Municipality Revenues and Expenditures Financial Profile Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $2,909,173 | 2,732,778 | 2,592,350 | 2,051,177 | 1,813,099 | 1,693,859 |
|
| Utility | 2,110,491 | 1,842,238 | 1,917,089 | 1,977,631 | 1,746,469 | 1,504,791 |
|
| Sales Tax | 826,600 | 883,306 | 999,970 | 955,491 | 878,540 | 759,524 |
|
| Sales & Services | 503,889 | 484,955 | 468,847 | 469,011 | 417,743 | 390,252 |
|
| Intergovernmental | 1,222,834 | 1,361,076 | 1,346,404 | 731,333 | 505,145 | 449,818 |
|
| Debt Proceeds | 291,931 | 152,212 | 230,817 | 1,234,752 | 109,854 | 68,073 |
|
| Other Miscellaneous | 570,711 | 847,855 | 1,120,037 | 719,126 | 648,631 | 587,704 |
|
| Total | $8,435,629 | 8,304,420 | 8,675,514 | 8,138,521 | 6,119,481 | 5,454,021 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,137,047 | 2,070,225 | 2,061,305 | 2,533,996 | 1,644,508 | 1,578,733 |
|
| Debt Service | 273,596 | 321,874 | 250,881 | 154,884 | 165,007 | 149,522 |
|
| Transportation | 758,013 | 687,283 | 901,618 | 666,089 | 404,068 | 483,600 |
|
| General Government | 978,917 | 730,497 | 732,571 | 605,058 | 490,444 | 472,967 |
|
| Public Safety | 3,420,525 | 3,439,972 | 3,029,591 | 2,595,501 | 2,283,698 | 2,059,766 |
|
| Other | 1,186,937 | 1,067,404 | 2,808,504 | 887,039 | 645,662 | 556,305 |
|
| Total | $8,755,035 | 8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,361,412 | 3,264,636 | 3,022,253 | 2,701,830 | 2,440,913 | 2,193,739 |
|
| Capital Outlay | 1,039,125 | 1,226,505 | 2,902,243 | 1,639,689 | 664,771 | 810,847 |
|
| Other Operating + Debt Service | 4,354,498 | 3,826,114 | 3,859,974 | 3,101,048 | 2,527,703 | 2,296,307 |
|
| Total | $8,755,035 | 8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $549 | 572 | 565 | 463 | 430 | 417 |
|
| Utility | 398 | 386 | 418 | 446 | 414 | 371 |
|
| Sales Tax | 155 | 184 | 218 | 215 | 209 | 186 |
|
| Sales & Services | 95 | 102 | 102 | 106 | 99 | 96 |
|
| Intergovernmental | 231 | 285 | 294 | 165 | 120 | 111 |
|
| Debt Proceeds | 55 | 32 | 50 | 278 | 26 | 17 |
|
| Other Miscellaneous | 108 | 178 | 244 | 162 | 154 | 145 |
|
| Total | $1,591 | 1,739 | 1,891 | 1,835 | 1,452 | 1,343 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $403 | 433 | 449 | 571 | 390 | 389 |
|
| Debt Service | 52 | 67 | 55 | 35 | 39 | 37 |
|
| Transportation | 143 | 144 | 197 | 150 | 96 | 119 |
|
| General Government | 185 | 154 | 160 | 138 | 117 | 117 |
|
| Public Safety | 645 | 720 | 660 | 585 | 542 | 507 |
|
| Other | 224 | 223 | 612 | 200 | 153 | 137 |
|
| Total | $1,652 | 1,741 | 2,133 | 1,679 | 1,337 | 1,306 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $634 | 684 | 659 | 609 | 579 | 540 |
|
| Capital Outlay | 196 | 257 | 633 | 370 | 158 | 200 |
|
| Other Operating | 822 | 800 | 841 | 700 | 600 | 566 |
|
| Total | $1,652 | 1,741 | 2,133 | 1,679 | 1,337 | 1,306 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 122 | 120 | 120 | 124 | 123 | 120 |
|
| Average Population In Group | 4,664 | 4,697 | 4,793 | 4,727 | 4,663 | 4,600 |
|
| Town of Aberdeen Population | 5,301 | 4,776 | 4,587 | 4,434 | 4,214 | 4,060 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 337 | 346 | 336 | 310 | 306 | 296 |
|
| Utility | 318 | 315 | 313 | 317 | 332 | 313 |
|
| Sales Tax | 123 | 144 | 160 | 159 | 152 | 147 |
|
| Sales & Services | 84 | 82 | 78 | 76 | 71 | 66 |
|
| Intergovernmental | 194 | 179 | 175 | 172 | 159 | 163 |
|
| Debt Proceeds | 52 | 152 | 111 | 24 | 28 | 35 |
|
| Other Miscellaneous | 118 | 157 | 179 | 229 | 189 | 134 |
|
| Total | 1,226 | 1,375 | 1,352 | 1,287 | 1,237 | 1,154 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 413 | 414 | 370 | 332 | 305 | 290 |
