Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $539,773 | 507,193 | 530,253 | 404,775 | 406,018 | 397,356 |
|
| Utility | 4,530,489 | 4,901,383 | 4,426,400 | 3,808,012 | 3,552,253 | 3,403,425 |
|
| Sales Tax | 341,978 | 327,671 | 349,919 | 411,870 | 403,805 | 362,328 |
|
| Sales & Services | 88,787 | 74,939 | 77,291 | 67,877 | 66,222 | 72,277 |
|
| Intergovernmental | 309,297 | 283,433 | 329,618 | 280,904 | 262,725 | 512,480 |
|
| Debt Proceeds | - | - | - | - | - | - |
|
| Other Miscellaneous | 62,934 | 71,394 | 94,547 | 146,204 | 135,112 | 127,514 |
|
| Total | $5,873,258 | 6,166,013 | 5,808,028 | 5,119,642 | 4,826,135 | 4,875,380 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $3,965,944 | 3,944,714 | 3,787,078 | 3,439,767 | 3,337,003 | 3,151,830 |
|
| Debt Service | 870,538 | 548,193 | 513,489 | 249,062 | 227,550 | 296,741 |
|
| Transportation | 284,910 | 265,204 | 310,077 | 300,007 | 270,629 | 188,815 |
|
| General Government | 207,542 | 216,255 | 224,082 | 178,322 | 163,546 | 191,253 |
|
| Public Safety | 738,221 | 653,469 | 610,125 | 583,940 | 591,980 | 549,429 |
|
| Other | 208,272 | 203,709 | 201,930 | 222,764 | 183,646 | 402,322 |
|
| Total | $6,275,427 | 5,831,544 | 5,646,781 | 4,973,862 | 4,774,354 | 4,780,390 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $1,415,878 | 1,336,875 | 1,281,323 | 1,196,916 | 1,132,030 | 1,100,496 |
|
| Capital Outlay | 21,587 | 9,879 | 91,914 | 21,072 | 6,500 | 39,230 |
|
| Other Operating + Debt Service | 4,837,962 | 4,484,790 | 4,273,544 | 3,755,874 | 3,635,824 | 3,640,664 |
|
| Total | $6,275,427 | 5,831,544 | 5,646,781 | 4,973,862 | 4,774,354 | 4,780,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $251 | 230 | 240 | 185 | 188 | 187 |
|
| Utility | 2,109 | 2,225 | 2,000 | 1,740 | 1,645 | 1,600 |
|
| Sales Tax | 160 | 149 | 158 | 188 | 186 | 170 |
|
| Sales & Services | 41 | 34 | 35 | 31 | 31 | 34 |
|
| Intergovernmental | 144 | 129 | 149 | 128 | 122 | 241 |
|
| Debt Proceeds | - | - | - | - | - | - |
|
| Other Miscellaneous | 29 | 32 | 43 | 67 | 63 | 60 |
|
| Total | $2,734 | 2,799 | 2,625 | 2,339 | 2,235 | 2,292 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,846 | 1,791 | 1,711 | 1,571 | 1,546 | 1,482 |
|
| Debt Service | 405 | 249 | 232 | 114 | 105 | 140 |
|
| Transportation | 133 | 120 | 140 | 137 | 125 | 89 |
|
| General Government | 97 | 98 | 102 | 81 | 76 | 89 |
|
| Public Safety | 344 | 297 | 276 | 267 | 274 | 258 |
|
| Other | 97 | 92 | 91 | 102 | 85 | 189 |
|
| Total | $2,922 | 2,647 | 2,552 | 2,272 | 2,211 | 2,247 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $659 | 607 | 579 | 547 | 524 | 517 |
|
| Capital Outlay | 10 | 4 | 42 | 10 | 3 | 18 |
|
| Other Operating | 2,253 | 2,036 | 1,931 | 1,715 | 1,684 | 1,712 |
|
| Total | $2,922 | 2,647 | 2,552 | 2,272 | 2,211 | 2,247 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 |
|
| Number of Municipalites in Group | 10 | 8 | 8 | 8 | 9 | 9 |
|
| Average Population In Group | 1,622 | 1,841 | 1,850 | 1,854 | 1,906 | 1,915 |
|
| Town of Hertford Population | 2,148 | 2,203 | 2,213 | 2,189 | 2,159 | 2,127 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 566 | 220 | 220 | 207 | 186 | 178 |
|
| Utility | 2,046 | 2,154 | 1,979 | 1,865 | 1,825 | 1,735 |
|
| Sales Tax | 257 | 109 | 133 | 155 | 144 | 133 |
|
| Sales & Services | 125 | 82 | 94 | 84 | 103 | 82 |
|
| Intergovernmental | 334 | 201 | 262 | 304 | 252 | 335 |
|
| Debt Proceeds | 13 | 6 | 72 | 54 | 25 | 14 |
|
| Other Miscellaneous | 219 | 65 | 97 | 94 | 108 | 132 |
|
| Total | 3,560 | 2,837 | 2,857 | 2,763 | 2,643 | 2,609 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 2,242 | 1,973 | 1,885 | 1,800 | 1,686 | 1,748 |
|
| Debt Service | 209 | 128 | 108 | 96 | 86 | 88 |
|
| Transportation | 168 | 81 | 120 | 83 | 130 | 122 |
|
| General Government | 313 | 136 | 220 | 157 | 120 | 111 |
