HomeMy WebLinkAboutordinance.council.042-94 ORDINANCE ~--~
(Series of 1994)
AN ORDINANCE INCREASING THE EMERGENCY TELEPHONE CHARGE
UPON TELEPHONE EXCHANGE ACCESS FACILITIES WITHIN THE CITY
OF ASPEN AND AUTHORIZING THE MAYOR TO SIGN A REVISED
INTERGOVEPdqMENTAL AGREEMENT CONCERNING AN EMERGENCY
TELEPHONE SERVICE AUTHORITY IN ORDER TO ESTABLISH AND
OPEP~ATEANEMERGENCY TELEPHONE SERVICE SYSTEM IN THE CITY
OF ASPEN
WHEREAS, in the interest of protecting and preserving public
safety and welfare, it is desirable that the citizens of the City
of Aspen, Colorado, be provided with emergency telephone service to
aid the timely provision of emergency service; and
WHEREAS, the City Council of the City of Aspen, Colorado finds
that the City is lawfully authorized to impose a charge upon
telephone subscribers within the City of Aspen, Colorado, and to
authorize telephone service suppliers to collect said charge, and
to enter into an agreement with the governing bodies of other
public agencies pursuant to Colorado Revised Statute Section 29-11-
101 et seq. as amended, in order to establish and maintain the
emergency telephone service system within the city of Aspen; and
WHEREAS, the Aspen-Pitkin County Emergency Telephone Service
Authority has provided quality emergency telephone service since
September 11, 1991, to the citizens of the City of Aspen, Colorado,
and
WHEREAS, it has become necessary to increase the monthly fee
charged to telephone subscribers in order that the Aspen-Pitkin
County Emergency Telephone Service meet its current and future
financial obligations; and
WHEREAS, such an increase would be in the best interest of the
citizens of the City of Aspen.
NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY
OF ASPEN COLORADO:
Section 1 The Mayor is authorized to sign the attached
revised intergovernmental agreement creating an emergency telephone
service authority in order to establish and maintain an emergency
telephone service system in the County of Pitkin, Colorado.
Section 2 There is hereby imposed, pursuant to C.R.S. Section
29-11-101, et. seq., as amended, upon all telephone exchange
facilities within the City of Aspen an emergency telephone charge
in an amount not to exceed seventy (70) cents, as approved by the
Public Utilities Commission. Upon recommendation of the emergency
telephone service authority, the City Council may, by Resolution,
raise or lower the emergency telephone charge but in no event shall
such charge exceed the amount of seventy (70) cents, as approved by
the Public Utilities Commission.
Section 3 Telephone service suppliers providing telephone
service in the City of Aspen are hereby authorized to collect the
emergency telephone charge imposed by this ordinance in accordance
with the C.R.S 29-11-101, et. seq., as amended,
Section 4 That if any section, subsection, sentence, clause,
phrase or portion of this ordinance is for any reason held invalid
or unconstitutional in a court of competent jurisdiction, such
portion shall be deemed a separate, distinct and independent
provision and shall not affect the validity of the remaining
portions thereof.
Section 5 That this ordinance shall not have any effect on
existing litigation and shall not operate as an abatement of any
action or proceeding now pending under or by virtue of the
ordinances amended as herein provided, and the same shall be
construed and concluded under such prior ordinances.
A public hearing on the ordinance shall be held on the
day
of
Chambers, Aspen City Hall, Aspen, Colorado.
INTRODUCED, READ kND ORDERED PUBLISHED as provided by law by
the City Council of the City of Aspen on the ~day of
John $. Bennett, Mayor
ATTEST:
'Kathr~n ~. Koch, City
Clerk
/, · FINALLY adopted, passed and approved this /~ day of
~a~hryn S.'"/och, City Clerk
INTERGOVERNMENTAL AGREEMENT CONCERNING THE CONTINUED
IMPLEMENTATION OF AN
"ENHANCED 9-I-1" EMERGENCY TELEPHONE SERVICE"
THIS AGREEMENT, made and entered into the 16th day of August, 1994,
by and between the following parties: COUNTY OF PITKIN, a body politic and
corporate hereinafter referred to as "County", the CITY OF ASPEN, a municipal
corporation hereinafter referred to as "Aspen", the TOWN OF SNOWMASS
VILLAGE, a municipal corporation hereinafter referred to as "Snowmass", the
TOWN OF BASALT, a municipal corporation hereinafter referred to as "Basalt", the
ASPEN FIRE PROTECTION DISTRICT, a quasi-municipal corporation hereinafter
referred to as "Aspen Fire", the SNOWMASS-WILDCAT FIRE PROTECTION
DISTRICT, a quasi-municipal corporation hereinafter referred to as "Snowmass
Fire", the BASALT AND RURAL FIRE PROTECTION DISTRICT, a quasi-municipal
corporation hereinafter referred to as "Basatt Fire", the ASPEN AMBULANCE
DISTRICT, hereinafter referred to as "Aspen Ambulance", the CARBONDALE AND
RURAL FIRE PROTECTION DISTRICT, hereinafter referred to as "Carbondale Fire".
