Long-Term Financial Plan~•
...
~ ~
.r ~
b "~
~ ~
City of Atlantic Beach
Long-Term Financial Plan
~- ~ ~' `~-
Sid
.
~
r'` µ~
•~
S~
1~ _ _ -. `)
-~
~~,~
Fiscal Year 2003-2004
Ise
City of Atlantic Beach
General Fund
Total Revenues and Expenditures
15
10
L N
~ O
5
0
, , , , , , , , , , , , ,
N N N N N N N N N N N N N
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 .~ -~ ~~
-~ N W ~ tJt 07 'V 00 to O -~ N W
Revenues ~ Capital Outlay
~ Personal Services D Transfers Out
~ Operating Expenses
153
N 0 0 W N N N m O N m Of m m m m N r N M
W m M O
m W b O O M Q
m b M r
t0
A m 1f1 Ol m m N
W A
r W
tD W V m W N m ~
W m m M N m W 0 ID
~ N
t0 a W a t0 m M N W ~
m
W M N m m r r
m m ~- S O W
~ t 0 m r r O V W b W W b
N
t0 N t D
Y] W O r r M m
N M r V Y D
m
M _
r N N N W O
V Y
M b M m m N r m m
m ~~ N r N r m
M W M M M W m ~ V M
M W
N M ~t r r N ~ r
m N~ N 10 N m~ ~ N N M YD rM N
LL
d M W IO r~ r M m O r m m V' O M IO r 10 m
N N
r m y r
m ~ YD r In N ~
~~ Y m 10
m
~ N 7 r M 0 O
b m m N YD
m O IO m M tp M M O
M r O W< m V N m
W N m O m m ~ M O a W.
10 m N 10 m
tf) N ~ O m r m W m r v m ~ m m O W tD W
M r r W
< O m m m O r
N N m M W ~.
O
M N m~ 0 0 v r b m
m In ~ r v m ~ N m
m ~ v o r N r •
W W N M m m r~ v a
N W
N o a m r N ~ r
t0 N ~ W V N h ~ ~ N M V r M ~
O ~
d LL
O
r b m b Y a 0
N
N
M N W S O W
W
r
M
•
~ m N
m W
m m~ ~
~ f m 0 ~
W
d
m m N r M b~ r M N
m ~ l() ~ W m b m V
m W
W tD M m N V 10 V N t0
O N m Y N_ ~ m W
N m r N 7 b N M v v r O W N Y r W
M
M N O M
bN W t0 m N~
M YN
m
r Y)KhN 0710 m
m bmmMOmmY)
~~70>10~r b
m W ~N b MmN< t0
O
M r ~T IOm Nor
N N ~ b
_
~ O N er ~ ~- ~ N M V r M c
O Y
as
r
NrlnWrvv
W
m
m W
Inmr W mm
m
r
W
o
Y _
o to
b W O
rrmin
r r 0~
to
O
M Q m m W M r N
I p M W
' N
' O
N V
W _
m M N N~ ~
O m N 0~ W p m O
M O m N M W .- W M m M
r
m ~
V
V
M b m M m m< m 10 M M 7 M~< t0 m O N m m
m N m M r m
In O r m
b
M W M r O W~ M m N b Y m M V O~ r
M~~f rm.-r b
N m r
O O M ObNO N
O
C~ N
M ~ ~Ym~~r
N N ~ O M
~ N Y ~ ~-- ~ M M ~l r M ~
y } ~
d LL
~
~ O m~ M Y ~
M
r
Q M N O m r M N
O
r
r
M
~ M r
V Of r
r r M M
~ N m 0
O
V
t0 ti7 r M 0 ~ sf W
m r r
t D ~ V r~ M m N Of
t o t o M h W m N Y ~
W N
N r m 0 m m~ M M 01
W M m 0 14 m
Y
~
~ ~ m t0 O m m ~ to ~ A
W m
M W W t0
Iclr O N W b
W MM r
r
N m
Y N W 1
r m N In Ytf1 Nr W N
N ~< m N ~ r A
W N N W N N r~ M Y W
W
O O 10
M N~ M b r
b N ~ O V N V ~ ~ O M N Y m M O
y }
d LL
a
N O Of W N M
b
r w m r m b m W
~
O
r
Y
m
M b
m0 r
O r m m
Nvlnm
~
M ~Y'1 mbmv
"~ N~ m a
t 0 n
N vNInlnln O M
O E M c 0 N r r m M t 0 W f D M N O m m r i 7
b N N m ~
mON~In W a Ol Or W (M vrm
m W
N m
N r W 'pM V m
M N h
t t l
W N m I p W W W
W I A r~ m m O W M
~ ~ M~ b O m m
~ b m m W b M N M d
L 4 tD
M O V M N ~ ~ m
lf) N ~ N
~ M N a ~ ~ O ~ M N M
r m M O
l0 ~ ~ ~
O. LL
t0 M W IO at 0 M~ A N e m O r m~ W O/ W
N
N O
M N M N
mb 10 b N N W
rNO W Q
N
10 01 W OmmMm
m ~ M
W O
O tO
t0 W rmb W Mom
m m r M m M i() O O O t0 m W t0 N ~ M N O
~ t0
o ~
M ~
mtooir W Yb mmriai W rir o
A W
N
W bN
M N tD niorr
m N M c
h
Z O N W W~ m r r r
M
~ ~ m Y
W t0
r a O~ m m m~ 0
~ ~ M N Iq O W ~! 10 m M m
' 4
~„~ ~ r
O V N~
sF
W
O
~
N ~ ~
O
~ M a
N m M C
~
~
LL
m
a
Cs
~
OIMbN mr
N
M _
~b W m W Y
Nr W W
m
M
t9
YD
10
mr M
mm W
OmY m
~Inmm
C
t+.
