Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $30,748,647 | 30,580,836 | 29,715,154 | 26,295,736 | 23,896,190 | 22,564,688 |
|
| Utility | 272,315,289 | 261,591,132 | 260,615,558 | 238,981,223 | 228,602,527 | 216,115,405 |
|
| Sales Tax | 13,393,038 | 12,983,002 | 13,552,576 | 14,321,873 | 13,559,138 | 12,693,295 |
|
| Sales & Services | 11,456,685 | 12,120,028 | 11,389,764 | 11,330,553 | 10,237,456 | 8,712,758 |
|
| Intergovernmental | 18,702,917 | 13,348,275 | 17,762,324 | 12,966,881 | 11,750,535 | 20,417,893 |
|
| Debt Proceeds | 9,473,981 | 460,287 | 3,078,610 | 4,154,200 | 12,767,639 | - |
|
| Other Miscellaneous | 10,793,039 | 10,454,206 | 10,500,923 | 11,160,993 | 13,797,858 | 14,596,831 |
|
| Total | $366,883,596 | 341,537,766 | 346,614,909 | 319,211,459 | 314,611,343 | 295,100,870 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $259,435,693 | 239,234,342 | 260,327,234 | 239,461,486 | 225,947,654 | 212,528,610 |
|
| Debt Service | 19,763,420 | 18,416,142 | 12,607,858 | 6,421,301 | 5,913,899 | 5,872,573 |
|
| Transportation | 9,335,655 | 8,796,784 | 7,936,038 | 9,132,507 | 5,890,189 | 8,874,876 |
|
| General Government | 14,200,462 | 13,697,429 | 16,552,196 | 14,359,820 | 14,898,379 | 15,518,577 |
|
| Public Safety | 37,503,527 | 37,658,069 | 39,818,071 | 31,167,399 | 28,499,890 | 29,314,320 |
|
| Other | 22,933,786 | 21,268,545 | 20,829,339 | 19,788,911 | 21,152,002 | 17,035,395 |
|
| Total | $363,172,543 | 339,071,311 | 358,070,736 | 320,331,424 | 302,302,013 | 289,144,351 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $74,848,598 | 73,825,483 | 63,211,838 | 44,540,188 | 61,154,553 | 57,826,298 |
|
| Capital Outlay | 27,873,917 | 18,794,501 | 13,391,685 | 11,383,266 | 23,157,919 | 26,555,693 |
|
| Other Operating + Debt Service | 260,450,028 | 246,451,327 | 281,467,213 | 264,407,970 | 217,989,541 | 204,762,360 |
|
| Total | $363,172,543 | 339,071,311 | 358,070,736 | 320,331,424 | 302,302,013 | 289,144,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $361 | 370 | 366 | 342 | 331 | 327 |
|
| Utility | 3,198 | 3,168 | 3,214 | 3,106 | 3,165 | 3,133 |
|
| Sales Tax | 157 | 156 | 168 | 186 | 187 | 184 |
|
| Sales & Services | 135 | 147 | 140 | 147 | 142 | 126 |
|
| Intergovernmental | 220 | 162 | 219 | 169 | 163 | 296 |
|
| Debt Proceeds | 111 | 6 | 38 | 54 | 177 | - |
|
| Other Miscellaneous | 127 | 127 | 129 | 145 | 191 | 212 |
|
| Total | $4,309 | 4,136 | 4,274 | 4,149 | 4,356 | 4,278 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $3,047 | 2,897 | 3,210 | 3,113 | 3,128 | 3,081 |
|
| Debt Service | 232 | 223 | 155 | 83 | 82 | 85 |
|
| Transportation | 110 | 107 | 98 | 119 | 82 | 129 |
|
| General Government | 167 | 166 | 205 | 187 | 205 | 225 |
|
| Public Safety | 440 | 456 | 491 | 405 | 395 | 425 |
|
| Other | 269 | 258 | 257 | 257 | 293 | 247 |
|
| Total | $4,265 | 4,107 | 4,416 | 4,164 | 4,185 | 4,192 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $879 | 894 | 780 | 579 | 847 | 838 |
|
| Capital Outlay | 327 | 228 | 165 | 148 | 321 | 385 |
|
| Other Operating | 3,059 | 2,985 | 3,471 | 3,437 | 3,017 | 2,969 |
|
| Total | $4,265 | 4,107 | 4,416 | 4,164 | 4,185 | 4,192 |
|
|
|
|
|
|
|
|
|
| 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 Greenville Population | 85,152 | 82,569 | 81,092 | 76,932 | 72,233 | 68,977 |
| 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 | $64,436,734 | 62,918,553 | 63,085,627 | 64,688,300 | 60,881,666 | 56,770,907 |
| General Fund expenditures | 62,748,163 | 63,504,089 | 60,424,276 | 61,055,090 | 55,853,668 | 53,355,743 |
| Operating transfers in | 6,419,013 | 6,588,626 | 7,340,303 | 6,104,217 | 5,352,600 | 6,403,286 |
| Operating transfers out | 6,560,717 | 6,463,202 | 15,997,090 | 10,224,151 | 11,600,296 | 9,328,889 |
