Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $11,923,685 | 11,770,534 | 11,531,005 | 11,190,147 | 10,125,704 | 9,977,077 |
|
| Utility | 12,556,353 | 11,009,857 | 10,558,841 | 11,406,078 | 10,065,963 | 9,184,811 |
|
| Sales Tax | 2,926,393 | 2,934,243 | 3,538,343 | 4,232,034 | 4,122,316 | 3,812,464 |
|
| Sales & Services | 1,928,008 | 1,422,077 | 1,528,070 | 1,581,051 | 1,402,619 | 1,278,566 |
|
| Intergovernmental | 4,542,107 | 4,209,298 | 4,762,170 | 3,726,805 | 3,086,749 | 2,643,765 |
|
| Debt Proceeds | 82,843 | 519,939 | 676,174 | 477,269 | 580,745 | 579,134 |
|
| Other Miscellaneous | 1,457,210 | 628,156 | 804,929 | 1,416,888 | 1,615,859 | 2,015,122 |
|
| Total | $35,416,599 | 32,494,104 | 33,399,532 | 34,030,272 | 30,999,955 | 29,490,939 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $9,167,102 | 9,618,724 | 9,745,101 | 8,316,507 | 6,562,071 | 6,579,910 |
|
| Debt Service | 2,307,091 | 2,770,731 | 2,231,941 | 2,293,546 | 2,388,874 | 2,727,215 |
|
| Transportation | 3,308,450 | 2,981,861 | 3,681,897 | 3,375,418 | 2,864,638 | 2,432,969 |
|
| General Government | 2,662,792 | 2,399,611 | 2,360,851 | 2,326,015 | 2,236,969 | 2,248,728 |
|
| Public Safety | 10,288,725 | 9,676,631 | 9,415,863 | 9,152,688 | 8,376,645 | 8,586,418 |
|
| Other | 7,319,315 | 6,604,934 | 6,318,970 | 7,009,788 | 6,139,613 | 5,427,170 |
|
| Total | $35,053,475 | 34,052,492 | 33,754,623 | 32,473,962 | 28,568,810 | 28,002,410 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $19,191,912 | 18,409,633 | 17,386,760 | 16,018,054 | 14,885,433 | 14,471,348 |
|
| Capital Outlay | 1,587,035 | 1,686,662 | 3,289,956 | 3,082,969 | 1,608,971 | 1,891,001 |
|
| Other Operating + Debt Service | 14,274,528 | 13,956,197 | 13,077,907 | 13,372,939 | 12,074,406 | 11,640,061 |
|
| Total | $35,053,475 | 34,052,492 | 33,754,623 | 32,473,962 | 28,568,810 | 28,002,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $472 | 465 | 464 | 467 | 427 | 430 |
|
| Utility | 497 | 435 | 425 | 476 | 424 | 396 |
|
| Sales Tax | 116 | 115 | 143 | 177 | 174 | 163 |
|
| Sales & Services | 76 | 56 | 62 | 66 | 59 | 55 |
|
| Intergovernmental | 180 | 166 | 192 | 156 | 130 | 114 |
|
| Debt Proceeds | 3 | 21 | 27 | 20 | 24 | 25 |
|
| Other Miscellaneous | 58 | 25 | 32 | 59 | 68 | 87 |
|
| Total | $1,402 | 1,283 | 1,345 | 1,421 | 1,306 | 1,270 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $363 | 380 | 393 | 347 | 277 | 283 |
|
| Debt Service | 91 | 109 | 90 | 96 | 101 | 117 |
|
| Transportation | 131 | 118 | 148 | 141 | 121 | 105 |
|
| General Government | 106 | 95 | 95 | 97 | 93 | 97 |
|
| Public Safety | 407 | 382 | 379 | 382 | 353 | 370 |
|
| Other | 290 | 261 | 255 | 293 | 259 | 234 |
|
| Total | $1,388 | 1,345 | 1,360 | 1,356 | 1,204 | 1,206 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $760 | 727 | 700 | 669 | 627 | 623 |
|
| Capital Outlay | 63 | 67 | 133 | 129 | 68 | 81 |
|
| Other Operating | 565 | 551 | 527 | 558 | 509 | 502 |
|
| Total | $1,388 | 1,345 | 1,360 | 1,356 | 1,204 | 1,206 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 43 | 42 | 41 | 38 | 34 | 32 |
|
| Average Population In Group | 19,559 | 19,501 | 19,477 | 20,391 | 20,926 | 20,968 |
|
| City of Asheboro Population | 25,262 | 25,321 | 24,827 | 23,940 | 23,729 | 23,219 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 415 | 427 | 408 | 403 | 387 | 370 |
|
| Utility | 290 | 300 | 285 | 320 | 314 | 312 |
|
| Sales Tax | 122 | 121 | 135 | 159 | 156 | 150 |
|
| Sales & Services | 59 | 61 | 60 | 73 | 73 | 71 |
|
| Intergovernmental | 152 | 151 | 146 | 153 | 142 | 152 |
|
| Debt Proceeds | 163 | 83 | 80 | 187 | 76 | 19 |
|
| Other Miscellaneous | 142 | 94 | 194 | 174 | 213 | 154 |
|
| Total | 1,343 | 1,237 | 1,308 | 1,469 | 1,361 | 1,228 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 256 | 257 | 292 | 270 | 291 | 263 |