WITNESSETH:
WHEREAS, pursuant to Article 11 of Title 29, C.R.S., as amended, the above-
listed parties are delegated the power to enter into agreements for the purpose of
providing em, ergency telephone service; and
WHEREAS, Part 2 of Article 1 of Title 29, C.R.S., as amended, encourages
and authorizes agreements of this nature; and
Final - 8/16/94
1
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
WHEREAS, it would serve the public welfare and be in the best interest of all
of the above-references parties to continue to participate in the organization,
administration and common use of a central emergency telephone service
authority; and
WHEREAS, the parties desire to enter into this Intergovernmental Agreement
for the following purposes:
1. to establish a separate legal entity tO be known as the "Aspen-Pitkin
County Emergency Telephone Service Authority" (hereinafter referred
to as the "Authority") which shall be responsible for administering the
operation of the emergency telephone service program; and
2. to define the manner in which each of the parties will participate in the
Authority; and
NOW, THEREFORE, in consideration of the mutual covenants hereinafter
contained, the parties agree as follows:
I. DEFINITIONS
The definitions for the terms "emergency telephone charge", "emergency
telephone service", "exchange access facilities", "governing body", "public agency",
"service supplier", "service user", and "tariff rates" as used in this Intergovernmental
Agreement shall be the same as the definitions provided for those terms in Section
29-11-101, C.R.S., as amended.
11. GENERAL PROVISIONS
The parties hereby establish a separate legal entity to be known as the
"Aspen-Pitkin County Emergency Telephone Service Authority" which shall be
Final - 8/16/94
2
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
responsible for administering the operation of the emergency telephone service
program as described below.
III. EMERGENCY TELEPHONE SERVICE AUTHORITY BOARD
The governing Board for the Authority shall consist of five '(5) members to be
selected in the following manner:
1. Two members shall be the Pitkin County Sheriff and the Aspen Police
Chief.
2. One member shall be the Snowmass Village Police Chief or the
Snowmass-Wildcat Fire Protection District Chief as selected by
Snowmass and Snowmass Fire.
3. Two members selected by Aspen Ambulance, Aspen Fire, Basalt,
Basalt Fire, and Carbondale Fire. One member shall serve a term of
one year on the Board and the other member shall serve a term of two
years. After the initial one year term, each of the members selected
shall serve a term of two years. Members may serve consecutive
terms upon approval of the majority vote of the eligible entities.
IV. RULES AND REGULATIONS
The governing board for the Authority may pass supplementary rules and
regulations as it deems necessary provided the supplementary rules and
regulations are in compliance with Articles I and II of Title 29, C.R.S., as amended,
and this Intergovernmental Agreement.
Any capital expenditure of $25,000.00 or greater shall require a two-thirds
(2/3) vote by the governing board of the Authority.
V. POWERS OF THE CORPORATION
The parties hereto agree that the Authority shall be empowered with the
authority to contract for the installation and operation of an emergency telephone
Final - 8/16/94
3
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
service and may pay such costs by collecting an emergency telephone charge for
such service in the service area which is within the jurisdiction and authorized by
this Intergovernmental Agreement and by ordinance or resolution of the respective
parties hereto. The Emergency Telephone Service Authority is hereby authorized
to collect an emergency telephone charge as imposed by the governing bodies of
the respective parties in an amount not to exceed seventy cents ($.70), in those
portions of the service area for which emergency telephone service is to be
provided. The funds so collected shall be spent solely to pay for the equipment
costs, installation costs, costs directly related to the continued operation of an
emergency telephone service, and for the monthly recurring charges billed by the
service supplier for the emergency telephone service. The funds so collected shall
be credited to a cash fund separate and apart from the general fund of any public
agency parties under this Intergovernmental Agreement. Any funds remaining in
the account at year end shall be carried over to the next succeeding year for the
same purposes in supplying emergency telephone service. If the emergency
telephone service is ever discontinued, any balance in the account may be
transferred to the general fund of the public agencies on a proportionate basis as
to the contributions made by each respective public agency.
