20020701-2003 
|     INCOME  |        TOTAL  |        GENERAL FUND  |        SEWER FUND  |        WATER FUND  |   ||
|     Taxes - Local - Property  |        4,150,000  |        4,150,000  |           |           |   ||
|     Taxes - Local - Income  |        1,200,000  |        1,200,000  |           |           |   ||
|     Taxes - Local - Other  |        260,000  |        260,000  |           |           |   ||
|     License & Permits  |        297,300  |        297,300  |           |           |   ||
|     Revenue from other Agencies  |           |           |           |           |   ||
|        |        Federal Grants &/or   State Grants  |           |           |           |           |   |
|        |           |        Police Protection  |        390,000  |        390,000  |           |           |   
|        |           |        Highway User revenue  |        800,000  |        800,000  |           |           |   
|        |           |        Other  |        702,467  |        702,467  |           |           |   
|        |        |           |           |           |           |   |
|        |           |        Shared Revenue  |        622,429  |        622,429  |           |           |   
|        |           |        Roads/Other  |        13,460  |        13,460  |           |           |   
|        |           |        Financial Corporations  |        8,516  |        8,516  |           |           |   
|     Fines & Forfeitures  |        64,000  |        64,000  |           |           |   ||
|     Service Charges for Current   Services  |        5,065,993  |        506,100  |        2,351,748  |        2,208,145  |   ||
|        |           |           |           |           |           |           |   
|     Miscellaneous  |           |           |           |           |   ||
|        |           |        Interest Income  |        194,000  |        130,000  |        32,000  |        32,000  |   
|        |           |        Benefit Assessments  |        2,911,083  |        197,900  |        1,286,500  |        1,426,683  |   
|        |           |        |        310,000  |           |        310,000  |           |   
|        |           |        Other - Parking Fees  |        4,400  |        4,400  |           |           |   
|        |           |        Other  |        2,801,188  |        2,658,688  |        25,500  |        117,000  |   
|     Prior Years Surplus or   Allocations  |        864,566  |        864,566  |           |           |   ||
|     Unfunded Deprication  |        12,666,000  |           |        834,000  |        432,000  |   ||
|        |           |           |           |           |   ||
|     TOTALS  |        21,925,402  |        12,869,826  |        4,839,748  |        4,215,828  |   ||
 
|     EXPENDITURES  |        TOTAL  |        GENERAL FUND  |        SEWER FUND  |        WATER FUND  |   ||
|     General Government  |           |           |           |           |   ||
|        |           |        Legislative  |        28,908  |        28,908  |           |           |   
|        |           |        Executive  |        41,433  |        41,433  |           |           |   
|        |           |        Elections  |        4,745  |        4,745  |           |           |   
|        |           |        Financial Administration  |        167,774  |        167,774  |           |           |   
|        |           |        Law  |        57,500  |        57,500  |           |           |   
|        |           |        Planning & Zoning  |        262,326  |        262,326  |           |           |   
|        |           |        General Services  |        265,176  |        265,176  |           |           |   
|        |           |        Other  |        431,192  |        431,192  |           |           |   
|     Public Safety  |           |           |           |           |   ||
|        |           |        Police Department  |        2,869,171  |        2,869,171  |           |           |   
|        |           |        Fire Department  |        185,000  |        185,000  |           |           |   
|        |           |        Other  |        49,995  |        49,995  |           |           |   
|     Public Works  |           |           |           |           |   ||
|        |           |        Streets, Highways and   Alleys  |        3,951,028  |        3,951,028  |           |           |   
|        |           |        Sanitation & Waste   Removal  |        872,526  |        872,526  |           |           |   
|        |           |        Recreation & Parks  |        1,463,431  |        1,463,431  |           |           |   
|        |           |        Other - Autos, Trucks &   Equip  |        257,338  |        257,338  |           |           |   
|     CDBG  |        69,162  |        69,162  |           |           |   ||
|     Pension, Insurances, Etc.  |        1,893,121  |        1,893,121  |           |           |   ||
|     Water/Sewer System   Operation:  |           |           |           |           |   ||
|        |           |        Source of Supply  |        313,200  |           |           |        313,200  |   
|        |           |        Treatment, etc.  |        1,472,900  |           |        943,200  |        529,700  |   
|        |           |        Transmission &   Distribution  |        614,800  |           |        278,300  |        336,500  |   
|        |           |        Customer Account  |        98,008  |           |        49,004  |        49,004  |   
|        |           |        Administrative &   General  |        1,737,895  |           |        836,101  |        901,794  |   
|        |           |        Bond/Loan/MWQFA Loan   Interest  |        107,784  |           |        50,392  |        57,392  |   
|        |           |        Amoritization Bond Issue   Expense  |        4,704  |           |        2,459  |        2,245  |   
|        |           |        Deprecation  |        1,266,000  |           |        834,000  |        432,000  |   
|        |           |        Bond Principle Redemption  |        296,785  |           |        151,292  |        145,493  |   
|        |           |        |        185,000  |           |        185,000  |           |   
|        |           |        Capital Items (machinery,   Equip., Etc.)  |        2,930,500  |           |        1,504,000  |        1,426,500  |   
|        |           |        Other  |        28,000  |           |        6,000  |        22,000  |   
|        |           |           |           |           |           |           |   
|     TOTALS  |        21,925,402  |        12,869,826  |        4,839,748  |        4,215,828  |   ||