City and Borough of Sitka Sitka, Alaska FY 2012 Budget...Account Number 3011.001 3011.002 3011 .003...

24
Account Number 3011.001 3011.002 30 11 .003 3011 .004 3011.006 3012.000 City and Borough of Sitka Sitka, Alaska FY 2012 Budget Fund: 100 - General Fund Division: 300 - Revenue Department: 301 - Property Tax Revenue 2010 Description Actual Property Tax S 6,103,514 $ Au lo Tax S 99,860 S BoalTaxes S 88,568 S Penalty and Interest S 35,742 S Taxes Paid Voluntary S 13,262 $ Less Senior Citizen Exe mption S (414 ,900) S Total Pr ope rty Tax: S 5,926,046 S -60- 2011 Budget 6,126,000 109,810 91,400 32,100 41,100 (420,000) 5,980,410 2011 2012 Projections Budget S 6,1 16,865 S 6,170,516 S 98,412 S 99,860 S 102,142 S 140,390 S 32,513 S 32,000 S 47,837 S 47,800 S (404,082) $ (414,004) S 5,993,687 S 6,076,562

Transcript of City and Borough of Sitka Sitka, Alaska FY 2012 Budget...Account Number 3011.001 3011.002 3011 .003...

  • Account Number

    3011.001 3011.002 3011 .003 3011 .004 3011.006 3012.000

    City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department : 301 - Property Tax

    Revenue 2010 Description Actual

    Property Tax S 6,103,514 $ Aulo Tax S 99,860 S BoalTaxes S 88,568 S Penalty and Interest S 35,742 S Taxes Paid Voluntary S 13,262 $ Less Senior Citizen Exemption S (414,900) S

    Total Property Tax: S 5,926,046 S

    -60-

    2011 Budget

    6,126,000 109,810

    91,400 32,100 41,100

    (420,000)

    5,980,410

    2011 2012 Projections Budget

    S 6,1 16,865 S 6,170,516 S 98,412 S 99,860 S 102,142 S 140,390 S 32,513 S 32,000 S 47,837 S 47,800 S (404,082) $ (414,004)

    S 5,993,687 S 6,076,562

  • ACCOUNT #

    300-301-3011.001

    300-301-3011.002

    300-301-3011 .003

    300-301-3011.004

    300-301-3011.006

    300-301-3012.000

    CITY AND BOROUGH OF SITKA PROPERTY TAX

    ITEMIZED EXPENDITURES

    DESCRIPTION

    Property Tax Levy 6 Mill Property Tax Levy on Assessed Value of Real

    Estate, Buildings, and Personal Property $1,028,419,441

    Auto Taxes Automobile Tax Collected and Passed Through

    by State of Alaska, Department of Transportation

    Boat Taxes Taxes Assessed on Boat Length

    Penalty and Interest Penalty and Interest on Late Payment

    of Property Taxes

    Property Taxes Paid Voluntarily Payment in Lieu of Property Taxes

    Less Senior Citizen Exemption

    - 61 -

    AMOUNT

    $6,170 ,516

    $ 99,860

    $ 140,390

    $ 32,000

    $ 47,800

    $ (414 ,004)

    Total: $ 6,076,562

  • City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100" General Fund Division: 300" Revenue

    Department: 302 " Sales Tax

    Account Revenue 2010 2011 2011 2012 Number Description Actual Budget Projections Budget

    3021.001 1st Olr CY 2012 Sales Tax $ 1,405,065 $ 1,350,000 $ 1,414,626 $ 1,400,000 3021 .002 2nd Otr CY 2011 Sales Tax $ 2,534,020 $ 2,330,000 $ 2,339,383 $ 2,497,000 3021.003 3rd Otr CY 2011 Sales Tax $ 2,968,146 $ 2,642,000 $ 2,874,951 $ 2,831,000 3021.004 4th Otr CY 2011 Sales Tax $ 1,507,654 $ 1,480,000 $ 1,501,173 $ 1,480,000 3021.005 Previous Year's Sales Tax $ 78,009 $ 60,000 $ 20,376 $ 50,000 3021 .006 Penalty and Interest $ 65,091 $ 64,800 $ 56,768 $ 50,000 3021.007 Discount $ (12,119) $ (12,000) $ (12,438) $ (12,100) 3021.008 Home Construction Refund $ (7,928) $ (4,100) $ (3,535) $ (2,000) 3021.009 Other Sales Tax Revenue $ 855 $ $ 65 $ 3021.010 Fish Box Tax $ 107,800 $ 86,000 $ 109,887 $ 100,000