| Capital leases and installment purchase proceeds | - | - | - | - | - | 1,667,048 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 1,546,867 | (460,112) | (5,995,436) | (486,724) | (1,219,698) | 2,156,609 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 19,868,084 | 20,448,873 | 18,546,749 | 19,155,025 | 19,522,483 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 28.40 | 26.76 | 26.02 | 28.40 | 31.99 |
|
| 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 |
|
|
|
|
|
|
| Electric, Water/Sewer, Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $56,065,803 | 68,445,300 | 60,738,676 | 89,148,318 | 56,419,042 | 49,099,039 |
|
| Quick ratio | 2.60 | 2.65 | 2.29 | 3.34 | 2.68 | 2.44 |
|
| Net income | 6,982,270 | 10,859,368 | 4,822,225 | 12,006,111 | 20,020,616 | 13,602,625 |
|
| Cashflow from operations | 27,949,353 | 22,197,928 | 23,845,853 | 25,987,777 | 19,927,573 | 22,272,750 |
|
| Depreciation & Amortization Expense | 15,120,271 | 14,192,387 | 13,933,696 | 13,427,929 | 13,188,311 | 13,228,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 85,152 | 82,569 | 81,092 | 76,932 | 72,233 | 68,977 |
|
| 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 | $77,723,438 | $128,786,229 | $135,388,159 | $127,390,390 | $106,173,368 | $94,665,706 |
|
| Investment Earnings | 1,548,250 | 2,298,435 | 3,511,213 | 4,779,642 | 5,596,457 | 4,505,121 |
|
| Tax Rate Equivalent | 0.0265 | 0.0396 | 0.0629 | 0.1049 | 0.1307 | 0.1124 |
|
| 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 | 2008 | 2008 | 2008 | 2004 | 2004 | 2004 |
|
| January 1, Prior Year Assessed Valuation | $5,839,353,645 | 5,804,247,374 | 5,580,818,072 | 4,555,993,136 | 4,282,242,128 | 4,006,377,013 |
|
| Tax Rate | 0.5200 | 0.5200 | 0.5600 | 0.5600 | 0.5600 | 0.5600 |
|
| 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 | 99.29 | 98.67 | 99.44 | 88.06 | 92.60 | 96.75 |
|
| 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 | $5,881,109,523 | 5,882,484,417 | 5,612,246,653 | 5,173,737,379 | 4,624,451,542 | 4,140,958,153 |
|
| EffectiveTax Rate | 0.5163 | 0.5131 | 0.5569 | 0.4931 | 0.5186 | 0.5418 |
|
| 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 | 96.6700 | 97.3000 | 97.0800 | 97.0600 | 96.5100 | 96.6200 |
|
| 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 | 97.73 | 98.75 | 98.67 | 99.03 | 98.61 | 98.91 |
|
| 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 | 81.90 | 83.76 | 83.76 | 83.29 | 81.27 | 80.35 |
|
| 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 | 2,719,192 | 3,346,233 | 3,566,858 | 3,564,982 | 3,366,181 | 3,023,405 |
|
| Tax Rate Equivalent | 0.0466 | 0.0577 | 0.0639 | 0.0782 | 0.0786 | 0.0755 |
|
| Dominant County: Pitt |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
| Moody's |
| Aa2 | Aa3 | Aa3 | Aa3 | Aa3 |
|
| S & P |
| AA | AA | AA | AA | AA |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 6,483,737 | 7,711,983 | 8,960,619 | 10,229,647 | 6,338,818 |
|
| General Government GO Debt | 0 | 10,111,263 | 10,878,017 | 11,649,381 | 12,425,353 | 5,456,183 |
|
| Total General Obligation Debt | 0 | 16,595,000 | 18,590,000 | 20,610,000 | 22,655,000 | 11,795,000 |
|
| Per Capita | $0 | 201 | 229 | 268 | 314 | 171 |
|
| 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% | 0.2821% | 0.3312% | 0.3984% | 0.4899% | 0.2848% |
|
| 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 | 8,085,000 | 8,085,000 | 8,085,000 | 8,085,000 | 20,800,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 0 | 22,821,406 | 24,784,938 | 21,435,527 | 23,044,632 | 24,648,738 |
|
| Total* | $0 | 22,821,406 | 24,784,938 | 21,435,527 | 23,044,632 | 24,648,738 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 104,054,156 | 111,380,676 | 117,841,298 | 93,626,630 | 89,238,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 85,152 | 82,569 | 81,092 | 76,932 | 72,233 | 68,977 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 225,164,087 | 208,717,882 | 199,131,101 | 186,571,753 | 184,844,668 | 173,395,561 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 57,827,916 | 55,778,504 | 54,065,891 | 51,620,617 | 51,429,901 | 47,987,570 |