|
| Debt Service | 155 | 141 | 140 | 137 | 126 | 136 |
|
| Transportation | 112 | 118 | 145 | 128 | 125 | 129 |
|
| General Government | 135 | 150 | 144 | 229 | 139 | 144 |
|
| Public Safety | 320 | 336 | 325 | 327 | 320 | 313 |
|
| Other | 258 | 235 | 235 | 253 | 261 | 229 |
|
| Total | 1,236 | 1,237 | 1,281 | 1,344 | 1,262 | 1,214 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 441 | 459 | 448 | 455 | 445 | 434 |
|
| Capital Outlay | 193 | 186 | 261 | 292 | 247 | 214 |
|
| Other Operating | 601 | 591 | 571 | 596 | 569 | 565 |
|
| Total | 1,235 | 1,236 | 1,280 | 1,343 | 1,261 | 1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $21,895,580 | 21,278,766 | 21,369,850 | 21,568,281 | 19,620,405 | 18,865,116 |
| General Fund expenditures | 23,040,085 | 21,420,737 | 20,458,573 | 21,168,510 | 19,133,618 | 18,660,250 |
| Operating transfers in | 31,994 | 2,348 | 165,616 | 406,830 | 1,800,000 | - |
| Operating transfers out | 510,175 | 776,053 | 1,290,591 | 785,509 | 164,467 | 191,806 |
| Capital leases and installment purchase proceeds | 822,835 | - | - | - | - | 693,017 |
| Other items | - | 28,389 | - | 28,666 | 4,515 | 35,570 |
| Excess of revenues and other sources over (under) expenditures and other uses | (799,851) | (887,287) | (213,698) | 49,758 | 2,126,835 | 741,647 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 6,519,862 | 8,125,991 | 7,604,555 | 6,287,576 | 5,382,922 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 29.37 | 37.36 | 34.64 | 32.58 | 29.64 |
|
| Group weighted average FBA % | 33.33 | 44.27 | 41.08 | 43.40 | 40.44 | 38.05 |
|
| State weighted average Non-Electric Group | 26.68 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $10,014,295 | 9,191,939 | 9,784,350 | 9,455,308 | 9,177,247 | 8,673,212 |
|
| Quick ratio | 4.53 | 4.03 | 4.74 | 3.81 | 2.98 | 3.95 |
|
| Net income | 3,061,486 | 1,048,544 | 2,065,752 | 1,811,479 | 560,629 | 2,772,782 |
|
| Cashflow from operations | 3,359,910 | 2,846,888 | 3,143,563 | 3,890,981 | 3,677,576 | 2,541,011 |
|
| Depreciation & Amortization Expense | 1,597,843 | 1,559,168 | 1,517,887 | 1,446,701 | 1,340,188 | 1,286,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 25,262 | 25,321 | 24,827 | 23,940 | 23,729 | 23,219 |
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $15,697,657 | $17,654,249 | $19,237,902 | $19,497,057 | $29,711,276 | $17,063,605 |
|
| Investment Earnings | 67,550 | 122,753 | 387,646 | 867,639 | 1,007,829 | 720,074 |
|
| Tax Rate Equivalent | 0.0031 | 0.0057 | 0.0186 | 0.0421 | 0.0543 | 0.0393 |
|
| Tax Rate Equivalent Group weighted average | 0.0053 | 0.0094 | 0.0262 | 0.0393 | 0.0523 | 0.0385 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2007 | 2007 | 2007 | 2007 | 2001 | 2001 |
|
| January 1, Prior Year Assessed Valuation | $2,178,506,401 | 2,172,166,963 | 2,081,585,250 | 2,061,985,336 | 1,855,649,116 | 1,831,328,375 |
|
| Tax Rate | 0.5500 | 0.5500 | 0.5500 | 0.5500 | 0.5500 | 0.5500 |
|
| Tax Rate Group weighted average | 0.4199 | 0.4256 | 0.4335 | 0.4564 | 0.4754 | 0.4663 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 97.48 | 98.19 | 92.43 | 96.76 | 86.18 | 88.20 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.54 | 98.47 | 92.44 | 89.99 | 90.63 | 93.35 |
|
| Assessment -to-Sales Ratio Statewide | 101.47 | 98.27 | 90.81 | 88.53 | 88.41 | 92.28 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $2,234,823,965 | 2,212,207,926 | 2,252,066,699 | 2,131,030,732 | 2,153,224,781 | 2,076,336,026 |
|
| EffectiveTax Rate | 0.5361 | 0.5400 | 0.5084 | 0.5322 | 0.4740 | 0.4851 |
|
| Group weighted average Effective Tax Rate | 0.4263 | 0.4191 | 0.4007 | 0.4107 | 0.4309 | 0.4353 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 97.1800 | 97.1800 | 97.6900 | 98.3800 | 98.4300 | 98.4300 |
|
