Municipality Revenues and Expenditures Financial Profile Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 1,332,293 | 1,133,278 | 1,124,653 | 1,005,479 | 894,237 |
|
| Utility | - | 6,571,102 | 6,554,102 | 6,503,286 | 6,195,568 | 5,846,788 |
|
| Sales Tax | - | 401,264 | 477,861 | 532,702 | 412,267 | 378,520 |
|
| Sales & Services | - | 364,464 | 386,700 | 256,125 | 355,707 | 213,603 |
|
| Intergovernmental | - | 1,366,855 | 706,407 | 1,277,142 | 1,313,076 | 1,475,670 |
|
| Debt Proceeds | - | 231,893 | 59,707 | 90,627 | 93,478 | 367,461 |
|
| Other Miscellaneous | - | 144,704 | 1,806,966 | 1,194,601 | 465,843 | 506,056 |
|
| Total | $0 | 10,412,575 | 11,125,021 | 10,979,136 | 9,841,418 | 9,682,335 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 6,636,239 | 7,874,939 | 5,924,767 | 6,055,060 | 5,753,546 |
|
| Debt Service | - | 448,108 | 430,865 | 319,458 | 383,086 | 277,156 |
|
| Transportation | - | 269,172 | 270,331 | 211,785 | 156,757 | 240,021 |
|
| General Government | - | 935,022 | 901,137 | 900,608 | 842,674 | 1,106,570 |
|
| Public Safety | - | 1,024,707 | 1,124,541 | 1,852,296 | 1,517,595 | 1,514,622 |
|
| Other | - | 1,007,329 | 778,275 | 609,949 | 985,922 | 583,323 |
|
| Total | $0 | 10,320,577 | 11,380,088 | 9,818,863 | 9,941,094 | 9,475,238 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 2,559,774 | 2,350,786 | 2,037,723 | 2,083,731 | 1,962,395 |
|
| Capital Outlay | - | 905,455 | 2,360,569 | 1,486,237 | 1,798,681 | 1,477,977 |
|
| Other Operating + Debt Service | - | 6,855,348 | 6,668,733 | 6,294,903 | 6,058,682 | 6,034,866 |
|
| Total | $0 | 10,320,577 | 11,380,088 | 9,818,863 | 9,941,094 | 9,475,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 372 | 322 | 326 | 297 | 269 |
|
| Utility | - | 1,835 | 1,863 | 1,885 | 1,833 | 1,761 |
|
| Sales Tax | - | 112 | 135 | 155 | 123 | 115 |
|
| Sales & Services | - | 102 | 110 | 74 | 105 | 64 |
|
| Intergovernmental | - | 382 | 201 | 370 | 388 | 444 |
|
| Debt Proceeds | - | 65 | 17 | 26 | 28 | 111 |
|
| Other Miscellaneous | - | 40 | 514 | 346 | 138 | 152 |
|
| Total | $0 | 2,908 | 3,162 | 3,182 | 2,912 | 2,916 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 1,853 | 2,238 | 1,717 | 1,791 | 1,733 |
|
| Debt Service | - | 125 | 122 | 93 | 113 | 83 |
|
| Transportation | - | 75 | 77 | 61 | 46 | 72 |
|
| General Government | - | 262 | 257 | 261 | 250 | 334 |
|
| Public Safety | - | 286 | 320 | 537 | 449 | 456 |
|
| Other | - | 281 | 221 | 177 | 292 | 176 |
|
| Total | $0 | 2,882 | 3,235 | 2,846 | 2,941 | 2,854 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 715 | 668 | 591 | 616 | 591 |
|
| Capital Outlay | - | 253 | 671 | 431 | 532 | 445 |
|
| Other Operating | - | 1,914 | 1,896 | 1,824 | 1,793 | 1,818 |
|
| Total | $0 | 2,882 | 3,235 | 2,846 | 2,941 | 2,854 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 19 | 20 | 21 | 20 | 20 | 20 |
|
| Average Population In Group | 4,773 | 4,967 | 5,139 | 5,149 | 5,074 | 4,832 |
|
| Town of Benson Population | 3,703 | 3,581 | 3,518 | 3,450 | 3,380 | 3,320 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 308 | 317 | 305 | 301 | 285 | 282 |
|
| Utility | 1,860 | 1,798 | 2,069 | 1,907 | 1,868 | 1,807 |
|
| Sales Tax | 114 | 134 | 158 | 162 | 152 | 152 |
|
| Sales & Services | 98 | 100 | 122 | 104 | 99 | 101 |
|
| Intergovernmental | 242 | 221 | 197 | 218 | 223 | 300 |
|
| Debt Proceeds | 120 | 122 | 86 | 44 | 24 | 19 |
|
| Other Miscellaneous | 118 | 165 | 237 | 227 | 136 | 116 |
|
| Total | 2,860 | 2,857 | 3,174 | 2,963 | 2,787 | 2,777 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,687 | 1,689 | 1,907 | 1,700 | 1,712 | 1,726 |
|
| Debt Service | 136 | 102 | 146 | 109 | 99 | 99 |
|
