Municipality Revenues and Expenditures Financial Profile Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $15,121,348 | 14,879,906 | 12,244,853 | 11,556,425 | 10,955,441 | 10,471,027 |
|
| Utility | 38,696,871 | 36,924,985 | 38,334,323 | 39,098,502 | 32,224,637 | 27,561,759 |
|
| Sales Tax | 4,842,500 | 5,099,936 | 5,704,460 | 5,397,563 | 4,898,017 | 4,421,506 |
|
| Sales & Services | 3,214,563 | 2,925,464 | 2,906,204 | 2,806,907 | 2,564,236 | 2,397,349 |
|
| Intergovernmental | 3,530,328 | 3,022,933 | 3,470,512 | 2,508,600 | 2,411,477 | 3,097,029 |
|
| Debt Proceeds | 450,970 | 13,858,923 | 88,536 | 247,837 | 7,654,716 | 75,548 |
|
| Other Miscellaneous | 2,372,274 | 11,912,952 | 5,054,092 | 6,373,319 | 4,367,421 | 3,603,727 |
|
| Total | $68,228,854 | 88,625,099 | 67,802,980 | 67,989,153 | 65,075,945 | 51,627,945 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $40,054,039 | 36,272,869 | 34,983,545 | 31,677,138 | 33,615,123 | 25,922,460 |
|
| Debt Service | 6,956,132 | 2,874,784 | 1,947,556 | 1,954,979 | 1,551,817 | 1,901,243 |
|
| Transportation | 2,802,279 | 3,377,126 | 7,601,781 | 4,018,438 | 1,910,945 | 2,351,359 |
|
| General Government | 4,213,417 | 4,477,326 | 4,382,001 | 4,917,305 | 4,835,867 | 3,294,524 |
|
| Public Safety | 16,724,025 | 16,975,649 | 11,166,258 | 10,601,243 | 9,851,605 | 7,991,976 |
|
| Other | 6,787,560 | 8,825,958 | 8,582,831 | 7,088,361 | 9,681,183 | 7,540,004 |
|
| Total | $77,537,452 | 72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $21,688,703 | 21,134,663 | 19,457,206 | 16,673,872 | 15,112,409 | 12,960,025 |
|
| Capital Outlay | 14,524,321 | 14,078,413 | 12,408,989 | 11,581,201 | 18,614,174 | 10,931,922 |
|
| Other Operating + Debt Service | 41,324,428 | 37,590,636 | 36,797,777 | 32,002,391 | 27,719,957 | 25,109,619 |
|
| Total | $77,537,452 | 72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $469 | 476 | 408 | 400 | 403 | 403 |
|
| Utility | 1,199 | 1,182 | 1,279 | 1,354 | 1,184 | 1,062 |
|
| Sales Tax | 149 | 163 | 189 | 187 | 180 | 171 |
|
| Sales & Services | 100 | 94 | 97 | 97 | 94 | 92 |
|
| Intergovernmental | 109 | 97 | 116 | 87 | 89 | 119 |
|
| Debt Proceeds | 14 | 443 | 3 | 9 | 281 | 3 |
|
| Other Miscellaneous | 74 | 381 | 169 | 221 | 160 | 139 |
|
| Total | $2,114 | 2,836 | 2,261 | 2,355 | 2,391 | 1,989 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,241 | 1,161 | 1,167 | 1,097 | 1,235 | 999 |
|
| Debt Service | 216 | 92 | 65 | 68 | 57 | 73 |
|
| Transportation | 87 | 108 | 254 | 139 | 70 | 91 |
|
| General Government | 131 | 144 | 146 | 171 | 178 | 126 |
|
| Public Safety | 518 | 543 | 372 | 367 | 362 | 308 |
|
| Other | 210 | 282 | 286 | 245 | 356 | 291 |
|
| Total | $2,403 | 2,330 | 2,290 | 2,087 | 2,258 | 1,888 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $672 | 676 | 649 | 577 | 555 | 499 |
|
| Capital Outlay | 450 | 451 | 414 | 401 | 684 | 421 |
|
| Other Operating | 1,281 | 1,203 | 1,227 | 1,109 | 1,019 | 968 |
|
| Total | $2,403 | 2,330 | 2,290 | 2,087 | 2,258 | 1,888 |
|
|
|
|
|
|
|
|
|
| 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 | 23 | 22 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 20,466 | 20,622 | 22,003 | 21,233 | 20,452 | 19,944 |
|
| Town of Apex Population | 32,269 | 31,250 | 29,983 | 28,876 | 27,215 | 25,951 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 389 | 401 | 365 | 353 | 344 | 334 |
|
| Utility | 1,830 | 1,741 | 1,897 | 1,838 | 1,897 | 1,822 |
|
| Sales Tax | 128 | 143 | 154 | 155 | 149 | 145 |
|
| Sales & Services | 112 | 106 | 102 | 99 | 91 | 88 |
|
| Intergovernmental | 219 | 190 | 170 | 182 | 209 | 237 |
|
| Debt Proceeds | 48 | 114 | 152 | 79 | 102 | 75 |
|
| Other Miscellaneous | 150 | 327 | 279 | 287 | 167 | 170 |