    Total Sales Tax $ 8,646,593 $ 7,996,700 $ 8,301,256 $ 8,393,900

    - 62 -

  • ACCOUNT #

    300-302-3021.001

    300-302-3021.002

    300-302-3021.003

    300-302-3021.004

    300-302-3021-005

    300-302-3021.006

    300-302-3021.007

    300-302-3021.008

    300-302-3021-010

    CITY AND BOROUGH OF SITKA SALES TAX

    ITEMIZED REVENUES

    DESCRIPTION

    1st Quarter CY 2012 Sales Tax Quarterly Basis 5% Sales Tax Remitted

    In 2nd Quarter CY2012 for 1 st Quarter Cy 2012 Sales

    2nd Quarter CY 2011 Sales Tax Quarterly Basis 6% Sales Tax Remitted

    In 3rd Quarter CY 2011 for 2nd Quarter CY2011 Sales

    3rd Quarter CY 2011 Sales Tax Quarterly Basis 6% Sales Tax Remitted

    In 4th Quarter CY 201 1 for 3rd Quarter CY 2011 Sales

    4th Quarter CY 2011 Sales Tax Quarterly Basis 5% Sales Tax Remitted

    In 1 st Quarter CY 2012 for 41h Quarter CY 2011 Sales

    Previous Year's Sales Tax Paid in FY 2012

    Penalty and Interest Penalty and Inlerest on Late Filings

    Discount 3% Discount for Monthly Relurn Filing

    Refund of Sales Taxes Paid for Home Construction Materials

    Fish Box Tax

    -63-

    AMOUNT

    $ 1,400,000

    $ 2,497,000

    $ 2,831 ,000

    $ 1,480,000

    $ 50,000

    $ 50,000

    $ (1 2, 100)

    $ (2,000)

    $ 100,000

    Total: $ 8,393,900

  • City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department: 303 - Bed Tax

    Account Revenue 2010 2011 2011 2012 Number Description Actual Budget Projections Budget

    3031.001 1st Qtr CY 2012 Bed Tax $ 26,631 $ 19,500 $ 26,564 $ 20,300 3031.002 2st Qtr CY 2011 Bed Tax $ 122,311 $ 104,900 $ 113,636 $ 114,600 3031.003 3rd Qtr CY 2011 Bed Tax $ 132,314 $ 125,000 $ 147,136 $ 144,500 3031.004 4th atr CY 2011 Bed Tax $ 21,852 $ 21,700 $ 25,080 $ 25,000 3031.005 Previous Year's Bed Tax $ 549 $ 500 $ 2,544 $ 500 3031.006 Penalty and Interest $ (2) $ 400 $ $ 500 3031.007 Discount $ $ $ $

