Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $7,244,251 | 7,306,114 | 7,292,034 | 7,163,604 | 5,192,790 | 4,800,759 |
|
| Utility | 20,669,182 | 19,457,164 | 18,890,155 | 18,980,392 | 17,614,965 | 16,830,421 |
|
| Sales Tax | 1,847,868 | 1,868,459 | 2,340,337 | 2,202,723 | 2,150,906 | 1,857,610 |
|
| Sales & Services | 2,464,151 | 2,356,040 | 2,599,159 | 2,285,540 | 2,252,447 | 1,698,333 |
|
| Intergovernmental | 2,281,644 | 2,246,883 | 2,069,610 | 2,428,995 | 2,240,516 | 3,507,892 |
|
| Debt Proceeds | 6,883,103 | 5,485,367 | 626,835 | 624,614 | 947,690 | 753,328 |
|
| Other Miscellaneous | 1,199,125 | 622,106 | 5,538,505 | 13,545,383 | 4,138,976 | 4,126,534 |
|
| Total | $42,589,324 | 39,342,133 | 39,356,635 | 47,231,251 | 34,538,290 | 33,574,877 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $19,041,854 | 18,510,626 | 20,014,713 | 20,961,575 | 20,416,348 | 18,379,384 |
|
| Debt Service | 4,465,322 | 4,053,871 | 3,763,758 | 2,806,178 | 1,983,427 | 1,693,627 |
|
| Transportation | 1,601,830 | 1,748,587 | 1,664,740 | 1,045,199 | 3,175,388 | 1,759,077 |
|
| General Government | 4,091,622 | 2,440,937 | 2,983,833 | 3,059,297 | 2,393,114 | 2,079,224 |
|
| Public Safety | 9,682,983 | 5,823,460 | 5,556,636 | 5,897,715 | 4,803,613 | 4,787,465 |
|
| Other | 5,177,237 | 5,025,688 | 7,727,863 | 6,779,525 | 3,366,933 | 2,641,970 |
|
| Total | $44,060,848 | 37,603,169 | 41,711,543 | 40,549,489 | 36,138,823 | 31,340,747 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $9,091,894 | 8,925,354 | 8,391,395 | 7,498,767 | 6,325,596 | 5,564,152 |
|
| Capital Outlay | 9,075,893 | 3,041,627 | 7,562,455 | 9,822,621 | 8,104,993 | 5,838,417 |
|
| Other Operating + Debt Service | 25,893,061 | 25,636,188 | 25,757,693 | 23,228,101 | 21,708,234 | 19,938,178 |
|
| Total | $44,060,848 | 37,603,169 | 41,711,543 | 40,549,489 | 36,138,823 | 31,340,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $446 | 510 | 532 | 555 | 428 | 414 |
|
| Utility | 1,273 | 1,358 | 1,379 | 1,470 | 1,453 | 1,453 |
|
| Sales Tax | 113 | 130 | 171 | 172 | 177 | 160 |
|
| Sales & Services | 152 | 164 | 190 | 177 | 186 | 147 |
|
| Intergovernmental | 141 | 157 | 151 | 188 | 185 | 303 |
|
| Debt Proceeds | 424 | 383 | 46 | 48 | 78 | 65 |
|
| Other Miscellaneous | 74 | 43 | 404 | 1,049 | 341 | 356 |
|
| Total | $2,623 | 2,745 | 2,873 | 3,659 | 2,848 | 2,898 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,173 | 1,291 | 1,461 | 1,624 | 1,684 | 1,587 |
|
| Debt Service | 275 | 283 | 275 | 217 | 164 | 146 |
|
| Transportation | 99 | 122 | 122 | 81 | 262 | 152 |
|
| General Government | 251 | 171 | 217 | 237 | 196 | 180 |
|
| Public Safety | 596 | 406 | 406 | 457 | 396 | 413 |
|
| Other | 319 | 351 | 564 | 525 | 278 | 228 |
|
| Total | $2,713 | 2,624 | 3,045 | 3,141 | 2,980 | 2,706 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $560 | 623 | 613 | 581 | 522 | 480 |
|
| Capital Outlay | 559 | 212 | 552 | 761 | 668 | 504 |
|
| Other Operating | 1,594 | 1,789 | 1,880 | 1,799 | 1,790 | 1,722 |
|
| Total | $2,713 | 2,624 | 3,045 | 3,141 | 2,980 | 2,706 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 22 | 23 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 22,715 | 20,466 | 20,622 | 22,003 | 21,233 | 20,452 |
|
| Town of Clayton Population | 16,238 | 14,333 | 13,700 | 12,908 | 12,126 | 11,584 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 406 | 389 | 401 | 365 | 353 | 344 |
|
| Utility | 2,103 | 1,830 | 1,741 | 1,897 | 1,838 | 1,897 |
|
| Sales Tax | 126 | 129 | 143 | 154 | 155 | 149 |
|
| Sales & Services | 112 | 112 | 106 | 102 | 99 | 91 |
|
| Intergovernmental | 196 | 221 | 190 | 170 | 182 | 209 |
|
| Debt Proceeds | 79 | 48 | 114 | 152 | 79 | 102 |
|
| Other Miscellaneous | 99 | 150 | 327 | 279 | 287 | 167 |
