Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $2,732,778 | 2,592,350 | 2,051,177 | 1,813,099 | 1,693,859 | 1,676,332 |
|
| Utility | 1,842,238 | 1,917,089 | 1,977,631 | 1,746,469 | 1,504,791 | 1,747,127 |
|
| Sales Tax | 883,306 | 999,970 | 955,491 | 878,540 | 759,524 | 692,760 |
|
| Sales & Services | 463,845 | 443,997 | 441,876 | 386,681 | 379,276 | 355,298 |
|
| Intergovernmental | 1,361,076 | 1,686,887 | 731,333 | 505,145 | 449,818 | 954,713 |
|
| Debt Proceeds | 388,100 | 135,685 | 1,086,595 | 66,198 | 166,225 | - |
|
| Other Miscellaneous | 633,077 | 899,536 | 894,418 | 723,349 | 500,528 | 398,236 |
|
| Total | $8,304,420 | 8,675,514 | 8,138,521 | 6,119,481 | 5,454,021 | 5,824,466 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,070,225 | 2,061,305 | 2,533,996 | 1,644,508 | 1,578,733 | 1,511,520 |
|
| Debt Service | 321,874 | 250,881 | 154,884 | 165,007 | 149,522 | 165,066 |
|
| Transportation | 687,283 | 901,618 | 666,089 | 404,068 | 483,600 | 561,840 |
|
| General Government | 730,497 | 732,571 | 605,058 | 490,444 | 472,967 | 420,143 |
|
| Public Safety | 3,439,972 | 3,029,591 | 2,595,501 | 2,283,698 | 2,059,766 | 1,595,059 |
|
| Other | 1,067,404 | 2,808,504 | 887,039 | 645,662 | 556,305 | 561,359 |
|
| Total | $8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 | 4,814,987 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,215,487 | 3,004,128 | 2,671,478 | 2,416,153 | 2,177,364 | 1,871,761 |
|
| Capital Outlay | 975,568 | 2,687,405 | 1,449,587 | 485,855 | 623,993 | 227,915 |
|
| Other Operating + Debt Service | 4,126,200 | 4,092,937 | 3,321,502 | 2,731,379 | 2,499,536 | 2,715,311 |
|
| Total | $8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 | 4,814,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $572 | 565 | 463 | 430 | 417 | 438 |
|
| Utility | 386 | 418 | 446 | 414 | 371 | 456 |
|
| Sales Tax | 185 | 217 | 214 | 208 | 187 | 181 |
|
| Sales & Services | 97 | 97 | 100 | 92 | 93 | 93 |
|
| Intergovernmental | 285 | 368 | 165 | 120 | 111 | 249 |
|
| Debt Proceeds | 81 | 30 | 245 | 16 | 41 | - |
|
| Other Miscellaneous | 133 | 196 | 202 | 172 | 123 | 104 |
|
| Total | $1,739 | 1,891 | 1,835 | 1,452 | 1,343 | 1,521 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $433 | 449 | 571 | 390 | 389 | 395 |
|
| Debt Service | 67 | 55 | 35 | 39 | 37 | 43 |
|
| Transportation | 144 | 197 | 150 | 96 | 119 | 147 |
|
| General Government | 154 | 160 | 138 | 117 | 117 | 109 |
|
| Public Safety | 720 | 660 | 585 | 542 | 507 | 416 |
|
| Other | 223 | 612 | 200 | 153 | 137 | 147 |
|
| Total | $1,741 | 2,133 | 1,679 | 1,337 | 1,306 | 1,257 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $673 | 655 | 602 | 573 | 536 | 489 |
|
| Capital Outlay | 204 | 586 | 327 | 115 | 154 | 60 |
|
| Other Operating | 864 | 892 | 750 | 649 | 616 | 708 |
|
| Total | $1,741 | 2,133 | 1,679 | 1,337 | 1,306 | 1,257 |
|
|
|
|
|
|
|
|
|
| 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 | 119 | 117 | 120 | 119 | 116 | 114 |
|
| Average Population In Group | 4,614 | 4,782 | 4,848 | 4,820 | 4,759 | 4,871 |
|
| Town of Aberdeen Population | 4,776 | 4,587 | 4,434 | 4,214 | 4,060 | 3,830 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 345 | 342 | 312 | 306 | 296 | 284 |
|
| Utility | 313 | 319 | 316 | 326 | 307 | 292 |
|
| Sales Tax | 140 | 162 | 158 | 154 | 146 | 140 |
|
| Sales & Services | 86 | 82 | 79 | 74 | 70 | 68 |
|
| Intergovernmental | 184 | 184 | 176 | 160 | 165 | 184 |
|
| Debt Proceeds | 212 | 176 | 109 | 95 | 65 | 77 |
|
| Other Miscellaneous | 105 | 127 | 161 | 126 | 110 | 97 |
|
