Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $689,349 | 646,469 | 723,242 | 655,023 | 638,906 | 709,669 |
|
| Utility | 807,031 | 815,034 | 752,804 | 753,540 | 750,537 | 710,258 |
|
| Sales Tax | 435,632 | 433,914 | 459,909 | 501,176 | 487,393 | - |
|
| Sales & Services | 281,147 | 279,944 | 280,307 | 270,433 | 272,921 | 283,292 |
|
| Intergovernmental | 1,208,705 | 3,401,475 | 867,344 | 353,254 | 291,132 | 543,749 |
|
| Debt Proceeds | 52,206 | - | 41,150 | 23,729 | 16,280 | 97,280 |
|
| Other Miscellaneous | 37,993 | 9,652 | 66,141 | 161,642 | 57,808 | 538,723 |
|
| Total | $3,512,063 | 5,586,488 | 3,190,897 | 2,718,797 | 2,514,977 | 2,882,971 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $733,096 | 2,761,295 | 1,198,010 | 667,076 | 671,400 | 929,978 |
|
| Debt Service | 34,700 | 34,875 | 34,475 | 34,525 | 34,775 | 34,425 |
|
| Transportation | 203,339 | 335,523 | 275,442 | 333,897 | 332,788 | 325,603 |
|
| General Government | 436,870 | 398,722 | 347,450 | 397,981 | 395,173 | 329,350 |
|
| Public Safety | 1,378,359 | 966,283 | 877,946 | 831,178 | 1,137,170 | 800,091 |
|
| Other | 1,157,187 | 1,505,449 | 502,257 | 360,468 | 244,414 | 270,082 |
|
| Total | $3,943,551 | 6,002,147 | 3,235,580 | 2,625,125 | 2,815,720 | 2,689,529 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $1,611,038 | 1,501,660 | 1,138,315 | 1,368,632 | 1,202,815 | 1,294,083 |
|
| Capital Outlay | 263,456 | 3,243,688 | 509,056 | 200,393 | 244,454 | 276,923 |
|
| Other Operating + Debt Service | 2,069,057 | 1,256,799 | 1,588,209 | 1,056,100 | 1,368,451 | 1,118,523 |
|
| Total | $3,943,551 | 6,002,147 | 3,235,580 | 2,625,125 | 2,815,720 | 2,689,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $284 | 256 | 286 | 259 | 252 | 280 |
|
| Utility | 332 | 323 | 297 | 298 | 296 | 281 |
|
| Sales Tax | 179 | 172 | 182 | 198 | 191 | - |
|
| Sales & Services | 116 | 111 | 111 | 107 | 108 | 112 |
|
| Intergovernmental | 497 | 1,348 | 342 | 140 | 115 | 215 |
|
| Debt Proceeds | 21 | - | 16 | 9 | 6 | 38 |
|
| Other Miscellaneous | 16 | 4 | 26 | 64 | 23 | 213 |
|
| Total | $1,445 | 2,214 | 1,260 | 1,075 | 991 | 1,139 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $302 | 1,094 | 473 | 264 | 265 | 367 |
|
| Debt Service | 14 | 14 | 14 | 14 | 14 | 14 |
|
| Transportation | 84 | 133 | 109 | 132 | 131 | 129 |
|
| General Government | 179 | 158 | 136 | 157 | 155 | 129 |
|
| Public Safety | 567 | 383 | 347 | 329 | 448 | 316 |
|
| Other | 476 | 597 | 198 | 142 | 96 | 107 |
|
| Total | $1,622 | 2,379 | 1,277 | 1,038 | 1,109 | 1,062 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $663 | 595 | 449 | 541 | 474 | 511 |
|
| Capital Outlay | 108 | 1,286 | 201 | 79 | 96 | 109 |
|
| Other Operating | 851 | 498 | 627 | 418 | 539 | 442 |
|
| Total | $1,622 | 2,379 | 1,277 | 1,038 | 1,109 | 1,062 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 1,000 to 2,499 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 102 | 122 | 120 | 120 | 124 | 123 |
|
| Average Population In Group | 1,623 | 4,664 | 4,697 | 4,793 | 4,727 | 4,663 |
|
| Town of Maxton Population | 2,431 | 2,523 | 2,533 | 2,530 | 2,538 | 2,532 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 433 | 342 | 346 | 336 | 310 | 306 |
|
| Utility | 472 | 323 | 315 | 313 | 317 | 332 |
|
| Sales Tax | 154 | 125 | 144 | 160 | 159 | 152 |
|
| Sales & Services | 103 | 85 | 82 | 78 | 76 | 71 |
|
| Intergovernmental | 274 | 198 | 179 | 175 | 172 | 159 |
|
| Debt Proceeds | 36 | 53 | 152 | 111 | 24 | 28 |
|
| Other Miscellaneous | 100 | 120 | 157 | 179 | 229 | 189 |
|
| Total | 1,572 | 1,246 | 1,375 | 1,352 | 1,287 | 1,237 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 465 | 419 | 414 | 370 | 332 | 305 |
|
| Debt Service | 139 | 103 | 100 | 102 | 96 | 98 |
|
| Transportation | 148 | 95 | 95 | 110 | 111 | 112 |
|
| General Government | 239 | 179 | 185 | 169 | 159 | 156 |
|