| Percent Collected Group weighted average | 97.10 | 96.95 | 96.99 | 97.39 | 97.23 | 97.48 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 97.97 | 97.97 | 98.52 | 99.44 | 99.55 | 99.65 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.88 | 97.66 | 97.83 | 98.34 | 98.30 | 98.54 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.35 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 85.85 | 86.14 | 86.96 | 85.62 | 85.74 | 85.16 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.46 | 87.44 | 86.51 | 87.09 | 86.15 | 87.32 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 1,003,386 | 1,013,790 | 999,618 | 928,966 | 872,811 | 880,289 |
|
| Tax Rate Equivalent | 0.0461 | 0.0467 | 0.0480 | 0.0451 | 0.0470 | 0.0481 |
|
| Dominant County: Randolph |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa3 | Aa3 | A2 | A2 | A2 | A2 |
|
| S & P | A+ | A+ | A+ | A+ | A+ | A+ |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $2,602,997 | 3,513,823 | 4,442,508 | 5,393,517 | 6,353,456 | 7,331,254 |
|
| General Government GO Debt | 312,003 | 421,177 | 532,492 | 646,483 | 761,544 | 878,746 |
|
| Total General Obligation Debt | 2,915,000 | 3,935,000 | 4,975,000 | 6,040,000 | 7,115,000 | 8,210,000 |
|
| Per Capita | $115 | 155 | 200 | 252 | 300 | 354 |
|
| Total Per Capita for the Population Group | 232 | 220 | 130 | 153 | 166 | 163 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.1304% | 0.1779% | 0.2209% | 0.2834% | 0.3304% | 0.3954% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2405% | 0.2139% | 0.1320% | 0.1585% | 0.1868% | 0.1912% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $349,415 | 411,858 | 470,895 | 526,713 | 579,405 | 629,305 |
|
| --General Government | 0 | 71,367 | 208,596 | 338,792 | 462,264 | 600,644 |
|
| Total* | $349,415 | 483,224 | 679,491 | 865,505 | 1,041,668 | 1,229,949 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $7,712,631 | 8,335,143 | 8,957,656 | 9,330,805 | 9,703,954 | 5,089,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 25,262 | 25,321 | 24,827 | 23,940 | 23,729 | 23,219 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 36,937,289 | 37,461,149 | 37,898,270 | 40,303,518 | 13,954,998 | 12,955,409 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 5,782,703 | 4,876,369 | 4,493,421 | 5,218,750 | 2,236,953 | 3,401,850 |
| 3.5A |
| Business Type Activities Assets | 60,655,290 | 58,965,559 | 59,437,674 | 58,699,226 | 11,420,604 | 56,616,904 |
| 3.5B |
| Business Type Activities Liabilties | 11,565,942 | 12,937,697 | 14,458,356 | 15,785,660 | 14,991,694 | 16,075,451 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 11,571,829 | 11,488,138 | 11,316,668 | 11,002,628 | 9,957,417 | 9,792,285 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 269,173 | 194,374 | 169,917 | 142,618 | 130,453 | 144,647 |
| 13.0 |
| Penalties and Interest | 82,683 | 88,022 | 44,420 | 44,901 | 37,834 | 40,145 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax | 725 | 635 | 560 | 625 | 675 | 1,000 |
| 15.1 |
| Solid Waste Disposal Tax | 17,288 | 17,121 | 11,142 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 1,286,326 | 1,228,731 | 1,237,088 | 1,305,008 | 1,265,810 | 1,206,488 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 988,101 | 959,374 | 972,349 | 1,088,871 | 1,061,235 | 958,205 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 647,989 | 700,531 | 965,862 | 1,083,159 | 1,055,726 | 953,755 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 3,977 | 45,607 | 363,044 | 754,996 | 739,545 | 694,016 |
| 19.0 |
| Privilege Licenses | 303,089 | 314,573 | 276,475 | 283,545 | 279,408 | 274,792 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 29,578 | 25,900 | 25,303 | 25,515 | 165,335 | 155,713 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 23,451 | 21,886 | 22,166 | 19,048 | 20,725 | 20,896 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 105,789 | 50,155 | 79,727 |
