Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $13,498,986 | 13,875,751 | 13,051,612 | 12,609,274 | 12,409,972 | 11,935,226 |
|
| Utility | 14,392,480 | 14,288,044 | 13,619,995 | 13,492,504 | 14,855,103 | 13,392,827 |
|
| Sales Tax | 4,607,076 | 4,683,892 | 5,615,126 | 6,111,961 | 6,071,408 | 5,724,056 |
|
| Sales & Services | 4,017,687 | 3,902,999 | 3,401,492 | 3,292,372 | 3,106,997 | 3,064,424 |
|
| Intergovernmental | 7,066,574 | 6,383,826 | 5,634,661 | 5,352,173 | 6,656,739 | 4,967,602 |
|
| Debt Proceeds | 489,177 | 256,278 | 813,930 | 3,756,294 | 420,591 | 302,793 |
|
| Other Miscellaneous | 1,846,141 | 4,378,703 | 6,532,608 | 3,168,963 | 8,887,546 | 3,495,283 |
|
| Total | $45,918,121 | 47,769,493 | 48,669,424 | 47,783,541 | 52,408,356 | 42,882,211 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $18,574,527 | 15,249,149 | 10,158,667 | 10,055,528 | 11,045,892 | 8,398,202 |
|
| Debt Service | 7,227,090 | 11,652,131 | 7,106,536 | 7,276,670 | 6,875,952 | 7,093,281 |
|
| Transportation | 3,701,393 | 3,525,611 | 2,663,689 | 3,403,367 | 2,887,426 | 3,860,971 |
|
| General Government | 2,547,526 | 2,616,032 | 2,992,379 | 2,209,875 | 2,067,359 | 2,615,774 |
|
| Public Safety | 16,713,108 | 15,256,680 | 14,611,706 | 13,535,802 | 13,267,287 | 13,149,828 |
|
| Other | 10,119,449 | 9,765,301 | 14,621,455 | 13,219,288 | 11,704,339 | 11,203,743 |
|
| Total | $58,883,093 | 58,064,904 | 52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $24,794,706 | 24,696,876 | 23,841,898 | 22,455,895 | 20,895,370 | 20,584,312 |
|
| Capital Outlay | 13,360,140 | 7,866,378 | 5,968,472 | 4,901,057 | 6,658,934 | 6,131,908 |
|
| Other Operating + Debt Service | 20,728,247 | 25,501,650 | 22,344,062 | 22,343,578 | 20,293,951 | 19,605,579 |
|
| Total | $58,883,093 | 58,064,904 | 52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $370 | 362 | 347 | 338 | 332 | 313 |
|
| Utility | 394 | 373 | 362 | 361 | 397 | 351 |
|
| Sales Tax | 126 | 122 | 148 | 164 | 162 | 149 |
|
| Sales & Services | 110 | 102 | 90 | 88 | 83 | 80 |
|
| Intergovernmental | 194 | 167 | 150 | 143 | 178 | 130 |
|
| Debt Proceeds | 13 | 7 | 22 | 101 | 11 | 8 |
|
| Other Miscellaneous | 51 | 114 | 173 | 85 | 238 | 92 |
|
| Total | $1,258 | 1,247 | 1,292 | 1,280 | 1,401 | 1,123 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $509 | 398 | 270 | 269 | 295 | 220 |
|
| Debt Service | 198 | 304 | 189 | 195 | 184 | 186 |
|
| Transportation | 101 | 92 | 71 | 91 | 77 | 101 |
|
| General Government | 71 | 69 | 79 | 60 | 56 | 69 |
|
| Public Safety | 458 | 398 | 388 | 362 | 355 | 344 |
|
| Other | 277 | 255 | 388 | 354 | 313 | 293 |
|
| Total | $1,614 | 1,516 | 1,385 | 1,331 | 1,280 | 1,213 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $680 | 645 | 633 | 601 | 559 | 539 |
|
| Capital Outlay | 366 | 205 | 158 | 131 | 178 | 161 |
|
| Other Operating | 568 | 666 | 594 | 599 | 543 | 513 |
|
| Total | $1,614 | 1,516 | 1,385 | 1,331 | 1,280 | 1,213 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 65 | 42 | 41 | 38 | 34 | 32 |
|
| Average Population In Group | 20,627 | 19,501 | 19,477 | 20,391 | 20,926 | 20,968 |
|
| City of Goldsboro Population | 36,489 | 38,313 | 37,661 | 37,341 | 37,396 | 38,186 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 411 | 427 | 408 | 403 | 387 | 370 |
|
| Utility | 955 | 300 | 285 | 320 | 314 | 312 |
|
| Sales Tax | 125 | 121 | 135 | 159 | 156 | 150 |
|
| Sales & Services | 78 | 61 | 60 | 73 | 73 | 71 |
|
| Intergovernmental | 168 | 151 | 146 | 153 | 142 | 152 |
|
| Debt Proceeds | 132 | 83 | 80 | 187 | 76 | 19 |
|
| Other Miscellaneous | 126 | 94 | 194 | 174 | 213 | 154 |
|
