Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $29,870,539 | 28,833,574 | 27,124,206 | 24,094,901 | 19,432,831 | 15,726,744 |
|
| Utility | 20,411,613 | 18,297,306 | 16,703,708 | 17,389,687 | 15,681,938 | 15,238,041 |
|
| Sales Tax | 5,036,679 | 4,891,606 | 5,639,983 | 6,500,313 | 5,749,714 | 5,069,438 |
|
| Sales & Services | 1,761,488 | 1,726,462 | 1,882,564 | 2,132,220 | 1,979,095 | 2,801,880 |
|
| Intergovernmental | 4,774,422 | 4,727,367 | 5,292,007 | 5,100,233 | 3,942,089 | 5,013,952 |
|
| Debt Proceeds | 8,619,605 | 37,020,637 | 16,664,845 | 100,220,904 | 6,637,811 | - |
|
| Other Miscellaneous | 1,924,790 | 2,116,613 | 16,003,498 | 3,057,348 | 3,025,398 | 2,687,049 |
|
| Total | $72,399,136 | 97,613,565 | 89,310,811 | 158,495,606 | 56,448,876 | 46,537,104 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $27,573,824 | 13,869,189 | 14,599,340 | 13,994,034 | 21,817,184 | 23,335,540 |
|
| Debt Service | 20,537,658 | 14,799,117 | 13,577,507 | 12,569,414 | 6,006,959 | 4,816,544 |
|
| Transportation | 4,793,683 | 4,753,626 | 22,650,754 | 3,605,549 | 3,058,627 | 2,911,329 |
|
| General Government | 8,818,012 | 16,436,395 | 14,995,185 | 75,169,360 | 14,498,726 | 12,485,856 |
|
| Public Safety | 13,371,692 | 12,184,442 | 12,717,284 | 11,006,160 | 8,757,380 | 8,007,322 |
|
| Other | 26,850,501 | 17,102,256 | 11,192,609 | 15,114,161 | 6,885,559 | 6,954,704 |
|
| Total | $101,945,370 | 79,145,025 | 89,732,679 | 131,458,678 | 61,024,435 | 58,511,295 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $17,564,382 | 17,311,725 | 22,457,288 | 14,618,607 | 12,636,391 | 12,227,484 |
|
| Capital Outlay | 39,076,834 | 23,798,294 | 38,119,114 | 84,199,958 | 25,866,833 | 24,634,725 |
|
| Other Operating + Debt Service | 45,304,154 | 38,035,006 | 29,156,277 | 32,640,113 | 22,521,211 | 21,649,086 |
|
| Total | $101,945,370 | 79,145,025 | 89,732,679 | 131,458,678 | 61,024,435 | 58,511,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $909 | 936 | 894 | 871 | 728 | 680 |
|
| Utility | 621 | 594 | 551 | 628 | 588 | 658 |
|
| Sales Tax | 154 | 159 | 185 | 236 | 215 | 219 |
|
| Sales & Services | 54 | 56 | 62 | 77 | 74 | 121 |
|
| Intergovernmental | 145 | 154 | 175 | 184 | 148 | 217 |
|
| Debt Proceeds | 262 | 1,202 | 550 | 3,622 | 249 | - |
|
| Other Miscellaneous | 59 | 69 | 528 | 110 | 113 | 116 |
|
| Total | $2,204 | 3,170 | 2,945 | 5,728 | 2,115 | 2,011 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $839 | 450 | 481 | 506 | 817 | 1,008 |
|
| Debt Service | 625 | 481 | 448 | 454 | 225 | 208 |
|
| Transportation | 146 | 154 | 747 | 130 | 115 | 126 |
|
| General Government | 269 | 534 | 495 | 2,717 | 544 | 539 |
|
| Public Safety | 407 | 396 | 419 | 398 | 328 | 346 |
|
| Other | 817 | 555 | 369 | 546 | 258 | 301 |
|
| Total | $3,103 | 2,570 | 2,959 | 4,751 | 2,287 | 2,528 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $535 | 562 | 741 | 528 | 473 | 528 |
|
| Capital Outlay | 1,190 | 773 | 1,257 | 3,043 | 969 | 1,064 |
|
| Other Operating | 1,378 | 1,235 | 961 | 1,180 | 845 | 936 |
|
| Total | $3,103 | 2,570 | 2,959 | 4,751 | 2,287 | 2,528 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 65 | 42 | 41 | 38 | 34 | 32 |
|
| Average Population In Group | 20,627 | 19,501 | 19,477 | 20,391 | 20,926 | 20,968 |
|
| Town of Mooresville Population | 32,850 | 30,797 | 30,324 | 27,672 | 26,689 | 23,143 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 411 | 427 | 408 | 403 | 387 | 370 |
|
| Utility | 955 | 300 | 285 | 320 | 314 | 312 |
|
| Sales Tax | 125 | 121 | 135 | 159 | 156 | 150 |
|
| Sales & Services | 78 | 61 | 60 | 73 | 73 | 71 |
|
| Intergovernmental | 168 | 151 | 146 | 153 | 142 | 152 |
|
| Debt Proceeds | 132 | 83 | 80 | 187 | 76 | 19 |
|
| Other Miscellaneous | 126 | 94 | 194 | 174 | 213 | 154 |
|