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
| 5,712 | 130,543 | 74,904 | 69,739 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
| 24,200 | 287,019 | 252,534 |
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other | 50,975 |
| 750,000 |
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
| 32,981 | 37,800 |
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless | 1,266,005 | 1,088,123 | 430,458 | 123,514 | 131,024 | 188,390 |
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 2,148,736 | 2,162,520 | 2,091,430 | 2,078,291 | 1,749,712 | 1,659,199 |
| 45.0 |
| Beer and Wine Tax | 112,406 | 35,833 | 72,368 |
|
|
|
| 46.0 |
| Powell Bill | 648,593 | 635,893 | 694,070 | 771,217 | 679,297 | 687,555 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 19,238 | 24,057 | 24,778 | 22,851 | 18,153 | 10,627 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 144,849 | 136,927 |
|
| 35,345 |
|
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
| 152,887 |
|
|
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
| 199,000 |
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
|
| 100,000 |
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 21,182 | 20,040 | 19,604 | 15,552 | 9,305 | 7,359 |
| 62.0 | INTERGOV | General Government |
|
|
|
| 15,750 |
|
| 63.0 | REVENUES | Public Safety | 883 | 883 | 303,267 | 883 |
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
| 125,000 |
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
| 7,590 |
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
| 50,000 |
|
|
| 71.0 | PERMITS | Building Permits | 68,495 | 52,217 | 48,954 | 88,293 | 114,232 | 92,367 |
| 72.0 | & FEES | Inspection Fees | 32,133 | 29,075 | 30,600 | 52,442 | 43,450 | 47,000 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 24,500 | 24,625 | 23,866 | 39,408 | 44,383 | 48,857 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 74,585 | 79,825 | 88,612 | 111,045 | 89,554 | 66,294 |
| 76.0 |
| Airport | 100,542 | 8,209 | 5,676 |
| 4,040 |
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 988,687 | 962,654 | 1,024,087 | 1,015,480 | 838,317 | 780,234 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 2,200 | 800 | 3,000 | 2,000 | 17,700 | 39,500 |
| 81.0 |
| Recreation Service Revenues | 359,623 | 345,964 | 382,829 | 413,118 | 408,625 | 343,681 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 377,871 |
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 26,305 | 33,120 | 28,493 | 35,722 | 30,602 | 25,897 |
| 86.0 | UTILITY | Water and Sewer Charges | 12,530,048 | 10,976,737 | 10,530,348 | 11,370,356 | 10,035,361 | 9,158,914 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 67,550 | 122,753 | 387,646 | 867,639 | 1,007,829 | 720,074 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets | 27,805 | 38,003 | 5,391 | 48,829 | 4,930 | 41,996 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 105,000 | 45,000 | 30,000 |
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 82,843 | 519,939 | 512,180 | 477,269 | 580,745 | 579,134 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
| 163,994 |
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 822,835 |
|
|
|
| 682,180 |
| 101.0 |
| Other | 391,675 |
|
|
| 4,515 | 1,948,888 |
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 96,003 | 96,955 | 82,717 | 69,861 | 61,400 | 72,918 |
| 109B | GENERAL | Governing Body - Other Direct | 57,063 | 77,048 | 71,275 | 40,330 | 53,090 | 54,512 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
| 10,676 |
|
|
| 110A |
| Administration - Salaries & Wages | 208,120 | 125,332 | 119,971 | 111,013 | 105,645 | 105,425 |
| 110B |