| 3.5A |
| Business Type Activities Assets | 476,155,370 | 471,550,488 | 455,731,216 | 450,481,034 | 410,087,774 | 380,314,619 |
| 3.5B |
| Business Type Activities Liabilties | 157,312,049 | 162,045,000 | 157,085,096 | 156,657,139 | 128,269,990 | 118,517,451 |
| 6.5A |
| Fiduciary Funds Assets | 1,124,201 |
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 30,071,856 | 29,876,999 | 29,050,234 | 25,599,616 | 23,592,768 | 22,018,596 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 492,978 | 528,477 | 484,880 | 525,670 | 97,044 | 343,530 |
| 13.0 |
| Penalties and Interest | 183,813 | 175,360 | 180,040 | 170,450 | 206,378 | 202,562 |
| 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 | 5,288,127 | 5,170,981 | 5,585,188 | 5,818,532 | 5,503,515 | 5,387,657 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 2,684,598 | 2,738,657 | 2,812,428 | 2,961,941 | 2,816,298 | 2,490,465 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 2,751,549 | 2,715,395 | 2,779,998 | 2,932,904 | 2,789,526 | 2,467,280 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 2,668,764 | 2,357,969 | 2,374,962 | 2,608,496 | 2,449,799 | 2,347,893 |
| 19.0 |
| Privilege Licenses | 615,943 | 564,347 | 582,672 | 556,782 | 545,657 | 563,689 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
| 95,161 |
|
| 807,764 | 787,497 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 912,877 | 936,147 | 897,878 | 611,234 | 679,553 | 794,691 |
| 23.0 |
| Local Occupancy Tax | 716,225 | 1,191,703 | 533,571 | 283,102 | 661,433 | 647,997 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 108,065 |
| 97,136 | 103,268 | 101,441 | 90,831 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 67,450 |
| 168,054 | 107,690 | 61,672 |
|
| 29.0 | REVENUES | General Government |
|
|
|
|
| 39,055 |
| 30.0 |
| Public Safety | 443,655 | 490,323 | 2,888,716 | 60 |
|
|
| 31.0 |
| Transportation - Streets | 22,858 | 182,310 |
|
|
| 1,080,611 |
| 32.0 |
| Transportation - All Other | 2,203,429 | 840,910 | 1,499,320 | 698,747 | 929,701 |
|
| 33.0 |
| Environmental Protection | 329,693 | 29,000 |
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 2,658,519 | 1,909,181 | 1,723,121 | 990,396 | 1,307,176 | 1,604,670 |
| 35.0 |
| Econ. & Phys. Dev. - All Other | 81,316 |
|
|
|
|
|
| 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 |
| 138,374 |
|
|
| 52,113 |
| 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 | 5,575,851 | 5,449,403 | 5,206,917 | 4,579,617 | 4,389,335 | 3,935,007 |
| 45.0 |
| Beer and Wine Tax | 363,923 | 115,658 | 345,500 | 332,734 | 311,689 | 298,254 |
| 46.0 |
| Powell Bill | 2,022,578 | 1,975,384 | 2,136,846 | 2,256,409 | 1,948,928 | 1,943,229 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 38,930 |
|
|
| 52,047 |
| 51.0 |
| General Government |
|
| 38,341 |
|
|
|
| 52.0 |
| Public Safety | 1,442,054 | 1,295,720 | 366,706 | 366,706 | 328,995 | 715,828 |
| 53.0 |
| Transportation - Streets |
| 201,086 |
| 1,007,656 | 603,864 | 1,019,010 |
| 54.0 |
| Transportation - All Other | 128,896 | 29,558 | 180,222 | 210,157 | 271,045 |
|
| 55.0 |
| Environmental Protection | 209,366 |
| 25,035 | 19,497 | 20,960 | 14,986 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
| 52,832 | 28,901 | 182,005 |
| 57.0 |
| Econ. & Phys. Dev. - All Other | 173,930 | 183,819 | 97,177 | 526,995 | 589,415 |
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
| 205,712 |
| 60.0 |
| Culture and Recreation |
| 132,476 | 499,999 |
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 24,673 | 8,284 | 7,814 | 5,584 | 5,597 | 6,386 |
| 62.0 | INTERGOV | General Government | 862,688 | 10,300 | 474,624 | 49,914 | 5,320 | 6,739 |
| 63.0 | REVENUES | Public Safety | 290,588 | 147,536 | 255,950 | 388,252 | 185,968 | 393,252 |
| 64.0 |
| Transportation - Streets | 127,997 | -131,925 | 1,178,619 | 102,567 | 3,724 | 350,000 |