| Transportation | 106 | 125 | 131 | 148 | 136 | 140 |
|
| General Government | 189 | 192 | 161 | 181 | 163 | 174 |
|
| Public Safety | 399 | 359 | 446 | 405 | 362 | 361 |
|
| Other | 385 | 344 | 399 | 365 | 329 | 260 |
|
| Total | 2,902 | 2,811 | 3,190 | 2,908 | 2,801 | 2,760 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 581 | 619 | 645 | 585 | 589 | 584 |
|
| Capital Outlay | 323 | 312 | 523 | 428 | 394 | 339 |
|
| Other Operating | 1,993 | 1,876 | 2,022 | 1,895 | 1,818 | 1,837 |
|
| Total | 2,897 | 2,807 | 3,190 | 2,908 | 2,801 | 2,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| General Fund revenues | $3,035,176 | 2,937,152 | 2,877,513 | 2,838,269 | 2,554,779 | 2,200,168 |
| General Fund expenditures | 3,300,311 | 3,221,990 | 3,203,500 | 2,812,094 | 2,721,319 | 2,814,386 |
| Operating transfers in | 297,751 | 479,675 | 343,856 | 494,688 | 234,083 | 316,765 |
| Operating transfers out | 15,000 | - | - | 21,915 | - | 40,613 |
| Capital leases and installment purchase proceeds | 155,820 | - | - | - | - | 230,000 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 173,436 | 194,837 | 17,869 | 498,948 | 67,543 | (108,066) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $997,322 | 802,362 | 621,000 | 603,126 | 156,541 | 116,794 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 31.57 | 24.90 | 19.39 | 21.28 | 5.75 | 4.45 |
|
| Group weighted average FBA % | 47.34 | 41.37 | 39.94 | 37.68 | 39.10 | 37.99 |
|
| 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 |
|
|
|
|
|
|
| Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $1,421,172 | 987,825 | 1,004,531 | 1,283,845 | (111,487) | (333,846) |
|
| Quick ratio | 2.62 | 2.17 | 2.17 | 2.74 | 0.84 | 0.80 |
|
| Net income | 403,795 | 136,906 | 137,383 | 723,383 | 428,567 | 929,382 |
|
| Cashflow from operations | 632,784 | 147,654 | 768,938 | 815,193 | 94,272 | 1,109,148 |
|
| Depreciation & Amortization Expense | 328,277 | 315,183 | 363,597 | 316,379 | 356,294 | 358,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 3,703 | 3,581 | 3,518 | 3,450 | 3,380 | 3,320 |
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | 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 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.0000 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0013 | 0.0034 | 0.0069 | 0.0101 | 0.0080 | 0.0043 |
|
| Latest year of Revaluation | 2003 | 0 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $252,002,264 | 250,134,836 | 214,702,939 | 219,836,657 | 212,689,165 | 210,188,185 |
|
| Tax Rate | 0.5300 | 0.5300 | 0.5300 | 0.5300 | 0.4700 | 0.4300 |
|
| Tax Rate Group weighted average | 0.3733 | 0.3781 | 0.3834 | 0.4066 | 0.4094 | 0.4079 |
|
| Tax Rate State Wide | 0.4060 | 0.4262 | 0.4238 | 0.4450 | 0.4321 | 0.4448 |
|
| Assessment -to-Sales Ratio | 90.05 | 85.55 | 89.26 | 91.71 | 97.04 | 96.15 |
|
| Assessment -to-Sales Ratio Group weighted average | 96.01 | 90.58 | 86.68 | 89.35 | 90.83 | 92.37 |
|
| 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 | $279,847,045 | 292,384,379 | 240,536,566 | 239,708,491 | 219,176,798 | 218,604,457 |
|
| EffectiveTax Rate | 0.4773 | 0.4534 | 0.4731 | 0.4861 | 0.4561 | 0.4134 |
|
| Group weighted average Effective Tax Rate | 0.3584 | 0.3425 | 0.3323 | 0.3633 | 0.3719 | 0.3768 |
|
| Statewide weighted average Effective Tax Rate | 0.3990 | 0.3870 | 0.3752 | 0.3934 | 0.3987 | 0.4108 |
|
| Percent Collected | 0.0000 | 98.7100 | 98.4100 | 98.1100 | 98.2200 | 93.5500 |
|
| Percent Collected Group weighted average | 96.27 | 95.82 | 95.89 | 96.00 | 95.42 | 95.70 |
|
| Percent Collected Statewide | 97.61 | 97.36 | 97.56 | 97.58 | 97.55 | 97.42 |
|