| Total | 1,385 | 1,392 | 1,311 | 1,241 | 1,159 | 1,142 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 415 | 381 | 334 | 305 | 290 | 305 |
|
| Debt Service | 101 | 105 | 97 | 98 | 101 | 104 |
|
| Transportation | 95 | 113 | 112 | 112 | 105 | 100 |
|
| General Government | 185 | 172 | 160 | 156 | 154 | 159 |
|
| Public Safety | 317 | 325 | 312 | 280 | 268 | 261 |
|
| Other | 218 | 235 | 237 | 209 | 218 | 199 |
|
| Total | 1,331 | 1,331 | 1,252 | 1,160 | 1,136 | 1,128 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 430 | 425 | 408 | 390 | 385 | 359 |
|
| Capital Outlay | 320 | 287 | 254 | 205 | 179 | 208 |
|
| Other Operating | 581 | 619 | 590 | 565 | 572 | 561 |
|
| Total | 1,331 | 1,331 | 1,252 | 1,160 | 1,136 | 1,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $5,547,393 | 5,775,569 | 4,831,379 | 4,178,557 | 3,702,456 | 3,582,931 |
| General Fund expenditures | 5,880,531 | 5,647,638 | 4,761,314 | 3,988,879 | 3,722,160 | 3,303,467 |
| Operating transfers in | 21,672 | 21,097 | 21,097 | 21,097 | 21,097 | 22,522 |
| Operating transfers out | - | 500,000 | - | - | - | - |
| Capital leases and installment purchase proceeds | 388,100 | 135,685 | 86,595 | - | 166,225 | - |
| Other items | - | - | - | 66,198 | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 76,634 | (215,287) | 177,757 | 276,973 | 167,618 | 301,986 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $2,182,191 | 1,948,326 | 2,130,918 | 2,141,650 | 1,931,222 | 1,757,372 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 39.73 | 32.41 | 45.58 | 53.69 | 54.31 | 53.20 |
|
| Group weighted average FBA % | 70.08 | 65.07 | 64.31 | 62.32 | 62.21 | 61.38 |
|
| State weighted average Non-Electric Group | 37.77 | 36.63 | 37.38 | 37.38 | 36.82 | 36.42 |
|
| State weighted average FBA % | 37.00 | 36.34 | 36.55 | 36.96 | 36.78 | 36.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $2,684,235 | 2,872,562 | 2,831,788 | 3,204,624 | 3,060,149 | 3,066,149 |
|
| Quick ratio | 12.89 | 20.57 | 12.98 | 20.51 | 19.15 | 24.40 |
|
| Net income | (92,734) | 183,632 | 273,883 | 165,070 | (6,349) | 511,047 |
|
| Cashflow from operations | (12,283) | 129,254 | 368,106 | 340,949 | 184,327 | 291,900 |
|
| Depreciation & Amortization Expense | 336,071 | 311,363 | 319,026 | 316,321 | 274,461 | 271,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 4,776 | 4,587 | 4,434 | 4,214 | 4,060 | 3,830 |
|
| 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 | $4,966,149 | 4,897,855 | 5,816,709 | 5,257,440 | 4,935,523 | 4,726,758 |
|
| Investment Earnings | 102,537 | 222,188 | 252,675 | 180,315 | 88,615 | 68,084 |
|
| Tax Rate Equivalent | 0.0161 | 0.0370 | 0.0602 | 0.0438 | 0.0229 | 0.0179 |
|
| Tax Rate Equivalent Group weighted average | 0.0129 | 0.0296 | 0.0439 | 0.0322 | 0.0212 | 0.0115 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2007 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $635,317,856 | 600,764,380 | 419,383,009 | 411,764,055 | 386,897,562 | 379,703,074 |
|
| Tax Rate | 0.4300 | 0.4300 | 0.4500 | 0.4300 | 0.4300 | 0.4800 |
|
| Tax Rate Group weighted average | 0.2710 | 0.2682 | 0.3126 | 0.3191 | 0.3626 | 0.3759 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 94.12 | 100.00 | 89.66 | 97.16 | 100.00 | 100.00 |
|
| Assessment -to-Sales Ratio Group weighted average | 92.21 | 90.92 | 83.47 | 91.52 | 85.31 | 89.22 |
|
| Assessment -to-Sales Ratio Statewide | 90.81 | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $675,008,347 | 600,764,380 | 467,748,170 | 423,799,974 | 386,897,562 | 379,703,074 |
|
| EffectiveTax Rate | 0.4047 | 0.4300 | 0.4035 | 0.4178 | 0.4300 | 0.4800 |
|
