Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $3,135,304 | 3,049,555 | 3,131,076 | 2,951,703 | 2,907,737 | 2,856,774 |
|
| Utility | 21,915,237 | 21,393,652 | 20,517,576 | 19,619,030 | 19,438,509 | 19,261,704 |
|
| Sales Tax | 734,035 | 966,932 | 1,202,589 | 1,053,967 | 868,578 | 1,164,054 |
|
| Sales & Services | 2,279,309 | 2,251,664 | 2,338,413 | 2,564,236 | 2,145,946 | 2,195,362 |
|
| Intergovernmental | 3,280,259 | 5,523,879 | 2,154,606 | 2,361,580 | 2,470,836 | 2,162,828 |
|
| Debt Proceeds | 981,826 | 728,413 | 977,084 | - | - | - |
|
| Other Miscellaneous | 751,180 | 77,477 | 241,348 | 747,798 | 1,368,478 | 677,611 |
|
| Total | $33,077,150 | 33,991,572 | 30,562,692 | 29,298,314 | 29,200,084 | 28,318,333 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $22,279,263 | 21,368,492 | 22,487,445 | 21,229,854 | 18,042,069 | 17,823,145 |
|
| Debt Service | 104,533 | 239,983 | 769,875 | 737,683 | 780,129 | - |
|
| Transportation | 1,121,803 | 996,044 | 840,727 | 749,956 | 731,331 | 1,133,220 |
|
| General Government | 1,926,908 | 1,831,067 | 1,546,377 | 1,564,118 | 1,409,048 | 1,322,137 |
|
| Public Safety | 3,871,313 | 3,832,606 | 3,726,437 | 3,635,627 | 4,045,305 | 3,429,600 |
|
| Other | 3,309,920 | 6,347,220 | 3,615,163 | 3,243,326 | 3,649,503 | 3,353,162 |
|
| Total | $32,613,740 | 34,615,412 | 32,986,024 | 31,160,564 | 28,657,385 | 27,061,264 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $8,339,502 | 5,286,922 | 8,462,659 | 8,422,087 | 8,061,334 | 7,829,954 |
|
| Capital Outlay | 1,652,095 | 3,622,130 | 1,058,889 | 3,292,160 | 2,035,767 | 2,245,911 |
|
| Other Operating + Debt Service | 22,622,143 | 25,706,360 | 23,464,476 | 19,446,317 | 18,560,284 | 16,985,399 |
|
| Total | $32,613,740 | 34,615,412 | 32,986,024 | 31,160,564 | 28,657,385 | 27,061,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $197 | 193 | 197 | 186 | 181 | 179 |
|
| Utility | 1,375 | 1,352 | 1,290 | 1,234 | 1,208 | 1,206 |
|
| Sales Tax | 45 | 61 | 76 | 66 | 54 | 73 |
|
| Sales & Services | 143 | 142 | 147 | 161 | 133 | 137 |
|
| Intergovernmental | 206 | 349 | 135 | 149 | 154 | 135 |
|
| Debt Proceeds | 62 | 46 | 61 | - | - | - |
|
| Other Miscellaneous | 47 | 5 | 15 | 47 | 85 | 42 |
|
| Total | $2,075 | 2,148 | 1,921 | 1,843 | 1,815 | 1,772 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,398 | 1,350 | 1,413 | 1,336 | 1,122 | 1,116 |
|
| Debt Service | 7 | 15 | 48 | 46 | 48 | - |
|
| Transportation | 70 | 63 | 53 | 47 | 45 | 71 |
|
| General Government | 120 | 116 | 98 | 98 | 88 | 82 |
|
| Public Safety | 243 | 242 | 234 | 229 | 251 | 215 |
|
| Other | 208 | 401 | 227 | 204 | 227 | 210 |
|
| Total | $2,046 | 2,187 | 2,073 | 1,960 | 1,781 | 1,694 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $523 | 334 | 532 | 530 | 501 | 490 |
|
| Capital Outlay | 104 | 229 | 67 | 207 | 127 | 141 |
|
| Other Operating | 1,419 | 1,624 | 1,474 | 1,223 | 1,153 | 1,063 |
|
| Total | $2,046 | 2,187 | 2,073 | 1,960 | 1,781 | 1,694 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 22 | 23 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 22,715 | 20,466 | 20,622 | 22,003 | 21,233 | 20,452 |
|
| City of Laurinburg Population | 15,938 | 15,825 | 15,911 | 15,895 | 16,087 | 15,977 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 406 | 389 | 401 | 365 | 353 | 344 |
|
| Utility | 2,103 | 1,830 | 1,741 | 1,897 | 1,838 | 1,897 |
|
| Sales Tax | 126 | 129 | 143 | 154 | 155 | 149 |
|
| Sales & Services | 112 | 112 | 106 | 102 | 99 | 91 |
|
| Intergovernmental | 196 | 221 | 190 | 170 | 182 | 209 |
|
| Debt Proceeds | 79 | 48 | 114 | 152 | 79 | 102 |
|
| Other Miscellaneous | 99 | 150 | 327 | 279 | 287 | 167 |
|
| Total | 3,121 | 2,879 | 3,022 | 3,119 | 2,993 | 2,959 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,936 | 1,782 | 1,815 | 1,907 | 1,817 | 1,915 |
|
| Debt Service | 175 | 174 | 166 | 147 | 136 | 192 |
|
| Transportation | 144 | 147 | 121 | 120 | 116 | 119 |
|
| General Government | 130 | 183 | 184 | 157 | 136 | 134 |
|
| Public Safety | 410 | 415 | 412 | 393 | 374 | 363 |
|
| Other | 303 | 287 | 340 | 357 | 288 | 270 |
|