|
| Public Safety | 593 | 325 | 324 | 330 | 312 | 310 |
|
| Other | 331 | 214 | 271 | 242 | 217 | 193 |
|
| Total | 3,856 | 2,857 | 2,928 | 2,708 | 2,551 | 2,572 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 931 | 688 | 617 | 635 | 564 | 532 |
|
| Capital Outlay | 532 | 109 | 209 | 205 | 130 | 202 |
|
| Other Operating | 2,393 | 2,060 | 2,102 | 1,868 | 1,857 | 1,838 |
|
| Total | 3,856 | 2,857 | 2,928 | 2,708 | 2,551 | 2,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $1,435,605 | 1,337,521 | 1,474,969 | 1,378,551 | 1,304,963 | 1,254,887 |
| General Fund expenditures | 1,490,891 | 1,395,622 | 1,429,235 | 1,375,702 | 1,279,646 | 1,210,175 |
| Operating transfers in | 83,087 | 74,546 | - | - | 82,481 | 81,878 |
| Operating transfers out | - | - | 443 | - | - | 15,004 |
| Capital leases and installment purchase proceeds | - | - | - | - | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 27,801 | 16,445 | 45,291 | 2,849 | 107,798 | 111,586 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 925,631 | 895,333 | 856,128 | 854,627 | 777,760 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 66.32 | 62.62 | 62.23 | 66.79 | 63.48 |
|
| Group weighted average FBA % | #DIV/0! | 65.10 | 82.00 | 83.14 | 80.89 | 69.73 |
|
| State weighted average Electric Group | 67.13 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $802,189 | 1,716,331 | 1,702,253 | 1,403,332 | 1,091,374 | 1,161,771 |
|
| Quick ratio | 2.01 | 2.98 | 3.38 | 3.21 | 3.48 | 3.63 |
|
| Net income | (549,500) | 1,118,639 | 1,128,027 | 1,946,456 | 664,266 | (271,715) |
|
| Cashflow from operations | 809,802 | 691,395 | 595,803 | (81,797) | 169,836 | 186,744 |
|
| Depreciation & Amortization Expense | 572,138 | 353,455 | 348,265 | 348,822 | 347,500 | 372,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 2,148 | 2,203 | 2,213 | 2,189 | 2,159 | 2,127 |
|
| Population Group | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 | Electric 1,000 to 2,499 |
|
| Cash &Investments | $1,911,544 | $1,937,461 | $1,945,232 | $1,424,360 | $4,448,122 | $2,027,190 |
|
| Investment Earnings | 2,390 | 5,026 | 16,043 | 74,865 | 66,347 | 54,562 |
|
| Tax Rate Equivalent | 0.0016 | 0.0033 | 0.0108 | 0.0879 | 0.0800 | 0.0666 |
|
| Tax Rate Equivalent Group weighted average | 0.0044 | 0.0288 | 0.0777 | 0.1522 | 0.1970 | 0.1385 |
|
| 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 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | $151,896,332 | 151,814,431 | 148,309,332 | 85,147,660 | 82,929,461 | 81,869,927 |
|
| Tax Rate | 0.3500 | 0.3500 | 0.3500 | 0.4900 | 0.4900 | 0.4900 |
|
| Tax Rate Group weighted average | 0.3146 | 0.4873 | 0.4949 | 0.5299 | 0.4726 | 0.4667 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 114.43 | 106.17 | 100.00 | 58.80 | 72.36 | 86.86 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.16 | 97.45 | 84.55 | 81.16 | 80.86 | 86.99 |
|
| 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 | $132,741,704 | 142,991,835 | 148,309,332 | 144,808,946 | 114,606,773 | 94,255,039 |
|
| EffectiveTax Rate | 0.4005 | 0.3716 | 0.3500 | 0.2881 | 0.3546 | 0.4256 |
|
| Group weighted average Effective Tax Rate | 0.3183 | 0.4748 | 0.4184 | 0.4301 | 0.3821 | 0.4060 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 93.5700 | 90.8400 | 94.2700 | 93.1400 | 94.2300 | 93.3200 |
|
| Percent Collected Group weighted average | 94.06 | 91.50 | 92.80 | 91.99 | 93.09 | 93.37 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 94.68 | 91.96 | 95.60 | 95.63 | 97.29 | 96.47 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 94.56 | 92.37 | 94.36 | 94.05 | 95.10 | 95.05 |
|
| 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 | 79.97 | 74.75 | 78.82 | 76.43 | 75.22 | 72.64 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.09 | 82.67 | 82.36 | 79.34 | 80.71 | 81.67 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 66,608 | 74,230 | 64,056 | 69,700 | 66,016 | 64,327 |