|
| Total | 3,121 | 2,879 | 3,022 | 3,119 | 2,993 | 2,959 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,936 | 1,782 | 1,815 | 1,907 | 1,817 | 1,915 |
|
| Debt Service | 175 | 174 | 166 | 147 | 136 | 192 |
|
| Transportation | 144 | 147 | 121 | 120 | 116 | 119 |
|
| General Government | 130 | 183 | 184 | 157 | 136 | 134 |
|
| Public Safety | 410 | 415 | 412 | 393 | 374 | 363 |
|
| Other | 303 | 287 | 340 | 357 | 288 | 270 |
|
| Total | 3,098 | 2,988 | 3,038 | 3,081 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 641 | 644 | 628 | 623 | 586 | 561 |
|
| Capital Outlay | 236 | 358 | 440 | 429 | 329 | 352 |
|
| Other Operating | 2,221 | 1,986 | 1,969 | 2,028 | 1,952 | 2,080 |
|
| Total | 3,098 | 2,988 | 3,037 | 3,080 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $15,020,652 | 14,525,201 | 15,024,360 | 14,496,955 | 12,209,372 | 10,969,030 |
| General Fund expenditures | 14,947,060 | 15,712,061 | 15,265,239 | 16,537,169 | 12,975,196 | 10,877,856 |
| Operating transfers in | 67,468 | - | - | 185,363 | - | - |
| Operating transfers out | - | 47,817 | 15,000 | - | 35,816 | - |
| Capital leases and installment purchase proceeds | 297,000 | 5,050,368 | 401,218 | 4,194,135 | 296,480 | 659,000 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 438,060 | 3,815,691 | 145,339 | 2,339,284 | (505,160) | 750,174 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 9,307,482 | 6,592,808 | 6,464,250 | 4,338,930 | 4,706,888 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 86.91 | 44.31 | 52.37 | 34.13 | 46.06 |
|
| Group weighted average FBA % | 76.50 | 38.21 | 39.96 | 38.75 | 37.01 | 40.17 |
|
| State weighted average Electric Group | 67.13 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $5,901,248 | 6,241,710 | 7,614,855 | 8,813,611 | 4,532,602 | 6,003,072 |
|
| Quick ratio | 2.44 | 2.34 | 2.93 | 2.99 | 1.95 | 2.82 |
|
| Net income | 2,504,747 | 482,229 | (78,211) | 2,911,186 | 904,585 | 3,183,005 |
|
| Cashflow from operations | 2,708,975 | 2,266,962 | 73,796 | 1,232,465 | 180,353 | 1,263,360 |
|
| Depreciation & Amortization Expense | 1,136,289 | 1,118,015 | 1,095,078 | 1,042,102 | 919,155 | 802,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 16,238 | 14,333 | 13,700 | 12,908 | 12,126 | 11,584 |
|
| 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 | $12,108,865 | $18,233,302 | $16,146,162 | $19,593,584 | $8,667,948 | $11,170,612 |
|
| Investment Earnings | 40,013 | 49,616 | 227,089 | 467,654 | 519,020 | 468,133 |
|
| Tax Rate Equivalent | 0.0030 | 0.0037 | 0.0169 | 0.0353 | 0.0492 | 0.0480 |
|
| Tax Rate Equivalent Group weighted average | 0.0064 | 0.0102 | 0.0304 | 0.0707 | 0.0793 | 0.0520 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2003 | 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $1,339,198,287 | 1,347,261,020 | 1,340,809,887 | 1,324,620,457 | 1,054,257,830 | 974,835,080 |
|
| Tax Rate | 0.5400 | 0.5400 | 0.5400 | 0.5400 | 0.4900 | 0.4900 |
|
| Tax Rate Group weighted average | 0.4410 | 0.4364 | 0.4411 | 0.4498 | 0.4454 | 0.4425 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 98.69 | 90.05 | 85.55 | 89.26 | 91.71 | 97.04 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.31 | 96.93 | 88.67 | 87.55 | 90.13 | 92.19 |
|
| Assessment -to-Sales Ratio Statewide | 101.47 | 98.27 | 90.81 | 88.53 | 88.41 | 92.28 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $1,356,974,655 | 1,496,125,508 | 1,567,282,159 | 1,484,002,305 | 1,149,556,024 | 1,004,570,363 |
|
| EffectiveTax Rate | 0.5329 | 0.4863 | 0.4620 | 0.4820 | 0.4494 | 0.4755 |
|
| Group weighted average Effective Tax Rate | 0.4468 | 0.4230 | 0.3911 | 0.3938 | 0.4015 | 0.4080 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 98.5300 | 98.8500 | 98.9600 | 98.9900 | 98.6900 | 98.9100 |