| Percent Collected Excluding Motor Vehicles | 0.00 | 99.57 | 99.53 | 99.37 | 99.36 | 97.29 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.20 | 96.84 | 97.21 | 97.38 | 96.96 | 97.08 |
|
| 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 | 0.00 | 89.03 | 88.03 | 86.01 | 86.77 | 52.83 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.16 | 82.55 | 81.36 | 82.28 | 80.71 | 81.62 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.89 | 86.67 | 86.74 | 86.71 | 86.80 | 87.31 |
|
| Tax Uncollected | 0 | 115,786 | 115,864 | 112,648 | 96,872 | 98,757 |
|
| Tax Rate Equivalent | 0.0000 | 0.0463 | 0.0540 | 0.0512 | 0.0455 | 0.0470 |
|
| Dominant County: Johnston |
|
|
|
|
|
|
| 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 | 107 | 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 | 0.0809% | 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 | $154,935 | 222,428 | 287,386 | 349,905 | 410,076 | 467,987 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $154,935 | 222,428 | 287,386 | 349,905 | 410,076 | 467,987 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $2,764,333 | 1,912,500 | 2,041,667 | 333,333 | 375,000 | 555,705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 3,703 | 3,581 | 3,518 | 3,450 | 3,380 | 3,320 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets |
| 9,383,418 | 9,286,587 | 9,415,816 | 8,553,770 | 10,578,577 |
| 1.5B | SUMMARY | Governmental Activities Liabilities |
| 1,473,634 | 1,576,263 | 1,664,773 | 874,207 | 555,978 |
| 3.5A |
| Business Type Activities Assets |
| 11,419,084 | 11,292,225 | 9,714,619 | 10,165,687 | 11,040,970 |
| 3.5B |
| Business Type Activities Liabilties |
| 2,711,408 | 2,721,455 | 1,281,232 | 1,665,568 | 2,910,229 |
| 6.5A |
| Fiduciary Funds Assets |
| 20,395 |
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy |
| 1,313,380 | 1,120,564 | 1,104,036 | 994,026 | 808,049 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections |
| 12,217 | 9,364 | 13,075 | 10,158 | 80,944 |
| 13.0 |
| Penalties and Interest |
| 6,696 | 3,350 | 7,542 | 1,295 | 5,244 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
| 1 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax |
| 152,480 | 181,587 | 202,427 | 156,661 | 142,695 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
| 112,354 | 133,801 | 149,157 | 115,435 | 104,733 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
| 68,215 | 81,236 | 90,559 | 70,086 | 68,631 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 68,215 | 81,237 | 90,559 | 70,085 | 62,461 |
| 19.0 |
| Privilege Licenses |
| 2,000 | 7,684 | 15,196 | 9,530 | 10,291 |
| 19.2 |
| Privilege -- All other privileges and pemits |
| 11,007 | 13,251 | 5,275 |
|
|
| 20.0 |
| Auto Licenses |
| 8,740 | 7,352 | 6,921 | 7,403 | 7,444 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
|
|
|
|
|
| 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 |
|
|
|
|
| 41,245 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
| 100,000 | 155,438 |
|
| 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 |
| 76,193 | 80,611 | 86,478 | 72,380 | 8,796 |
| 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 |
| 357,560 | 322,192 | 362,375 | 295,633 | 290,000 |
| 45.0 |
| Beer and Wine Tax |
| 15,799 | 15,892 | 15,273 | 14,664 | 14,306 |
| 46.0 |
| Powell Bill |
| 117,226 | 151,064 | 117,026 | 109,508 | 146,840 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 7,335 | 11,781 | 12,410 | 20,158 | 15,339 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
|
|
| 44,755 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
| 107,971 |
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
| 392,927 |
| 462,000 | 536,109 | 825,807 |
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 149,386 |
