Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $954,273 | 954,170 | 1,081,075 | 843,465 | 798,809 | 924,929 |
|
| Utility | 15,088,883 | 14,135,170 | 14,536,513 | 13,918,152 | 12,713,237 | 12,743,879 |
|
| Sales Tax | 822,208 | 798,442 | 841,834 | 977,213 | 949,972 | 885,164 |
|
| Sales & Services | 918,351 | 871,204 | 359,903 | 285,671 | 283,969 | 263,642 |
|
| Intergovernmental | 2,426,609 | 2,876,837 | 2,914,543 | 2,613,121 | 3,191,250 | 1,499,736 |
|
| Debt Proceeds | - | - | - | 3,026,706 | 112,978 | 142,389 |
|
| Other Miscellaneous | 223,449 | 228,038 | 1,012,187 | 867,012 | 805,982 | 677,525 |
|
| Total | $20,433,773 | 19,863,861 | 20,746,055 | 22,531,340 | 18,856,197 | 17,137,264 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,598,234 | 2,748,064 | 4,705,089 | 9,492,416 | 2,597,838 | 2,533,497 |
|
| Debt Service | 462,610 | 434,626 | 422,961 | 200,977 | 240,319 | 147,105 |
|
| Transportation | 828,940 | 694,941 | 892,344 | 665,950 | 718,909 | 646,087 |
|
| General Government | 767,812 | 745,159 | 928,607 | 941,225 | 786,427 | 721,953 |
|
| Public Safety | 1,557,023 | 1,498,495 | 1,417,913 | 1,342,237 | 1,266,366 | 1,434,909 |
|
| Other | 14,229,322 | 13,172,202 | 12,506,171 | 11,221,772 | 12,898,243 | 10,922,835 |
|
| Total | $20,443,941 | 19,293,487 | 20,873,085 | 23,864,577 | 18,508,102 | 16,406,386 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,957,759 | 4,075,263 | 4,072,974 | 3,766,804 | 3,371,330 | 3,160,885 |
|
| Capital Outlay | 1,372,188 | 487,709 | 2,523,133 | 6,685,557 | 1,179,521 | 510,350 |
|
| Other Operating + Debt Service | 14,624,747 | 14,322,608 | 13,858,040 | 13,412,216 | 13,957,251 | 12,735,151 |
|
| Total | $19,954,694 | 18,885,580 | 20,454,147 | 23,864,577 | 18,508,102 | 16,406,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $192 | 191 | 219 | 171 | 164 | 192 |
|
| Utility | 3,037 | 2,834 | 2,941 | 2,827 | 2,615 | 2,640 |
|
| Sales Tax | 165 | 160 | 169 | 199 | 196 | 183 |
|
| Sales & Services | 185 | 175 | 73 | 58 | 58 | 55 |
|
| Intergovernmental | 488 | 577 | 590 | 531 | 657 | 311 |
|
| Debt Proceeds | - | - | - | 615 | 23 | 29 |
|
| Other Miscellaneous | 45 | 46 | 205 | 176 | 166 | 140 |
|
| Total | $4,112 | 3,983 | 4,197 | 4,577 | 3,879 | 3,550 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $523 | 551 | 952 | 1,928 | 534 | 525 |
|
| Debt Service | 93 | 87 | 86 | 41 | 49 | 30 |
|
| Transportation | 167 | 139 | 181 | 135 | 148 | 134 |
|
| General Government | 154 | 151 | 187 | 192 | 162 | 150 |
|
| Public Safety | 313 | 300 | 287 | 273 | 261 | 297 |
|
| Other | 2,864 | 2,641 | 2,530 | 2,279 | 2,653 | 2,263 |
|
| Total | $4,114 | 3,869 | 4,223 | 4,848 | 3,807 | 3,399 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $796 | 817 | 824 | 765 | 694 | 655 |
|
| Capital Outlay | 276 | 98 | 510 | 1,358 | 243 | 106 |
|
| Other Operating | 2,944 | 2,872 | 2,804 | 2,725 | 2,870 | 2,638 |
|
| Total | $4,016 | 3,787 | 4,138 | 4,848 | 3,807 | 3,399 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 21 | 19 | 20 | 21 | 20 | 20 |
|
| Average Population In Group | 5,155 | 4,773 | 4,967 | 5,139 | 5,149 | 5,074 |
|
| Town of Ayden Population | 4,969 | 4,987 | 4,943 | 4,923 | 4,861 | 4,827 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 335 | 308 | 317 | 305 | 301 | 285 |
|
| Utility | 1,926 | 1,860 | 1,798 | 2,069 | 1,907 | 1,868 |
|
| Sales Tax | 123 | 114 | 134 | 158 | 162 | 152 |
|
| Sales & Services | 120 | 98 | 100 | 122 | 104 | 99 |
|
| Intergovernmental | 321 | 242 | 221 | 197 | 218 | 223 |
|
| Debt Proceeds | 27 | 120 | 122 | 86 | 44 | 24 |
|
| Other Miscellaneous | 170 | 118 | 165 | 237 | 227 | 136 |
|
| Total | 3,022 | 2,860 | 2,857 | 3,174 | 2,963 | 2,787 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,595 | 1,687 | 1,689 | 1,907 | 1,700 | 1,712 |
|
| Debt Service | 125 | 136 | 102 | 146 | 109 | 99 |
|
| Transportation | 145 | 106 | 125 | 131 | 148 | 136 |
|
| General Government | 205 | 189 | 192 | 161 | 181 | 163 |
|
| Public Safety | 421 | 399 | 359 | 446 | 405 | 362 |
|
| Other | 450 | 385 | 344 | 399 | 365 | 329 |
|
| Total | 2,941 | 2,902 | 2,811 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 639 | 597 | 631 | 654 | 595 | 593 |
