Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $27,337,766 | 27,331,485 | 27,129,080 | 26,466,654 | 24,365,287 | 23,873,069 |
|
| Utility | 102,054,153 | 95,914,812 | 93,686,470 | 93,687,503 | 87,820,658 | 86,575,088 |
|
| Sales Tax | 9,456,007 | 9,728,778 | 9,988,923 | 9,988,922 | 9,988,923 | 9,988,923 |
|
| Sales & Services | 2,879,213 | 2,956,332 | 3,083,689 | 3,588,230 | 3,168,194 | 3,182,178 |
|
| Intergovernmental | 17,671,765 | 14,892,853 | 14,011,921 | 14,538,148 | 12,734,803 | 14,313,082 |
|
| Debt Proceeds | 43,524,696 | 605,811 | 1,438,190 | 909,031 | 671,526 | 6,205,695 |
|
| Other Miscellaneous | 6,292,961 | 5,819,478 | 6,728,048 | 8,890,046 | 9,317,954 | 17,299,680 |
|
| Total | $209,216,561 | 157,249,549 | 156,066,321 | 158,068,534 | 148,067,345 | 161,437,715 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $92,593,799 | 87,485,511 | 86,118,737 | 84,314,128 | 83,044,491 | 81,487,690 |
|
| Debt Service | 11,309,380 | 10,472,701 | 10,693,387 | 12,932,787 | 13,397,411 | 14,201,701 |
|
| Transportation | 17,281,189 | 7,285,912 | 6,793,101 | 6,660,734 | 6,339,198 | 6,840,610 |
|
| General Government | 6,407,009 | 7,444,602 | 10,360,493 | 8,402,388 | 7,147,204 | 8,044,176 |
|
| Public Safety | 28,652,140 | 28,595,378 | 27,849,777 | 26,561,560 | 25,226,572 | 22,687,200 |
|
| Other | 16,759,685 | 16,504,959 | 16,025,010 | 16,913,820 | 14,797,831 | 13,783,213 |
|
| Total | $173,003,202 | 157,789,063 | 157,840,505 | 155,785,417 | 149,952,707 | 147,044,590 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $48,959,181 | 50,832,281 | 50,586,450 | 48,763,871 | 45,826,607 | 43,529,946 |
|
| Capital Outlay | 17,610,837 | 6,730,017 | 8,927,086 | 8,513,824 | 9,654,745 | 10,557,943 |
|
| Other Operating + Debt Service | 106,433,184 | 100,226,765 | 98,326,969 | 98,507,722 | 94,471,355 | 92,956,701 |
|
| Total | $173,003,202 | 157,789,063 | 157,840,505 | 155,785,417 | 149,952,707 | 147,044,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $380 | 363 | 364 | 363 | 341 | 340 |
|
| Utility | 1,420 | 1,274 | 1,257 | 1,286 | 1,230 | 1,232 |
|
| Sales Tax | 132 | 130 | 135 | 138 | 141 | 142 |
|
| Sales & Services | 40 | 39 | 41 | 49 | 44 | 45 |
|
| Intergovernmental | 246 | 198 | 188 | 200 | 178 | 204 |
|
| Debt Proceeds | 606 | 8 | 19 | 12 | 9 | 88 |
|
| Other Miscellaneous | 88 | 77 | 90 | 122 | 131 | 246 |
|
| Total | $2,912 | 2,089 | 2,094 | 2,170 | 2,074 | 2,297 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,289 | 1,162 | 1,156 | 1,157 | 1,163 | 1,160 |
|
| Debt Service | 157 | 139 | 144 | 178 | 188 | 202 |
|
| Transportation | 241 | 97 | 91 | 91 | 89 | 97 |
|
| General Government | 89 | 99 | 138 | 115 | 101 | 114 |
|
| Public Safety | 399 | 380 | 374 | 365 | 353 | 323 |
|
| Other | 233 | 219 | 215 | 232 | 207 | 196 |
|
| Total | $2,408 | 2,096 | 2,118 | 2,138 | 2,101 | 2,092 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $681 | 675 | 679 | 669 | 642 | 619 |
|
| Capital Outlay | 245 | 89 | 120 | 117 | 135 | 150 |
|
| Other Operating | 1,482 | 1,332 | 1,319 | 1,352 | 1,324 | 1,323 |
|
| Total | $2,408 | 2,096 | 2,118 | 2,138 | 2,101 | 2,092 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above |
|
| Number of Municipalites in Group | 17 | 7 | 7 | 6 | 6 | 6 |
|
| Average Population In Group | 176,186 | 94,302 | 89,553 | 93,335 | 89,628 | 87,652 |
|
| City of Gastonia Population | 71,851 | 75,280 | 74,518 | 72,848 | 71,376 | 70,278 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 477 | 395 | 402 | 392 | 391 | 345 |
|
| Utility | 616 | 1,794 | 1,826 | 1,649 | 1,661 | 1,622 |
|
| Sales Tax | 143 | 140 | 152 | 168 | 170 | 154 |
|
| Sales & Services | 127 | 92 | 101 | 101 | 100 | 96 |
|
| Intergovernmental | 220 | 202 | 187 | 183 | 178 | 193 |
