Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $6,700,833 | 6,665,816 | 6,432,564 | 6,449,051 | 5,627,903 | 5,356,460 |
|
| Utility | 13,425,700 | 12,757,412 | 12,221,114 | 12,928,253 | 12,789,352 | 12,557,111 |
|
| Sales Tax | 1,725,932 | 1,785,046 | 2,362,027 | 2,586,494 | 2,841,637 | 2,551,264 |
|
| Sales & Services | 1,114,935 | 935,736 | 942,027 | 796,699 | 771,854 | 712,001 |
|
| Intergovernmental | 2,889,837 | 2,779,196 | 2,152,936 | 1,713,751 | 1,539,601 | 2,668,943 |
|
| Debt Proceeds | 40,000 | 532,148 | 2,100,000 | 10,040,000 | - | 160,787 |
|
| Other Miscellaneous | 967,438 | 675,800 | 1,387,965 | 2,469,359 | 2,312,027 | 1,929,482 |
|
| Total | $26,864,675 | 26,131,154 | 27,598,633 | 36,983,607 | 25,882,374 | 25,936,048 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $10,227,180 | 13,525,803 | 23,778,928 | 13,063,951 | 8,842,670 | 8,306,751 |
|
| Debt Service | 3,095,645 | 3,209,753 | 3,170,470 | 2,724,578 | 2,443,351 | 2,640,512 |
|
| Transportation | 2,233,485 | 2,001,261 | 1,830,773 | 2,059,788 | 1,800,734 | 2,277,258 |
|
| General Government | 2,052,333 | 2,103,217 | 1,946,835 | 2,048,160 | 1,695,560 | 1,659,478 |
|
| Public Safety | 5,652,075 | 6,109,899 | 5,919,723 | 5,667,741 | 5,449,495 | 4,676,287 |
|
| Other | 2,506,906 | 2,914,849 | 2,893,028 | 3,163,091 | 1,901,608 | 2,105,377 |
|
| Total | $25,767,624 | 29,864,782 | 39,539,757 | 28,727,309 | 22,133,418 | 21,665,663 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $11,187,694 | 10,951,600 | 10,959,285 | 10,392,493 | 10,015,035 | 9,799,554 |
|
| Capital Outlay | 3,698,781 | 7,931,691 | 17,005,757 | 7,273,409 | 2,962,770 | 2,926,470 |
|
| Other Operating + Debt Service | 10,881,149 | 10,981,491 | 11,574,715 | 11,061,407 | 9,155,613 | 8,939,639 |
|
| Total | $25,767,624 | 29,864,782 | 39,539,757 | 28,727,309 | 22,133,418 | 21,665,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $508 | 507 | 495 | 506 | 450 | 438 |
|
| Utility | 1,018 | 971 | 941 | 1,014 | 1,023 | 1,026 |
|
| Sales Tax | 131 | 136 | 180 | 203 | 228 | 208 |
|
| Sales & Services | 85 | 71 | 73 | 62 | 62 | 58 |
|
| Intergovernmental | 219 | 212 | 166 | 134 | 123 | 218 |
|
| Debt Proceeds | 3 | 41 | 162 | 787 | - | 13 |
|
| Other Miscellaneous | 73 | 51 | 107 | 194 | 185 | 158 |
|
| Total | $2,037 | 1,989 | 2,124 | 2,900 | 2,071 | 2,119 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $775 | 1,030 | 1,830 | 1,025 | 707 | 679 |
|
| Debt Service | 235 | 244 | 244 | 214 | 195 | 216 |
|
| Transportation | 169 | 152 | 141 | 162 | 144 | 186 |
|
| General Government | 156 | 161 | 149 | 160 | 137 | 136 |
|
| Public Safety | 429 | 465 | 456 | 444 | 436 | 382 |
|
| Other | 190 | 222 | 223 | 248 | 152 | 172 |
|
| Total | $1,954 | 2,274 | 3,043 | 2,253 | 1,771 | 1,771 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $848 | 834 | 843 | 815 | 801 | 801 |
|
| Capital Outlay | 280 | 604 | 1,309 | 570 | 237 | 239 |
|
| Other Operating | 826 | 836 | 891 | 868 | 733 | 731 |
|
| Total | $1,954 | 2,274 | 3,043 | 2,253 | 1,771 | 1,771 |
|
|
|
|
|
|
|
|
|
| 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 Hendersonville Population | 13,189 | 13,135 | 12,993 | 12,751 | 12,499 | 12,237 |
| 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 | $11,449,594 | 11,030,469 | 11,095,574 | 11,904,221 | 11,239,049 | 10,892,299 |
| General Fund expenditures | 10,654,582 | 10,712,216 | 10,767,051 | 11,203,027 | 10,048,519 | 9,729,746 |
| Operating transfers in | 42,404 | 408,270 | 552,760 | - | 783,644 | 780,981 |
| Operating transfers out | 662,554 | 998,309 | 652,495 | 1,518,798 | 1,288,540 | 714,260 |