| Total | 1,995 | 1,237 | 1,308 | 1,469 | 1,361 | 1,228 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 872 | 257 | 292 | 270 | 291 | 263 |
|
| Debt Service | 162 | 141 | 140 | 137 | 126 | 136 |
|
| Transportation | 124 | 118 | 145 | 128 | 125 | 129 |
|
| General Government | 134 | 150 | 144 | 229 | 139 | 144 |
|
| Public Safety | 353 | 336 | 325 | 327 | 320 | 313 |
|
| Other | 274 | 235 | 235 | 253 | 261 | 229 |
|
| Total | 1,919 | 1,237 | 1,281 | 1,344 | 1,262 | 1,214 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 515 | 459 | 448 | 455 | 445 | 434 |
|
| Capital Outlay | 209 | 186 | 261 | 292 | 247 | 214 |
|
| Other Operating | 1,194 | 591 | 571 | 596 | 569 | 565 |
|
| Total | 1,918 | 1,236 | 1,280 | 1,343 | 1,261 | 1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $30,250,840 | 28,943,152 | 29,000,621 | 28,322,096 | 28,043,964 | 26,541,164 |
| General Fund expenditures | 32,020,318 | 31,791,737 | 35,392,238 | 28,669,184 | 27,441,010 | 27,270,050 |
| Operating transfers in | - | 77,202 | 421,559 | - | - | - |
| Operating transfers out | - | - | - | - | - | 60,000 |
| Capital leases and installment purchase proceeds | - | 2,454,376 | 4,500,000 | 237,606 | - | - |
| Other items | - | - | - | - | - | 705,100 |
| Excess of revenues and other sources over (under) expenditures and other uses | (1,769,478) | (317,007) | (1,470,058) | (109,482) | 602,954 | (83,786) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 5,347,990 | 5,961,879 | 6,771,263 | 9,158,083 | 8,557,917 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 18.23 | 19.30 | 23.82 | 33.37 | 31.31 |
|
| Group weighted average FBA % | 58.45 | 44.27 | 41.08 | 43.40 | 40.44 | 38.05 |
|
| State weighted average Non-Electric Group | 38.21 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $6,777,065 | 5,319,761 | 6,505,373 | 7,208,467 | 8,768,855 | 5,375,910 |
|
| Quick ratio | 1.88 | 1.63 | 2.06 | 2.02 | 2.40 | 1.80 |
|
| Net income | 1,248,563 | 1,389,733 | (184,358) | 740,227 | 3,474,241 | 1,553,742 |
|
| Cashflow from operations | 5,392,705 | 6,218,540 | 3,335,876 | 5,395,608 | 6,472,981 | 6,357,470 |
|
| Depreciation & Amortization Expense | 3,221,473 | 3,268,350 | 3,256,422 | 3,255,491 | 3,082,506 | 3,048,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 36,489 | 38,313 | 37,661 | 37,341 | 37,396 | 38,186 |
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $29,838,127 | $38,375,459 | $24,872,138 | $29,310,310 | $29,995,366 | $26,064,674 |
|
| Investment Earnings | 44,827 | 95,480 | 437,615 | 1,208,717 | 1,591,821 | 1,143,860 |
|
| Tax Rate Equivalent | 0.0022 | 0.0046 | 0.0219 | 0.0622 | 0.0831 | 0.0623 |
|
| Tax Rate Equivalent Group weighted average | 0.0057 | 0.0094 | 0.0262 | 0.0393 | 0.0523 | 0.0385 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2003 | 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $2,071,696,205 | 2,097,444,349 | 1,996,753,456 | 1,942,808,874 | 1,916,532,140 | 1,835,686,620 |
|
| Tax Rate | 0.6500 | 0.6500 | 0.6500 | 0.6500 | 0.6500 | 0.6500 |
|
| Tax Rate Group weighted average | 0.4274 | 0.4256 | 0.4335 | 0.4564 | 0.4754 | 0.4663 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 99.47 | 82.67 | 82.81 | 87.95 | 90.83 | 94.52 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.46 | 98.47 | 92.44 | 89.99 | 90.63 | 93.35 |
|
| 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 | $2,082,734,699 | 2,537,128,764 | 2,411,246,777 | 2,208,992,466 | 2,110,021,072 | 1,942,114,494 |
|
| EffectiveTax Rate | 0.6466 | 0.5374 | 0.5383 | 0.5717 | 0.5904 | 0.6144 |
|
| Group weighted average Effective Tax Rate | 0.4336 | 0.4191 | 0.4007 | 0.4107 | 0.4309 | 0.4353 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.1600 | 95.3400 | 95.1100 | 95.3200 | 95.0900 | 95.0300 |