| Total | 1,995 | 1,237 | 1,308 | 1,469 | 1,361 | 1,228 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 872 | 257 | 292 | 270 | 291 | 263 |
|
| Debt Service | 162 | 141 | 140 | 137 | 126 | 136 |
|
| Transportation | 124 | 118 | 145 | 128 | 125 | 129 |
|
| General Government | 134 | 150 | 144 | 229 | 139 | 144 |
|
| Public Safety | 353 | 336 | 325 | 327 | 320 | 313 |
|
| Other | 274 | 235 | 235 | 253 | 261 | 229 |
|
| Total | 1,919 | 1,237 | 1,281 | 1,344 | 1,262 | 1,214 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 515 | 459 | 448 | 455 | 445 | 434 |
|
| Capital Outlay | 209 | 186 | 261 | 292 | 247 | 214 |
|
| Other Operating | 1,194 | 591 | 571 | 596 | 569 | 565 |
|
| Total | 1,918 | 1,236 | 1,280 | 1,343 | 1,261 | 1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $44,414,008 | 43,193,041 | 42,611,492 | 40,358,912 | 33,590,392 | 27,520,581 |
| General Fund expenditures | 39,033,322 | 35,937,522 | 40,194,810 | 32,486,474 | 28,253,974 | 24,801,102 |
| Operating transfers in | 650,000 | 650,000 | 650,000 | 625,000 | 465,000 | 459,680 |
| Operating transfers out | 5,307,716 | 4,122,610 | 4,011,980 | 1,342,118 | 1,435,418 | 1,162,618 |
| Capital leases and installment purchase proceeds | 552,903 | - | - | - | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 1,275,873 | 3,782,909 | (945,298) | 7,155,320 | 4,366,000 | 2,016,541 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 22,431,227 | 14,510,196 | 18,596,853 | 11,893,019 | 6,873,120 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 55.99 | 32.82 | 54.97 | 40.06 | 26.47 |
|
| Group weighted average FBA % | 58.45 | 44.27 | 41.08 | 43.40 | 40.44 | 38.05 |
|
| 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 | $17,103,988 | 11,084,841 | 10,173,229 | 7,919,565 | 9,107,905 | (1,330,611) |
|
| Quick ratio | 2.82 | 2.00 | 2.44 | 1.83 | 1.94 | 0.79 |
|
| Net income | 7,360,401 | 6,658,205 | 4,315,446 | 4,202,966 | 7,048,202 | 4,663,766 |
|
| Cashflow from operations | 7,906,113 | 12,589,675 | 4,234,265 | 7,620,739 | 7,665,924 | 4,019,361 |
|
| Depreciation & Amortization Expense | 3,511,681 | 2,731,984 | 2,669,556 | 2,584,060 | 2,215,554 | 2,089,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 32,850 | 30,797 | 30,324 | 27,672 | 26,689 | 23,143 |
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $47,975,017 | $72,182,472 | $30,958,387 | $35,947,328 | $32,162,072 | $14,611,765 |
|
| Investment Earnings | 143,448 | 105,895 | 582,866 | 1,345,666 | 1,141,028 | 577,512 |
|
| Tax Rate Equivalent | 0.0028 | 0.0021 | 0.0123 | 0.0309 | 0.0325 | 0.0181 |
|
| Tax Rate Equivalent Group weighted average | 0.0057 | 0.0094 | 0.0262 | 0.0393 | 0.0523 | 0.0385 |
|
| 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 | $5,100,121,530 | 5,000,687,092 | 4,720,314,929 | 4,347,949,401 | 3,505,849,270 | 3,190,156,334 |
|
| Tax Rate | 0.5800 | 0.5800 | 0.5800 | 0.5500 | 0.5500 | 0.4900 |
|
| Tax Rate Group weighted average | 0.4274 | 0.4256 | 0.4335 | 0.4564 | 0.4754 | 0.4663 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 98.70 | 98.06 | 92.10 | 99.40 | 90.84 | 93.37 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.46 | 98.47 | 92.44 | 89.99 | 90.63 | 93.35 |
|
| 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 | $5,167,296,383 | 5,099,619,714 | 5,125,206,220 | 4,374,194,568 | 3,859,367,316 | 3,416,682,375 |
|
| EffectiveTax Rate | 0.5725 | 0.5687 | 0.5342 | 0.5467 | 0.4996 | 0.4575 |
|
| Group weighted average Effective Tax Rate | 0.4336 | 0.4191 | 0.4007 | 0.4107 | 0.4309 | 0.4353 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.8700 | 95.3300 | 96.8000 | 97.0200 | 95.7900 | 97.3600 |
|
| Percent Collected Group weighted average | 96.90 | 96.95 | 96.99 | 97.39 | 97.23 | 97.48 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 96.38 | 95.74 | 97.41 | 97.70 | 96.40 | 98.25 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.73 | 97.66 | 97.83 | 98.34 | 98.30 | 98.54 |