V L 3 r
N NO W NN~M
~Itlrvmmm N
O~ W
~ mrr
~~1n mOlmmM b 1D t0 W m ~' NNNY rs
d
LL N m m W V a O m O M
r r M W tq m m m
~mMb sf mr N
b
tD O
N O W M
Of N r O N m m
m Nmm n
It
C C
l a m
V mm r N r mb
N M~~ ~ ~ m W
Y D O O ~ M ~ V W m m N N_ m i n O O ~ N M a
~
~ Q
a ~ ~ N ~ W ~ N < ~ W V N ~ ~ m M O
~+ ° }
Q ~p c
a LL
~
C V Ve to MMMVIn oln V o vNM~Mrlnv
M m W ~ m
t 0 e
r
r W M o
M M O mov W
M m M a
t l
C V ~ I t) W M M N Y
10O V' W
O Y
b ~ O
mONYOmO~ M N N M~ m ~tO Om a
L.
b t0
M m ~ ~ W
O N N N W O m W N Y] M M N~ m M 0
M m 0
M O
iD N
m M m N
N N O N b r N
N M Y It) C
Y
W W r ~ m 10 m M
m
M
- V'
N O
r V m
Y
rn~MOMW a N v m W r mON~ n
U v gy
•
MM~ W M ~ ~ W _
V N ~ M N M O
C O O V Y N ~ c r
~ d LL
~ r R W m~Tr 01t) r Y ~~~--mbbT ~
N m
N
O t0
~ MM V
W b r MMrb
'~t V IO m a
C
V H M O I[) W '- r
10
r N r
m m ~ N r m O m
'7rbm10a 0~ ~ O t0 NN t0 ObOf b e
~
c 10
O ~
m~Om
Md'r N~70 r r Y mmb m~Ol ~ r M
W N~ A
<n m W r~N
MQO m ~
C
0 O O mRYmNN tD m
O ~ NNMr~NN
W ~ M m M W 0 r
b O
1~ a m m O m W N r Y
J
a N N M O M ~ .- m W W V N ~ V b N i
.p O t0 Y N ~ m V
~ ~ M ~
7
LL
m
O
W
b N r 0 0 0 W N m
W t0
O 10
b r
O M M M
O Q 10 b M r
M W m Y
i
O lp t
0 M m Y
m
- I
W YD
O m ~ m m r M m
~ M~ In M O ~ m M N LO ~ ~ m r m m 0 f
V tq q 0
W A N . r W ~ M m V' N m _
f O O O m O b m b i
r V
W V' b m t0 O to ~
W rmNYmr V
a- m
M YbNNY m Or M Oa O my M In r Ol
- N t
t
m N W M W ~ ~ r' r b W M~ M ~ m O r t0 N .- O m m 0 .