In addition, the Authority may do any other act as may be necessary for the
provision of initial services and for the continued operation of the emergency
telephone service; including, specifically, the ability to negotiate with equipment
vendors and service suppliers for the purpose of obtaining the benefit of
Final - 8/16/94
4
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
technological developments which the Authority deems necessary to improve or
enhance the quality and efficiency of service to be provided to the users.
VI. BASIS FOR CONTRIBUTION AND CHARGES TO BE IMPOSED BY THE
AUTHORITY
The parties hereto agree that the basis for contribution and charges to be
imposed on "Service Users" shall be in accordance with the provisions governing
the same in C.R.S. 29-11-101 et seq. The parties agree that the Authority may
request from the service supplier those figures required to impose a contribution
or charge and to make a determination of the contribution or charge based on
those figures. The parties further agree whenever those figures are required for
any contribution or charge, the figures used shall be the most recent available at
the time such figures are needed, unless otherwise specified herein.
VII. BUDGET AND OPERATING COSTS
In the event that the Authority believes funds for operating costs not paid by
the emergency telephone charge are necessary, it shall prepare a budget and
submit a budget request to the Board of County Commissioners by July 15 of each
year that this Agreement is in effect. The Board of County Commissioners
shall consider funding the budget request in the County's annual appropriation.
Should funding from the Board of County Commissioners not be
forthcoming, or if any funding so provided shall be deemed insufficient by the
Authority, the Authority may then present its request to the parties hereto who shall
consider the budget submitted and determine a basis for contributing to the budget
Final - 8/16/94
5
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
request at that time; however, no party may be obligated for the payment of any
monies without its prior approval.
VIII. FUNDS AND OPERATIONS
The various monies paid into the Authority by the parties Hereto, for
operating costs shall be used by the Authority solely for operating costs. Further,
the various monies paid into the Authority pursuant to the uniform charge per
exchange access facility shall be placed in a separate designated cash fund and
shall be paid from said fund only for equipment costs, installation costs, costs
directly related to the continued operation of an emergency telephone service, and
for the monthly recurring charges billed by the service supplier for the
emergency telephone service.
No disbursement shall be made from the funds of the Authority except by
check and unless a verified claim for services or commodities actually rendered or
delivered has been first submitted and approved for payment by the Authority, said
approval being evidenced by the President and Secretary of said Authority.
The Authority shall not borrow money nor shall it approve any claims or
incur any obligations for expenditure unless there is sufficient unencumbered cash
in the appropriate fund, credited to the Authority, with which to pay the same.
The Authority may invest any funds paid into the Authority only in
accordance with any applicable laws of the State of Colorado governing the
investment of public funds.
Final - 8/16/94
6
Aspen-Pitkin Cour~ty
Emergency Telephone Service Authority
Intergovernmental Agreement
Nothing herein, however, prevents the Authority from returning any surplus
operating revenues provided by the parties hereto for the operation of this
emergency telephone service to the respective parties hereto in the same
proportion that said parties were originally required to contribute for operation.
IX. BOOKS AND RECORDS
The Authority shall maintain adequate and correct accounts of their funds,
properties and business transactions, which accounts shall be open to inspection
at any reasonable time by the parties hereto, their attorneys, or their agents. The
Authority shall cause to be conducted an annual audit, which audit shall be
conducted by an independent certified public accountant licensed to practice in the
State of Colorado. The Authority shall file a copy of said audit with the governing
bodies of the respective parties hereto.
X. REPORTS
Within one hundred eighty (180) days after the end of each fiscal year, the
Authority shall prepare and present to the respective city councils, boards of
directors of the special districts, and Board of County Commissioners of Pitkin
County, a Comprehensive Annual Report of the Authority's activities and finances
during the preceding year.
