Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $4,714,523 | 4,754,810 | 4,689,312 | 4,010,196 | 3,563,729 | 3,663,714 |
|
| Utility | 14,434,827 | 13,262,613 | 12,878,805 | 13,090,591 | 12,918,401 | 12,311,500 |
|
| Sales Tax | 2,166,206 | 2,125,811 | 2,266,490 | 2,444,284 | 2,404,911 | 2,193,439 |
|
| Sales & Services | 114,865 | 168,953 | 148,025 | 133,859 | 57,562 | 49,836 |
|
| Intergovernmental | 1,415,474 | 1,450,656 | 1,466,371 | 1,525,400 | 1,444,315 | 1,693,082 |
|
| Debt Proceeds | 13,612 | 23,479 | 44,434 | 48,168 | 814,005 | 20,276,526 |
|
| Other Miscellaneous | 350,193 | 283,046 | 549,670 | 992,984 | 1,170,244 | 816,792 |
|
| Total | $23,209,700 | 22,069,368 | 22,043,107 | 22,245,482 | 22,373,167 | 41,004,889 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $10,903,392 | 10,004,034 | 10,377,704 | 10,479,332 | 9,265,887 | 10,532,416 |
|
| Debt Service | 2,788,837 | 2,804,295 | 2,716,034 | 2,628,080 | 2,476,424 | 20,638,487 |
|
| Transportation | 2,123,215 | 1,682,920 | 1,831,035 | 1,822,251 | 1,359,748 | 1,468,047 |
|
| General Government | 1,912,226 | 2,021,940 | 1,865,643 | 1,908,677 | 2,326,817 | 2,167,693 |
|
| Public Safety | 4,317,733 | 4,178,256 | 3,995,512 | 3,785,059 | 4,320,420 | 3,960,989 |
|
| Other | 2,203,014 | 2,213,979 | 2,402,164 | 2,119,281 | 1,499,360 | 1,613,793 |
|
| Total | $24,248,417 | 22,905,424 | 23,188,092 | 22,742,680 | 21,248,656 | 40,381,425 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $9,307,590 | 9,373,164 | 8,282,587 | 8,504,677 | 8,010,141 | 7,705,554 |
|
| Capital Outlay | 1,131,617 | 815,312 | 1,476,571 | 1,660,108 | 1,728,773 | 2,701,516 |
|
| Other Operating + Debt Service | 13,809,210 | 12,716,948 | 13,428,934 | 12,577,895 | 11,509,742 | 29,974,355 |
|
| Total | $24,248,417 | 22,905,424 | 23,188,092 | 22,742,680 | 21,248,656 | 40,381,425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $447 | 412 | 414 | 363 | 330 | 346 |
|
| Utility | 1,370 | 1,149 | 1,138 | 1,183 | 1,197 | 1,163 |
|
| Sales Tax | 206 | 183 | 200 | 221 | 224 | 208 |
|
| Sales & Services | 11 | 15 | 13 | 12 | 5 | 5 |
|
| Intergovernmental | 134 | 126 | 130 | 138 | 134 | 160 |
|
| Debt Proceeds | 1 | 2 | 4 | 4 | 75 | 1,916 |
|
| Other Miscellaneous | 33 | 25 | 49 | 90 | 108 | 77 |
|
| Total | $2,202 | 1,912 | 1,948 | 2,011 | 2,073 | 3,875 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,034 | 867 | 917 | 947 | 859 | 995 |
|
| Debt Service | 265 | 243 | 240 | 238 | 229 | 1,950 |
|
| Transportation | 201 | 146 | 162 | 165 | 126 | 139 |
|
| General Government | 182 | 174 | 165 | 172 | 216 | 205 |
|
| Public Safety | 410 | 362 | 353 | 342 | 400 | 374 |
|
| Other | 209 | 192 | 212 | 192 | 139 | 153 |
|
| Total | $2,301 | 1,984 | 2,049 | 2,056 | 1,969 | 3,816 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $883 | 812 | 732 | 769 | 742 | 728 |
|
| Capital Outlay | 107 | 71 | 130 | 150 | 160 | 255 |
|
| Other Operating | 1,311 | 1,101 | 1,187 | 1,137 | 1,067 | 2,833 |
|
| Total | $2,301 | 1,984 | 2,049 | 2,056 | 1,969 | 3,816 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 22 | 23 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 22,715 | 20,466 | 20,622 | 22,003 | 21,233 | 20,452 |
|
| City of Lincolnton Population | 10,540 | 11,543 | 11,316 | 11,061 | 10,791 | 10,582 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 406 | 389 | 401 | 365 | 353 | 344 |
|
| Utility | 2,103 | 1,830 | 1,741 | 1,897 | 1,838 | 1,897 |
|
| Sales Tax | 126 | 129 | 143 | 154 | 155 | 149 |
|
| Sales & Services | 112 | 112 | 106 | 102 | 99 | 91 |
|
| Intergovernmental | 196 | 221 | 190 | 170 | 182 | 209 |
|
| Debt Proceeds | 79 | 48 | 114 | 152 | 79 | 102 |
|
| Other Miscellaneous | 99 | 150 | 327 | 279 | 287 | 167 |
|
| Total | 3,121 | 2,879 | 3,022 | 3,119 | 2,993 | 2,959 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,936 | 1,782 | 1,815 | 1,907 | 1,817 | 1,915 |
|