|
| Debt Proceeds | 314 | 415 | 110 | 184 | 41 | 431 |
|
| Other Miscellaneous | 183 | 162 | 209 | 190 | 220 | 186 |
|
| Total | 2,080 | 3,200 | 2,987 | 2,867 | 2,761 | 3,027 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 590 | 1,900 | 1,778 | 1,509 | 1,441 | 1,744 |
|
| Debt Service | 197 | 184 | 219 | 246 | 306 | 236 |
|
| Transportation | 204 | 150 | 156 | 174 | 165 | 169 |
|
| General Government | 147 | 102 | 115 | 118 | 109 | 126 |
|
| Public Safety | 396 | 396 | 408 | 394 | 384 | 376 |
|
| Other | 348 | 281 | 269 | 255 | 255 | 245 |
|
| Total | 1,882 | 3,013 | 2,945 | 2,696 | 2,660 | 2,896 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 522 | 647 | 650 | 605 | 603 | 596 |
|
| Capital Outlay | 293 | 292 | 290 | 300 | 321 | 347 |
|
| Other Operating | 1,067 | 2,074 | 2,005 | 1,791 | 1,736 | 1,953 |
|
| Total | 1,882 | 3,013 | 2,945 | 2,696 | 2,660 | 2,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $55,279,816 | 54,361,516 | 54,843,835 | 54,467,968 | 52,314,971 | 50,348,227 |
| General Fund expenditures | 60,831,637 | 55,188,283 | 55,677,752 | 53,967,104 | 51,254,004 | 49,299,010 |
| Operating transfers in | 2,443,923 | 2,120,041 | 2,100,000 | 2,105,000 | 2,100,000 | 2,220,681 |
| Operating transfers out | 1,184,721 | 2,011,917 | 2,663,463 | 2,904,316 | 1,641,158 | 847,524 |
| Capital leases and installment purchase proceeds | 5,318,902 | - | - | - | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 1,026,283 | (718,643) | (1,397,380) | (298,452) | 1,519,809 | 2,422,374 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 7,132,237 | 9,637,414 | 9,645,184 | 9,289,016 | 8,683,807 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 12.47 | 16.52 | 16.96 | 17.56 | 17.32 |
|
| Group weighted average FBA % | 28.78 | 26.70 | 27.32 | 29.59 | 28.33 | 29.05 |
|
| State weighted average Electric Group | 38.21 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Storm Water, Golf, Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $26,849,032 | 25,567,889 | 21,252,320 | 20,095,200 | 15,980,688 | 14,270,723 |
|
| Quick ratio | 3.33 | 2.74 | 2.56 | 2.48 | 1.92 | 1.82 |
|
| Net income | 6,762,125 | 2,766,138 | 1,694,636 | 12,289,583 | 7,789,557 | 6,515,093 |
|
| Cashflow from operations | 14,903,359 | 14,697,842 | 12,176,287 | 20,557,579 | 14,207,529 | 15,688,433 |
|
| Depreciation & Amortization Expense | 6,326,754 | 6,655,642 | 6,565,321 | 6,454,874 | 6,146,695 | 6,247,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 71,851 | 75,280 | 74,518 | 72,848 | 71,376 | 70,278 |
|
| Population Group | No Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above |
|
| Cash &Investments | $50,120,559 | $38,035,121 | $36,627,310 | $40,504,238 | $46,712,214 | $47,568,972 |
|
| Investment Earnings | 441,554 | 293,876 | 915,058 | 2,206,979 | 2,629,300 | 2,133,831 |
|
| Tax Rate Equivalent | 0.0086 | 0.0057 | 0.0179 | 0.0444 | 0.0589 | 0.0491 |
|
| Tax Rate Equivalent Group weighted average | 0.0253 | 0.0276 | 0.0461 | 0.0687 | 0.0841 | 0.0646 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2007 | 2007 | 2007 | 2007 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $5,112,034,174 | 5,144,327,985 | 5,115,214,978 | 4,969,472,571 | 4,462,023,289 | 4,343,447,220 |
|
| Tax Rate | 0.5300 | 0.5300 | 0.5300 | 0.5300 | 0.5400 | 0.5400 |
|
| Tax Rate Group weighted average | 0.4634 | 0.5062 | 0.5294 | 0.5409 | 0.5144 | 0.5264 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 103.22 | 98.35 | 93.27 | 96.87 | 92.85 | 97.29 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.57 | 99.45 | 91.72 | 89.44 | 92.87 | 96.08 |
|
| 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 | $4,952,561,688 | 5,230,633,437 | 5,484,308,972 | 5,130,042,914 | 4,805,625,513 | 4,464,433,364 |
