01.01.2015 Views

June 15, 2009 - District of Mission

June 15, 2009 - District of Mission

June 15, 2009 - District of Mission

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Municipal Forest - 50th Year Anniversary<br />

134<br />

SCHEDULE 2<br />

Statement <strong>of</strong> Financial Activities - by Fund<br />

for the year ended December 31<br />

Operating Funds<br />

General Water Sewer Reserve Accts<br />

Revenues<br />

Taxation, Grants in Lieu, Utility Taxes (Net) $ 24,172,619 $ 14,993 $ 55,796 $ -<br />

Sales <strong>of</strong> Services 5,358,083 - -<br />

User Rates, Rentals, and Other Fees 1,068,688 3,526,003 3,033,736 -<br />

Permits and Licenses 896,189 -<br />

Return on Investments 399,504 39,465 32,316 -<br />

Contributions from Other Gov'ts & Agencies 2,377,074 72,079 - -<br />

Municipal Forestry 1,979,<strong>15</strong>6 -<br />

Other Revenue 1,928,403 31,311 35,667 590,701<br />

38,179,716 3,683,851 3,<strong>15</strong>7,5<strong>15</strong> 590,701<br />

Expenditures<br />

General Government Services 5,201,440<br />

Parks, Recreation, and Cultural Services 5,537,180<br />

Planning and Economic Development 1,207,219 -<br />

Protective Services 11,367,435<br />

Public Health and Welfare 186,176<br />

Sanitation and Waste Removal 2,318,144 -<br />

Transportation Services & Public Works 5,681,836<br />

Municipal Forestry 2,260,851 -<br />

Water and Sewer 1,833,485 1,872,210<br />

Long Term Debt Interest 858,082 193,541 <strong>15</strong>8,834<br />

Development Corporation<br />

34,618,363 2,027,026 2,031,044<br />

Excess (Deficiency) <strong>of</strong> Revenues Over Expenditures 3,561,353 1,656,825 1,126,471 590,701<br />

Debt<br />

Long-Term Debt Principal Repaid (590,542) (584,003) (86,495)<br />

Long-Term Debt Actuarial (80,781) (31,311) (35,667)<br />

Excess (Deficiency) Before Transfers 2,890,030 1,041,511 1,004,309 590,701<br />

Transfers From (To)<br />

Development Corporation 25,000 - -<br />

Operating Funds/Reserve Accounts (1,034,085) 49,685 (1,132) 780,625<br />

Reserve Funds (1,606,979) (1,091,196) (1,003,177) -<br />

Appropriated Surplus 34,143 - -<br />

Subtotal Transfers (2,581,921) (1,041,511) (1,004,309) 780,625<br />

Increase (Decrease) in Financial Equity $ 308,109 $ - $ 1,371,326<br />

Financial Equity, Beginning <strong>of</strong> Year $ 2,133,193 $ 830,048 $ 697,701 $ 4,574,149<br />

Surplus for the Year 308,109 -<br />

Dividends Declared -<br />

Transfers from Surplus (34,143) -<br />

Transfers to Equity 1,371,326<br />

Financial Equity, End <strong>of</strong> Year $ 2,407,<strong>15</strong>9 $ 830,048 $ 697,701 $ 5,945,475<br />

2008 Annual Report - <strong>District</strong> <strong>of</strong> <strong>Mission</strong>

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!