The Authority shall also prepare and present such reports as may be
required by law, regulation or contract to any authorized federal and/or state
officials or to whom such report is required to be made in the course and operation
of the Emergency Telephone Service Authority.
Final - 8/16/94
7
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
The Authority shall also render tO the parties hereto, at reasonable intervals,
such reports and accounting as the parties hereto may from time to time request.
Xl. DEFAULT IN PERFORMANCE
In the event any party fails to pay its share of the operating costs then due,
or to perform any of its covenants and undertakings under this Agreement, the
Authority shall cause written notice of the Authority's intention to terminate said
Agreement as to such party in default to be given to that party's governing body
unless such default is cured within thirty (30) days from the date of such notice.
Upon failure to cure said defaults within said thirty (30) day period, the membership
in the Authority of the defaulting party shall thereupon terminate and said party
shall thereafter have no voting rights as a member of the Authority at any annual or
specific meetings thereof, nor be entitled to representation on the Authority, and
said party shall thereafter be denied service by the Authority.
Furthermore, any party who is terminated under the provisions of
this Section of the Agreement shall forfeit all right, title and interest in and to any
property acquired by the Authority to which said party may otherwise be entitled
upon the dissolution of this Agreement. This article is not intended to limit the
right of any party under this Agreement to pursue and all other remedies it may
have for breach of this Agreement.
Final - 8/16/94
8
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
Xll. TERMINATION OF AGREEMENT
A. This Agreement shall be in full force and effect upon the execution of
this Agreement by all of the parties listed herein, and shall continue in full
force and effect, subject to amendments, or until sooner termination by a
majority of the parties hereto.
B. This Agreement, or any party's participation in this Agreement, may be
terminated by written notice from the party or parties to the Authority at least
one hundred eighty (180) days prior to January 1 of any given year.
C. Upon termination by mutual agreement of a majority of the parties to
this Agreement, the powers granted to the Authority under this Agreement
shall continue to the extent necessary to make an effective disposition of the
property, equipment and monies required to held pursuant to this
Agreement.
D. In the event that any party hereto elects to terminate its participation in
the Agreement prior to the end of any period of this Agreement not in
accordance with subsection B of this Agreement and accordingly shall forfeit
its entire interest in the emergency telephone service. Provided however, if
in the event that any party hereto elects to participate in an emergency
telephone service authority other than the Authority created hereby, such
party or parties shall have the right to utilize any and all network equipment
installed in service supplier facilities and paid for by the Authority without
charge or reimbursement to this Authority subject, however, to any or all
costs charged by the service supplier.
Xlll. AMENDMENT
This agreement may be amended by the parties from time to time, but any
amendment shall be in writing and executed by all the parties hereto.
XIV. SEVERABILITY CLAUSE
If any provision of this Agreement or the application hereof to any party or
circumstances is held invalid, such invalidity shall not affect other provisions or
Final - 8/18/94
9
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
applications of the Agreement which can be given effect without the invalid
provision or applications, and to this end the provisions of the Agreement
are declared to be severable.
IN WITNESS WHEREOF, the parties hereto have caused their
representatives to affix their respective signatures hereto, as of the day and year
herein set forth.
COUNTY OF PITKIN CITY OF ASPEN
By By
TOWN OF SNOWMASS VILLAGE TOWN OF BASALT
By By
ASPEN FIRE PROTECTION DISTRICT SNOWMASS-WILDCAT
FIRE PROTECTI,QN DISTRICT
By By
Final - 8/16/94
10
Aspen-Pitkin County
Emergency Telephone Service Authority
Intergovernmental Agreement
BASALT AND RURAL FIRE ASPEN AMBULANCE DISTRICT
PROTECTION DISTRICT
By By
CARBONDALE AND RURAL FIRE
PROTECTION DISTRICT
By
Final - 8/16/94
11
'M M
To:
i'~,~ ~,~.Through: Amy Margeru
Through: Tom Stephenson, lice
From: Brent Finster,.': Director of Communications r~
Date: August 22~ t994
Subj: 9-1-1 Surcharge Increase
The Aspen-Pitkin County Emergency Telephone (9-1-1) Service Authority seeks;to
raise its surcharge on residential and commercial phone lines from,5Ocents to 70
cents per month.~t~ached,,, ,There ,, documents. ,,,~,H~wever,,are several reasons to_ in su~nma~jUstify the '
0 explained in the
decreased at the same time,.:expepdituces:,' have increased,
request. ,.;-', ,,;,..,,;~,-;,, ,, i ,..:.: ,. , ,,, ~ ,' ~ ,,': i
Without the ncrease;rthe ;~l~h~ritY; will;be'.ishort:~)~er $i'8 00(
In 1995, a 70 cents per month sUrcharge,wiil mean an incre
current 50 cents per m°nth!evel. Over the'course of the next
kept in a contingency to'pay for a. Portion of the replacement:
Aided Dispatch equipment, currently scheduled for 2001 ....