    Total Bed Tax: $ 303,655 $ 272,000 $ 314,960 $ 305,400

    - 64-

  • ACCOUNT #

    300-303-3031.001

    300-303-3031.002

    300-303-3031 .003

    300-303-3031.004

    300-303-3031.005

    300-303-3031.006

    300-303-3031.007

    CITY AND BOROUGH OF SITKA BED TAX

    ITEMIZED REVENUES DESCRIPTION

    1st Quarter CY 2012 Bed Tax Quarterly Basis 6% Bed Tax Remilted

    In 2nd Quarter CY2012 for 1st Quarter CY 2012 Sales

    2nd Quarter CY 2011 Bed Tax Quarterly Basis 6% Bed Tax Remitted

    In 3rd Quarter CY 2011 for 2nd Quarter CY 2011 Sales

    3rd Quarter CY 2011 Bed Tax Quarterly Basis 6% Bed Tax Remitted

    In 4th Quarter CY 2011 for 3rd Quarter CY 2011 Sales

    4th Quarter CY 2011 Bed Tax Quarterly Basis 6% Bed Tax Remitted

    In 1st Quarterly CY 2012 for 4th Quarter CY 2011 Sales

    Previous Year's Bed Tax Paid In FY 2012

    Penalty and Interest Penalty and Interest on Late Filings

    Discount 3% Discount for Monthly Return Filing

    -65-

    AMOUNT

    $ 20,300

    $114,600

    $144,500

    $ 25,000

    $ 500

    $ 500

    $

    Total: $305,400

  • Account Number

    3101 .001 3101 .003 3101.005 3101 .007 3101.01 2 3101.D1 6 3101 .017 3101.019

    City and Borough of Sitka Sitka, Alaska

    Fund: Division:

    FY 2012 Budget

    100 - General Fund 300 - Revenue

    Department: 310 - Revenue From State of Alaska

    Revenue 2010 2011 2011 Description Actual Budget Projections

    School Debt Reimbursement $ 892,444 $ 894,431 $ 894,431 Revenue Sharing $ 819,488 $ 813,400 $ 812,658 Grant Revenue $ 17,196 $ $ 20,669 Liquor Licenses $ 21,825 $ 21 ,200 $ 24,700 Public library Assistance $ 6,350 $ 6,350 $ 6,300 Miscellaneous $ 29,171 $ 39,700 $ 41,069 PERS Relief $ 332,783 $ $ SAR Reimbursement $ 1,000 $ $ 292

    Total Revenue From State of Alaska: $ 2,120,255 $ 1,775,081 $ 1,800,119

    -66-

    2012 Budget

    $ 891,522 $ 1,224,522 $ 13,479 $ 22,000 S 6,250 $ 39,700 $ S

    $ 2,197,473

  • ACCOUNT #

    300-310-3101.001

    300-310-3101.003

    300-310-3101.005

    300-31 0-3101.007

    300-310-3101.012

    300-31 0-3101 .016

    CITY AND BOROUGH OF SITKA REVENUE FROM STATE OF ALASKA

    ITEMIZED REVENUES DESCRIPTION

    School Debt Reimbursement 70% on 1999 & 2007 Bonds & 70% on 2000 & 2005 Bonds

    Revenue Sharing

    Grant Revenue Grants

    Liquor Licenses

    Public library Assistance Slate Grants

    Miscellaneous Fisheries Business Tax

    - 67 -

    AMOUNT

    $ 891,522

    $ 1,224,522

    $ 13,479

    $ 22,000

    $ 6,250

    $ 39,700

    Totat: $ 2,1 97,473

  • Account Number

    3151.001 3151.002 3151.003 3151.004 3161.001

    City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department: 315 - Revenue From Federal Government

    Revenue 2010 2011 2011 Description Aclual Budget Projections

    S tumpage $ 1,439,722 $ 1,279,800 $ 1,1 50,914 Payment in Lieu of Taxes $ 586,373 S 586,300 S 592,145 Grant Revenue $ 65,597 $ S 164,060 Mise S $ $ 1,000 ARRA Grants S 321,652 S S 23,933

    Total Revenue From Federal Government: $ 2,413,344 $ 1,866,100 $ 1,932,052

    -68-

    2012 Budget

    $1,035,800 $ 592,000 $ 122,567 $ S

    $1,750,367

  • ACCOUNT#

    300-315-3151.001

    300-315-3151.002

    300-315-31 51.003

    300-315-3161.001

    CITY AND BOROUGH OF SITKA REVENUE FROM FEDERAL GOVERNMENT

    ITEMIZED REVENUES

    DESCRIPTION

    Stumpage FY2011 was $1,150,914

    Payment in Lieu of Taxes

    Grant Revenue

    ARRA Grants - Federal Revenue Sharing

    AMOUNT

    $ 1,035,800

    $ 592,000

    $ 122,567

    $

    Total: $1,750,367

    - 69-

  • Account Number

    3201.001 3201.002 3201.003 3201.004 3201.006 3201.007 3201.008 3201.011 3201.012

    Revenue Description

    Building Permits Planning and Zoning Permits Parking Permit Public Vehicle/Drivers Animal licenses Itinerant Business licenses Miscellaneous Park & Recreation Fees Centennial Permit