|
| EffectiveTax Rate | 0.5471 | 0.5213 | 0.4943 | 0.5134 | 0.5014 | 0.5254 |
|
| Group weighted average Effective Tax Rate | 0.4706 | 0.5034 | 0.4855 | 0.4837 | 0.4778 | 0.5058 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 96.3100 | 96.0100 | 95.7000 | 95.9100 | 95.9000 | 95.9000 |
|
| Percent Collected Group weighted average | 98.26 | 97.13 | 96.96 | 97.18 | 97.27 | 97.14 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 97.34 | 97.02 | 96.72 | 97.09 | 97.20 | 97.20 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.98 | 98.26 | 98.25 | 98.55 | 98.50 | 98.50 |
|
| 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 | 83.43 | 83.78 | 84.42 | 83.50 | 83.67 | 83.67 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.23 | 83.85 | 83.77 | 84.71 | 85.07 | 84.65 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 2,680,728 | 2,819,818 | 3,059,344 | 3,000,345 | 2,873,291 | 2,873,291 |
|
| Tax Rate Equivalent | 0.0524 | 0.0548 | 0.0598 | 0.0604 | 0.0644 | 0.0662 |
|
| Dominant County: Gaston |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
| AA- | AA- | AA- | AA- |
|
|
| Moody's |
| Aa2 |
| A2 | A2 | A2 |
|
| S & P |
| A+ | A+ | A+ | A+ | A+ |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 1,513,931 | 2,753,192 | 3,810,109 | 5,085,358 | 6,922,301 |
|
| General Government GO Debt | 0 | 12,556,069 | 14,511,808 | 16,584,891 | 16,649,642 | 19,292,699 |
|
| Total General Obligation Debt | 0 | 14,070,000 | 17,265,000 | 20,395,000 | 21,735,000 | 26,215,000 |
|
| Per Capita | $0 | 187 | 232 | 280 | 305 | 373 |
|
| Total Per Capita for the Population Group | #N/A | 139 | 165 | 348 | 346 | 372 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.2690% | 0.3148% | 0.3976% | 0.4523% | 0.5872% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.1572% | 0.1772% | 0.3766% | 0.3712% | 0.4382% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | #N/A | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 0 | 10,955,000 | 12,191,667 | 13,543,333 | 14,905,000 | 16,886,667 |
|
| Total* | $0 | 10,955,000 | 12,191,667 | 13,543,333 | 14,905,000 | 16,886,667 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 38,290,562 | 41,040,000 | 43,780,000 | 47,215,000 | 50,695,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 71,851 | 75,280 | 74,518 | 72,848 | 71,376 | 70,278 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 234,767,092 | 197,550,760 | 204,568,664 | 208,793,214 | 205,470,326 | 205,541,394 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 91,462,731 | 48,538,737 | 51,291,215 | 52,125,757 | 49,255,418 | 52,532,726 |
| 3.5A |
| Business Type Activities Assets | 306,882,371 | 301,216,385 | 299,059,908 | 300,792,134 | 293,731,569 | 290,398,382 |
| 3.5B |
| Business Type Activities Liabilties | 52,783,999 | 53,614,804 | 54,195,039 | 57,616,482 | 62,882,616 | 67,613,914 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 26,154,899 | 26,171,728 | 25,950,664 | 25,366,956 | 23,241,136 | 22,715,809 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 116,753 | 115,524 | 109,822 | 115,197 | 96,400 | 93,177 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 982,477 | 959,961 | 988,757 | 918,206 | 946,808 | 948,384 |
| 13.0 |
| Penalties and Interest | 200,390 | 199,796 | 189,659 | 181,492 | 177,343 | 208,876 |
| 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 | 3,404,163 | 3,502,360 | 3,596,012 | 3,596,012 | 3,596,013 | 3,496,123 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 2,174,881 | 2,237,619 | 2,297,453 | 2,297,452 | 2,297,452 | 2,397,342 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 2,174,882 | 2,237,619 | 2,297,452 | 2,297,452 | 2,297,452 | 2,397,342 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 1,702,081 | 1,751,180 | 1,798,006 | 1,798,006 | 1,798,006 | 1,698,116 |