|
| Debt Service | 101 | 100 | 102 | 96 | 98 | 101 |
|
| Transportation | 93 | 95 | 110 | 111 | 111 | 105 |
|
| General Government | 178 | 185 | 168 | 159 | 156 | 157 |
|
| Public Safety | 319 | 318 | 319 | 310 | 281 | 268 |
|
| Other | 216 | 219 | 230 | 235 | 209 | 215 |
|
| Total | 1,320 | 1,331 | 1,299 | 1,243 | 1,160 | 1,136 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 431 | 436 | 423 | 414 | 398 | 394 |
|
| Capital Outlay | 345 | 342 | 300 | 270 | 224 | 203 |
|
| Other Operating | 543 | 553 | 576 | 557 | 537 | 535 |
|
| Total | 1,319 | 1,331 | 1,299 | 1,241 | 1,159 | 1,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| General Fund revenues | $5,819,750 | 5,547,393 | 5,775,569 | 4,831,379 | 4,178,557 | 3,702,456 |
| General Fund expenditures | 6,399,649 | 5,880,531 | 5,647,638 | 4,761,314 | 3,988,879 | 3,722,160 |
| Operating transfers in | 155,008 | 21,672 | 21,097 | 21,097 | 21,097 | 21,097 |
| Operating transfers out | - | - | 500,000 | - | - | - |
| Capital leases and installment purchase proceeds | 244,000 | 388,100 | 135,685 | 86,595 | - | 166,225 |
| Other items | - | - | - | - | 66,198 | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (180,891) | 76,634 | (215,287) | 177,757 | 276,973 | 167,618 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $1,973,665 | 2,182,191 | 1,948,326 | 2,130,918 | 2,141,650 | 1,931,222 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 32.06 | 39.73 | 32.41 | 45.58 | 53.69 | 54.31 |
|
| Group weighted average FBA % | 68.00 | 70.26 | 65.07 | 64.31 | 62.32 | 62.21 |
|
| State weighted average Non-Electric Group | 39.13 | 37.89 | 36.65 | 37.39 | 37.38 | 36.82 |
|
| State weighted average FBA % | 37.79 | 37.09 | 36.34 | 36.54 | 36.96 | 36.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $2,647,548 | 2,684,235 | 2,872,562 | 2,831,788 | 3,204,624 | 3,060,149 |
|
| Quick ratio | 12.34 | 12.89 | 20.57 | 12.98 | 20.51 | 19.15 |
|
| Net income | 118,428 | (92,734) | 183,632 | 273,883 | 165,070 | (6,349) |
|
| Cashflow from operations | 106,518 | (12,283) | 129,254 | 368,106 | 340,949 | 184,327 |
|
| Depreciation & Amortization Expense | 330,749 | 336,071 | 311,363 | 319,026 | 316,321 | 274,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 5,301 | 4,776 | 4,587 | 4,434 | 4,214 | 4,060 |
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Cash &Investments | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Investment Earnings | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Tax Rate Equivalent | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.0000 |
|
| Tax Rate Equivalent Group weighted average | 0.0001 | 0.0007 | 0.0012 | 0.0012 | 0.0003 | 0.0003 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0013 | 0.0034 | 0.0069 | 0.0101 | 0.0080 | 0.0043 |
|
| Latest year of Revaluation | 2007 | 0 | 2007 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $672,344,493 | 635,317,856 | 600,764,380 | 419,383,009 | 411,764,055 | 386,897,562 |
|
| Tax Rate | 0.4300 | 0.4300 | 0.4300 | 0.4500 | 0.4300 | 0.4300 |
|
| Tax Rate Group weighted average | 0.2417 | 0.2697 | 0.2669 | 0.3116 | 0.3191 | 0.3626 |
|
| Tax Rate State Wide | 0.4060 | 0.4262 | 0.4238 | 0.4450 | 0.4321 | 0.4448 |
|
| Assessment -to-Sales Ratio | 96.52 | 94.12 | 100.00 | 89.66 | 97.16 | 100.00 |
|
| Assessment -to-Sales Ratio Group weighted average | 102.73 | 92.17 | 90.92 | 83.51 | 91.52 | 85.31 |
|
| Assessment -to-Sales Ratio Statewide | 98.29 | 90.81 | 88.53 | 88.41 | 92.28 | 92.35 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $696,585,674 | 675,008,347 | 600,764,380 | 467,748,170 | 423,799,974 | 386,897,562 |
