Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 5,085,346 | 5,102,815 | 4,850,736 | 4,155,006 | 3,997,976 |
|
| Utility | - | 4,625,111 | 4,204,534 | 4,087,918 | 3,826,290 | 3,403,481 |
|
| Sales Tax | - | 1,485,898 | 1,522,413 | 1,722,987 | 1,779,655 | 1,586,576 |
|
| Sales & Services | - | 1,539,659 | 1,521,593 | 1,347,866 | 1,263,597 | 1,253,698 |
|
| Intergovernmental | - | 4,061,247 | 2,723,049 | 2,686,719 | 2,211,328 | 2,229,764 |
|
| Debt Proceeds | - | 1,161,767 | 3,213,563 | 8,890,850 | 2,807,869 | 58,439 |
|
| Other Miscellaneous | - | 6,762,082 | 2,777,980 | 1,889,051 | 3,840,650 | 3,030,577 |
|
| Total | $0 | 24,721,110 | 21,065,947 | 25,476,127 | 19,884,395 | 15,560,511 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 4,649,539 | 8,306,582 | 12,968,447 | 7,729,449 | 2,804,352 |
|
| Debt Service | - | 3,291,943 | 1,708,761 | 1,306,511 | 1,423,212 | 2,100,885 |
|
| Transportation | - | 740,768 | 1,123,799 | 1,409,093 | 1,653,971 | 1,342,622 |
|
| General Government | - | 3,453,851 | 1,321,151 | 1,474,231 | 2,328,314 | 1,106,868 |
|
| Public Safety | - | 9,962,250 | 5,931,296 | 5,964,504 | 5,794,986 | 4,685,767 |
|
| Other | - | 2,345,278 | 3,420,409 | 3,057,188 | 2,452,989 | 1,596,284 |
|
| Total | $0 | 24,443,629 | 21,811,998 | 26,179,974 | 21,382,921 | 13,636,778 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 5,601,980 | 5,594,526 | 5,473,890 | 4,890,067 | 4,377,667 |
|
| Capital Outlay | - | 9,445,422 | 8,511,173 | 13,030,583 | 9,538,998 | 1,988,462 |
|
| Other Operating + Debt Service | - | 9,396,227 | 7,706,299 | 7,675,501 | 6,953,856 | 7,270,649 |
|
| Total | $0 | 24,443,629 | 21,811,998 | 26,179,974 | 21,382,921 | 13,636,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 576 | 582 | 558 | 495 | 487 |
|
| Utility | - | 524 | 480 | 470 | 456 | 415 |
|
| Sales Tax | - | 168 | 173 | 199 | 211 | 193 |
|
| Sales & Services | - | 174 | 174 | 155 | 151 | 153 |
|
| Intergovernmental | - | 460 | 311 | 309 | 264 | 272 |
|
| Debt Proceeds | - | 132 | 367 | 1,023 | 335 | 7 |
|
| Other Miscellaneous | - | 766 | 317 | 217 | 458 | 369 |
|
| Total | $0 | 2,800 | 2,404 | 2,931 | 2,370 | 1,896 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 527 | 948 | 1,492 | 921 | 342 |
|
| Debt Service | - | 373 | 195 | 150 | 170 | 256 |
|
| Transportation | - | 84 | 128 | 162 | 197 | 164 |
|
| General Government | - | 390 | 151 | 170 | 278 | 134 |
|
| Public Safety | - | 1,128 | 677 | 686 | 691 | 571 |
|
| Other | - | 266 | 390 | 352 | 292 | 194 |
|
| Total | $0 | 2,768 | 2,489 | 3,012 | 2,549 | 1,661 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 634 | 638 | 630 | 583 | 533 |
|
| Capital Outlay | - | 1,070 | 971 | 1,499 | 1,137 | 242 |
|
| Other Operating | - | 1,064 | 880 | 883 | 829 | 886 |
|
| Total | $0 | 2,768 | 2,489 | 3,012 | 2,549 | 1,661 |
|
|
|
|
|
|
|
|
|
| Population Group | 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 | No Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 119 | 122 | 120 | 120 | 124 | 123 |
|
| Average Population In Group | 4,793 | 4,664 | 4,697 | 4,793 | 4,727 | 4,663 |
|
| Town of Morehead City Population | 8,693 | 8,830 | 8,763 | 8,691 | 8,390 | 8,209 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 352 | 342 | 346 | 336 | 310 | 306 |
|
| Utility | 539 | 323 | 315 | 313 | 317 | 332 |
|
| Sales Tax | 125 | 125 | 144 | 160 | 159 | 152 |
|
| Sales & Services | 144 | 85 | 82 | 78 | 76 | 71 |
|
| Intergovernmental | 251 | 198 | 179 | 175 | 172 | 159 |
|
| Debt Proceeds | 107 | 53 | 152 | 111 | 24 | 28 |
|
| Other Miscellaneous | 144 | 120 | 157 | 179 | 229 | 189 |
|
| Total | 1,662 | 1,246 | 1,375 | 1,352 | 1,287 | 1,237 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 423 | 419 | 414 | 370 | 332 | 305 |
|
| Debt Service | 79 | 103 | 100 | 102 | 96 | 98 |
|
| Transportation | 89 | 95 | 95 | 110 | 111 | 112 |
|
| General Government | 167 | 179 | 185 | 169 | 159 | 156 |