|
| Total | 2,876 | 3,022 | 3,119 | 2,993 | 2,959 | 2,871 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,782 | 1,815 | 1,907 | 1,817 | 1,915 | 1,864 |
|
| Debt Service | 174 | 166 | 147 | 136 | 192 | 151 |
|
| Transportation | 143 | 117 | 116 | 113 | 115 | 120 |
|
| General Government | 183 | 185 | 157 | 136 | 134 | 129 |
|
| Public Safety | 419 | 415 | 397 | 377 | 367 | 352 |
|
| Other | 287 | 340 | 357 | 288 | 270 | 279 |
|
| Total | 2,988 | 3,038 | 3,081 | 2,867 | 2,993 | 2,895 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 642 | 630 | 628 | 592 | 566 | 555 |
|
| Capital Outlay | 375 | 454 | 439 | 337 | 363 | 386 |
|
| Other Operating | 1,970 | 1,954 | 2,013 | 1,938 | 2,064 | 1,952 |
|
| Total | 2,987 | 3,038 | 3,080 | 2,867 | 2,993 | 2,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| General Fund revenues | $27,928,543 | 27,224,099 | 25,533,939 | 24,392,951 | 22,755,231 | 22,410,137 |
| General Fund expenditures | 29,529,700 | 26,952,418 | 24,938,941 | 22,709,908 | 20,689,468 | 20,419,542 |
| Operating transfers in | - | 250,000 | - | - | - | 454,000 |
| Operating transfers out | 1,563,385 | - | 409,000 | 3,768,487 | 1,309,407 | 746,575 |
| Capital leases and installment purchase proceeds | - | 2,987,037 | - | - | 80,000 | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (3,164,542) | 3,508,718 | 185,998 | (2,085,444) | 836,356 | 1,698,020 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $12,273,777 | 15,663,806 | 12,157,520 | 10,986,660 | 14,109,166 | 13,183,145 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 39.47 | 65.36 | 47.96 | 41.49 | 64.37 | 62.28 |
|
| Group weighted average FBA % | 38.21 | 39.96 | 38.75 | 37.01 | 40.17 | 41.78 |
|
| State weighted average Electric Group | 33.61 | 34.57 | 35.35 | 33.92 | 35.62 | 36.67 |
|
| 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, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $48,252,095 | 46,615,579 | 46,118,792 | 41,487,929 | 32,367,475 | 33,001,702 |
|
| Quick ratio | 10.23 | 10.89 | 10.37 | 11.74 | 9.33 | 9.86 |
|
| Net income | 3,467,221 | 4,864,247 | 11,055,386 | 16,922,415 | 9,516,977 | 8,351,678 |
|
| Cashflow from operations | 6,720,656 | 5,658,425 | 12,122,398 | 14,147,153 | 8,838,827 | 8,709,362 |
|
| Depreciation & Amortization Expense | 5,672,884 | 5,356,984 | 5,160,550 | 5,096,655 | 4,477,202 | 4,108,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 32,269 | 31,250 | 29,983 | 28,876 | 27,215 | 25,951 |
|
| 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 | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Investment Earnings | 0 | 149,387 | 0 | 0 | 257,441 | 0 |
|
| Tax Rate Equivalent | 0.0000 | 0.0035 | 0.0000 | 0.0000 | 0.0099 | 0.0000 |
|
| Tax Rate Equivalent Group weighted average | 0.0001 | 0.0007 | 0.0019 | 0.0024 | 0.0015 | 0.0002 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0013 | 0.0034 | 0.0069 | 0.0101 | 0.0080 | 0.0043 |
|
| Latest year of Revaluation | 2008 | 0 | 2000 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | $4,287,343,350 | 4,208,956,027 | 2,908,913,019 | 2,762,675,144 | 2,611,680,942 | 2,418,443,154 |
|
| Tax Rate | 0.3400 | 0.3400 | 0.4000 | 0.4000 | 0.4000 | 0.4000 |
|
| Tax Rate Group weighted average | 0.4364 | 0.4411 | 0.4498 | 0.4454 | 0.4425 | 0.4388 |
|
| Tax Rate State Wide | 0.4060 | 0.4262 | 0.4238 | 0.4450 | 0.4321 | 0.4448 |
|
| Assessment -to-Sales Ratio | 103.46 | 99.91 | 81.32 | 84.47 | 89.16 | 90.93 |
|
| Assessment -to-Sales Ratio Group weighted average | 96.93 | 88.67 | 87.55 | 90.13 | 92.19 | 94.05 |
|
| 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 | $4,143,962,256 | 4,212,747,500 | 3,577,118,813 | 3,270,599,200 | 2,929,206,978 | 2,659,675,744 |
|