| Group weighted average Effective Tax Rate | 0.2499 | 0.2438 | 0.2610 | 0.2921 | 0.3093 | 0.3354 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 99.05 | 98.99 | 98.84 | 98.88 | 98.85 | 98.75 |
|
| Percent Collected Group weighted average | 97.20 | 96.72 | 96.76 | 96.72 | 96.85 | 96.72 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 99.61 | 99.74 | 99.71 | 99.76 | 99.59 | 99.63 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.55 | 98.08 | 98.00 | 98.08 | 97.96 | 98.15 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 | 98.39 |
|
| Percent Collected Motor Vehicles Only | 90.70 | 88.89 | 89.07 | 89.56 | 89.90 | 87.77 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.15 | 85.75 | 86.04 | 86.22 | 85.87 | 85.65 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 16,125 | 26,066 | 23,728 | 20,254 | 19,295 | 20,730 |
|
| Tax Rate Equivalent | 0.0025 | 0.0043 | 0.0057 | 0.0049 | 0.0050 | 0.0055 |
|
| Dominant County: Moore |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 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 | 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 | 158 | 152 | 149 | 162 | 162 | 159 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| 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 | 0.1078% | 0.1101% | 0.1223% | 0.1565% | 0.1724% | 0.1878% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.3909% | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 866,667 | 974,797 | 1,079,803 | 116,391 | 151,298 | 184,578 |
|
| Total* | $866,667 | 974,797 | 1,079,803 | 116,391 | 151,298 | 184,578 |
|
| * 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 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 4,776 | 4,587 | 4,434 | 4,214 | 4,060 | 3,830 |
|
|
|
|
|
|
|
|
|
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
|
|
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
|
|
| 2A | SUMMARY | Debt-service Assets |
|
|
|
|
|
|
| 2B |
| Debt service Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Assets |
|
|
|
|
|
|
| 3B |
| Enterprise Liabilities |
|
|
|
|
|
|
| 4A |
| Internal Service Assets |
|
|
|
|
|
|
| 4B |
| Internal service Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Assets |
|
|
|
|
|
|
| 1.5A | GASB34 | Governmental Activities Assets | 8,234,217 | 8,098,029 | 7,144,302 | 5,591,454 | 5,461,108 | 5,260,481 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 1,796,254 | 1,719,982 | 1,632,960 | 617,371 | 737,078 | 604,169 |
| 3.5A | SUMMARY | Business Type Activities Assets | 8,655,146 | 8,667,138 | 8,573,319 | 8,222,314 | 8,061,594 | 8,056,077 |
| 3.5B |
| Business Type Activities Liabilties | 256,614 | 175,872 | 265,685 | 188,563 | 192,913 | 205,504 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
|
|
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
|
|
| 10 | PART 2 | Current collections of unit-wide levy | 2,700,751 | 2,562,024 | 2,024,022 | 1,786,918 | 1,668,338 | 1,642,373 |
| 11 | TAX | Current collection of special tax districts | 75,217 | 72,351 | 65,698 | 63,873 | 64,623 | 66,568 |
| 12 | REVENUES | Prior years' levy collections | 15,697 | 16,678 | 16,320 | 15,713 | 16,070 | 21,846 |
| 13 |
| Penalties and interest | 16,330 | 13,648 | 10,835 | 10,468 | 9,451 | 12,113 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 1,381 |
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 377,791 | 396,121 | 379,283 | 369,694 | 332,867 | 289,461 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 198,980 | 212,502 | 202,530 | 174,429 | 145,401 | 137,809 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 196,728 | 210,484 | 200,624 | 172,836 | 144,036 | 136,402 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 109,807 | 180,863 | 173,054 | 161,581 | 137,220 | 129,088 |