| Administration - Other Direct | 116,143 | 43,306 | 44,136 | 45,655 | 44,289 | 45,225 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 183,712 | 179,014 | 165,666 | 160,027 | 229,244 | 259,812 |
| 112B |
| Finance - Other Direct | 65,409 | 67,287 | 84,559 | 59,924 | 61,330 | 126,247 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
| 6,731 |
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct | 161,003 | 154,627 | 203,543 | 189,548 | 152,146 | 130,791 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 121,600 | 119,555 | 112,178 | 120,810 | 121,512 | 116,546 |
| 114B |
| Legal - Other Direct | 22,982 | 25,254 | 23,944 | 21,619 | 15,769 | 14,811 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct | 111,803 | 82,119 | 84,800 | 69,393 | 58,397 | 89,213 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
| 35,347 |
|
| 2,139 |
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages | 763,051 | 708,046 | 629,822 | 582,846 | 557,014 | 533,900 |
| 117B |
| Central Services - Other Direct | 279,155 | 168,271 | 151,543 | 177,421 | 235,532 | 145,180 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E | 22,772 |
| 20,337 | 20,681 | 308 | 5,044 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 168,658 | 239,878 | 228,807 | 363,609 | 321,331 | 374,082 |
| 118B |
| Gen. Govt. All Other - Other Direct | 280,954 | 272,490 | 324,091 | 276,761 | 207,981 | 167,387 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 4,364 | 5,082 | 6,731 | 5,841 | 9,842 | 7,635 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 4,822,880 | 4,938,521 | 4,702,475 | 4,332,816 | 4,046,746 | 3,791,670 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 1,079,438 | 945,765 | 683,118 | 983,287 | 1,002,509 | 952,811 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 328,703 | 43,858 | 82,303 | 255,432 | 212,329 | 766,230 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 2,927,047 | 2,991,669 | 2,799,782 | 2,605,856 | 2,398,957 | 2,385,911 |
| 122B |
| Fire - Other Direct | 395,554 | 430,888 | 492,069 | 365,919 | 368,256 | 366,717 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 26,452 | 6,726 | 175,695 | 289,642 | 40,156 | 34,628 |
| 123A |
| Inspectors - Salaries & Wages | 438,075 | 212,290 | 201,987 | 187,920 | 184,232 | 168,074 |
| 123B |
| Inspectors - Other Direct | 19,808 | 9,555 | 12,902 | 16,386 | 17,824 | 13,637 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 986,853 | 885,292 | 834,513 | 767,874 | 730,127 | 654,804 |
| 128B |
| Streets and Highways - Other Direct | 1,235,068 | 1,053,244 | 1,040,556 | 992,897 | 869,284 | 751,912 |
| 128C |
| Streets and Highways - Construction |
| 120,086 |
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 3,998 | 3,084 | 92,665 | 421,968 | 215,911 | 249,435 |
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct |
|
|
|
|
|
|
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct | 45,983 | 36,005 | 70,191 | 49,314 | 72,404 | 67,632 |
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E | 111,419 | 1,651 |
| 328,523 | 222,955 |
|
| 135A |
| Transpor. All Other - Salaries & Wages | 632,556 | 566,528 | 533,358 | 500,866 | 466,303 | 465,788 |
| 135B |
| Transpor. All Other - Other Direct | 271,173 | 287,640 | 268,636 | 308,271 | 252,306 | 243,398 |
| 135C |
| Transpor. All Other - Construction |
|
| 835,786 |
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E | 21,400 | 28,331 | 6,192 | 5,705 | 35,348 |
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 847,460 | 784,195 | 802,377 | 752,705 | 705,082 | 712,397 |
| 136B | MENTAL | Solid Waste - Other Direct | 1,251,290 | 1,475,486 | 1,294,399 | 1,452,484 | 1,147,522 | 1,172,355 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 484,026 |
| 24,600 | 516,692 | 53,739 | 215,070 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 490,037 | 403,896 | 412,438 | 378,864 | 344,452 | 345,883 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 66,172 | 128,299 | 22,765 | 56,793 | 54,068 | 26,503 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
