Adopted

 Projected

Projected

Budget

Budget

Budget

2008/09

2009/10

2010/11

Revenues

3,360,062

3,454,230

3,461,490

Expenditures

3,355,762

3,392,280

3,470,605

Increase/(Decrease)

4,300

61,950

(9,115)