| Total | 3,098 | 2,988 | 3,038 | 3,081 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 641 | 644 | 628 | 623 | 586 | 561 |
|
| Capital Outlay | 236 | 358 | 440 | 429 | 329 | 352 |
|
| Other Operating | 2,221 | 1,986 | 1,969 | 2,028 | 1,952 | 2,080 |
|
| Total | 3,098 | 2,988 | 3,037 | 3,080 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $6,535,835 | 6,455,585 | 7,542,189 | 6,821,441 | 6,410,504 | 6,354,975 |
| General Fund expenditures | 7,150,583 | 6,814,215 | 7,206,361 | 7,171,712 | 7,232,078 | 6,941,318 |
| Operating transfers in | 698,955 | 685,745 | 611,976 | 305,297 | 369,198 | 323,729 |
| Operating transfers out | - | - | - | - | 252,295 | 347,034 |
| Capital leases and installment purchase proceeds | 158,682 | - | - | - | 456,000 | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 242,889 | 327,115 | 947,804 | (44,974) | (248,671) | (609,648) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 576,257 | 1,020,504 | 906,209 | 997,875 | 1,244,347 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 8.46 | 14.16 | 12.64 | 14.20 | 17.07 |
|
| Group weighted average FBA % | 76.50 | 38.21 | 39.96 | 38.75 | 37.01 | 40.17 |
|
| State weighted average Electric Group | 67.13 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Solid Waste, Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $4,453,989 | 5,978,975 | 6,319,140 | 7,885,496 | 9,774,308 | 12,395,190 |
|
| Quick ratio | 2.36 | 2.71 | 1.97 | 2.90 | 2.91 | 5.90 |
|
| Net income | 368,530 | (373,472) | (1,951,709) | 10,292 | 1,594,757 | 1,401,442 |
|
| Cashflow from operations | 1,795,570 | 1,375,616 | 705,320 | 1,294,510 | 1,627,665 | 2,011,567 |
|
| Depreciation & Amortization Expense | 1,550,199 | 1,530,052 | 1,514,225 | 1,494,633 | 1,323,160 | 1,280,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 15,938 | 15,825 | 15,911 | 15,895 | 16,087 | 15,977 |
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Cash &Investments | $7,688,986 | $6,370,351 | $7,945,473 | $8,244,819 | $10,365,571 | $11,133,166 |
|
| Investment Earnings | 6,967 | 19,715 | 152,221 | 449,805 | 584,122 | 487,811 |
|
| Tax Rate Equivalent | 0.0009 | 0.0026 | 0.0207 | 0.0604 | 0.0791 | 0.0669 |
|
| Tax Rate Equivalent Group weighted average | 0.0064 | 0.0102 | 0.0304 | 0.0707 | 0.0793 | 0.0520 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2003 | 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $734,419,886 | 746,905,897 | 734,769,113 | 745,183,421 | 738,424,283 | 729,707,895 |
|
| Tax Rate | 0.4200 | 0.4200 | 0.4200 | 0.4000 | 0.4000 | 0.3800 |
|
| Tax Rate Group weighted average | 0.4410 | 0.4364 | 0.4411 | 0.4498 | 0.4454 | 0.4425 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 99.98 | 90.61 | 88.20 | 91.59 | 91.36 | 97.48 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.31 | 96.93 | 88.67 | 87.55 | 90.13 | 92.19 |
|
| 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 | $734,566,799 | 824,308,462 | 833,071,557 | 813,607,840 | 808,257,753 | 748,571,907 |
|
| EffectiveTax Rate | 0.4199 | 0.3806 | 0.3704 | 0.3664 | 0.3654 | 0.3704 |
|
| Group weighted average Effective Tax Rate | 0.4468 | 0.4230 | 0.3911 | 0.3938 | 0.4015 | 0.4080 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 93.9700 | 92.0300 | 93.6300 | 93.5300 | 94.4800 | 94.8200 |
|
| Percent Collected Group weighted average | 96.54 | 96.58 | 96.54 | 96.79 | 96.51 | 96.74 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 96.01 | 95.08 | 95.79 | 96.97 | 97.37 | 96.76 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.46 | 97.39 | 97.57 | 98.03 | 97.73 | 98.00 |
|
| 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 | 67.17 | 68.40 | 75.08 | 66.28 | 68.30 | 75.78 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.60 | 85.57 | 84.72 | 83.94 | 84.21 | 85.28 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 334,666 | 494,652 | 445,029 | 415,352 | 358,212 | 335,180 |
|
| Tax Rate Equivalent | 0.0456 | 0.0662 | 0.0606 | 0.0557 | 0.0485 | 0.0459 |
|
| Dominant County: Scotland |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A1 | A1 | Baa1 | Baa1 | Baa1 | Baa1 |
|
