Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $763,246 | 719,958 | 672,227 | 698,847 | 709,146 | 681,517 |
|
| Utility | 1,078,798 | 1,079,017 | 1,201,133 | 850,353 | 873,249 | 846,146 |
|
| Sales Tax | 463,579 | 466,873 | 510,012 | 529,613 | 521,314 | 476,570 |
|
| Sales & Services | 225,189 | 221,037 | 234,819 | 246,247 | 221,346 | 222,744 |
|
| Intergovernmental | 973,202 | 512,287 | 778,959 | 771,970 | 1,327,771 | 566,996 |
|
| Debt Proceeds | 46,500 | - | - | 38,406 | 27,667 | 26,792 |
|
| Other Miscellaneous | 53,281 | 36,843 | 43,479 | 91,003 | 97,656 | 82,642 |
|
| Total | $3,603,795 | 3,036,015 | 3,440,629 | 3,226,439 | 3,778,149 | 2,903,407 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $857,149 | 918,521 | 806,805 | 714,906 | 1,006,229 | 765,078 |
|
| Debt Service | 198,711 | 198,579 | 198,879 | 222,927 | 204,057 | 190,824 |
|
| Transportation | 276,512 | 245,993 | 393,291 | 324,603 | 212,347 | 202,023 |
|
| General Government | 416,884 | 403,237 | 398,492 | 405,335 | 273,564 | 245,527 |
|
| Public Safety | 1,055,528 | 837,536 | 945,068 | 966,328 | 1,262,948 | 750,198 |
|
| Other | 899,120 | 545,657 | 1,062,403 | 678,733 | 1,198,676 | 690,772 |
|
| Total | $3,703,904 | 3,149,523 | 3,804,938 | 3,312,832 | 4,157,821 | 2,844,422 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $1,490,387 | 1,465,933 | 1,504,725 | 1,455,318 | 1,338,536 | 1,199,089 |
|
| Capital Outlay | 200,999 | - | 206,739 | 168,511 | 802,849 | 189,267 |
|
| Other Operating + Debt Service | 2,012,518 | 1,683,590 | 2,093,474 | 1,689,003 | 2,016,436 | 1,456,066 |
|
| Total | $3,703,904 | 3,149,523 | 3,804,938 | 3,312,832 | 4,157,821 | 2,844,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $286 | 261 | 244 | 255 | 259 | 249 |
|
| Utility | 404 | 391 | 437 | 310 | 319 | 310 |
|
| Sales Tax | 174 | 169 | 186 | 193 | 190 | 174 |
|
| Sales & Services | 84 | 80 | 85 | 90 | 81 | 82 |
|
| Intergovernmental | 365 | 185 | 283 | 281 | 485 | 208 |
|
| Debt Proceeds | 17 | - | - | 14 | 10 | 10 |
|
| Other Miscellaneous | 20 | 13 | 16 | 33 | 36 | 30 |
|
| Total | $1,350 | 1,099 | 1,251 | 1,176 | 1,380 | 1,063 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $321 | 332 | 293 | 261 | 368 | 280 |
|
| Debt Service | 74 | 72 | 72 | 81 | 75 | 70 |
|
| Transportation | 104 | 89 | 143 | 118 | 78 | 74 |
|
| General Government | 157 | 147 | 145 | 148 | 99 | 89 |
|
| Public Safety | 395 | 303 | 344 | 352 | 461 | 275 |
|
| Other | 337 | 197 | 386 | 247 | 438 | 253 |
|
| Total | $1,388 | 1,140 | 1,383 | 1,207 | 1,519 | 1,041 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $558 | 531 | 547 | 530 | 489 | 439 |
|
| Capital Outlay | 75 | - | 75 | 61 | 293 | 69 |
|
| Other Operating | 755 | 609 | 761 | 616 | 737 | 533 |
|
| Total | $1,388 | 1,140 | 1,383 | 1,207 | 1,519 | 1,041 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 119 | 122 | 120 | 120 | 124 | 123 |
|
| Average Population In Group | 4,793 | 4,664 | 4,697 | 4,793 | 4,727 | 4,663 |
|
| Town of Fairmont Population | 2,669 | 2,763 | 2,751 | 2,744 | 2,737 | 2,732 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 352 | 342 | 346 | 336 | 310 | 306 |
|
| Utility | 539 | 323 | 315 | 313 | 317 | 332 |
|
| Sales Tax | 125 | 125 | 144 | 160 | 159 | 152 |
|
| Sales & Services | 144 | 85 | 82 | 78 | 76 | 71 |
|
| Intergovernmental | 251 | 198 | 179 | 175 | 172 | 159 |
|
| Debt Proceeds | 107 | 53 | 152 | 111 | 24 | 28 |
|
| Other Miscellaneous | 144 | 120 | 157 | 179 | 229 | 189 |
|
| Total | 1,662 | 1,246 | 1,375 | 1,352 | 1,287 | 1,237 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 423 | 419 | 414 | 370 | 332 | 305 |
|
| Debt Service | 79 | 103 | 100 | 102 | 96 | 98 |
|
| Transportation | 89 | 95 | 95 | 110 | 111 | 112 |
|
| General Government | 167 | 179 | 185 | 169 | 159 | 156 |
|
| Public Safety | 303 | 323 | 318 | 318 | 310 | 280 |
|
| Other | 240 | 220 | 219 | 230 | 235 | 209 |
|