|
| Public Safety | 303 | 323 | 318 | 318 | 310 | 280 |
|
| Other | 240 | 220 | 219 | 230 | 235 | 209 |
|
| Total | 1,301 | 1,339 | 1,331 | 1,299 | 1,243 | 1,160 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 450 | 431 | 429 | 414 | 405 | 390 |
|
| Capital Outlay | 226 | 325 | 317 | 279 | 252 | 205 |
|
| Other Operating | 624 | 583 | 585 | 606 | 584 | 564 |
|
| Total | 1,300 | 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 | $0 | 8,859,062 | 9,006,430 | 9,146,907 | 10,535,787 | 7,912,605 |
| General Fund expenditures | - | 6,561,685 | 7,263,643 | 7,890,322 | 7,325,261 | 6,206,216 |
| Operating transfers in | - | 25,594 | 56,078 | - | - | - |
| Operating transfers out | - | 1,563,000 | 1,774,996 | 2,270,721 | 3,062,375 | 1,117,104 |
| Capital leases and installment purchase proceeds | - | - | - | - | - | 42,579 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | - | 759,971 | 23,869 | (1,014,136) | 148,151 | 631,864 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 4,164,033 | 3,477,836 | 3,181,016 | 4,237,216 | 4,430,270 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 51.25 | 38.48 | 31.31 | 40.79 | 60.85 |
|
| Group weighted average FBA % | 104.97 | 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 |
|
|
|
|
|
|
| Solid Waste, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $0 | 3,338,716 | 4,637,603 | 5,720,845 | 5,082,950 | 4,633,794 |
|
| Quick ratio | 0.00 | 1.91 | 2.00 | 2.86 | 2.31 | 3.03 |
|
| Net income | 0 | 937,932 | 1,306,049 | 1,542,012 | 3,216,532 | 1,538,429 |
|
| Cashflow from operations | 0 | 1,722,907 | 1,974,350 | 271,781 | 1,990,564 | 1,864,556 |
|
| Depreciation & Amortization Expense | 0 | 1,293,730 | 1,493,080 | 1,243,642 | 1,172,911 | 1,125,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 8,693 | 8,830 | 8,763 | 8,691 | 8,390 | 8,209 |
|
| Population Group | 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 | No Electric 2,500 to 9,999 |
|
| Cash &Investments | $0 | $14,634,098 | $13,803,304 | $13,341,609 | $14,675,180 | $12,991,581 |
|
| Investment Earnings | 0 | 98,328 | 270,475 | 584,609 | 765,014 | 494,434 |
|
| Tax Rate Equivalent | 0.0000 | 0.0042 | 0.0116 | 0.0266 | 0.0693 | 0.0468 |
|
| Tax Rate Equivalent Group weighted average | 0.0027 | 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 | 2007 | 2007 | 2007 | 2007 | 2001 | 2001 |
|
| January 1, Prior Year Assessed Valuation | $2,339,163,230 | 2,340,067,129 | 2,331,477,776 | 2,194,677,090 | 1,103,800,026 | 1,055,726,548 |
|
| Tax Rate | 0.2200 | 0.2200 | 0.2200 | 0.2200 | 0.3800 | 0.3800 |
|
| Tax Rate Group weighted average | 0.2778 | 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 | 98.03 | 112.65 | 98.40 | 100.00 | 60.44 | 77.79 |
|
| Assessment -to-Sales Ratio Group weighted average | 102.19 | 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 | $2,386,170,795 | 2,077,289,950 | 2,369,387,984 | 2,194,677,090 | 1,826,274,034 | 1,357,149,438 |
|
| EffectiveTax Rate | 0.2157 | 0.2478 | 0.2165 | 0.2200 | 0.2297 | 0.2956 |
|
| Group weighted average Effective Tax Rate | 0.2838 | 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 | 0.0000 | 98.7900 | 99.0800 | 99.0700 | 98.8300 | 98.7300 |
|
| Percent Collected Group weighted average | 96.58 | 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 | 0.00 | 99.11 | 99.41 | 99.49 | 99.71 | 99.68 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.33 | 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 | 0.00 | 86.81 | 87.63 | 88.38 | 84.93 | 83.81 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.29 | 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 | 0 | 176,962 | 171,503 | 210,666 | 260,674 | 253,328 |
|
| Tax Rate Equivalent | 0.0000 | 0.0076 | 0.0074 | 0.0096 | 0.0236 | 0.0240 |
|
