Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $1,485,881 | 1,452,925 | 1,399,349 | 1,353,996 | 1,316,011 | 1,171,201 |
|
| Utility | 15,270,994 | 14,668,258 | 14,300,327 | 12,803,954 | 12,858,537 | 12,417,951 |
|
| Sales Tax | 430,136 | 352,414 | 465,062 | 570,038 | 588,653 | 517,308 |
|
| Sales & Services | 1,017,142 | 708,258 | 774,501 | 556,233 | 545,198 | 519,556 |
|
| Intergovernmental | 2,008,680 | 678,872 | 989,051 | 756,401 | 962,457 | 786,325 |
|
| Debt Proceeds | 582,323 | 431,432 | - | 267,147 | 235,696 | 86,601 |
|
| Other Miscellaneous | 135,447 | 202,668 | 233,154 | 309,605 | 542,857 | 337,669 |
|
| Total | $20,930,603 | 18,494,827 | 18,161,444 | 16,617,374 | 17,049,409 | 15,836,611 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $14,764,165 | 13,243,500 | 12,912,242 | 12,176,276 | 11,817,713 | 12,319,190 |
|
| Debt Service | 103,260 | 105,769 | 157,448 | 159,529 | 144,389 | 73,925 |
|
| Transportation | 1,349,070 | 545,176 | 514,714 | 813,857 | 629,957 | 476,587 |
|
| General Government | 833,539 | 815,540 | 828,266 | 850,450 | 960,945 | 851,165 |
|
| Public Safety | 1,914,950 | 1,725,863 | 1,643,879 | 1,596,497 | 1,932,507 | 1,438,003 |
|
| Other | 939,119 | 1,310,018 | 1,190,312 | 718,767 | 993,360 | 657,332 |
|
| Total | $19,904,103 | 17,745,866 | 17,246,861 | 16,315,376 | 16,478,871 | 15,816,202 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,713,280 | 3,553,473 | 3,485,335 | 3,316,402 | 3,244,679 | 2,947,518 |
|
| Capital Outlay | 1,775,258 | 797,776 | 841,401 | 444,063 | 645,659 | 531,383 |
|
| Other Operating + Debt Service | 14,415,565 | 13,394,617 | 12,920,125 | 12,554,911 | 12,588,533 | 12,337,301 |
|
| Total | $19,904,103 | 17,745,866 | 17,246,861 | 16,315,376 | 16,478,871 | 15,816,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $298 | 281 | 272 | 266 | 259 | 232 |
|
| Utility | 3,058 | 2,839 | 2,781 | 2,511 | 2,530 | 2,459 |
|
| Sales Tax | 85 | 69 | 90 | 112 | 117 | 102 |
|
| Sales & Services | 204 | 137 | 151 | 109 | 107 | 103 |
|
| Intergovernmental | 402 | 131 | 192 | 148 | 189 | 156 |
|
| Debt Proceeds | 117 | 84 | - | 52 | 46 | 17 |
|
| Other Miscellaneous | 27 | 39 | 45 | 61 | 107 | 67 |
|
| Total | $4,191 | 3,580 | 3,531 | 3,259 | 3,355 | 3,136 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,956 | 2,564 | 2,511 | 2,388 | 2,325 | 2,439 |
|
| Debt Service | 21 | 20 | 31 | 31 | 28 | 15 |
|
| Transportation | 270 | 106 | 100 | 160 | 124 | 94 |
|
| General Government | 168 | 157 | 160 | 167 | 191 | 169 |
|
| Public Safety | 383 | 334 | 320 | 313 | 380 | 285 |
|
| Other | 188 | 254 | 231 | 141 | 195 | 130 |
|
| Total | $3,986 | 3,435 | 3,353 | 3,200 | 3,243 | 3,132 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $744 | 688 | 678 | 650 | 638 | 584 |
|
| Capital Outlay | 355 | 154 | 164 | 87 | 127 | 105 |
|
| Other Operating | 2,887 | 2,593 | 2,511 | 2,463 | 2,478 | 2,443 |
|
| Total | $3,986 | 3,435 | 3,353 | 3,200 | 3,243 | 3,132 |
|
|
|
|
|
|
|
|
|
| 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 | 21 | 19 | 20 | 21 | 20 | 20 |
|
| Average Population In Group | 5,155 | 4,773 | 4,967 | 5,139 | 5,149 | 5,074 |
|
| Town of Edenton Population | 4,994 | 5,166 | 5,143 | 5,099 | 5,082 | 5,050 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 335 | 308 | 317 | 305 | 301 | 285 |
|
| Utility | 1,926 | 1,860 | 1,798 | 2,069 | 1,907 | 1,868 |
|
| Sales Tax | 123 | 114 | 134 | 158 | 162 | 152 |
|
| Sales & Services | 120 | 98 | 100 | 122 | 104 | 99 |
|
| Intergovernmental | 321 | 242 | 221 | 197 | 218 | 223 |
|
| Debt Proceeds | 27 | 120 | 122 | 86 | 44 | 24 |
|
| Other Miscellaneous | 170 | 118 | 165 | 237 | 227 | 136 |