|
| 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 | 87.34 | 88.63 | 88.17 | 88.66 | 88.80 | 88.15 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 86.78 | 87.44 | 86.51 | 87.09 | 86.15 | 87.32 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 2,706,896 | 2,876,142 | 2,489,963 | 2,323,536 | 2,228,955 | 1,635,027 |
|
| Tax Rate Equivalent | 0.0531 | 0.0575 | 0.0527 | 0.0534 | 0.0636 | 0.0513 |
|
| Dominant County: Iredell |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
| Aa2 | A1 | A1 | A1 | A1 |
|
| S & P |
| AA | AA | AA- | A- | A- |
|
|
|
|
|
|
|
|
|
|
| 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 | 30,475,000 | 32,125,000 | 17,500,000 | 1,930,000 | 0 |
|
| Total General Obligation Debt | 0 | 30,475,000 | 32,125,000 | 17,500,000 | 1,930,000 | 0 |
|
| Per Capita | $0 | 990 | 1,059 | 632 | 72 | 0 |
|
| Total Per Capita for the Population Group | #N/A | 220 | 221 | 247 | 243 | 163 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.5976% | 0.6268% | 0.4001% | 0.0500% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.2139% | 0.2012% | 0.2539% | 0.2706% | 0.1912% |
|
| 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 |
|
| 15,500,000 | 33,000,000 | 33,000,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 94,217,905 | 94,345,893 | 81,956,977 | 2,118,061 | 2,348,382 |
|
| --General Government | 0 | 24,261,863 | 15,866,992 | 17,279,926 | 18,540,727 | 16,735,384 |
|
| Total* | $0 | 118,479,768 | 110,212,885 | 99,236,903 | 20,658,788 | 19,083,767 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 80,215,000 | 57,045,000 | 59,310,000 | 61,510,000 | 63,700,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 32,850 | 30,797 | 30,324 | 27,672 | 26,689 | 23,143 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 211,519,830 | 215,973,117 | 205,249,638 | 170,462,764 | 64,382,712 | 51,343,125 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 157,429,807 | 159,372,565 | 151,562,877 | 122,110,195 | 25,731,258 | 23,138,510 |
| 3.5A |
| Business Type Activities Assets | 168,997,529 | 156,662,995 | 123,002,755 | 123,502,278 | 115,005,829 | 110,478,640 |
| 3.5B |
| Business Type Activities Liabilties | 95,518,287 | 89,741,295 | 63,514,061 | 68,329,030 | 70,624,566 | 71,307,901 |
| 6.5A |
| Fiduciary Funds Assets |
| 170,479 | 168,008 |
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
| 170,479 | 168,008 |
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 28,674,844 | 28,070,794 | 26,608,111 | 21,797,934 | 19,005,253 | 15,344,381 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
| 49,535 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 1,023,943 | 630,418 | 400,561 | 2,201,100 | 345,707 | 306,656 |
| 13.0 |
| Penalties and Interest | 171,752 | 132,362 | 115,534 | 95,867 | 81,871 | 75,707 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 25,487 | 20,614 | 8,329 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 2,587,921 | 2,428,661 | 2,641,960 | 2,937,575 | 2,590,813 | 2,345,901 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 1,163,377 | 1,137,887 | 1,128,998 | 1,192,632 | 1,055,014 | 894,388 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 1,283,079 | 1,174,044 | 1,114,234 | 1,178,612 | 1,042,897 | 884,966 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 2,302 | 151,014 | 754,791 | 1,191,494 | 1,060,990 | 944,183 |
| 19.0 |
| Privilege Licenses | 58,502 | 32,934 | 97,729 | 52,954 | 33,676 | 41,648 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 15,508 | 12,617 | 9,749 | 157,012 | 64,527 | 125,628 |
| 23.0 |
| Local Occupancy Tax |
| 16,046 |
|
|
| 549,505 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 60,720 | 44,839 | 45,596 | 46,179 |