All nine entities (Pitkin County, 3 municipalities, 4 fire districts, and an ambulance
district) that created the Authority in 1990 are being asked to pass an ordinance or
resolution that modifies the IGA to allow for the increase.
This action ~s in accordance with the 9-1-1 enabling legislation and has been reviewed
by the Authodty's legal counsel and is not in violation of any provision of Amendment
1.
It '~s requested that,the' City of Aspen support this increase by passing an ordinancel,
authorizing the Mayor to sign a revised IGA. The deadline for the Authority Board to
notify U.S. West is October. I, 1994 and the sUrcharge would become effective January
~O 1, 1995.
506 East Main Street Aspen, Colorado 81611 (303)920,5310
ASPEN-PITKIN COUNTY
EMERGENCY TELEPHONE SERVICE AUTHORITY
Description of the Proc~ram
Colorado state statute allows for cities, towns, counties, and special districts to form
a governing body called an Emergency Telephone Service Authority. This Authority
is empowered to collect up to 70 cents per month from each telephone line (up to a
maximum of 100 per customer billing). The purpose of the Authority is to establish
and operate an Enhanced 9-1-1 telephone system.
Enhanced 9-1-1 is an upgrade to those areas that have existing 9-1-1 service. The
Enhanced features include the ability for a caller to dial 9-1-1 and when the call is
answered by the dispatcher, a computer screen automatically will show the telephone
number that the caller is calling from (ANI - Automatic Number Identification) and what
name and address is associated with that phone number (ALI - Automatic Location
Identification). Even if the caller is unable to communicate what the problem is, this
information provides the dispatcher with the ability to sent emergency assistance (law
enforcement, fire, or ambulance).
A highly transient population made up of a considerable amount of tourists can
sometime create headaches for dispatchers as well as police officers. Someone
calling for an ambulance may be unfamiliar with the address or even the name of a
condo that they are staying in. By just dialing 9-1-1, the dispatcher instantly knows
where the person is calling from.
Another feature of an Enhanced 9-1-1 system is Selective Routing. This allows a
particular phone number to be pre-programmed to ring into the correct Public Safety
Answering Point (PSAP). In the case of Pitkin County, this would be the Aspen-Pitkin
County Communications Center. However, in the case of residents outside Pitkin
County that are included in the system, we can determine whether the system should
be programmed to route those calls (including ANI and ALI) to either the
fire/ambulance dispatcher (Aspen) or the law enforcement dispatcher (Garfield County
Communications or Eagle State Patrol).
In addition to these features, a Computer Aided Dispatch system is linked to the
Enhanced 9-1-1 system. A call for emergency help comes into the Communications
Center, the dispatcher answers the phone and instantly the phone number, address,
name, previous call history, hazards (potential for violence, hazardous materials),
water~, gas and electric shutoffs, fire hydrants, etc. appears on the screen. 7'he
dispatcher merely has to enter a brief code for the nature of the call (theft, burglary,
prowler, fire, ambulance, etc.) into the system and press a key that transfers :that
information to the radio dispatcher. The radio dispatcher then dispatches the
appropriate units that are needed. A complete computer-derived history is assembled
and available for later documentation and statistical analysis.
Money collected from the surcharge goes into a separate account maintained by the
Pitkin County Treasurer. This money is used to pay the ongoing monthly network
charges tO U.S. West, the lease purchase payments on the 9-1-1/C.A.D. hardware,
and the hardware/software maintenance costs.