| EffectiveTax Rate | 0.3518 | 0.3397 | 0.3253 | 0.3379 | 0.3566 | 0.3637 |
|
| Group weighted average Effective Tax Rate | 0.4230 | 0.3911 | 0.3938 | 0.4015 | 0.4080 | 0.4127 |
|
| Statewide weighted average Effective Tax Rate | 0.3990 | 0.3870 | 0.3752 | 0.3934 | 0.3987 | 0.4108 |
|
| Percent Collected | 99.1600 | 98.9500 | 98.5800 | 98.6200 | 98.7900 | 98.8800 |
|
| Percent Collected Group weighted average | 96.64 | 96.54 | 96.79 | 96.51 | 96.74 | 97.03 |
|
| Percent Collected Statewide | 97.61 | 97.36 | 97.56 | 97.58 | 97.55 | 97.42 |
|
| Percent Collected Excluding Motor Vehicles | 99.67 | 99.52 | 99.46 | 99.51 | 99.68 | 99.68 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.39 | 97.57 | 98.03 | 97.73 | 98.00 | 98.16 |
|
| 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 | 92.23 | 92.28 | 91.45 | 91.65 | 91.77 | 92.56 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.57 | 84.72 | 83.94 | 84.21 | 85.28 | 86.42 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.89 | 86.67 | 86.74 | 86.71 | 86.80 | 87.31 |
|
| Tax Uncollected | 1,045,606 | 1,194,303 | 1,337,051 | 1,292,206 | 1,211,392 | 1,144,944 |
|
| Tax Rate Equivalent | 0.0244 | 0.0284 | 0.0460 | 0.0468 | 0.0464 | 0.0473 |
|
| Dominant County: Wake |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa1 | Aa3
| Aa3 | Aa3 | Aa3 | Aa3 |
|
| S & P | AAA | AAA | AA | AA | AA | AA |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $590,000 | 1,175,000 | 1,790,000 | 2,435,000 | 3,100,000 | 3,795,000 |
|
| General Government GO Debt | 17,210,000 | 18,370,000 | 12,600,000 | 10,775,000 | 11,450,000 | 4,300,000 |
|
| Total General Obligation Debt | 17,800,000 | 19,545,000 | 14,390,000 | 13,210,000 | 14,550,000 | 8,095,000 |
|
| Per Capita | $552 | 625 | 480 | 457 | 535 | 312 |
|
| Total Per Capita for the Population Group | 220 | 221 | 247 | 243 | 283 | 320 |
|
| Total Per Capita Statewide | 449 | 455 | 456 | 478 | 495 | 505 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.4295% | 0.4639% | 0.4023% | 0.4039% | 0.4967% | 0.3044% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2139% | 0.2012% | 0.2539% | 0.2706% | 0.3405% | 0.4122% |
|
| 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 | $41,000,000 | 41,430,000 | 47,500,000 | 50,000,000 | 50,000,000 | 57,500,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 8,190,000 | 8,645,000 | 0 | 0 | 0 | 0 |
|
| Total* | $8,190,000 | 8,645,000 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $6,925,000 | 7,300,000 | 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 | 32,269 | 31,250 | 29,983 | 28,876 | 27,215 | 25,951 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 188,773,040 | 189,642,972 | 167,903,510 | 160,093,553 | 149,464,226 | 136,456,146 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 30,397,950 | 34,513,979 | 15,436,104 | 13,704,739 | 13,796,809 | 6,216,172 |
| 3.5A |
| Business Type Activities Assets | 166,413,518 | 163,063,244 | 151,772,143 | 140,303,667 | 122,882,596 | 113,827,611 |
| 3.5B |
| Business Type Activities Liabilties | 13,475,124 | 13,592,071 | 7,165,217 | 6,752,127 | 6,253,471 | 6,715,464 |
| 6.5A |
| Fiduciary Funds Assets | 411,122 | 406,414 | 387,168 | 342,053 | 295,005 | 259,217 |
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 14,986,938 | 14,729,155 | 12,090,741 | 11,405,623 | 10,828,864 | 10,334,639 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 104,603 | 117,858 | 124,665 | 121,667 | 102,464 | 112,340 |
| 13.0 |
| Penalties and Interest | 29,807 | 32,893 | 29,447 | 29,135 | 24,113 | 24,048 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