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
| 142,458 | 124,867 | 121,580 | 109,186 | 88,582 |
| 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 |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
| 26,695 | 55,661 | 62,533 | 43,639 | 40,094 |
| 72.0 | & FEES | Inspection Fees |
| 12,630 | 6,965 |
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
| 225 |
| 75.0 | SERVICES | Rents and Royalties |
| 71,427 | 51,518 | 20,502 | 22,561 | 21,864 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste |
| 159,164 | 138,978 | 133,605 | 132,259 | 116,532 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues |
| 110,993 | 172,632 | 98,570 | 104,036 | 72,572 |
| 82.0 |
| Library Service Revenues |
| 5,380 | 4,191 | 3,448 | 3,110 | 2,410 |
| 83.0 |
| Other Cultural and Rec Service Revenues |
| 17,500 | 19,381 |
| 93,741 |
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
|
|
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges |
| 1,917,253 | 2,185,737 | 2,231,828 | 2,255,819 | 1,938,020 |
| 87.0 | REVENUES | Electric Charges |
| 4,653,849 | 4,368,365 | 4,271,458 | 3,939,749 | 3,908,768 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds |
| 22,181 | 82,002 | 74,470 | 22,906 | 10,994 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
| 42,393 | 63,292 | 71,311 | 13,839 | 197,620 |
| 93.0 |
| Sales of Materials and Fixed Assets |
|
|
|
|
|
|
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution |
| 19,058 | 16,816 | 11,720 | 10,701 | 9,612 |
| 98.0 |
| Other Miscellaneous Revenues |
| 35,836 | 59,707 | 90,627 | 93,478 | 367,461 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 196,057 |
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
| 1,553,943 | 947,175 | 357,825 | 230,000 |
| 101.0 |
| Other |
| 42,546 | 55,428 |
|
| 34,397 |
| 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 |
|
|
| -184,115 | 70,046 |
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages |
| 20,400 | 20,750 | 20,400 | 21,200 | 20,400 |
| 109B | GENERAL | Governing Body - Other Direct |
| 15,138 | 14,821 | 14,140 | 12,128 | 9,657 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
| 38,300 |
| 331,563 |
| 110A |
| Administration - Salaries & Wages |
| 324,945 | 307,785 | 283,433 | 293,450 | 289,382 |
| 110B |
| Administration - Other Direct |
| 429,451 | 404,608 | 354,579 | 363,743 | 329,263 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
| 2,913 |
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
|
|
|
|
|
|
| 112B |
| Finance - Other Direct |
|
|
|
|
|
|
| 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 |
| 32,602 | 31,299 | 34,443 | 32,851 | 23,115 |
| 115B |
| Public Buildings - Other Direct |
| 56,908 | 69,091 | 106,691 | 66,797 | 52,366 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
| 102 | 832 | 76 |
|
|
| 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 |
| 23,097 | 23,421 |
| 19,459 | 15,300 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
| 21,909 |
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
| 20,751 | 20,329 | 19,052 | 19,668 | 22,627 |
| 118B |
| Gen. Govt. All Other - Other Direct |
| 7,898 | 7,265 | 6,966 | 6,764 | 6,647 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
| 817 | 936 | 619 | 6,614 | 6,250 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages |
| 566,200 | 541,941 | 460,526 | 508,306 | 516,163 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct |
| 112,260 | 160,056 | 129,569 | 148,013 | 158,258 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 35,078 | 100,749 | 48,567 | 21,096 | 29,994 |
| 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 |
| 126,225 | 110,017 | 59,614 | 50,495 | 41,013 |