|
| EffectiveTax Rate | 0.4150 | 0.4047 | 0.4300 | 0.4035 | 0.4178 | 0.4300 |
|
| Group weighted average Effective Tax Rate | 0.2483 | 0.2486 | 0.2427 | 0.2602 | 0.2921 | 0.3093 |
|
| Statewide weighted average Effective Tax Rate | 0.3990 | 0.3870 | 0.3752 | 0.3934 | 0.3987 | 0.4108 |
|
| Percent Collected | 99.1100 | 99.0500 | 98.9900 | 98.8400 | 98.8800 | 98.8500 |
|
| Percent Collected Group weighted average | 96.69 | 95.41 | 95.81 | 96.70 | 96.72 | 96.85 |
|
| Percent Collected Statewide | 97.61 | 97.36 | 97.56 | 97.58 | 97.55 | 97.42 |
|
| Percent Collected Excluding Motor Vehicles | 99.67 | 99.61 | 99.74 | 99.71 | 99.76 | 99.59 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.44 | 97.55 | 98.06 | 97.99 | 98.08 | 97.96 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.30 | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 |
|
| Percent Collected Motor Vehicles Only | 89.68 | 90.70 | 88.89 | 89.07 | 89.56 | 89.90 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.63 | 85.23 | 85.75 | 86.04 | 86.22 | 85.87 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.89 | 86.67 | 86.74 | 86.71 | 86.80 | 87.31 |
|
| Tax Uncollected | 173,166 | 182,164 | 184,523 | 172,711 | 159,506 | 133,939 |
|
| Tax Rate Equivalent | 0.0258 | 0.0287 | 0.0307 | 0.0412 | 0.0387 | 0.0346 |
|
| Dominant County: Moore |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 5,000 to 9,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Per Capita for the Population Group | 89 | 158 | 152 | 149 | 162 | 162 |
|
| Total Per Capita Statewide | 449 | 455 | 456 | 478 | 495 | 505 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0700% | 0.1078% | 0.1101% | 0.1223% | 0.1565% | 0.1724% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% | 0.5588% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 800,000 | 866,667 | 974,797 | 1,079,803 | 116,391 | 151,298 |
|
| Total* | $800,000 | 866,667 | 974,797 | 1,079,803 | 116,391 | 151,298 |
|
| * 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 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 5,301 | 4,776 | 4,587 | 4,434 | 4,214 | 4,060 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 7,962,307 | 8,234,217 | 8,098,029 | 7,144,302 | 5,591,454 | 5,461,108 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 1,917,413 | 1,796,254 | 1,719,982 | 1,632,960 | 617,371 | 737,078 |
| 3.5A |
| Business Type Activities Assets | 8,803,902 | 8,655,146 | 8,667,138 | 8,573,319 | 8,222,314 | 8,061,594 |
| 3.5B |
| Business Type Activities Liabilties | 286,942 | 256,614 | 175,872 | 265,685 | 188,563 | 192,913 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 2,870,258 | 2,700,751 | 2,562,024 | 2,024,022 | 1,786,918 | 1,668,338 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 65,047 | 75,217 | 72,351 | 65,698 | 63,873 | 64,623 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 20,972 | 15,697 | 16,678 | 16,320 | 15,713 | 16,070 |
| 13.0 |
| Penalties and Interest | 17,943 | 16,330 | 13,648 | 10,835 | 10,468 | 9,451 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 3,472 | 1,381 |
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 401,559 | 377,791 | 396,121 | 379,283 | 369,694 | 332,867 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 204,945 | 198,980 | 212,502 | 202,530 | 174,429 | 145,401 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 196,615 | 196,728 | 210,484 | 200,624 | 172,836 | 144,036 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 23,481 | 109,807 | 180,863 | 173,054 | 161,581 | 137,220 |
| 19.0 |
