Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 1,592,483 | 1,492,000 | 1,440,638 | 1,422,403 | 1,289,677 |
|
| Utility | - | 7,209,306 | 6,671,114 | 7,641,250 | 7,104,134 | 6,618,210 |
|
| Sales Tax | - | 536,296 | 616,834 | 758,576 | 791,155 | 671,961 |
|
| Sales & Services | - | 302,821 | 281,558 | 273,866 | 257,932 | 161,947 |
|
| Intergovernmental | - | 774,472 | 701,583 | 495,848 | 520,709 | 481,490 |
|
| Debt Proceeds | - | 203,030 | 72,391 | 2,936 | 15,015 | 15,934 |
|
| Other Miscellaneous | - | 47,475 | 279,136 | 255,581 | 254,054 | 171,320 |
|
| Total | $0 | 10,665,883 | 10,114,616 | 10,868,695 | 10,365,402 | 9,410,539 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 7,024,789 | 7,044,882 | 6,876,571 | 6,220,970 | 6,267,080 |
|
| Debt Service | - | 219,581 | 78,372 | 15,988 | 17,331 | 15,664 |
|
| Transportation | - | 367,297 | 325,212 | 396,011 | 329,651 | 421,421 |
|
| General Government | - | 712,547 | 584,924 | 543,958 | 528,361 | 571,061 |
|
| Public Safety | - | 1,128,531 | 1,035,219 | 1,452,284 | 1,013,155 | 1,094,747 |
|
| Other | - | 616,658 | 587,923 | 643,161 | 740,955 | 642,758 |
|
| Total | $0 | 10,069,403 | 9,656,532 | 9,927,973 | 8,850,423 | 9,012,731 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 1,491,132 | 1,440,198 | 1,582,631 | 1,495,102 | 1,849,590 |
|
| Capital Outlay | - | 411,342 | 455,754 | 761,340 | 48,209 | 218,752 |
|
| Other Operating + Debt Service | - | 8,166,929 | 7,760,580 | 7,584,002 | 7,307,112 | 6,944,389 |
|
| Total | $0 | 10,069,403 | 9,656,532 | 9,927,973 | 8,850,423 | 9,012,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 459 | 435 | 423 | 422 | 385 |
|
| Utility | - | 2,080 | 1,943 | 2,243 | 2,110 | 1,977 |
|
| Sales Tax | - | 155 | 180 | 223 | 236 | 202 |
|
| Sales & Services | - | 87 | 82 | 80 | 77 | 48 |
|
| Intergovernmental | - | 223 | 204 | 146 | 155 | 144 |
|
| Debt Proceeds | - | 59 | 21 | 1 | 4 | 5 |
|
| Other Miscellaneous | - | 14 | 81 | 75 | 75 | 51 |
|
| Total | $0 | 3,077 | 2,946 | 3,191 | 3,079 | 2,812 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 2,027 | 2,052 | 2,019 | 1,848 | 1,872 |
|
| Debt Service | - | 63 | 23 | 5 | 5 | 5 |
|
| Transportation | - | 106 | 95 | 116 | 98 | 126 |
|
| General Government | - | 205 | 170 | 160 | 157 | 171 |
|
| Public Safety | - | 326 | 302 | 426 | 301 | 327 |
|
| Other | - | 178 | 171 | 189 | 220 | 192 |
|
| Total | $0 | 2,905 | 2,813 | 2,915 | 2,629 | 2,693 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 430 | 420 | 465 | 444 | 553 |
|
| Capital Outlay | - | 119 | 133 | 224 | 14 | 65 |
|
| Other Operating | - | 2,356 | 2,260 | 2,226 | 2,171 | 2,075 |
|
| Total | $0 | 2,905 | 2,813 | 2,915 | 2,629 | 2,693 |
|
|
|
|
|
|
|
|
|
| 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 Maiden Population | 3,327 | 3,466 | 3,433 | 3,406 | 3,367 | 3,347 |
| 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 | $3,241,215 | 3,011,448 | 2,937,968 | 3,060,275 | 3,087,522 | 2,680,995 |
| General Fund expenditures | 2,726,615 | 2,825,033 | 2,533,278 | 3,032,838 | 2,417,518 | 2,643,683 |
| Operating transfers in | 10,000 | - | 50,000 | 414,165 | 9,403 | - |
| Operating transfers out | 45,000 | 48,800 | 100,311 | 65,311 | - | - |
| Capital leases and installment purchase proceeds | - | - | - | - | - | - |
| Other items | 5,400 | 8,747 | 18,616 | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 485,000 | 146,362 | 372,995 | 376,291 | 679,407 | 37,312 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 2,351,866 | 2,250,825 | 1,811,100 | 1,429,924 | 840,073 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 81.84 | 85.47 | 58.46 | 59.15 | 31.78 |
|
| 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 |
|
|
|
|
|
|
| Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $4,220,384 | 4,128,015 | 3,553,890 | 3,594,306 | 2,777,079 | 1,886,397 |
|
| Quick ratio | 10.13 | 10.53 | 9.06 | 7.16 | 14.85 | 10.22 |
|
| Net income | (218,530) | 473,698 | 29,896 | 2,141,402 | 357,152 | (197,038) |
|
| Cashflow from operations | 904,513 | 641,085 | 390,016 | 936,819 | 779,446 | 251,491 |
|
| Depreciation & Amortization Expense | 630,687 | 628,122 | 597,670 | 603,863 | 607,088 | 610,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 3,327 | 3,466 | 3,433 | 3,406 | 3,367 | 3,347 |
|
| 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 | $0 | $7,664,947 | $7,211,778 | $6,564,773 | $5,480,415 | $4,226,271 |
|