| Total | 1,301 | 1,339 | 1,331 | 1,299 | 1,243 | 1,160 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 450 | 431 | 429 | 414 | 405 | 390 |
|
| Capital Outlay | 226 | 325 | 317 | 279 | 252 | 205 |
|
| Other Operating | 624 | 583 | 585 | 606 | 584 | 564 |
|
| Total | 1,300 | 1,339 | 1,331 | 1,299 | 1,241 | 1,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $0 | 1,823,236 | 1,814,655 | 1,890,535 | 2,130,025 | 1,718,083 |
| General Fund expenditures | - | 1,878,228 | 2,118,156 | 2,121,573 | 2,196,186 | 1,598,073 |
| Operating transfers in | - | - | 132,000 | - | - | - |
| Operating transfers out | - | - | - | - | - | - |
| Capital leases and installment purchase proceeds | - | - | 120,000 | - | 86,350 | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | - | (54,992) | (51,501) | (231,038) | 20,189 | 120,010 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 250,748 | 301,243 | 352,809 | 595,191 | 585,989 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 13.35 | 15.08 | 16.63 | 28.21 | 36.67 |
|
| Group weighted average FBA % | 104.97 | 67.39 | 70.26 | 65.07 | 64.31 | 62.32 |
|
| State weighted average Non-Electric Group | 26.68 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $0 | (44,916) | (3,739) | (64,785) | (1,231) | 97,253 |
|
| Quick ratio | 0.00 | 0.53 | 0.70 | 0.31 | 0.79 | 1.47 |
|
| Net income | 0 | (193,411) | 162,965 | (213,744) | (212,327) | (162,558) |
|
| Cashflow from operations | 0 | 150,461 | 426,721 | 182,681 | 182,532 | 217,932 |
|
| Depreciation & Amortization Expense | 0 | 292,539 | 287,329 | 285,694 | 267,039 | 267,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 2,669 | 2,763 | 2,751 | 2,744 | 2,737 | 2,732 |
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Cash &Investments | $327,362 | $399,323 | $488,359 | $686,868 | $737,687 | $801,787 |
|
| Investment Earnings | 364 | 506 | 5,815 | 30,015 | 43,819 | 30,576 |
|
| Tax Rate Equivalent | 0.0003 | 0.0005 | 0.0057 | 0.0293 | 0.0429 | 0.0267 |
|
| Tax Rate Equivalent Group weighted average | 0.0027 | 0.0055 | 0.0130 | 0.0294 | 0.0437 | 0.0322 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2010 | 2005 | 2005 | 2005 | 2005 | 2005 |
|
| January 1, Prior Year Assessed Valuation | $106,866,239 | 101,014,641 | 102,471,275 | 102,610,825 | 102,103,277 | 114,457,929 |
|
| Tax Rate | 0.6900 | 0.6900 | 0.6900 | 0.6900 | 0.6900 | 0.6900 |
|
| Tax Rate Group weighted average | 0.2778 | 0.2552 | 0.2697 | 0.2669 | 0.3116 | 0.3191 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 100.00 | 98.47 | 84.40 | 89.72 | 90.46 | 97.30 |
|
| Assessment -to-Sales Ratio Group weighted average | 102.19 | 102.84 | 92.17 | 90.92 | 83.51 | 91.52 |
|
| 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 | $106,866,239 | 102,584,179 | 121,411,463 | 114,367,839 | 112,871,188 | 117,634,048 |
|
| EffectiveTax Rate | 0.6900 | 0.6794 | 0.5824 | 0.6191 | 0.6242 | 0.6714 |
|
| Group weighted average Effective Tax Rate | 0.2838 | 0.2624 | 0.2486 | 0.2427 | 0.2602 | 0.2921 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 87.5800 | 88.7700 | 86.6200 | 88.9500 | 100.0000 | 89.5200 |
|
| Percent Collected Group weighted average | 96.58 | 95.40 | 95.41 | 95.81 | 96.70 | 96.72 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 88.80 | 89.96 | 87.33 | 87.38 | 100.00 | 87.90 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.33 | 97.43 | 97.55 | 98.06 | 97.99 | 98.08 |
|
| 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 | 77.29 | 80.42 | 81.89 | 100.00 | 100.00 | 100.00 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.29 | 85.60 | 85.23 | 85.75 | 86.04 | 86.22 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 149,869 | 147,132 | 167,379 | 166,415 | 89,630 | 175,830 |
|
| Tax Rate Equivalent | 0.1402 | 0.1457 | 0.1633 | 0.1622 | 0.0878 | 0.1536 |
|
| Dominant County: Robeson |
|
|
|
|
|
|