|
| Percent Collected Group weighted average | 96.54 | 96.58 | 96.54 | 96.79 | 96.51 | 96.74 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 99.22 | 99.47 | 99.72 | 99.79 | 99.65 | 99.75 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.46 | 97.39 | 97.57 | 98.03 | 97.73 | 98.00 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.35 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 90.27 | 91.13 | 90.47 | 89.56 | 89.53 | 90.58 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.60 | 85.57 | 84.72 | 83.94 | 84.21 | 85.28 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 616,066 | 590,723 | 604,864 | 575,509 | 510,512 | 448,534 |
|
| Tax Rate Equivalent | 0.0460 | 0.0438 | 0.0451 | 0.0434 | 0.0484 | 0.0460 |
|
| Dominant County: Johnston |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa3 | Aa3 | A3 | A3 | A3 | A3 |
|
| S & P | AA | AA | AA | A | A | A |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $345,000 | 475,000 | 580,000 | 690,000 | 790,000 | 885,000 |
|
| General Government GO Debt | 4,750,000 | 5,000,000 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 5,095,000 | 5,475,000 | 580,000 | 690,000 | 790,000 | 885,000 |
|
| Per Capita | $314 | 382 | 42 | 53 | 65 | 76 |
|
| Total Per Capita for the Population Group | 111 | 132 | 130 | 153 | 166 | 163 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.3755% | 0.3659% | 0.0370% | 0.0465% | 0.0687% | 0.0881% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1155% | 0.1377% | 0.1320% | 0.1585% | 0.1868% | 0.1912% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $2,000,000 | 2,000,000 | 2,040,000 | 7,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $2,175,040 | 2,789,615 | 3,417,110 | 2,970,538 | 1,802,133 | 2,061,228 |
|
| --General Government | 11,878,826 | 6,563,154 | 7,317,482 | 11,505,144 | 4,436,647 | 4,833,746 |
|
| Total* | $14,053,867 | 9,352,770 | 10,734,592 | 14,475,682 | 6,238,779 | 6,894,973 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $7,993,183 | 8,964,864 | 9,936,546 | 10,908,228 | 6,659,909 | 3,259,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 16,238 | 14,333 | 13,700 | 12,908 | 12,126 | 11,584 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 52,693,598 | 47,057,947 | 42,192,228 | 39,840,212 | 7,580,451 | 8,041,635 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 25,398,045 | 20,343,938 | 15,689,351 | 15,495,133 | 1,416,607 | 1,521,352 |
| 3.5A |
| Business Type Activities Assets | 48,187,939 | 48,632,474 | 49,472,249 | 49,843,065 | 42,263,422 | 39,281,815 |
| 3.5B |
| Business Type Activities Liabilties | 13,010,987 | 15,274,055 | 16,596,059 | 16,888,664 | 12,220,207 | 8,830,917 |
| 6.5A |
| Fiduciary Funds Assets | 678,501 | 462,070 | 142,543 | 91,566 | 13,016 | 77,719 |
| 6.5B |
| Fiduciary Funds Liabilties | 678,501 | 462,070 | 142,543 | 91,566 | 13,016 | 77,629 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 7,153,560 | 7,316,730 | 7,099,624 | 7,082,517 | 5,122,067 | 4,725,091 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 71,792 | -39,138 | 170,474 | 62,110 | 56,475 | 60,278 |
| 13.0 |
| Penalties and Interest | 18,899 | 28,522 | 21,936 | 18,977 | 14,248 | 15,390 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 9,716 | 9,336 | 6,007 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 845,528 | 811,664 | 886,941 | 791,367 | 812,058 | 709,694 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 569,012 | 549,630 | 586,981 | 506,524 | 474,049 | 403,512 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 438,368 | 467,157 | 582,061 | 502,790 | 470,228 | 400,690 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -5,040 | 40,008 | 284,354 | 402,042 | 394,571 | 343,714 |
| 19.0 |