| 65.0 |
| Transportation - All Other | 274,395 | 234,735 | 218,417 | 72,268 |
|
|
| 66.0 |
| Environmental Protection | 331,448 | 19,733 | 29,012 |
|
| 7,473,049 |
| 67.0 |
| Economic and Physical Development | 959,545 | 47,480 | 324,798 | 1,095,532 | 656,804 | 955,109 |
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation | 823,847 | 1,340,797 | 842,258 | 120,806 | 192,189 | 849,216 |
| 71.0 | PERMITS | Building Permits | 294,196 | 322,098 | 248,547 | 661,159 | 667,207 | 684,565 |
| 72.0 | & FEES | Inspection Fees | 416,027 | 185,477 | 424,172 | 735,936 | 820,881 | 818,876 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 210,124 | 799,043 | 171,581 | 198,960 | 252,353 | 579,941 |
| 74.0 | SALES & | Parking Revenues | 199,379 | 279,416 | 244,810 | 236,338 | 262,859 | 119,194 |
| 75.0 | SERVICES | Rents and Royalties | 184,241 | 156,596 | 177,248 | 166,050 | 164,154 | 150,074 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 4,618 |
| 6,963 | 7,948 | 7,253 | 9,751 |
| 78.0 |
| Solid Waste | 5,372,101 | 5,530,145 | 5,477,457 | 4,633,961 | 4,003,982 | 3,881,596 |
| 79.0 |
| Ambulance and Rescue Squad Charges | 3,069,058 | 2,849,763 | 2,877,205 | 2,529,460 | 2,207,750 | 1,708,787 |
| 80.0 |
| Cemeteries | 177,175 | 157,025 | 235,014 | 179,887 | 174,700 | 164,348 |
| 81.0 |
| Recreation Service Revenues | 1,090,854 | 1,164,793 | 1,142,029 | 2,114,225 | 1,945,296 | 401,456 |
| 82.0 |
| Library Service Revenues | 1,141,135 | 1,177,664 | 1,052,182 | 1,067,876 | 1,042,478 | 158,167 |
| 83.0 |
| Other Cultural and Rec Service Revenues | 5,000 |
|
|
|
| 1,408,816 |
| 84.0 |
| Mass Transit - City Operated | 3,000 | 5,583 | 5,275 | 195,848 | 176,631 | 130,628 |
| 85.0 |
| Other Sales and Services | 942,250 | 776,534 | 1,086,266 | 1,473,764 | 1,838,018 | 1,398,179 |
| 86.0 | UTILITY | Water and Sewer Charges | 31,631,545 | 28,321,766 | 27,849,230 | 27,404,634 | 25,594,960 | 23,676,750 |
| 87.0 | REVENUES | Electric Charges | 202,059,374 | 194,530,630 | 187,203,889 | 168,993,316 | 162,948,411 | 153,882,256 |
| 88.0 |
| Gas Charges | 37,682,120 | 37,962,202 | 44,476,173 | 41,109,509 | 38,221,138 | 37,158,220 |
| 88.1 |
| Storm Water Fees | 3,058,151 | 3,004,142 | 2,958,256 | 2,932,715 | 2,822,656 | 2,944,408 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 11,378 |
|
|
|
| 61,230 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 1,548,250 | 2,298,435 | 3,511,213 | 4,779,642 | 5,596,457 | 4,505,121 |
| 91.0 |
| Special Assessments | 446,371 |
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations | 589,592 |
|
|
|
| 12,946 |
| 93.0 |
| Sales of Materials and Fixed Assets | 52,802 | 1,439 | 6,856 | 479,617 | 82,226 | 106,970 |
| 94.0 |
| Sale of Real Property |
|
| 175,500 |
| 921,835 | 122,577 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 1,893,346 |
| 27,183 |
|
|
|
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 7,580,635 | 460,287 | 3,051,427 | 4,154,200 | 12,767,639 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 1,307,380 | 514,460 | 320,000 |
|
| 1,697,048 |
| 101.0 |
| Other | 432,932 | 1,326,841 | 8,799,255 | 4,738,211 | 4,447,626 |
|
| 102.0 | NON-REV | School - Current Levy Collections | 29,811,534 | 30,202,323 |
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits | 75,260,521 | 62,635,451 | 56,877,312 | 52,829 | 18,249,759 | 85,499 |
| 106.0 |
| Deposits Other than Utility | 17,391,878 | 14,708,806 | 11,387,567 | 11,147,612 | 1,321,608 | -833,699 |
| 107.0 |
| Prepaid Taxes | 9,955 | 53,566 | 105,410 | 78,074 | -599,471 | 192,809 |
| 108.0 |
| Prepaid Privilege Licenses |
| 291,986 | 434,044 | 407,963 | -102 | 59,183 |
| 109A | PART 4 | Governing Body - Salaries & Wages | 117,952 | 121,811 | 114,335 | 110,247 | 106,817 | 96,783 |
| 109B | GENERAL | Governing Body - Other Direct | 237,152 | 222,814 | 273,130 | 228,905 | 206,484 | 246,098 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 939,319 | 973,470 | 954,488 | 3,614,965 | 3,555,252 | 2,645,076 |