The Authority Board is made up of the Aspen Police Chief, the Pitkin County Sheriff,
either the Snowmass Village Police Chief or Fire Chief, and two re@resentatives of the
other fire and ambulance districts in the County.
The Authority Board holds regular meetings. The Director of Communications acts as
an Administrative Assistant to the Board carrying out the day-to-day business.
The Board set up Bylaws for its operation and signed a letter 'of intent with U.S. West
for the implementation of the system. The researched the hardware and software that
was available and entered into a contract with SCC, Inc. to provide the 9-1-1/C.A.D.
equipment.
Enhanced 9-1-1 went live on September 11, 1991 and C.A.D. was implemented in
November, 1991. The system has had a 99.9% up time since it was installed.
AIthough there has not been any dramatic, life-saving situations that have caught the
attention of the media or the public, Enhanced 9-1-1 in Pitkin County is used on a daily
basis. There is an average of approximately forty 9-1-1 calls received each day at the
Aspen-Pitkin County Communications Center. The vast majority of these are non-
emergency calls or misdials. However, dispatchers are routinely handling in-progress
crimes, requests for Emergency Medical Services, or fire department related calls on
these lines. Enhanced 9-1-1 reduces the time from recognition of a problem (law
enforcement, fire, or EMS) by the citizen to the time that the appropriate officer or
agency is dispatched.
2
INCREASE SURCHARGE TO ?0 CENTS
Reasons/Back.ground
1. Carbondale Withdrawal from Authority
The portion of the Carbondale and Rural Fire Protection District that lies within
Garfield County and the Town of Carbondale was withdrawn from the Authority
Board because of the implementation of a Garfield County 9-1-1 board.
Impact is ($16,000) per year.
2. Increase Expenses Due to Software/Hardware Maintenance
After the original financial plan was approved, a contract was let with SCC, Inc.
for the CAD/9-1-1 equipment. This contract had a quoted amount of $18,300
per year for software maintenance and $6,900 per year for hardware service
contracts after the warranty period was to expire. The warranty expired in late
1993 and the $25,200 per year expense started. However, due to an oversight,
the original financial plan was never modified to include the additional costs.
Impact is ($25,000) per year.
3. Decreased Interest Rates
Interest rates have plummeted since 1990 from 8.25% to 3.5%.
Impact is ($2,000) per year.
4. Increased Administration Costs
Costs to the Authority charged by Pitkin County Budget, Finance, and
Administration Departments are higher than what was originally anticipated due
to the complexities of lease purchase financing, Amendment 1 compliance, and
state statutes regarding audit and reporting.
Impact is ($1,500) per year.
5. Cash for Asset Replacement
The ten-year financial plan approved in 1990 did not take into consideration
the need to save cash for the replacement of the capital equipment in the year
2000.
Impact is ($500,000) in 2000.
Parting Thoughts
70 cents is a 40% increase over 50 cents. However, if you look at the rate of inflation
(based on United States Consumer Price Index - All items) since 1989 the sum of the
inflation in 1994 is a 25.9% increase!
And besides, Enhanced 9-1-1 in Pitkin County works and it works well...
3
1994-1999'Financial Plan (70 Cent per Month Surcharge)
Fund Bal. Revenue Lease Network Operating Eagle Fund Bal.
on Jan. 1 Purchase Expense Expense PSAP on Dec.31
1993 23,318 119,951 69,326 33,787 23,383 0 ' 16,773
1994 16,7'/3 125,576 69,326 35,000 37,700 0 315
1995 315 178,650 69,326 37,151 39,593 0 32,895
1996 32,895 193,074 69,326 40,470 81,573 25,529 9,071
1997 9,071 208,666 69,326 43,789 43,651 0 60,971
1998 60,971 225,514 34,663 47,108 45,834 0 158,880
1999 158t880 243,726 0 50,427 48t126 25,529 278,524
Total $1,295,157 $381,293 $287,7~2 $319,868 $51,058 $255,206
REVENUES
Financial Plan (70 Cent per Month Surcharge)
Year Stations 50 Cents 60 Cents 70 Cents
1994 20250 122~826 0 0
1995 218~5 127,607 153,128 178,650
1996 23652 137,910 165,492 193,074
1997 25562 149,047 178,856 208,666
1~8 27626 161,082 193,298 225,514
1999 29857 174,090 208,908 243,726