| 19 |
| Licenses Privilege |
|
|
|
|
| 12,822 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 25,673 | 21,685 | 21,766 | 20,167 | 17,934 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax |
|
|
|
|
|
|
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 11,258 | 10,017 | 42,692 | 71,312 | 66,177 | 56,319 |
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases |
|
|
|
|
|
|
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
|
|
|
|
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety |
|
|
|
|
| 75,890 |
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other |
|
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
|
|
|
| 34 |
| Housing/community development | 291,865 | 366,302 | 46,472 |
|
| 432,383 |
| 35 |
| All Other |
|
|
|
|
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation |
|
|
|
|
|
|
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax |
|
|
|
|
|
|
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues | 56,398 |
| 11,762 | 31,280 | 47,783 | 47,783 |
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 425,798 | 433,242 | 319,818 | 253,182 | 228,599 | 237,266 |
| 45 |
| Beer and Wine tax | 20,600 | 20,425 | 19,042 | 17,951 | 16,953 | 16,002 |
| 46 |
| Powell Bill | 161,821 | 250,957 | 151,163 | 148,167 | 144,488 | 126,394 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 12,056 | 12,544 | 14,583 | 9,111 | 8,640 | 7,963 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety | 183,021 | 262,934 | 168,493 | 45,454 | 3,355 | 11,032 |
| 53 |
| Transportation - Streets |
|
|
|
|
|
|
| 54 |
| Transportation - All other |
|
|
|
|
|
|
| 55 |
| Environmental protection | 50,000 |
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation | 159,517 |
|
|
|
|
|
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety |
|
|
|
|
|
|
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
|
|
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
| 340,483 |
|
|
|
|
| 71 | PERMITS | Building permits | 187,436 | 188,230 | 197,358 | 224,520 | 141,415 | 96,878 |
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 21,110 | 24,850 | 27,135 | 31,062 | 10,976 | 8,224 |
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties | 207,219 | 215,725 | 199,825 | 164,692 | 174,305 | 157,749 |
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste | 221,114 | 211,866 | 202,833 | 195,018 | 186,778 | 182,041 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries |
|
|
|
|
|
|
| 81 |
| Recreation service revenues | 35,512 | 16,406 | 39,218 | 26,971 | 18,193 | 15,508 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues |
|
|
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services |
|
|
|
|
|
|
| 86 | UTILITY | Water and sewer charges | 1,842,238 | 1,917,089 | 1,977,631 | 1,746,469 | 1,504,791 | 1,747,127 |
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 102,537 | 222,188 | 252,675 | 180,315 | 88,615 | 68,084 |
| 91 |
| Special assessments |
|
|
|
|
|
|
| 92 |
| Private contribution and donations |
|
|
|
|
|
|
| 93 |
| Sales of materials and fixed assets | 4,120 |
|
|
| 35,425 | 2,457 |
| 94 |
| Sales of real property |
| 16,098 | 2,628 | 7,116 |
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge | 53,514 | 113,300 | 49,714 | 15,130 | 7,290 | 9,734 |
| 97 |
| ABC profit distribution |
|
|
|
|
|
|
| 98 |
| Other miscellaneous revenues | 152,212 | 230,817 | 234,752 | 109,854 | 68,073 | 77,150 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
| 1,000,000 |
|
|
|
| 100 |