|
| Total | 3,022 | 2,860 | 2,857 | 3,174 | 2,963 | 2,787 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,595 | 1,687 | 1,689 | 1,907 | 1,700 | 1,712 |
|
| Debt Service | 125 | 136 | 102 | 146 | 109 | 99 |
|
| Transportation | 145 | 106 | 125 | 131 | 148 | 136 |
|
| General Government | 205 | 189 | 192 | 161 | 181 | 163 |
|
| Public Safety | 421 | 399 | 359 | 446 | 405 | 362 |
|
| Other | 450 | 385 | 344 | 399 | 365 | 329 |
|
| Total | 2,941 | 2,902 | 2,811 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 639 | 597 | 631 | 654 | 595 | 593 |
|
| Capital Outlay | 343 | 274 | 258 | 469 | 375 | 348 |
|
| Other Operating | 1,952 | 2,026 | 1,918 | 2,067 | 1,938 | 1,860 |
|
| Total | 2,934 | 2,897 | 2,807 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $4,039,008 | 3,899,415 | 3,765,020 | 3,776,894 | 3,934,426 | 3,542,308 |
| General Fund expenditures | 4,244,607 | 3,961,703 | 3,756,361 | 3,772,921 | 4,324,099 | 3,370,390 |
| Operating transfers in | 384,941 | 327,442 | 168,958 | 208,194 | 90,733 | 146,694 |
| Operating transfers out | - | - | - | 16,500 | 29,639 | - |
| Capital leases and installment purchase proceeds | 45,000 | - | 30,000 | - | 230,000 | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 224,342 | 265,154 | 207,617 | 195,667 | (98,579) | 318,612 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 1,424,986 | 1,255,149 | 1,016,514 | 834,052 | 1,158,458 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 35.97 | 33.68 | 26.83 | 20.23 | 34.37 |
|
| Group weighted average FBA % | 38.17 | 47.34 | 41.37 | 39.94 | 37.68 | 39.10 |
|
| 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 |
|
|
|
|
|
|
| Water/Sewer, Airport Operation, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $3,102,745 | 1,702,021 | 1,218,213 | 441,333 | 507,234 | (184,303) |
|
| Quick ratio | 3.05 | 1.80 | 1.76 | 1.23 | 1.95 | 0.82 |
|
| Net income | 1,127,213 | 142,941 | 431,191 | (92,198) | 324,530 | (529,174) |
|
| Cashflow from operations | 1,125,766 | 861,693 | 804,422 | 573,920 | (308,536) | 172,894 |
|
| Depreciation & Amortization Expense | 434,695 | 468,136 | 509,608 | 527,412 | 523,624 | 541,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 4,994 | 5,166 | 5,143 | 5,099 | 5,082 | 5,050 |
|
| 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 | $4,270,359 | $3,266,401 | $0 | $1,529,356 | $1,075,232 | $1,430,334 |
|
| Investment Earnings | 7,273 | 10,544 | 24,706 | 47,591 | 75,089 | 52,771 |
|
| Tax Rate Equivalent | 0.0014 | 0.0021 | 0.0051 | 0.0102 | 0.0171 | 0.0195 |
|
| Tax Rate Equivalent Group weighted average | 0.0060 | 0.0103 | 0.0240 | 0.0548 | 0.0722 | 0.0561 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2006 | 2006 | 2006 | 2006 | 2006 | 1998 |
|
| January 1, Prior Year Assessed Valuation | $503,565,822 | 499,898,474 | 489,173,288 | 467,374,061 | 440,047,900 | 270,729,273 |
|
| Tax Rate | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.4300 |
|
| Tax Rate Group weighted average | 0.3914 | 0.3733 | 0.3781 | 0.3834 | 0.4066 | 0.4094 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 95.29 | 92.79 | 95.16 | 63.24 | 100.00 | 72.78 |
|
| Assessment -to-Sales Ratio Group weighted average | 98.13 | 96.01 | 90.58 | 86.68 | 89.35 | 90.83 |
|
| 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 | $528,456,105 | 538,741,754 | 514,053,476 | 739,048,167 | 440,047,900 | 371,983,063 |
|
| EffectiveTax Rate | 0.2763 | 0.2691 | 0.2760 | 0.1834 | 0.2900 | 0.3130 |
|
| Group weighted average Effective Tax Rate | 0.3841 | 0.3584 | 0.3425 | 0.3323 | 0.3633 | 0.3719 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.2500 | 96.7200 | 95.9400 | 96.9700 | 97.6500 | 96.2400 |