| Dominant County: Carteret |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Per Capita for the Population Group | 79 | 89 | 69 | 71 | 93 | 117 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0680% | 0.0786% | 0.0531% | 0.0577% | 0.0861% | 0.1199% |
|
| 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 | $2,599,171 | 3,241,147 | 3,907,012 | 2,791,196 | 3,292,240 | 3,772,896 |
|
| --General Government | 1,780,000 | 6,930,000 | 1,007,777 | 1,314,193 | 1,614,259 | 2,010,877 |
|
| Total* | $4,379,171 | 10,171,147 | 4,914,789 | 4,105,389 | 4,906,499 | 5,783,773 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $2,426,877 | 2,612,368 | 2,797,859 | 2,983,351 | 3,168,842 | 3,354,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 8,693 | 8,830 | 8,763 | 8,691 | 8,390 | 8,209 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets |
| 11,103,857 | 7,155,907 | 8,065,799 | 8,297,675 | 8,289,924 |
| 1.5B | SUMMARY | Governmental Activities Liabilities |
| 3,652,943 | 1,386,717 | 1,620,615 | 1,732,566 | 1,293,076 |
| 3.5A |
| Business Type Activities Assets |
| 52,628,169 | 53,595,337 | 47,843,042 | 39,100,737 | 31,905,855 |
| 3.5B |
| Business Type Activities Liabilties |
| 21,323,048 | 23,228,148 | 18,781,902 | 11,581,609 | 7,603,259 |
| 6.5A |
| Fiduciary Funds Assets |
| 176,030 | 95,447 | 61,310 | 36,954 | 18,254 |
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy |
| 5,035,272 | 5,032,860 | 4,793,935 | 4,088,256 | 3,963,874 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections |
| 22,468 | 34,384 | 35,122 | 37,617 | 28,006 |
| 13.0 |
| Penalties and Interest |
| 27,606 | 35,571 | 21,679 | 29,133 | 6,096 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
| 5,972 | 4,045 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax |
| 680,491 | 692,851 | 771,140 | 789,162 | 728,817 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
| 273,252 | 282,037 | 322,414 | 335,636 | 284,622 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
| 293,080 | 277,648 | 318,330 | 331,542 | 281,283 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 239,075 | 269,877 | 311,103 | 323,315 | 291,854 |
| 19.0 |
| Privilege Licenses |
| 72,712 | 73,394 | 70,030 | 65,939 | 67,193 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
| 225 | 18,378 | 20,703 | 70,645 | 124,551 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
| 19,886 | 17,091 | 17,924 | 18,211 | 16,647 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
| 9,919 |
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
| 6,846 |
|
| 30.0 |
| Public Safety |
| 190,223 | 210,795 | 151,615 | 153,432 | 317,922 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
| 77,312 |
| 13,340 | 28,211 | 49,481 |
| 33.0 |
| Environmental Protection |
| 455,229 |
| 20,182 |
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
| 84,285 |
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
| 142,400 |
| 107,600 | 100,000 |
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
| 55,030 | 55,030 | 55,030 | 50,387 | 50,387 |
| 40.0 | INTERGOV | Unauthorized Substance Tax |
| 11,304 | 4,454 | 14,122 | 4,985 | 1,629 |
| 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 |
| 17,164 | 14,777 | 12,611 | 12,247 | 10,358 |
| 44.0 |
| Utility Franchise Tax |
| 736,376 | 742,341 | 646,164 | 602,301 | 551,110 |
| 45.0 |
| Beer and Wine Tax |
| 12,498 | 39,031 | 38,648 | 37,094 | 35,742 |
| 46.0 |
| Powell Bill |
| 246,606 | 273,861 | 299,699 | 260,135 | 261,741 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 4,209 | 4,360 | 5,789 | 6,788 | 7,856 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
|
|
| 46,293 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
| 50,000 |
|
| 55.0 |
| Environmental Protection |
| 21,611 | 134,614 | 27,719 | 42,359 | 244,693 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
| 10,500 |
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
| 27,604 |
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