| Capital leases and installment purchase proceeds | - | - | - | - | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 174,862 | (271,786) | 228,788 | (817,604) | 685,634 | 1,229,274 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 7,124,700 | 7,415,867 | 7,075,845 | 7,862,471 | 7,006,109 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 60.84 | 64.94 | 55.62 | 69.35 | 67.08 |
|
| 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 |
|
|
|
|
|
|
| Solid Waste, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $18,560,920 | 18,090,525 | 20,449,699 | 34,326,264 | 25,761,848 | 21,844,357 |
|
| Quick ratio | 7.26 | 5.47 | 5.28 | 11.97 | 17.23 | 12.95 |
|
| Net income | 2,700,648 | 3,045,403 | 1,654,242 | 3,635,058 | 5,333,380 | 5,078,643 |
|
| Cashflow from operations | 5,690,671 | 4,627,118 | 3,947,771 | 4,851,649 | 5,857,198 | 5,263,669 |
|
| Depreciation & Amortization Expense | 2,443,939 | 1,774,318 | 1,955,632 | 1,672,357 | 1,639,843 | 1,631,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 13,189 | 13,135 | 12,993 | 12,751 | 12,499 | 12,237 |
|
| 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 | $28,421,759 | $28,194,165 | $33,028,286 | $45,677,348 | $36,731,927 | $32,346,489 |
|
| Investment Earnings | 44,348 | 70,448 | 721,431 | 1,739,559 | 1,768,312 | 1,135,635 |
|
| Tax Rate Equivalent | 0.0025 | 0.0041 | 0.0421 | 0.1039 | 0.1374 | 0.0936 |
|
| 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 | 2007 | 2007 | 2007 | 2007 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $1,752,710,044 | 1,722,928,745 | 1,713,859,207 | 1,673,700,591 | 1,287,015,858 | 1,213,164,604 |
|
| Tax Rate | 0.3800 | 0.3800 | 0.3800 | 0.3800 | 0.4300 | 0.4300 |
|
| 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 | 95.00 | 94.75 | 90.75 | 97.94 | 83.83 | 86.46 |
|
| 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 | $1,844,957,941 | 1,818,394,454 | 1,888,550,090 | 1,708,904,014 | 1,535,268,827 | 1,403,151,288 |
|
| EffectiveTax Rate | 0.3610 | 0.3601 | 0.3449 | 0.3722 | 0.3605 | 0.3718 |
|
| 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 | 96.8400 | 97.1300 | 96.5700 | 98.0900 | 97.7600 | 97.8000 |
|
| 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 | 96.99 | 97.28 | 96.76 | 97.98 | 98.11 | 98.04 |
|
| 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 | 93.38 | 93.76 | 92.74 | 100.00 | 93.22 | 93.96 |
|
| 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 | 497,637 | 469,189 | 533,355 | 485,922 | 499,098 | 428,635 |
|
| Tax Rate Equivalent | 0.0284 | 0.0272 | 0.0311 | 0.0290 | 0.0388 | 0.0353 |
|
| Dominant County: Henderson |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
| Aa2 | A1 | A2 | A2 | A2 |
|
| S & P |
| AA- | AA- | 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 | 255,000 | 520,000 | 790,000 | 1,070,000 | 1,355,000 |
|
| General Government GO Debt | 0 | 2,770,000 | 2,910,000 | 900,000 | 990,000 | 1,080,000 |
|
| Total General Obligation Debt | 0 | 3,025,000 | 3,430,000 | 1,690,000 | 2,060,000 | 2,435,000 |
|
| Per Capita | $0 | 230 | 264 | 133 | 165 | 199 |
|
| Total Per Capita for the Population Group | #N/A | 132 | 130 | 153 | 166 | 163 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.1664% | 0.1816% | 0.0989% | 0.1342% | 0.1735% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.1377% | 0.1320% | 0.1585% | 0.1868% | 0.1912% |
|
| 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 |
|
| 2,100,000 | 2,100,000 | 2,100,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 7,849,655 | 8,734,785 | 9,586,380 | 130,608 | 519,473 |
|
| --General Government | 0 | 1,983,333 | 2,216,667 | 2,450,000 | 2,683,333 | 2,916,667 |