|
| Capital Outlay | 343 | 274 | 258 | 469 | 375 | 348 |
|
| Other Operating | 1,952 | 2,026 | 1,918 | 2,067 | 1,938 | 1,860 |
|
| Total | 2,934 | 2,897 | 2,807 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $3,391,425 | 3,316,977 | 3,410,206 | 3,635,699 | 3,369,071 | 3,227,265 |
| General Fund expenditures | 4,119,380 | 3,623,572 | 4,056,994 | 3,711,782 | 3,564,853 | 3,482,575 |
| Operating transfers in | 414,000 | 307,997 | 416,177 | 330,000 | 230,000 | 485,000 |
| Operating transfers out | 40,045 | 30,000 | - | 3,036 | 77,514 | 31,130 |
| Capital leases and installment purchase proceeds | - | - | - | - | 92,000 | - |
| Other items | - | - | - | - | - | 236,506 |
| Excess of revenues and other sources over (under) expenditures and other uses | (354,000) | (28,598) | (230,611) | 250,881 | 48,704 | 435,066 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 1,767,047 | 1,823,226 | 1,876,027 | 1,546,679 | 1,630,802 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 48.36 | 44.94 | 50.50 | 43.56 | 46.41 |
|
| Group weighted average FBA % | 38.17 | 47.34 | 41.37 | 39.94 | 37.68 | 39.10 |
|
| 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, Housing |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $7,901,831 | 8,916,343 | 8,798,514 | 7,878,827 | 8,222,313 | 8,141,759 |
|
| Quick ratio | 7.04 | 7.67 | 8.13 | 6.03 | 8.85 | 8.88 |
|
| Net income | (258,582) | 7,699 | 1,090,325 | 5,497,729 | (335,052) | (499,999) |
|
| Cashflow from operations | 1,026,258 | 556,289 | 177,734 | 1,131,945 | 997,214 | 928,312 |
|
| Depreciation & Amortization Expense | 640,045 | 679,853 | 473,213 | 421,815 | 358,854 | 464,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 4,969 | 4,987 | 4,943 | 4,923 | 4,861 | 4,827 |
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Cash &Investments | $9,684,564 | $9,686,282 | $9,738,891 | $11,159,946 | $9,158,985 | $9,022,222 |
|
| Investment Earnings | 27,465 | 52,057 | 191,950 | 520,076 | 484,424 | 341,453 |
|
| Tax Rate Equivalent | 0.0133 | 0.0243 | 0.0938 | 0.2833 | 0.2663 | 0.1953 |
|
| Tax Rate Equivalent Group weighted average | 0.0060 | 0.0103 | 0.0240 | 0.0548 | 0.0722 | 0.0561 |
|
| 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 | $206,162,823 | 213,942,642 | 204,602,923 | 183,578,579 | 181,900,857 | 174,879,862 |
|
| Tax Rate | 0.5000 | 0.5000 | 0.5000 | 0.5200 | 0.5200 | 0.5200 |
|
| Tax Rate Group weighted average | 0.3914 | 0.3733 | 0.3781 | 0.3834 | 0.4066 | 0.4094 |
|
| 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 | 98.13 | 96.01 | 90.58 | 86.68 | 89.35 | 90.83 |
|
| 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 | $207,637,046 | 216,826,434 | 205,755,152 | 208,469,883 | 196,437,211 | 180,754,379 |
|
| EffectiveTax Rate | 0.4965 | 0.4934 | 0.4972 | 0.4579 | 0.4815 | 0.5031 |
|
| Group weighted average Effective Tax Rate | 0.3841 | 0.3584 | 0.3425 | 0.3323 | 0.3633 | 0.3719 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.4100 | 95.8000 | 96.1200 | 95.3000 | 93.7500 | 95.1000 |
|
| Percent Collected Group weighted average | 96.22 | 96.18 | 95.82 | 95.89 | 96.00 | 95.42 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 97.94 | 98.19 | 98.47 | 98.15 | 97.03 | 98.19 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.07 | 97.20 | 96.84 | 97.21 | 97.38 | 96.96 |
|
| 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 | 76.57 | 78.57 | 81.03 | 80.18 | 77.25 | 76.95 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.33 | 82.16 | 82.55 | 81.36 | 82.28 | 80.71 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 148,596 | 150,796 | 159,441 | 171,295 | 184,152 | 148,505 |
|
| Tax Rate Equivalent | 0.0721 | 0.0705 | 0.0779 | 0.0933 | 0.1012 | 0.0849 |
|
| Dominant County: Pitt |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Baa1 | Baa1 | Baa1 | Baa1 | Baa1 | Baa1 |
|
| S & P | A- | A- |
| A- | A- | A- |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 10,000 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 10,000 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 2 |
|