| Public Safety | 391 | 323 | 318 | 318 | 310 | 280 |
|
| Other | 197 | 220 | 219 | 230 | 235 | 209 |
|
| Total | 1,579 | 1,339 | 1,331 | 1,299 | 1,243 | 1,160 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 527 | 431 | 429 | 414 | 405 | 390 |
|
| Capital Outlay | 244 | 325 | 317 | 279 | 252 | 205 |
|
| Other Operating | 808 | 583 | 585 | 606 | 584 | 564 |
|
| Total | 1,579 | 1,339 | 1,331 | 1,299 | 1,241 | 1,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $2,056,241 | 1,746,796 | 1,801,442 | 1,808,191 | 1,864,104 | 1,869,165 |
| General Fund expenditures | 2,505,893 | 1,998,704 | 1,793,545 | 1,840,292 | 2,108,746 | 1,715,412 |
| Operating transfers in | - | - | - | - | - | - |
| Operating transfers out | - | 49,461 | 40,750 | 10,750 | - | - |
| Capital leases and installment purchase proceeds | 52,206 | 25,726 | - | - | 315,988 | 50,005 |
| Other items | - | - | 30,017 | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (397,446) | (275,643) | (2,836) | (42,851) | 71,346 | 203,758 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 316,302 | 647,702 | 604,092 | 633,127 | 586,301 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 15.64 | 35.31 | 32.64 | 35.32 | 35.20 |
|
| Group weighted average FBA % | 73.24 | 67.39 | 70.26 | 65.07 | 64.31 | 62.32 |
|
| State weighted average Non-Electric Group | 26.68 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $591,279 | 553,114 | 541,383 | 523,117 | 341,534 | 286,395 |
|
| Quick ratio | 5.30 | 4.91 | 2.62 | 5.54 | 4.15 | 4.22 |
|
| Net income | (427,644) | 1,939,492 | 364,929 | 226,242 | (32,667) | 111,633 |
|
| Cashflow from operations | 46,290 | 40,263 | 82,308 | 225,890 | 101,751 | (15,420) |
|
| Depreciation & Amortization Expense | 112,296 | 134,678 | 135,569 | 117,977 | 113,665 | 110,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 2,431 | 2,523 | 2,533 | 2,530 | 2,538 | 2,532 |
|
| Population Group | No Electric 1,000 to 2,499 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Cash &Investments | $606,758 | $982,574 | $1,335,816 | $1,206,851 | $1,087,665 | $917,839 |
|
| Investment Earnings | 210 | 1,171 | 41,542 | 148,323 | 50,429 | 24,325 |
|
| Tax Rate Equivalent | 0.0002 | 0.0014 | 0.0454 | 0.1703 | 0.0579 | 0.0266 |
|
| Tax Rate Equivalent Group weighted average | 0.0031 | 0.0055 | 0.0130 | 0.0294 | 0.0437 | 0.0322 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2010 | 2005 | 2005 | 2005 | 2005 | 2005 |
|
| January 1, Prior Year Assessed Valuation | $84,508,580 | 85,009,038 | 91,429,834 | 87,083,526 | 87,065,456 | 91,350,817 |
|
| Tax Rate | 0.8000 | 0.8000 | 0.8000 | 0.8000 | 0.8000 | 0.8000 |
|
| Tax Rate Group weighted average | 0.2777 | 0.2552 | 0.2697 | 0.2669 | 0.3116 | 0.3191 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 100.00 | 98.47 | 84.40 | 89.72 | 90.46 | 97.30 |
|
| Assessment -to-Sales Ratio Group weighted average | 100.82 | 102.84 | 92.17 | 90.92 | 83.51 | 91.52 |
|
| 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 | $84,508,580 | 86,329,885 | 108,329,187 | 97,061,442 | 96,247,464 | 93,885,732 |
|
| EffectiveTax Rate | 0.8000 | 0.7878 | 0.6752 | 0.7178 | 0.7237 | 0.7784 |
|
| Group weighted average Effective Tax Rate | 0.2800 | 0.2624 | 0.2486 | 0.2427 | 0.2602 | 0.2921 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 81.6700 | 83.1800 | 84.1000 | 91.4400 | 97.9400 | 83.0600 |
|
| Percent Collected Group weighted average | 96.53 | 95.40 | 95.41 | 95.81 | 96.70 | 96.72 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 83.34 | 84.87 | 85.70 | 91.00 | 98.18 | 83.13 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.18 | 97.43 | 97.55 | 98.06 | 97.99 | 98.08 |
|
| 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 | 65.40 | 67.90 | 70.06 | 95.12 | 95.97 | 82.43 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 84.33 | 85.60 | 85.23 | 85.75 | 86.04 | 86.22 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 165,504 | 156,303 | 169,872 | 140,824 | 85,547 | 189,708 |
