| Balance December 31, 2011 | $ 360,099 |
|---|---|
| Decreased by: | |
| Anticipated as 2012 Budget Revenue | 300,000 |
| Balance December 31, 2012 | $ 60,099 |
EXHIBIT C-2
| Balance December 31, 2011 | $ 3,532,983 | |
|---|---|---|
| Increased by: | ||
| Bond Anticipation Notes | $ 5,485,337 | |
| State Grants Receivable | 389,452 | |
| Due From County - Shared Service | 198,061 | |
| Due From Jackson MUA - Shared Service | 199,505 | |
| Reserve for Debt Service - Other | 27,372 | |
| Capital Improvement Fund | 50,000 | 6,349,727 |
| Subtotal | 9,882,710 | |
| Decreased by: | ||
| Improvement Authorizations | 2,556,134 | |
| Investment in Bond Anticipation Notes | 1,905,000 | |
| Anticipated as Current Fund Revenue | 300,000 | 4,761,134 |
| Balance December 31, 2012 | $ 5,121,576 |
73