| Privilege Licenses | 101,310 | 32,061 | 43,214 | 59,624 | 58,300 | 57,150 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 58,518 | 58,133 | 57,654 | 56,437 | 52,214 | 48,558 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
| 181,817 | 170,097 | 145,504 | 105,065 |
| 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 |
|
| 9,308 | 8,945 | 10,347 | 10,425 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 38,217 | 94,400 | 141,353 |
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection | 234,000 |
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 19,263 | 8,705 | 11,922 |
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless | 555,263 | 439,263 | 163,866 |
|
|
|
| 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 | 861,348 | 825,180 | 608,789 | 533,764 | 489,710 | 435,217 |
| 45.0 |
| Beer and Wine Tax | 63,171 | 19,540 | 57,970 | 55,857 | 52,346 | 48,052 |
| 46.0 |
| Powell Bill | 385,168 | 371,002 | 400,846 | 425,368 | 363,656 | 348,954 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 24,111 | 8,282 | 915 | 4,416 | 1,929 | 2,525 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 74,304 | 62,787 | 64,069 | 22,069 | 42,655 | 50,106 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
| 9,478 | 20,000 |
| 55.0 |
| Environmental Protection |
|
| 79,160 |
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
| 6,162 |
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
| 324,000 | 45,000 |
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 84,111 | 450,000 |
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 9,910 | 9,613 | 30,250 | 32,000 | 32,000 | 28,125 |
| 62.0 | INTERGOV | General Government | 16,889 |
|
|
| 1,426 |
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
| 150,000 | 1,236,969 | 914,656 |
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
| 1,649,832 |
| 67.0 |
| Economic and Physical Development |
|
|
| 1,196,576 |
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
| 475,000 | 4,697 | 25,000 | 4,600 |
| 71.0 | PERMITS | Building Permits | 287,134 | 352,869 | 340,654 | 489,123 | 445,064 | 507,292 |
| 72.0 | & FEES | Inspection Fees | 100,959 | 60,372 | 89,880 | 197,379 | 131,987 | 193,918 |
| 72.1 |
| Amusements licensing and permit taxes | 8,875 |
|
|
|
|
|
| 73.0 |
| Other Permits | 8,850 | 39,313 | 193,839 |
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 213,520 | 249,000 | 284,786 | 212,163 | 215,141 | 160,137 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 825,484 | 764,754 | 856,424 | 1,019,627 | 762,302 | 726,864 |
| 78.0 |
| Solid Waste | 1,131,698 | 1,071,404 | 1,071,496 | 900,056 | 752,666 | 686,667 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 40,945 | 67,800 | 62,040 | 26,450 | 65,010 | 40,438 |
| 81.0 |
| Recreation Service Revenues | 228,841 | 150,155 | 113,221 | 115,206 | 76,900 | 74,172 |
| 82.0 |
| Library Service Revenues | 14,813 | 13,614 | 17,353 | 12,038 | 380,428 | 10,055 |
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 5,016 | 31,288 |
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 7,843,674 | 6,885,636 | 6,899,591 | 7,733,316 | 7,161,481 | 6,838,479 |
| 87.0 | REVENUES | Electric Charges | 12,820,492 | 12,540,240 | 11,990,564 | 11,247,076 | 10,453,484 | 9,991,942 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 40,013 | 49,616 | 227,089 | 467,654 | 519,020 | 468,133 |
| 91.0 |
| Special Assessments |
|
|
|
|
| 4 |
| 92.0 |
| Private Contributions and Donations | 234,000 |
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets | 9,135 | 23,815 | 5,978 | 16,121 | 103 | 8,146 |
| 94.0 |
| Sale of Real Property | 310,000 |
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 49,181 | 45,240 | 50,725 | 62,994 | 35,535 | 33,920 |
| 98.0 |