|
| Total* | $0 | 9,832,988 | 10,951,452 | 12,036,380 | 2,813,941 | 3,436,140 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 8,656,160 | 9,419,540 | 10,182,920 | 10,946,300 | 11,709,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 13,189 | 13,135 | 12,993 | 12,751 | 12,499 | 12,237 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 31,445,714 | 31,290,984 | 31,665,212 | 29,777,984 | 28,554,004 | 27,932,281 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 6,356,867 | 6,321,316 | 6,400,909 | 4,521,896 | 4,987,397 | 5,057,541 |
| 3.5A |
| Business Type Activities Assets | 87,963,699 | 87,876,471 | 87,496,226 | 86,189,106 | 73,202,801 | 692,552,233 |
| 3.5B |
| Business Type Activities Liabilties | 16,381,962 | 19,068,553 | 21,733,711 | 22,080,833 | 12,729,586 | 14,115,398 |
| 6.5A |
| Fiduciary Funds Assets |
| 416 |
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
| 416 |
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 6,471,376 | 6,405,344 | 6,335,116 | 6,314,694 | 5,503,740 | 5,198,489 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 237,117 | 243,723 | 241,996 | 242,619 | 175,413 | 177,079 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 182,368 | 233,308 | 64,313 | 97,241 | 95,913 | 121,339 |
| 13.0 |
| Penalties and Interest | 47,089 | 27,164 | 33,135 | 37,116 | 28,250 | 36,632 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 8,904 | 8,857 |
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 818,167 | 806,011 | 1,005,767 | 970,296 | 1,089,865 | 993,332 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 499,796 | 501,068 | 536,608 | 575,983 | 620,042 | 546,663 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 407,969 | 430,218 | 531,344 | 571,280 | 614,828 | 542,634 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 47,749 | 288,308 | 468,935 | 516,902 | 468,635 |
| 19.0 |
| Privilege Licenses | 476,816 | 149,660 | 77,102 | 70,363 | 67,477 | 70,390 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
| 18,252 | 2,675 |
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 2,500 | 2,440 | 2,645 | 4,200 | 109,506 | 138,082 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 7,836 | 6,341 | 8,330 | 7,313 | 6,491 | 6,867 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
| 28,296 |
| 5,172 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 152,164 | 76,518 | 40,672 | 99,599 | 17,546 | 107,579 |
| 31.0 |
| Transportation - Streets | 221,136 | 169,621 |
|
| 16,450 |
|
| 32.0 |
| Transportation - All Other | 82,980 |
|
|
|
| 676,026 |
| 33.0 |
| Environmental Protection |
| 13,371 | 292,577 |
|
| 278,680 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
| 39,401 |
| 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 |
| 320,000 |
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless | 511,693 | 398,128 |
|
|
|
|
| 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 | 99,166 | 103,384 | 91,089 | 79,339 |
|
|
| 44.0 |
| Utility Franchise Tax | 922,968 | 919,880 | 926,083 | 886,324 | 790,571 | 731,515 |
| 45.0 |
| Beer and Wine Tax | 57,891 | 18,537 | 57,264 | 57,575 | 55,295 | 53,471 |
| 46.0 |
| Powell Bill | 357,694 | 353,289 | 394,746 | 436,661 | 383,053 | 384,255 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 8,803 | 10,259 | 15,342 | 6,081 | 7,780 | 2,087 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 29,592 | 27,920 | 28,109 | 75,988 |
|
|
| 53.0 |
| Transportation - Streets |
|
|
| 7,450 |
|
|
| 54.0 |
| Transportation - All Other |
|
| 105,000 |
|
|
|
| 55.0 |
| Environmental Protection | 49,444 |
| 89,053 |