| 43,821 | 37,207 | 50,557 | 43,609 | 42,052 |
| 60.0 |
| Culture and Recreation |
| 513,400 | 253,278 | 335,969 | 153,299 |
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
| 14,450 | 14,860 | 16,925 | 17,816 | 21,484 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
| 1,415,443 | 911,431 | 834,721 | 621,703 | 570,409 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
| 1,905 | 1,960 |
| 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 |
| 153,075 | 155,000 | 155,000 | 55,000 |
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
| 281,220 |
| 72.0 | & FEES | Inspection Fees |
| 122,621 | 158,153 | 248,534 | 368,291 |
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
| 124,025 | 121,189 | 110,370 | 73,588 | 70,832 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste |
| 821,547 | 809,444 | 755,822 | 746,916 | 729,258 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
| 506,143 | 508,672 | 397,574 | 367,153 | 351,191 |
| 80.0 |
| Cemeteries |
| 19,930 | 13,422 | 14,405 | 9,500 | 25,932 |
| 81.0 |
| Recreation Service Revenues |
| 67,341 | 67,949 | 68,728 | 65,359 | 76,485 |
| 82.0 |
| Library Service Revenues |
| 673 | 917 | 967 | 1,081 |
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
| 16,145 | 15,341 | 32,047 | 26,814 | 27,596 |
| 86.0 | UTILITY | Water and Sewer Charges |
| 4,608,966 | 4,189,193 | 4,055,871 | 3,799,476 | 3,375,885 |
| 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 |
| 98,328 | 270,475 | 584,609 | 765,014 | 494,434 |
| 91.0 |
| Special Assessments |
| 132,314 | 222,807 | 184,422 | 640,033 | 379,706 |
| 92.0 |
| Private Contributions and Donations |
| 48,767 | 35,271 | 187,133 | 98,978 | 8,471 |
| 93.0 |
| Sales of Materials and Fixed Assets |
| 6,309 | 3,818 | 15,898 | 1,738,849 | 10,232 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
| 37,901 | 45,191 |
| 97.0 |
| ABC Profit Distribution |
| 77,731 | 90,684 | 92,722 |
|
|
| 98.0 |
| Other Miscellaneous Revenues |
| 119,891 | 172,048 | 176,990 | 64,944 | 58,439 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 1,041,876 | 3,041,515 | 8,713,860 | 2,742,925 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
| 6,050,000 | 1,750,000 | 330,000 |
| 1,619,579 |
| 101.0 |
| Other |
| 360,017 | 194,156 | 913,409 | 1,420,351 | 332,055 |
| 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 |
| 9,947 | 10,058 | 44,267 | 18,106 | 28,222 |
| 106.0 |
| Deposits Other than Utility |
| -52,500 | 4,000 | -45,125 | 125,099 | 4,319 |
| 107.0 |
| Prepaid Taxes |
| -1,527 | 2,974 | -2,035 | -1,447 | -11,060 |
| 108.0 |
| Prepaid Privilege Licenses |
| -1,157 | 4,617 | 3,850 | -277 | -4,381 |
| 109A | PART 4 | Governing Body - Salaries & Wages |
| 13,520 | 14,576 | 12,557 | 14,867 | 13,833 |
| 109B | GENERAL | Governing Body - Other Direct |
| 77,529 | 81,528 | 89,470 | 131,361 | 77,487 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
| 2,806 |
|
| 110A |
| Administration - Salaries & Wages |
| 141,678 | 135,402 | 161,467 | 141,539 | 143,605 |
| 110B |
| Administration - Other Direct |
| 45,610 | 45,181 | 52,785 | 53,243 | 55,791 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
| 2,746 |
|
|
| 757 |
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
| 123,229 | 127,947 | 160,237 | 195,272 | 127,001 |
| 112B |
| Finance - Other Direct |
| 64,682 | 68,538 | 100,578 | 94,155 | 67,368 |
| 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 |
| 67,384 | 83,611 | 124,354 | 51,511 | 40,859 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
| 115,974 | 120,593 | 122,764 | 113,108 | 101,894 |
| 115B |
| Public Buildings - Other Direct |
| 181,530 | 195,305 | 142,909 | 145,570 | 130,241 |
| 115C |
| Public Buildings - Construction |
|
| 41,020 |
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
| 97,880 | 26,553 |
|
| 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 |
| 26,941 | 9,597 | 29,880 | 31,151 | 29,681 |