| Other Miscellaneous Revenues | 516,103 | 417,896 | 626,835 | 624,614 | 947,690 | 753,328 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 6,367,000 | 5,067,471 |
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
| 4,066,494 | 12,021,257 | 2,726,249 | 2,699,748 |
| 101.0 |
| Other | 80,445 |
|
| 20 | 677 | 5,564 |
| 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 |
| -26,834 | -21,421 | 6,581 | 9,269 | 40,291 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
| 6,376 | 5,922 | 912 | 1,474 | 2,518 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 50,698 | 23,936 | 41,536 | 36,050 | 37,654 | 36,890 |
| 109B | GENERAL | Governing Body - Other Direct | 12,700 | 53,015 | 41,329 | 83,804 | 29,489 | 29,144 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 339,968 | 39,386 | 192,556 | 106,613 | 228,959 | 217,798 |
| 110B |
| Administration - Other Direct | 358,464 | 403,163 | 560,280 | 245,979 | 57,211 | 26,370 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 236,880 | 101,121 | 52,909 | 98,416 | 246,999 | 211,263 |
| 112B |
| Finance - Other Direct | 259,023 | 269,047 | 266,196 | 212,351 | 1,245 | 24,858 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
| 10,339 |
| 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 | 97,066 | 106,339 | 146,702 | 143,996 | 95,555 | 63,650 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
| 17,830 |
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
| 380,336 | 312,121 | 165,545 | 235,397 | 215,863 |
| 115B |
| Public Buildings - Other Direct |
| 143,074 | 212,705 | 523,796 | 359,844 | 408,823 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
| 28,827 | 21,231 | 134,867 |
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 1,043,408 | 301,215 | 26,452 | 19,537 | 476,831 | 431,053 |
| 118B |
| Gen. Govt. All Other - Other Direct | 734,215 | 480,230 | 915,983 | 670,323 | 269,118 | 185,645 |
| 118C |
| Gen. Govt. All Other - Construction | 519,251 |
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 439,949 | 140,075 | 197,234 | 724,060 | 333,581 | 82,661 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 2,904,360 | 2,906,036 | 2,762,206 | 2,583,944 | 1,785,442 | 1,616,615 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 893,214 | 570,027 | 423,101 | 451,094 | 987,336 | 1,045,309 |
| 119C |
| Police & Comm - Traffic Control - Construction | 3,625,520 |
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 268,289 | 26,508 | 172,499 | 350,169 | 31,483 | 260,220 |
| 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 | 1,077,276 | 1,033,267 | 1,018,134 | 877,145 | 587,855 | 453,850 |
| 122B |
| Fire - Other Direct | 555,724 | 473,991 | 571,827 | 628,387 | 633,143 | 529,043 |
| 122C |
| Fire - Construction |
|
|
|
|
| 440,733 |
| 122D |
| Fire - Purchase of P,P&E |
| 42,550 | 138,330 | 529,908 | 298,940 | 60,934 |
| 123A |
| Inspectors - Salaries & Wages | 340,732 | 377,522 | 361,773 | 426,534 | 309,309 | 256,366 |
| 123B |
| Inspectors - Other Direct | 17,868 | 38,266 | 17,530 | 32,614 | 119,488 | 90,631 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
| 32,966 |
|
| 16,289 |
|
| 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 |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 285,488 | 406,055 | 390,879 | 299,256 | 172,171 | 150,517 |
| 128B |
| Streets and Highways - Other Direct | 365,496 | 63,902 | 153,109 | 91,825 | 632,187 | 202,068 |
| 128C |
| Streets and Highways - Construction | 850,563 |
|
|
| 1,333,617 | 914,656 |
| 128D |
| Streets and Highways - Purchase of P,P&E | 100,283 |
| 330,413 |
| 161,814 |
|
| 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 |
| 299,550 | 302,891 | 239,991 |
|
|
| 130B |
| Powell Bill - Other Direct |
| 331,348 | 276,537 | 289,350 | 81,847 | 129,353 |
| 130C |
| Powell Bill - Construction |