| 4,233 |
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 820,135 | 524,035 | 831,357 | 726,572 | 754,337 | 155,773 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
| 201,619 | 396,822 |
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
| 198,390 | 987 | 23,526 |
|
|
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct |
|
|
|
|
|
|
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E |
|
|
|
|
|
|
| 144A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
|
|
|
|
|
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 513,428 | 1,762,010 | 1,643,053 | 1,542,718 | 1,422,082 | 1,345,385 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 447,273 | 1,254,431 | 811,141 | 919,068 | 999,132 | 803,260 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 134,187 |
| 366,475 | 403,209 | 335,241 | 103,503 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct | 78,520 | 69,959 | 109,378 | 96,581 | 122,339 | 119,376 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E | 53,944 |
|
| 140,576 |
| 30,843 |
| 157A |
| Cult. & Recr. All Other - Salaries & Wages | 1,393,517 |
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct | 538,470 |
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E | 200,856 |
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 4,598,915 | 4,396,452 | 4,117,616 | 3,540,269 | 3,191,306 | 3,138,753 |
| 158B |
| Water & Sewer - Other Direct | 4,373,273 | 3,784,008 | 3,955,044 | 4,092,214 | 3,091,381 | 3,359,366 |
| 158C |
| Water & Sewer - Construction | 44,726 | 846,620 | 1,295,111 |
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 150,188 | 591,644 | 377,330 | 684,024 | 279,384 | 81,791 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages |
|
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct |
|
|
|
|
|
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 350,900 | 710,376 | 307,682 | 353,124 | 1,758,965 | 2,137,061 |
| 161D | SERVICE | Water & Sewer - Principal | 1,533,339 | 1,551,198 | 1,324,158 | 1,333,088 |
|
|
| 162B |
| Electric - Interest & Fees |
|
|
|
|
|
|
| 162D |
| Electric - Principal |
|
|
|
|
|
|
| 163B |
| Gas - Interest & Fees |
|
|
|
|
|
|
| 163D |
| Gas - Principal |
|
|
|
|
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 44,256 | 58,997 | 78,162 | 105,377 | 629,909 | 590,154 |
| 166D |
| All Other - Principal | 378,596 | 450,160 | 521,939 | 501,957 |
|
|
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 76,206 |
| 96,092 |
|
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 174,562 | 97,359 | 169,440 | 115,430 | 105,636 | 106,740 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
|
|
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 176B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 176C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 177A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 177B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 177C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 11,148,938. | 11,062,871.00 | 10,857,963.00 | 10,418,299.00 | 9,376,267.00 | 9,197,752.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 777,362. | 788,678.00 | 838,528.00 | 870,768.00 | 830,846.00 | 848,353.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 226,024. | 225,112.00 | 161,090.00 | 58,198.00 | 41,965.00 | 31,936.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 110,024 | 109,303 | 109,337 | 125,213 | 118,472 | 125,896 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 97.18 | 97.18 | 97.69 | 98.38 | 98.43 | 98.43 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 97.97 | 97.97 | 98.52 | 99.44 | 99.55 | 99.65 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 85.85 | 86.14 | 86.96 | 85.62 | 85.74 | 85.16 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