|
| Tax Rate Equivalent | 0.0439 | 0.0489 | 0.0432 | 0.0819 | 0.0796 | 0.0786 |
|
| Dominant County: Perquimans |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 1,000 to 2,499 | 1,000 to 2,499 | 1,000 to 2,499 | 1,000 to 2,499 | 1,000 to 2,499 | 1,000 to 2,499 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $4,739,000 | 4,796,000 | 4,796,000 | 2,961,000 | 2,961,000 | 620,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 4,739,000 | 4,796,000 | 4,796,000 | 2,961,000 | 2,961,000 | 620,000 |
|
| Per Capita | $2,206 | 2,177 | 2,167 | 1,353 | 1,371 | 291 |
|
| Total Per Capita for the Population Group | 236 | 256 | 265 | 277 | 294 | 297 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 3.5701% | 3.3540% | 3.2338% | 2.0448% | 2.5836% | 0.6578% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1642% | 0.1838% | 0.1750% | 0.1852% | 0.2336% | 0.2606% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
| 3,951,000 | 3,951,000 | 3,951,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $172,740 | 241,836 | 310,933 | 380,029 | 449,125 | 518,221 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $172,740 | 241,836 | 310,933 | 380,029 | 449,125 | 518,221 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $5,408,995 | 5,718,416 | 5,504,652 | 97,148 | 109,292 | 121,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 2,148 | 2,203 | 2,213 | 2,189 | 2,159 | 2,127 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 3,118,824 | 3,424,878 | 3,370,972 | 3,363,742 | 3,245,283 | 3,445,901 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 585,047 | 608,941 | 648,213 | 677,011 | 582,459 | 839,314 |
| 3.5A |
| Business Type Activities Assets | 21,141,942 | 22,766,974 | 21,709,864 | 15,912,797 | 11,546,862 | 7,844,413 |
| 3.5B |
| Business Type Activities Liabilties | 11,237,564 | 12,313,097 | 12,374,630 | 7,705,590 | 5,286,111 | 2,247,928 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 498,112 | 480,428 | 505,940 | 384,703 | 384,703 | 368,375 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 36,051 | 22,217 | 19,569 | 17,227 | 18,806 | 23,608 |
| 13.0 |
| Penalties and Interest | 5,610 | 4,548 | 4,744 | 2,845 | 2,509 | 5,373 |
| 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 | 196,094 | 170,550 | 110,761 | 101,490 | 99,617 | 89,565 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 103,256 | 102,102 | 106,712 | 118,659 | 116,032 | 103,627 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 42,341 | 54,712 | 106,300 | 118,187 | 115,568 | 103,277 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 287 | 307 | 26,146 | 73,534 | 72,588 | 65,859 |
| 19.0 |
| Privilege Licenses | 5,904 | 5,804 | 5,841 | 6,056 | 5,888 | 6,090 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 6,442 | 6,697 | 6,690 | 7,175 | 7,417 | 8,028 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 18,261 | 18,563 | 18,918 | 17,223 | 8,742 | 18,343 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 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 | 9,832 | 8,836 | 12,510 | 13,547 | 13,472 | 12,595 |
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 105,663 | 106,531 | 105,950 | 90,585 | 91,079 | 77,850 |
| 45.0 |
| Beer and Wine Tax | 9,709 | 3,156 | 9,831 | 9,945 | 9,611 | 9,200 |
| 46.0 |
| Powell Bill |
|
|
|
|
|
|
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 58,716 | 42,588 | 11,590 | 13,814 | 18,869 | 6,886 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 67,171 | 64,106 | 124,289 | 60,294 | 53,978 | 48,901 |
| 53.0 |
| Transportation - Streets | 58,206 | 58,216 | 65,448 | 72,719 | 64,657 | 65,071 |
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
| 11,059 | 291,977 |
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
| 20,000 |