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal | 18,425 |
|
| 20,136 | 19,349 |
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
| 49,467 |
|
| 24,227 |
| 29.0 | REVENUES | General Government | 259,525 | 2,895 |
|
|
|
|
| 30.0 |
| Public Safety | 186,833 | 121,466 | 238,410 | 174,543 | 24,397 |
|
| 31.0 |
| Transportation - Streets | 69,021 | 791,960 | 161,423 |
| 150,283 |
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
| 577,300 |
|
| 52,786 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
| 344,918 | 325,907 | 25,637 | 205,235 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
| 68,165 |
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
| 1,320,327 |
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
| 36,109 | 38,548 |
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless | 945,040 | 804,740 | 315,174 |
|
|
|
| 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 | 2,109,112 | 1,834,059 | 1,714,517 | 1,507,727 | 1,483,056 | 1,347,984 |
| 45.0 |
| Beer and Wine Tax | 135,734 | 43,271 | 124,274 | 122,940 | 104,579 | 96,828 |
| 46.0 |
| Powell Bill | 791,000 |
|
| 927,618 | 697,366 | 684,587 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 25,750 | 30,481 | 29,372 | 23,387 | 27,539 | 20,813 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 14,820 | 43,346 | 227,917 |
| 69,454 | 311,552 |
| 53.0 |
| Transportation - Streets | 27,698 |
| 860,210 |
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
|
| 20,000 |
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev | 72,979 | 140,557 |
| 92,113 |
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
| 166,215 |
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation | 22,973 |
| 521,541 | 1,859,683 | 20,102 | 2,017,115 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
| 18,186 | 21,340 |
|
| 18,445 |
| 62.0 | INTERGOV | General Government |
| 21,998 |
|
|
|
|
| 63.0 | REVENUES | Public Safety | 34,792 | 1,500 | 2,000 |
|
|
|
| 64.0 |
| Transportation - Streets |
| 791,960 |
|
|
|
|
| 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 | 1,325,005 | 1,485,200 | 1,798,715 |
|
|
|
| 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 | 15,000 |
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 19,807 |
|
| 107,542 | 40,816 | 26,623 |
| 78.0 |
| Solid Waste | 30,565 | 117,188 | 214,182 | 237,404 | 268,318 | 278,466 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 99,400 | 124,932 | 136,878 | 122,052 | 110,740 | 73,353 |
| 81.0 |
| Recreation Service Revenues | 1,534,284 | 568,465 | 531,980 | 1,614,694 | 1,513,178 | 1,205,467 |
| 82.0 |
| Library Service Revenues | 62,432 | 68,030 | 71,147 | 50,528 | 46,043 | 1,217,971 |
| 83.0 |
| Other Cultural and Rec Service Revenues |
| 847,847 | 928,377 |
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 158,784 | 146,212 | 434,632 | 1,186,312 | 481,196 | 788,665 |
| 86.0 | UTILITY | Water and Sewer Charges | 20,252,829 | 18,151,094 | 16,269,076 | 16,203,375 | 15,200,742 | 14,449,376 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
| 75,478 | 574,356 | 1,109,806 | 1,086,167 | 1,203,221 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 143,448 | 105,895 | 582,866 | 1,345,666 | 1,141,028 | 577,512 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
| 400,000 |
|
| 93.0 |
| Sales of Materials and Fixed Assets | 22,327 |
|
|
|
|
|
| 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 | 360,000 | 388,443 | 390,083 | 391,910 | 300,000 | 140,000 |
| 98.0 |
| Other Miscellaneous Revenues | 8,619,605 | 1,843,653 | 739,866 | 790,904 | 793,964 |
|
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 35,176,984 | 15,924,979 | 99,430,000 | 5,843,847 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
| 12,550,000 |
|
|
|
| 101.0 |
