Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $968,782 | 922,855 | 914,548 | 847,734 | 617,340 | 642,994 |
|
| Utility | 7,320,200 | 6,930,937 | 6,676,474 | 6,543,083 | 5,896,639 | 5,651,965 |
|
| Sales Tax | 452,733 | 448,193 | 469,193 | 518,927 | 512,062 | 491,657 |
|
| Sales & Services | 278,044 | 286,870 | 301,815 | 247,746 | 217,358 | 182,782 |
|
| Intergovernmental | 610,147 | 495,063 | 506,385 | 552,413 | 437,717 | 368,925 |
|
| Debt Proceeds | 36,964 | 96,975 | 117,616 | 38,845 | 63,631 | 38,016 |
|
| Other Miscellaneous | 101,761 | 112,131 | 116,661 | 120,754 | 119,690 | 33,793 |
|
| Total | $9,768,631 | 9,293,024 | 9,102,692 | 8,869,502 | 7,864,437 | 7,410,132 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $6,468,060 | 5,806,432 | 5,568,399 | 5,458,839 | 5,582,260 | 5,399,934 |
|
| Debt Service | 507,741 | 568,104 | 702,976 | 1,466,804 | 694,533 | 536,362 |
|
| Transportation | 230,260 | 274,140 | 403,595 | 273,287 | 353,892 | 403,350 |
|
| General Government | 285,090 | 346,112 | 389,454 | 402,006 | 402,441 | 343,764 |
|
| Public Safety | 1,133,321 | 1,149,147 | 1,238,967 | 1,119,603 | 2,344,634 | 967,631 |
|
| Other | 440,402 | 531,483 | 421,665 | 438,571 | 449,440 | 491,327 |
|
| Total | $9,064,874 | 8,675,418 | 8,725,056 | 9,159,110 | 9,827,200 | 8,142,368 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $1,658,534 | 1,551,944 | 1,531,884 | 1,519,189 | 1,419,378 | 1,264,978 |
|
| Capital Outlay | 376,741 | 191,236 | 446,021 | 374,157 | 1,876,901 | 733,362 |
|
| Other Operating + Debt Service | 7,029,599 | 6,932,238 | 6,747,151 | 7,265,764 | 6,530,921 | 6,144,028 |
|
| Total | $9,064,874 | 8,675,418 | 8,725,056 | 9,159,110 | 9,827,200 | 8,142,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $311 | 295 | 295 | 276 | 203 | 212 |
|
| Utility | 2,351 | 2,216 | 2,153 | 2,127 | 1,935 | 1,862 |
|
| Sales Tax | 145 | 144 | 151 | 167 | 168 | 161 |
|
| Sales & Services | 89 | 92 | 97 | 81 | 71 | 60 |
|
| Intergovernmental | 196 | 158 | 163 | 180 | 144 | 122 |
|
| Debt Proceeds | 12 | 31 | 38 | 13 | 21 | 13 |
|
| Other Miscellaneous | 33 | 36 | 38 | 39 | 39 | 11 |
|
| Total | $3,137 | 2,972 | 2,935 | 2,883 | 2,581 | 2,441 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,077 | 1,857 | 1,796 | 1,775 | 1,832 | 1,779 |
|
| Debt Service | 163 | 182 | 227 | 477 | 228 | 177 |
|
| Transportation | 74 | 88 | 130 | 89 | 116 | 133 |
|
| General Government | 92 | 110 | 125 | 130 | 132 | 112 |
|
| Public Safety | 364 | 367 | 400 | 364 | 769 | 319 |
|
| Other | 141 | 170 | 136 | 143 | 148 | 162 |
|
| Total | $2,911 | 2,774 | 2,814 | 2,978 | 3,225 | 2,682 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $533 | 496 | 494 | 494 | 466 | 417 |
|
| Capital Outlay | 121 | 61 | 144 | 122 | 616 | 242 |
|
| Other Operating | 2,257 | 2,217 | 2,176 | 2,362 | 2,143 | 2,023 |
|
| Total | $2,911 | 2,774 | 2,814 | 2,978 | 3,225 | 2,682 |
|
|
|
|
|
|
|
|
|
| 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 Landis Population | 3,114 | 3,127 | 3,101 | 3,076 | 3,047 | 3,036 |
| 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 | $2,226,686 | 2,268,327 | 2,326,752 | 2,226,080 | 1,819,251 | 1,743,349 |
| General Fund expenditures | 2,170,124 | 2,396,066 | 2,561,484 | 3,193,580 | 2,657,647 | 2,221,377 |
| Operating transfers in | 240,000 | 220,000 | 140,000 | 200,000 | 200,000 | 247,110 |
| Operating transfers out | - | - | - | - | 115,763 | 23,514 |
| Capital leases and installment purchase proceeds | - | 22,000 | - | 1,024,637 | 425,160 | - |
| Other items | - | - | - | - | - | 127,890 |
| Excess of revenues and other sources over (under) expenditures and other uses | 296,562 | 114,261 | (94,732) | 257,137 | (328,999) | (126,542) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $435,291 | 108,041 | 7,338 | 106,800 | (207,869) | 185,161 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 20.06 | 4.55 | 0.29 | 4.92 | -8.85 | 8.25 |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $1,019,447 | 322,306 | 299,333 | (329,294) | (714,572) | (334,966) |
|
| Quick ratio | 2.21 | 1.32 | 1.29 | 0.80 | 0.56 | 0.75 |
|
| Net income | 598,501 | 443,153 | 653,553 | 742,873 | (87,154) | (296,123) |
|
| Cashflow from operations | 1,219,598 | 1,072,954 | 897,580 | 1,412,424 | 1,072,057 | 930,734 |
|
| Depreciation & Amortization Expense | 473,237 | 411,983 | 473,324 | 457,256 | 574,666 | 424,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 3,114 | 3,127 | 3,101 | 3,076 | 3,047 | 3,036 |
|
| 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 | $1,871,048 | $1,196,097 | $746,868 | $1,031,660 | $399,453 | $764,419 |