| 110B |
| Administration - Other Direct | 268,989 | 276,502 | 305,661 | 2,650,732 | 2,085,894 | 1,746,123 |
| 110C |
| Administration - Construction |
|
| 45,561 | 528,670 | 2,566,649 | 4,126,719 |
| 110D |
| Administration - Purchase of P,P&E |
|
|
| 537,280 | 493,758 | 1,618,400 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
| 55,982 |
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 1,369,025 | 1,365,330 | 1,366,861 | 1,225,172 | 1,058,842 | 976,353 |
| 112B |
| Finance - Other Direct | 820,004 | 758,829 | 764,331 | 625,276 | 690,432 | 712,760 |
| 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 | 382,077 | 377,180 | 373,681 | 354,971 | 332,505 | 305,530 |
| 114B |
| Legal - Other Direct | 36,152 | 43,321 | 45,936 | 37,338 | 35,182 | 29,302 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 1,297,880 | 1,166,910 | 1,272,201 | 2,719,472 | 2,602,956 | 123,849 |
| 115B |
| Public Buildings - Other Direct | 1,020,825 | 915,633 | 897,023 | 1,254,321 | 1,126,121 | 645,440 |
| 115C |
| Public Buildings - Construction | 1,729,969 | 535,798 | 68,907 | 118,742 |
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
| 353,729 | 37,487 | 5,380 |
| 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 |
| 1,023,181 | 1,049,734 |
|
| 972,308 |
| 117B |
| Central Services - Other Direct |
| 189,237 | 2,241,500 |
|
| 183,566 |
| 117C |
| Central Services - Construction |
| 990,679 |
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
| 51,517 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 3,684,615 | 2,937,336 | 3,647,911 |
|
| 927,650 |
| 118B |
| Gen. Govt. All Other - Other Direct | 1,671,604 | 1,278,711 | 2,511,352 |
|
| 95,583 |
| 118C |
| Gen. Govt. All Other - Construction | 624,899 |
| 619,584 |
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
| 464,705 |
|
|
| 10,140 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 17,679,638 | 17,474,345 | 16,832,522 | 14,283,094 | 14,181,302 | 13,184,169 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 4,706,954 | 4,048,166 | 3,657,261 | 3,180,439 | 2,330,282 | 1,880,417 |
| 119C |
| Police & Comm - Traffic Control - Construction | 604,410 |
| 4,873,329 | 400,347 |
| 10,760 |
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 838,954 |
| 200,000 |
| 1,141,606 |
| 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 |
|
|
|
| 23,140 |
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 11,165,655 | 10,863,542 | 10,463,372 | 9,541,568 | 9,150,039 | 4,212,396 |
| 122B |
| Fire - Other Direct | 1,352,354 | 1,874,061 | 1,793,581 | 1,435,065 | 1,245,750 | 309,749 |
| 122C |
| Fire - Construction | 390,230 | 504,648 | 1,911 | 2,395 |
| 1,727,501 |
| 122D |
| Fire - Purchase of P,P&E |
| 103,213 |
| 46,821 | 163,685 | 667,631 |
| 123A |
| Inspectors - Salaries & Wages | 702,346 | 770,822 | 751,718 | 699,101 | 644,966 | 590,943 |
| 123B |
| Inspectors - Other Direct | 71,965 | 70,073 | 79,232 | 266,086 | 55,395 | 30,583 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
| 13,032 |
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
| 4,212,396 |
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
| 309,749 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
| 6,563 |
|
| 8,606 | 389,422 |
| 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 |
| 280,356 |
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages | 1,248,178 | 702,408 | 1,093,969 | 797,195 | 721,398 | 1,182,793 |
| 127B | TATION | Traffic Engineering - Other Direct | 1,804,006 | 1,437,030 | 1,521,845 | 1,316,882 | 1,203,783 | 1,422,099 |
| 127C |
| Traffic Engineering - Construction | 37,099 | 32,750 | 64,365 |
|
| 434,154 |
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
| 107,891 |
| 128A |
| Streets and Highways - Salaries & Wages | 534,576 | 1,263,021 | 1,234,365 |