| 122B |
| Fire - Other Direct |
| 86,445 | 91,957 | 136,564 | 59,507 | 83,564 |
| 122C |
| Fire - Construction |
|
|
| 42,142 | 35,229 | 36,908 |
| 122D |
| Fire - Purchase of P,P&E |
| 19,666 | 16,360 | 869,664 | 591,622 | 395,419 |
| 123A |
| Inspectors - Salaries & Wages |
| 24,998 | 22,789 | 21,736 | 21,171 | 11,535 |
| 123B |
| Inspectors - Other Direct |
| 29,627 | 19,484 | 11,858 | 9,563 | 8,425 |
| 123C |
| Inspectors - Construction |
| 1,076 | 2,000 |
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
| 104,758 | 76,327 | 72,576 | 70,779 | 74,525 |
| 128A |
| Streets and Highways - Salaries & Wages |
| 111,489 | 161,365 | 58,234 | 59,978 | 88,156 |
| 128B |
| Streets and Highways - Other Direct |
|
|
|
|
|
|
| 128C |
| Streets and Highways - Construction |
| 4,467 |
| 54,975 |
| 52,440 |
| 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 |
| 48,458 | 32,639 | 26,000 | 26,000 | 24,900 |
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - Other Direct |
| 197,120 | 179,978 | 154,376 | 153,023 | 161,134 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
| 6,961 | 6,776 | 6,458 | 6,751 |
|
| 138B |
| Cemeteries - Other Direct |
|
|
| 1,604 | 2,891 |
|
| 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 |
|
|
|
| 308,302 |
|
| 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 |
| 198,256 | 181,087 | 169,309 | 172,726 | 175,702 |
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 167,556 | 263,816 | 148,927 | 135,115 | 145,205 |
| 153C |
| Recreation & Parks - Construction |
| 147,850 |
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
| 14,052 | 8,489 |
|
| 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 |
| 7,998 | 4,967 | 341 | 11,942 |
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
| 167,907 | 31,652 | 8,930 | 82,000 |
|
| 156A |
| Libraries - Salaries & Wages |
| 71,966 | 66,980 | 63,644 | 62,370 | 58,897 |
| 156B |
| Libraries - Other Direct |
| 38,878 | 40,968 | 41,022 | 37,988 | 37,374 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
| 2,837 | 2,051 | 1,286 | 4,325 |
|
| 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 |
| 662,552 | 543,036 | 512,634 | 502,772 | 403,818 |
| 158B |
| Water & Sewer - Other Direct |
| 959,647 | 1,061,732 | 1,053,782 | 1,020,405 | 1,131,974 |
| 158C |
| Water & Sewer - Construction |
| 293,233 | 2,072,626 | 169,524 | 142,550 |
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
| 3,715 | 7,082 | 10,638 | 462,370 | 514,230 |
| 159A |
| Electric Power - Salaries & Wages |
| 392,429 | 336,632 | 328,240 | 331,993 | 311,587 |
| 159B |
| Electric Power - Other Direct |
| 4,203,627 | 3,803,877 | 3,716,970 | 3,529,665 | 3,355,289 |
| 159C |
| Electric Power - Construction |
|
|
|
|
| 36,648 |
| 159D |
| Electric Power - Purchase of P,P&E |
| 121,036 | 49,954 | 132,979 | 65,305 |
|
| 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 |
| 73,933 | 107,415 | 40,825 | 33,322 |
|
| 161D | SERVICE | Water & Sewer - Principal |
| 236,670 | 185,945 | 141,128 | 289,426 | 267,156 |
| 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 |
| 45,552 | 137,505 | 137,505 | 7,068 |
|
| 166D |
| All Other - Principal |
| 91,953 |
|
| 53,270 | 10,000 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement |
| 23,132 | 59,188 | 72,056 | 72,593 | 233,343 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
| 5,011 |