|
| Percent Collected Group weighted average | 96.90 | 96.95 | 96.99 | 97.39 | 97.23 | 97.48 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 97.19 | 97.16 | 97.22 | 97.69 | 97.88 | 97.58 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.73 | 97.66 | 97.83 | 98.34 | 98.30 | 98.54 |
|
| 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 | 75.06 | 77.75 | 77.66 | 77.30 | 73.27 | 74.71 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 86.78 | 87.44 | 86.51 | 87.09 | 86.15 | 87.32 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 1,585,461 | 1,679,862 | 1,742,072 | 1,760,812 | 1,645,169 | 1,595,320 |
|
| Tax Rate Equivalent | 0.0765 | 0.0801 | 0.0872 | 0.0906 | 0.0858 | 0.0869 |
|
| Dominant County: Wayne |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
| Aa2 | A1 | A1 | A1 | A1 |
|
| S & P |
| AA- | AA- | AA- | A+ | A+ |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 23,726,575 | 17,134,489 | 19,207,077 | 21,324,948 | 23,448,378 |
|
| General Government GO Debt | 0 | 5,193,425 | 5,620,511 | 6,062,923 | 2,835,052 | 3,121,622 |
|
| Total General Obligation Debt | 0 | 28,920,000 | 22,755,000 | 25,270,000 | 24,160,000 | 26,570,000 |
|
| Per Capita | $0 | 755 | 604 | 677 | 646 | 696 |
|
| Total Per Capita for the Population Group | #N/A | 220 | 221 | 247 | 243 | 283 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 1.1399% | 0.9437% | 1.1440% | 1.1450% | 1.3681% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.2139% | 0.2012% | 0.2539% | 0.2706% | 0.3405% |
|
| 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 | 7,495,000 | 16,100,000 | 16,100,000 | 19,600,000 | 19,600,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 5,279,990 | 5,686,946 | 1,443,902 | 1,550,857 | 0 |
|
| --General Government | 0 | 8,569,783 | 6,556,033 | 7,156,374 | 8,048,442 | 4,663,556 |
|
| Total* | $0 | 13,849,773 | 12,242,979 | 8,600,275 | 9,599,300 | 4,663,556 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 10,648,873 | 12,017,482 | 13,948,380 | 15,879,279 | 17,810,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 36,489 | 38,313 | 37,661 | 37,341 | 37,396 | 38,186 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 74,093,847 | 77,409,957 | 78,340,148 | 65,222,247 | 58,222,759 | 52,480,003 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 20,418,433 | 21,871,784 | 20,402,967 | 17,356,581 | 14,166,763 | 11,885,710 |
| 3.5A |
| Business Type Activities Assets | 92,626,027 | 95,782,774 | 81,376,246 | 85,557,878 | 88,837,051 | 87,910,036 |
| 3.5B |
| Business Type Activities Liabilties | 40,915,349 | 45,320,629 | 32,303,864 | 36,301,138 | 40,320,538 | 42,867,764 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 12,881,538 | 13,390,703 | 12,502,285 | 12,268,670 | 11,819,050 | 11,405,024 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 69,228 | 70,082 | 68,399 | 71,219 | 71,393 | 72,476 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 524,896 | 381,156 | 453,783 | 252,500 | 506,876 | 425,928 |
| 13.0 |
| Penalties and Interest | 92,552 | 103,892 | 95,544 | 88,104 | 84,046 | 104,274 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 25,747 | 26,553 | 11,239 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 2,256,445 | 2,150,163 | 2,361,722 | 2,212,458 | 2,139,564 | 2,182,583 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 1,238,776 | 1,186,864 | 1,264,526 | 1,406,353 | 1,421,924 | 1,251,851 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 1,111,855 | 1,135,904 | 1,254,419 | 1,396,784 | 1,412,817 | 1,244,982 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 210,961 | 734,459 | 1,096,366 | 1,097,103 | 1,044,640 |