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
| 292,960 |
| 57.0 |
| Econ. & Phys. Dev. - All Other | 285,014 | 214,986 |
|
| 131,825 |
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 80,000 |
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 12,330 | 17,846 | 17,846 | 17,846 | 17,846 | 17,846 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 39,913 | 49,116 | 86,825 | 11,279 | 98,756 | 67,189 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other | 51,213 |
|
|
| 7,050 | 5,895 |
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
| 6,938 |
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
| 69,326 | 60,000 |
|
|
| 71.0 | PERMITS | Building Permits |
|
|
| 31,310 |
|
|
| 72.0 | & FEES | Inspection Fees | 25,573 | 21,647 |
|
| 36,647 | 31,480 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues | 123,125 | 101,207 | 104,365 | 106,066 | 109,204 | 97,355 |
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 815,611 | 664,974 | 674,591 | 548,036 | 539,520 | 509,438 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 11,850 | 15,000 | 17,850 | 23,450 | 21,350 | 21,030 |
| 81.0 |
| Recreation Service Revenues | 164,349 | 154,555 | 145,221 | 119,147 | 101,780 | 84,178 |
| 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 |
|
| 99,295 | 57,060 |
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 13,425,700 | 12,757,412 | 12,121,819 | 12,871,193 | 12,789,352 | 12,557,111 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 2,170 | 3,796 | 24,854 | 208,633 | 14,348 | 11,332 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 44,348 | 70,448 | 721,431 | 1,739,559 | 1,768,312 | 1,135,635 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations | 18,600 | 52,700 | 69,326 |
|
| 199,000 |
| 93.0 |
| Sales of Materials and Fixed Assets | 60,314 | 21,386 | 53,033 |
| 30,324 | 58,984 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 100,000 | 110,000 | 110,000 | 110,000 | 110,000 | 107,500 |
| 98.0 |
| Other Miscellaneous Revenues | 40,000 | 40,000 |
| 40,000 |
| 160,787 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 492,148 | 2,100,000 | 10,000,000 |
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other | 81,162 | 82,051 |
|
| 2,132 |
|
| 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 | 11,650 | 8,150 |
| 18,650 | 15,450 | 35,862 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes | 815 | 322 |
| 587 |
|
|
| 108.0 |
| Prepaid Privilege Licenses | 262,147 | 292 |
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 21,072 | 25,217 | 28,384 | 58,869 | 17,415 | 67,021 |
| 109B | GENERAL | Governing Body - Other Direct | 315,285 | 365,887 | 210,068 | 160,382 | 122,155 | 52,702 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
| 115,527 |
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 154,056 | 147,179 | 134,960 | 184,215 | 159,708 | 149,774 |
| 110B |
| Administration - Other Direct | 76,096 | 120,887 | 83,600 | 39,438 | 29,370 | 37,469 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
| 15,900 |
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 174,635 | 186,563 | 182,811 | 196,215 | 183,355 | 151,700 |
| 112B |
| Finance - Other Direct | 62,388 | 85,307 | 66,256 | 63,853 | 63,438 | 63,991 |
| 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 | 75,599 | 62,875 | 54,600 | 51,563 | 51,741 | 49,531 |
| 114B |
| Legal - Other Direct | 23,197 | 23,378 | 20,794 | 10,480 | 6,902 | 7,005 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 157,887 | 143,189 | 167,767 | 197,047 | 172,532 | 133,838 |
| 115B |