|
| 653,844 |
| 128B |
| Streets and Highways - Other Direct | 447,264 | 673,757 | 596,974 |
| 125,313 | 223,773 |
| 128C |
| Streets and Highways - Construction | 2,363,418 | 2,443,878 | 1,381,213 | 2,589,182 | 399,078 | 2,457,005 |
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
| 434,242 | 173,878 |
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
| 455,767 | 490,277 |
|
| 129B |
| Street Cleaning - Other Direct |
| 249 |
| 213,360 | 235,857 |
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
| 738,638 | 641,090 |
|
| 130B |
| Powell Bill - Other Direct |
|
|
| 431,997 | 293,810 |
|
| 130C |
| Powell Bill - Construction |
|
|
|
| 236,739 |
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
| 1,319,734 |
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction | 338 |
|
|
| 15,416 |
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages | 766,800 | 767,904 | 747,001 | 692,159 | 604,876 | 581,184 |
| 132B |
| Mass Transit - City - Other Direct | 1,779,439 | 197,252 | 219,375 | 372,668 | 403,891 | 150,147 |
| 132C |
| Mass Transit - City - Construction | 318,451 | 298,443 | 1,044,384 | 80,298 |
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
| -7,650 | 139,431 | 849,716 |
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
| 24,649 | -3,034 | -21,882 | 35,804 |
| 134B |
| Airport - Other Direct | 6,267 |
| 7,707 | -1,375 | -33,130 |
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
| 529,749 |
|
|
| 401,140 |
| 135B |
| Transpor. All Other - Other Direct |
| 331,210 |
|
|
| 182,198 |
| 135C |
| Transpor. All Other - Construction | 29,819 | 119,133 | 191 | 136,686 |
| 19,250 |
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 3,575,542 | 3,402,385 | 3,723,613 | 3,218,161 | 3,081,842 | 3,001,664 |
| 136B | MENTAL | Solid Waste - Other Direct | 1,940,256 | 1,647,002 | 1,436,016 | 943,475 | 867,817 | 523,383 |
| 136C | PROTECTION | Solid Waste - Construction | 64,751 |
| 126,294 |
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
| 328,774 | 215,302 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
| 184,666 |
| 137C |
| Drainage & Watershed - Construction | 30,654 |
| 181,200 | 1,116,834 | 1,912,686 | 36,110 |
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
| 8,030 |
|
| 138C |
| Cemeteries - Construction | 1,319 |
|
|
|
| 4,530 |
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
| 6,758 | 31,625 |
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
| 29,062 |
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 733,424 | 768,470 | 753,741 | 701,891 | 728,695 | 603,188 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 27,178 | 25,157 | 18,508 | 21,959 | 25,400 | 24,739 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
| 18,298 |
|
| 141A |
| Economic Development - Salaries & Wages |
|
| 18,872 | 276,786 | 189,960 |
|
| 141B |
| Economic Development - Other Direct | 71,065 |
|
| 103,713 | 1,566,120 | 4,155 |
| 141C |
| Economic Development - Construction | 1,713,217 | 1,126,214 | 303,207 | 94,697 | 49,732 | 49,351 |
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
| 4,365 | 35,342 | 478,182 |
| 142A |
| Community Development - Salaries & Wages | 323,503 | 355,940 | 351,864 | 462,714 | 353,247 | 451,136 |
| 142B |
| Community Development - Other Direct | 88,182 | 333,349 | 68,804 | 32,854 | 21,285 | 2,389,085 |
| 142C |
| Community Development - Construction | 4,153,203 | 1,764,426 | 2,096,009 | 2,958,623 | 2,364,384 | 91,051 |
| 142D |
| Community Development - Purchase of P,P&E |
|
|
| 255,437 |
| 11,513 |
| 143A |
| Housing & Urban Renewal - Salaries & Wages | 227,082 | 267,789 | 213,213 | 227,609 | 192,805 |
|
| 143B |
| Housing & Urban Renewal - Other Direct | 174,340 | 1,562,402 | 118,226 | 75,340 | 62,890 | 7,850 |
| 143C |
| Housing & Urban Renewal - Construction | 58,486 |
| 192,043 |
|
| 4,986 |
| 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 |
