGVO “wLcisz SAUALIGNAdXA WVAA LNEWAND SOLIZ9ZUL SOALLIGNAdXA UVAA MORI 56°C68'6L6 YEP IV 169'209' ESTE‘ LOP'E $9'600‘0169 STVLOL %0°0 00°000'%2z 000 00'000°2z SHLVdN WOO% ONLLEAW WARIOLIGAVY €Ad ADOIONHOELNOLLWAYOANI 1Z0GS-€7L¥E %0'0 00°0000F 00'0 00°000'0r ANNOYDAVTd SNFYOTHD STAM SMAV BOTA geess-ezzee %0°00T 000 00°000‘1Z 00°000°EZ NV'ld JDVYOLS LNAWINOA @CAA SHV FP OAN §=9SBGS-eeLEE %0'0 00'000°9T 00'0 00°000’9t dau LUNOD TIVaLDISva TIVH NMOL OCAASNUVd POAA ssess-ozzec %0'0 00°000’SS 000 00°000'sS A1INdad LANOD TIVALIASVd AUVAT OCAX SMAVd FOIA = PSSSs-07ZEe %0'0 00°002’ET 00'0 00°002’EL SAS NOLLVORRII 1a1d SNVUSLIA 6TAT SHAVd PORN = sesss-6Téce %0'0 O0'00c'ZF 000 00°008L% NOILLVOIMYI Wad AMVET 6IAT SHAVA YORU Tass-G1zEE %0°0 00°000’0S7 00°0 00°000‘0S7 SSHDDV LNEWASVd YOLddDaaLNI AAMAS T# LOVALNOOD STAT WWODALITILN $= 610SS-Ez TES %66L OP FST97 09°SP8‘EOL 00°000‘0€T. auvVMLIOS ONITUA DOM STAT WWOD ALTILLN §=906SS-E7 TES %E OL LV 808'Hh es ISt’S 00°0000S LNIWNSOV1d4dd ONICIS 9? JOON €TAA WINNOD ALITLN §=S68S6-E71EE %0°00L 00°0 00'000'0¢ 00°000°0S ANANFDV1dda DNICIS 2 JOON @CATAWOD ALITILN $9 S68SS-77 LES %0'0 00°000'0¢ 000 00°000'0¢ W409) L-OULAY TINVd TOXLNOD @AIIAINOD ALITILN 6899-771EE 009 %0'00T 00'0 00'000‘02T 00°000’0ZE NIHONNV1 TVYRLVT VAHNWD AIDD AA WANODALITILN § O0Z8g¢-ezIee %L°86 00°002’F o0°00¢’0ZE 00°000'SZ¢ NOLLV.LS dANd NadYDaTAT IZAAWWODALITILLN §=Té8ss-IzZ1ee =0'989'9 %0°001 00'0 00°000°8r 00'000's CNRID AI10S YALYMALSWM ANIT-NI OZAUWIWODALILLN tzess-actes %0'O oo'sT6‘sze 00'0 00'S16’SzE € Vauv ‘V OdS ONIDVaUNSaY aa €TAd SHYOM DITANd = 706Ss-Ez0EE 8b 00°008°802 00°009’0T. 00'00¢61z MTIOH ACNVS LNSWaDV Tdi aand €cAd SIYOM OT1dNd = o06ss-ezoee %0'°0 OO'IS6‘STE 00°0 00'1S6’STE AV TDUNOSHAAT ONIOVARUNSAY GVO €7Ad SHUOM DITANd = O68SS-E70EE %8°66 06° OLeze’901 00°8S’90T ASNOH ATVIS 8 T1VDS NOLLVLS ‘“L @ZALSHYOM DITANd= te8ss-zz0c€ £5'868°9R %0°00L 00'0 OO'ELH FEE OO'SZP Pee V OHS ONIDVANNSAY aa TCM SOM DITENd =688SS-7Z0CE G0'008'69 %0°00L 000 00°008’69 00°008’69 L1VHdsv/dvou ssoud AI SHAOM DIWNd = 98sss-e7coce GET? CC PIL PE 94'999'6 00'089’er MS ZLAYONOD/LAIUIS CIAVA @AT SHAOM DITWNd =s88ss-7eoee SIC ZOPL8'SZ 86'S9S‘L 00 0zP’ee MS SLAYDNOD/ LARS WAAIANS @2AT SIHOM DIMNd =pssss-ceoee “9% WeeL’ee 82'195'6 o0'o0e’zb SIV MAIS YALIAONOD 1S WVITIM TZAASMYOM OM laNd esess-Zoee Ino GadNaaxa HONVIVA GHwAGWNONA GALVdOwdd¥ NOLLaraasad UVvaN/LadG INNODOV CANNd LNGWZAOUdNI ‘TWLIdVO CuxOdTsALVA JO NMOL Z4JOT aged L€L'969$ 999'69E %EE'7O 609'6z9$ GZv'666$ Ageiqr] o1qNd PiOPSyeAA LvG'@67$ g0z'281 %Bz'09 Z60'P8z 67 LLb$ UOISSILIWOD SUEZIID JOIUaS Lb6'2 0002 LEC 000'rz 000'9z$ Bulsuny uyeeH o1GNd ASTRA aN (0) %00'001 9ZL'SrL 9ZL‘SPL$ Yeap JO UdITeAJESUOD LG¢'Sre'es$ 9eS‘9TL‘L %B0O'OL Z20'€89'e$ €9S'602'P$ jueupedsgq SyOAA T1GNd L99'096'e$ €Or'r87'Z %Ov'yS LLe‘erL'v$ ple ezr'os yuowpeded eol|0d ZSL'eer'es$ G€9'6Z6 WHO'EL G82'8Ls'zs Ocr'err'es SBDIAIS Sl4 G9Z'809$ elz eer %Ov'6S €12'Seo$ 98r7'890'L$ juewebeuey Aouebiowyz 0) G9Z'S8L %00'0 0 G9Z'G8LS puny AoueHuquog 979'6/$ O8L'Z %8v' 16 €67'78$ eLr'9e$ SNOSUE||SOSIP/SJUBID) BdIAIVS |eB|00S LEL'66L$ 686'2Z1 % 16% LLZL'vy L$ 091 'Z2z$ neeing solAjeg YyyNoA 60r‘'SS1$ zoe'NSL %OEOS 622'6S1$ Lvg'oLe$ quowpedeg Buipling g90'SL$ Love %06'}8 Zer'SLs €06'81$ ‘Waid g06‘0e6'e$ erb‘'g9g') %GG OL 26'Lor'p$ Z90'SEE'9$ UOISSIWIWOD JUSWUEIIOY 08e'Z 790’ - WSS 9G7'e OLe'r$ sjeeddy jo pueog Buluoz ve7'ElL$ €6z'91 %ELOL LG6'1$ 0Sz'sL$ UOISSILUWIOD UOHeAIeSUOD 9ze'/$ g86'21 %ES VE eer'6es Wh RA UOISSILILUOD JUSLUdOjeAeq IIWOUOOF 8L9'9G0'r$ O/v'BLE %LE C6 961 OLr'r$ 729'82L'b$ eouesnsu| 9L9e'esrs Z8L'ETZE %IGEQ v66'r9oGs L9z'9ee$ eoueuajuleW Buipling GZS‘ Lees Z89'SGZ %OLLO o6e'zor$ 726'L59$ Buluoz pue Buluue|d LZ6°€81$ €09'S9 WS OL LET'OLe$ 6EL'SLZ$ la] UMOL LSO'POL$ 092'SLL %92'09 OPZ'6LL$ 000'S6z$ juowpedeq je6e7 ZLZSvLS 979'c9 %LL'69 €6r' Or L$ 6EL‘OLZ$S JojO9}]OD xe] gess 9S|'L %yO'Se rors 0Z9'1$ sjeeddy juewussessy jo pueog 068'79$ (091 ‘€) rl 'vOL €e9'6o$ €29'99$ SOUBUI JO pueog TVO.LOV (HIG VYOAVAND) CadaNadXxa TWOLOV GCALVIUdOUddV ZZOT-1Z0Z VIAVUOAVA INAONAd EWTAVAA TVOSIA «= fWOTAVAA TVOSLI 7207 ‘87 AUVOUGAT HONOUHL ‘7707-1207 UVAA TVOSLA YOd SLINNOWY TVA.LOV HAILVUVdANO) HALIM £207 ‘87 ANVAWAATA HONOWHL ‘€707-7707 UVAA TVOSHA WOA LYOdnd OL GHIVdANOD SHAALIGNAdXS AO INAWALV.LS GONNA TVaaANad Sy9o‘Lto‘OZ$ zos’sr6‘oes %,LB"6O 4$6‘09¢‘EZ$ 6S¢'90S'‘ZOL$ Sér‘ors zZe$ 6z0'SO6'GL % 0819 $60‘r0e ZES 2b ‘6OL CSS Obz‘bLy'Le$ = ELP'OVO'LLE %60'8L 7298 9SE '6E$ GSEE'L6E'0S$ €€z'029'9$ 9SL‘L90'L %IS‘SB Per'9EL‘9$ Ov9'Z6L'2$ 000'09$ 9) %00'O01 000‘o9$ 000‘09$ 009'002'7$ 0 %00'0OL 09s'c0s'e$ o9s'c0s'c$ 79L'796'TS ) %00'00L L06'res‘e$ Lo6'ves'e$ 000'Z$ 0 %00'O0! LZL‘LS LZL'b$ 0S2'r$ 0 %00'001 0Sz'r$ osz'v$ 629'8S9$ eea'SGlLe %O8' TL €0e'rrs$ L6e'O9L' LS 000'091$ 78299 YI PL 76 'Z6L$ 9ss‘6sz$ QSL ose %00°0 0 oge$ OvS Zev'l %Ov'OS LS9 eel zs gcr'166$ 696'8ES %OS'OL 9LS‘'G80'L$ Server L$ TWOLOV (HIAVUOAVAND) GaGgNadxa TWOALOV GaLVRIdOdddv Z7OT-1Z07Z ATAVUOAVA INDOWd CTOTAVAA TVOSIA = EWOTUVAA TVOSTA WVAA TVOSHA HONVRIVA €TOTUVAA TVOSLA CWOTAVAA TVOSLA pung je19ues) [e}0 1 uoneonpg jo pieog JUQUIULIBAOD JO49UBE) [BJO] BIIAIBS 199d pun 6oq 0} Jeysuedy pun Guwunoey-UoN 9g [eydeg 0} Jajsuel | puny JUeWaAocIdU [eyIded 0} Jejsuel PUNY YSIEYS PIONS}PAA O} JOJSuUeI| pun AAO YSaA\ PLOPS]eAA 0} JOJSUBI ABojouyoos | UONeWUOJU] seounosey UeWNH UOISSILULWOD SOIU}A "pq [ouJUOD UOISOJ pue pools syed pue uoljeaioey TUT “8T AUVANAAA HOHWOUAL “7707-1707 UVAA TVOSHA HOA SINQNOWY TVALOV HALLVUVdNOO HLIM £707 ‘87 AMV NUE HONOUHL “€207-7207 UVAA TVOSLT HOA LaDdng OL GAAVdAOD SAMLLIGNAdXA AO INANALV.LS TOWN OF WATERFORD STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE FLEET MANAGEMENT FUND AS OF FEBRUARY 28, 2023 Revenues: Investment Income 80,155 State of Connecticut Grants 52,000 Vehicle Rentals 45,388 Sale of Vehicles 32,365 Total Revenues 209,907 Expenditures: Equipment Replacement 345,676 Vehicle Replacement 929,529 Total Expenditures 1,275,205 Excess (Deficiency) of Revenues Over Expenditures (1,065,298) Other Financing Sources (Uses): Transfers from other funds 800,000 Total Other Financing Sources (Uses) 800,000 Net Change in Fund Balances (265,298) Fund Balances - Beginning 3,159,442 Fund Balances - Ending 2,894,144 107s HLS TLO8Zs Loos [oo ists Too o0s2ts [ovortts [zesevoss [eesus 0059S [ectzz'1s [os'6zs [22655 I HONVIVa WVHA TNAWAND| elects [ozs [o00s [ssecreis feocerss [ross ooouzTs [ooisis Loo o0yZis Looorr'is. [zes8v0s5 BSL ‘O'S9S [se isc ts [ov6ezs Larese ss [ BONV IVa NVHA NOT, [ezazzz19) Tooos Toves steve) Tarores Toous ST ooos Lones