Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $111,808 | 116,017 | 112,532 | 102,331 | 87,829 | 79,308 |
|
| Utility | 301,884 | 281,590 | 288,862 | 259,677 | 240,475 | 234,343 |
|
| Sales Tax | 37,105 | 35,466 | 37,147 | 36,565 | 35,323 | 32,351 |
|
| Sales & Services | 60,816 | 50,668 | 52,132 | 48,346 | 47,839 | 43,417 |
|
| Intergovernmental | 64,069 | 34,413 | 38,495 | 36,926 | 34,326 | 33,347 |
|
| Debt Proceeds | 23,108 | - | - | - | - | - |
|
| Other Miscellaneous | 2,033 | 33,470 | 3,637 | 3,366 | 6,422 | 42,726 |
|
| Total | $600,823 | 551,624 | 532,805 | 487,211 | 452,214 | 465,492 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $299,317 | 264,021 | 258,940 | 228,521 | 229,838 | 204,889 |
|
| Debt Service | 24,751 | 20,459 | 26,041 | 25,604 | 27,884 | 26,892 |
|
| Transportation | 33,076 | 29,815 | 22,176 | 24,364 | 35,921 | 49,711 |
|
| General Government | 93,707 | 70,938 | 83,645 | 74,602 | 69,340 | 68,657 |
|
| Public Safety | 86,091 | 71,668 | 64,692 | 73,925 | 53,455 | 57,202 |
|
| Other | 76,375 | 109,092 | 67,060 | 66,052 | 63,160 | 59,933 |
|
| Total | $613,317 | 565,993 | 522,554 | 493,068 | 479,598 | 467,284 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $174,183 | 168,771 | 159,766 | 119,170 | 131,700 | 108,480 |
|
| Capital Outlay | - | 19,691 | 11,116 | 5,125 | 285 | 10,665 |
|
| Other Operating + Debt Service | 439,134 | 377,531 | 351,672 | 368,773 | 347,613 | 348,139 |
|
| Total | $613,317 | 565,993 | 522,554 | 493,068 | 479,598 | 467,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $252 | 208 | 207 | 192 | 169 | 156 |
|
| Utility | 680 | 506 | 531 | 487 | 462 | 460 |
|
| Sales Tax | 83 | 63 | 67 | 69 | 69 | 64 |
|
| Sales & Services | 137 | 91 | 96 | 91 | 92 | 85 |
|
| Intergovernmental | 144 | 62 | 71 | 69 | 66 | 66 |
|
| Debt Proceeds | 52 | - | - | - | - | - |
|
| Other Miscellaneous | 5 | 60 | 7 | 6 | 12 | 84 |
|
| Total | $1,353 | 990 | 979 | 914 | 870 | 915 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $674 | 474 | 476 | 429 | 442 | 403 |
|
| Debt Service | 56 | 37 | 48 | 48 | 54 | 53 |
|
| Transportation | 74 | 54 | 41 | 46 | 69 | 98 |
|
| General Government | 211 | 126 | 154 | 139 | 133 | 134 |
|
| Public Safety | 194 | 129 | 119 | 139 | 103 | 112 |
|
| Other | 172 | 196 | 123 | 124 | 121 | 118 |
|
| Total | $1,381 | 1,016 | 961 | 925 | 922 | 918 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $392 | 303 | 294 | 224 | 253 | 213 |
|
| Capital Outlay | - | 35 | 20 | 10 | 1 | 21 |
|
| Other Operating | 989 | 678 | 647 | 691 | 668 | 684 |
|
| Total | $1,381 | 1,016 | 961 | 925 | 922 | 918 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 499 and Below | No Electric 500 to 999 | No Electric 500 to 999 | No Electric 500 to 999 | No Electric 500 to 999 | No Electric 500 to 999 |
|
| Number of Municipalites in Group | 126 | 99 | 94 | 96 | 96 | 95 |
|
| Average Population In Group | 271 | 727 | 726 | 729 | 726 | 727 |
|
| Town of Micro Population | 444 | 557 | 544 | 533 | 520 | 509 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 828 | 411 | 400 | 400 | 335 | 298 |
|
| Utility | 932 | 425 | 444 | 423 | 366 | 312 |
|
| Sales Tax | 160 | 135 | 165 | 190 | 167 | 155 |
|
| Sales & Services | 99 | 67 | 58 | 55 | 51 | 47 |
|
| Intergovernmental | 478 | 320 | 399 | 298 | 361 | 357 |
|
| Debt Proceeds | 43 | 35 | 90 | 96 | 29 | 45 |
|
| Other Miscellaneous | 1,296 | 146 | 180 | 178 | 232 | 165 |
|
| Total | 3,836 | 1,539 | 1,736 | 1,640 | 1,541 | 1,379 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 565 | 441 | 428 | 437 | 404 | 484 |
|
| Debt Service | 296 | 105 | 110 | 97 | 83 | 71 |
|
| Transportation | 149 | 135 | 122 | 148 | 153 | 117 |
|
| General Government | 465 | 258 | 309 | 321 | 313 | 224 |
|
| Public Safety | 406 | 283 | 301 | 294 | 250 | 241 |
|
| Other | 681 | 279 | 382 | 291 | 279 | 292 |
|
| Total | 2,562 | 1,501 | 1,652 | 1,588 | 1,482 | 1,429 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 579 | 425 | 419 | 406 | 352 | 309 |
|
| Capital Outlay | 379 | 241 | 302 | 298 | 334 | 370 |
|
| Other Operating | 1,604 | 835 | 931 | 884 | 796 | 750 |
|
| Total | 2,562 | 1,501 | 1,652 | 1,588 | 1,482 | 1,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $0 | 277,377 | 254,794 | 228,806 | 212,813 | 202,439 |
| General Fund expenditures | - | 284,987 | 242,219 | 246,279 | 232,185 | 244,520 |
| Operating transfers in | - | - | - | - | - | - |