| 22 | 58 | 86 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 2,513,258 | 2,498,969 | 2,694,787 | 2,555,136 | 2,391,520 | 2,254,968 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 968,500 | 936,348 | 983,449 | 928,509 | 801,274 | 667,647 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 1,099,248 | 923,598 | 973,181 | 916,880 | 791,868 | 658,804 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 261,494 | 741,021 | 1,053,043 | 997,038 | 913,355 | 840,087 |
| 19.0 |
| Privilege Licenses |
|
|
|
|
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 134,137 | 133,842 | 129,565 | 125,878 | 119,964 | 111,363 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
| 43,804 | 71,153 | 178,027 | 351,169 | 243,397 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 27,850 | 35,625 | 36,471 | 35,600 | 31,393 | 20,281 |
| 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 | 481,506 | 60,068 | 61,875 | 65,043 |
|
|
| 31.0 |
| Transportation - Streets | 107,595 |
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
| 124,762 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
| 2,733 |
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
| 295,167 | 144,336 |
|
|
| 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 | 1,886,159 | 1,753,187 | 1,525,954 | 1,296,485 | 1,061,803 | 961,353 |
| 45.0 |
| Beer and Wine Tax | 44,581 | 134,653 | 133,014 | 122,979 | 114,624 | 109,613 |
| 46.0 |
| Powell Bill | 792,228 | 865,153 | 935,421 | 792,726 | 775,332 | 749,650 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 19,917 | 21,683 | 20,435 | 10,206 | 10,206 | 7,485 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
| 25,959 |
|
|
|
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
| 297,500 |
| 312,289 |
|
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 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 | 41,229 | 72,304 |
|
| 50,000 | 775,159 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 1,166 | 1,671 | 1,010 | 1,537 | 2,898 | 982 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 62,774 | 78,589 | 137,706 | 39,688 | 52,932 | 57,402 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
| 287,609 |
| 65.0 |
| Transportation - All Other | 1,500 |
|
|
|
|
|
| 66.0 |
| Environmental Protection | 63,823 |
|
|
|
|
|
| 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 | 16,917 | 7,894 | 6,102 | 196,234 | 282,086 | 939,228 |
| 71.0 | PERMITS | Building Permits | 461,222 | 553,018 | 911,313 | 928,605 | 1,047,324 | 761,631 |
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 96,672 | 98,847 | 133,011 | 199,098 | 79,155 | 143,996 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 2,312,047 | 2,261,945 | 2,073,277 | 1,945,548 | 1,742,823 | 1,706,812 |
| 79.0 |
| Ambulance and Rescue Squad Charges | 275,104 |
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 530,740 | 498,523 | 461,374 | 444,710 | 400,604 | 440,618 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
| 66,149 | 238,542 | 217,551 | 341,654 | 105,923 |
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 1,228 | 1,188 | 390 | 374 | 2,993 | 574 |
| 86.0 | UTILITY | Water and Sewer Charges | 11,105,550 | 10,184,392 | 13,560,857 | 16,395,123 | 11,367,280 | 10,275,566 |
| 87.0 | REVENUES | Electric Charges | 27,590,093 | 26,739,405 | 24,773,076 | 22,703,005 | 20,854,364 | 17,285,619 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
| 149,387 |
|
| 257,441 |
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 277,721 | 1,314,676 | 2,870,158 | 2,878,813 | 1,926,650 | 1,053,862 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations | 1,056,136 | 135,474 | 41,017 | 8,679 | 13,054 | 40,245 |
| 93.0 |
| Sales of Materials and Fixed Assets | 33,739 | 33,501 | 102,532 | 80,899 | 76,894 | 34,213 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals | 300,607 | 416,552 | 813,518 | 729,421 | 138,343 | 356,201 |