| Other | 11,006,604 | 4,596,773 | 4,338,093 | 695,021 |
|
|
| 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 |
|
| 105,893 |
| 92,447 |
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
| 66,590 |
|
| 107.0 |
| Prepaid Taxes |
|
| 201,413 |
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
| 47,392 |
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 78,270 | 64,770 | 14,093 |
|
| 2,053,891 |
| 109B | GENERAL | Governing Body - Other Direct | 580,432 | 2,035,111 | 749,472 |
|
| 5,460,675 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
| 4,147,267 |
| 109D |
| Governing Body - Purchase of P,P&E | 3,170 | 49,732 | 4,352,986 |
|
| 824,023 |
| 110A |
| Administration - Salaries & Wages | 393,597 | 356,649 | 1,055,004 | 3,209,730 | 2,083,679 |
|
| 110B |
| Administration - Other Direct | 325,990 | 372,547 | 1,459,765 | 7,098,154 | 5,680,278 |
|
| 110C |
| Administration - Construction |
|
|
| 63,528,520 | 5,581,845 |
|
| 110D |
| Administration - Purchase of P,P&E | 662 | 29,450 |
| 1,332,956 | 1,152,924 |
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 631,639 | 630,815 | 793,812 |
|
|
|
| 112B |
| Finance - Other Direct | 1,067,498 | 952,724 | 823,042 |
|
|
|
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 11,456 | 106,747 |
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 124,700 | 120,406 | 138,232 |
|
|
|
| 114B |
| Legal - Other Direct | 63,819 | 81,877 | 373,390 |
|
|
|
| 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 | 1,988,091 | 2,112,575 | 2,176,173 |
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct | 2,774,935 | 3,327,741 | 1,492,404 |
|
|
|
| 118C |
| Gen. Govt. All Other - Construction | 469,900 | 5,754,097 |
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 315,309 | 536,445 | 1,460,065 |
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 3,887,874 | 3,834,894 | 4,634,195 | 3,217,055 | 2,870,717 | 2,712,490 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 1,828,332 | 1,700,952 | 678,785 | 1,593,429 | 1,352,319 | 1,157,846 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 339,044 | 256,967 | 366,515 | 397,856 | 245,224 | 354,148 |
| 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 | 3,915,892 | 3,770,217 | 4,662,986 | 3,218,761 | 2,516,585 | 2,341,755 |
| 122B |
| Fire - Other Direct | 2,339,156 | 2,171,912 | 1,169,217 | 1,869,638 | 1,133,698 | 1,166,672 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 864,881 | 259,819 | 994,503 | 546,008 | 446,066 | 93,826 |
| 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 |
|
|
|
| 772,778 | 779,312 |
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
| 1,051,741 | 909,971 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
| 811,603 | 520,815 |
| 128A |
| Streets and Highways - Salaries & Wages | 582,717 | 737,490 | 926,779 | 693,127 |
|
|
| 128B |
| Streets and Highways - Other Direct | 920,779 | 851,697 | 552,344 | 1,310,915 |
|
|
| 128C |
| Streets and Highways - Construction | 1,483,290 | 1,948,031 | 2,828,995 | 1,165,659 |
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 438,639 | 284,016 | 223,853 | 435,848 |
|
|
| 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 |
|
| 461,993 |
|
|
|
| 130B |
| Powell Bill - Other Direct | 340,295 | 441,957 | 17,829 |
| 77,966 | 538,466 |
| 130C |
| Powell Bill - Construction | 235,674 |
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E | 366,439 | 490,435 | 452,005 |
| 344,539 | 162,765 |
| 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 | 211,925 |
| 304,750 |
|
|
|
| 135B |
| Transpor. All Other - Other Direct | 206,975 |
| 131,964 |
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
| 16,750,242 |
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E | 6,950 |
