|
DEBT SERVICE FUNDS SUMMARY
<br />REVENUE BUDGET
<br />10/21/2013
<br />10/21/2013
<br />ACCT
<br />2010
<br />2011
<br />2012
<br />2013
<br />10114/13
<br />2014
<br />%
<br /># ACCOUNT DESCRIPTION
<br />ACTUAL
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />ACTUAL
<br />Proposed
<br />CHANGE
<br />PROPERTY TAXES
<br />31001 CURRENT TAXES
<br />$49,570
<br />$46.965
<br />$44,786
<br />$50,700
<br />$24,699
<br />$50,100
<br />-118%
<br />31002 DELINQUENT TAXES
<br />$383
<br />($359)
<br />$3,197
<br />$0
<br />$1.418
<br />$0
<br />0.00%
<br />31003 FISCAL DISPARITY TAX
<br />$143
<br />$519
<br />$3,779
<br />$0
<br />$186
<br />$200
<br />0 00%
<br />31004 PENALTIES & INTEREST
<br />$0
<br />($47)
<br />($2,774)
<br />$0
<br />$0
<br />$0
<br />0 00%
<br />TOTAL PROPERTY TAXES
<br />$50,096
<br />$47,078
<br />$48,988
<br />$50,700
<br />$26,303
<br />$50,300
<br />-0 79%
<br />SPECIAL ASS_,S�MENTS
<br />36101 SPECIAL ASSESSMENTS
<br />55,642
<br />53,696
<br />67.183
<br />55,241
<br />41.623
<br />56,655
<br />2.56%
<br />36102 DELINQUENT SPECIAL ASSESSMENTS
<br />0
<br />570
<br />11,189
<br />0
<br />0
<br />0
<br />0.00%
<br />36103 PENALTIES & INTEREST
<br />18,009
<br />15,575
<br />1,977
<br />9,541
<br />0
<br />0
<br />-100.00%
<br />36104 SPECIAL ASSESSMENTS - PREPAID/SNR
<br />0
<br />3,534
<br />15,020
<br />0
<br />0
<br />0
<br />0.00%
<br />TOTAL FINES & FORFEITS
<br />$73,650
<br />$69,841
<br />$80.349
<br />$64,782
<br />$41,623
<br />$56,655
<br />•12.55%
<br />MISCELLANEOUS
<br />36210 INTEREST EARNINGS
<br />39000 MISCELLANEOUS
<br />39200 BOND PROCEEDS
<br />39300 TRANSFERS IN
<br />4,231
<br />0
<br />0
<br />0
<br />3.244
<br />0
<br />0
<br />0
<br />4,068
<br />0
<br />0
<br />0
<br />2,342
<br />0
<br />0
<br />0
<br />1,473
<br />0
<br />0
<br />0
<br />3,272
<br />0
<br />0
<br />0
<br />39.71%
<br />0.00%
<br />0.00%
<br />0.00%
<br />TOTAL MISCELLANEOUS
<br />$4.231
<br />$3,244
<br />$4,068
<br />$2,342
<br />$1,473
<br />$3,272
<br />39.71%
<br />TOTAL REVENUES
<br />$127,977
<br />$120,163
<br />$133,405
<br />$117.824
<br />$69,399
<br />$110,227
<br />-6.45%
<br />EXPENDITURE BUDGET
<br />CAPITAL OUTLAY
<br />601 BOND PRINCIPAL
<br />91.179
<br />98.276
<br />100,452
<br />102,710
<br />379,922
<br />15,000
<br />-85.40%
<br />602 BOND INTEREST
<br />58,203
<br />54,539
<br />50,688
<br />46,754
<br />46,755
<br />32,955
<br />-29.51%
<br />603 FISCAL AGENT FEES
<br />550
<br />550
<br />550
<br />650
<br />2,233
<br />550
<br />-15.38%
<br />701 MISCELLANEOUS
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0.00%
<br />720 TRANSFERS OUT
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0.00%
<br />TOTAL CAPITAL OUTLAY
<br />$149,932
<br />$153,365
<br />$151,690
<br />$150.114
<br />$428,910
<br />$48,505
<br />-67 69%
<br />TOTAL EXPENDITURES
<br />$149,932
<br />$153.365
<br />$151,690
<br />$150.114
<br />$428,910
<br />$48,505
<br />-67 69%
<br />FUND BALANCE - JANUARY 1 $376.805 $354,850 $321,648 $303,363 $303,363 ($56,148)
<br />EXCESS REVENUE OVER EXPENDITURES ($21,956) ($33,202) ($18,285) ($32,290) ($359,511) $61,722
<br />FUND BALANCE - DECEMBER 31 $354.860 $321.648 $303.363 $271,073 ($56.148) $5.574-97.94%
<br />6W
<br />
|