|
| Tax Rate Equivalent | 0.1958 | 0.1839 | 0.1858 | 0.1617 | 0.0983 | 0.2077 |
|
| Dominant County: Robeson |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 1,000 to 2,499 | 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 | $179,500 | 204,000 | 227,500 | 249,500 | 270,500 | 290,500 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 179,500 | 204,000 | 227,500 | 249,500 | 270,500 | 290,500 |
|
| Per Capita | $74 | 81 | 90 | 99 | 107 | 115 |
|
| Total Per Capita for the Population Group | 236 | 107 | 158 | 152 | 149 | 162 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.2124% | 0.2363% | 0.2100% | 0.2571% | 0.2810% | 0.3094% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1642% | 0.0802% | 0.1078% | 0.1101% | 0.1223% | 0.1565% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 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 | $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 | 2,431 | 2,523 | 2,533 | 2,530 | 2,538 | 2,532 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 2,895,309 | 2,964,637 | 2,937,737 | 2,937,752 | 3,045,237 | 2,500,263 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 412,184 | 473,135 | 374,278 | 427,314 | 497,979 | 192,914 |
| 3.5A |
| Business Type Activities Assets | 4,969,626 | 5,427,342 | 3,704,097 | 3,141,391 | 2,932,797 | 2,968,950 |
| 3.5B |
| Business Type Activities Liabilties | 300,257 | 330,329 | 546,576 | 348,797 | 360,915 | 364,401 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 553,424 | 551,591 | 583,327 | 562,306 | 555,395 | 600,585 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 100,092 | 74,526 | 110,545 | 71,529 | 65,126 | 88,599 |
| 13.0 |
| Penalties and Interest | 35,833 | 20,352 | 29,001 | 21,188 | 18,385 | 20,485 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
| 369 |
|
|
|
| 15.0 |
| Animal Tax |
|
| 75 | 265 | 450 | 770 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 435,632 | 433,914 |
|
|
|
|
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
|
|
|
|
|
|
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
|
|
|
|
|
|
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
|
| 459,909 | 501,176 | 487,393 |
|
| 19.0 |
| Privilege Licenses | 37,783 | 8,431 | 9,772 | 8,590 | 2,805 | 451,571 |
| 19.2 |
| Privilege -- All other privileges and pemits |
| 50 |
|
|
| 4,428 |
| 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 |
|
| 37,726 |
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
| 164,207 | 73,746 |
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
| 402,866 |
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State | 3,110 | 4,194 |
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
| 355 | 1,740 | 5,082 | 4,769 |
| 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 |
|
|
|
|
| 59,107 |
| 44.0 |
| Utility Franchise Tax | 132,374 | 153,919 | 128,837 | 159,443 | 173,132 | 120,304 |
| 45.0 |
| Beer and Wine Tax | 11,120 | 3,613 | 11,362 | 11,691 | 11,441 | 11,162 |
| 46.0 |
| Powell Bill | 74,509 | 74,411 | 87,771 | 98,579 | 88,419 | 90,173 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 6,470 | 4,759 | 6,894 | 6,193 | 7,905 | 8,880 |
| 51.0 |
| General Government | 331,355 | 73,009 |
|
|
| 246,030 |
| 52.0 |
| Public Safety |
|
| 23,993 |
|
|
|
| 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 |
|
| 3,333 | 1,862 | 5,153 | 3,324 |
| 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 | 649,767 | 3,087,570 |
|
|
|
|
| 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 | 5,785 | 4,850 | 5,715 | 7,715 | 6,830 | 20,680 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
| 1,375 | 1,725 | 875 | 1,313 | 500 |
| 78.0 |
| Solid Waste | 275,362 | 273,719 | 268,929 | 257,285 | 255,173 | 257,064 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
| 3,938 | 4,558 | 6,838 | 3,509 |