| 19.0 |
| Privilege Licenses | 241,606 | 247,433 | 264,493 | 150,556 | 292,496 | 219,472 |
| 19.2 |
| Privilege -- All other privileges and pemits | 4,442 | 4,339 | 4,485 | 6,366 | 2,551 | 3,293 |
| 20.0 |
| Auto Licenses | 747,227 | 760,796 | 794,091 | 794,945 | 755,283 | 780,781 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
| 54,991 |
| 22.0 |
| Other Licenses |
|
| 65,067 | 92,848 | 585,567 | 547,674 |
| 23.0 |
| Local Occupancy Tax | 1,023,255 | 971,400 | 1,005,133 | 1,037,760 | 440,121 | 376,567 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 59,379 | 54,439 | 56,976 | 61,364 | 59,486 | 54,991 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 99,704 | 52,599 | 97,070 | 10,642 |
| 4,008 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 325,407 | 846,456 | 29,390 | 85,324 | 139,343 | 51,667 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other | 3,423,573 | 1,341,804 | 1,478,376 | 1,322,680 | 1,189,055 | 1,369,580 |
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 3,077,414 | 3,600,219 | 1,932,690 | 2,455,316 | 2,499,608 | 2,405,882 |
| 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 |
|
|
| 6,149 | 5,500 | 6,000 |
| 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 | 3,637,666 | 3,525,229 | 3,604,081 | 3,397,786 | 3,323,537 | 3,173,463 |
| 45.0 |
| Beer and Wine Tax | 331,788 | 106,282 | 327,159 | 328,786 | 317,568 | 303,925 |
| 46.0 |
| Powell Bill | 1,908,414 | 1,968,971 | 2,193,017 | 2,411,499 | 2,135,382 | 2,144,639 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 21,840 | 21,754 | 22,148 | 19,206 | 17,498 | 21,965 |
| 51.0 |
| General Government | 23,914 | 78,059 | 228,251 | 47,639 | 114,536 | 83,127 |
| 52.0 |
| Public Safety | 41,967 | 73,143 | 144,354 | 75,616 | 99,339 | 72,498 |
| 53.0 |
| Transportation - Streets | 1,277,716 | 343,485 | 800,799 | 1,145,774 | 308,673 | 302,666 |
| 54.0 |
| Transportation - All Other | 493,356 | 119,556 | 88,862 | 208,271 | 332,464 | 1,196,827 |
| 55.0 |
| Environmental Protection | 83,747 | 231,163 | 125,000 | 118,056 |
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
| 19,160 |
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other | 31,035 | 29,700 | 15,164 | 29,335 | 16,970 | 47,828 |
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 43,250 | 453,500 |
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 2,834,845 | 2,456,744 | 2,415,084 | 2,053,633 | 1,927,844 | 1,832,018 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
| 47,828 |
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
|
| 1,194,170 |
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
| 741,912 | 248,000 |
|
| 70.0 |
| Culture and Recreation | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 71.0 | PERMITS | Building Permits | 626,451 | 390,896 | 708,593 | 857,476 | 857,476 | 588,006 |
| 72.0 | & FEES | Inspection Fees |
| 6,835 | 11,401 | 119,436 | 119,436 | 103,050 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
| 152,069 | 23,416 | 22,826 | 120,828 | 117,939 |
| 74.0 | SALES & | Parking Revenues | 2,178 | 1,191 | 1,774 | 1,013 | 2,591 | 2,041 |
| 75.0 | SERVICES | Rents and Royalties | 222,617 | 231,161 | 196,296 | 187,985 | 187,230 | 130,218 |
| 76.0 |
| Airport | 105,644 | 111,161 | 109,549 | 108,997 | 92,001 | 86,080 |
| 77.0 |
| Fire Protection Charges | 225 | 800 | 250 | 300 | 725 | 300 |
| 78.0 |
| Solid Waste | 1,684,896 | 1,618,707 | 1,726,924 | 1,563,481 | 1,216,901 | 1,112,172 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 430,436 | 434,610 | 606,810 | 1,346,507 | 1,177,935 | 1,372,397 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 241,804 | 223,084 | 236,587 | 167,036 | 191,532 | 177,183 |