M
t? b M ~ r N V ~ r b N M N M M 1
b }
~
W LL
MOrm7mN
O
M W InNm W tnr
W
N
W
N
O _
O N
N m M _
InY W
r v W
<
m m m m 0 O N
b M
N m~ m M N 0 10 0
N m M N l p ~ m W Y O m O r N r N M r
r M ~ O m m b r
r W W~~ m m Oi ~
~
~
W
t0
W ~
to ~ m O C 0
M r 0 0 t
O O m m ^ N~ O
O b ] m M ~ N
O
P
N ~ M r r W O N ~ N O N b b b N W i
~ N 01 N W T M m M r tp N M N M N 1
7 4 10 M ~ r N
~
V
LL
Q
m O
N m N M O O N N N ~ m m N m m Y C ~ m M N
O O m N N W OI
NMMr
1
N _
~00m m M M N
O tti
M Nmr mr MmN
N m m Of N N W r A
t0 tD
!'f A r 0 M ~ O m 10 1
M
N N m O1 O d a f0
r W r ~ M M.- O
10 N M bYMO arm W t9
W
O Mm M
ab M m mf`
O MbM ~
1
O NtOT~rM N M
M vrOf lt>NNmv
N N M r W b M
N b r r M M O Y Y M 1
m ~
7 Q M
O M N W ~ ~ M m
M '- W
m M t0 b ~ M M N 1
LL
Q
m C O ~
7
c H
m m
E 7 ~
m m
m
m r'. m 7
u
v i i
7 ~
m m
c
c ~
c io v
O,
m
m L
m
U m
m
d'
p u
~
W 7 w
n
7
Y
d ~~ K ~ p
fn ~ p
>. :-. N ~ m E tq
~ W ~ ~ Ip
U~ b ~ y m~ 0 m
C E b li O C m W m m~ 'O
m~> ' m m ~~ U O /0 C O ~ X
W
m
O m~ w -p m H C C ~ W
m ~
O C W m O y C9 p
C J tl
c ~ u~i a!{ a O~ .r~. m
C
m
m OmmCCD
momm10c m
> m 0
m
3 CEOOUI~C
'`vcc m~ m
c,
m m
c L
m ~mL
me
°'
m ama~
mo.m~ .~.
o
i6
m m
7 m ~ ®~ w N 7
m m Ip m 0 'C m
d' c
LL m
K
~ m Q c :o V ~` m
> >. c= a a c x
W ~
c LL m
U Q! 7 x
W ~ O. O U F H
m~-
F J c C..) lL ~~ L
m O r~ 7 7 7 m m
C9Uaman.aC9 C ~
m O C m
U ~ O U O
H M
W ~ F- f- LL'
154
City of Atlantic Beach
Half Cent Sales Tax Fund
Total Revenues and Expenditures
900
soo
700
600
~ ~ 500
o ~ 400
o~
300
200
100
0
~ ~ ~ ~ ~ ~
N N N N
0 0 0 0
0 0 0 0 N N N N N
0 0 0 0 0
0 0 0 0 0 N N N N
0 0 0 0
N w ~ ~ ~ ~ ~ ~ o ~ N w
Revenues ~ Capital Outlay
~ Operating Expenses D Transfers Out
15~
o
a` LL
o
a`
O ~
a`
a
5
a
O ~,
a
R
r
ti ~ a` >
u
C LL
= r ~
Q m F
W ~ m o ~
m d ~ d u
U_ ~ N
~ ~ ~'
LL ~ ~
g`
C ~+ d ~
aim
LL a
O w u~i
'v
c G m .
~ W C
C ~ ~
V ~ V m' u
~ N
m ~
H ~
1p
C
~ p L
J W
W ~
7 ~
m ;
r
Q ~
~ v " °o
w~ o
ai m m o
~ m o 0
m r co
N N V O
v v_ ao 0
r m 10' 0
N 1A b O
m b ~
N V O
N r 0 O
'- V b O
b Cp 1h m
m ~ m ~
O N N
ma o
O ~7 b
f0 O/ N
°m tO m
1n W a
M V' a0
N V b
N
O f+) N
O b
N 10 I9D
~ r
~ N O
~ b
r v
r r 10
N N b
m m n
~ b
chi °o aai
m n
N ~ b
o~ a
m w
N 10 A
11l~1 N 100
o~
~,
r~i ° a
a b
omolao
omom
omoao
N m ~ A
1q b
O
O
O
rn
0
0
O
M
N
O
O
O
N
0
°o
M
°o_
r
0
0
O
N
a
m
rn
rn ~ to
w m IfO
10 100
t0 m IN
O N
m t7 m
M {~+l
eo
b
v°
a
m
10
eoa
a
N
b
A
f
N
O
b
v
v
m
b
W
M
0
r
O
0
0 10
o b
b N
N b
!') N
0 1°)
o ~
W
O A
O
H ~
N
W
r
b o
A 10
Y t
N 1~
N Ol
• 19
t+l
0
0
•
v a
a
_~ U
~
W ~
c
~
`
•
U
2
C
LL
,~ v~ m
~ t
w
V O
3 W
~v m ~
~
V y
C
w >
n o«aK `~
~-mm K
W 0
c 0
c q V W
(jam p
m
~ n' ~~$ c o_a c ~ t t E K G 7
t ro~ ~- O m m m~ ~
~ U U
m m~SC7F %UUH m m c
U ~ W Z Z W
156
City of Atlantic Beach
Gas Tax Fun d
Total Revenues and Expenditures
1,500
1,000
0 0
o~
500
0
~ ~ ~
.