| 647,732 | 210,911 | 120,140 | 477,557 | 56,971 |
| 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 |
|
|
|
| 316,195 | 305,512 |
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
| 4,637 |
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - Other Direct | 1,217,922 | 1,180,937 | 1,247,291 | 1,035,157 | 802,961 | 721,346 |
| 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 |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
| 272,660 | 359,613 | 233,300 | 177,284 | 213,464 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
| 62,728 | 77,197 | 108,166 | 109,357 | 153,282 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
| 71,853 | 71,350 | 67,486 | 48,927 |
|
| 141B |
| Economic Development - Other Direct |
| 394,239 | 70,620 | 100,396 | 76,487 |
|
| 141C |
| Economic Development - Construction |
|
| 60,000 |
|
|
|
| 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 | 646,333 | 582,674 | 730,772 | 636,583 | 448,489 | 400,100 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 372,615 | 429,405 | 581,325 | 607,856 | 547,259 | 637,590 |
| 153C |
| Recreation & Parks - Construction | 14,340 | 105,181 |
| 2,134,368 | 293,182 |
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 2,115,076 | 156,942 | 22,096 |
| 99,534 | 176,807 |
| 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 | 310,753 | 321,780 | 313,460 | 301,554 | 209,421 | 190,889 |
| 156B |
| Libraries - Other Direct | 77,945 | 91,511 | 134,791 | 77,771 | 140,042 | 148,492 |
| 156C |
| Libraries - Construction |
|
|
|
| 383,400 |
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
| 30,590 |
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages | 269,900 | 274,460 |
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct | 152,353 | 254,489 |
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
| 826,829 | 4,059,348 | 1,476,888 |
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 863,477 | 816,833 | 728,440 | 763,201 | 581,008 | 489,451 |
| 158B |
| Water & Sewer - Other Direct | 4,605,510 | 4,591,150 | 4,904,866 | 5,189,722 | 5,210,413 | 4,525,475 |
| 158C |
| Water & Sewer - Construction | 554,940 | 47,987 | 1,038,841 | 2,217,490 | 2,811,003 | 1,432,785 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 551,089 | 860,675 | 848,706 | 1,324,419 | 1,147,406 | 2,239,277 |
| 159A |
| Electric Power - Salaries & Wages | 722,621 | 716,670 | 726,303 | 643,612 | 463,655 | 374,521 |
| 159B |
| Electric Power - Other Direct | 11,707,624 | 11,323,129 | 11,301,310 | 9,911,416 | 9,537,497 | 9,289,708 |
| 159C |
| Electric Power - Construction | 36,593 | 135,283 | 466,247 | 306,727 |
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
| 18,899 |
| 604,988 | 665,366 | 28,167 |
| 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 | 304,644 | 355,487 | 387,772 | 341,372 | 225,942 | 166,276 |
| 161D | SERVICE | Water & Sewer - Principal | 1,563,462 | 1,574,349 | 1,388,316 | 979,052 | 798,200 | 580,206 |
| 162B |
| Electric - Interest & Fees | 25,668 | 36,289 | 49,814 | 24,321 | 7,734 | 9,226 |
| 162D |
| Electric - Principal | 361,000 | 388,838 | 486,341 | 224,475 | 88,604 | 248,325 |
| 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 | 645,725 | 409,069 | 154,933 | 136,257 | 180,347 | 149,227 |
| 166D |
| All Other - Principal | 1,564,823 | 1,289,839 | 1,296,582 | 1,100,701 | 682,600 | 540,367 |
| 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 |
| 322,327 | 91,236 | 17,920 | 34,328 | 33,764 |