| Public Buildings - Other Direct | 207,473 | 163,317 | 192,123 | 294,903 | 228,906 | 174,479 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E | 12,079 | 18,800 | 6,298 | 48,775 | 20,743 |
|
| 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 | 163,071 | 172,842 | 194,378 | 121,251 | 149,749 | 118,194 |
| 117B |
| Central Services - Other Direct | 138,543 | 124,883 | 118,852 | 108,138 | 101,094 | 97,776 |
| 117C |
| Central Services - Construction |
|
|
|
|
| 88,792 |
| 117D |
| Central Services - Purchase of P,P&E |
| 7,200 | 50,380 | 12,555 |
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 160,153 | 177,891 | 220,282 | 199,760 | 186,993 | 200,116 |
| 118B |
| Gen. Govt. All Other - Other Direct | 257,804 | 204,742 | 209,344 | 244,668 | 180,082 | 144,563 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 52,995 | 73,060 | 5,938 | 56,048 | 5,477 | 7,000 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 2,975,769 | 2,938,041 | 2,894,015 | 2,734,350 | 2,560,358 | 2,249,718 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 551,078 | 547,676 | 549,624 | 473,909 | 466,080 | 536,614 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 103,402 | 93,651 | 228,451 | 146,303 | 219,883 | 127,806 |
| 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 | 1,176,247 | 1,235,329 | 1,187,206 | 1,201,997 | 1,050,489 | 1,005,294 |
| 122B |
| Fire - Other Direct | 651,936 | 470,952 | 465,844 | 559,887 | 326,975 | 316,522 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 49,314 | 679,844 |
| 26,026 | 392,179 |
|
| 123A |
| Inspectors - Salaries & Wages |
|
| 116,145 |
|
| 94,474 |
| 123B |
| Inspectors - Other Direct |
|
| 41,109 |
|
| 27,716 |
| 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 |
|
| 166,518 | 258,210 | 252,444 | 143,972 |
| 126B |
| Pub. Safety All Other - Other Direct |
|
| 126,784 | 142,994 | 88,337 | 91,599 |
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages | 112,304 | 126,548 | 126,848 | 118,763 | 114,780 | 109,352 |
| 127B | TATION | Traffic Engineering - Other Direct | 205,328 | 228,202 | 218,801 | 225,463 | 255,926 | 221,484 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 8,900 |
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 467,050 | 431,145 | 321,123 | 267,085 | 228,070 | 196,949 |
| 128B |
| Streets and Highways - Other Direct | 340,460 | 279,390 | 102,612 | 212,363 | 204,743 | 153,974 |
| 128C |
| Streets and Highways - Construction | 557,583 | 433,407 | 260,007 | 279,522 | 18,551 | 16,475 |
| 128D |
| Streets and Highways - Purchase of P,P&E | 233,549 | 43,460 | 174,366 | 187,973 | 6,787 | 59,990 |
| 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 | 308,311 | 89,109 |
|
|
| 677,206 |
| 130B |
| Powell Bill - Other Direct |
|
| 327,389 | 307,337 | 143,372 |
|
| 130C |
| Powell Bill - Construction |
| 370,000 |
|
| 534,347 | 449,724 |
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
| 6,130 |
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
| 174,220 |
|
|
| 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 |
|
| 232,747 | 235,340 | 212,609 | 192,135 |
| 135B |
| Transpor. All Other - Other Direct |
|
| 66,880 | 45,592 | 51,563 | 72,867 |
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
| 127,102 |
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
| 29,986 |
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 427,083 | 426,651 | 425,765 | 399,516 | 904,933 | 380,446 |
| 136B | MENTAL | Solid Waste - Other Direct | 549,445 | 544,480 | 523,678 | 519,139 |
| 567,137 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 142,907 |
|
|
|
| 156,501 |
| 137A |
| Drainage & Watershed - Salaries & Wages | 380,474 | 411,726 | 389,082 | 369,072 | 349,912 | 370,988 |