| 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 | $1,650,000 | 2,100,000 | 2,550,000 | 3,000,000 | 3,450,000 | 3,900,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 1,650,000 | 2,100,000 | 2,550,000 | 3,000,000 | 3,450,000 | 3,900,000 |
|
| Per Capita | $104 | 133 | 160 | 189 | 214 | 244 |
|
| Total Per Capita for the Population Group | 111 | 132 | 130 | 153 | 166 | 163 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.2246% | 0.2548% | 0.3061% | 0.3687% | 0.4268% | 0.5210% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1155% | 0.1377% | 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 | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $0 | 0 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 15,938 | 15,825 | 15,911 | 15,895 | 16,087 | 15,977 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 10,085,445 | 9,576,353 | 6,409,286 | 5,520,065 | 5,656,219 | 5,239,844 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 1,186,072 | 1,173,060 | 1,111,378 | 1,177,478 | 1,143,668 | 1,085,149 |
| 3.5A |
| Business Type Activities Assets | 45,126,398 | 44,824,769 | 45,477,311 | 47,966,847 | 48,201,193 | 50,631,174 |
| 3.5B |
| Business Type Activities Liabilties | 4,570,801 | 4,626,100 | 4,905,171 | 5,442,998 | 5,687,635 | 6,575,206 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 2,849,374 | 2,860,819 | 2,921,205 | 2,791,389 | 2,751,386 | 2,611,745 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 241,111 | 156,548 | 177,507 | 132,676 | 122,827 | 203,808 |
| 13.0 |
| Penalties and Interest | 44,819 | 32,188 | 32,364 | 25,945 | 32,156 | 40,231 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
| 1,693 | 1,368 | 990 |
| 15.0 |
| Animal Tax | 843 | 1,457 | 2,330 | 3,743 | 3,263 | 3,203 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 348,461 | 481,323 | 516,741 | 299,122 | 375,335 | 501,591 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 206,403 | 226,411 | 272,021 | 279,353 | 266,070 | 237,124 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 190,345 | 221,077 | 270,003 | 277,847 | 29,223 | 235,904 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -11,174 | 38,121 | 143,824 | 197,645 | 197,950 | 189,435 |
| 19.0 |
| Privilege Licenses | 172,394 | 48,962 | 19,981 | 26,570 | 23,867 | 24,797 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
| 23,867 |
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
|
| 224,756 | 258,520 | 144,085 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
| 136,877 | 186,789 |
| 596,300 | 30 |
| 30.0 |
| Public Safety |
| 126,422 | 64,449 | 60,618 | 76,952 | 57,879 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other | 705,735 | 2,935,731 |
|
|
|
|
| 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 |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 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 | 1,431,911 | 1,388,160 | 1,250,636 | 1,123,483 | 879,334 | 751,601 |
| 45.0 |
| Beer and Wine Tax | 69,747 | 22,693 | 71,384 | 74,103 | 72,195 | 70,499 |
| 46.0 |
| Powell Bill | 450,075 | 449,802 | 508,969 | 575,764 | 514,976 | 525,625 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 9,365 | 10,441 | 9,034 | 11,935 | 6,400 | 6,890 |
| 51.0 |
| General Government |
| 397,460 |
|
|
|
|
| 52.0 |
| Public Safety |
|
|
|
|
|
|
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other | 487,862 |
|
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 73,345 | 56,293 | 63,345 | 301,181 | 324,679 | 43,872 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 47,372 |
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development | 4,847 |
|
| 214,496 |
| 706,432 |
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees | 6,083 | 7,343 | 6,164 | 10,807 | 11,800 | 10,225 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
| 26,591 | 15,585 | 16,293 |
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 68,963 | 62,748 | 68,506 | 62,748 | 61,612 | 47,858 |
| 78.0 |
| Solid Waste | 2,161,450 | 2,114,696 | 2,180,185 | 2,407,013 | 1,989,715 | 2,103,155 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 48,896 | 47,629 | 74,137 | 78,182 | 77,063 | 44,349 |
| 81.0 |
| Recreation Service Revenues |