|
| Investment Earnings | 7,115 | 5,396 | 19,546 | 27,624 | 28,015 | 33,793 |
|
| Tax Rate Equivalent | 0.0029 | 0.0023 | 0.0084 | 0.0127 | 0.0148 | 0.0180 |
|
| 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 | 2007 | 2007 | 2007 | 2007 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $241,487,830 | 239,637,236 | 232,758,107 | 217,442,058 | 189,179,681 | 187,698,550 |
|
| Tax Rate | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.3200 | 0.3200 |
|
| 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 | 104.60 | 97.76 | 96.72 | 99.78 | 94.90 | 98.39 |
|
| 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 | $230,867,906 | 245,128,106 | 240,651,475 | 217,921,485 | 199,346,345 | 190,769,946 |
|
| EffectiveTax Rate | 0.4184 | 0.3910 | 0.3869 | 0.3991 | 0.3037 | 0.3148 |
|
| 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 | 93.7300 | 93.7400 | 95.1900 | 96.6600 | 96.8900 | 94.9900 |
|
| 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 | 94.17 | 94.17 | 95.67 | 97.37 | 97.90 | 95.56 |
|
| 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 | 88.86 | 89.08 | 90.66 | 90.07 | 88.98 | 90.54 |
|
| 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 | 129,865 | 131,467 | 124,142 | 103,975 | 79,606 | 92,088 |
|
| Tax Rate Equivalent | 0.0538 | 0.0549 | 0.0533 | 0.0478 | 0.0421 | 0.0491 |
|
| Dominant County: Rowan |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 0 |
|
| 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% | 0.0000% |
|
| 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 | $6,700,000 | 6,700,000 | 6,700,000 | 6,700,000 | 900,000 | 900,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $1,074,211 | 1,299,818 | 1,536,807 | 1,882,727 | 2,211,962 | 2,524,813 |
|
| --General Government | 0 | 0 | 0 | 0 | 913,951 | 0 |
|
| Total* | $1,074,211 | 1,299,818 | 1,536,807 | 1,882,727 | 3,125,913 | 2,524,813 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 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 | 3,114 | 3,127 | 3,101 | 3,076 | 3,047 | 3,036 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 4,324,630 | 4,405,382 | 4,310,736 | 3,947,403 | 3,822,483 | 2,674,432 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 1,537,652 | 1,818,411 | 1,857,271 | 1,650,679 | 1,549,711 | 238,760 |
| 3.5A |
| Business Type Activities Assets | 9,914,990 | 9,501,006 | 9,487,455 | 10,163,612 | 9,828,199 | 10,110,143 |
| 3.5B |
| Business Type Activities Liabilties | 1,630,880 | 1,815,397 | 2,245,000 | 3,574,710 | 3,982,170 | 4,176,960 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 894,879 | 896,122 | 886,088 | 830,644 | 585,507 | 572,618 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 62,775 | 20,268 | 15,317 | 15,792 | 28,903 | 63,140 |
| 13.0 |
| Penalties and Interest | 11,128 | 6,465 | 13,143 | 1,298 | 2,930 | 7,236 |
| 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 | 157,265 | 250,870 | 202,409 | 178,885 | 173,649 | 177,126 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 108,096 | 105,776 | 110,867 | 124,028 | 123,537 | 112,841 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 81,673 | 85,408 | 110,035 | 123,286 | 122,825 | 112,209 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 105,699 | 6,139 | 45,882 | 92,728 | 92,051 | 89,481 |
| 19.0 |
| Privilege Licenses |
|
|
|
|
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
|
|
|
|
|
| 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 | 74,411 | 113,763 | 86,817 | 128,589 | 8,910 |
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection | 129,005 |
|
|
| 51,870 |
|
| 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 |
|
|
|
|
|
|
| 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 | 13,758 | 18,645 | 19,492 | 16,905 | 18,831 |
|
| 44.0 |
| Utility Franchise Tax | 227,287 | 211,255 | 199,246 | 199,337 | 179,684 | 196,535 |
| 45.0 |
| Beer and Wine Tax | 13,782 |
| 13,814 | 14,036 | 13,719 | 13,410 |
| 46.0 |
| Powell Bill | 96,513 | 95,595 | 107,574 | 116,288 | 100,517 | 100,168 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 55,391 | 55,805 | 79,442 | 77,258 | 64,186 | 58,812 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 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 | 4,100 | 6,175 | 6,210 |
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 228,130 | 227,391 | 226,903 | 182,393 | 151,476 | 111,377 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues |
|
|
|
|
|
|
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 45,814 | 53,304 | 68,702 | 65,353 | 65,882 | 71,405 |