| Investment Earnings | 0 | 47,475 | 140,903 | 239,889 | 244,379 | 166,733 |
|
| Tax Rate Equivalent | 0.0000 | 0.0122 | 0.0381 | 0.0679 | 0.0694 | 0.0523 |
|
| 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 | $413,614,124 | 388,671,197 | 370,162,561 | 353,120,586 | 352,025,234 | 318,550,054 |
|
| Tax Rate | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.3800 |
|
| 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 | 100.00 | 97.85 | 97.94 | 97.73 | 94.58 | 96.47 |
|
| 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 | $413,614,124 | 397,211,239 | 377,948,296 | 361,322,609 | 372,198,387 | 330,206,338 |
|
| EffectiveTax Rate | 0.4000 | 0.3914 | 0.3918 | 0.3909 | 0.3783 | 0.3666 |
|
| 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 | 0.0000 | 97.2800 | 96.7900 | 97.5200 | 97.9300 | 97.7500 |
|
| 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 | 0.00 | 98.13 | 97.91 | 98.64 | 99.02 | 98.84 |
|
| 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 | 0.00 | 80.01 | 77.36 | 78.53 | 80.04 | 81.53 |
|
| 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 | 0 | 102,483 | 112,107 | 98,678 | 95,087 | 94,724 |
|
| Tax Rate Equivalent | 0.0000 | 0.0264 | 0.0303 | 0.0279 | 0.0270 | 0.0297 |
|
| Dominant County: Catawba |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $94,548 | 148,113 | 198,831 | 236,657 | 282,861 | 326,642 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $94,548 | 148,113 | 198,831 | 236,657 | 282,861 | 326,642 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $1,028,862 | 1,131,748 | 1,234,634 | 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 | 3,327 | 3,466 | 3,433 | 3,406 | 3,367 | 3,347 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets |
|
| 7,696,891 | 7,346,830 | 6,885,384 | 6,442,577 |
| 1.5B | SUMMARY | Governmental Activities Liabilities |
|
| 180,419 | 158,958 | 129,863 | 147,945 |
| 3.5A |
| Business Type Activities Assets |
|
| 15,213,562 | 15,352,686 | 12,009,801 | 11,725,510 |
| 3.5B |
| Business Type Activities Liabilties |
|
| 1,646,982 | 1,799,294 | 597,808 | 670,672 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy |
| 1,539,450 | 1,461,688 | 1,407,882 | 1,392,893 | 1,248,032 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections |
| 45,330 | 24,311 | 26,719 | 24,019 | 28,661 |
| 13.0 |
| Penalties and Interest |
| 7,703 | 6,001 | 6,037 | 5,491 | 12,984 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
| 2,339 | 1,585 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax |
| 267,914 | 283,807 | 337,470 | 379,893 | 304,923 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
| 122,834 | 128,841 | 143,037 | 139,852 | 122,295 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
| 133,725 | 127,231 | 141,509 | 138,441 | 121,204 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 11,823 | 76,955 | 136,560 | 132,969 | 123,539 |
| 19.0 |
| Privilege Licenses |
|
|
|
|
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
| 343 |
| 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. |
| 2,220 | 6,253 | 5,544 | 5,796 | 5,799 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
| 30,250 | 1,500 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
| 245,164 | 209,912 |
|
|
|
| 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 |
|
|
| 4,198 | 15,688 | 19,956 |
| 41.0 | REVENUES | Transitional Hold Harmless |
| 87,940 | 41,393 |
|
|
|
| 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 |
| 26,210 | 32,802 |
|
|
|
| 44.0 |
| Utility Franchise Tax |
| 300,260 | 274,738 | 335,848 | 316,666 | 275,948 |
| 45.0 |
| Beer and Wine Tax |
| 4,896 | 15,296 | 15,510 | 15,124 | 14,527 |
| 46.0 |
| Powell Bill |
| 106,200 | 119,519 | 132,968 | 118,680 | 115,558 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 1,582 | 1,670 | 1,780 | 1,505 | 1,517 |
| 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 |
|
|
|
|
| 29,287 |
| 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 |
|
|
|
| 17,000 | 17,398 |
| 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 |
| 2,645 | 2,985 | 525 | 565 | 410 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
| 124,969 | 140,238 | 140,571 | 121,453 | 79,858 |
| 78.0 |
| Solid Waste |
| 113,606 | 81,626 | 81,917 | 75,250 | 40,796 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
| 12,700 | 8,900 | 13,350 | 9,750 | 5,400 |
| 81.0 |
| Recreation Service Revenues |
| 48,901 | 47,809 | 37,503 | 50,914 | 35,483 |