|
| 208,173 |
|
| 175,295 |
| 145B |
| Econ. Dev. All Other - Other Direct |
|
| 15,230 |
|
| 56,823 |
| 145C |
| Econ. Dev. All Other - Construction | 113,262 |
| 1,688,733 |
|
| 28,768 |
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
| 75 |
|
|
|
|
| 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 |
|
|
|
| 312,480 |
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 4,695,490 | 4,613,837 | 4,481,360 | 4,350,123 | 3,821,874 | 3,540,809 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 2,288,251 | 2,190,025 | 2,230,955 | 2,152,846 | 2,303,454 | 1,858,782 |
| 153C |
| Recreation & Parks - Construction | 365,416 | 930,380 | 473,865 | 143,235 | 683,556 | 501,985 |
| 153D |
| Recreation & Parks - Purchase of P,P&E |
| 17,265 |
| 194,252 | 137,756 | 375,495 |
| 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 | 2,286,480 | 1,420,874 | 5,161 | 17,587 | -43,438 | 1,192,793 |
| 156B |
| Libraries - Other Direct |
| 585,582 | 2,124,252 | 1,841,221 | 2,065,945 | 486,874 |
| 156C |
| Libraries - Construction |
|
|
| 242,787 |
| 482,577 |
| 156D |
| Libraries - Purchase of P,P&E |
| 228,311 |
| 60,044 |
| 254,303 |
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
| 285,600 |
|
|
| 157C |
| Cult. & Recr. All Other - Construction | 2,685 |
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
| 31,443 |
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 8,674,582 | 8,704,019 | 4,239,322 |
| 7,372,103 | 7,120,543 |
| 158B |
| Water & Sewer - Other Direct | 11,042,925 | 10,415,627 | 24,947,688 | 26,128,104 | 15,837,526 | 14,974,633 |
| 158C |
| Water & Sewer - Construction | 6,138,734 | 1,364,351 |
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 512,789 | 542,651 |
|
| 2,583,772 | 2,433,214 |
| 159A |
| Electric Power - Salaries & Wages | 9,199,990 | 8,982,464 | 6,960,018 |
| 8,505,015 | 7,812,065 |
| 159B |
| Electric Power - Other Direct | 181,811,398 | 170,906,944 | 182,347,495 | 171,880,681 | 143,151,493 | 134,715,366 |
| 159C |
| Electric Power - Construction | 5,636,847 | 4,211,298 |
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 1,469,352 | 362,113 |
|
| 9,106,755 | 6,583,979 |
| 160A |
| Natural Gas - Salaries & Wages | 3,572,535 | 3,377,513 | 2,267,056 |
| 2,828,576 | 2,753,630 |
| 160B |
| Natural Gas - Other Direct | 27,243,219 | 26,151,010 | 37,061,421 | 39,504,449 | 33,504,475 | 33,335,687 |
| 160C |
| Natural Gas - Construction | 965,602 | 793,817 |
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E | 141,720 | 431,584 |
|
| 1,378,705 | 1,139,618 |
| 161.1A |
| Storm Water - Salaries & Wages | 1,671,909 | 1,595,183 | 62,638 | 56,002 | 55,436 | 72,957 |
| 161.1B |
| Storm Water - Other Direct | 946,844 | 712,516 | 2,210,707 | 1,892,250 | 1,623,798 | 1,526,191 |
| 161.1C |
| Storm Water - Construction | 407,247 | 683,252 | 230,889 |
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
| 60,727 |
| 161B | DEBT | Water & Sewer - Interest & Fees | 3,378,975 | 2,839,379 |
|
|
|
|
| 161D | SERVICE | Water & Sewer - Principal | 6,625,177 | 5,598,466 |
|
|
|
|
| 162B |
| Electric - Interest & Fees | 1,168,435 | 1,293,201 |
|
|
|
|
| 162D |
| Electric - Principal | 1,910,579 | 1,961,105 |
|
|
|
|
| 163B |
| Gas - Interest & Fees | 466,452 | 546,507 |
|
|
|
|
| 163D |
| Gas - Principal | 882,066 | 846,749 |
|
|
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 1,826,083 | 1,915,404 | 1,680,004 | 2,072,589 | 3,724,707 | 1,739,971 |
| 166D |
| All Other - Principal | 3,505,653 | 3,415,331 | 10,927,854 | 4,348,712 | 2,189,192 | 4,132,602 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 308,144 | 301,006 | 299,364 | 271,451 | 262,250 | 222,005 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 521,831 | 522,320 | 1,065,781 | 841,032 | 434,475 | 411,961 |