N N N N
0 0 0 0
O Q ~ ~
N N
0 0
Q ~
N N ni
0 0 0
~ Q ~ ,
N N N N
0 0 0 0
`1 i i ...1
~ N W ~.1 C11 Q~ 11 00 to O -~ N W
Revenues ~ Capital Outlay
~ Personal Services D Transfers Out
~ Operating Expenses
157
M tp N m O O aD m O
0
M
•o ~ O
m ~m
o co ~
M 0
r o 0 of r
ai 00
,
}
d N ~mfl b N N (N7 ~
LL
0 O O ~ h
H- a
O ~ V
m
OD c0m r OOb h n
N
•o ~ of eo co vi o o r n ,
}
d N r
to m ~ N
b N M m
1q
LL
O N O V 0 0 ~
- 1
•o ~ rm a mo m
~
M
f0
n N N M
n ,
a LL N N O N M h
v rnm n oo m
°
rn o00
o o m
o
~ W
M v
(O c0 v_
M if1 O O h r
~ }
d N ~ 1~ NNM h
LL
°
° o
o rnv o~n
o
v ~
m o
v n o o ro
a
•~ _
r `v
o
rn
n °
°
~ M y c
c
n ~ '
}
a N O Yf N N ~f1
,
v M v o o .n ~n
° °
° n
m
4 ~
~ a
o_o
`~
r o
ov
~
°
M
v rn v
v '
~+ 0
~ a LL N r
i
m c
nc
V
m M of
~ O tOm M OOO W m
m ~ °
rn
° m
c n
= O o °
°
n ~
y r o
o_
a
o o N
O i
o
N
,
V ~ a LL N N b N
N N
Q m
W ~
m Q, ~ N t0 ~ m O O ao m N
(~ ~ C rmi or° r °ooo~ m a
•t7 3 O 4 M ~r ~~aNO N '
Z~~ a LL N ~ N
h N O
K
C
J
ii ~
F- c nM o oom o~ of
a W t{I ~ 01 N ~ O (00 t00 V_
6L d• A r N
r N r
O Q
0 f6 ~ a O ~
M
V N
•
a
LL N N O
~
H ~
V c
li
n
nrn
~ O°o `n°
n
o
a
o
m o r ao o r ~ o>
m ~
£
~ rn ~ °
O1
o ~ °
y
? o .
n o
N
~ ~ LL h ~ H r n
m
~
C
O
J N O O O O M N O O
m
~
O O R
V
M
w
of 0 0
Gov O
o
"'
rn~
a ~
n
E °
LL
M
N
rn
V r
i
h N t0 M
N e
+>
t~
W
O
m N O
b V m m
o
N _
r _
O! co M N f m
n N m m N V r V ~f O
W N N M ~
m
r
N m r
a
~ 4 i
O O c
9
e
q t
+f
Q LL n ~ of .- M~ O
V N~~ n W
0
~ N M
o .- W
~ ~ co rn
n E
0
v
~
3 p ~q O 01 Of N f~1 n m
V } m
M rn r
~ m ~n in r
N n M
'
Q LL ~
D
a
rn
O
M
0
O
O
I~
O
r O
~ O
r O
W
°'
v
c 'a
~
N io U
•° ~ m c m
10 ~
~ ~ N
y L
~p ~
O c
W
•O
LL c~~>; ~ ~ 3 mmr
y C~ C C
O y C
O C
m ~
V O .`
p
c W 41 01 ~ N K
w M
W
m m ~ y~~
3 -R m m m N~~
~ ~ C
~
.~+ W
L W
L V m m
Ol ~ G C
~
L m 25 ms~ o c nm
L°
~
O c
~ U U c
a~ >.~501- i
UF- m m c
(j ~ w 2 2 w
158
City of Atlantic Beach
Sanitation Fund
Total Revenues and Expenditures
Z,ooo
1,500
~ ~
L ~ _~
0 1,000
0
o~
500
0
.