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 91,795 | 99,575 | 108,734 | 86,916 | 74,438 | 63,501 |
| 98.0 |
| Other Miscellaneous Revenues | 450,970 | 200,859 | 88,536 | 247,837 | 154,716 | 75,548 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 13,658,064 |
|
| 7,500,000 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
| 9,025,229 |
| 1,159,825 | 80,000 |
|
| 101.0 |
| Other |
|
|
|
| 308,335 | 19,741 |
| 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 | 53,091 | 33,847 | 13,601 | 40,481 | 32,401 |
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes | 21,256 | 18,912 | 2,097 | 2,033 | 1,214 |
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 45,781 | 45,767 | 44,571 | 43,320 | 40,051 | 40,792 |
| 109B | GENERAL | Governing Body - Other Direct | 86,368 | 197,789 | 236,421 | 187,424 | 193,230 | 184,677 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 1,212,748 | 1,283,415 | 1,158,574 | 1,086,096 | 991,770 | 870,355 |
| 110B |
| Administration - Other Direct | 978,316 | 1,041,466 | 1,023,447 | 822,217 | 869,289 | 749,662 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 36,916 | 113,292 | 169,664 | 524,752 | 77,898 | 50,696 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 369,535 | 359,911 | 337,514 | 324,315 | 293,085 | 256,954 |
| 112B |
| Finance - Other Direct | 310,073 | 285,513 | 267,624 | 240,762 | 240,002 | 261,460 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 12,124 |
| 18,500 |
| 6,830 |
| 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 | 185,714 | 224,944 | 213,261 | 196,875 | 186,693 | 174,266 |
| 115B |
| Public Buildings - Other Direct | 370,431 | 414,383 | 411,790 | 398,019 | 333,253 | 329,644 |
| 115C |
| Public Buildings - Construction |
|
|
| 19,860 | 1,094,799 |
|
| 115D |
| Public Buildings - Purchase of P,P&E | 172,430 | 28,977 | 55,931 | 28,968 | 58,067 |
|
| 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 | 188,409 | 182,871 | 173,558 | 153,449 | 126,962 | 120,390 |
| 117B |
| Central Services - Other Direct | 51,877 | 47,790 | 81,549 | 57,401 | 75,611 | 45,025 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
| 41,415 | 18,326 | 56,902 | 52,213 | 33,800 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 129,625 | 126,366 | 120,334 | 113,416 | 110,379 | 100,778 |
| 118B |
| Gen. Govt. All Other - Other Direct | 75,194 | 71,303 | 69,437 | 67,159 | 82,751 | 69,195 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
| 577,870 | 9,814 |
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 5,077,297 | 4,867,470 | 4,305,761 | 4,020,123 | 3,466,758 | 3,003,802 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 676,355 | 1,103,550 | 882,662 | 963,428 | 775,777 | 607,100 |
| 119C |
| Police & Comm - Traffic Control - Construction | 4,797,649 | 2,834,909 | 364,698 | 189,452 |
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 140,095 | 206,938 | 294,038 | 486,745 | 403,595 |
| 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 | 14,551 | 15,668 | 14,046 | 15,576 |
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 3,476,887 | 2,866,382 | 2,405,708 | 2,183,813 | 1,727,117 | 1,369,646 |
| 122B |
| Fire - Other Direct | 436,762 | 504,014 | 548,064 | 515,165 | 468,857 | 526,586 |
| 122C |
| Fire - Construction |
| 2,483,205 | 120,848 | 52,625 |
|
|
| 122D |
| Fire - Purchase of P,P&E |
| 34,456 | 158,524 | 418,428 | 1,162,068 | 508,209 |
| 123A |
| Inspectors - Salaries & Wages | 1,628,305 | 1,719,450 | 1,712,181 | 1,523,174 | 1,385,152 | 1,203,242 |
| 123B |
| Inspectors - Other Direct | 141,654 | 98,206 | 105,485 | 99,888 | 94,331 | 94,332 |
| 123C |
| Inspectors - Construction |
| 35,849 | 48,761 | 41,769 | 45,642 | 27,780 |