| Total Per Capita for the Population Group | 113 | 107 | 158 | 152 | 149 | 162 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0055% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0898% | 0.0802% | 0.1078% | 0.1101% | 0.1223% | 0.1565% |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 129,453 | 168,767 | 206,304 | 242,147 | 276,371 | 309,049 |
|
| Total* | $129,453 | 168,767 | 206,304 | 242,147 | 276,371 | 309,049 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $5,127,921 | 5,289,623 | 5,420,324 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 4,969 | 4,987 | 4,943 | 4,923 | 4,861 | 4,827 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 6,385,452 | 6,182,530 | 6,286,007 | 6,558,782 | 10,228,039 | 8,255,037 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 772,919 | 836,766 | 971,836 | 1,273,919 | 1,294,213 | 1,118,359 |
| 3.5A |
| Business Type Activities Assets | 29,559,179 | 29,706,079 | 29,689,788 | 28,375,510 | 17,800,603 | 12,699,747 |
| 3.5B |
| Business Type Activities Liabilties | 6,517,759 | 6,585,010 | 6,576,418 | 6,352,465 | 1,095,899 | 1,031,922 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 934,467 | 937,503 | 1,037,808 | 812,147 | 781,179 | 871,574 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 13,657 | 11,008 | 34,752 | 22,292 | 12,049 | 46,078 |
| 13.0 |
| Penalties and Interest | 5,893 | 5,657 | 8,515 | 9,026 | 5,581 | 7,277 |
| 14.0 |
| Collections of Taxes Previously Written Off | 256 | 2 |
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 4,146 | 3,427 | 1,482 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 323,697 | 321,811 | 338,643 | 406,081 | 381,740 | 371,806 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 172,013 | 167,176 | 177,680 | 199,365 | 198,219 | 175,607 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 161,501 | 165,893 | 175,586 | 197,416 | 196,309 | 173,981 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 164,997 | 143,562 | 149,925 | 174,351 | 173,704 | 163,770 |
| 19.0 |
| Privilege Licenses |
|
|
|
|
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 130,109 | 130,238 |
|
|
| 13,848 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
| 160,227 | 154,191 |
|
| 22.0 |
| Other Licenses | 40,875 | 40,826 | 47,113 | 80,049 | 60,557 | 38,056 |
| 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 |
|
|
|
|
| 64,033 |
| 30.0 |
| Public Safety | 163,732 | 175,000 | 112,936 | 23,742 |
|
|
| 31.0 |
| Transportation - Streets | 217,905 |
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
| 88,511 | 823,199 | 622,240 |
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 1,370,901 | 1,231,677 | 740,154 | 698,396 | 652,126 | 12,661 |
| 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 |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 246 | 1,792 | 1,832 | 655 |
|
|
| 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 | 420,889 | 362,775 | 365,083 | 328,524 | 319,980 | 372,674 |
| 45.0 |
| Beer and Wine Tax | 22,072 | 7,050 | 22,109 | 22,392 | 21,812 | 20,587 |
| 46.0 |
| Powell Bill | 144,816 | 142,992 | 160,282 | 177,700 | 158,918 | 158,495 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 24,476 | 26,997 | 24,750 | 20,528 | 22,423 | 16,324 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 34,156 | 18,221 | 59,787 | 97,405 | 26,557 |
|
| 53.0 |
| Transportation - Streets |
|
|
|
| 68,110 |
|
| 54.0 |
| Transportation - All Other |
|
|
| 12,089 |
|
|
| 55.0 |
| Environmental Protection | 5 | 797,043 | 565,857 | 587,835 | 779,244 | 853,605 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
| 1,121,794 |
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
| 15,290 |
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
| 1,357 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 27,411 | 24,779 | 23,264 | 21,615 | 20,286 |
|
| 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 | 25,000 | 4,000 | 11,000 | 15,600 | 12,000 |
|
| 71.0 | PERMITS | Building Permits |
| 917 |
|
| 2,810 | 14,772 |
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 1,525 |
| 1,550 | 5,525 |
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 505,156 | 467,384 | 4,884 | 4,094 | 4,591 | 4,715 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 69,503 | 72,196 |