N N N N
O O O O
0 0 0 0
N N
O O
0 0
N N N
O O O
0 0 0 ,
N N N N
O O O O
-~ ~~ ..~
~ N W ~ t71 C7 'V 00 tC O ~ N W
Data A ~ Capital Outlay
~ Personal Services D Transfers Out
~ Operating Expenses
159
m N O O N N r-00 N m M m rn ~ ")
O m m V ~ N ~ m M t0 N b
W r r m Ol b O M A b r
O m N M N m N m r b r
`
a } N m 10 b N m ~ ~ f M
LL ~ ~
m O r M N M M O r
N Y b
K N
W W
O O
M
N
O
a W b
r~ m
m m ~
mmrn m a ao o ro i o
N
~ N Y 1n ~ N m m O I A O
O ~ ~
dp W b r ~ b m M r
a } ~ b b ~ N r ~ N Y
LL ~ r
m N O b r N m M O M m m M N
m N M r N m m O N N
~ O1 O m N W r m m Ol W O
C ~ O m b N m M N m O m ~ ~ m
Y M
m M
b m
b Ol m
M N r
m
O
a
a
LL ~ r ~
N ~-O~ m OCOOb W M ai
m r
Y N
•
O
ao r O
r> ~n n
m N b
a m w m eo v_ o v_
° m ao ai ~n rn o m m o of
~
a }
m Of
V O
b N m
M N Oa
b aQ M
m Of
M ~
LL ~ r
r M O r O m m b 0~ ~ m N N m
N M r
W M
M W O m b
M m M N
r
V O
~ m
W M
m
m
N N m
O
Oi r ~ N m b
m M
~ m M
N
d LL m ~ ~ N N b m M
W O r m Y O O 1n O N r 0 r
r co M ~ rn rn r m m a r
~q r ~ rn m W m M N m b
m O IA ~ r ~ ~ N N m W N M
~
4 O N N ~ "R m t? r m
N Q. } r V ~ N N O m M M
W r r
~j o mov
N o
a marnoo
wao ~
~o
r W
r m
M
v
C o
Qp ~
pp W n r b m m m N m O m
U O R 0' ~ m ~ w N M O ~ e ~ m
U V d } e
!
r (
O N
M M
~
N v r M M
Q ~ LL ~ r ~ r
W ~
~
an d
?+ m voin a o oob m v o m M
, O m M
O r Ol
r Y b
(O O m O
b W
N O
m ~ r
m
U ~~ m b
b
O
1A
m
V ~ O N
N ~ O
~ A M W
~
Z
a
LL r C
7 ~ N i'
'/
la ~
g~°
Q C ;a m o o m m m M Y o N m m m M N
~p ~ m r m m
. Nm~n o
a m r ~ a
N
c o
~o r
m M
m
{L a ~ m pj v_ o
m ~ o
A V l0 N N m ? 0 0 ~
Iw
O C
R O m N O b N
N m
N N N
r N
M O
O
l0 ~//
• d } r N df O
y
U LL ~
(
C
r
16
(~ ~
~ M o00
0 o
o Mroou>
rnrno a m
M m
m m
m a
m a
o
y, N
b o
O O O M N b M m N 01
C V r m
~
G
L W
V m ~t ~ m O M N O O O~
m LL m ~ N O N N r M M
F
C
0 O O O O O Y M 0 0 0 r M
N M
N ~
T O
r
J ~ O
m O O
O O O
O m m
~ M ~ A
W O N N N
w W ~ m 0 A
4
} V
m R
N V
N O ~
O N N M m
m M M
~ LL ~
W
b O O O O ~t m 000 N m r O M r
b m m a r O W ~ OI O N r
m N M m M ~ O V r m ~ M
m Q ° "'
o ~ r ° a m e
a
o m ~ ~ m
V } m W N m N M
Q LL ~
~ b W b W M r 0 0 0 O m N m 0 b
m O N W N 1q N O O m a m N c
W C
~ m
~ M O V
M W m
N OD m r O
Y O N O
O M
m
O V
~
Ol N
m m
O
M ~
m