    City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100· General Fund Division: 300 - Revenue

    Department: 320 - Licenses and Permits

    2010 2011 Actual Budget

    S 110,794 S 100,700 S 2,811 S 2,400 S 525 S S 7,975 S 3,100 S 5,820 S 5,200 S 99 S 110 S S S 1,968 S 20,200 S 2,040 S 2,000

    Total liconses and Permits: $ 132,032 $ 133,710

    -70-

    2011 2012 Projections Budget

    S 103,105 S 110,000 S 3,422 S 2,700 S 760 S 8,610 S 7,600 S 5,540 S 5,300 S 76 S 70 S S S 20,200 S 20,200 S 1,580 S 1,500

    $ 143,293 $ 147,370

  • ACCOUNT #

    300-320-3201 .001

    300-320-3201 .002

    300-320-3201 .004

    300-320-3201 .006

    300-320-3201.007

    300-320-3201.008

    300-320-3201.011

    300-320-3201.012

    CITY AND BOROUGH OF SITKA LICENSES AND PERMITS

    ITEMIZED REVENUES

    DESCRIPTION

    Building Permits

    Planning and Zoning Permits

    Public VehicleIDrivers Chauffeur permits

    Animal Licenses

    Itinerant Business Licenses Miscellaneous

    Miscellaneous Miscellaneous

    Park & Recreation Fee Baseball & Softball Useage

    Centennial Permit Fee

    - 71 -

    AMOUNT

    $ 110,000

    $ 2,700

    $ 7,600

    $ 5,300

    $ 70

    $

    $ 20,200

    $ 1,500

    Total: $147,370

  • City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department: 330 - Services

    Account Revenue 2010 2011 2011 2012 Number Description Actual Budget Projections Budget

    3301.003 Jail Contracts S 419,450 S 419,450 5 419,450 S 419,450 3301.004 OWl Jail Time Fees 5 6,176 S 8,200 5 4,945 5 4,290 3301.005 Jail-Delox 5 4,476 5 5,500 5 6,934 5 5,500 3301 .006 ImpoundfSlorage Fees 5 3,033 5 4,100 5 4,468 S 4,400 3301.007 Police Other 5 31,532 5 35,200 5 33,158 S 33,900 3301.009 Electronic Monitoring 5 1,950 5 2,000 5 1,524 5 1,600 3301 .010 E911 Surcharge 5 191,481 5 182,200 S 182,298 5 184,000 3302.000 Police Medical S 2,270 5 1,800 5 6,050 S 3,000 3303.000 Public Defender Fees S 1,573 S 4,000 5 S 3321.001 Ambulance Fees 5 351,641 5 310,000 5 322,238 5 330,000 3321.002 Fire Department Other 5 760 5 3,500 5 S 700 3331.001 Library 5 16,693 5 19,100 5 15,430 5 14,900 3331.002 Library Lost Book. Replace 5 2,397 5 2,100 5 2,230 5 2,100 3331.003 library Other S 5 5 7,700 S 3331 .004 Library Network Charges 5 12,342 5 12,300 5 12,356 5 12,300 3332.000 SInd. Const. Specifications S 65 5 200 5 S 130 3333.000 Sitka Builders Seminar 5 5 S 2,975 5 3334.000 Recreation Other S 5 S 9,054 S 3351 .000 Legal Fees S 3,522 5 3,300 5 1,990 S 1,800