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 633,733 | 585,172 | 820,839 | 498,441 | 514,457 | 535,546 |
| 136B | MENTAL | Solid Waste - Other Direct | 724,582 | 876,317 | 824,017 | 767,078 | 925,159 | 862,958 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 262,117 | 130,506 | 242,163 | 353,324 | 586,188 | 116,788 |
| 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 | 533,110 | 541,558 | 660,689 |
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 370,395 | 700,902 | 528,983 |
|
|
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
| 1,857,276 | 120,882 |
|
| 159,056 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
| 370,576 | 453,737 |
| 210,907 | 243,013 |
| 142C |
| Community Development - Construction | 83,277 |
|
| 387,157 |
|
|
| 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 | 5,520,080 |
|
|
|
|
|
| 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 | 974,063 | 1,228,090 | 772,957 | 805,434 | 815,267 | 756,906 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 1,118,154 | 1,362,467 | 560,437 | 1,299,684 | 943,642 | 1,464,478 |
| 153C |
| Recreation & Parks - Construction | 14,296,971 | 7,480,313 | 2,326,226 | 8,223,260 |
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 8,219 | 127,279 | 113,181 | 397,154 | 305,373 | 259,804 |
| 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 | 846,200 | 899,798 | 1,184,096 | 787,584 | 736,928 | 737,716 |
| 156B |
| Libraries - Other Direct | 890,203 | 942,002 | 623,132 | 972,576 | 887,668 | 841,889 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
| 38,439 | 84,705 | 28,588 | 89,523 |
| 157A |
| Cult. & Recr. All Other - Salaries & Wages | 251,068 |
| 763,231 | 248,353 | 478,151 | 446,767 |
| 157B |
| Cult. & Recr. All Other - Other Direct | 312,751 |
| 462,042 | 283,782 | 451,098 | 440,260 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E | 25,578 |
| 697,558 | 4,729 | 2,133 |
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 2,511,503 | 2,429,291 | 3,087,459 | 1,940,122 | 1,847,829 | 1,863,101 |
| 158B |
| Water & Sewer - Other Direct | 5,185,607 | 5,000,150 | 4,346,245 | 4,711,130 | 3,607,005 | 3,406,673 |
| 158C |
| Water & Sewer - Construction | 17,830,917 | 5,282,410 | 4,125,595 | 5,208,361 | 13,495,438 | 16,771,016 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 2,045,797 | 1,157,338 | 3,040,041 | 2,134,421 | 2,866,912 | 1,294,750 |
| 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 | 3,170,000 | 2,672,507 | 2,387,548 | 2,825,103 | 2,885,525 | 2,915,330 |
| 161D | SERVICE | Water & Sewer - Principal | 3,921,231 | 2,475,096 | 2,761,676 | 2,285,000 | 2,275,000 | 1,090,000 |
| 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 | 6,275,605 | 7,247,487 | 2,648,069 | 1,954,988 | 217,607 | 183,058 |
| 166D |
| All Other - Principal | 7,170,822 | 2,404,027 | 5,780,214 | 5,504,323 | 628,827 | 628,156 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 3,726 |
| 34,980 |
| 51,027 | 47,623 |
| 170B |
| Separation Allowance - Other Employees |
|
|
| 900 |
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 192,787 | 189,681 | 176,103 | 163,413 | 141,744 | 132,962 |
| 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 | 28,222,924. | 27,566,421.00 | 25,661,096.00 | 22,314,369.00 | 18,003,070.00 | 14,347,849.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,686,096. | 1,702,314.00 | 1,826,546.00 | 1,809,921.00 | 1,581,091.00 | 1,383,314.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 1,020,800. | 1,173,828.00 | 663,417.00 | 513,615.00 | 647,864.00 | 251,713.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 213,376 | 193,592 | 216,114 | 205,158 | 177,112 | 163,960 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.87 | 95.33 | 96.80 | 97.02 | 95.79 | 97.36 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.38 | 95.74 | 97.41 | 97.70 | 96.40 | 98.25 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 87.34 | 88.63 | 88.17 | 88.66 | 88.80 | 88.15 |