| Privilege Licenses | 25,103 | 25,673 | 21,685 | 21,766 | 20,167 | 17,934 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 14,043 | 11,258 | 10,017 | 42,692 | 71,312 | 66,177 |
| 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 |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 155,439 | 291,865 | 366,302 | 46,472 |
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 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 | 167,454 | 56,398 |
| 11,762 | 31,280 | 47,783 |
| 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 | 449,752 | 425,798 | 433,242 | 319,818 | 253,182 | 228,599 |
| 45.0 |
| Beer and Wine Tax | 7,320 | 20,600 | 20,425 | 19,042 | 17,951 | 16,953 |
| 46.0 |
| Powell Bill | 161,535 | 161,821 | 250,957 | 151,163 | 148,167 | 144,488 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 15,357 | 12,056 | 12,544 | 14,583 | 9,111 | 8,640 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
| 183,021 | 262,934 | 168,493 | 45,454 | 3,355 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
| 50,000 |
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 159,517 |
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 265,977 |
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
| 340,483 |
|
|
|
| 71.0 | PERMITS | Building Permits | 127,763 | 187,436 | 188,230 | 197,358 | 224,520 | 141,415 |
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 16,596 | 21,110 | 24,850 | 27,135 | 31,062 | 10,976 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 203,044 | 207,219 | 215,725 | 199,825 | 164,692 | 174,305 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 244,903 | 221,114 | 211,866 | 202,833 | 195,018 | 186,778 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 39,346 | 35,512 | 16,406 | 39,218 | 26,971 | 18,193 |
| 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 |
|
|
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 2,110,491 | 1,842,238 | 1,917,089 | 1,977,631 | 1,746,469 | 1,504,791 |
| 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 | 26,867 | 102,537 | 222,188 | 252,675 | 180,315 | 88,615 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets | 18,988 | 4,120 |
|
|
| 35,425 |
| 94.0 |
| Sale of Real Property |
|
| 16,098 | 2,628 | 7,116 |
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge | 48,900 | 53,514 | 113,300 | 49,714 | 15,130 | 7,290 |
| 97.0 |
| ABC Profit Distribution |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 291,931 | 152,212 | 230,817 | 234,752 | 109,854 | 68,073 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
| 1,000,000 |
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 244,000 | 388,100 | 135,685 | 86,595 | 66,198 | 166,225 |
| 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 |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages |
|
|
|
|
|
|
| 109B | GENERAL | Governing Body - Other Direct | 27,245 | 20,085 | 23,262 | 19,797 | 22,205 | 17,793 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 192,271 | 220,512 | 192,528 | 164,873 | 150,331 | 140,026 |
| 110B |
| Administration - Other Direct | 55,915 | 18,334 | 25,529 | 37,428 | 38,774 | 65,039 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 6,717 | 32,885 | 7,833 |
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 135,805 | 115,821 | 91,473 | 82,942 | 78,225 | 74,268 |
| 112B |
| Finance - Other Direct | 129,479 | 122,304 | 103,010 | 91,927 | 86,711 | 85,229 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct | 293,423 | 156,869 | 265,184 | 178,348 | 75,217 | 67,719 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct | 138,062 | 43,687 | 23,752 | 29,743 | 38,981 | 22,893 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 1,136,570 | 1,058,509 | 1,045,629 | 951,199 | 896,460 | 774,339 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 560,990 | 514,434 | 477,637 | 433,009 | 402,301 | 326,686 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 175,251 | 86,493 | 130,329 | 171,424 | 125,152 | 242,118 |