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 79,627 | 61,899 | 59,771 | 57,377 | 57,122 | 56,177 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 9,160 | 13,040 | 17,520 | 10,500 | 9,100 | 16,100 |
| 81.0 |
| Recreation Service Revenues |
|
|
|
|
|
|
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 93,390 | 72,901 | 88,121 | 123,876 | 76,233 | 65,452 |
| 86.0 | UTILITY | Water and Sewer Charges | 1,246,273 | 1,386,061 | 1,357,005 | 892,237 | 778,732 | 758,499 |
| 87.0 | REVENUES | Electric Charges | 3,190,826 | 3,442,421 | 2,981,274 | 2,791,899 | 2,697,288 | 2,579,474 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 2,390 | 5,026 | 16,043 | 74,865 | 66,347 | 54,562 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets |
|
|
|
|
|
|
| 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 | 29,937 | 35,304 | 47,055 | 40,885 | 46,718 | 40,491 |
| 98.0 |
| Other Miscellaneous Revenues |
|
|
|
|
|
|
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other | 1,242 | 1,675 | 9,361 | 5,241 | 5,241 | 41,978 |
| 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 | 10,624 | -335 | -915 | 16,541 | 8,930 | 2,680 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages |
|
|
|
|
|
|
| 109B | GENERAL | Governing Body - Other Direct |
|
|
|
|
|
|
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 83,668 | 84,027 | 84,556 | 77,429 | 78,800 | 72,170 |
| 110B |
| Administration - Other Direct | 111,486 | 130,909 | 144,376 | 90,992 | 84,198 | 80,557 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
| 15,535 | 6,500 | 8,230 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
|
|
|
|
|
|
| 112B |
| Finance - Other Direct |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 43,921 | 40,160 | 33,690 | 32,266 | 31,132 | 29,325 |
| 118B |
| Gen. Govt. All Other - Other Direct | -31,533 | -38,841 | -38,540 | -37,900 | -37,084 | 971 |
| 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 | 462,775 | 410,462 | 352,468 | 368,525 | 369,240 | 358,264 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 156,199 | 151,935 | 139,580 | 109,900 | 133,180 | 102,221 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 21,587 |
|
| 518 |
| 6,000 |
| 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 | 3,360 | 2,940 | 5,340 | 2,785 | 3,009 | 4,774 |
| 122B |
| Fire - Other Direct | 79,504 | 74,689 | 101,886 | 85,059 | 73,787 | 66,079 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
|
|
| 5,019 |
|
|
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 158,383 | 131,790 | 124,806 | 148,937 | 118,579 | 81,828 |
| 128B |
| Streets and Highways - Other Direct | 126,527 | 123,535 | 93,357 | 151,070 | 152,050 | 81,987 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
| 9,879 | 91,914 |
|
| 25,000 |
| 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 |
|
|
|
|
|
|
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - Other Direct | 117,695 | 119,619 | 121,549 | 119,988 | 114,396 | 108,917 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct | 24,780 | 23,393 | 19,399 | 26,914 | 18,514 | 20,307 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
|
|
|
| 24,854 |
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
|
|
|
| 11,058 |
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages | 60,703 | 58,195 | 57,470 | 54,980 |
| 47,000 |
| 141B |
| Economic Development - Other Direct | 5,094 | 2,502 | 3,512 | 20,882 |
| 4,332 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
|
| 14,824 | 221,766 |
| 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 |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
|
|
|
|
|
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct |
|
|
|
|
|
|
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
|
|
|
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 343,410 | 366,600 | 383,839 | 344,501 | 308,871 | 292,111 |
| 158B |