|
|
|
| 17,556 |
|
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 17,009 | 15,700 |
| 224,273 | 208,534 | 510,018 |
| 86.0 | UTILITY | Water and Sewer Charges | 4,643,226 | 4,668,265 | 4,759,495 | 4,577,026 | 4,244,588 | 4,305,435 |
| 87.0 | REVENUES | Electric Charges | 17,255,002 | 16,709,687 | 15,758,081 | 14,817,731 | 14,985,387 | 14,446,251 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 6,967 | 19,715 | 152,221 | 449,805 | 584,122 | 487,811 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets |
|
| 60,652 | 32,117 | 7,039 | 7,490 |
| 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 |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 981,826 | 728,413 | 977,084 |
|
|
|
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 564,893 |
|
|
| 456,000 |
|
| 101.0 |
| Other |
|
|
|
|
|
|
| 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 |
| 121,254 |
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
| 8,063 |
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 86,357 | 130,609 | 110,342 | 122,797 | 112,413 | 114,872 |
| 109B | GENERAL | Governing Body - Other Direct | 183,402 | 140,000 | 117,668 | 135,145 | 58,885 | 95,915 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E | 6,627 |
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 205,958 | 195,283 | 179,664 | 153,374 | 142,521 | 119,816 |
| 110B |
| Administration - Other Direct | 34,199 | 34,999 | 32,384 | 24,262 | 28,919 | 28,523 |
| 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 | 249,813 | 244,375 | 242,542 | 247,062 | 230,520 | 211,758 |
| 112B |
| Finance - Other Direct | 29,124 | 24,418 | 24,371 | 21,764 | 20,101 | 32,811 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages | 53,252 | 51,391 | 53,453 | 67,645 | 64,347 | 39,263 |
| 113B |
| Taxes - Other Direct | 23,796 | 26,454 | 22,931 | 26,519 | 30,738 | 4,072 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
| 18,960 |
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 32,487 | 38,349 | 49,145 | 31,454 | 56,165 | 46,688 |
| 115B |
| Public Buildings - Other Direct | 22,839 | 27,659 | 114,931 | 28,074 | 30,326 | 25,736 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E | 32,933 |
|
|
|
| 5,340 |
| 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 | 363,039 | 514,041 | 336,354 | 336,020 | 324,263 | 356,522 |
| 117B |
| Central Services - Other Direct | 249,278 | 142,617 | 20,963 | 49,252 | 22,807 | 85,911 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E | 101,113 | 11,259 |
| 2,667 | 16,369 |
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 117,882 | 114,934 | 113,648 | 180,618 | 171,373 | 107,070 |
| 118B |
| Gen. Govt. All Other - Other Direct | 134,809 | 134,679 | 127,981 | 136,132 | 99,301 | 28,880 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
| 1,333 |
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 2,510,265 | 2,470,650 | 2,473,926 | 2,402,136 | 2,297,349 | 2,205,872 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 406,233 | 532,363 | 397,513 | 394,949 | 416,788 | 441,181 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 161,883 | 61,869 | 75,852 | 86,279 | 94,512 | 142,327 |
| 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 | 342,221 | 342,521 | 343,752 | 333,665 | 309,363 | 274,996 |
| 122B |
| Fire - Other Direct | 236,598 | 153,826 | 190,513 | 169,279 | 165,000 | 190,574 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 5,690 | 8,948 |
|
| 525,522 | 19,800 |
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages | 42,757 | 48,084 |
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
| 45,203 | 60,927 | 28,274 | 67,397 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E | 12,471 | 11,140 | 5,315 |
| 39,481 | 2,061 |
| 125A |
| Animal Control - Salaries & Wages | 41,955 | 61,375 | 58,561 | 58,414 | 56,305 | 53,943 |
| 125B |
| Animal Control - Other Direct | 87,451 | 78,952 | 78,555 | 73,775 | 73,343 | 12,033 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
| 18,480 |
|
| 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 | 78,456 | 76,740 | 76,231 | 76,120 | 70,966 | 65,719 |