    Total Services: S 1,049,362 $ 1,012,950 5 1,032,800 $ 1,018,070

    -72-

  • ACCOUNT#

    300-330-3301.003

    300-330-3301.004

    300-330-3301.005

    300-330-3301.006

    300-330-3301.007

    300-330-3301.009

    300-330-3301.010

    300-330-3302.000

    300-330-3303.000

    300-330-3321.001

    300-330-3321 .002

    300-330-3331 .001

    300-330-3331.002

    300-330-3331.003

    300-330-3331.004

    300-330-3332.000

    300-330-3351.000

    CITY AND BOROUGH OF SITKA SERVICES

    ITEMIZED REVENUES

    DESCRIPTION

    Jail Contracts Contract with State for State/Fed prisoners

    OWl Jail Time Fees OWl Incarceration fees@ $110/day

    Jail-Detox Fees Detox incarceration fees @ $110/day

    Impound/Storage Fees Fees for storage of impounded vehicles

    Police Other Records fee, animal impoundments, civil service, electronic monitoring

    Electronic Monitoring

    E911 Surcharge 911 Service (from Service Company)

    Police Medical State prisoner medical reimbursement

    Public Defender Fees Reimbursement

    Ambulance Fees Based on fee schedules

    Fire Department Olher Crash Fire rescue services for US Coasl Guard

    Library Library Fines

    Library Lost Book Replace Less Ihan FY 2011 eslimales

    Library Other

    Library Network Charges Charges to Sitka School District and MI. Edgecumbe High School for Library network services

    Standard Construction Specifications

    Legal Fees

    AMOUNT

    $ 419,450

    $ 4,290

    $ 5,500

    $ 4,400

    $ 33,900

    $ 1,600

    $ 184,000

    $ 3,000

    $

    $ 330,000

    $ 700

    $ 14,900

    $ 2,100

    $

    $ 12,300

    $ 130

    $ 1,800

    Total: $1 ,018,070

    -7 3-

  • Account Number

    3454.000 3491.000

    City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department: 340 - Operations Revenue

    Revenue 2010 2011 Description Actual Budget

    Concessions $ 8,1 59 $ 8,400 Jobbing - l abor $ 625,108 $ 651,200

    Total Operations Revenue: $ 633,266 $ 659,600

    - 74-

    2011 2012 Projections Budget

    $ 7,503 $ 7,400 $ 599,546 $ 726,649

    $ 607,049 S 734,049

  • ACCOUNT #

    300-340-3454.000

    300-340-3491.000

    CITY AND BOROUGH OF SITKA

    SERVICES

    ITEMIZED REVENUES

    DESCRIPTION

    Concessions Commission on candy and pop vending machines, & Airport cab runs.

    Jobbing - Labor General Government - copies of documents, tapes of meetings, specs for bids, admin. fee for Cobra, etc. Interfund billings for wages & benefi ls of General Fund employees working for other funds & Capilal Projects Public Works services/equip. for the State in their portion of the City/Slate Building (Lake Street)

    -75-

    AMOUNT

    $ 7,400

    $726,649

    Total: $ 734,049

  • City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund : 100 - General Fund Division: 300 - Revenue

    Department: 360 - Property Investments

    Account Revenue 2010 2011 2011 2012 Number Descri~tion Actual Budget Projections Budget

    3601.000 Rent - Land S 158,479 S 133,801 S 138,621 S 131,11 0 3602.000 Rent - Building S 14,400 S 14,400 S 14,400 S 14 ,400 3603.000 Rent- Centennial Building S 66,562 S 67,700 S 57,217 S 59,800 3604.000 Rent - Senior Center S 4,4 11 S 4,000 S 2,483 S 2,000 3606.000 Tom Young Cabin S 5,880 S 6,000 S 5,650 S 5,600 3608.000 Hames P.E. Center S 180,791 S 46,300 S 48,976 S 3610.000 Interest Income S 389,008 S 41 0,000 S 41 4,752 S 403,700 3620.000 Sale of Fixed Assets S S 1,000 S S 1,000 3635.000 Royalties S 125,366 S 49,000 S 64,894 S 65,900 3640.000 Library - Special Sales S 3,870 S 3,300 S 3,469 S 3,400 3650.000 City/Slale Biding Cost Reimbursement S 40,785 S 47,800 S 56, 11 6 S 52,000