|
| Percent Collected Group weighted average | 96.22 | 96.18 | 95.82 | 95.89 | 96.00 | 95.42 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 96.18 | 97.78 | 96.28 | 97.82 | 98.46 | 97.49 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.07 | 97.20 | 96.84 | 97.21 | 97.38 | 96.96 |
|
| 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 | 53.04 | 78.46 | 89.90 | 84.09 | 89.83 | 85.71 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.33 | 82.16 | 82.55 | 81.36 | 82.28 | 80.71 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 88,261 | 109,445 | 124,350 | 112,545 | 140,163 | 150,913 |
|
| Tax Rate Equivalent | 0.0175 | 0.0219 | 0.0254 | 0.0241 | 0.0319 | 0.0557 |
|
| Dominant County: Chowan |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 2,500 to 4,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 |
|
| 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 | 113 | 89 | 69 | 71 | 93 | 117 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| 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 | 0.0898% | 0.0786% | 0.0531% | 0.0577% | 0.0861% | 0.1199% |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 88,228 | 121,314 | 154,400 | 187,485 | 220,571 | 253,657 |
|
| Total* | $88,228 | 121,314 | 154,400 | 187,485 | 220,571 | 253,657 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $330,103 | 363,113 | 396,123 | 429,133 | 462,144 | 495,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 4,994 | 5,166 | 5,143 | 5,099 | 5,082 | 5,050 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 4,668,308 | 4,574,816 | 4,178,001 | 4,113,824 | 4,043,087 | 3,920,073 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 665,434 | 719,657 | 634,165 | 764,578 | 836,002 | 646,195 |
| 3.5A |
| Business Type Activities Assets | 16,971,908 | 15,085,702 | 14,857,507 | 14,503,028 | 13,868,748 | 14,777,988 |
| 3.5B |
| Business Type Activities Liabilties | 2,063,904 | 1,807,087 | 1,697,372 | 1,798,545 | 884,683 | 2,118,453 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 1,423,493 | 1,398,803 | 1,355,792 | 1,316,109 | 1,263,692 | 1,129,594 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 51,441 | 44,094 | 36,195 | 29,839 | 42,700 | 31,942 |
| 13.0 |
| Penalties and Interest | 10,947 | 10,028 | 7,362 | 8,048 | 9,619 | 9,665 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 251,425 | 148,162 | 155,160 | 177,383 | 191,730 | 174,249 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 105,336 | 108,615 | 130,148 | 146,101 | 146,175 | 125,111 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 70,423 | 84,385 | 129,300 | 145,246 | 145,256 | 124,424 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 2,952 | 11,252 | 50,454 | 101,308 | 105,492 | 93,524 |
| 19.0 |
| Privilege Licenses |
|
|
| 231,724 | 215,339 | 255,981 |
| 19.2 |
| Privilege -- All other privileges and pemits | 55,842 | 155,652 | 146,037 |
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 16,529 | 24,272 | 32,411 | 30,290 | 22,429 | 28,917 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
| 233,925 | 19,012 | 8,411 |
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 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 | 10,149 |
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless | 45,372 | 90,850 | 36,502 |
|
| 42,881 |
| 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 | 362,712 | 362,469 | 350,315 | 310,739 | 305,290 | 269,123 |
| 45.0 |
| Beer and Wine Tax | 22,769 | 7,335 | 22,899 | 23,410 | 22,819 | 22,345 |
| 46.0 |
| Powell Bill | 138,044 | 137,142 | 154,430 | 170,250 | 152,351 | 155,951 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government |