| 84.0 |
| Mass Transit - City Operated | 191,413 | 183,549 | 182,083 | 190,085 | 178,451 | 183,848 |
| 85.0 |
| Other Sales and Services | 1,357,916 | 1,363,270 | 1,621,977 | 1,533,241 | 1,570,753 | 1,686,725 |
| 86.0 | UTILITY | Water and Sewer Charges | 29,522,575 | 27,664,248 | 27,279,429 | 28,238,566 | 28,023,524 | 27,942,762 |
| 87.0 | REVENUES | Electric Charges | 71,173,662 | 66,887,294 | 64,785,064 | 63,915,696 | 58,226,381 | 56,945,601 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 2,042,697 | 2,080,898 | 2,048,742 | 2,036,181 | 2,001,118 | 1,993,764 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 441,554 | 293,876 | 915,058 | 2,206,979 | 2,629,300 | 2,133,831 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations | 22,552 | 99,093 | 80,874 | 46,456 | 36,635 | 52,535 |
| 93.0 |
| Sales of Materials and Fixed Assets | 106,424 | 46,438 | 32,099 | 183,366 | 91,008 | 328,479 |
| 94.0 |
| Sale of Real Property |
| 1,950 | 128,190 | 260,638 | 624,193 |
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 820,000 | 700,000 | 460,000 | 532,000 | 608,000 | 508,000 |
| 98.0 |
| Other Miscellaneous Revenues | 1,350,738 | 519,884 | 1,438,190 | 909,031 | 671,526 | 585,695 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 42,173,958 | 85,927 |
|
|
| 5,620,000 |
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
| 349,842 | 78,370 | 9,416,060 |
| 101.0 |
| Other | 599,900 | 467,841 | 500,454 | 480,892 | 428,532 | 661,738 |
| 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 | 8,920 |
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes | -6,082 | 180,927 | 180,603 | 115,645 | -116,093 | -115,821 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 33,785 | 41,967 | 40,113 | 22,417 | 36,749 | 22,994 |
| 109B | GENERAL | Governing Body - Other Direct | 254,440 | 272,690 | 236,786 | 316,518 | 192,622 | 229,278 |
| 109C | GOVT | Governing Body - Construction |
|
| 3,003,666 | 1,423,982 | 520,987 | 302,356 |
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 1,163,650 | 1,518,358 | 1,645,657 | 1,554,071 | 1,512,726 | 1,278,348 |
| 110B |
| Administration - Other Direct | 1,418,808 | 1,292,420 | 1,516,519 | 1,478,072 | 1,311,460 | 1,478,221 |
| 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 | 486,624 | 1,012,980 | 986,451 | 843,691 | 718,324 | 745,023 |
| 112B |
| Finance - Other Direct | 221,029 | 542,321 | 164,841 | 256,987 | 370,902 | 387,658 |
| 112C |
| Finance - Construction |
|
|
| 10,000 | 62,797 |
|
| 112D |
| Finance - Purchase of P,P&E |
|
| 17,114 |
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 302,235 | 292,315 | 291,684 | 278,184 | 262,703 | 251,727 |
| 114B |
| Legal - Other Direct | 30,696 | 40,305 | 39,762 | 39,518 | 39,020 | 42,803 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 551,527 | 599,093 | 633,070 | 609,845 | 568,686 | 522,496 |
| 115B |
| Public Buildings - Other Direct | 306,269 | 279,540 | 205,838 | 217,794 | 220,288 | 192,431 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
| 4,694 | 297 | 31 |
|
| 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 | 765,892 | 724,729 | 800,147 | 702,691 | 660,331 | 1,278,740 |
| 117B |
| Central Services - Other Direct | 415,096 | 410,551 | 359,979 | 259,300 | 262,490 | 927,710 |
| 117C |
| Central Services - Construction | 9,918 | 3,763 |
|
|
| 9,000 |
| 117D |
| Central Services - Purchase of P,P&E |
| 4,000 | 13,295 |
| 11,226 | 27,068 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 386,377 | 362,190 | 365,228 | 339,241 | 348,873 | 320,739 |
| 118B |
| Gen. Govt. All Other - Other Direct | 60,663 | 47,380 | 35,649 | 49,780 | 46,989 | 27,584 |