| Proceeds of capital leases and installment purchases | 388,100 | 135,685 | 86,595 | 66,198 | 166,225 |
|
| 101 |
| Other |
|
|
|
|
|
|
| 102 | NON-REV | Supplemental schools taxes - current levy collections |
|
|
|
|
|
|
| 103 | RECEIPTS | Prior years' levy collections |
|
|
|
|
|
|
| 104 |
| Tax collections for units other than reporting unit |
|
|
|
|
|
|
| 105 |
| Utilities customers' deposits |
|
|
|
|
|
|
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes |
|
|
|
|
|
|
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries |
|
|
|
|
|
|
| 109B | GENERAL | Governing body - All other Direct | 20,085 | 23,262 | 19,797 | 22,205 | 17,793 | 20,617 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 220,512 | 192,528 | 164,873 | 150,331 | 140,026 | 125,014 |
| 110B |
| Administration - All other Direct | 18,334 | 25,529 | 37,428 | 38,774 | 65,039 | -18,150 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures | 32,885 | 7,833 |
|
|
| 13,840 |
| 111A |
| Elections (cost of) - Salaries |
|
|
|
|
|
|
| 111B |
| Elections (cost of) - All other Direct |
|
|
|
|
|
|
| 111C |
| Elections (cost of) - Construction |
|
|
|
|
|
|
| 111D |
| Elections (cost of) - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 112A |
| Finance - Salaries | 115,821 | 91,473 | 82,942 | 78,225 | 74,268 | 88,079 |
| 112B |
| Finance - All other Direct | 122,304 | 103,010 | 91,927 | 86,711 | 85,229 | 86,581 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries |
|
|
|
|
|
|
| 114B |
| Legal - All other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct | 156,869 | 265,184 | 178,348 | 75,217 | 67,719 | 56,222 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 116A |
| Court Facilities - Salaries |
|
|
|
|
|
|
| 116B |
| Court Facilities - All other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 117A |
| Central Facilites - Salaries |
|
|
|
|
|
|
| 117B |
| Central Facilities - All other Direct |
|
|
|
|
|
|
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 118A |
| General Government All Other - Salaries |
|
|
|
|
|
|
| 118B |
| General Government All Other - All other Direct | 43,687 | 23,752 | 29,743 | 38,981 | 22,893 | 47,940 |
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 1,058,509 | 1,045,629 | 951,199 | 896,460 | 774,339 | 705,000 |
| 119B | SAFETY | Police and Communications - All other Direct | 514,434 | 477,637 | 433,009 | 402,301 | 326,686 | 306,662 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 86,493 | 130,329 | 171,424 | 125,152 | 242,118 | 950 |
| 120A |
| Emergency Communications - Salaries |
|
|
|
|
|
|
| 120B |
| Emergency Communications - All other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 121A |
| Emergency Management - Salaries |
|
|
|
|
|
|
| 121B |
| Emergency Management - All other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Managment - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Management - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 122A |
| Fire - Salaries | 606,699 | 552,021 | 423,106 | 304,143 | 275,374 | 178,949 |
| 122B |
| Fire - All other Direct | 383,379 | 364,980 | 290,989 | 198,473 | 202,029 | 181,430 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 310,774 | 168,003 | 24,856 | 73,433 | 8,638 | 15,800 |
| 123A |
| Inspectors - Salaries | 208,691 | 166,230 | 171,525 | 161,402 | 122,150 | 115,805 |
| 123B |
| Inspectors - All other Direct | 194,415 | 72,042 | 82,799 | 77,119 | 69,456 | 58,542 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures | 10,629 |
|
|
| 3,086 |
|
| 124A |
| Rescue Units - Salaries |
|
|
|
|
|
|
| 124B |
| Rescue Units - All other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries |
|
|
|
|
|
|
| 125B |
| Animal Control - All other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct | 74,360 | 66,907 | 66,123 | 63,719 | 66,050 | 58,603 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 250,937 | 214,838 | 190,102 | 178,916 | 186,854 | 152,096 |
| 128B |
| Streets and Highways - All other Direct | 225,726 | 166,056 | 154,331 | 139,957 | 137,179 | 214,469 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 38,835 |
|
|
|
|
|
| 129A |
| Street Cleaning - Salaries |
|
|
|
|
|
|
| 129B |
| Street Cleaning - All other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries |
|
|
|
|
|
|
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 97,425 | 453,817 | 255,533 | 21,476 | 8,489 | 10,969 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
| 85,028 | 125,703 |
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - All other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries |
|
|
|
|
|
|
| 134B |
| Airport - All other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 135A |
| Transportation - All Other - Salaries |
|
|
|
|
|
|
| 135B |
| Transportation - All Other - All other Direct |
|
|
|
|
|
|
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries | 150,658 | 153,993 | 140,868 | 149,679 | 150,014 | 142,346 |
| 136B | MENTAL | Solid Waste - All other Direct | 236,340 | 258,415 | 178,384 | 175,908 | 166,130 | 240,516 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures |
| 8,584 | 125,606 |
|
|
|
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
|
|
| 137B |
| Drainage and Watershed - All other Direct |
|
|
|
|
|
|
| 137C |
| Drainage and Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries |
|
|
|
|
|
|
| 138B |
| Cemeteries - All other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct |
|
|
|
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning and Zoning - All other Direct |
|
|
|
|
|
|
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct |
|
|
|
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct |
|
|
|
|
|
|
| 142C |
| Community Development - Construction | 308,965 | 371,745 | 41,029 |
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 143A |
| Housing and Urban Renewal - Salaries |
|
|
|
|
|
|
| 143B |
| Housing and Urban Renewal - All other Direct |
|
|
|
|
|
|
| 143C |
| Housing and Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing and Urban Renewal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 144A |
| Special Employment Programs (JTPA) - Salaries |
|
|
|
|
|
|
| 144B |
| Special Employment Programs (JTPA) - All other Direct |
|
|
|
|
|
|
| 144C |
| Special Employment Programs (JTPA) - Construction |
|
|
|
|
|
|
| 144D |
| Special Employment Programs (JTPA) - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 145A |
| Economic and Physical Development - All Other - Salaries [A] |
|
|
|
|
|
|
| 145B |
| Economic and Physical Development - All Other - All other Direct |
|
|
|
|
|
|
| 145C |
| Economic and Physical Development - All Other - Construction |
|
|
|
|
|
|
| 145D |
| Economic and Physical Development - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries |
|
|
|
|
|
|
| 146B | SERVICES | Health - All other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries |
|
|
|
|
|
|
| 147B |
| Mental Health - All other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries |
|
|
|
|
|
|
| 148B |
| Social Services - All other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 149B |
| Subsidies Paid: Hospitals - City Owned - All other Direct |
|
|
|
|
|
|
| 150B |
| Subsidies Paid: Hospitals - Private Owned - All other Direct |