| 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 | 28,772,373. | 28,043,076.00 | 27,005,407.00 | 23,311,754.00 | 22,180,923.00 | 19,908,394.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 2,066,162. | 2,996,010.00 | 3,206,590.00 | 3,338,798.00 | 3,056,994.00 | 2,806,341.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 653,030. | 350,223.00 | 360,268.00 | 226,184.00 | 309,187.00 | 217,064.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 373,971 | 486,540 | 520,815 | 557,986 | 572,478 | 551,426 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 96.67 | 97.30 | 97.08 | 97.06 | 96.51 | 96.62 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 97.73 | 98.75 | 98.67 | 99.03 | 98.61 | 98.91 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 81.90 | 83.76 | 83.76 | 83.29 | 81.27 | 80.35 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction | 1,714,673 |
|
|
|
|
|
| 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 | 2,298,592 | 491,058 | 533,571 | 806,119 | 1,755,874 | 1,409,222 |
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond | 5,131,371 | 209,587 | 273,839 | 12,328,091 | 9,340,929 | 4,709,767 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 75,424,846 | 128,295,171 | 134,854,588 | 126,584,271 | 104,417,494 | 93,256,484 |
| 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 | 387,960,318 | 357,411,435 | 387,790,714 | 347,377,033 | 334,098,642 | 311,290,934 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds | 11,005,000 |
| 7,090,976 |
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 9,638,790 | 14,546,828 | 25,285,574 | 23,427,363 | 15,039,673 | 16,190,064 |
| 194D |
| Amount - Net Revenues | 367,316,528 | 342,864,607 | 355,414,164 | 323,949,670 | 319,058,969 | 295,100,870 |
|
| Calculated amount | 367,316,528 | 342,864,607 | 355,414,164 | 323,949,670 | 319,058,969 | 295,100,870 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 383,844,815 | 353,618,139 | 383,356,310 | 343,758,787 | 317,341,686 | 305,334,415 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent | 11,033,482 |
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 9,638,790 | 14,546,828 | 25,285,574 | 23,427,363 | 15,039,673 | 16,190,064 |
| 195D |
| Amount - Net Expenditures | 363,172,543 | 339,071,311 | 358,070,736 | 320,331,424 | 302,302,013 | 289,144,351 |
|
| Calculated amount | 363,172,543 | 339,071,311 | 358,070,736 | 320,331,424 | 302,302,013 | 289,144,351 |
|
| 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 | 4,325 | 40,070 | 3,936,609 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 3,502 | 3,694 | 3,241,000 |
|
|
|
| 403A |
| Total amount billed in units - Water | 3,706 | 3,445 | 3,544,633 |
|
|
|
| 403B |
| Total amount billed in units - Sewer | 2,798 | 2,659 | 2,693,674 |
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 2,189 | 2,101 | 2,133,699 |
|
|
|
| 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 | 14,416,762 | 12,843,010 | 13,031,687 |
|
|
|
| 408A |
| Dollars related to 403A above | 16,085,666 | 13,888,927 | 13,239,383 |
|
|
|
| 408B |
| Dollars related to 403B above | 10,044,778 | 9,118,706 | 9,174,630 |
|
|
|
| 409A |
| Dollars related to 404A above | 10,099,657 | 8,801,106 | 8,366,528 |
|
|
|
| 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 | 30,955 | 30,897 | 30,331 |
|
|
|
| 421A |
| Number of residential accounts billed - Water | 25,393 | 25,174 | 24,648 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 3,464 | 3,439 | 3,402 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 2,661 | 2,631 | 2,592 |
|
|
|
| 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 | Kimberly O. Branch |
|
|
| 951.0 |
| Title | Financial Services Manager |
|
|
| 952.0 |
| Date | 10/31/2011 | 12/08/2010 | 10/31/2009 | 12/11/2008 | 01/28/2008 | 12/11/2006 |
| 953.0 |
| Contact | Kimberly O. Branch |
|
|
| 954.0 |
| Title | Financial Services Manager |
|
|
| 955.0 |
| Phone | 252-329-4441 |
|
|
|
|
|
| 956.0 |
| Fax | 252-329-4446 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|