| 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 | 11,492,468 | 11,498,370 | 11,216,808 | 10,697,576 | 10,191,856 | 9,300,448 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 3,095,107 | 3,506,487 | 3,086,412 | 2,804,229 | 2,444,275 | 1,686,845 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 77,749 | 13,040 | 19,745 | 41,956 | 45,117 | 130,777 |
| 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 | 8,005,231 | 8,314,930 | 8,197,650 | 8,004,061 | 7,757,673 | 7,168,842 |
| 122B |
| Fire - Other Direct | 1,784,123 | 1,354,062 | 1,308,836 | 1,240,194 | 1,238,562 | 1,124,467 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 10,660 | 28,720 |
|
| 6,150 | 5,615 |
| 123A |
| Inspectors - Salaries & Wages | 834,604 | 713,890 | 750,066 | 703,846 | 612,965 | 549,823 |
| 123B |
| Inspectors - Other Direct | 358,562 | 130,544 | 126,219 | 118,007 | 114,786 | 59,034 |
| 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 | 1,350,090 | 1,783,837 | 1,722,608 | 1,687,264 | 1,618,415 | 1,629,608 |
| 126B |
| Pub. Safety All Other - Other Direct | 150,288 | 3,949 | 67,669 | 12,878 | 44,489 | -44,806 |
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
| 6,033 | 17,542 |
|
|
|
| 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 | 1,177,883 | 1,182,856 | 1,154,932 | 1,181,445 | 1,059,939 | 1,015,072 |
| 128B |
| Streets and Highways - Other Direct | 311,511 | 305,473 | 464,925 | 372,988 | 470,802 | 256,100 |
| 128C |
| Streets and Highways - Construction | 9,270,582 | 1,096,248 | 359,702 | 819,411 | 442,944 | 334,858 |
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
|
|
| 129A |
| Street Cleaning - Salaries & Wages | 108,021 | 100,858 | 88,880 | 62,606 | -20,412 | -30,245 |
| 129B |
| Street Cleaning - Other Direct |
|
| 64,441 | 108,438 | 207,746 | 232,800 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages | 1,089,062 | 1,112,549 | 1,096,564 | 978,641 | 979,998 | 1,033,190 |
| 130B |
| Powell Bill - Other Direct | 856,827 | 716,111 | 1,097,627 | 842,697 | 964,945 | 1,144,972 |
| 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 | 1,325,660 | 1,235,588 | 1,201,720 | 1,169,041 | 1,024,130 | 898,660 |
| 132B |
| Mass Transit - City - Other Direct | 962,423 | 792,106 | 963,501 | 993,601 | 777,318 | 765,442 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E | 1,940,607 | 34,068 | 132,129 | 7,108 | 5,286 | 1,566 |
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct | 78,438 | 91,391 | 106,392 | 109,585 | 73,369 | 48,634 |
| 134C |
| Airport - Construction | 160,175 | 618,664 | 62,288 | 15,173 | 353,133 | 1,139,561 |
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 3,373,041 | 3,481,058 | 3,568,328 | 3,699,704 | 3,541,094 | 3,452,837 |
| 136B | MENTAL | Solid Waste - Other Direct | 2,189,853 | 2,069,558 | 2,152,322 | 2,074,886 | 1,379,848 | 1,651,114 |
| 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 | 149,897 | 158,393 | 157,416 | 157,009 | 146,908 | 122,295 |
| 138B |
| Cemeteries - Other Direct | 24,843 | 19,791 | 30,876 | 23,723 | 22,729 | 31,317 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
| 13,000 | 24,448 |
| 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 | 117,850 | 102,435 | 99,433 | 87,347 |
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 9,399 | 14,850 | 11,768 | 9,107 |
|
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
| 11,640 | 17,403 | 9,567 |
| 141B |
| Economic Development - Other Direct | 484,258 | 428,187 | 496,530 | 592,326 | 532,749 | 477,169 |
| 141C |
| Economic Development - Construction | 1,179,794 | 583,800 | 1,265,503 | 403,690 |
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages | 618,717 | 800,712 | 794,060 | 720,567 | 520,774 | 483,514 |