r _
O
m
fl LL r
~ r N O
N O
Ol N m N M
Q
m
v a
w
a U
'O
w m ty
m o
C
0
~ m U
. L Y U
2 °'
2 awi m ~ o a a
° m t°'n m` 3 2 ~ v 3 ~ a ~
,
m r
omE ro m o c c ~
8 "
~' . t b
~ ~ w W
~
p ro
K m e ~
W W ~ m
C ~ .5
w
N w
. y
~~ w C ,~
W U~ W w _
~ C
L U C
C ~
c m a
m
~
c~'n~
o W a
. L W~
c 7
m
t ° m
aa F U U
a ic95
i ic i
- oc~or m m
U ~ W Z Z W
W W
N N
to m
~ Y
O O
m m
M ~
a V
M M
Of W
m m
Q O
r r
V •
0 0
M ~
b m
~ ~
M M
O O
~ ~
~[I m
M M
0 0
N b
M M
N T
M M
M M
r r
m m
M M
v a
m m
N N
r r
f07 M
Y O
N N
O O
M M
M M
r r
Or m
N N
O O
~ a
m m
N N
0
N
~ N
:+ m
tv ~
w
m ~
m
O
m
160
City of Atlantic Beach
Storm Water Utility Fund
Total Revenues and Expenditures
Z,ooo
1,500
~ N
L ~
~ to
_ ~
0 1,000
0
o~
500
0
~ N M et ~ to
000000
0 0 0 0 0 0 1` OO O
0oo
0 0 0 O ~ N M
~~-r-~
0 0 0 0
N N N N N N N N N N N N N
V- LL LL LL LL LL LL LL LL. LL ~ LL LL
Revenues ~ Capital Outlay
~ Personal Services ® Debt Service
~ Operating Expenses
161
MI
O ~
~ ~
a a
~I
O
d LL
.O ~I
d LL
OI
S
a
Ofl
O Q
d LL
W
O Q
~ a }
LL
i
E
7
N
C
0
~ n
4
Q ~ d LL
m
'
a` -
~.+
F. V O Q
Q td ~ d LL
C
J ti
c
Q
Q ~ ~ `O Q
~'~N a LL
H W
V LL
~ m
~
' 4
m
1'- o
m
LL
C
O
J
m
q
r M
}
~
W LL
{p
~ N
4
V
Q ~
LL
m 4
7
Q LL
~ na o N ao M MmoMO M m
T r tq N N ` W m 0 EO O
N t~ O O _ N ~ n r W ~
~ m N ` m ~T h M W ~
r N'
M V r
~ M ~ d' N R f
)
A m m v N m N W M O~ O N aD
M ~V m O ~ W M m m t0 t0
~ m m O 1~ W Oi t~ 1~ n N t0
O ~ N
j M~ ~ ~' ~ O V' O
~ M ~ ~ N V M~ M
v~m v M r n mmooo a ro
r O ~ ~ W 07 MOM t0 N
~
M ~ W m O M N O M t; tD
A N m M W N r W m 0 W f0
A N O M '- N N ~ N m N
,y M~ ~ N V M~ M
ti O M B ~p ~ W N M V O~ O N O
O mm m W Q1 P OmON m W
00 f~ N O ~ R ~ V V O O ~ W N
m V 0 0
~O
N
~ 0 N ~ ~ 1
+1 a
0 ~
l+l M T V N V M V M
N o 0 o W W M M r o m o m h
p ~ m ~ OD f~ Oi a NOm M N
~y ~ m 01 f~ f~ M N O O t0 N
0D N V m r M O O N O W
p~ O ~ N O t0 O W M M W
M M ~- V' N ? O M M M O
N N 1~ O M M m V u> ~ O~ O a O
CD m~ M c0 m W f~ a M n N
A M O W ? O V 01 P N 6~ h
h m N m N t~ O m N O Of
W O O O ~ O N O m m M Of
M M ~ V N M O N M M Of
M NO O W m O m Mt~OmO t0 Oi
m rh o m rn o~ mrnov o ao
N M O W C M N N m 0 Of OD V
h O O O O m 01 v M W m
MO ~ ~ r N
N M N r
M V' m r
i
m ~nN r ~n M N o ovorn
o M ~.