| Water & Sewer - Other Direct | 471,724 | 471,169 | 342,711 | 462,732 | 430,004 | 385,204 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
|
|
|
|
|
|
| 159A |
| Electric Power - Salaries & Wages | 259,658 | 242,701 | 239,154 | 167,493 | 197,545 | 215,024 |
| 159B |
| Electric Power - Other Direct | 2,891,152 | 2,864,244 | 2,821,374 | 2,465,041 | 2,400,583 | 2,259,491 |
| 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 | 348,420 | 223,272 | 179,846 | 19,418 | 21,207 | 20,416 |
| 161D | SERVICE | Water & Sewer - Principal | 374,304 | 169,691 | 150,000 | 35,938 | 16,299 | 17,792 |
| 162B |
| Electric - Interest & Fees | 19,817 | 22,478 | 25,126 | 27,802 | 31,770 | 46,367 |
| 162D |
| Electric - Principal | 76,051 | 75,767 | 75,496 | 75,235 | 73,605 | 112,044 |
| 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 | 23,677 | 25,046 | 26,453 | 23,150 | 26,238 | 26,606 |
| 166D |
| All Other - Principal | 28,269 | 31,939 | 56,568 | 67,519 | 58,431 | 73,516 |
| 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 | 14,796 | 13,443 | 10,851 | 12,134 | 12,764 | 12,091 |
| 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 | 491,918. | 494,442.00 | 494,391.00 | 360,771.00 | 351,770.00 | 342,502.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 40,452. | 34,459.00 | 42,281.00 | 53,949.00 | 56,470.00 | 52,246.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 26,156. | 39,771.00 | 21,775.00 | 15,751.00 | 9,546.00 | 12,081.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 8,102 | 8,702 | 8,957 | 12,718 | 13,991 | 14,292 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 93.57 | 90.84 | 94.27 | 93.14 | 94.23 | 93.32 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 94.68 | 91.96 | 95.60 | 95.63 | 97.29 | 96.47 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 79.97 | 74.75 | 78.82 | 76.43 | 75.22 | 72.64 |
| 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 | 1,911,544 | 1,937,461 | 1,945,232 | 1,424,360 | 4,448,122 | 2,027,190 |
| 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 | 5,959,963 | 6,167,688 | 5,817,389 | 5,124,883 | 4,913,857 | 4,999,236 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 85,463 |
|
|
| 82,481 | 81,878 |
| 194D |
| Amount - Net Revenues | 5,874,500 | 6,167,688 | 5,817,389 | 5,124,883 | 4,831,376 | 4,917,358 |
|
| Calculated amount | 5,874,500 | 6,167,688 | 5,817,389 | 5,124,883 | 4,831,376 | 4,917,358 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 6,360,890 | 5,831,544 | 5,646,781 | 4,973,862 | 4,856,835 | 4,862,268 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 85,463 |
|
|
| 82,481 | 81,878 |
| 195D |
| Amount - Net Expenditures | 6,275,427 | 5,831,544 | 5,646,781 | 4,973,862 | 4,774,354 | 4,780,390 |
|
| Calculated amount | 6,275,427 | 5,831,544 | 5,646,781 | 4,973,862 | 4,774,354 | 4,780,390 |
|
| 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 |
|
|
|
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water |
|
|
|
|
|
|
| 403B |
| Total amount billed in units - Sewer |
|
|
|
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 408A |
| Dollars related to 403A above |
|
|
|
|
|
|
| 408B |
| Dollars related to 403B above |
|
|
|
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 421A |
| Number of residential accounts billed - Water |
|
|
|
|
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
|
|
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
|
|
|
|
|
| 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 | Cindy Sharber |
|
|
| 951.0 |
| Title | Town Clerk |
|
|
| 952.0 |
| Date | 01/17/2011 | 12/17/2010 | 12/15/2009 | 01/12/2009 | 12/14/2007 | 01/24/2007 |
| 953.0 |
| Contact | Cindy Sharber |
|
|
| 954.0 |
| Title | Town Clerk |
|
|
| 955.0 |
| Phone | 252-426-5311 |
|
|
|
|
|
| 956.0 |
| Fax | 252-436-7060 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|