| 81.0 |
| Recreation Service Revenues |
|
|
|
| 2,767 | 1,539 |
| 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 | 807,031 | 815,034 | 752,804 | 753,540 | 750,537 | 710,258 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 210 | 1,171 | 41,542 | 148,323 | 50,429 | 24,325 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
| 14,752 | 4,464 | 4,124 | 7,624 |
| 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 |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues |
|
| 41,150 | 23,729 | 16,280 | 97,280 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 52,206 |
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
| 50,005 |
| 101.0 |
| Other | 53,392 | 62,912 | 100,750 | 42,109 | 113,743 |
|
| 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 | 28,418 | 21,167 | 18,085 | 20,169 | 18,254 | 11,480 |
| 109B | GENERAL | Governing Body - Other Direct | 2,053 | 8,403 | 5,204 | 6,436 |
|
|
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 86,778 | 82,755 | 72,454 | 112,791 | 94,051 | 116,683 |
| 110B |
| Administration - Other Direct | 319,621 | 286,397 | 209,386 | 251,193 | 253,507 | 201,187 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
| 4,595 | 7,392 | 29,361 |
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
|
|
|
|
|
|
| 112B |
| Finance - Other Direct |
|
|
|
|
|
|
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
| 20,932 |
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
| 16,794 |
|
|
|
| 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 | 746,262 | 556,669 | 541,613 | 446,707 | 419,438 | 471,348 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 161,161 | 163,492 | 271,177 | 136,967 | 126,689 | 79,490 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 223,974 |
| 5,338 | 4,573 | 52,315 | 51,505 |
| 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 | 195,462 |
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct | 622 |
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E | 12,224 |
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages |
|
|
|
|
|
|
| 122B |
| Fire - Other Direct | 10,500 | 21,000 | 21,000 | 20,000 | 20,384 | 22,297 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 23,999 | 20,991 | 21,229 | 31,056 | 350,343 | 26,278 |
| 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 |
| 204,131 |
| 177,497 | 152,078 | 135,395 |
| 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 |
| 139,195 | 69,243 | 147,565 | 11,915 | 6,947 |
| 128B |
| Streets and Highways - Other Direct | 109,412 | 95,051 | 115,935 | 83,978 | 94,735 | 83,885 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
| 20,759 | 43,532 | 13,204 |
|
| 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 | 74,580 | 92,630 | 41,874 | 47,508 | 10,795 | 6,906 |
| 130B |
| Powell Bill - Other Direct | 19,347 | 8,647 | 27,631 | 11,314 | 55,122 | 213,697 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
| 147,017 | 14,168 |
| 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 | 123,014 | 22,790 | 107,518 | 151,715 | 107,981 | 117,724 |
| 136B | MENTAL | Solid Waste - Other Direct | 245,905 | 190,775 | 155,501 | 84,916 | 83,279 | 111,235 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 3,509 |
| 14,905 |
|
|
|
| 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 | 669,862 |
|
|
|
|
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
|
| 171,826 |
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
| 83,232 |
|
|
| 142C |
| Community Development - Construction |
| 1,207,273 |
|
|
|
|
| 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 |
|
|
|
| 799 |
|
| 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 |
|
|
|
|
| 9,714 |
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct | 100,597 | 70,419 | 33,928 | 29,898 | 39,656 | 20,380 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
|
|
|