| 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 | 6,696,298. | 6,847,220.00 | 6,587,783.00 | 6,593,051.00 | 4,696,195.00 | 4,339,646.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 564,119. | 554,724.00 | 586,296.00 | 561,813.00 | 494,053.00 | 437,605.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 51,947. | 35,999.00 | 18,568.00 | 13,696.00 | 16,459.00 | 10,929.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 54,910 | 49,215 | 55,887 | 58,651 | 51,722 | 41,231 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 98.53 | 98.85 | 98.96 | 98.99 | 98.69 | 98.91 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.22 | 99.47 | 99.72 | 99.79 | 99.65 | 99.75 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 90.27 | 91.13 | 90.47 | 89.56 | 89.53 | 90.58 |
| 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 | 12,108,865 | 18,233,302 | 16,146,162 | 19,593,584 | 8,667,948 | 11,170,612 |
| 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 | 42,679,485 | 39,399,286 | 39,445,380 | 47,231,271 | 34,538,967 | 33,580,441 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 47,817 | 82,738 |
|
|
|
| 194D |
| Amount - Net Revenues | 42,679,485 | 39,351,469 | 39,362,642 | 47,231,271 | 34,538,967 | 33,580,441 |
|
| Calculated amount | 42,679,485 | 39,351,469 | 39,362,642 | 47,231,271 | 34,538,967 | 33,580,441 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 44,060,848 | 37,650,986 | 41,794,281 | 40,549,489 | 36,138,823 | 31,340,747 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 47,817 | 82,738 |
|
|
|
| 195D |
| Amount - Net Expenditures | 44,060,848 | 37,603,169 | 41,711,543 | 40,549,489 | 36,138,823 | 31,340,747 |
|
| Calculated amount | 44,060,848 | 37,603,169 | 41,711,543 | 40,549,489 | 36,138,823 | 31,340,747 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 2,504 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 12,126 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 829 | 784 | 800 | 841,494 | 776,235 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 598 | 650 | 590 | 501,586 | 499,856 |
|
| 403A |
| Total amount billed in units - Water | 678 | 635 | 706 | 724,622 | 722,738 |
|
| 403B |
| Total amount billed in units - Sewer | 391 | 500 | 439 | 450,179 | 551,952 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 322 | 302 | 307 | 329,962 | 643,305 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 372,913 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 263,117 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 2,504 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 1,889 |
|
| 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 | 3,759,503 | 2,337,293 | 3,124,231 | 3,075,148 | 2,935,906 |
|
| 408A |
| Dollars related to 403A above | 2,559,480 | 2,826,926 | 2,452,263 | 2,459,265 | 2,925,562 |
|
| 408B |
| Dollars related to 403B above | 1,908,949 | 1,507,590 | 1,536,127 | 1,553,385 | 2,755,114 |
|
| 409A |
| Dollars related to 404A above | 1,574,372 | 1,432,936 | 1,475,919 | 1,458,177 | 2,728,928 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 1,424,703 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 1,367,201 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 19,328 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 20,086 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 5,787 | 5,796 | 6,360 | 12,126 |
|
|
| 421A |
| Number of residential accounts billed - Water | 5,554 | 5,566 | 5,391 | 12,126 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 681 | 602 | 559 | 164 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 540 | 526 | 469 | 164 |
|
|
| 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 | Michael Grannis |
|
|
| 951.0 |
| Title | Mayor Pro-Tem |
|
|
| 952.0 |
| Date | 01/00/1900 | 11/22/2010 | 11/13/2009 | 10/22/2008 | 10/29/2007 | 10/23/2006 |
| 953.0 |
| Contact | Kenneth R. Anderson |
|
|
| 954.0 |
| Title | CPA |
|
|
| 955.0 |
| Phone | 910-895-2899 |
|
|
|
|
|
| 956.0 |
| Fax | 910-997-3464 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|