M mm v O m ao N _
~f~0 ~ m
CO ~ m O~ ~ m t0 h O N ~
~p ~ ap N r f~ r/ N O O O M
Of W W W r to 1~ m m N M h
M N M N M Of N M M Of
Cp ~ 1~ m N ~ W M M m 0 I~ O 10 00
b W ~ ~ ~ N W
m ~
~ 1~ N i
O a
D
~
0
( V
m m m v O O N O O N
W M ~ N M M M
M N (
7 ~T ~ O~ 1
O
N 0 0 0 O ~ V N a Q 0 O
n W
n I m o o m
h m n in o o
ro oM V o o c n Noom N
m M v _
r m ri ~ ui o Sri o ~ ri
o mrn r~ o rn cvrnM ,
~ N M m I~ t0 N M 1~ M t~
r
O O O O O O O m O E D O m N a D 0 f 0
0 0 0 o v o o r ~ N rn v M o n
!rf mm 0 N!~ O 01 Of t~MmN M
r rn o ~n .ti M o a Or ~ M r
N h 0f f~ W W M M '
r
N
M
M O N M~ M l
7 !7
v rn rn yr N rno o aowMmo N m
,~ v v v~rn rn rno 0 rn Mmu~m v v
N m m m ~ 1~ M O a0 CD ~ N ~ N ED O
O O O M m M O O V ~ N W V N h h
m r r m ~ v~ ~ ~ m N rn~ n ~
M N N m
p ~ ~ Or- m ~ M~NMO W aG N
M m m O 1~ M W Q O M 1~ ~ H EO
N M M O O m N 1~ M W ~ OD aD
~ m m N f~ N M m m N ~ W W ~'
N N N M ~ ~ A
N D ~ N
O
D N N N O
D
F
~ ~ m 7
N Y ~
~~ ~~~m
U ~ C m
m ~~ m~ L m U m
~ ~~ ~
LL N`m~.Q N~EENEmm
~ is E m (~yy~ '` ~ ~ E ,~ c' c
V 'Q ~ l~L ~ U fO C C~ C 1
m a m E y L W ro m
m m ~o mU a ~, ~`ami y,N~~
t GI L N LL O CN m~` W~ L O
W m~ r- c~s~r~F-~~
v ~
M
f~f
r
N
v
M
M
r
rn
A
M
M
r
GI G
V ~
a U
is o~
m ~ m
t Y V
m O O ~ D m
Z ~ v $ ~v m
m m C C t r W '%
N ~ ~ % 'O) 87 W w ~ m
~~c ,~ w c c Uaa
OI
~ m 'o. a ~ `~ t L ~~ C 7
W O
aaOU~F ~ m m ~
w z z w
162
City of Atlantic Beach
Water and Sewer Combined
Total Revenues and Expenditures
10
9
8
7
6
° 5
o
O 4
3
2
1
0
N N N N N N N
0 0 0 0 0 0 0
0 0 0 0 0 0 0 N N N N N N
0 0 0 0 0 0
0 0 -~ ~- .~ ~
~ N W .p t71 C'7 ~1 00 to O ~ N W
Revenues ~ Capital Outlay
~ Personal Services ®Debt Service
~ Operating Expenses O Transfers Out
163
r
0
d LL
O N
d LL
o
a >
LL
O r'
a` LL
O Q
a
O a
Z a u
C
G
~ ~
~
= c W
a r
4
>
U v ~ u
Q m m
o C
1!J
m a ~
U £ ~`
O
Z
U
o
a c
u
w
Q C
J LL -
F- c ++
Q l6 ~
LL a 7_
O ~ m
° 1/
i
3
v a
u
F R N
V '~ c
~ L
m
~ r W
m Ci
'
~' 3 ~
0
ate..
W
E
~
~
~ ~
u
W
3 i
V ~
Q ~
W ~
7
V
Q 1
M O m 0 N 10 0 M O O Y Q 1 O b N O m W
On m mOONm n N N N m .-O N
O O w 0 7 w O O m m N A m m N m O m b
M m b m 10 n I n M N V N v m C D O Y
n b
nmm
N~~ N
W rnmmam
O7m 0)M •Y e
b m
N a
N m
O b om
mNO7 m
O
m m ~ M ~ m M M M
O O M M N N 0 0 7 1 t) W b O b ~ 0 w 10 0 01
n O m Y
~
N O IO
mO mi n
0 a 0 0 Y m
m 100 w~ A
N O
m O
N ~
N M
1"l a 00 b
Y m m ~ m 01 M~ W b M N O m N O m
n 010 O
M
~ 10 m m
w ~ Y f 0 O~ Y
W n N M Y M
f0 N b
W M
O b m 10 m O
1 n W ~M~~ m N M 1'7
1 m O m M m M 0 N b N O O N O m O~ N
1 m O M 0 M O O m O N N
m N m w O M N
1 mon m Mv1o~ b ~ io 000 _
mmOf m anovm N b b 1t) O NOM b
i vmm o amMaM a .h m n noo n
1 n m ~ M ~ ~ m N N N
1 m010 V' MOMO A b O N MO W O N
N M
1 n O b M N 111 0 N O N O M w M _
O m W
m O m b O l i n O m~ w i 0 M m O V O Y m
1 ~ m w N N O O Y M O N m N O O N
1
7 10mm
cq.-v ~
o nmm v N
nv
mr>v m
m M
~ N
o N
m W nOIA
mu7n N
w
1 n m _
.- M ~ n M N N
7 m O N m a m O m m m O O b m 0 O V O N b
7 0 0 ~ m 0 0 0 m Y n N m b O O m m
7 coovl lo r~oooo a m n m m 1noM m
1 ~oov v voivil~~ m ~ o co /o ~ioo ri
7 m m ~ M o M w v w M m n n o 0 1.