| 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 | . | 1,233,752.00 | 1,024,928.00 | 1,018,624.00 | 916,216.00 | 830,542.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | . | 110,526.00 | 111,045.00 | 106,259.00 | 91,039.00 | 76,264.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 5,260.00 | 4,819.00 | 6,389.00 | 5,833.00 | 22,493.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 12,126 | 13,287 | 14,869 | 12,046 | 35,970 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 0.00 | 98.71 | 98.41 | 98.11 | 98.22 | 93.55 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 0.00 | 99.57 | 99.53 | 99.37 | 99.36 | 97.29 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 0.00 | 89.03 | 88.03 | 86.01 | 86.77 | 52.83 |
| 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 |
| 1,628,709 | 1,693,671 | 1,958,099 | 763,595 | 662,953 |
| 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 |
| 10,934,796 | 11,524,305 | 11,537,739 | 10,203,162 | 9,716,732 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 479,675 | 343,856 | 558,603 | 361,744 |
|
| 194D |
| Amount - Net Revenues |
| 10,455,121 | 11,180,449 | 10,979,136 | 9,841,418 | 9,716,732 |
|
| Calculated amount |
| 10,455,121 | 11,180,449 | 10,979,136 | 9,841,418 | 9,716,732 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures |
| 10,800,252 | 11,723,944 | 10,377,466 | 10,302,838 | 9,475,238 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 479,675 | 343,856 | 558,603 | 361,744 |
|
| 195D |
| Amount - Net Expenditures |
| 10,320,577 | 11,380,088 | 9,818,863 | 9,941,094 | 9,475,238 |
|
| Calculated amount |
| 10,320,577 | 11,380,088 | 9,818,863 | 9,941,094 | 9,475,238 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
| 9,540 |
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
| 3,675 |
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
| 322 | 339,899 | 424,527 |
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
| 364 | 416,225 | 429,063 |
|
|
| 403A |
| Total amount billed in units - Water |
| 240 | 417,524,991,000 | 478,451 |
|
|
| 403B |
| Total amount billed in units - Sewer |
| 247 | 387,135,823,000 | 147,478 |
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
| 65 | 63,807,000,000 | 64,766 |
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
| 20,588 |
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
| 14,396 |
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
| 9,540 |
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
| 4,111 |
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
| 43,222 |
|
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
| 60,395 |
|
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk |
| 1,000,161 | 1,206,275 | 1,283,015 |
|
|
| 408A |
| Dollars related to 403A above |
| 886,500 | 1,441,849 | 865,065 |
|
|
| 408B |
| Dollars related to 403B above |
| 310,480 | 332,560 | 297,342 |
|
|
| 409A |
| Dollars related to 404A above |
| 260,783 | 265,235 | 227,802 |
|
|
| 409B |
| Dollars related to 404B above |
|
|
| 116,285 |
|
|
| 410A |
| Dollars related to 405A above |
|
|
| 58,109 |
|
|
| 410B |
| Dollars related to 405B above |
|
|
| 42,350 |
|
|
| 411A |
| Dollars related to 406A above |
|
|
| 3,752 |
|
|
| 411B |
| Dollars related to 406B above |
|
|
| 81,149 |
|
|
| 412A |
| Dollars related to 407A above |
|
|
| 130,123 |
|
|
| 412B |
| Dollars related to 407B above |
|
| 1,581 |
|
|
|
| 421A |
| Number of residential accounts billed - Water |
|
| 1,391 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
| 371 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
| 299 |
|
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer |
| 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Donna Honeycutt |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date |
|
|
|
|
|
|
| 953.0 |
| Contact | Donna Honeycutt |
|
|
| 954.0 |
| Title | Finance Director |
|
|
| 955.0 |
| Phone | 919-894-3553 |
|
|
|
|
|
| 956.0 |
| Fax | 919-894-1283 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|