| 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 |
|
|
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges |
| 2,240,170 | 2,227,788 | 2,536,272 | 2,235,681 | 2,030,977 |
| 87.0 | REVENUES | Electric Charges |
| 4,969,136 | 4,443,326 | 5,104,978 | 4,868,453 | 4,587,233 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds |
| 47,475 | 140,903 | 239,889 | 244,379 | 166,733 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
| 138,233 |
| 2,900 | 500 |
| 93.0 |
| Sales of Materials and Fixed Assets |
|
|
| 15,692 | 6,775 | 3,744 |
| 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 |
| 38,563 | 16,800 | 2,936 | 15,015 | 15,934 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 164,467 | 55,591 |
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other |
| 8,767 | 24,016 |
|
|
|
| 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 |
|
|
| 2,915 | 5,800 | 3,737 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
| -107 | -1,207 | 418 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages |
| 15,600 | 15,600 | 15,600 | 12,600 | 12,600 |
| 109B | GENERAL | Governing Body - Other Direct |
| 413,689 | 293,640 | 316,794 | 325,334 | 309,799 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages |
| 42,528 | 47,845 | 36,581 | 31,583 | 20,974 |
| 110B |
| Administration - Other Direct |
| 24,135 | 25,287 | 16,737 | 15,586 | 15,894 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
| 41,162 | 29,498 | 28,657 | 32,802 | 33,651 |
| 112B |
| Finance - Other Direct |
| 54,420 | 59,915 | 35,873 | 41,980 | 51,947 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
| 41,666 | 41,082 | 14,025 | 10,618 | 36,859 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
| 23,689 | 24,834 | 25,165 | 17,341 | 20,369 |
| 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 |
| 10,356 | 9,829 | 11,994 | 13,590 | 40,405 |
| 117B |
| Central Services - Other Direct |
| 45,302 | 37,394 | 31,332 | 26,927 | 28,563 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
| 11,200 |
|
|
| 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 |
| 486,977 | 464,754 | 498,744 | 474,486 | 529,603 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct |
| 388,236 | 352,430 | 286,089 | 275,743 | 343,537 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
|
|
| 22,339 | 42,215 | 39,675 |
| 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 |
| 57,204 | 56,689 | 66,072 | 43,737 | 47,341 |
| 122B |
| Fire - Other Direct |
| 173,515 | 139,882 | 144,023 | 156,501 | 112,316 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
|
|
| 414,165 |
|
|
| 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 |
| 127,484 | 117,839 | 118,980 | 106,136 | 107,017 |
| 128B |
| Streets and Highways - Other Direct |
| 191,702 | 157,627 | 146,789 | 124,823 | 137,541 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
| 26,738 | 5,994 | 17,600 |
| 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 |
| 48,111 | 49,746 | 79,004 | 92,698 | 56,438 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
| 24,500 |
| 102,825 |
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - Other Direct |
| 205,424 | 205,669 | 195,566 | 200,892 | 217,689 |
| 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 |
| 16,000 | 26,016 | 28,755 | 7,350 | 7,261 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
| 193,604 | 85,304 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
| 37,684 | 35,155 | 39,009 | 13,384 | 11,354 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
| 90,216 | 44,078 | 68,280 | 70,085 | 61,205 |
| 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 |
| 116,758 | 111,883 | 109,736 | 92,030 | 89,782 |
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 138,484 | 148,194 | 147,514 | 151,099 | 147,956 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
| 43,293 |
| 11,969 |
| 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 |
| 12,092 | 16,928 | 11,008 | 12,511 | 10,238 |
| 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 |
| 296,818 | 294,530 | 464,675 | 451,761 | 669,178 |
| 158B |
| Water & Sewer - Other Direct |
| 1,427,218 | 1,709,415 | 1,304,379 | 1,179,386 | 1,020,098 |
| 158C |
| Water & Sewer - Construction |
| 411,342 | 455,754 |
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
|
|
| 219,105 |
| 17,483 |
| 159A |
| Electric Power - Salaries & Wages |
| 258,561 | 256,576 | 192,583 | 222,993 | 287,685 |
| 159B |
| Electric Power - Other Direct |