7 o~v r nMmMV m m m minn m
i n n ~ M ~ n N N N
M O V' n 1q w O w b m O m W 0 A O O O m
.- O m A m MOM w M m b N N N O ~ N
~ mOO aD '700N0 m W m M b mOn M
01 m o n a ~ N O n w m m N 1 /) A M O b
D Q/mm b MN ~ O) O b N N nOb N
D n~v V mNOMM m
~ m m minm m
~ m A ~ M ~ ~ n N N N
D N O N n O f m 0 ~ W m O n 10 0 n
m 0
Y N 0 1 g n
W
w
N
w o b N
D N 0 01 ~ ~ 10 0 01 Y W m 0 A 01 0 0 O
D mmM O NOimnn b ~- w N
N M010
n00 W
n
D
D Mmm
10~v N1 nOm~tm
10~nMM O
N O
o n
n N minm n
V m A ~ M ~ A M N N
~ O O 01 01 N O ~ m w O O W 10 O Y m 0 0 b
7 0 e- N n O n m M
o ~ n m O m V
co o~ m a1 1n o n m w a m m co o m ao
~ m ao of ai v~ ui n m a o m ri to M o of vi
_ mmm m oMVn n 01 M m noln M
~ N ~~ OI m O n M M w m n N m 10 b A
7 m b ~' M ~ b N N N
7 W O In b n N 0 01 m M O 0 10 0 V 0 1q 10
O O N M 10 n O m N m M m V M O b m
O O O n A m m O m N Y b A ~ b M O m
q 10 m O _
M I n n 10 N b m N O V m t 0 O n O
vmo M 1r1rnN1nm w so w no a,
~ O~1[1 n ~mnMM n O m M mlph b
7 m m ~ N ~ m M N N
A 0/ 0 m n m n b N M b O M m 0 m m 0 0 m
O O O m n n n 10 01 M m N r
O
1(1 0 0)
V
O m n lp 1()
b
V
V'
w O n a
C m m
N W ~ I () W T I O ~ M N O ~ O n
n 0 W N
n
7 D
V _
m
m ~ 1 A b _
n M Y 10
~ m W M M M
01 q n
O n
m O
V m u 1 v b
!p b b ~ N ~ b M N N
W M O O M M m m O O 01 m O W m 0 10 O M
n m
W
f~
~1 mON
rOGO m
b m W ~10m
W NNSf M O
M N
1~ V
b Ql
~ b
O N O
h0 n ~
N 0 0 0 m N N < 0 7 1~ O N N N O m N
O
w M m n
v~n aD
a~ m m Qf N N
cv
c~v1+~v M
m b
v_ m
e m
n N
A n O m
bbin m
n
10 I A b _
~ M N ~ m N M N N
~ n N M N M 10 0 0 O f n O m M O M O O M M
T nM n m OQ1~m O m O m O M n w0'd M
E D M n 0 ~ O M n N O m b D D b O V n O N O
P'1 mOm b nYObN W V M b O b n ON O
I p n 1 n v
N N n n
N m O n m
N n Ql M~ m
b N
O b r
b
m m
O n O M
m 1 f) V
m
r N m ~ N« n ~ b N M N
b N.- M MMYnO A n b n n O O mOm n
W mvm al mMnnO O V N m 0 m m0~ O
N m M n w m m N 10 O b V m b m w N O M t 0
M m n O b N O N? O M M 10 M n b n 0 0
N
0 A
b
M
m m 0
O ~ m 0
m n N ~ 0
O m O M~ N
b m
~ ~ M
~ b
N A
b 0
m N~ b
m In ~ m ~ N ~ ~ b n N V N
2
a~ m ~
01 ~
U H ~ In
U N
~
tL ~ 10 ~
u o
~
N U
~ ~ . Z
O
~ n C • o
W
~ ~
~
~
~ m
m
UJ
N
a7- m m
~ N
v
' m
p tl
~
o ~ 'O
m~ •
$
w C ~
Q~
a°
~, ~ ~
2
~
v
3
~«~iD
°
v W
m
m LLm>> tn~ x t a vm~
L N
' W
K
0-
d C :- - N
W O O
~ W O m
'
U C m
~ O m G
1q m ODm `m m n ~
a
c .~4 ~ m R
C 7 o0R0
m ~t ~w o m
OVO
~` ~ v v
b ~U¢OF a
t
- .a
a ~
m
U m
LL' X
W Z Z W ~
164
165