| Debt Service | 175 | 174 | 166 | 147 | 136 | 192 |
|
| Transportation | 144 | 147 | 121 | 120 | 116 | 119 |
|
| General Government | 130 | 183 | 184 | 157 | 136 | 134 |
|
| Public Safety | 410 | 415 | 412 | 393 | 374 | 363 |
|
| Other | 303 | 287 | 340 | 357 | 288 | 270 |
|
| Total | 3,098 | 2,988 | 3,038 | 3,081 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 641 | 644 | 628 | 623 | 586 | 561 |
|
| Capital Outlay | 236 | 358 | 440 | 429 | 329 | 352 |
|
| Other Operating | 2,221 | 1,986 | 1,969 | 2,028 | 1,952 | 2,080 |
|
| Total | 3,098 | 2,988 | 3,037 | 3,080 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $8,706,717 | 8,729,300 | 8,964,277 | 8,713,322 | 8,154,482 | 7,894,933 |
| General Fund expenditures | 9,698,634 | 9,393,152 | 9,496,630 | 9,051,441 | 8,384,893 | 8,134,538 |
| Operating transfers in | - | 381,600 | 375,000 | 372,500 | - | 4,277 |
| Operating transfers out | - | - | - | - | 454,861 | 318,398 |
| Capital leases and installment purchase proceeds | - | - | - | - | 629,000 | 308,000 |
| Other items | - | 950,000 | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (991,917) | 667,748 | (157,353) | 34,381 | (56,272) | (245,726) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $4,697,304 | 5,451,580 | 5,009,920 | 5,072,464 | 4,398,484 | 4,506,014 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 48.43 | 58.04 | 52.75 | 56.04 | 53.57 | 55.32 |
|
| Group weighted average FBA % | 76.50 | 38.21 | 39.96 | 38.75 | 37.01 | 40.17 |
|
| 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 |
|
|
|
|
|
|
| Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $7,223,009 | 7,214,989 | 7,710,616 | 8,278,308 | 8,100,794 | 7,118,852 |
|
| Quick ratio | 3.13 | 3.37 | 3.72 | 4.09 | 4.14 | 4.08 |
|
| Net income | 140,534 | (972,544) | (475,461) | 382,836 | 356,352 | 1,392,306 |
|
| Cashflow from operations | 3,197,837 | 2,875,432 | 2,533,290 | 2,879,100 | 3,431,109 | 2,550,127 |
|
| Depreciation & Amortization Expense | 2,107,136 | 2,178,755 | 2,176,722 | 2,170,653 | 2,143,246 | 2,118,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 10,540 | 11,543 | 11,316 | 11,061 | 10,791 | 10,582 |
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Cash &Investments | $14,798,364 | $15,343,389 | $15,300,118 | $16,049,193 | $14,960,655 | $13,833,842 |
|
| Investment Earnings | 61,430 | 63,731 | 289,612 | 718,483 | 797,003 | 597,632 |
|
| Tax Rate Equivalent | 0.0073 | 0.0075 | 0.0340 | 0.0997 | 0.1120 | 0.0851 |
|
| Tax Rate Equivalent Group weighted average | 0.0064 | 0.0102 | 0.0304 | 0.0707 | 0.0793 | 0.0520 |
|
| 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 | $839,548,130 | 848,790,524 | 852,819,846 | 720,493,532 | 711,461,884 | 702,525,514 |
|
| Tax Rate | 0.5600 | 0.5600 | 0.5600 | 0.5600 | 0.5600 | 0.5600 |
|
| Tax Rate Group weighted average | 0.4410 | 0.4364 | 0.4411 | 0.4498 | 0.4454 | 0.4425 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 98.67 | 107.01 | 99.19 | 84.07 | 90.07 | 95.96 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.31 | 96.93 | 88.67 | 87.55 | 90.13 | 92.19 |
|
| 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 | $850,864,630 | 793,188,042 | 859,784,097 | 857,016,215 | 789,898,839 | 732,102,453 |
|
| EffectiveTax Rate | 0.5526 | 0.5993 | 0.5555 | 0.4708 | 0.5044 | 0.5374 |
|
| Group weighted average Effective Tax Rate | 0.4468 | 0.4230 | 0.3911 | 0.3938 | 0.4015 | 0.4080 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 97.5800 | 97.8300 | 97.0600 | 97.3300 | 97.4600 | 97.0300 |
|
| Percent Collected Group weighted average | 96.54 | 96.58 | 96.54 | 96.79 | 96.51 | 96.74 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 98.48 | 98.73 | 98.05 | 98.68 | 98.63 | 98.06 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.46 | 97.39 | 97.57 | 98.03 | 97.73 | 98.00 |
|