| 19.0 |
| Privilege Licenses | 348,402 | 302,847 | 267,663 | 271,201 | 259,342 | 257,033 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 317,303 | 332,193 | 377,109 | 356,795 | 284,296 | 270,468 |
| 23.0 |
| Local Occupancy Tax | 548,007 | 456,205 | 490,139 | 485,030 | 506,042 | 455,171 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 42,099 | 32,433 | 32,413 | 31,244 | 35,451 | 29,740 |
| 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 | 25,806 | 9,246 | 91,239 | 43,408 | 303,775 | 114,538 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
| 31,412 |
| 32.0 |
| Transportation - All Other |
|
|
|
|
| 160,143 |
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 681,697 | 1,303,207 | 429,848 | 426,148 | 519,410 | 35,057 |
| 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 | 75,082 | 71,165 | 64,657 | 74,610 | 55,179 | 76,159 |
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
| 16,876 |
| 41.0 | REVENUES | Transitional Hold Harmless | 1,135,975 | 795,626 |
|
|
|
|
| 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 | 2,413,681 | 2,483,786 | 2,776,936 | 2,122,141 | 1,997,527 | 1,878,513 |
| 45.0 |
| Beer and Wine Tax | 168,860 | 54,988 | 167,697 | 172,261 | 172,549 | 170,136 |
| 46.0 |
| Powell Bill | 1,010,569 | 911,055 | 1,108,216 | 1,241,196 | 1,133,928 | 1,166,680 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 31,538 | 26,281 | 30,692 | 25,864 | 26,248 | 31,958 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 349,657 | 36,954 | 173,650 | 229,034 | 121,119 |
|
| 53.0 |
| Transportation - Streets | 88,273 | 313,724 | 32,215 |
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
| 43,201 | 78,621 |
|
| 55.0 |
| Environmental Protection | 458,415 | 29,151 |
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev | 31,770 |
| 378,940 | 552,210 | 410,552 | 1,066,993 |
| 57.0 |
| Econ. & Phys. Dev. - All Other |
| 59,756 |
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp | 99,593 | 26,036 | 79,674 | 79,674 | 72,951 |
|
| 59.0 |
| Human Services - All Other | 27,541 |
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
| 86,446 |
| 64.0 |
| Transportation - Streets | 396,018 |
| 238,484 | 279,576 | 164,272 |
|
| 65.0 |
| Transportation - All Other |
| 200,418 |
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
| 1,606 | 1,535,157 |
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
| 72,951 |
| 69.0 |
| Human Services - All Other | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 70.0 |
| Culture and Recreation |
|
|
|
| 12,374 | 29,704 |
| 71.0 | PERMITS | Building Permits | 108,256 | 76,530 | 83,353 | 154,595 | 218,656 | 192,421 |
| 72.0 | & FEES | Inspection Fees | 215,558 | 172,598 | 188,682 | 255,818 | 211,369 | 241,063 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 93,904 | 85,852 | 90,462 | 100,161 | 89,102 | 66,620 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 3,104,818 | 2,898,764 | 2,440,859 | 2,369,056 | 2,276,846 | 2,251,753 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 69,309 | 90,621 | 158,856 | 115,084 | 107,943 | 76,194 |
| 81.0 |
| Recreation Service Revenues | 749,656 | 827,762 | 711,315 | 708,071 | 633,106 | 669,857 |
| 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 | 30,265 | 28,209 | 32,567 | 20,570 | 26,140 | 39,326 |
| 86.0 | UTILITY | Water and Sewer Charges | 14,362,215 | 14,259,835 | 13,587,428 | 13,471,934 | 14,828,963 | 13,353,501 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
| 1,900 |
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 44,827 | 95,480 | 437,615 | 1,208,717 | 1,591,821 | 1,143,860 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets | 51,893 |