| 117B |
| Central Services - Other Direct |
| 246,172 | 291,055 | 378,350 | 277,045 | 292,850 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
| 2,346,856 | 106,798 | 1,000 | 1,050,133 | 25,501 |
| 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 |
| 1,911,126 | 1,919,090 | 1,872,005 | 1,699,426 | 1,609,286 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct |
| 912,543 | 846,447 | 832,115 | 787,191 | 747,280 |
| 119C |
| Police & Comm - Traffic Control - Construction |
| 3,233,976 |
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 37,575 | 379,421 | 222,652 | 151,549 | 193,669 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages |
| 1,248,424 | 1,239,695 | 1,162,048 | 960,863 | 819,396 |
| 122B |
| Fire - Other Direct |
| 897,095 | 891,079 | 895,704 | 771,960 | 666,833 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
| 1,106,626 | 47,155 | 362,308 | 868,682 | 107,013 |
| 123A |
| Inspectors - Salaries & Wages |
| 319,310 | 319,433 | 310,058 | 268,988 | 252,987 |
| 123B |
| Inspectors - Other Direct |
| 126,676 | 130,981 | 154,175 | 127,005 | 129,839 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
| 9,173 | 14,570 |
| 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 |
| 32,358 | 25,224 | 23,745 | 23,166 | 28,225 |
| 125B |
| Animal Control - Other Direct |
| 11,456 | 9,923 | 9,498 | 5,792 | 7,056 |
| 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 |
| 299,978 | 324,452 | 319,455 | 280,536 | 271,649 |
| 128B |
| Streets and Highways - Other Direct |
| 341,929 | 358,561 | 385,099 | 298,061 | 350,068 |
| 128C |
| Streets and Highways - Construction |
| 1,989 | 318,793 | 476,640 | 732,004 | 475,543 |
| 128D |
| Streets and Highways - Purchase of P,P&E |
| 2,644 | 4,165 | 81,962 | 200,576 | 129,853 |
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
| 36,785 | 36,250 | 36,518 | 32,807 | 31,439 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct |
| 36,489 | 52,302 | 87,278 | 28,456 | 54,788 |
| 130C |
| Powell Bill - Construction |
|
|
|
| 47,929 |
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
| 10,740 |
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
| 20,954 | 29,276 | 22,141 | 22,862 | 29,282 |
| 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 |
| 33,698 | 25,204 | 31,001 | 34,142 | 22,831 |
| 136B | MENTAL | Solid Waste - Other Direct |
| 812,973 | 765,813 | 755,582 | 726,927 | 801,729 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 5,289 |
|
|
|
|
| 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 |
| 49,703 | 51,683 | 52,613 | 48,475 | 43,669 |
| 138B |
| Cemeteries - Other Direct |
| 50,562 | 44,787 | 43,478 | 44,555 | 41,194 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
| 20,072 | 11,380 | 26,800 |
| 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 |
|
|
|
|
| -52 |
| 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 |
| 294,034 | 302,075 | 282,517 | 252,351 | 246,375 |
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 335,687 | 335,138 | 384,706 | 286,628 | 276,443 |
| 153C |
| Recreation & Parks - Construction |
| 653,113 | 1,604,178 | 628,737 | 432,862 | 10,666 |
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
| 109,791 | 605,806 | 498,268 | 74,746 |
| 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 |
| 67,172 | 71,555 | 65,946 | 60,623 | 24,089 |
| 156B |
| Libraries - Other Direct |
| 43,047 | 48,299 | 65,856 | 56,778 | 27,794 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
| 61,886 | 120,874 |
|
|
| 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 |
| 924,835 | 908,000 | 867,597 | 765,560 | 643,146 |
| 158B |
| Water & Sewer - Other Direct |
| 1,667,350 | 1,560,616 | 1,688,198 | 1,467,546 | 1,231,105 |
| 158C |
| Water & Sewer - Construction |
| 1,897,128 | 3,439,266 | 9,779,093 | 5,355,413 | 277,660 |
| 158D |
| Water & Sewer - Purchase of P,P&E |