| 123D |
| Inspectors - Purchase of P,P&E | 233,350 |
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages | 31,085 | 60,000 | 80,000 | 80,000 | 60,000 | 80,000 |
| 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 |
|
|
|
|
| 12,512 |
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 394,797 | 372,131 | 318,072 | 272,910 | 246,064 | 348,394 |
| 128A |
| Streets and Highways - Salaries & Wages | 590,406 | 1,066,595 | 1,435,387 | 435,899 | 760,370 | 497,578 |
| 128B |
| Streets and Highways - Other Direct | 1,717,313 | 1,872,677 | 5,595,064 | 3,124,668 | 777,560 | 1,289,937 |
| 128C |
| Streets and Highways - Construction | 99,763 | 65,723 | 253,258 | 184,961 | 126,951 | 215,450 |
| 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 |
|
|
|
|
|
|
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 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 | 838,342 | 844,023 | 805,372 | 680,796 | 592,073 | 569,356 |
| 136B | MENTAL | Solid Waste - Other Direct | 2,079,949 | 2,010,545 | 1,979,383 | 1,829,511 | 1,721,501 | 1,621,198 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 14,300 | 170,182 | 98,735 | 144,029 | 103,571 | 85,156 |
| 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 | 21,752 | 19,314 | 21,648 | 21,247 | 22,496 | 21,654 |
| 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 | 873,610 | 868,907 | 791,052 | 757,698 | 685,143 | 617,726 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 67,489 | 168,466 | 239,566 | 118,760 | 147,301 | 148,597 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
| 128,859 | 41,897 |
| 32,570 |
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 72,147 | 135,045 | 114,716 | 64,308 | 63,730 | 57,482 |
| 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 |
|
|
|
|
|
|
| 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 | 1,403,292 | 1,390,111 | 1,229,310 | 1,025,850 | 930,653 | 870,947 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 1,172,870 | 1,210,707 | 1,109,719 | 903,989 | 849,485 | 800,610 |
| 153C |
| Recreation & Parks - Construction | 104,365 | 1,603,203 | 1,868,920 | 1,457,753 | 4,488,487 | 547,249 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 139,444 | 405,455 | 195,551 | 42,523 | 76,743 | 2,167,459 |
| 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 | 2,986,234 | 2,759,673 | 2,412,730 | 2,109,929 | 2,003,726 | 1,685,409 |
| 158B |
| Water & Sewer - Other Direct | 3,471,311 | 3,857,787 | 2,891,528 | 2,619,476 | 2,384,027 | 2,254,168 |
| 158C |
| Water & Sewer - Construction | 2,738,100 | 1,946,051 | 5,484,921 | 3,434,449 | 3,944,702 | 1,216,506 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 870,725 | 1,899,284 | 752,535 | 841,408 |
| 1,344,122 |
| 159A |
| Electric Power - Salaries & Wages | 2,651,433 | 2,468,778 | 2,231,893 | 1,939,119 | 1,752,477 | 1,486,272 |
| 159B |
| Electric Power - Other Direct | 22,413,754 | 21,449,234 | 19,045,490 | 17,794,650 | 16,889,781 | 13,991,877 |
| 159C |
| Electric Power - Construction | 4,046,107 | 1,782,086 | 2,164,448 | 2,938,107 | 6,640,410 | 3,844,229 |
| 159D |
| Electric Power - Purchase of P,P&E | 876,375 | 109,976 |
|
|
| 99,877 |
| 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 | 52,426 | 66,614 | 83,436 | 67,740 | 80,640 | 94,040 |
| 161D | SERVICE | Water & Sewer - Principal | 642,700 | 672,700 | 708,520 | 620,000 | 645,000 | 670,000 |
| 162B |
| Electric - Interest & Fees | 264,260 |
|
| 2,588 | 5,463 | 8,338 |
| 162D |
| Electric - Principal | 375,000 |
|
| 45,000 | 50,000 | 50,000 |
| 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 | 1,086,746 | 860,470 | 460,600 | 498,155 | 395,676 | 265,216 |
| 166D |