Logos [eos [ooros [Loos ons | ves Tooos 34 £999) I ALTALIOW aad INSWUND LAN} TSS AS| OOS ORO Horas WERLIS | OOS 00S wos nie wos wos WOE OOS areece ows Leyes SAUNLIGNSAXE IVLOL| O8'S8eS ISRO SAD HOH €/22/20 OPIS BSVHD NVDUON dl e2/70/z0 O0'Is$ HSVD ALIGd TIOOSRIG ANVIC €2/02/10 eo LIe'es BSVHO NVDUON dl €¢/70/10 ZerEls BSVHD NVOUON dl €¢/70/10 00'0z0'TS SAI VaSHL ONT1VSH 22/60/21 ooosis SORIGHYA ‘A AWERY 7202/€2/21 op'00ss MON SEYBH VIG (00/6/21 MAIS ASVHD NVDUONW di 22/40/21 se9es HSVHO NVDUON dl 72/0/21 Ts'901S SSVHO NVOUON di 22/F0/21 LEAS HSVHD NVDUON df 22/40/11 QRS ASVH NVDYONW df 2/0/11 AERTS DIHAVAD ALD ONTIVHM 72/01/11 se0sss ONI ANTI 22/01/11 OP LELTS SIVNOIS WOLSO 72/01/1L 00zs$ DNI ‘SARIOAINN IOLA VD 2202/82/08 STOPS ASVHD NVDUOW dl ¢z/40/01-22/s0/60 LRVES ONT SANOAINN IOLId VD 7Z02/F1/01 o0eess ASVHD NVDUYOW df 72/0/o1-2z/s0/60 G7'099'eS ONT UVAD dOL 202/F1/01 LOWS SAHONSA TVRIOWAIN SCODaVE 70c/87/01 se'sizs SHHONSA TV RIOWB SGODavE 7202/22/01 0008S SAHONGA TVRIONEIN SGODa VE 7202/82/01 o0'00s$ DTI MON 3 SYaH VIA 22/06/60 SELES SNTIMOd NOLOND 72/91/60 O'S 311 ‘SLIVIOANAS 72/20/60 LV 22s HSVHD NVOUNON df 7z/+0/60 oozzis NOISE NVWSON PIV 7/08/60 Tees NVOVNNV'H aiNIgy 72/06/60 wWuS NVOVNNY H Ge 72/20/60 RLS IVD LAA- NVOVNNV'Hd SINIFS 27/61/80 OOUETTS HSVHO NVDUON dl 72/70/80 Orrers ASVHO NVOUON df 72/70/30 Pe SbIS ISRIOM SO THOH 22/S1/40 |__| eee BLOOVES| 0005 OO OLOTS 999929 OKs | 0005 0005 60'S 0005 090s OOS ones ones OLSISCS wes BOOS SHNNSASY IVLOL} On'0zOTS SHHOLVd MaSIVUGNNA “Lda FOTIOd grees SNOLLVNO IVa NAO “Ld FOT1Od o0'080'zs SNOLLVNOC 6% oLerszs SNOLLYNOG SAHONAE 99 SER VOWS SRivd 9 Sd FVLOL | ¥SOd |aaSIVadNnd| SNOLLVNOG | WVu50ud | SDNETIVHD |ONINIVUL| HOVaSdN A/V | SNOLLVNOd |[SNOLLVNOG| SNOILEVNOd |SNOILVNOG| SNOLLVNOG| SNOLLVNOd| SNOILVNOG| SNOLLVNOG £207 UVEA TYISHL Xigivs | SHHOEVd | TVHHNAD 4 a1DIHGA $=] WSELsnv| Warioudany xod TWRIOWEW | GNNOYPAVIA| MivdD0d | TVYOWHW | SHHONSa | ‘TVHHNED oadou oriana “laad ‘lana “lana ‘land “1aad ssid Qa| IONVRLL Pers dPU ‘ABNHEMS 79 SHMUL ord Jawa poe)e.Cali:(al DIAD XSHONVUI | THRIOWEA dpa gored |__ sorioa BOMOd BOITOd HOTIOd anriod HONVNI dP ara, ad ATU £202 ‘s¢ Arenaqay puny sD pangrnwo} 00°0 