For Appropriation/Expenditure Report pursuant to 5 GCA §10306
Government of Guam
(2017 1st Qtr) Appropriation/Expenditure Report
(Run Date May 08, 2017)
 
MAYOR'S COUNCIL
Fund Object Category Appropriations YTD Allotment Expenditures Outstanding Encumbrances Funds Available Unalloted Balance
GENERAL FUND REGULAR SALARY 4,122,627.00 2,216,691.00 1,483,893.21 0.00 732,797.79 1,905,936.00
FRINGE 1,281,795.00 549,343.00 545,820.42 0.00 3,522.58 732,452.00
CONTRACT 101,049.29 101,049.29 205.00 28,756.75 72,087.54 0.00
BLDG RENT 2,000.00 2,000.00 0.00 2,000.00 0.00 0.00
SUPPLIES 246,596.46 246,596.46 1,037.58 80,495.70 165,063.18 0.00
EQUIPMENT 60,439.28 63,439.28 995.50 0.00 62,443.78 -3,000.00
MISCELLANEOUS 721,917.76 718,917.76 5,632.47 94,410.55 618,874.74 3,000.00
POWER UTILITY 5,297.18 5,297.18 0.00 5,297.18 0.00 0.00
WATER UTILITY 11,078.41 11,078.41 0.00 11,078.41 0.00 0.00
TELEPHONE 2,879.44 2,879.44 0.00 2,879.44 0.00 0.00
GENERAL FUND Fund Totals: 6,555,679.82 3,917,291.82 2,037,584.18 224,918.03 1,654,789.61 2,638,388.00
FEDERAL GRANT FUND CONTRACT 279,888.17 279,888.17 37,530.80 24,950.00 217,407.37 0.00
SUPPLIES 0.00 0.00 0.00 0.00 0.00 0.00
EQUIPMENT 5,601.00 5,601.00 0.00 0.00 5,601.00 0.00
MISCELLANEOUS 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL 0.00 0.00 0.00 0.00 0.00 0.00
FEDERAL GRANT FUND Fund Totals: 285,489.17 285,489.17 37,530.80 24,950.00 223,008.37 0.00
TOURIST ATTRACTION REGULAR SALARY 1,406,224.00 0.00 0.00 0.00 0.00 1,406,224.00
FRINGE 598,170.00 0.00 0.00 0.00 0.00 598,170.00
TRAVEL 100,505.57 100,505.57 2,737.35 0.00 97,768.22 0.00
CONTRACT 882,993.25 897,373.13 10,739.16 352,518.05 534,115.92 -14,379.88
BLDG RENT 113,034.00 113,034.00 27,439.30 85,594.70 0.00 0.00
SUPPLIES 1,222,424.54 1,216,832.42 59,031.24 322,633.82 835,167.36 5,592.12
EQUIPMENT 273,675.31 274,675.31 314.99 6,493.10 267,867.22 -1,000.00
DRUG TESTING CHARGES 7,936.50 5,636.50 200.00 0.00 5,436.50 2,300.00
MISCELLANEOUS 343,153.48 349,802.64 9,386.41 57,166.28 283,249.95 -6,649.16
POWER UTILITY 776,323.78 776,323.78 101,875.50 654,448.28 20,000.00 0.00
WATER UTILITY 336,439.25 336,439.25 46,992.87 249,446.38 40,000.00 0.00
TELEPHONE 221,267.13 207,130.21 20,930.97 140,668.45 45,530.79 14,136.92
CAPITAL 138,553.03 138,553.03 0.00 0.00 138,553.03 0.00
TOURIST ATTRACTION Fund Totals: 6,420,699.84 4,416,305.84 279,647.79 1,868,969.06 2,267,688.99 2,004,394.00
TERRITORIAL HIGHWY REGULAR SALARY 1,479,328.00 0.00 0.00 0.00 0.00 1,479,328.00