|
| 30,000 |
|
| 21,785 |
| 52.0 |
| Public Safety | 55,142 | 12,319 | 38,296 | 117 | 123,375 | 31,448 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
| 250,031 |
|
|
|
| 55.0 |
| Environmental Protection |
|
| 92,126 |
| 201,775 | 212,439 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
| 20,000 |
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other | 1,357,232 | 15,288 |
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
| 22,594 |
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation | 17,260 |
|
|
| 75,000 | 4,871 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
| 10,875 | 14,452 | 17,960 | 18,441 | 17,071 |
| 62.0 | INTERGOV | General Government |
|
|
|
| 44,394 |
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 53,864 |
| 14,937 | 23,808 | 14,308 | 31,133 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 86,020 | 60,332 | 60,350 | 64,864 | 77,900 | 75,566 |
| 76.0 |
| Airport | 190,365 | 164,533 | 195,193 |
|
|
|
| 77.0 |
| Fire Protection Charges | 237,427 | 248,449 | 229,344 | 213,836 | 222,547 | 189,282 |
| 78.0 |
| Solid Waste | 213,459 | 210,894 | 203,583 | 177,716 | 179,661 | 174,939 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 31,200 | 24,050 | 54,050 | 54,500 | 32,000 | 29,500 |
| 81.0 |
| Recreation Service Revenues |
|
|
|
|
|
|
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 19,752 |
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated | 185,055 |
| 17,044 | 21,509 | 18,782 | 19,136 |
| 85.0 |
| Other Sales and Services |
| 611,640 | 551,231 | 556,154 | 549,300 | 634,213 |
| 86.0 | UTILITY | Water and Sewer Charges | 1,512,865 | 1,460,848 | 1,597,570 | 1,571,239 | 1,626,605 | 1,285,262 |
| 87.0 | REVENUES | Electric Charges | 13,758,129 | 12,595,770 | 12,151,526 | 10,676,561 | 10,682,632 | 10,498,476 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 7,273 | 10,544 | 24,706 | 47,591 | 75,089 | 52,771 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets | 10,803 | 12,200 |
|
|
|
|
| 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 |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 582,323 | 431,432 |
| 267,147 | 235,696 | 86,601 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 45,000 |
| 30,000 |
| 230,000 |
|
| 101.0 |
| Other |
|
|
|
|
|
|
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 33,862 | 34,288 | 33,912 | 33,912 | 33,912 | 33,912 |
| 109B | GENERAL | Governing Body - Other Direct | 6,973 | 2,801 | 5,175 | 10,345 | 16,766 | 6,925 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 252,114 | 235,024 | 236,759 | 223,508 | 265,047 | 247,116 |
| 110B |
| Administration - Other Direct | 269,125 | 311,494 | 295,007 | 291,516 | 406,657 | 328,014 |
| 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 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages | 102,641 | 91,837 | 90,704 | 89,374 | 86,315 | 79,039 |
| 117B |
| Central Services - Other Direct | 168,824 | 140,096 | 151,571 | 201,795 | 152,248 | 153,566 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
| 15,138 |
|
| 2,593 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
|
|
|
|
|
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 1,042,425 | 988,081 | 899,620 | 802,557 | 822,912 | 775,462 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 159,165 |
| 50,772 | 143,836 | 120,870 | 109,990 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 83,034 | 145,551 | 137,673 | 57,600 | 24,539 | 2,655 |
| 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 | 459,050 | 449,563 | 454,944 | 468,642 | 458,053 | 393,913 |
| 122B |