|
|
|
|
|
|
| 151A |
| Other Human Services: Legal Aid - Salaries |
|
|
|
|
|
|
| 151B |
| Other Human Services: Legal Aid - All other Direct |
|
|
|
|
|
|
| 151C |
| Other Human Services: Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Other Human Services: Legal Aid - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 152A |
| Human Services - All Other - Salaries |
|
|
|
|
|
|
| 152B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 152C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 153A | CULTURE | Recreation and Parks - Salaries | 170,519 | 144,075 | 132,921 | 135,196 | 117,523 | 53,271 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 138,378 | 137,789 | 112,246 | 169,879 | 114,805 | 124,776 |
| 153C |
| Recreation and Parks - Construction | 57,534 | 1,703,782 | 106,229 |
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 5,010 | 30,121 | 49,756 | 15,000 | 7,833 | 450 |
| 154A |
| Coliseum - Salaries |
|
|
|
|
|
|
| 154B |
| Coliseum - All other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 155A |
| Museums - Salaries |
|
|
|
|
|
|
| 155B |
| Museums - All other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 433,141 | 443,341 | 413,942 | 361,801 | 336,816 | 311,201 |
| 158B |
| Water and Sewer - All other Direct | 1,512,641 | 1,350,956 | 1,189,367 | 1,010,437 | 964,627 | 1,129,147 |
| 158C |
| Water and Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 124,443 | 267,008 | 930,687 | 272,270 | 277,290 | 71,172 |
| 159A |
| Electric Power - Salaries |
|
|
|
|
|
|
| 159B |
| Electric Power - All other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments |
|
|
|
|
|
|
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments |
|
|
|
|
|
|
| 162B |
| Electric - Debt Service Interest Payments |
|
|
|
|
|
|
| 162D |
| Electric - Debt Service Principal Payments |
|
|
|
|
|
|
| 163B |
| Gas - Debt Service Interest Payments |
|
|
|
|
|
|
| 163D |
| Gas - Debt Service Principal Payments |
|
|
|
|
|
|
| 164B |
| School - Debt Service Interest Payments |
|
|
|
|
|
|
| 164D |
| School - Debt Service Principal Payments |
|
|
|
|
|
|
| 165B |
| Hospital - Debt Service Interest Payments |
|
|
|
|
|
|
| 165D |
| Hospital - Debt Service Principal Payments |
|
|
|
|
|
|
| 166B |
| All Other - Debt Service Interest Payments | 49,314 | 50,373 | 12,320 | 12,704 | 14,255 | 19,712 |
| 166D |
| All Other - Debt Service Principal Payments | 272,560 | 200,508 | 142,564 | 152,303 | 135,267 | 145,354 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 65,949 | 52,720 | 46,594 | 45,215 | 35,890 | 31,921 |
| 172B |
| Fringe Benefits Other - (B) |
|
|
|
|
|
|
| 173A |
| Multi-County Library District, County, or Other Municipality Authority |
|
|
|
|
|
|
| 173B | INTERGOV | Multi-County Library District, County, or Other Municipality (Item number) |
|
|
|
|
|
|
| 173C | EXPEND | Multi-County Library District, County, or Other Municipality (Amount) |
|
|
|
|
|
|
| 174A |
| General Governmental Actitivies shared with the County (County) |
|
|
|
|
|
|
| 174B |
| General Governmental Actitivies shared with the County (Item number) |
|
|
|
|
|
|
| 174C |
| General Governmental Actitivies shared with the County (Amount) |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) (State) |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) (Item number) |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) (Amount) |
|
|
|
|
|
|
| 176A |
| Others - Name of Payee #1 |
|
|
|
|
|
|
| 176B |
| Others - 1 (B) |
|
|
|
|
|
|
| 176C |
| Others - 1 (C) |
|
|
|
|
|
|
| 177A |
| Others - Name of Payee #2 |
|
|
|
|