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
|
|
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 1,746,189 | 1,756,381 | 1,716,717 | 1,746,105 | 1,525,636 | 1,409,571 |
| 87.0 | REVENUES | Electric Charges | 5,574,011 | 5,174,556 | 4,959,757 | 4,796,978 | 4,371,003 | 4,242,394 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 91,448 | 92,446 | 95,374 | 93,130 | 91,675 |
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 7,115 | 5,396 | 19,546 | 27,624 | 28,015 | 33,793 |
| 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 | 3,198 | 14,289 | 1,741 |
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 36,964 | 96,975 | 117,616 | 38,845 | 63,631 | 38,016 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other |
| 22,000 |
| 1,024,637 | 1,241,341 | 127,890 |
| 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 |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 3,155 | 2,900 | 2,125 | 4,200 | 1,200 | 2,400 |
| 109B | GENERAL | Governing Body - Other Direct | 26,538 | 11,271 | 22,145 | 11,723 | 9,807 | 7,210 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 46,521 | 135,115 | 148,681 | 185,139 | 165,733 | 136,362 |
| 110B |
| Administration - Other Direct | 139,664 | 139,241 | 152,898 | 170,061 | 172,841 | 164,932 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 14,081 |
| 7,500 |
| 27,522 | 13,020 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
| 1,282 |
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
|
|
|
|
|
|
| 112B |
| Finance - Other Direct | 14,000 | 14,000 | 16,000 | 15,000 | 12,650 | 9,300 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct | 14,088 | 17,399 | 13,683 |
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct | 27,043 | 26,186 | 26,422 | 15,883 | 12,688 | 9,258 |
| 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 |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
|
|
|
|
|
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 467,079 | 402,703 | 367,074 | 449,521 | 384,259 | 341,507 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 186,611 | 219,088 | 291,334 | 250,845 | 238,641 | 195,218 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 30,739 | 133,690 |
| 94,160 |
|
| 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 | 207,327 | 189,443 | 156,778 | 116,181 | 88,402 | 48,660 |
| 122B |
| Fire - Other Direct | 203,242 | 226,344 | 172,790 | 285,271 | 190,386 | 158,674 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
| 22,000 | 100,022 |
| 1,334,571 | 208,264 |
| 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 | 70,980 | 93,094 | 129,700 | 97,191 | 99,466 | 119,484 |
| 128B |
| Streets and Highways - Other Direct | 145,780 | 153,967 | 161,174 | 160,421 | 138,996 | 148,670 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
| 27,300 |
| 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 | 13,500 | 4,170 | 112,721 | 15,675 | 115,430 | 107,896 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
| 22,909 |
|
|
|
|
| 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 | 84,644 | 93,648 | 99,730 | 103,892 | 101,519 | 76,855 |
| 136B | MENTAL | Solid Waste - Other Direct | 149,079 | 124,616 | 137,162 | 128,723 | 120,655 | 110,097 |
| 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 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 894 | 4,243 | 3,865 |
|
|
|
| 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 |
|
|
|
|
|
|
| 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 | 30,494 | 81,309 | 82,521 | 87,011 | 88,437 | 81,059 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 175,291 | 162,148 | 98,387 | 118,945 | 138,829 | 163,841 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
| 65,519 |
|
|
| 59,475 |
| 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 | 133,260 | 123,409 | 113,517 | 81,319 | 76,481 | 68,409 |
| 158B |
| Water & Sewer - Other Direct | 889,566 | 1,124,502 | 970,001 | 904,121 | 1,003,147 | 848,281 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 43,824 |
| 24,479 | 27,230 | 112,677 | 149,174 |
| 159A |
| Electric Power - Salaries & Wages | 583,955 | 419,334 | 416,435 | 385,340 | 413,881 | 390,242 |
| 159B |
| Electric Power - Other Direct | 4,454,477 | 4,018,335 | 3,804,090 | 3,636,537 | 3,611,186 | 3,667,699 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 304,386 | 50,069 | 180,330 | 346,927 | 307,971 | 276,129 |
| 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 | 31,119 | 10,989 | 15,323 | 9,395 |
|
|
| 161.1B |
| Storm Water - Other Direct | 13,023 | 59,794 | 44,224 | 67,970 | 56,917 |