| Fire - Other Direct | 61,620 | 62,336 | 46,899 | 54,550 | 157,590 | 46,432 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 46,063 | 34,756 |
|
| 289,628 | 34,141 |
| 123A |
| Inspectors - Salaries & Wages | 14,688 | 4,368 | 3,731 |
|
|
|
| 123B |
| Inspectors - Other Direct | 17,095 | 10,865 | 23,212 | 24,610 | 19,075 | 37,457 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 246,952 | 244,534 | 250,961 | 242,521 | 174,220 | 152,833 |
| 128B |
| Streets and Highways - Other Direct | 237,707 | 228,245 | 261,174 | 279,303 | 193,665 | 200,334 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 12,626 | 72,397 | 2,579 |
|
|
|
| 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 | 47,547 |
|
| 40,639 | 37,395 | 33,989 |
| 134B |
| Airport - Other Direct | 205,877 |
|
| 226,608 | 217,827 | 79,604 |
| 134C |
| Airport - Construction |
|
|
|
|
| 9,827 |
| 134D |
| Airport - Purchase of P,P&E | 598,361 |
|
| 24,786 | 6,850 |
|
| 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 | 242,005 | 235,417 | 219,478 | 255,592 | 236,185 | 178,883 |
| 136B | MENTAL | Solid Waste - Other Direct | 157,697 | 143,379 | 127,326 | 110,355 | 145,159 | 108,344 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 10,823 | 1,000 |
|
|
|
| 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 | 97,594 | 116,422 | 107,516 | 99,721 | 94,794 | 81,032 |
| 138B |
| Cemeteries - Other Direct | 132,705 | 115,482 | 146,237 | 168,862 | 369,368 | 193,757 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E | 1,753 | 11,255 | 8,488 |
| 79,197 | 30,718 |
| 139A |
| Environ. All Other - Salaries & Wages | 4,687 | 5,435 | 4,467 | 3,036 | 2,791 | 2,734 |
| 139B |
| Environ. All Other - Other Direct | 5,491 | 20,768 | 22,427 | 30,722 | 20,683 | 18,327 |
| 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 |
| 139,571 | 18,500 | 50,479 | 30,131 | 15,000 |
| 141C |
| Economic Development - Construction |
| 15,537 |
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
| 30,000 |
| 15,052 | 28,537 |
| 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 | 211,474 |
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E | 81,348 |
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct |
|
|
|
|
|
|
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 4,365 |
|
|
|
|
|
| 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 |
| 45,198 | 46,340 |
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
| 201,777 | 201,283 |
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
| 248,954 |
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
| 257,250 |
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 486,326 | 429,496 | 455,698 | 429,789 | 421,428 | 413,922 |
| 158B |
| Water & Sewer - Other Direct | 773,711 | 729,190 | 696,440 | 756,876 | 1,016,719 | 1,064,925 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
| 148,136 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 819,425 | 65,272 | 177,634 | 90,502 | 172,377 |
|
| 159A |
| Electric Power - Salaries & Wages | 683,389 | 673,810 | 681,205 | 627,111 | 611,627 | 554,683 |
| 159B |
| Electric Power - Other Direct | 11,873,031 | 11,152,501 | 10,689,626 | 10,000,823 | 9,537,546 | 9,862,748 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 128,283 | 193,231 | 211,639 | 271,175 | 58,016 | 274,776 |
| 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 | 10,536 | 11,725 | 11,860 | 13,432 | 15,062 | 3,202 |
| 161D | SERVICE | Water & Sewer - Principal | 33,010 | 33,010 | 61,525 | 60,714 | 59,925 |
|
| 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 | 14,191 | 16,027 | 17,094 | 19,475 | 11,739 | 13,760 |
| 166D |
| All Other - Principal | 45,523 | 45,007 | 66,969 | 65,908 | 57,663 | 56,963 |