|
|
| 177B |
| Others - 2 (B) |
|
|
|
|
|
|
| 177C |
| Others - 2 (C) |
|
|
|
|
|
|
| 178A |
| Others - Name of Payee #3 |
|
|
|
|
|
|
| 178B |
| Others - 3 (B) |
|
|
|
|
|
|
| 178C |
| Others - 3 (C) |
|
|
|
|
|
|
| 179 | PART 6 | Current Year Levy Excluding Motor Vehicles | 2,559,631 | 2,413,044 | 1,876,118 | 1,645,982 | 1,555,123 | 1,538,004 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 172,259 | 178,270 | 167,274 | 155,479 | 127,523 | 122,747 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 9,905 | 6,253 | 5,437 | 4,027 | 6,416 | 5,714 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 16,026 | 19,813 | 18,291 | 16,227 | 12,879 | 15,016 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 99.05 | 98.99 | 98.84 | 98.88 | 98.85 | 98.75 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 99.61 | 99.74 | 99.71 | 99.76 | 99.59 | 99.63 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 90.7 | 88.89 | 89.07 | 89.56 | 89.90 | 87.77 |
| 186 |
| Total Amount of Expenditures for Salaries and Wages to Unit's Own Personnal |
|
|
|
|
|
|
| 187A |
| Capital Reserve or Available Funds - Schools - July 1, Previous Year |
|
|
|
|
|
|
| 187B |
| Capital Reserve or Available Funds - Schools - June 30, Current Year |
|
|
|
|
|
|
| 188A |
| Capital Reserve or Available Funds - Hospitals - July 1, Previous Year |
|
|
|
|
|
|
| 188B |
| Capital Reserve or Available Funds - Hospitals - June 30, Current Year |
|
|
|
|
|
|
| 189A | PART 7 | Cash on Hand and in Bank, and Securities - Held in Debt Service Fund |
|
|
|
|
|
|
| 189B | CASH & | Cash on Hand and in Bank, and Securities - Construction Bond Fund - Unexpended bond proceeds |
|
|
|
|
|
|
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 4,966,149 | 4,897,855 | 5,816,709 | 5,257,440 | 4,935,523 | 4,726,758 |
| 190A | PART | Appropriations made during the fiscal year pursuant to subsections b (1- 7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures made during the fiscal year pursuant to subsections b (1- 7) |
|
|
|
|
|
|
| 191 |
| Investment in Property Acquired at any time under G.S. 158 |
|
|
|
|
|
|
| 192 |
| Amount Expended during the fiscal year pursuant to subsections b (5) and b (7) |
|
|
|
|
|
|
| 193 |
| Amount of Tax Revenues taken into account under G.S. |
|
|
|
|
|
|
| 194A | PART 9 | Amounts - Total Revenues and other financing sources per audit | 8,327,473 | 9,246,611 | 8,289,618 | 6,140,578 | 5,475,118 | 5,926,988 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 21,672 | 571,097 | 151,097 | 21,097 | 21,097 | 102,522 |
| 194D |
| Amounts - Net Revenues per AFIR | 8,305,801 | 8,675,514 | 8,138,521 | 6,119,481 | 5,454,021 | 5,824,466 |
|
| Calculated amount | 8,305,801 | 8,675,514 | 8,138,521 | 6,119,481 | 5,454,021 | 5,824,466 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 8,338,927 | 10,355,567 | 7,593,664 | 5,654,484 | 5,321,990 | 4,917,509 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 21,672 | 571,097 | 151,097 | 21,097 | 21,097 | 102,522 |
| 195D |
| Amounts Net Expenditures per AFIR | 8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 | 4,814,987 |
|
| Calculated amount | 8,317,255 | 9,784,470 | 7,442,567 | 5,633,387 | 5,300,893 | 4,814,987 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Beth F. Wentland |
|
|
|
| 951 |
| Title of Official | Finance Officer |
|
|
|
| 952 |
| Date Certified | 12/14/2009 | 12/19/2008 | 11/21/2007 |
|
|
|
| 953 |
| Person to Contact | Beth F. Wentland |
|
|
|
| 954 |
| Title of Person to Contact | Finance Officer |
|
|
|
| 955 |
| Telephone Number | 910-944-1115 |
|
|
|
| 956 |
| Facsimile Number |
|
|
|
|