| 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 | 635,567 | 606,699 | 552,021 | 423,106 | 304,143 | 275,374 |
| 122B |
| Fire - Other Direct | 446,253 | 383,379 | 364,980 | 290,989 | 198,473 | 202,029 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 32,145 | 310,774 | 168,003 | 24,856 | 73,433 | 8,638 |
| 123A |
| Inspectors - Salaries & Wages | 229,199 | 208,691 | 166,230 | 171,525 | 161,402 | 122,150 |
| 123B |
| Inspectors - Other Direct | 130,580 | 194,415 | 72,042 | 82,799 | 77,119 | 69,456 |
| 123C |
| Inspectors - Construction |
| 10,629 |
|
|
| 3,086 |
| 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 | 63,394 | 74,360 | 66,907 | 66,123 | 63,719 | 66,050 |
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 259,836 | 250,937 | 214,838 | 190,102 | 178,916 | 186,854 |
| 128A |
| Streets and Highways - Salaries & Wages | 218,659 | 225,726 | 166,056 | 154,331 | 139,957 | 137,179 |
| 128B |
| Streets and Highways - Other Direct |
|
|
|
|
|
|
| 128C |
| Streets and Highways - Construction |
| 38,835 |
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 216,124 | 97,425 | 453,817 | 255,533 | 21,476 | 8,489 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
| 85,028 |
| 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 | 164,627 | 150,658 | 153,993 | 140,868 | 149,679 | 150,014 |
| 136B | MENTAL | Solid Waste - Other Direct | 383,692 | 236,340 | 258,415 | 178,384 | 175,908 | 166,130 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 126,770 |
| 8,584 | 125,606 |
|
|
| 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 |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
|
|
|
|
| 142C |
| Community Development - Construction | 218,339 | 308,965 | 371,745 | 41,029 |
|
|
| 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 | 160,268 | 170,519 | 144,075 | 132,921 | 135,196 | 117,523 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 120,822 | 138,378 | 137,789 | 112,246 | 169,879 | 114,805 |
| 153C |
| Recreation & Parks - Construction |
| 57,534 | 1,703,782 | 106,229 |
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 12,419 | 5,010 | 30,121 | 49,756 | 15,000 | 7,833 |
| 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 |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 425,052 | 433,141 | 443,341 | 413,942 | 361,801 | 336,816 |
| 158B |
| Water & Sewer - Other Direct | 1,504,347 | 1,512,641 | 1,350,956 | 1,189,367 | 1,010,437 | 964,627 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 207,648 | 124,443 | 267,008 | 930,687 | 272,270 | 277,290 |
| 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 |
|
|
|
|
|
|
| 161D | SERVICE | Water & Sewer - Principal |
|
|
|
|
|
|
| 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 | 46,866 | 49,314 | 50,373 | 12,320 | 12,704 | 14,255 |
| 166D |
| All Other - Principal | 226,730 | 272,560 | 200,508 | 142,564 | 152,303 | 135,267 |
| 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 | 73,970 | 65,949 | 52,720 | 46,594 | 45,215 | 35,890 |