SHUN.LIGNAdXa UVAA LNAWUND G8"EZz SE068 SHUN LIGNAdXH UVAA WOM 00°0 % 96°66 ST'ScP'9Z¢ G8°€77’SE0'68 00°6Z9‘T 1968 STVLOL %9T'66 PEOLE'9LE 99 9L¥982'29 00°282’Z9¢'89 IDs[OUd DNIGTING IOOHDS HDI GYOATALVM ZEP %00°001 18°F 61 208'8h2' TZ 00°768'8h72'1z YLD NY GHATHD ATAVA/IOOHDS LANDVWA LOIMLSIC FZ CGHNUATAY dXd Lod FONV IVa CadaNadXxa NOLLVlIdOwddv NOLLda Sad aNna AONVIVE SNINIVASY €202 ‘87 AUVNUGAA SANNA S.1LOga[OUd TV.LIdVD GaxOITwMaLVM JO NMOL STATE OF CONNECTICUT EDUCATION EQUALIZED COST SHARING HEALTH & WELFARE SUB TOTAL GENERAL GOVERNMENT PILOT-DISABLED TIERED PILOT TAX RELIEF-VETERANS COURT FINES CIVIL PREPAREDNESS TELECOMMUNICATIONS PROPERTY TAX TOWN AID ROADS-IMPROVED LOCAL CAPITAL IMPROVEMENT (LOCIP) SDE STATE GRANT ENHANCEMENT 911 POLICE BODY WORN CAMERA GRANT BULLET PROOF VEST GRANT MUNICIPAL REVENUE SHARE GRANT TOTAL GENERAL GOVERNMENT TOTAL STATE OF CONNECTICUT OTHER SOURCES EDUCATION TUITION RENT & MISCELLANEOUS SUB TOTAL TOWN OF WATERFORD STATEMENT OF REVENUES COMPARED TO ANTICIPATED FOR FISCAL YEAR 2021-2022, THROUGH FEBRUARY 28, 2023 WITH COMPARATIVE ACTUAL AMOUNTS FOR FISCAL YEAR 2020-2021, THROUGH FEBRUARY 28,2022 FAVORABLE FISCAL (UNFAVORABLE) FISCAL FISCAL YEAR FISCAL FISCAL YEAR 2022-2023 YEAR YEAR 2022-2023 2022-2023 PERCENT 2022-2023 2021-2022 BUDGET ACTUAL RECEIVED VARIANCE ACTUAL $316,189 $163,222 51.62% (152,967) $163,222 $6,359 $5,982 94.07% (377) $6,659 322,548 169,204 52.46% (153,344) 169,881 0 1,946 #DIV/0! 1,946 $1,879 316,181 316,181 100.00% (0) $235,221 0 5,870 #DIV/0! 5,870 $6,570 0 4,120 #DIV/0! 4,120 $0 9,713 19,653. 202.33% 9,940 $40,686 48,729 0 0.00% (48,729) . $0 316,431 321,120 101.48% 4,689 $316,431 115,890 0 0.00% (115,890) $117,757 14,000 10,551 75.36% (3,449) $10,640 22,981 16,813 73.16% (6,168) $18,579 0 0 0.00% 0 $35,116 0 0 0.00% 0 $1,257 0 373,384 0.00% 373,384 $83,589 843,925 1,069,638 126.75% 225,713 867,725 1,166,473 1,238,842 106.20% 72,369 1,037,606 83,432 105,931 126.97% 22,499 71,334 4,930 1,972 40.00% (2,958) 4,462 88,362 107,903 22.11% 19,541 75,796 TOWN OF WATERFORD STATEMENT OF REVENUES COMPARED TO ANTICIPATED FOR FISCAL YEAR 2021-2022, THROUGH FEBRUARY 28, 2023 WITH COMPARATIVE ACTUAL AMOUNTS