| 160,226 | 2,398,700 | 633,559 | 140,930 | 652,441 |
| 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 |
| 529,750 | 422,688 | 205,398 | 220,551 | 225,829 |
| 161D | SERVICE | Water & Sewer - Principal |
| 2,453,587 | 670,259 | 543,468 | 529,160 | 1,409,785 |
| 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 |
| 61,428 | 79,404 | 97,371 | 123,669 | 76,668 |
| 166D |
| All Other - Principal |
| 247,178 | 536,410 | 460,274 | 549,832 | 388,603 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
| 46,300 | 44,200 | 43,900 | 50,350 | 45,000 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement |
| 78,785 | 78,648 | 76,296 | 70,841 | 64,613 |
| 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 | . | 5,014,647.00 | 4,986,367.00 | 4,671,503.00 | 3,925,936.00 | 3,814,505.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | . | 132,401.00 | 141,933.00 | 186,995.00 | 249,273.00 | 240,983.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 44,561.00 | 29,570.00 | 23,671.00 | 11,401.00 | 12,345.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 17,463 | 17,562 | 21,732 | 37,555 | 39,006 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 0.00 | 98.79 | 99.08 | 99.07 | 98.83 | 98.73 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 0.00 | 99.11 | 99.41 | 99.49 | 99.71 | 99.68 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 0.00 | 86.81 | 87.63 | 88.38 | 84.93 | 83.81 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
|
|
|
|
| 189C | INVEST | Cash On Hand & in Bank - All Other |
| 14,634,098 | 13,803,304 | 13,341,609 | 14,675,180 | 12,991,581 |
| 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 |
| 28,173,882 | 23,895,662 | 30,230,072 | 25,182,649 | 17,934,191 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 3,086,783 | 2,631,514 | 3,840,536 | 3,877,903 | 2,041,625 |
| 194D |
| Amount - Net Revenues |
| 25,087,099 | 21,264,148 | 26,389,536 | 21,304,746 | 15,892,566 |
|
| Calculated amount |
| 25,087,099 | 21,264,148 | 26,389,536 | 21,304,746 | 15,892,566 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures |
| 27,530,412 | 24,443,512 | 30,020,510 | 25,260,824 | 15,678,403 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 3,086,783 | 2,631,514 | 3,840,536 | 3,877,903 | 2,041,625 |
| 195D |
| Amount - Net Expenditures |
| 24,443,629 | 21,811,998 | 26,179,974 | 21,382,921 | 13,636,778 |
|
| Calculated amount |
| 24,443,629 | 21,811,998 | 26,179,974 | 21,382,921 | 13,636,778 |
|
| 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 |
|
|
|
| 8,390 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
| 754 | 715 |
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
| 485 | 422 |
|
|
|
| 403A |
| Total amount billed in units - Water |
| 754 | 5,322 |
| 764,913 |
|
| 403B |
| Total amount billed in units - Sewer |
|
|
|
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
|
|
|
|
|
| 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 |
| 2,267,241 | 2,077,456 | 1,978,178 | 1,818,559 |
|
| 408A |
| Dollars related to 403A above |
| 2,123,542 | 1,903,509 | 1,858,611 | 1,718,189 |
|
| 408B |
| Dollars related to 403B above |
|
|
|
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 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 |
|
|
| 5,369 |
|
|
| 421A |
| Number of residential accounts billed - Water |
|
|
| 5,049 |
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
|
| 946 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
|
| 878 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer |
| 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | ELLEN SEWELL |
|
|
| 951.0 |
| Title | FINANCE DIRECTOR |
|
|
| 952.0 |
| Date |
|
|
|
|
|
|
| 953.0 |
| Contact | ELLEN SEWELL |
|
|
| 954.0 |
| Title | FINANCE DIRECTOR |
|
|
| 955.0 |
| Phone | 252-726-6848 EXT. 127 |
|
|
|
|
|
| 956.0 |
| Fax | 252-726-2267 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|