| Operating transfers out | - | - | - | - | - | - |
| Capital leases and installment purchase proceeds | - | - | - | - | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | - | (7,610) | 12,575 | (17,473) | (19,372) | (42,081) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 66,135 | 79,869 | 67,255 | 85,182 | 105,797 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 23.21 | 32.97 | 27.31 | 36.69 | 43.27 |
|
| Group weighted average FBA % | 152.90 | 100.58 | 103.21 | 88.65 | 100.61 | 101.57 |
|
| State weighted average Non-Electric Group | 38.21 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $0 | 73,281 | 84,117 | 86,828 | 75,904 | 84,399 |
|
| Quick ratio | 0.00 | 3.49 | 4.35 | 4.34 | 3.78 | 3.97 |
|
| Net income | 0 | (41,735) | (35,217) | (21,357) | (41,126) | (22,908) |
|
| Cashflow from operations | 0 | 19,245 | 14,970 | 28,278 | 13,548 | 33,779 |
|
| Depreciation & Amortization Expense | 0 | 42,059 | 41,634 | 42,921 | 44,303 | 43,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 444 | 557 | 544 | 533 | 520 | 509 |
|
| Population Group | No Electric 499 and Below | No Electric 500 to 999 | No Electric 500 to 999 | No Electric 500 to 999 | No Electric 500 to 999 | No Electric 500 to 999 |
|
| Cash &Investments | $166,254 | $181,109 | $177,463 | $173,777 | $179,767 | $211,543 |
|
| Investment Earnings | 97 | 227 | 645 | 571 | 615 | 627 |
|
| Tax Rate Equivalent | 0.0005 | 0.0011 | 0.0032 | 0.0027 | 0.0035 | 0.0036 |
|
| Tax Rate Equivalent Group weighted average | 0.0022 | 0.0051 | 0.0185 | 0.0245 | 0.0375 | 0.0327 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2003 | 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $20,443,750 | 20,891,480 | 20,464,334 | 21,148,793 | 17,601,309 | 17,493,569 |
|
| Tax Rate | 0.5500 | 0.5500 | 0.5500 | 0.5000 | 0.5000 | 0.4500 |
|
| Tax Rate Group weighted average | 0.2635 | 0.1922 | 0.1910 | 0.1936 | 0.2310 | 0.2737 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 98.69 | 90.05 | 85.55 | 89.26 | 91.71 | 97.04 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.84 | 101.44 | 87.47 | 87.75 | 77.67 | 88.06 |
|
| 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 | $20,715,118 | 23,199,867 | 23,920,905 | 23,693,472 | 19,192,355 | 18,027,173 |
|
| EffectiveTax Rate | 0.5428 | 0.4953 | 0.4705 | 0.4463 | 0.4586 | 0.4367 |
|
| Group weighted average Effective Tax Rate | 0.2683 | 0.1950 | 0.1670 | 0.1699 | 0.1794 | 0.2410 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 98.8900 | 98.9400 | 98.2900 | 97.6100 | 97.7000 | 98.1400 |
|
| Percent Collected Group weighted average | 97.39 | 95.20 | 95.59 | 96.16 | 96.02 | 95.56 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 99.87 | 100.00 | 99.89 | 99.33 | 99.58 | 98.26 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.74 | 96.47 | 96.77 | 97.36 | 97.36 | 97.10 |
|
| 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 | 89.92 | 89.35 | 87.33 | 87.04 | 86.75 | 97.32 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.85 | 81.89 | 83.96 | 83.47 | 81.48 | 82.58 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 11,150 | 11,283 | 14,427 | 15,171 | 13,183 | 11,548 |
|
| Tax Rate Equivalent | 0.0545 | 0.0540 | 0.0705 | 0.0717 | 0.0749 | 0.0660 |
|
| Dominant County: Johnston |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | Under 500 | 500 to 999 | 500 to 999 | 500 to 999 | 500 to 999 | 500 to 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 | 205,000 | 212,000 | 219,000 | 226,000 | 232,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 205,000 | 212,000 | 219,000 | 226,000 | 232,000 |
|
| Per Capita | $0 | 368 | 390 | 411 | 435 | 456 |
|
| Total Per Capita for the Population Group | #N/A | 193 | 200 | 215 | 212 | 223 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.8836% | 0.8863% | 0.9243% | 1.1776% | 1.2869% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.0895% | 0.0813% | 0.0884% | 0.1085% | 0.1673% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | #N/A | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 | 444 | 557 | 544 | 533 | 520 | 509 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 279,581 | 297,797 | 285,361 | 284,159 | 222,283 | 283,111 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 29,612 | 41,750 | 26,300 | 31,793 | 34,805 | 68,375 |
| 3.5A |
| Business Type Activities Assets | 1,134,885 | 1,191,573 | 1,240,403 | 1,285,727 | 1,318,722 | 1,358,297 |
| 3.5B |