FOR FISCAL YEAR 2020-2021, THROUGH FEBRUARY 28,2022 FAVORABLE FISCAL (UNFAVORABLE) FISCAL FISCAL YEAR FISCAL FISCAL YEAR YEAR 2022-2023 YEAR YEAR 2022-2023 2022-2023 PERCENT 2022-2023 2021-2022 BUDGET ACTUAL RECEIVED VARIANCE ACTUAL GENERAL GOVERNMENT INTEREST & LIENS 321,563 243,339 75.67% (78,224) 183,062 INTEREST ON INVESTMENTS 110,000 1,293,839 1176.22% 1,183,839 62,028 RECREATION & PARKS 75,000 171,846 229.13% 96,846 155,595 BUILDING INSPECTOR 350,000 445,857 127.39% 95,857 341,108 LICENSE, FEE, PERMIT, FINE 40,159 13,715 34.15% (26,445) 19,164 LIBRARY 0 218 #DIV/0! 218 0 WATER MAIN ASSESSMENTS 0 16,501 #DIV/0! 16,501 44] SALE OF VEHICLES 0 683 #DIV/0! 683 0 SALE OF EQUIPMENT 0 11,978 #DIV/0! 11,978 557 SCRRRA REBATE 0 0 #DIVA! 0 2,487 NL RADIO COMM. NETWORK USE FEE 72,000 0 0.00% (72,000) 72,221 ALARM PENALTIES 0 0 #DIV/0! 0 50 BULKY WASTE FEES 70,000 68,306 97.58% (1,694) 69,794 MISCELLANEOUS 69,306 82,407 118.90% 13,101 39,251 CONVEYANCE TAX 200,000 301,643 150.82% 101,643 296,139 EMS-REG COMM CTR FEES 6,000 3,000 50.00% (3,000) 3,000 SEWER ASSESSMENTS 0 0 #DIv/0! 0 611 PLANNING& ZONING, ZBA, CONSRV COMM 38,500 46,515 120.82% 8,015 26,368 TOWN CLERK FEES 200,000 100,129 50.06% (99,871) 157,060 LIENS -COLLECTED BY UTILITY COMMISSION 0 2,780 #DIV/0! 2,780 3,320 TIPPING FEES 200,000 138,203 69.10% (61,797) 157,298 RECYCLING 25,000 40,655 162.62% 15,655 28,507 COST SHARING PRR 0 187,367 #DIV/0! 187,367 83,722 TRANSFERS FROM OTHER FUNDS 0.00 154,843 #DIV/0! 154,843 5,814 TRANSFERS IN-PY ENCUMBRANCES 0 4 #DIVv/0! 4 5,561 EUGENE O'NEILL GATE/LEASE REVENUE 10,000 0 0.00% (10,000) 9,159 AMBULANCE OPERATING SUBSIDY 0 0 #DIV/0! 0 6,000 YSB BOE CLERICAL STIPEND 5,000 5,000 100.00% 0 5,000 RENTAL OF BUILDINGS 75,000 83,167 110.89% 8,167 78,828 SENIOR SERVICES 10,796 8,959 82.98% (1,837) 29,868 VERSA KART/BLUE BOXES 5,000 5,090 101.80% 90 7,335 CIRMA MEMEBERS EQUITY DISTRIBUTION 0 0 #DIV/0! 