|
|
|
|
| 78.0 |
| Solid Waste | 292,668 | 293,987 | 286,877 | 221,045 | 252,184 | 204,010 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 40,500 | 30,700 | 58,750 | 50,100 | 22,600 | 50,249 |
| 81.0 |
| Recreation Service Revenues | 8,999 | 6,937 | 7,842 | 4,907 | 4,594 | 4,668 |
| 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 | 186,710 | 182,591 | 528,860 | 418,003 |
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 2,189,859 | 2,057,927 | 2,065,439 | 1,682,474 | 1,536,875 | 1,509,096 |
| 87.0 | REVENUES | Electric Charges | 12,712,314 | 11,894,652 | 11,942,214 | 11,817,675 | 11,176,362 | 11,234,783 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 27,465 | 52,057 | 191,950 | 520,076 | 484,424 | 341,453 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets |
|
| 754 | 91,060 |
|
|
| 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 |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues |
|
|
| 89,706 | 112,978 | 142,389 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
| 2,937,000 |
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
| 761,370 |
| 92,000 | 269,396 |
| 101.0 |
| Other |
|
|
| 1,852,655 |
|
|
| 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 | 14,379 | 5,521 | 12,115 |
|
|
|
| 106.0 |
| Deposits Other than Utility | -425 | -2,733 |
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 29,066 | 29,066 | 27,605 | 29,066 | 29,066 | 20,669 |
| 109B | GENERAL | Governing Body - Other Direct | 166,479 | 137,415 | 200,239 | 191,211 | 159,316 | 132,569 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 73,564 | 76,488 | 86,144 | 146,643 | 81,021 | 75,344 |
| 110B |
| Administration - Other Direct | 144,879 | 134,512 | 138,643 | 186,446 | 83,957 | 72,930 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
| 70,576 |
| 23,260 |
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 57,297 | 56,874 | 68,225 | 63,550 | 56,415 | 54,843 |
| 112B |
| Finance - Other Direct | 3,214 | 6,614 | 4,498 | 8,832 | 6,335 | 7,366 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages | 59,201 | 57,076 | 58,228 | 52,807 | 65,162 | 61,597 |
| 113B |
| Taxes - Other Direct | 8,455 | 5,776 | 6,260 | 8,632 | 15,056 | 9,201 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
| 28,299 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 81,427 | 86,462 | 86,015 | 75,575 | 85,443 | 81,385 |
| 115B |
| Public Buildings - Other Direct | 86,941 | 85,612 | 93,601 | 98,440 | 116,483 | 102,572 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E | 8,155 | 23,957 | 40,043 | 33,620 | 15,100 | 26,906 |
| 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 | 12,394 | 12,313 | 12,099 | 11,603 | 11,337 | 15,387 |
| 117B |
| Central Services - Other Direct | 36,740 | 32,994 | 36,431 | 34,800 | 37,776 | 32,885 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
|
|
| 700 |
|
| 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 | 1,030,534 | 1,071,896 | 1,004,449 | 899,547 | 929,742 | 852,985 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 305,033 | 247,772 | 107,369 | 197,763 | 142,152 | 153,842 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 27,611 |
| 29,980 | 69,276 | 44,926 | 65,725 |
| 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 | 43,914 | 27,064 | 28,327 | 28,349 | 20,583 | 15,467 |
| 122B |
| Fire - Other Direct | 86,243 | 83,468 | 183,450 | 87,445 | 69,188 | 40,621 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
|
|
|
|
| 274,886 |
| 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 |
| 2,000 |
|
|
|
|
| 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 |
|
|
|
|
| 3,800 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 357,985 | 385,596 | 399,223 | 354,315 | 379,289 |
|
| 128B |
| Streets and Highways - Other Direct | 109,600 | 126,953 | 121,261 | 124,104 | 123,385 |
|
| 128C |
| Streets and Highways - Construction | 218,174 | 35,394 |
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
| 222,907 | 51,857 |
|
|
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
| 368,818 |
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
