37
|
SPECIAL FUNDS
|
|
|
FEDERAL FUNDS
|
|
|
Revenues
|
Collected
|
|
Revenues
|
Collected
|
Estimated
|
Fiscal Year Ended
|
June 30, 1984
|
Estimated
|
Fiscal Year Ended
|
June 30, 1984
|
Budget
|
|
|
Budget
|
|
|
Revenues 1984
|
|
Excess or
|
Revenues 1984
|
|
Excess or
|
Fiscal Year (1)
|
Amount
|
Deficiency ( )
|
Fiscal Year (1)
|
Amount
|
Deficiency ( )
|
|
|
|
|
|
|
101,991
|
63,952
|
(38,039)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,100,000
|
4,282,962
|
3,182,962
|
|
|
|
|
2,885,126
|
2,885,126
|
|
$ 145,113
|
$ 145,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,000
|
8,337
|
2,337
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 912,333
|
831,566
|
(80,767)
|
59,146
|
41,250
|
(17,896)
|
|
|
|
667,579
|
366,019
|
(301,560)
|
|
|
|
|
|
|
866,000
|
692,386
|
(173,614)
|
237,347
|
233,628
|
(3,719)
|
|
|
|
425,000
|
269,724
|
(155,276)
|
12,847,539
|
14,183,544
|
1,336,005
|
|
|
|
8,730,906
|
8,730,906
|
|
65,000
|
8'5,814
|
20,814
|
1,789,550
|
2,169,856
|
380,306
|
1,000
|
2,558
|
1,558
|
|
|
|
|
|
|
360,434
|
331,755
|
(28,679)
|
24,000
|
37,281
|
13,281
|
198,050
|
144,300
|
(53,750)
|
170,625
|
|
(170,625)
|
164,884
|
|
(164,884
|
36,601,429
|
21,730,092
|
(14,871,337)
|
|
|
|
275,000
|
329,765
|
54,765
|
|
|
|
43,611
|
41,017
|
(2,594)
|
|
|
|
5,621,504
|
4,527,929
|
(1,093,575)
|
|
|
|
3,341,748
|
|
(3,341,748)
|
|
|
|
6,174,936
|
5,909,310
|
(265,626)
|
|
|
|
699,736
|
903,250
|
203,494
|
582,352
|
225,332
|
(357,020)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
160,000
|
213,970
|
53,970
|
32,400
|
134,812
|
102,412
|
|
|
|
453,441
|
225
|
(453,216)
|
|
|
|
2,311,856
|
9,936,653
|
7,624,797
|
1,540,860
|
3,196,761
|
1,655,901
|
|
|
|
2,610,560
|
641,734
|
(1,968,826)
|
8,800,000
|
6,612,227
|
(2,187,773)
|
355,693,000
|
267,527,889
|
(88,165,111)
|
|
|
|
3,421,827
|
3,410,031
|
(11,796)
|
35,600,000
|
42,351,966
|
6,751,966
|
|
|
|
93,434
|
|
(93,434)
|
45,372
|
180,451
|
135,079
|
47,022,000
|
48,573,965
|
1,551,905
|
74,559,999
|
53,094,460
|
(21,465,539)
|
EXHIBIT A-2—Continued
|
|