| 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 | $2,698,500 | 2,742,000 | 2,783,500 | 2,823,500 | 2,862,000 | 2,898,500 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 2,698,500 | 2,742,000 | 2,783,500 | 2,823,500 | 2,862,000 | 2,898,500 |
|
| Per Capita | $1,011 | 992 | 1,012 | 1,029 | 1,046 | 1,061 |
|
| Total Per Capita for the Population Group | 113 | 107 | 158 | 152 | 149 | 162 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 2.5251% | 2.6729% | 2.2926% | 2.4688% | 2.5356% | 2.4640% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0898% | 0.0802% | 0.1078% | 0.1101% | 0.1223% | 0.1565% |
|
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $0 | 0 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 2,669 | 2,763 | 2,751 | 2,744 | 2,737 | 2,732 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 2,076,729 | 2,104,166 | 2,266,772 | 2,210,176 | 1,951,809 | 1,531,367 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 370,763 | 283,966 | 264,211 | 173,687 | 178,265 | 88,897 |
| 3.5A |
| Business Type Activities Assets | 9,228,810 | 9,496,177 | 9,761,764 | 9,655,334 | 9,919,797 | 9,946,808 |
| 3.5B |
| Business Type Activities Liabilties | 2,950,261 | 3,021,601 | 3,093,777 | 3,150,312 | 3,201,031 | 3,015,715 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 635,575 | 624,961 | 596,008 | 627,144 | 639,708 | 659,982 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 106,109 | 78,076 | 64,253 | 57,492 | 53,771 | 14,320 |
| 13.0 |
| Penalties and Interest | 21,562 | 16,921 | 11,966 | 14,211 | 15,667 | 7,215 |
| 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 | 463,579 | 466,873 | 510,012 | 529,613 | 521,314 | 476,570 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
|
|
|
|
|
|
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
|
|
|
|
|
|
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
|
|
|
|
|
|
| 19.0 |
| Privilege Licenses | 33,605 | 26,337 | 12,139 | 12,205 | 23,285 | 33,962 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 19,312 |
|
|
|
|
|
| 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 |
|
| 76,181 | 78,296 | 352,699 | 28,321 |
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
| 171,212 | 333,392 | 28,842 | 374,662 | 256,374 |
| 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 |
|
|
|
|
|
|
| 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 | 120,407 | 137,633 | 113,185 | 105,855 | 105,846 | 92,646 |
| 45.0 |
| Beer and Wine Tax | 12,178 | 3,924 | 12,323 | 12,608 | 12,345 | 12,067 |
| 46.0 |
| Powell Bill | 88,385 | 88,533 | 99,936 | 111,804 | 100,278 | 102,363 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 5,030 | 5,027 | 8,185 | 8,314 | 7,903 | 5,583 |
| 51.0 |
| General Government | 197,505 |
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
|
|
|
|
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev | 549,697 |
|
|
| 37,500 | 18,750 |
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
| 34,959 | 22,371 | 316,930 |
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 105,958 | 100,798 | 403,880 |
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
| 19,608 | 50,892 |
| 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 | 1,415 | 1,015 | 1,655 | 1,285 | 2,100 | 1,945 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
|
| 13,740 | 24,585 |
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 223,774 | 220,022 | 219,424 | 220,377 | 219,246 | 220,799 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues |
|
|
|
|
|
|
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
|
|
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 1,078,798 | 1,079,017 | 1,201,133 | 850,353 | 873,249 | 846,146 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 364 | 506 | 5,815 | 30,015 | 43,819 | 30,576 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
| 12,425 | 21,226 | 7,827 | 3,214 |
| 93.0 |
| Sales of Materials and Fixed Assets |
|
| 100 | 27,557 | 9,725 | 9,690 |
| 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 |