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct | 14,300 | 14,192 | 18,579 | 10,707 | 12,699 | 11,029 |
| 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 | 356,524 | 382,323 | 266,596 | 264,680 | 388,303 | 427,600 |
| 158B |
| Water & Sewer - Other Direct | 352,823 | 342,557 | 467,955 | 257,500 | 280,540 | 291,128 |
| 158C |
| Water & Sewer - Construction |
|
| 443,281 |
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 23,749 | 2,036,415 | 20,178 | 144,896 | 2,557 | 211,250 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages |
|
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct |
|
|
|
|
|
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 10,200 | 11,375 | 12,475 | 13,525 | 14,775 | 15,425 |
| 161D | SERVICE | Water & Sewer - Principal | 24,500 | 23,500 | 22,000 | 21,000 | 20,000 | 19,000 |
| 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 | 4,155 |
| 17,589 | 14,378 | 15,923 | 13,778 |
| 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 | 614,556. | 597,131.00 | 660,255.00 | 671,421.00 | 627,128.00 | 660,219.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 63,104. | 65,969.00 | 75,453.00 | 80,380.00 | 74,115.00 | 78,331.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 102,400. | 90,334.00 | 94,419.00 | 60,444.00 | 11,432.00 | 111,377.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 21,836 | 21,175 | 22,592 | 3,922 | 2,988 | 13,765 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 81.67 | 83.18 | 84.10 | 91.44 | 97.94 | 83.06 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 83.34 | 84.87 | 85.70 | 91.00 | 98.18 | 83.13 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 65.40 | 67.90 | 70.06 | 95.12 | 95.97 | 82.43 |
| 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 | 606,758 | 982,574 | 1,335,816 | 1,206,851 | 1,087,665 | 917,839 |
| 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 | 3,565,455 | 5,649,400 | 3,291,647 | 2,760,906 | 2,628,720 | 2,882,971 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
|
|
|
|
|
|
| 194D |
| Amount - Net Revenues | 3,565,455 | 5,649,400 | 3,291,647 | 2,760,906 | 2,628,720 | 2,882,971 |
|
| Calculated amount | 3,565,455 | 5,649,400 | 3,291,647 | 2,760,906 | 2,628,720 | 2,882,971 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 3,943,551 | 6,002,147 | 3,235,580 | 2,625,125 | 2,815,720 | 2,689,529 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
|
|
|
|
|
|
| 195D |
| Amount - Net Expenditures | 3,943,551 | 6,002,147 | 3,235,580 | 2,625,125 | 2,815,720 | 2,689,529 |
|
| Calculated amount | 3,943,551 | 6,002,147 | 3,235,580 | 2,625,125 | 2,815,720 | 2,689,529 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
|
|
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water |
|
| 84 |
|
|
|
| 403B |
| Total amount billed in units - Sewer |
|
| 80 |
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
| 70 |
|
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
|
|
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
|
|
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk |
|
| 305,742 |
|
|
|
| 408A |
| Dollars related to 403A above |
|
| 329,945 |
|
|
|
| 408B |
| Dollars related to 403B above |
|
| 281,283 |
|
|
|
| 409A |
| Dollars related to 404A above |
|
| 296,950 |
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above |
|
| 1,116 |
|
|
|
| 421A |
| Number of residential accounts billed - Water |
|
| 1,000 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
| 109 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
| 104 |
|
|
|
| 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 | Angela Pitchford |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 01/12/2012 | 01/31/2011 | 12/28/2009 | 12/15/2008 | 01/18/2008 | 06/14/2007 |
| 953.0 |
| Contact |
|
|
|
| 954.0 |
| Title |
|
|
|
| 955.0 |
| Phone | 9108445231 |
|
|
|
|
|
| 956.0 |
| Fax | 9108445802 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|