| 127B | TATION | Traffic Engineering - Other Direct | 20,458 | 19,467 | 20,571 | 26,646 | 20,180 | 16,878 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 8,619 |
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages |
|
|
|
|
| 77,968 |
| 128B |
| Streets and Highways - Other Direct |
|
|
|
|
| 64,740 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
| 9,750 |
| 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 | 371,702 | 435,375 | 386,287 | 378,057 | 297,632 | 376,946 |
| 130B |
| Powell Bill - Other Direct | 398,202 | 464,462 | 321,931 | 269,133 | 342,553 | 438,281 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E | 244,366 |
| 35,707 |
|
| 82,938 |
| 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 |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 917,687 |
| 982,234 | 1,029,491 | 1,045,204 | 1,092,277 |
| 136B | MENTAL | Solid Waste - Other Direct | 1,196,643 | 2,089,719 | 1,206,970 | 988,744 | 958,603 | 1,183,067 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 115,645 |
| 250,674 | 7,474 | 172,078 | 19,012 |
| 137A |
| Drainage & Watershed - Salaries & Wages | 64,439 | 64,232 | 75,737 | 76,863 | 83,206 |
|
| 137B |
| Drainage & Watershed - Other Direct | 64,279 | 66,560 | 60,381 | 186,030 | 62,772 |
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
| 4,000 |
|
|
| 138A |
| Cemeteries - Salaries & Wages | 195,248 | 192,251 | 186,876 | 183,320 | 174,471 | 157,742 |
| 138B |
| Cemeteries - Other Direct | 20,303 | 21,045 | 18,936 | 18,346 | 23,212 | 29,611 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
| 11,295 | 6,825 |
| 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 | 348,776 | 306,712 | 305,064 | 306,487 | 127,822 | 105,648 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 144,314 | 77,787 | 113,125 | 108,323 | 21,834 | 10,860 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
|
|
|
|
|
|
| 141C |
| Economic Development - Construction |
| 2,935,731 |
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
| 159,497 |
| 142B |
| Community Development - Other Direct |
|
|
|
| 494,102 | 337,113 |
| 142C |
| Community Development - Construction | 242,586 | 593,183 | 186,789 | 100,138 |
|
|
| 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 |
|
| 171,883 | 162,255 | 167,463 |
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
| 56,494 | 71,855 | 61,003 |
|
| 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 |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct |
|
|
|
|
|
|
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
| 12 |
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
| 158,863 | 156,266 |
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
| 71,884 | 88,419 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
| 15,679 | 6,825 |
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 1,440,233 |
| 1,495,160 | 1,513,913 | 1,428,719 | 1,380,568 |
| 158B |
| Water & Sewer - Other Direct | 2,866,159 | 4,333,535 | 3,418,990 | 1,658,309 | 1,497,651 | 1,259,966 |
| 158C |
| Water & Sewer - Construction |
|
|
| 183,214 | 140,880 | 706,432 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 468,362 |
| 240,359 | 1,431,700 | 788,388 | 1,032,701 |
| 159A |
| Electric Power - Salaries & Wages | 876,975 |
| 821,800 | 762,396 | 742,369 | 726,523 |
| 159B |
| Electric Power - Other Direct | 16,375,734 | 17,034,957 | 16,246,943 | 14,204,967 | 13,230,991 | 12,524,015 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 251,800 |
| 264,193 | 1,475,355 | 213,071 | 192,940 |
| 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 |
|
| 159,300 | 183,150 | 207,000 |
|
| 161D | SERVICE | Water & Sewer - Principal |
|
| 506,250 | 450,000 | 506,250 |
|
| 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 | 8,509 | 149,601 | 17,548 | 21,216 | 14,882 |
|
| 166D |
| All Other - Principal | 96,024 | 90,382 | 86,777 | 83,317 | 51,997 |
|
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 23,789 | 62,878 | 57,247 | 56,203 | 20,888 | 19,416 |