| 137B |
| Drainage & Watershed - Other Direct | 59,265 | 46,672 | 79,247 | 52,431 | 43,568 | 39,222 |
| 137C |
| Drainage & Watershed - Construction |
|
| 134,137 | 185,644 | 75,568 | 157,315 |
| 137D |
| Drainage & Watershed - Purchase of P,P&E | 62,761 | 68,830 | 46,940 | 476,655 |
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
| 5,000 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 316,836 | 309,034 |
|
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 49,612 | 65,613 |
|
|
|
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
| 176,835 |
| 141B |
| Economic Development - Other Direct | 262,751 | 453,538 | 342,473 | 239,525 | 184,777 |
|
| 141C |
| Economic Development - Construction |
|
| 48,275 | 661,741 |
| 114,279 |
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
| 42,400 |
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
|
|
|
|
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
| 4,080 |
| 143B |
| Housing & Urban Renewal - Other Direct |
|
|
|
|
|
|
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E |
|
|
|
|
|
|
| 144A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
| 138,763 |
|
| 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 | 109,587 | 104,848 | 118,396 | 127,052 | 41,008 | 42,983 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 146,185 | 80,828 | 78,936 | 93,812 | 120,679 | 90,591 |
| 153C |
| Recreation & Parks - Construction |
| 402,629 | 579,490 | 38,504 |
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
| 126,609 |
|
|
|
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 4,007,560 | 3,963,413 | 3,998,258 | 3,672,188 | 3,378,939 | 3,284,948 |
| 158B |
| Water & Sewer - Other Direct | 3,744,329 | 3,821,580 | 4,435,804 | 4,418,450 | 3,862,782 | 3,515,844 |
| 158C |
| Water & Sewer - Construction | 2,268,437 | 5,633,540 | 14,494,158 | 4,652,817 | 1,357,262 | 1,061,668 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 206,854 | 107,270 | 850,708 | 320,496 | 243,687 | 444,291 |
| 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 | 564,295 | 689,982 | 731,689 | 601,281 | 446,048 | 493,592 |
| 161D | SERVICE | Water & Sewer - Principal | 1,938,367 | 1,913,510 | 1,884,975 | 1,587,608 | 1,437,246 | 1,430,465 |
| 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 | 219,650 | 232,928 | 208,396 | 190,979 | 216,026 | 221,117 |
| 166D |
| All Other - Principal | 373,333 | 373,333 | 345,410 | 344,710 | 344,031 | 495,338 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 55,492 | 55,492 | 55,492 | 39,445 | 12,796 | 12,796 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 88,837 | 88,914 | 88,535 | 84,620 | 79,954 | 69,776 |
| 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 | 6,629,339. | 6,554,609.00 | 6,488,211.00 | 6,349,715.00 | 5,229,338.00 | 5,168,837.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 298,268. | 290,898.00 | 322,843.00 | 357,803.00 | 400,321.00 | 327,575.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 199,369. | 178,291.00 | 210,512.00 | 128,119.00 | 98,777.00 | 101,060.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 19,745 | 18,149 | 23,430 |
| 27,142 | 19,785 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 96.84 | 97.13 | 96.57 | 98.09 | 97.76 | 97.80 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.99 | 97.28 | 96.76 | 97.98 | 98.11 | 98.04 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 93.38 | 93.76 | 92.74 | 100.00 | 93.22 | 93.96 |
| 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 | 1,735,232 | 1,761,811 |
|
|