    Total Property Invostmonts: S 989,554 S 783,301 S 806,578 S 738,910

    -76-

  • ACCOUNT#

    300-360-3601.000

    300-360-3602.000

    300-360-3603.000

    300-360-3604.000

    300-360-3606.000

    300-360-3608.000

    300-360-3610.000

    300-360-3620.000

    300-360-3635.000

    300-360-3640.000

    300-360-3650.000

    CITY AND BOROUGH OF SITKA PROPERTY INVESTMENTS

    ITEMIZED REVENUES

    DESCRIPTION

    Rent of Land Tideland and land leases

    Building Rent

    Centennial Building Rent

    Senior Center Rent

    Tom Young Cabin

    Hames P,E. Center

    Interest Income Interest from Central Treasury & Overdue receivable accounts

    Sale of Fixed Assets Sale of miscellaneous old equipment

    Royalties Gravel and Rock Royalties

    library - Special Sa les Special Sales

    City/State Building Cost Reimbursement

    - 77 -

    AMOUNT

    $131,110

    $ 14,400

    $ 59,800

    $ 2,000

    $ 5,600

    s

    $403,700

    $ 1,000

    $ 65,900

    $ 3,400

    $ 52,000

    Total: S 738,910

  • City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department: 370 - Interfund

    Account Revenue 2010 2011 2011 2012 Number Description Actual Budget Projections Budget

    3701 .110 DARE Officer S $ S $ 3701.152 NARCOGranl S 71,762 S 54,000 S 66,396 S 65,000 3701.171 SE Econ OF S S S S 3701.194 ePET Inlerfund Billing S 199,587 S 173,300 S 199,600 S 199,600 3701 .200 Electric Inlerfund Billing S 913,243 S 868,556 S 868,556 $ 875,976 3701.210 Water Intenund Billing S 111,705 S 124,610 S 124,610 S 108,455 3701 .220 Wastewater Interfund Billing S 207,674 S 224,360 S 224,360 S 272,378 3701.230 Solid Waste Interfund Billing S 334,872 S 350,500 S 350,500 S 351,890 3701.240 Harbor Inlerfund Billing S 188,181 S 191,331 S 191,331 S 217,718 3701.250 Air Term. lnterfund Billing S 49,116 $ 37,854 S 37,854 S 37,468 3701.260 MSC Interfund Billing S 36,590 S 19,115 S 19,115 S 29,396 3701.270 SMC Interfund Billing S 36,685 S 39,925 S 39,925 S 41,832 3701.300 MIS Inlerfund Billing S 94,094 S 98,762 S 98,762 S 100,141 3701.310 Central Gargage Interfund Billing S 105,784 S 99,924 S 99,924 S 100,498 3701.320 Building Main!. Interfund Billing S 69,394 S 82,051 S 82,051 S 72,878 3701.410 Revol Billing S S S $ 3701.420 Guarenlee Fund Billing S S S S 3701.700 Generallnterfund Billing S 400 S S 3701.780 Mixed Billing S S S S

    Total From Other Funds: S 2,419,088 S 2,364,288 S 2,402,984 S 2,473,230

    -78-

  • CITY AND BOROUGH OF SITKA INTERFUND

    ITEMIZED REVENUES

    ACCOUNT# DESCRIPTION AMOUNT

    300-370-3701.152 NARCO Interfund Billing SEACAD Grant $ 65,000

    300-370-3701.194 CPET Interfund Billing $ 199,600

    300-370-3701.200 Electric Interfund Billing Adminislralive Charges $ 875,976

    300-370-3701.210 Water Interfund Billing Administrative Charges $ 108,455

    300-370-3701.220 Wastewater Interfund Billing Administrative Charges S 272,378

    300-370-3701.230 Solid Waste Interfund Billing Administrative Charges S 351,890

    300-370-3701.240 Harbor Interfund Billing Administrative Charges $ 217,718

    300-370-3701.250 Airport Terminallnterfund Billing Administrative Charges S 37,468

    300-370-3701.260 Marine Service Center Interfund Billing Administrative Charges $ 29,396

    300-370-3701.270 Sawmill Cove Interfund Billing Administrative Charges $ 41,832

    300-370-3701.300 Management Information S~stems Interfund Billings Administrative Charges $ 100,141