| 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 | 31,810 | 30,343 | 27,028 | 44,702 | 39,840 | 37,953 |
| 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 | 1,462,358. | 1,367,042.00 | 1,338,562.00 | 1,272,430.00 | 1,171,977.00 | 1,049,175.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 32,469. | 79,125.00 | 74,555.00 | 84,863.00 | 122,152.00 | 124,566.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 55,792. | 30,320.00 | 49,795.00 | 27,682.00 | 18,011.00 | 26,347.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 15,249 | 17,044 | 7,530 | 13,502 | 12,426 | 17,799 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.25 | 96.72 | 95.94 | 96.97 | 97.65 | 96.24 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.18 | 97.78 | 96.28 | 97.82 | 98.46 | 97.49 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 53.04 | 78.46 | 89.90 | 84.09 | 89.83 | 85.71 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
|
|
|
|
| 189C | INVEST | Cash On Hand & in Bank - All Other | 4,270,359 | 3,266,401 |
| 1,529,356 | 1,075,232 | 1,430,334 |
| 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 | 21,450,644 | 18,912,268 | 18,352,619 | 16,850,400 | 17,178,755 | 15,983,305 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 520,041 | 417,441 | 191,175 | 233,026 | 129,346 | 146,694 |
| 194D |
| Amount - Net Revenues | 20,930,603 | 18,494,827 | 18,161,444 | 16,617,374 | 17,049,409 | 15,836,611 |
|
| Calculated amount | 20,930,603 | 18,494,827 | 18,161,444 | 16,617,374 | 17,049,409 | 15,836,611 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 20,424,144 | 18,163,307 | 17,438,036 | 16,548,402 | 16,608,217 | 15,962,896 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 520,041 | 417,441 | 191,175 | 233,026 | 129,346 | 146,694 |
| 195D |
| Amount - Net Expenditures | 19,904,103 | 17,745,866 | 17,246,861 | 16,315,376 | 16,478,871 | 15,816,202 |
|
| Calculated amount | 19,904,103 | 17,745,866 | 17,246,861 | 16,315,376 | 16,478,871 | 15,816,202 |
|
| 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 |
|
|
|
| 5,250 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
| 187,335 | 193,116 | 194,836 | 214,568,720 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 271,111 |
| 219 |
| 292,451,000 |
|
| 403A |
| Total amount billed in units - Water | 157,684 | 154,151 | 167 | 165,738 | 189,361,000 |
|
| 403B |
| Total amount billed in units - Sewer | 146,067 | 144,169 | 157 | 155,605 | 169,346,000 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 100,998 | 94,395 | 99 |
| 1,550 |
|
| 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 | 723,550 | 68,381 | 740,119 | 718,017 | 673,863 |
|
| 408A |
| Dollars related to 403A above | 730,347 | 72,605 | 775,979 | 697,968 | 815,443 |
|
| 408B |
| Dollars related to 403B above | 430,858 | 427,766 | 444,908 |
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 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 | 1,670 | 1,700 | 1,733 | 1,716 |
|
|
| 421A |
| Number of residential accounts billed - Water | 1,666 | 1,531 | 1,733 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 372 | 424 | 378 | 415 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 356 | 450 | 378 |
|
|
|
| 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 | Randy Jordan |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 12/21/2011 | 12/15/2010 | 12/04/2009 | 02/09/2009 | 01/30/2008 | 01/15/2007 |
| 953.0 |
| Contact | James P. Winston, II |
|
|
| 954.0 |
| Title | CPA |
|
|
| 955.0 |
| Phone | 919-693-5196 |
|
|
|
|
|
| 956.0 |
| Fax | 919-693-7614 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|