FRINGE 598,171.00 0.00 0.00 0.00 0.00 598,171.00
TELEPHONE 1,338.64 1,338.64 0.00 1,338.64 0.00 0.00
TERRITORIAL HIGHWY Fund Totals: 2,078,837.64 1,338.64 0.00 1,338.64 0.00 2,077,499.00
VILLAGE STREETS FUND REGULAR SALARY 0.00 0.00 0.00 0.00 0.00 0.00
OVERTIME SALARY 0.00 0.00 0.00 0.00 0.00 0.00
FRINGE 0.00 0.00 0.00 0.00 0.00 0.00
TRAVEL 0.00 0.00 0.00 0.00 0.00 0.00
CONTRACT 170,479.99 170,479.99 0.00 2,731.93 167,748.06 0.00
BLDG RENT 0.00 0.00 0.00 0.00 0.00 0.00
SUPPLIES 157,609.20 157,609.20 0.00 2,031.63 155,577.57 0.00
EQUIPMENT 43,216.54 43,216.54 0.00 0.00 43,216.54 0.00
DRUG TESTING CHARGES 0.00 0.00 0.00 0.00 0.00 0.00
MISCELLANEOUS 13.15 13.15 0.00 13.15 0.00 0.00
POWER UTILITY 2,752.45 2,752.45 0.00 2,752.45 0.00 0.00
WATER UTILITY 32,369.02 32,369.02 0.00 32,369.02 0.00 0.00
TELEPHONE 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL 96,320.04 96,320.04 0.00 0.00 96,320.04 0.00
VILLAGE STREETS FUND Fund Totals: 502,760.39 502,760.39 0.00 39,898.18 462,862.21 0.00
RECYCLING REVOLVING FUND CONTRACT 11,527.01 11,527.01 0.00 0.00 11,527.01 0.00
RECYCLING REVOLVING FUND Fund Totals: 11,527.01 11,527.01 0.00 0.00 11,527.01 0.00
UNRESERVED FUND BALANCE FUND CONTRACT 66,137.00 66,137.00 0.00 0.00 66,137.00 0.00
SUPPLIES 0.00 0.00 0.00 0.00 0.00 0.00
EQUIPMENT 0.00 0.00 0.00 0.00 0.00 0.00
MISCELLANEOUS 0.00 0.00 0.00 0.00 0.00 0.00
CAPITAL 0.00 0.00 0.00 0.00 0.00 0.00
UNRESERVED FUND BALANCE FUND Fund Totals: 66,137.00 66,137.00 0.00 0.00 66,137.00 0.00
HOST COMMUNITY FUND MISCELLANEOUS 300,000.00 300,000.00 0.00 0.00 300,000.00 0.00
HOST COMMUNITY FUND Fund Totals: 300,000.00 300,000.00 0.00 0.00 300,000.00 0.00
LIMITED GAMING FUND CONTRACT 142,196.85 142,196.85 0.00 16,234.00 125,962.85 0.00
SUPPLIES 9,109.75 9,109.75 0.00 4,000.00 5,109.75 0.00
EQUIPMENT 4,000.00 4,000.00 0.00 0.00 4,000.00 0.00
MISCELLANEOUS 19,637.15 19,637.15 0.00 0.00 19,637.15 0.00
CAPITAL 0.00 0.00 0.00 0.00 0.00 0.00
LIMITED GAMING FUND Fund Totals: 174,943.75 174,943.75 0.00 20,234.00 154,709.75 0.00
MAYOR'S COUNCIL TOTALS: 16,396,074.62 9,675,793.62 2,354,762.77 2,180,307.91 5,140,722.94 6,720,281.00
 
 
  Appropriations YTD Allotment Expenditures Outstanding Encumbrances Funds Available Unalloted Balance
GRAND TOTALS: 16,396,074.62 9,675,793.62 2,354,762.77 2,180,307.91 5,140,722.94 6,720,281.00


*** Data contained herein are subject to change, as additional reconciliations are performed. ***