| All Other - Principal | 4,535,000 | 1,275,000 | 695,000 | 721,496 | 375,038 | 813,649 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 51,388 | 51,388 | 69,642 | 69,997 | 64,055 | 59,024 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 158,742 | 161,007 | 142,940 | 133,767 | 115,103 | 96,148 |
| 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 | 13,470,417. | 13,114,274.00 | 10,421,737.00 | 9,779,713.00 | 9,277,319.00 | 8,882,367.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,001,316. | 1,131,974.00 | 1,280,360.00 | 1,244,209.00 | 1,181,619.00 | 1,116,344.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 44,290. | 62,329.00 | 56,691.00 | 47,997.00 | 29,773.00 | 28,600.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 77,830 | 87,337 | 109,426 | 103,881 | 97,282 | 83,100 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 99.16 | 98.95 | 98.58 | 98.62 | 98.79 | 98.88 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.67 | 99.52 | 99.46 | 99.51 | 99.68 | 99.68 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 92.23 | 92.28 | 91.45 | 91.65 | 91.77 | 92.56 |
| 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 | 9,527,827 | 21,641,773 | 2,501,295 | 18,501,155 | 4,132,367 |
|
| 189C | INVEST | Cash On Hand & in Bank - All Other | 63,713,996 | 58,324,862 | 60,390,168 | 59,090,702 | 49,218,470 | 49,579,171 |
| 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 | 70,392,239 | 89,004,805 | 68,662,950 | 74,764,155 | 67,301,424 | 53,807,711 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 2,163,385 | 379,706 | 859,970 | 6,775,002 | 1,917,144 | 2,160,025 |
| 194D |
| Amount - Net Revenues | 68,228,854 | 88,625,099 | 67,802,980 | 67,989,153 | 65,384,280 | 51,647,686 |
|
| Calculated amount | 68,228,854 | 88,625,099 | 67,802,980 | 67,989,153 | 65,384,280 | 51,647,686 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 79,700,837 | 73,183,418 | 69,523,942 | 67,032,466 | 63,363,684 | 51,161,591 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 2,163,385 | 379,706 | 859,970 | 6,775,002 | 1,917,144 | 2,160,025 |
| 195D |
| Amount - Net Expenditures | 77,537,452 | 72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 |
|
| Calculated amount | 77,537,452 | 72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 1,089 | 1,040 | 1,035,880 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 893 | 878 |
|
|
|
|
| 403A |
| Total amount billed in units - Water | 945 | 932 | 957,780 |
|
|
|
| 403B |
| Total amount billed in units - Sewer | 871 | 878 |
|
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 689 | 664 | 706,270 |
|
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
|
|
|
| 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 | 4,127,875 | 3,925,442 | 3,877,506 | 3,653,356 |
|
|
| 408A |
| Dollars related to 403A above | 5,341,942 | 5,077,178 |
|
|
|
|
| 408B |
| Dollars related to 403B above | 3,209,010 | 2,987,875 | 2,951,388 | 2,777,679 |
|
|
| 409A |
| Dollars related to 404A above | 4,252,720 | 4,058,079 |
|
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 11,786 | 12,493 | 11,334 |
|
|
|
| 421A |
| Number of residential accounts billed - Water | 10,700 | 11,400 |
|
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 830 | 863 | 839 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 830 | 809 |
|
|
|
|
| 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 | Lee Smiley |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 11/16/2010 | 11/30/2009 | 11/07/2008 | 11/30/2007 | 10/31/2006 | 11/21/2005 |
| 953.0 |
| Contact | Suzanne Parmentier |
|
|
| 954.0 |
| Title | Acct & Budget Analyst |
|
|
| 955.0 |
| Phone | 919-249-3385 |
|
|
|
|
|
| 956.0 |
| Fax | 919-249-3329 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|