| Business Type Activities Liabilties | 219,172 | 229,306 | 236,401 | 246,509 | 258,147 | 256,595 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 110,693 | 112,014 | 110,788 | 101,453 | 86,011 | 78,329 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 657 | 2,475 | 1,182 | 197 | 1,276 | 361 |
| 13.0 |
| Penalties and Interest | 458 | 1,528 | 562 | 681 | 542 | 618 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 460 | 376 |
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 21,463 | 18,559 | 14,689 | 13,536 | 13,758 | 12,626 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 8,909 | 8,384 | 8,808 | 8,250 | 7,634 | 6,892 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 6,733 | 7,435 | 8,737 | 8,188 | 7,574 | 6,846 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 1,088 | 4,913 | 6,591 | 6,357 | 5,987 |
| 19.0 |
| Privilege Licenses | 30 | 75 |
| 130 | 130 | 160 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
| 120 |
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 120 | 136 |
| 131 | 1,209 | 1,331 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 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 | 27,867 |
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 18,897 | 19,198 | 19,727 | 16,631 | 16,226 | 14,951 |
| 45.0 |
| Beer and Wine Tax | 2,455 | 776 | 2,394 | 2,395 | 2,300 | 2,200 |
| 46.0 |
| Powell Bill | 14,720 | 14,419 | 16,096 | 17,740 | 15,700 | 15,791 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 130 | 20 | 30 | 160 | 100 | 405 |
| 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 |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
| 248 |
|
|
|
| 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 |
| 30,882 |
|
| 2,702 |
|
| 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 | 7,739 | 7,739 | 8,384 | 9,239 | 9,169 | 6,215 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 49,524 | 40,479 | 40,203 | 35,272 | 34,320 | 34,077 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 2,300 | 2,450 | 3,400 | 3,835 | 4,350 | 3,125 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 1,253 |
| 145 |
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
| 7,156 | 11,332 | 1,763 | 1,564 | 707 |
| 86.0 | UTILITY | Water and Sewer Charges | 301,884 | 274,434 | 277,530 | 257,914 | 238,911 | 233,636 |
| 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 | 97 | 227 | 645 | 571 | 615 | 627 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets |
|
|
|
|
| 10,029 |
| 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 | 1,786 | 2,150 | 2,872 | 2,534 | 1,766 | 1,612 |
| 98.0 |
| Other Miscellaneous Revenues | 23,108 |
|
|
|
|
|
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
| 28,967 |
| 101.0 |
| Other |
|
|
|
|
|
|
| 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 | -1,800 | -820 | -65 | -1,955 | -1,995 | -775 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 1,830 | 1,830 | 1,830 | 1,830 | 1,700 | 1,700 |
| 109B | GENERAL | Governing Body - Other Direct |
|
|
|
|
|
|
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 26,923 | 28,171 | 23,441 | 19,533 | 21,455 | 16,772 |
| 110B |
| Administration - Other Direct | 59,487 | 35,310 | 42,279 | 40,053 | 38,870 | 44,610 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
| 503 | 11,116 | 658 | 285 | 665 |
| 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 | 2,310 | 2,560 | 2,205 | 2,098 | 1,732 | 1,524 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct | 544 | 194 | 125 | 2,465 | 350 | 150 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct | 2,613 | 2,370 | 2,649 | 7,965 | 4,948 | 3,236 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
|
|
|
|
|
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 55,265 | 45,799 | 45,933 | 47,109 | 35,819 | 40,346 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 11,436 | 8,085 | 6,797 | 8,878 | 6,942 | 4,439 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
|
|
| 4,467 |
|
|
| 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 |
|
|
|
|
|
|
| 122B |
| Fire - Other Direct | 17,803 | 16,663 | 10,599 | 12,082 | 9,719 | 10,999 |
| 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 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 128B |
| Streets and Highways - Other Direct | 24,128 | 18,773 | 18,978 | 15,999 | 17,558 | 22,183 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 8,948 | 11,042 | 3,198 | 8,365 | 18,363 | 17,528 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