| 110,866 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 24,193 | 33,310 | 47,845 | 23,618 | 42,502 | 75,314 |
| 130C |
| Powell Bill - Construction |
| 103,562 |
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E | 118,988 |
| 101,108 | 112,056 | 79,616 | 87,289 |
| 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 |
|
|
|
| 94,117 |
|
| 135C |
| Transpor. All Other - Construction |
| 10,126 |
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 119,801 | 120,309 | 123,668 | 114,057 | 106,089 | 90,828 |
| 136B | MENTAL | Solid Waste - Other Direct | 77,003 | 48,774 | 43,017 | 49,728 | 69,657 | 66,754 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
| 111,237 |
|
| 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 |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
| 500,000 |
| 2,920 | 301,492 | 1,057,329 |
| 139C |
| Environ. All Other - Construction |
|
|
|
| 833,566 |
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 83,079 | 82,257 | 81,877 | 85,087 | 67,717 | 31,260 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 14,511 | 23,240 | 96,896 | 26,103 | 31,069 | 112,663 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
|
|
|
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct | 90,981 |
| 25,337 |
| 580,894 | 1,233 |
| 142C |
| Community Development - Construction | 173,480 |
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages | 243,273 | 260,523 | 234,526 |
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct | 925,378 | 823,935 | 782,409 | 166,921 | 954,747 | 16,200 |
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E | 304,898 |
|
|
|
|
|
| 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 |
|
|
| 232,251 |
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
| 724,076 |
|
|
| 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 | 169,151 | 167,794 | 169,578 | 163,713 | 158,709 | 146,237 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 104,495 | 49,735 | 70,071 | 63,592 | 59,409 | 64,960 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 410,555 |
|
| 23,220 | 31,451 |
|
| 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 | 65,592 | 65,038 | 64,445 | 62,184 | 60,210 | 54,089 |
| 156B |
| Libraries - Other Direct | 21,924 | 21,548 | 22,258 | 22,654 | 21,564 | 32,268 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
| 19,037 |
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 376,917 | 374,802 | 397,184 | 389,544 | 347,140 | 396,706 |
| 158B |
| Water & Sewer - Other Direct | 356,731 | 331,277 | 362,059 | 526,781 | 509,205 | 502,173 |
| 158C |
| Water & Sewer - Construction | 27,375 | 229,972 | 1,589,542 | 6,091,094 |
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 28,394 | 84,698 | 63,757 | 117,725 | 40,365 |
|
| 159A |
| Electric Power - Salaries & Wages | 1,154,564 | 1,201,705 | 1,231,381 | 1,058,513 | 973,407 | 895,270 |
| 159B |
| Electric Power - Other Direct | 599,695 | 525,610 | 655,946 | 1,122,050 | 727,721 | 683,804 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 54,558 |
| 405,220 | 186,709 |
| 55,544 |
| 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 | 181,781 | 184,741 | 144,905 |
|
|
|
| 161D | SERVICE | Water & Sewer - Principal | 161,701 | 130,701 | 130,701 |
|
|
|
| 162B |
| Electric - Interest & Fees |
|
|
| 1,382 | 4,354 | 5,109 |
| 162D |
| Electric - Principal |
|
|
| 37,723 | 65,109 | 46,843 |
| 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 | 10,562 | 14,932 | 19,942 | 25,261 | 27,678 | 2,227 |
| 166D |
| All Other - Principal | 108,566 | 104,252 | 127,413 | 136,611 | 143,178 | 92,926 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 28,575 | 28,575 | 28,575 | 28,575 | 28,575 |
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 35,113 | 37,720 | 35,763 | 31,282 | 31,200 | 31,383 |
| 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 | NCEMPA | NCEMPA | NCEMPA | CMSD | CMSD | CMSD |
| 176B |
| Other - Intergovt. Expenditures - Item # | 159B | 159B | 159B | 158B | 158B | 158B |
| 176C |
| Other - Intergovt. Expenditures - Amount | 10,464,954 | 10,130,142 | 9,980,651 | 441,911 | 440,410 | 448,305 |
| 177A |
| Other - Intergovt. Expenditures - Recipient | NRWASA | NRWASA | NRWASA | NCEMPA | NCEMPA | NCEMPA |