|
|
|
|
| 189C | INVEST | Cash On Hand & in Bank - All Other | 15,697,657 | 17,654,249 | 19,237,902 | 19,497,057 | 29,711,276 | 17,063,605 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 191.0 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 192.0 |
| Amount Expended During FY - B(5) and B(7) |
|
|
|
|
|
|
| 193.0 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues | 37,467,731 | 34,320,836 | 36,245,852 | 34,030,272 | 33,683,765 | 31,439,827 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 1,642,169 | 1,809,611 | 2,835,178 |
| 2,679,295 |
|
| 194D |
| Amount - Net Revenues | 35,825,562 | 32,511,225 | 33,410,674 | 34,030,272 | 31,004,470 | 31,439,827 |
|
| Calculated amount | 35,825,562 | 32,511,225 | 33,410,674 | 34,030,272 | 31,004,470 | 31,439,827 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 36,695,644 | 35,862,103 | 36,589,801 | 32,473,962 | 31,248,105 | 28,002,410 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 1,642,169 | 1,809,611 | 2,835,178 |
| 2,679,295 |
|
| 195D |
| Amount - Net Expenditures | 35,053,475 | 34,052,492 | 33,754,623 | 32,473,962 | 28,568,810 | 28,002,410 |
|
| Calculated amount | 35,053,475 | 34,052,492 | 33,754,623 | 32,473,962 | 28,568,810 | 28,002,410 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 11,686 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 23,000 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 1,591 | 1,574 | 227,322,195 | 1,818,098 | 1,842,107 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 1,214 | 1,442 | 185,492,902 | 1,335,994 | 1,471,041 |
|
| 403A |
| Total amount billed in units - Water | 1,336 | 1,374 | 1,259,400,763 | 1,388,406 | 1,311,900 |
|
| 403B |
| Total amount billed in units - Sewer | 1,111 | 1,075 | 940,513,829 | 1,028,456 | 1,073,896 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 483 | 480 | 460,924,527 | 470,164 | 62,777 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 21,003 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 7,799 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 11,686 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 1,320 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 14,150 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
|
|
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 6,632,821 | 6,024,295 | 5,822,017 | 6,370,100 | 5,595,206 |
|
| 408A |
| Dollars related to 403A above | 5,173,641 | 4,457,568 | 4,151,151 | 4,406,408 | 4,070,469 |
|
| 408B |
| Dollars related to 403B above | 3,277,058 | 2,560,869 | 2,639,765 | 2,595,705 | 2,398,630 |
|
| 409A |
| Dollars related to 404A above | 2,556,520 | 1,957,099 | 1,939,227 | 1,894,266 | 1,787,442 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 862,422 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 488,915 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 1,405,191 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 110,900 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 447,067 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 10,303 | 10,205 | 10,100 | 10,364 |
|
|
| 421A |
| Number of residential accounts billed - Water | 8,499 | 8,427 | 8,362 | 8,577 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 1,700 | 1,694 | 1,639 | 1,670 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 1,588 | 1,562 | 1,523 | 1,559 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Deborah P Reaves |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 12/20/2011 | 12/14/2010 | 12/04/2009 | 12/05/2008 | 11/08/2007 | 11/13/2006 |
| 953.0 |
| Contact |
|
|
|
| 954.0 |
| Title |
|
|
|
| 955.0 |
| Phone | 336-626-1201 ext 247 |
|
|
|
|
|
| 956.0 |
| Fax | 336-626-1218 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|