Genesee
County Road Commission
Adopted Budget
FISCAL YEAR ENDING SEPTEMBER 30, 2012
Summary |
| |
Account Description |
Amount |
| Revenues |
|
|
| |
Federal Revenues |
$ 6,636,055 |
| |
Michigan Transportation Funds |
18,650,673 |
| |
State Revenues |
- |
| |
County Raised Revenues |
4,815,453 |
| |
Miscellaneous Revenues |
50,000 |
| |
State Highway Funds |
5,050,000 |
| |
Other Revenues |
11,764,172 |
| |
TOTAL REVENUES |
46,996,353 |
| |
APPROPRIATION OF FUND BALANCE |
8,058,648 |
| |
|
|
| |
TOTAL REVENUES
& APPROPRIATION OF FUND BALANCE |
$55,055,001 |
| |
|
|
| Expenditures |
|
|
| Departmental: |
|
|
10 |
Commissioners |
$ 32,900 |
15 |
Engineering |
1,972,522 |
20 |
Maintenance |
14,754,730 |
30 |
Equipment & Facilities |
6,458,910 |
60 |
Personnel & Safety |
397,294 |
70 |
Finance |
341,603 |
81 |
Administration |
317,206 |
85 |
Planning & IS |
631,435 |
| |
|
|
| |
TOTAL DEPTMENTAL
EXPENDITURES |
$24,906,600 |
| |
|
|
| Other: |
|
|
90 |
Non-Departmental |
$ 14,782,861 |
91 |
Road Projects |
15,365,540 |
| |
|
|
| |
TOTAL OTHER
EXPENDITURES |
$30,148,401 |
| |
|
|
| |
TOTAL EXPENDITURES |
$55,055,001 |
Genesee
County Road Commission
Adopted Budget
FISCAL YEAR ENDING SEPTEMBER 30, 2011
Summary |
| |
Account Description |
Amount |
| Revenues |
|
|
| |
Federal Revenues |
$ 8,300,509 |
| |
Michigan Transportation Funds |
18,650,673 |
| |
State Revenues |
- |
| |
County Raised Revenues |
7,609,469 |
| |
Miscellaneous Revenues |
60,000 |
| |
State Highway Funds |
5,507,493 |
| |
Other Revenues |
13,148,296 |
| |
TOTAL REVENUES |
53,276,440 |
| |
APPROPRIATION OF FUND BALANCE |
9,762,245 |
| |
|
|
| |
TOTAL REVENUES
& APPROPRIATION OF FUND BALANCE |
$63,038,685 |
| |
|
|
| Expenditures |
|
|
| Departmental: |
|
|
10 |
Commissioners |
$ 32,900 |
15 |
Engineering |
1,992,318 |
20 |
Maintenance |
11,364,800 |
21 |
State Trunkline Maintenace |
4,404,793 |
22 |
State Specials |
332,700 |
30 |
Equipment & Facilities |
5,754,419 |
60 |
Personnel & Safety |
395,425 |
70 |
Finance |
368,542 |
81 |
Administration |
332,506 |
85 |
Planning & IS |
463,935 |
| |
|
|
| |
TOTAL DEPTMENTAL
EXPENDITURES |
$25,442,338 |
| |
|
|
| Other: |
|
|
90 |
Non-Departmental |
$ 14,473,905 |
91 |
Road Projects |
23,122,442 |
| |
|
|
| |
TOTAL OTHER
EXPENDITURES |
$37,596,347 |
| |
|
|
| |
TOTAL EXPENDITURES |
$63,038,685 |
|