| 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 | 85.45 | 86.17 | 82.81 | 84.74 | 86.08 | 87.20 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.60 | 85.57 | 84.72 | 83.94 | 84.21 | 85.28 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 395,908 | 397,763 | 393,658 | 438,928 | 424,544 | 453,863 |
|
| Tax Rate Equivalent | 0.0472 | 0.0469 | 0.0462 | 0.0609 | 0.0597 | 0.0646 |
|
| Dominant County: Lincoln |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| 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 | 111 | 132 | 130 | 153 | 166 | 163 |
|
| 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 | 0.1155% | 0.1377% | 0.1320% | 0.1585% | 0.1868% | 0.1912% |
|
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $0 | 0 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $22,378,414 | 24,075,873 | 25,710,873 | 27,205,873 | 28,550,873 | 29,765,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 10,540 | 11,543 | 11,316 | 11,061 | 10,791 | 10,582 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 26,958,545 | 28,134,181 | 28,034,899 | 28,621,546 | 27,676,296 | 27,170,335 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 1,986,693 | 1,801,371 | 1,623,924 | 1,585,411 | 1,480,938 | 930,871 |
| 3.5A |
| Business Type Activities Assets | 48,312,706 | 49,468,707 | 51,780,945 | 53,565,754 | 54,497,987 | 55,136,631 |
| 3.5B |
| Business Type Activities Liabilties | 23,417,790 | 24,714,325 | 26,054,018 | 27,363,366 | 28,678,437 | 29,673,431 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
| 34,024 | 32,921 |
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
| 34,024 | 32,921 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 4,587,259 | 4,602,044 | 4,586,581 | 3,907,161 | 3,521,374 | 3,517,234 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 90,807 | 120,766 | 76,574 | 79,634 | 20,484 | 105,704 |
| 13.0 |
| Penalties and Interest | 36,457 | 32,000 | 26,157 | 23,401 | 21,871 | 40,776 |
| 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 | 759,094 | 745,745 | 808,827 | 862,281 | 851,141 | 807,698 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 1,031,834 | 912,422 | 678,408 | 572,831 | 561,426 | 493,962 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 378,801 | 422,578 | 526,710 | 569,066 | 557,718 | 490,990 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -3,523 | 45,066 | 252,545 | 440,106 | 434,626 | 400,789 |
| 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 | 41,548 | 50,526 | 44,395 | 57,027 | 61,573 | 56,200 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 13,897 | 12,519 | 13,275 | 13,373 | 15,106 | 14,553 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal | 22,950 | 17,209 | 17,612 | 18,154 | 16,287 | 19,702 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 3,357 |
| 13,384 | 10,560 | 7,581 | 10,235 |
| 29.0 | REVENUES | General Government |
| 22,002 |
|
|
|
|
| 30.0 |
| Public Safety |
| 74,653 | 4,616 | 52,609 | 4,480 | 83,041 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
| 53,383 | 120,123 |
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other | 24,000 |
| 25,000 |
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
| 6,000 |
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless | 110,645 | 108,363 | 46,006 | 50,293 | 72,278 | 107,078 |
| 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 | 860,398 | 888,871 | 949,800 | 948,544 | 888,067 | 771,097 |
| 45.0 |
| Beer and Wine Tax | 50,919 | 16,140 | 49,675 | 49,708 | 47,817 | 46,073 |
| 46.0 |
| Powell Bill | 316,399 | 310,899 | 346,488 | 381,987 | 338,602 | 515,180 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
|
|
|
|
| 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 | 3,709 |
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
| 515 | 172 | 714 |
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development | 9,200 |
|
|
|
|
|
| 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 | 9,835 | 14,864 | 18,794 | 17,380 | 14,493 | 16,725 |