| 25,848 | 41,038 | 63,120 | 68,246 |
| 94.0 |
| Sale of Real Property |
| 45,620 |
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 142,667 | 101,772 | 93,800 | 85,044 | 64,798 | 59,741 |
| 98.0 |
| Other Miscellaneous Revenues | 489,177 | 256,278 | 813,930 | 256,294 | 420,591 | 302,793 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
| 3,500,000 |
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
| 2,725,376 | 4,500,000 | 237,606 | 5,604,335 | 705,100 |
| 101.0 |
| Other |
|
|
|
|
| 7,407 |
| 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 | 120,527 | 6,774 | -24,433 | 31,155 | 17,929 | 24,895 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
| 180 | 13,507 |
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 234,390 | 254,516 | 237,630 | 102,717 | 99,350 | 100,782 |
| 109B | GENERAL | Governing Body - Other Direct | 472,878 | 475,316 | 684,767 | 187,566 | 133,819 | 399,103 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 625,759 | 620,870 | 631,737 | 553,837 | 491,036 | 446,760 |
| 110B |
| Administration - Other Direct | 574,698 | 571,569 | 761,428 | 677,589 | 545,233 | 888,240 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
| 28,236 | 145,020 | 175,172 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 688,943 | 688,814 | 677,297 | 729,116 | 687,122 | 689,418 |
| 112B |
| Finance - Other Direct | -398,415 | -375,132 | -403,166 | -419,778 | -411,939 | -421,848 |
| 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 | 165,159 | 161,613 | 158,240 | 152,207 | 159,378 | 133,365 |
| 115B |
| Public Buildings - Other Direct | 184,114 | 199,203 | 244,446 | 198,385 | 218,340 | 197,952 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
| 19,263 |
|
|
| 6,830 |
| 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 |
|
|
|
|
|
|
| 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 | 6,598,883 | 6,427,986 | 6,121,177 | 5,755,647 | 5,567,250 | 5,610,181 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 1,240,626 | 987,404 | 1,034,541 | 1,019,266 | 1,042,649 | 960,201 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 251,706 | 76,577 | 47,103 |
| 245,640 |
| 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 | 4,547,235 | 4,447,578 | 4,432,469 | 4,195,475 | 3,908,460 | 3,825,199 |
| 122B |
| Fire - Other Direct | 509,356 | 449,804 | 556,565 | 311,785 | 304,688 | 387,792 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 897,841 | 162,934 | 28,486 | 10,000 | 377,175 |
|
| 123A |
| Inspectors - Salaries & Wages | 567,833 | 572,960 | 558,513 | 448,292 | 421,587 | 456,572 |
| 123B |
| Inspectors - Other Direct | 81,672 | 137,300 | 237,566 | 207,724 | 142,560 | 146,491 |
| 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 | 51,298 | 50,385 | 50,823 | 49,187 | 45,925 | 44,593 |
| 125B |
| Animal Control - Other Direct | 5,292 | 27,391 | 27,801 | 44,545 | 27,272 | 27,826 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages | 1,438,807 | 1,291,550 | 1,086,867 | 1,050,468 | 1,008,382 | 990,257 |
| 126B |
| Pub. Safety All Other - Other Direct | 215,956 | 189,344 | 185,344 | 192,961 | 211,180 | 174,266 |
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E | 327,887 | 33,346 |
|
| 8,800 | 79,516 |
| 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 | 1,613,618 | 1,639,048 | 1,652,137 | 1,657,840 | 1,476,121 | 1,318,116 |
| 128B |
| Streets and Highways - Other Direct | 666,941 | 457,835 | -120,614 | 453,646 | 221,196 |
|
| 128C |
| Streets and Highways - Construction | 354,372 |
|
|
|
| 966,167 |
| 128D |
| Streets and Highways - Purchase of P,P&E | 55,010 | 400,367 |
|
| 11,062 | 41,959 |