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E | 14,450 |
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 60,983 | 78,230 | 94,102 | 99,811 | 152,937 | 136,402 |
| 161D | SERVICE | Water & Sewer - Principal | 365,708 | 380,690 | 485,071 | 391,880 | 502,412 | 361,141 |
| 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 | 52,344 | 55,693 | 57,651 | 22,533 | 1,804 | 2,347 |
| 166D |
| All Other - Principal | 28,706 | 53,491 | 66,152 | 952,580 | 37,380 | 36,472 |
| 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 | 69,062 | 58,830 | 17,279 | 17,785 | 14,215 | 15,308 |
| 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 | 875,885. | 875,526.00 | 843,233.00 | 775,835.00 | 535,963.00 | 534,439.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 78,821. | 80,423.00 | 87,591.00 | 83,540.00 | 68,339.00 | 68,366.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 51,044. | 51,044.00 | 36,551.00 | 20,435.00 | 11,267.00 | 23,722.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 8,783 | 8,783 | 8,185 | 8,296 | 7,528 | 6,465 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 93.73 | 93.74 | 95.19 | 96.66 | 96.89 | 94.99 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 94.17 | 94.17 | 95.67 | 97.37 | 97.90 | 95.56 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 88.86 | 89.08 | 90.66 | 90.07 | 88.98 | 90.54 |
| 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 | 1,871,048 | 1,196,097 | 746,868 | 1,031,660 | 399,453 | 764,419 |
| 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 | 9,768,631 | 9,315,024 | 9,102,692 | 9,894,139 | 9,305,778 | 7,785,132 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
|
|
|
| 200,000 | 247,110 |
| 194D |
| Amount - Net Revenues | 9,768,631 | 9,315,024 | 9,102,692 | 9,894,139 | 9,105,778 | 7,538,022 |
|
| Calculated amount | 9,768,631 | 9,315,024 | 9,102,692 | 9,894,139 | 9,105,778 | 7,538,022 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 9,064,874 | 8,675,418 | 8,725,056 | 9,159,110 | 10,027,200 | 8,389,478 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
|
|
|
| 200,000 | 247,110 |
| 195D |
| Amount - Net Expenditures | 9,064,874 | 8,675,418 | 8,725,056 | 9,159,110 | 9,827,200 | 8,142,368 |
|
| Calculated amount | 9,064,874 | 8,675,418 | 8,725,056 | 9,159,110 | 9,827,200 | 8,142,368 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 8,489,600 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 3,042 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 101 | 96 | 96,199,158 | 9,037 | 106,736,900 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 72 | 78 | 96,199,158 | 9,037 | 87,855,800 |
|
| 403A |
| Total amount billed in units - Water | 88 | 87 | 85,150,600 | 98,686 | 99,592,700 |
|
| 403B |
| Total amount billed in units - Sewer | 88 | 87 | 85,150,600 | 98,686 | 81,045,900 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 56 | 53 | 57,289,800 | 63,109 | 63,747,000 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 9,875,200 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 2,205,300 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 8,489,600 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 1,060,200 |
|
| 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 | 874,224 | 821,614 | 822,412 | 827,531 | 762,545 |
|
| 408A |
| Dollars related to 403A above | 842,503 | 827,611 | 678,663 | 821,623 | 707,657 |
|
| 408B |
| Dollars related to 403B above |
| 531,889 | 598,757 | 579,602 | 530,574 |
|
| 409A |
| Dollars related to 404A above | 628,879 | 605,897 | 465,939 | 564,379 | 505,060 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 76,516 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 19,048 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 67,450 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 10,271 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 1,476 |
| 1,463 | 1,276 |
|
|
| 421A |
| Number of residential accounts billed - Water | 1,476 |
| 1,305 | 1,253 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 145 |
| 147 | 296 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 145 |
| 138 | 33 |
|
|
| 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 | Reed Linn |
|
|
| 951.0 |
| Title | Town Administrator |
|
|
| 952.0 |
| Date | 10/25/2011 | 12/17/2010 | 01/21/2010 | 02/19/2009 | 12/04/2007 | 02/27/2007 |
| 953.0 |
| Contact | Reed Linn |
|
|
| 954.0 |
| Title | Town Administrator |
|
|
| 955.0 |
| Phone | 704-857-2411 |
|
|
|
|
|
| 956.0 |
| Fax | 704-855-3350 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|