| 74.0 | SALES & | Parking Revenues | 1,960 | 4,875 | 5,475 | 1,215 | 2,165 | 4,336 |
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
| 2,000 | 2,400 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste |
| 2,696 | 16,166 | 16,389 | 16,588 | 16,411 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 9,600 | 57,300 | 26,850 | 33,638 | 22,316 | 9,964 |
| 81.0 |
| Recreation Service Revenues | 93,470 | 89,218 | 80,740 | 65,237 |
|
|
| 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 | 4,887 | 3,672 | 3,588 | 6,289 | 6,308 | 5,245 |
| 86.0 | UTILITY | Water and Sewer Charges | 7,972,746 | 7,072,445 | 6,677,523 | 6,857,883 | 6,870,509 | 6,488,820 |
| 87.0 | REVENUES | Electric Charges | 6,457,194 | 6,186,496 | 6,197,694 | 6,226,419 | 6,041,584 | 5,817,435 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 61,430 | 63,731 | 289,612 | 718,483 | 797,003 | 597,632 |
| 91.0 |
| Special Assessments |
|
|
|
| 2,000 |
|
| 92.0 |
| Private Contributions and Donations | 95,440 | 32,214 | 44,360 | 34,375 | 59,290 | 23,700 |
| 93.0 |
| Sales of Materials and Fixed Assets | 32,999 | 3,178 | 11,239 | 22,653 | 82,073 | 3,456 |
| 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 | 118,776 | 133,397 | 160,064 | 160,446 | 168,305 | 135,804 |
| 98.0 |
| Other Miscellaneous Revenues | 13,612 | 23,479 | 44,434 | 48,168 | 35,005 | 28,526 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
| 779,000 | 20,248,000 |
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other |
| 950,000 | 533,700 | 766,778 |
|
|
| 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 | 52,650 | 67,357 | 50,274 | 164,900 | 159,168 | 135,524 |
| 109B | GENERAL | Governing Body - Other Direct | 629,683 | 659,325 | 622,053 | 666,898 | 699,897 | 664,710 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
| 92,864 | 25,000 |
|
|
|
| 110A |
| Administration - Salaries & Wages | 505,048 | 498,880 | 489,844 | 455,187 | 448,498 | 411,734 |
| 110B |
| Administration - Other Direct | 76,945 | 85,396 | 82,345 | 64,381 | 62,313 | 59,610 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 22,407 |
|
|
|
| 8,469 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 553,575 | 536,367 | 540,474 | 500,547 | 497,499 | 498,967 |
| 112B |
| Finance - Other Direct | 59,156 | 74,251 | 53,653 | 56,764 | 56,831 | 66,746 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E | 5,112 |
|
|
|
|
|
| 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 | 7,650 | 7,500 | 2,000 |
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
| 402,611 | 321,933 |
| 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 | 2,072,088 | 2,060,303 | 1,943,740 | 1,910,774 | 1,881,074 | 1,694,620 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 255,694 | 281,439 | 246,398 | 142,318 | 213,648 | 213,205 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 86,571 | 95,786 | 109,215 | 107,974 | 125,221 | 54,845 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 1,458,003 | 1,381,469 | 1,379,982 | 1,292,944 | 1,238,136 | 1,238,630 |
| 122B |
| Fire - Other Direct | 179,028 | 221,766 | 175,852 | 223,658 | 143,686 | 270,606 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 131,697 | 24,262 | 33,867 | 5,858 | 640,330 | 412,113 |
| 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 | 217,742 | 207,539 | 206,248 | 191,991 | 189,855 | 183,919 |
| 127B | TATION | Traffic Engineering - Other Direct | 61,074 | 69,682 | 83,889 | 73,485 | 52,474 | 51,536 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 5,671 |
| 14,374 | 85,322 |
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 638,462 | 610,748 | 614,288 | 554,117 | 521,585 | 481,655 |
| 128B |
| Streets and Highways - Other Direct | 172,035 | 183,442 | 147,560 | 170,050 | 142,843 | 157,048 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
| 89,950 | 69,577 |
| 25,407 |