    300-370-3701.310 Central Garage Interfund Billings Administrative Charges $ 100,498

    300-370-3701 .320 Building Maintenance Interfund Billing Administrative Charges $ 72,878

    Total: S 2,473,230

    - 79-

  • Account Number

    3801.000 3804.000 3805.000 3806.000 3807.000 3808.000 3809.000 3811.000 3820.000

    City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Department: 380 - Miscellaneous

    Revenue 2010 2011 Description Actual Budget

    Fines and Forteils S 122,432 S 111 ,000 Relurn Check Fee (NSF) S 875 S 900 Cash Overl (Short) S (5) S Coffee Revenue - Cent. Bldg. S 25 S 250 Miscellaneous S 37,628 S 35,000 Salary Reimbursement S 1,278 S 400 Donations S 24,137 S Property Damage S 114 S Bad Debt Collected S 406 S

    Total Miscellaneous: $ 186,890 $ 147,550

    -80-

    2011 2012 Projections Budget

    S 142,053 S 132,000 S 925 S 1,000 S (52) S S S 250 S 26,871 S 35,000 S 1,290 S 400 S 5,976 S S 400 S S 299 S

    $ 177,762 S 168,650

  • ACCOUNT#

    300-380-3801.000

    300-380-3804.000

    300-380-3806.000

    300-380-3807.000

    300-380-3808.000

    300-380-3809.000

    CITY AND BOROUGH OF SITKA MISCELLANEOUS REVENUES

    ITEMIZED REVENUES

    DESCRIPTION

    Fines and Forfeits Fines and forfeils

    Return Check Fee (NSF)

    Coffee Revenue Coffee Revenue from Centennial Building

    Miscellaneous Miscellaneous revenue and bad debt recovered

    Salary Reimbursements Reimbursements

    Donations Miscellaneous

    - 81 -

    AMOUNT

    $132,000

    $ 1,000

    $ 250

    $ 35,000

    $ 400

    $

    Total $168,650

  • Account Number

    3906.000 3950.000 3950.156 3950.171 3950.240 3950.320 3950.400 3950.410 3950.420 3950.700

    Revenue

    City and Borough of Sitka Sitka, Alaska

    FY 2012 Budget

    Fund: 100 - General Fund Division: 300 - Revenue

    Deparlment: 390 - Transfers In

    2010 2011 Description Actual Budget

    Advances from Other Funds S S Transfer In S 98,308 5 LEPC Inlerfund Bilting S S SE Economic Development S 127.429 S Harbor Interfund Billing S 100,000 S 100,000 Building Maintenance Fund Inlerfund Billing S 20,000 S Perm. Fund Inlerfund Billing S 1,275,274 S 1,11 3,944 Revol. Fund Inlerfund Billing S 28,271 S 28,500 Guar. Fund Inlerfund Billing S 8,504 S 8,700 Capital Fund Inlerfund Billing S 33,850 S

    Total Transfors In: S 1,691 ,635 S 1,251,144

    - 82-

    2011 2012 Pro jections Budget

    S S S S S S S 13,492 S S 100,000 S 100,000 S S S 1,113,944 S 1,048,898 S 27,376 S 27 ,400 S 7,894 S 7,800 S S

    S 1,262,706 S 1,1 84,098

  • ACCOUNT #

    300-390-3902.000

    300-390-3950.156

    300-390-3950.240

    300-390-3950.320

    300-390-3950.400

    300-390-3950.410

    300-390-3950.420

    CITY AND BOROUGH OF SITKA TRANSFERS IN

    ITEMIZED REVENUES

    DESCRIPTION

    Assessments Collected Various

    From LEPC Grant Grant Revenue

    From Harbor Fund

    From Building Maintenance Fund

    From Permanent Fund Per Sitka's Home Rule Charter

    From Revolving Fund Interest income

    From Guarantee Fund Interest Income

    - 83-

    AMOUNT

    $

    $

    $ 100,000

    $

    $1 ,048,898

    $ 27,400

    $ 7,800

    Total $1,184,098