| 10,000 | 13,000 |
| 13,000 | 5,200 |
| 98.0 |
| Other Miscellaneous Revenues |
|
|
| 38,406 | 27,667 | 26,792 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 46,500 |
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other | 41,385 | 37,450 | 58,694 |
|
|
|
| 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 | 12,064 | 12,088 | 12,125 | 12,130 | 12,064 | 12,077 |
| 109B | GENERAL | Governing Body - Other Direct | 956 | 1,695 | 813 | 2,344 | 717 | 934 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 60,033 | 117,903 | 116,924 | 116,223 | 41,938 | 38,847 |
| 110B |
| Administration - Other Direct | 5,972 | 11,186 | 9,416 | 12,248 | 7,882 | 4,864 |
| 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 | 106,245 | 69,983 | 69,043 | 68,076 | 64,356 | 61,362 |
| 112B |
| Finance - Other Direct | 28,509 | 9,800 | 9,937 | 7,899 | 8,020 | 14,497 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages | 40,849 | 40,313 | 39,972 | 39,559 | 37,229 | 34,483 |
| 113B |
| Taxes - Other Direct | 4,217 | 3,302 | 4,400 | 3,277 | 3,045 | 4,029 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct | 30,405 | 12,707 | 8,606 | 13,670 | 15,984 | 23,155 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 35,026 | 42,583 | 43,800 | 44,022 | 16,426 |
|
| 115B |
| Public Buildings - Other Direct | 84,857 | 71,767 | 78,591 | 85,887 | 65,903 | 51,279 |
| 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 |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
| 3,328 | 979 |
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct | 7,751 | 6,582 | 3,886 |
|
|
|
| 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 | 682,168 | 642,815 | 687,596 | 656,622 | 624,383 | 550,882 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 104,626 | 128,180 | 114,076 | 118,107 | 96,152 | 87,278 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 200,999 |
| 8,393 | 64,696 | 86,593 | 42,492 |
| 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 | 26,244 | 30,736 | 28,684 | 22,086 | 10,866 | 5,588 |
| 122B |
| Fire - Other Direct | 39,924 | 35,805 | 38,991 | 25,204 | 34,819 | 48,619 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
|
| 47,551 | 60,765 | 392,919 |
|
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 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 | 47,460 |
|
|
|
|
|
| 128B |
| Streets and Highways - Other Direct | 130,729 | 121,836 | 120,022 |
|
|
|
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
| 24,014 |
|
|
|
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
| 57,484 | 10,889 | 6,854 |
| 129B |
| Street Cleaning - Other Direct |
|
|
| 117,953 | 98,229 | 102,532 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
| 14,733 |
|
| 130A |
| Powell Bill - Salaries & Wages | 7,097 | 56,966 | 55,155 |
| 60,558 | 63,484 |
| 130B |
| Powell Bill - Other Direct | 44,843 | 67,191 | 43,299 | 102,167 | 27,938 | 29,153 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
| 102,932 |
|
|
|
| 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 | 46,038 |
| 47,404 | 46,530 |
|
|
| 135B |
| Transpor. All Other - Other Direct | 345 |
| 465 | 469 |
|
|
| 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 | 232,400 | 240,526 | 235,236 | 248,139 | 207,994 | 179,241 |
| 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 |
|
|
| 1,840 | 5,196 | 80,906 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
|
|
| 8,619 | 3,188 | 10,819 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages | 8,170 | 19,633 | 17,371 |
|
|
|
| 141B |
| Economic Development - Other Direct | 100,493 | 131,303 | 123,388 |
| 301,800 |
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
| 5,310 |
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct | 558,057 |
| 333,392 | 28,842 | 391,649 | 272,801 |
| 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 |
|
|
| 18,878 | 82,257 |
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