| 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 |
| 349,829 |
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 726,580 |
| 332,054 | 385,438 | 228,073 | 375,470 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
| 18,355 |
|
| 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 | 103,918 | 39,364 | 162,859 | 114,092 | 31,173 | 25,116 |
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages | 165,507 | 161,313 | 158,225 | 154,806 | 154,650 | 147,982 |
| 135B |
| Transpor. All Other - Other Direct | 27,583 | 26,490 | 21,588 | 23,373 | 20,740 | 19,914 |
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E | 4,643 | 34,513 |
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 608,249 | 555,647 | 539,563 | 464,794 | 495,632 | 497,948 |
| 136B | MENTAL | Solid Waste - Other Direct | 285,218 | 290,193 | 280,871 | 291,537 | 283,961 | 258,549 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 118,682 | 139,003 | 6,661 |
|
|
| 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 | 173,635 | 165,917 | 163,449 | 155,256 | 157,624 | 154,533 |
| 138B |
| Cemeteries - Other Direct | 31,068 | 28,535 | 23,952 | 22,356 | 19,245 | 21,153 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
| 12,128 | 57,074 |
|
| 12,460 |
| 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 | 207,063 | 196,739 | 206,939 | 199,061 | 202,183 | 196,074 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 34,356 | 30,497 | 38,470 | 25,325 | 31,696 | 28,952 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E | 55,795 | 42,896 | 19,498 | 45,800 | 124,696 | 175,754 |
| 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 | 109,786 | 112,540 | 118,170 | 102,635 | 109,330 | 106,756 |
| 142B |
| Community Development - Other Direct | 59,256 | 66,972 | 96,453 | 67,712 | 66,570 | 79,431 |
| 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 | 383,906 | 367,432 | 363,737 | 335,403 | 5,793 |
|
| 153B | RECREATION | Recreation & Parks - Other Direct | 204,881 | 196,353 | 194,740 | 175,699 | 2,630 |
|
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
| 82,183 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 49,801 | 29,448 | 160,245 | 227,042 |
|
|
| 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 | 1,778,855 | 1,760,973 | 1,149,286 | 1,675,161 | 1,615,599 | 1,626,268 |
| 158B |
| Water & Sewer - Other Direct | 1,857,813 | 1,822,367 | 2,501,985 | 1,812,862 | 1,738,088 | 1,860,780 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 495,268 | 254,951 | 828,345 | 986,441 | 331,343 | 1,468,523 |
| 159A |
| Electric Power - Salaries & Wages | 383,021 | 340,111 | 358,368 | 347,101 | 333,515 | 330,944 |
| 159B |
| Electric Power - Other Direct | 6,113,783 | 5,715,850 | 5,539,720 | 5,532,334 | 5,161,125 | 5,106,072 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 274,652 | 109,782 |
| 125,433 | 86,217 | 139,829 |
| 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 | 916,076 | 986,111 | 1,035,601 | 1,095,396 | 1,139,556 | 885,000 |
| 161D | SERVICE | Water & Sewer - Principal | 1,697,459 | 1,635,000 | 1,495,000 | 1,345,000 | 1,215,000 | 19,725,355 |
| 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 | 23,762 | 31,710 | 39,451 | 46,994 | 38,151 | 23,452 |
| 166D |
| All Other - Principal | 151,540 | 151,474 | 145,982 | 140,690 | 83,717 | 4,680 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 57,819 | 53,596 | 50,224 | 47,129 | 23,904 | 25,564 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 76,833 | 59,635 | 56,234 | 54,404 | 54,421 | 51,406 |