| 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 | 2,877,112. | 2,770,977.00 | 2,811,163.00 | 2,649,483.00 | 2,622,719.00 | 2,500,362.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 220,010. | 358,396.00 | 326,704.00 | 335,127.00 | 289,284.00 | 254,047.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 114,656. | 136,256.00 | 118,325.00 | 80,225.00 | 68,928.00 | 81,133.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 72,225 | 113,243 | 81,424 | 112,996 | 91,689 | 61,531 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 93.97 | 92.03 | 93.63 | 93.53 | 94.48 | 94.82 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.01 | 95.08 | 95.79 | 96.97 | 97.37 | 96.76 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 67.17 | 68.40 | 75.08 | 66.28 | 68.30 | 75.78 |
| 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 | 7,688,986 | 6,370,351 | 7,945,473 | 8,244,819 | 10,365,571 | 11,133,166 |
| 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 | 33,776,105 | 34,677,317 | 31,304,669 | 29,603,613 | 29,821,577 | 28,989,096 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 698,955 | 685,745 | 741,977 | 305,299 | 621,493 | 670,763 |
| 194D |
| Amount - Net Revenues | 33,077,150 | 33,991,572 | 30,562,692 | 29,298,314 | 29,200,084 | 28,318,333 |
|
| Calculated amount | 33,077,150 | 33,991,572 | 30,562,692 | 29,298,314 | 29,200,084 | 28,318,333 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 33,312,695 | 35,301,157 | 33,728,001 | 31,465,863 | 29,278,878 | 27,732,027 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 698,955 | 685,745 | 741,977 | 305,299 | 621,493 | 670,763 |
| 195D |
| Amount - Net Expenditures | 32,613,740 | 34,615,412 | 32,986,024 | 31,160,564 | 28,657,385 | 27,061,264 |
|
| Calculated amount | 32,613,740 | 34,615,412 | 32,986,024 | 31,160,564 | 28,657,385 | 27,061,264 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 158,798,000 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 6,153 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 848 |
|
|
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 625 |
|
|
|
|
|
| 403A |
| Total amount billed in units - Water | 448 | 511 | 492 | 939,753,000 | 752,504,000 |
|
| 403B |
| Total amount billed in units - Sewer | 172 |
| 283 | 593,023,000 | 371,448,000 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 430 | 260 | 269 | 624,487,000 | 563,261,000 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 235,381,000 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 11,148,000 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 158,798,000 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 4,417,000 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 161,576,000 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
| 996,000,000 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 1,741,445 | 1,466,192 | 3,699,660 | 3,074,901 | 2,541,030 |
|
| 408A |
| Dollars related to 403A above | 1,923,142 | 1,296,395 | 1,354,225 | 2,052,781 | 1,312,392 |
|
| 408B |
| Dollars related to 403B above | 1,692,867 | 746,007 | 842,666 | 2,238,303 | 2,006,757 |
|
| 409A |
| Dollars related to 404A above | 1,214,630 | 801,489 | 665,396 | 1,372,135 | 871,128 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 1,467,525 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 64,860 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 1,006,980 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 26,434 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 882,959 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 1,973 |
|
| 412B |
| Dollars related to 407B above | 7,576 | 6,055 | 8,504 | 7,550 |
|
|
| 421A |
| Number of residential accounts billed - Water | 4,986 | 5,943 | 5,839 | 6,174 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 787 | 1,393 | 839 | 2,062 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 362 | 146 | 240 |
|
|
|
| 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 | Cynthia B Carpenter |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 11/01/2011 | 10/15/2010 | 12/14/2009 | 11/21/2008 | 02/22/2008 | 10/24/2006 |
| 953.0 |
| Contact |
|
|
|
| 954.0 |
| Title |
|
|
|
| 955.0 |
| Phone |
|
|
|
|
|
|
| 956.0 |
| Fax |
|
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|