| 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 | 919,030 | 920,626 | 1,132,166 | 1,291,881 | 1,179,047 | 1,197,376 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E | 92,422 |
|
|
|
|
|
| 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 |
|
|
|
|
| 337,353 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
| 107,735 |
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 2,044,417 | 1,999,185 | 2,000,562 | 1,871,703 | 1,750,804 | 1,685,768 |
| 136B | MENTAL | Solid Waste - Other Direct | 950,378 | 838,119 | 846,664 | 756,919 | 739,881 | 696,124 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 201,554 | 102,160 | 178,948 | 107,074 | 165,826 | 149,882 |
| 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 | 212,030 | 213,592 | 250,351 | 227,224 | 220,549 | 221,889 |
| 138B |
| Cemeteries - Other Direct | 36,868 | 40,621 | 39,715 | 46,246 | 50,425 | 54,377 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
| 32,485 |
|
|
|
|
| 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 |
| 725,087 | 718,994 | 725,295 | 647,028 | 616,586 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
| 767,515 | 984,128 | 584,740 | 368,156 | 373,144 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
| 29,528 |
| 193,875 | 184,042 |
| 141A |
| Economic Development - Salaries & Wages | 732,171 |
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 443,893 | 1,255,487 | 1,218,427 | 2,086,612 | 2,038,897 |
|
| 141C |
| Economic Development - Construction | 1,305,735 |
|
| 3,427,208 | 974,861 | 2,591,535 |
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages | 388,052 | 379,200 | 359,478 | 340,158 | 285,194 | 256,377 |
| 142B |
| Community Development - Other Direct | 932,113 | 244,946 | 209,022 | 110,911 | 981,192 | 1,464,690 |
| 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 |
| 302,085 |
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct | 451,922 | 15,000 | 60,000 |
|
| 70,020 |
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E | 25,000 | 50,000 |
|
|
|
|
| 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 | 1,744,527 | 1,852,429 | 1,892,564 | 1,791,129 | 1,641,545 | 1,603,115 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 609,715 | 689,831 | 864,900 | 688,903 | 859,769 | 828,758 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 29,074 | 68,544 | 279,159 | 17,901 | 600,795 | 90,686 |
| 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 | 12,000 |
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
| 174,015 | 174,015 | 174,015 | 174,014 | 192,814 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
| 71,714 |
| 157B |
| Cult. & Recr. All Other - Other Direct |
| 15,000 | 15,000 | 263,250 | 11,528 | 52,222 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
| 4,500,000 |
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 3,141,584 | 3,069,978 | 3,013,059 | 2,805,600 | 2,485,639 | 2,513,620 |
| 158B |
| Water & Sewer - Other Direct | 5,361,698 | 5,433,598 | 6,269,834 | 5,986,393 | 4,378,733 | 4,284,103 |
| 158C |
| Water & Sewer - Construction | 4,073,663 | 3,144,666 | 61,725 | 468,288 | 3,732,369 | 1,368,272 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 5,997,582 | 3,600,907 | 814,049 | 795,247 | 449,151 | 232,207 |
| 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 | 1,323,413 | 1,091,059 | 1,278,105 | 1,309,858 | 1,384,650 | 1,650,966 |
| 161D | SERVICE | Water & Sewer - Principal | 3,524,916 | 8,217,651 | 4,106,995 | 4,152,140 | 4,109,015 | 4,035,962 |
| 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 | 690,706 | 724,351 | 338,011 | 483,920 | 307,088 | 337,845 |
| 166D |
| All Other - Principal | 1,688,055 | 1,619,070 | 1,383,425 | 1,330,752 | 1,075,199 | 1,068,508 |