| 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 | 30,584,110 | 29,180,832 | 44,192,827 | 37,758,519 | 12,857,973 | 34,136,597 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 47,975,017 | 72,182,472 | 30,958,387 | 35,947,328 | 32,162,072 | 14,611,765 |
| 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 | 89,388,943 | 111,511,273 | 103,294,777 | 161,157,745 | 58,349,294 | 48,159,402 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 5,957,716 | 9,280,321 | 9,637,544 | 1,967,118 | 1,900,418 | 1,622,298 |
| 194D |
| Amount - Net Revenues | 83,431,227 | 102,230,952 | 93,657,233 | 159,190,627 | 56,448,876 | 46,537,104 |
|
| Calculated amount | 83,431,227 | 102,230,952 | 93,657,233 | 159,190,627 | 56,448,876 | 46,537,104 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 107,903,086 | 88,425,346 | 99,370,223 | 133,425,796 | 62,924,853 | 60,133,593 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 5,957,716 | 9,280,321 | 9,637,544 | 1,967,118 | 1,900,418 | 1,622,298 |
| 195D |
| Amount - Net Expenditures | 101,945,370 | 79,145,025 | 89,732,679 | 131,458,678 | 61,024,435 | 58,511,295 |
|
| Calculated amount | 101,945,370 | 79,145,025 | 89,732,679 | 131,458,678 | 61,024,435 | 58,511,295 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 1,481,100,000 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 23,000 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
| 1,487,816 | 1,393,332,000 | 1,438,431,000 |
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
| 1,251,742 | 1,136,552,800 | 1,027,025,000 |
|
|
| 403A |
| Total amount billed in units - Water |
| 546,889 | 1,149,000,600 | 1,243,379,000 | 1,209,483,500,000 |
|
| 403B |
| Total amount billed in units - Sewer |
| 521,044 | 1,049,810,300 | 1,027,025,000 | 1,023,159,700,000 |
|
| 404A |
| Of the total in 403A above how many units were Residential W |
| 649,804 | 537,176,200 | 626,320,000 | 704,856,600,000 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 6,397,600,000 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 199,278,800,000 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 1,481,100,000 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 145,918,000 |
|
| 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 | 696,868 | 3,421,783 | 6,425,614 | 6,933,283 | 6,199,180 |
|
| 408A |
| Dollars related to 403A above | 805,401 | 4,672,267 | 7,633,614 | 6,309,084 | 5,608,528 |
|
| 408B |
| Dollars related to 403B above | 298,507 | 4,054,786 |
| 3,615,749 | 3,892,778 |
|
| 409A |
| Dollars related to 404A above | 428,559 | 3,869,338 |
| 3,747,481 | 3,708,337 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 66,995 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 200,860 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 18,344 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 156,908 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 10,275 | 10,165 | 10,423 | 10,079 |
|
|
| 421A |
| Number of residential accounts billed - Water | 10,322 | 9,911 | 10,181 | 10,121 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 1,844 | 1,733 | 1,736 | 1,804 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 1,438 | 1,662 | 1,338 | 1,461 |
|
|
| 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 | Maia M. Setzer |
|
|
| 951.0 |
| Title | Executive Director of Administration |
|
|
| 952.0 |
| Date | 10/31/2011 | 10/29/2010 | 01/20/2010 | 12/02/2008 | 12/10/2007 | 10/31/2006 |
| 953.0 |
| Contact | Deborah B. Hockett |
|
|
| 954.0 |
| Title | Deputy Finance Director |
|
|
| 955.0 |
| Phone | 704-663-8278 |
|
|
|
|
|
| 956.0 |
| Fax | 704-663-7386 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|