| 142B |
| Community Development - Other Direct | 102,947 | 404,741 | 418,362 | 423,082 | 355,796 | 234,406 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
| 3,073 | 8,674 |
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages | 157,083 | 299,457 | 367,814 | 547,365 | 462,241 | 410,182 |
| 143B |
| Housing & Urban Renewal - Other Direct | 1,884,177 | 3,207,457 | 1,285,990 | 1,857,317 | 1,762,773 | 1,326,667 |
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E | 14,903 | 122,573 | 86,497 | 339,976 | 414,073 | 601,697 |
| 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 | 2,601,109 | 2,515,744 | 2,483,777 | 2,362,133 | 1,757,489 | 1,626,920 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 1,004,142 | 1,067,464 | 992,677 | 918,652 | 893,685 | 692,920 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
| 15,686 | 80,463 |
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
| 185,099 |
|
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages | 734,192 | 847,563 | 919,010 | 895,859 | 1,238,584 | 1,220,681 |
| 155B |
| Museums - Other Direct | 490,894 | 381,176 | 409,392 | 378,423 | 424,590 | 301,444 |
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
| 3,800 |
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
| 177 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
| 158,049 | 607,172 | 516,046 | 489,225 |
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
| 200,663 | 667,194 | 584,308 | 546,170 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
| 123,470 | 127,974 |
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
| 9,156 |
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 7,937,928 | 8,107,417 | 7,831,562 | 7,252,002 | 6,873,773 | 6,518,452 |
| 158B |
| Water & Sewer - Other Direct | 13,120,572 | 12,309,195 | 12,541,550 | 11,870,301 | 11,417,555 | 10,643,884 |
| 158C |
| Water & Sewer - Construction | 2,685,637 | 2,034,860 | 1,956,318 | 2,496,360 | 4,989,977 | 5,780,939 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 24,000 | 32,256 | 396,480 | 353,027 | 313,617 | 349,590 |
| 159A |
| Electric Power - Salaries & Wages | 3,607,865 | 3,348,023 | 3,372,721 | 3,079,246 | 2,864,433 | 2,763,558 |
| 159B |
| Electric Power - Other Direct | 61,352,886 | 57,775,838 | 56,770,674 | 55,167,039 | 52,746,881 | 52,205,690 |
| 159C |
| Electric Power - Construction | 643,546 | 1,151,281 | 1,078,725 | 2,120,921 | 1,392,281 | 1,063,499 |
| 159D |
| Electric Power - Purchase of P,P&E | 261,206 | 299,088 | 327,075 |
| 332,013 | 473,790 |
| 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 | 588,390 | 676,969 | 642,702 | 509,207 | 554,906 | 447,250 |
| 161.1B |
| Storm Water - Other Direct | 1,039,709 | 1,048,961 | 1,141,160 | 1,120,750 | 1,020,683 | 1,008,322 |
| 161.1C |
| Storm Water - Construction | 1,332,060 | 701,623 | 59,770 | 345,275 | 538,372 | 232,716 |
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 1,613,893 | 1,612,397 | 2,180,818 | 2,389,441 | 2,585,924 | 2,950,393 |
| 161D | SERVICE | Water & Sewer - Principal | 4,078,467 | 4,378,901 | 3,805,139 | 5,153,515 | 5,331,232 | 5,464,233 |
| 162B |
| Electric - Interest & Fees | 16,869 | 16,869 | 25,093 |
|
|
|
| 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 | 2,022,227 | 1,064,767 | 1,190,809 | 1,289,228 | 1,424,770 | 1,596,901 |
| 166D |
| All Other - Principal | 3,577,924 | 3,399,767 | 3,491,528 | 4,100,603 | 4,055,485 | 4,190,174 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 1,059,966 | 809,806 | 915,336 | 853,077 | 770,938 | 715,380 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 433,292 | 431,710 | 420,886 | 398,472 | 381,346 | 361,167 |
| 172B |
| Fringe Benefits Other | 1,622,586 |
|
|
|
|
|