| 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 | 230,422 | 226,992 | 214,977 | 203,349 | 201,359 | 201,294 |
| 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 | 12,296,598. | 12,727,220.00 | 11,729,651.00 | 11,373,184.00 | 11,017,957.00 | 10,663,639.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,239,836. | 1,318,353.00 | 1,415,448.00 | 1,498,207.00 | 1,411,811.00 | 1,337,464.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 345,625. | 361,509.00 | 326,624.00 | 262,605.00 | 233,358.00 | 257,856.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 309,271 | 293,361 | 316,190 | 340,116 | 377,360 | 338,223 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.16 | 95.34 | 95.11 | 95.32 | 95.09 | 95.03 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 97.19 | 97.16 | 97.22 | 97.69 | 97.88 | 97.58 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 75.06 | 77.75 | 77.66 | 77.30 | 73.27 | 74.71 |
| 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 | 29,838,127 | 38,375,459 | 24,872,138 | 29,310,310 | 29,995,366 | 26,064,674 |
| 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 | 45,943,868 | 52,473,248 | 49,102,222 | 47,783,541 | 52,408,356 | 42,949,618 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
| 4,600,000 |
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 77,202 | 421,559 |
|
| 60,000 |
| 194D |
| Amount - Net Revenues | 45,943,868 | 47,796,046 | 48,680,663 | 47,783,541 | 52,408,356 | 42,889,618 |
|
| Calculated amount | 45,943,868 | 47,796,046 | 48,680,663 | 47,783,541 | 52,408,356 | 42,889,618 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 58,883,093 | 62,642,106 | 52,575,991 | 49,700,530 | 47,848,255 | 46,381,799 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
| 4,500,000 |
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 77,202 | 421,559 |
|
| 60,000 |
| 195D |
| Amount - Net Expenditures | 58,883,093 | 58,064,904 | 52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 |
|
| Calculated amount | 58,883,093 | 58,064,904 | 52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 |
|
| 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 | 1,273 |
| 1,911 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 1,587 |
| 2,131 |
|
|
|
| 403A |
| Total amount billed in units - Water | 1,273 | 1,114,151 | 1,321 | 13,052 |
|
|
| 403B |
| Total amount billed in units - Sewer | 1,587 | 1,538,341 | 1,543 | 16,936 |
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 609 | 582,929 | 590 | 5,431 |
|
|
| 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 | 6,077,177 | 4,843,587 | 3,967,218 | 3,661,697 |
|
|
| 408A |
| Dollars related to 403A above | 7,730,333 | 8,005,523 | 8,494,639 | 6,881,475 |
|
|
| 408B |
| Dollars related to 403B above | 3,374,598 | 2,198,328 | 1,895,302 | 1,681,311 |
|
|
| 409A |
| Dollars related to 404A above | 3,357,047 | 2,959,821 | 2,909,999 | 2,703,204 |
|
|
| 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 | 11,735 | 11,729 | 11,551 | 11,679 |
|
|
| 421A |
| Number of residential accounts billed - Water | 10,230 | 10,217 | 10,077 | 10,150 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 1,862 | 1,860 | 1,837 | 1,854 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 1,540 | 1,535 | 1,520 | 1,537 |
|
|
| 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 | Kaye A Scott |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 12/14/2011 | 12/16/2010 | 12/01/2009 | 12/05/2008 | 12/10/2007 | 11/17/2006 |
| 953.0 |
| Contact | Kaye A Scott |
|
|
| 954.0 |
| Title | Finance Officer |
|
|
| 955.0 |
| Phone | 919-5804354 |
|
|
|
|
|
| 956.0 |
| Fax | 919-580-4290 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|