0 96,057 SUB TOTAL 1,883,324 3,426,043 181.91% 1,542,719 1,945,405 TOTAL OTHER SOURCES 1,971,686 3,533,946 179.23% 1,562,260 2,021,201 PROPERTY TAXATION CURRENT PROPERTY TAX 95,943,064 96,052,373 100.11% 109,309 93,303,822 PRIOR YEAR TAXES 300,000 254,867 84.96% (45,133) 41,957 TOTAL PROPERTY TAXATION 96,243,064 96,307,241 100.07% 64,177 93,345,779 TOTAL REVENUES 99,381,223 101,080,028 101.71% 1,698,805 96,404,586 Insurance Administration Fund Balance Sheet February 28, 2023 Assets Cash and Cash Equivalents 10,116,125 Due From Other Funds 81,292 Total Assets 10,197,417 Liabilities Accrued Liabilities (IBNR) 1,085,000 Advance Payments 20,036 Total Liabilities 1,105,036 Net Assets Unrestricted $9,092,381 Total Net Assets $ $9,092,381 FIFTEEN ROPE FERRY ROAD WATERFORD, CT 06385-2886 To: From: Date: Subject: Board of Finance Members ‘Town Accountant vy Match 8, 2023 Status of General Fund Unassigned Balance Unassigned Fund Balance: Unassigned balance 06/30/22 23,004,117 Applied as additional appropriations through 02/28/23 (6,125,236) Projected revenues in excess of (less than) budgeted through 02/28/23 3,137,574 Estimated Ending Unassigned Balance 23,016,455 PHONE: 860-442-0553 www.waterfordct.org FIFTEEN ROPE FERRY ROAD WATERFORD, CT 06385-2886 PHONE: 860-442-0553 www.waterfordct.org Date: February 28, 2023 To: Finance Director From: The Town Accountant Subject: Status of Contingency Fiscal Year 2023 Contingency Fund, Line item 10121-59010: 07/01/22 Appropriation 265,000 Transferred through 02/22/23 (79,235) Balance 185,765 A ag sap Ltt _ Virginia Bi Bielucks Page 1 FISCAL YEAR 2022-2023 CONTINGENCY TRANSFERS & BALANCE BOARD TRANSFER ORG OBJECT DESCRIPTION OF FINANCE RTM AMOUNT BALANCE BALANCE 07/01/22 $265,000.00 10138 55898 TRANSFER OUT TO CURRENT YEAR CAPITAL-DE-ESCALATION& COMMUNICATION TECHNOLOGY 7/20/2022 N/A $775.00 $264,225.00 10138 55897 TRANSFER OUT TO CURRENT YEAR CAPITAL-CELL BENCH SAFETY OVERLAY 9/7/2022 N/A $2,496.00 $261,729.00 10138 55907 TRANSFER OUT TO CURRENT YEAR CAPITAL-PAGERS UPGRADE/REPLACEMENT 1/11/2023 N/A $25,000.00 $236,729.00 10123 53070 AUTO REPAIRS FIRE SERVICES 2/22/2023. N/A $40,000.00 $196,729.00 10102 51320 ELECTION ACTIVITIES -ROV 2/22/2023 N/A $8,582.00 $188,147.00 10102 51920 FICA-ROV 2/22/2023 N/A $657.00 $187,490.00 10102 52070 REIMBURSABLE EXPENSES-ROV 2/22/2023 N/A $125.00 $187,365.00 10102 53020 OTHER SUPPLIES-ROV 2/22/2023 N/A $1,600.00 $185,765.00 ($79,235.00) $185,765.00 Page 2