| 10,000 |
| 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 | 28,476 | 31,604 | 31,797 |
| 27,012 |
|
| 136B | MENTAL | Solid Waste - Other Direct | 43,591 | 44,181 | 34,930 | 65,139 | 31,984 | 59,708 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct | 4,308 | 14,119 | 333 | 913 | 4,164 | 225 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
| 19,188 |
|
|
|
|
| 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 | 61,689 | 61,367 | 56,765 | 50,698 | 45,714 | 49,662 |
| 158B |
| Water & Sewer - Other Direct | 237,628 | 202,654 | 202,175 | 177,823 | 184,124 | 155,227 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 10,022 | 9,985 | 12,094 | 11,268 | 11,575 | 11,875 |
| 161D | SERVICE | Water & Sewer - Principal | 11,263 | 7,000 | 9,301 | 7,000 | 6,000 | 6,000 |
| 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 | 203 | 1,002 | 1,172 | 1,102 | 764 | 698 |
| 166D |
| All Other - Principal | 3,263 | 2,472 | 3,474 | 6,234 | 9,545 | 8,319 |
| 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 | 1,587 | 1,121 | 1,363 | 1,389 | 975 | 1,418 |
| 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 | 100,859. | 101,933.00 | 98,395.00 | 89,363.00 | 75,168.00 | 67,884.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 11,017. | 11,283.00 | 14,317.00 | 14,575.00 | 12,865.00 | 10,370.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 133. | 0.00 | 110.00 | 596.00 | 318.00 | 1,178.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 1,110 | 1,202 | 1,814 | 1,889 | 1,704 | 278 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 98.89 | 98.94 | 98.29 | 97.61 | 97.70 | 98.14 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.87 | 100.00 | 99.89 | 99.33 | 99.58 | 98.26 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 89.92 | 89.35 | 87.33 | 87.04 | 86.75 | 97.32 |
| 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 | 166,254 | 181,109 | 177,463 | 173,777 | 179,767 | 211,543 |
| 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 | 601,283 | 552,000 | 532,805 | 487,211 | 452,214 | 465,492 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
|
|
|
|
|
|
| 194D |
| Amount - Net Revenues | 601,283 | 552,000 | 532,805 | 487,211 | 452,214 | 465,492 |
|
| Calculated amount | 601,283 | 552,000 | 532,805 | 487,211 | 452,214 | 465,492 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 613,317 | 565,993 | 522,554 | 493,068 | 479,598 | 467,284 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
|
|
|
|
|
|
| 195D |
| Amount - Net Expenditures | 613,317 | 565,993 | 522,554 | 493,068 | 479,598 | 467,284 |
|
| Calculated amount | 613,317 | 565,993 | 522,554 | 493,068 | 479,598 | 467,284 |
|
| 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 | 25 | 24 | 21 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 19 | 16 | 19 |
|
|
|
| 403A |
| Total amount billed in units - Water | 25 | 24 | 21 | 17,360,834 |
|
|
| 403B |
| Total amount billed in units - Sewer | 18 | 16 | 19 | 15,554,909 |
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 22 | 22 | 13 | 10,947,164 |
|
|
| 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 | 91,362 | 87,893 | 92,919 | 82,926 | 74,394 |
|
| 408A |
| Dollars related to 403A above | 136,901 | 145,090 | 169,599 | 141,718 | 119,104 |
|
| 408B |
| Dollars related to 403B above | 72,620 | 70,564 | 71,808 | 65,266 | 60,702 |
|
| 409A |
| Dollars related to 404A above | 105,648 | 96,746 | 107,710 | 93,944 | 88,359 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 21,288 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 34,527 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 17,029 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 20,548 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 268 | 269 | 279 | 283 |
|
|
| 421A |
| Number of residential accounts billed - Water | 251 | 248 | 254 | 256 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 24 | 24 | 26 | 25 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 21 | 21 | 24 | 22 |
|
|
| 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 | Eugene C Hinton |
|
|
| 951.0 |
| Title | Mayor |
|
|
| 952.0 |
| Date | 12/29/2011 | 01/08/2011 | 01/05/2010 | 04/17/2009 | 01/02/2008 | 01/24/2007 |
| 953.0 |
| Contact | Betsy Nicholson |
|
|
| 954.0 |
| Title | Town Clerk |
|
|
| 955.0 |
| Phone | 919-284-2572 |
|
|
|
|
|
| 956.0 |
| Fax | 919-284-5966 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|