| 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 | 4,422,478. | 4,411,056.00 | 4,400,635.00 | 3,662,993.00 | 3,627,166.00 | 3,637,628.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 328,871. | 341,751.00 | 307,977.00 | 390,496.00 | 374,973.00 | 383,376.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 67,037. | 56,012.00 | 85,681.00 | 48,432.00 | 49,571.00 | 70,487.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 47,863 | 47,265 | 52,950 | 59,603 | 52,181 | 49,066 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 97.58 | 97.83 | 97.06 | 97.33 | 97.46 | 97.03 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 98.48 | 98.73 | 98.05 | 98.68 | 98.63 | 98.06 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 85.45 | 86.17 | 82.81 | 84.74 | 86.08 | 87.20 |
| 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 | 14,798,364 | 15,343,389 | 15,300,118 | 16,049,193 | 14,960,655 | 13,833,842 |
| 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 | 23,209,700 | 23,400,968 | 22,951,807 | 23,384,760 | 22,828,028 | 41,327,564 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 381,600 | 375,000 | 372,500 | 454,861 | 322,675 |
| 194D |
| Amount - Net Revenues | 23,209,700 | 23,019,368 | 22,576,807 | 23,012,260 | 22,373,167 | 41,004,889 |
|
| Calculated amount | 23,209,700 | 23,019,368 | 22,576,807 | 23,012,260 | 22,373,167 | 41,004,889 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 24,248,417 | 23,287,024 | 23,563,092 | 23,115,180 | 21,703,517 | 40,704,100 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 381,600 | 375,000 | 372,500 | 454,861 | 322,675 |
| 195D |
| Amount - Net Expenditures | 24,248,417 | 22,905,424 | 23,188,092 | 22,742,680 | 21,248,656 | 40,381,425 |
|
| Calculated amount | 24,248,417 | 22,905,424 | 23,188,092 | 22,742,680 | 21,248,656 | 40,381,425 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 41,216 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 11,000 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 1,018 |
| 3 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 865 |
| 2 |
|
|
|
| 403A |
| Total amount billed in units - Water | 832 | 647,005,024 | 570,757,928 | 742,729,494,000 | 1,094,552 |
|
| 403B |
| Total amount billed in units - Sewer | 765 | 737,300,224 | 766,398,298 | 890,579,138,000 | 938,950 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 256 | 228,892,341 | 237,759,428 | 248,720,853,000 | 256,296 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 61,142 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 33,643 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 41,216 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 6,547 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 48,974 |
|
| 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 | 3,290,149 | 2,540,960 | 2,085,448 | 2,186,706 | 2,891,509 |
|
| 408A |
| Dollars related to 403A above | 4,582,994 | 4,041,365 | 3,775,948 | 3,822,448 | 3,908,728 |
|
| 408B |
| Dollars related to 403B above | 1,371,390 | 1,238,199 | 1,100,625 | 1,011,488 | 1,013,806 |
|
| 409A |
| Dollars related to 404A above | 1,403,070 | 1,279,611 | 1,128,744 | 1,020,423 | 1,022,321 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 389,546 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 314,685 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 278,577 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 76,695 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 76,036 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 4,311 | 4,313 | 4,766 | 4,748 |
|
|
| 421A |
| Number of residential accounts billed - Water | 3,302 | 3,284 | 3,497 | 3,447 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 723 | 725 | 861 | 851 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 645 | 649 | 712 | 691 |
|
|
| 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 | Georgetta Willimas |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 10/31/2011 | 10/31/2010 | 10/31/2009 | 10/31/2008 | 10/31/2007 | 12/01/2006 |
| 953.0 |
| Contact | Georgetta Williams |
|
|
| 954.0 |
| Title | Finance Director |
|
|
| 955.0 |
| Phone | 704-736-8980 |
|
|
|
|
|
| 956.0 |
| Fax | 704-736-8999 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|