| 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 | 25,237,831. | 25,215,469.00 | 24,872,424.00 | 24,149,011.00 | 21,414,392.00 | 21,414,392.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 2,009,400. | 2,067,759.00 | 2,243,324.00 | 2,298,495.00 | 2,272,925.00 | 2,272,925.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 671,328. | 752,059.00 | 816,020.00 | 701,850.00 | 600,366.00 | 600,366.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 332,980 | 335,466 | 349,597 | 379,233 | 371,146 | 371,146 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 96.31 | 96.01 | 95.70 | 95.91 | 95.90 | 95.90 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 97.34 | 97.02 | 96.72 | 97.09 | 97.20 | 97.20 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 83.43 | 83.78 | 84.42 | 83.50 | 83.67 | 83.67 |
| 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 | 35,135,297 | 9,409,238 | 12,348,588 |
|
|
|
| 189C | INVEST | Cash On Hand & in Bank - All Other | 50,120,559 | 38,035,121 | 36,627,310 | 40,504,238 | 46,712,214 | 47,568,972 |
| 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 | 219,293,843 | 161,262,538 | 161,285,330 | 163,623,742 | 152,237,035 | 165,191,436 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds | 5,318,902 |
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 4,158,480 | 3,545,148 | 4,718,555 | 5,074,316 | 3,741,158 | 3,091,983 |
| 194D |
| Amount - Net Revenues | 209,816,461 | 157,717,390 | 156,566,775 | 158,549,426 | 148,495,877 | 162,099,453 |
|
| Calculated amount | 209,816,461 | 157,717,390 | 156,566,775 | 158,549,426 | 148,495,877 | 162,099,453 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 182,439,025 | 161,334,211 | 162,559,060 | 160,859,733 | 153,693,865 | 156,041,698 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent | 5,277,343 |
|
|
|
| 5,905,125 |
| 195C |
| Amount - Subtract Interfund Transfers Out | 4,158,480 | 3,545,148 | 4,718,555 | 5,074,316 | 3,741,158 | 3,091,983 |
| 195D |
| Amount - Net Expenditures | 173,003,202 | 157,789,063 | 157,840,505 | 155,785,417 | 149,952,707 | 147,044,590 |
|
| Calculated amount | 173,003,202 | 157,789,063 | 157,840,505 | 155,785,417 | 149,952,707 | 147,044,590 |
|
| 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 | 4,547 | 4,412 | 4,183 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 2,939 | 3,247 | 3,102 |
|
|
|
| 403A |
| Total amount billed in units - Water | 3,323 | 3,187 | 3,206 |
|
|
|
| 403B |
| Total amount billed in units - Sewer | 2,691 | 2,728 | 2,731 |
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 1,369 | 1,327 | 1,301 |
|
|
|
| 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 | 14,220,592 | 13,257,391 | 12,988,072 |
|
|
|
| 408A |
| Dollars related to 403A above | 14,672,995 | 13,857,736 | 13,505,947 |
|
|
|
| 408B |
| Dollars related to 403B above | 7,159,671 | 6,771,980 | 6,569,144 |
|
|
|
| 409A |
| Dollars related to 404A above | 7,592,639 | 6,924,462 | 6,668,737 |
|
|
|
| 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 | 22,868 | 22,776 | 22,843 |
|
|
|
| 421A |
| Number of residential accounts billed - Water | 20,858 | 20,665 | 20,635 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 2,982 | 3,032 | 3,012 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 2,700 | 2,713 | 2,681 |
|
|
|
| 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 | Wendell Hendrix |
|
|
| 951.0 |
| Title | Controller |
|
|
| 952.0 |
| Date | 01/13/2012 | 02/25/2011 | 01/06/2010 | 12/11/2008 | 12/21/2007 | 11/27/2006 |
| 953.0 |
| Contact | Wendell Hendrix |
|
|
| 954.0 |
| Title | Controller |
|
|
| 955.0 |
| Phone | 704-866-6963 |
|
|
|
|
|
| 956.0 |
| Fax | 704-866-6053 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|