| 273,303 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 28,421,759 | 28,194,165 | 33,028,286 | 45,677,348 | 36,731,927 | 32,346,489 |
| 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 | 27,659,699 | 31,636,570 | 28,544,330 | 40,761,305 | 27,956,690 | 27,431,289 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 704,958 | 5,414,508 | 945,697 | 3,777,698 | 2,072,184 | 1,495,241 |
| 194D |
| Amount - Net Revenues | 26,954,741 | 26,222,062 | 27,598,633 | 36,983,607 | 25,884,506 | 25,936,048 |
|
| Calculated amount | 26,954,741 | 26,222,062 | 27,598,633 | 36,983,607 | 25,884,506 | 25,936,048 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 26,472,582 | 35,279,290 | 40,485,454 | 32,505,007 | 24,205,602 | 23,160,904 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 704,958 | 5,414,508 | 945,697 | 3,777,698 | 2,072,184 | 1,495,241 |
| 195D |
| Amount - Net Expenditures | 25,767,624 | 29,864,782 | 39,539,757 | 28,727,309 | 22,133,418 | 21,665,663 |
|
| Calculated amount | 25,767,624 | 29,864,782 | 39,539,757 | 28,727,309 | 22,133,418 | 21,665,663 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 941,981 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 19,550 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 2,474 | 2,729 | 2,148 | 2,251,488 | 2,508,391 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 815 | 1,072 | 880 | 881,196 | 1,018,145 |
|
| 403A |
| Total amount billed in units - Water | 1,966 | 1,963 | 1,940 | 2,099,696 | 2,043,608 |
|
| 403B |
| Total amount billed in units - Sewer | 727 | 631 | 639 | 719,270 | 728,771 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 1,163 | 1,155 | 1,079 | 1,214,884 | 1,182,421 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 1,489,695 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 505,560 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 941,981 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 204,222 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 133,279 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
| 25,068 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 8,750,842 | 8,199,712 | 7,639,941 | 7,634,520 | 6,973 |
|
| 408A |
| Dollars related to 403A above | 1,678,151 | 3,907,767 | 3,933,705 | 4,020,100 | 3,970 |
|
| 408B |
| Dollars related to 403B above | 6,119,967 | 5,915,107 | 4,833,027 | 5,344,927 | 4,882 |
|
| 409A |
| Dollars related to 404A above | 4,195,377 | 1,671,624 | 1,589,217 | 1,624,120 | 1,604 |
|
| 409B |
| Dollars related to 404B above |
|
| 1 |
| 5,664 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 2,755 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 4,181 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 1,113 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 341 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 58 |
|
| 412B |
| Dollars related to 407B above | 22,429 | 22,211 | 22,751 | 24,500 |
|
|
| 421A |
| Number of residential accounts billed - Water | 6,480 | 6,390 | 6,738 | 6,970 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 2,839 | 2,947 | 2,720 | 2,800 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 1,630 | 2,300 | 1,380 | 1,530 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits | 1 | 1 | 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | James W. Rudisill |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 12/16/2011 | 12/17/2010 | 12/15/2009 | 12/01/2008 | 11/30/2007 | 12/01/2006 |
| 953.0 |
| Contact | Ron Carland, CPA |
|
|
| 954.0 |
| Title | Independent Auditor |
|
|
| 955.0 |
| Phone | 828-697-6955 |
|
|
|
|
|
| 956.0 |
| Fax | 828-697-6955 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|