| 148,161 | 206,592 | 147,005 |
| 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 |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 154,195 | 347,706 | 224,254 |
|
|
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
|
|
|
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 418,993 | 429,585 | 385,672 | 371,868 | 372,374 | 344,606 |
| 158B |
| Water & Sewer - Other Direct | 438,156 | 488,936 | 402,594 | 299,988 | 325,251 | 273,697 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
|
| 18,539 | 43,050 | 308,604 | 146,775 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 69,252 | 132,421 | 135,269 | 138,004 | 137,102 | 132,008 |
| 161D | SERVICE | Water & Sewer - Principal | 129,459 | 66,158 | 63,610 | 61,107 | 48,393 | 35,000 |
| 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 |
|
|
|
| 6,669 | 3,705 |
| 166D |
| All Other - Principal |
|
|
| 23,816 | 11,893 | 20,111 |
| 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 | 1,567 |
| 19,777 | 18,848 | 17,216 | 15,339 |
| 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 | 648,479. | 606,170.00 | 604,980.00 | 621,900.00 | 610,130.00 | 639,773.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 77,256. | 86,252.00 | 90,736.00 | 87,954.00 | 89,630.00 | 98,440.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 72,613. | 60,880.00 | 76,643.00 | 78,461.00 | 0.00 | 77,390.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 17,548 | 16,891 | 16,433 |
|
|
|
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 87.58 | 88.77 | 86.62 | 88.95 | 100.00 | 89.52 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 88.80 | 89.96 | 87.33 | 87.38 | 100.00 | 87.90 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 77.29 | 80.42 | 81.89 | 100.00 | 100.00 | 100.00 |
| 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 | 327,362 | 399,323 | 488,359 | 686,868 | 737,687 | 801,787 |
| 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 | 3,645,180 | 3,073,465 | 3,499,323 | 3,226,439 | 3,778,149 | 2,903,407 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
|
|
|
|
|
|
| 194D |
| Amount - Net Revenues | 3,645,180 | 3,073,465 | 3,499,323 | 3,226,439 | 3,778,149 | 2,903,407 |
|
| Calculated amount | 3,645,180 | 3,073,465 | 3,499,323 | 3,226,439 | 3,778,149 | 2,903,407 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 3,703,904 | 3,149,523 | 3,804,938 | 3,312,832 | 4,157,821 | 2,844,422 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
|
|
|
|
|
|
| 195D |
| Amount - Net Expenditures | 3,703,904 | 3,149,523 | 3,804,938 | 3,312,832 | 4,157,821 | 2,844,422 |
|
| Calculated amount | 3,703,904 | 3,149,523 | 3,804,938 | 3,312,832 | 4,157,821 | 2,844,422 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
| 87 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
| 122 |
|
|
|
| 403A |
| Total amount billed in units - Water |
|
| 53 |
|
|
|
| 403B |
| Total amount billed in units - Sewer |
|
| 64 |
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
| 50 |
|
|
|
| 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 |
|
| 387,058 |
|
|
|
| 408A |
| Dollars related to 403A above |
|
| 448,430 |
|
|
|
| 408B |
| Dollars related to 403B above |
|
| 329,889 |
|
|
|
| 409A |
| Dollars related to 404A above |
|
| 385,650 |
|
|
|
| 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 |
|
| 1,050 |
|
|
|
| 421A |
| Number of residential accounts billed - Water |
|
| 1,075 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
| 182 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
| 176 |
|
|
|
| 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 | Linda Vause |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 01/12/2012 | 01/19/2011 | 01/05/2010 | 12/16/2008 | 12/26/2007 | 12/29/2006 |
| 953.0 |
| Contact |
|
|
|
| 954.0 |
| Title |
|
|
|
| 955.0 |
| Phone | 9106289766 ext 14 |
|
|
|
|
|
| 956.0 |
| Fax | 9106286025 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|