| 4,630,850 | 4,328,607 | 4,695,829 | 4,366,830 | 4,243,436 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
| 29,200 |
| 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 |
| 47,684 | 14,668 | 13,601 | 13,119 | 11,452 |
| 161D | SERVICE | Water & Sewer - Principal |
| 171,897 | 63,704 | 2,387 | 4,212 | 4,212 |
| 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 |
|
|
|
|
|
|
| 166D |
| All Other - Principal |
|
|
|
|
|
|
| 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 |
| 22,599 | 21,464 | 20,852 | 20,473 | 22,275 |
| 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 | . | 1,508,183.00 | 1,427,981.00 | 1,363,343.00 | 1,343,731.00 | 1,203,807.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | . | 74,300.00 | 82,213.00 | 80,074.00 | 81,885.00 | 80,703.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 28,183.00 | 29,894.00 | 18,604.00 | 13,202.00 | 14,021.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 14,850 | 18,612 | 17,194 | 16,347 | 14,904 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 0.00 | 97.28 | 96.79 | 97.52 | 97.93 | 97.75 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 0.00 | 98.13 | 97.91 | 98.64 | 99.02 | 98.84 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 0.00 | 80.01 | 77.36 | 78.53 | 80.04 | 81.53 |
| 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 |
| 7,664,947 | 7,211,778 | 6,564,773 | 5,480,415 | 4,226,271 |
| 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 |
| 10,931,558 | 10,392,965 | 11,373,171 | 10,420,895 | 9,425,539 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 254,569 | 252,748 | 504,476 | 55,493 | 15,000 |
| 194D |
| Amount - Net Revenues |
| 10,676,989 | 10,140,217 | 10,868,695 | 10,365,402 | 9,410,539 |
|
| Calculated amount |
| 10,676,989 | 10,140,217 | 10,868,695 | 10,365,402 | 9,410,539 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures |
| 10,323,972 | 9,909,280 | 10,432,449 | 8,905,916 | 9,027,731 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 254,569 | 252,748 | 504,476 | 55,493 | 15,000 |
| 195D |
| Amount - Net Expenditures |
| 10,069,403 | 9,656,532 | 9,927,973 | 8,850,423 | 9,012,731 |
|
| Calculated amount |
| 10,069,403 | 9,656,532 | 9,927,973 | 8,850,423 | 9,012,731 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 18,000 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 3,200 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
| 504,570,100 | 551 | 3,500 | 467,000 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
| 129,502,000 | 113 | 200 | 136,000 |
|
| 403A |
| Total amount billed in units - Water |
| 452,220,105 | 416 | 2 | 465,000 |
|
| 403B |
| Total amount billed in units - Sewer |
| 421,823,745 | 392 | 1 | 128,000 |
|
| 404A |
| Of the total in 403A above how many units were Residential W |
| 76,794,485 | 84 | 2 | 79,000 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 19,000 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 19,000 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 18,000 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 28,000 |
|
| 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 |
| 1,348,941 | 1,308,480 | 128,196 | 1,354,945 |
|
| 408A |
| Dollars related to 403A above |
| 718,741 | 721,080 | 53,403 | 790,290 |
|
| 408B |
| Dollars related to 403B above |
| 416,946 | 419,184 | 33,624 | 386,478 |
|
| 409A |
| Dollars related to 404A above |
| 392,517 | 408,396 | 27,903 | 332,702 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 140,932 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 178,108 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 135,260 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 28,836 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above |
| 1,610 | 1,616 | 1,604 |
|
|
| 421A |
| Number of residential accounts billed - Water |
| 1,284 | 1,292 | 1,278 |
|
|
| 421B |
| Number of residential accounts billed - Sewer |
| 202 | 187 | 207 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
| 203 | 216 | 194 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer |
| 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | DIANNE LOWE |
|
|
| 951.0 |
| Title | FINANCE OFFICER |
|
|
| 952.0 |
| Date |
|
|
|
|
|
|
| 953.0 |
| Contact | DIANNE LOWE |
|
|
| 954.0 |
| Title | FINANCE OFFICER |
|
|
| 955.0 |
| Phone | 828-428-5003 |
|
|
|
|
|
| 956.0 |
| Fax | 828-428-5017 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|