| 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 | 2,731,940. | 2,559,631.00 | 2,413,044.00 | 1,876,118.00 | 1,645,982.00 | 1,555,123.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 164,215. | 172,259.00 | 178,270.00 | 167,274.00 | 155,479.00 | 127,523.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 8,951. | 9,905.00 | 6,253.00 | 5,437.00 | 4,027.00 | 6,416.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 16,947 | 16,026 | 19,813 | 18,291 | 16,227 | 12,879 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 99.11 | 99.05 | 98.99 | 98.84 | 98.88 | 98.85 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.67 | 99.61 | 99.74 | 99.71 | 99.76 | 99.59 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 89.68 | 90.70 | 88.89 | 89.07 | 89.56 | 89.90 |
| 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 | 4,472,684 | 4,966,149 | 4,897,855 | 5,816,709 | 5,257,440 | 4,935,523 |
| 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 | 8,594,109 | 8,327,473 | 9,246,611 | 8,289,618 | 6,140,578 | 5,475,118 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 155,008 | 21,672 | 571,097 | 151,097 | 21,097 | 21,097 |
| 194D |
| Amount - Net Revenues | 8,439,101 | 8,305,801 | 8,675,514 | 8,138,521 | 6,119,481 | 5,454,021 |
|
| Calculated amount | 8,439,101 | 8,305,801 | 8,675,514 | 8,138,521 | 6,119,481 | 5,454,021 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 8,910,043 | 8,338,927 | 10,355,567 | 7,593,664 | 5,654,484 | 5,321,990 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 155,008 | 21,672 | 571,097 | 151,097 | 21,097 | 21,097 |
| 195D |
| Amount - Net Expenditures | 8,755,035 | 8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 |
|
| Calculated amount | 8,755,035 | 8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
| 13,568 |
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
| 4,670 |
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 434 | 436 |
| 421,623 |
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 244 | 244 | 225,725 | 188,153 |
|
|
| 403A |
| Total amount billed in units - Water |
|
| 402,688 | 421,623 |
|
|
| 403B |
| Total amount billed in units - Sewer |
|
| 192,655,000 | 188,153 |
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
| 158,789 | 142,143 |
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
| 16,411 |
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
| 2,556 |
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
| 13,568 |
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
| 1,972 |
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
| 151,060 |
|
|
| 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 | 1 | 1 | 1,131,675 | 1,135,628 |
|
|
| 408A |
| Dollars related to 403A above |
| 1 | 664,599 | 624,745 |
|
|
| 408B |
| Dollars related to 403B above |
|
| 526,381 | 456,554 |
|
|
| 409A |
| Dollars related to 404A above |
|
| 372,668 | 329,087 |
|
|
| 409B |
| Dollars related to 404B above |
|
|
| 91,306 |
|
|
| 410A |
| Dollars related to 405A above |
|
|
| 17,351 |
|
|
| 410B |
| Dollars related to 405B above |
|
|
| 74,696 |
|
|
| 411A |
| Dollars related to 406A above |
|
|
| 12,830 |
|
|
| 411B |
| Dollars related to 406B above |
|
|
| 302,120 |
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 3,488 | 3,445 | 3,411 |
|
|
|
| 421A |
| Number of residential accounts billed - Water | 2,646 | 2,616 | 2,558 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 807 | 781 | 756 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 569 | 569 | 550 |
|
|
|
| 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 | Beth F. Wentland |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 11/23/2010 | 12/14/2009 | 12/19/2008 | 11/21/2007 | 11/17/2006 | 11/22/2005 |
| 953.0 |
| Contact | Beth F. Wentland |
|
|
| 954.0 |
| Title | Finance Officer |
|
|
| 955.0 |
| Phone | 910-944-1115 |
|
|
|
|
|
| 956.0 |
| Fax | 910-944-9629 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|