| 177B |
| Other - Intergovt. Expenditures - Item # | 158B | 158B | 158B | 159B | 159B | 159B |
| 177C |
| Other - Intergovt. Expenditures - Amount | 471,000 | 471,000 | 392,500 | 9,043,355 | 9,050,985 | 8,800,709 |
| 178A |
| Other - Intergovt. Expenditures - Recipient | CMSD | CMSD | CMSD |
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # | 158B | 158B | 158B |
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount | 489,247 | 407,907 | 418,938 |
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 958,564. | 959,915.00 | 934,526.00 | 827,446.00 | 805,089.00 | 789,188.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 128,830. | 133,418.00 | 145,130.00 | 155,996.00 | 160,242.00 | 134,206.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 19,766. | 17,378.00 | 14,311.00 | 15,299.00 | 23,910.00 | 14,299.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 30,189 | 28,594 | 27,537 | 30,926 | 36,462 | 30,930 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.41 | 95.80 | 96.12 | 95.30 | 93.75 | 95.10 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 97.94 | 98.19 | 98.47 | 98.15 | 97.03 | 98.19 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 76.57 | 78.57 | 81.03 | 80.18 | 77.25 | 76.95 |
| 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 | 9,684,564 | 9,686,282 | 9,738,891 | 11,159,946 | 9,158,985 | 9,022,222 |
| 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 | 20,891,964 | 20,205,285 | 21,240,203 | 25,474,741 | 19,518,711 | 17,991,396 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 454,045 | 337,997 | 492,666 | 1,090,746 | 662,514 | 854,132 |
| 194D |
| Amount - Net Revenues | 20,437,919 | 19,867,288 | 20,747,537 | 24,383,995 | 18,856,197 | 17,137,264 |
|
| Calculated amount | 20,437,919 | 19,867,288 | 20,747,537 | 24,383,995 | 18,856,197 | 17,137,264 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 20,897,986 | 19,631,484 | 21,365,751 | 24,955,323 | 19,170,616 | 17,260,518 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 454,045 | 337,997 | 492,666 | 1,090,746 | 662,514 | 854,132 |
| 195D |
| Amount - Net Expenditures | 20,443,941 | 19,293,487 | 20,873,085 | 23,864,577 | 18,508,102 | 16,406,386 |
|
| Calculated amount | 20,443,941 | 19,293,487 | 20,873,085 | 23,864,577 | 18,508,102 | 16,406,386 |
|
| 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 |
|
|
|
| 4,000 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
|
|
| 191,625 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
| 276,230 |
|
| 403A |
| Total amount billed in units - Water | 129 | 135,254,000 | 147 | 151,751 | 154,105 |
|
| 403B |
| Total amount billed in units - Sewer | 109 | 113,502,000 | 122 | 125,743 | 126,087 |
|
| 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 |
|
|
|
| 34,719 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 8,771 |
|
| 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 |
|
|
|
| 600 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 1,073,704 | 1,047,430 | 1,002,605 | 789,144 | 765,995 |
|
| 408A |
| Dollars related to 403A above | 1,104,355 | 1,004,297 | 972,290 | 886,386 | 870,455 |
|
| 408B |
| Dollars related to 403B above |
|
|
|
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 206,570 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 50,910 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 3,000 |
|
| 412B |
| Dollars related to 407B above | 2,085 | 2,075 | 2,000 | 5,200 |
|
|
| 421A |
| Number of residential accounts billed - Water | 1,853 | 1,820 | 1,800 | 4,000 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 275 | 275 | 300 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 170 | 175 | 200 |
|
|
|
| 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 | Christopher Tucker |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 10/31/2011 | 10/28/2010 | 11/30/2009 | 10/31/2008 | 11/29/2007 | 12/08/2006 |
| 953.0 |
| Contact | Christopher Tucker |
|
|
| 954.0 |
| Title | Finance Director |
|
|
| 955.0 |
| Phone | 252-746-7042 |
|
|
|
|
|
| 956.0 |
| Fax | 252-746-7001 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|