Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $5,122,713 | 5,055,130 | 4,778,068 | 4,438,510 | 4,050,290 | 3,670,356 |
|
| Utility | 19,749,301 | 18,840,802 | 17,481,052 | 16,439,363 | 16,042,537 | 14,084,713 |
|
| Sales Tax | 2,838,864 | 2,457,645 | 2,717,347 | 2,979,005 | 2,906,029 | 2,640,648 |
|
| Sales & Services | 781,833 | 717,431 | 688,251 | 581,033 | 580,875 | 468,531 |
|
| Intergovernmental | 1,914,623 | 1,793,401 | 2,824,287 | 2,181,871 | 1,894,544 | 1,904,975 |
|
| Debt Proceeds | 81,842 | 29,058 | 145,775 | 67,555 | 62,751 | 148,138 |
|
| Other Miscellaneous | 1,104,144 | 1,313,340 | 6,068,797 | 2,337,870 | 1,687,363 | 6,256,813 |
|
| Total | $31,593,320 | 30,206,807 | 34,703,577 | 29,025,207 | 27,224,389 | 29,174,174 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $15,437,849 | 14,898,267 | 16,206,835 | 17,150,405 | 13,796,738 | 14,950,114 |
|
| Debt Service | 3,969,737 | 4,146,810 | 3,827,279 | 3,437,021 | 2,962,063 | 3,284,744 |
|
| Transportation | 886,786 | 845,505 | 899,378 | 914,444 | 1,211,639 | 825,604 |
|
| General Government | 2,069,369 | 2,224,688 | 2,490,877 | 2,354,751 | 2,095,161 | 2,110,674 |
|
| Public Safety | 4,713,161 | 4,926,689 | 5,253,174 | 4,654,281 | 4,545,879 | 4,605,490 |
|
| Other | 3,812,860 | 3,814,464 | 4,084,775 | 3,712,899 | 3,817,676 | 3,889,625 |
|
| Total | $30,889,762 | 30,856,423 | 32,762,318 | 32,223,801 | 28,429,156 | 29,666,251 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $9,193,286 | 9,645,788 | 9,603,078 | 9,022,037 | 8,841,931 | 8,348,204 |
|
| Capital Outlay | 1,726,759 | 2,112,807 | 4,774,662 | 5,123,263 | 2,937,667 | 5,014,513 |
|
| Other Operating + Debt Service | 19,969,717 | 19,097,828 | 18,384,578 | 18,078,501 | 16,649,558 | 16,303,534 |
|
| Total | $30,889,762 | 30,856,423 | 32,762,318 | 32,223,801 | 28,429,156 | 29,666,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $394 | 366 | 350 | 327 | 306 | 281 |
|
| Utility | 1,520 | 1,363 | 1,279 | 1,213 | 1,213 | 1,077 |
|
| Sales Tax | 219 | 178 | 198 | 220 | 219 | 201 |
|
| Sales & Services | 60 | 52 | 50 | 43 | 44 | 36 |
|
| Intergovernmental | 147 | 130 | 207 | 161 | 143 | 146 |
|
| Debt Proceeds | 6 | 2 | 11 | 5 | 5 | 11 |
|
| Other Miscellaneous | 85 | 95 | 444 | 172 | 128 | 479 |
|
| Total | $2,431 | 2,186 | 2,539 | 2,141 | 2,058 | 2,231 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,188 | 1,078 | 1,186 | 1,265 | 1,043 | 1,143 |
|
| Debt Service | 305 | 300 | 280 | 254 | 224 | 251 |
|
| Transportation | 68 | 61 | 66 | 67 | 92 | 63 |
|
| General Government | 160 | 161 | 182 | 174 | 157 | 163 |
|
| Public Safety | 363 | 357 | 384 | 343 | 344 | 352 |
|
| Other | 293 | 276 | 299 | 274 | 289 | 297 |
|
| Total | $2,377 | 2,233 | 2,397 | 2,377 | 2,149 | 2,269 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $707 | 698 | 702 | 666 | 668 | 638 |
|
| Capital Outlay | 133 | 153 | 349 | 378 | 222 | 384 |
|
| Other Operating | 1,537 | 1,382 | 1,346 | 1,333 | 1,259 | 1,247 |
|
| Total | $2,377 | 2,233 | 2,397 | 2,377 | 2,149 | 2,269 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 22 | 23 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 22,715 | 20,466 | 20,622 | 22,003 | 21,233 | 20,452 |
|
| City of Newton Population | 12,995 | 13,819 | 13,670 | 13,554 | 13,229 | 13,075 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 406 | 389 | 401 | 365 | 353 | 344 |
|
| Utility | 2,103 | 1,830 | 1,741 | 1,897 | 1,838 | 1,897 |
|
| Sales Tax | 126 | 129 | 143 | 154 | 155 | 149 |
|
| Sales & Services | 112 | 112 | 106 | 102 | 99 | 91 |
|
| Intergovernmental | 196 | 221 | 190 | 170 | 182 | 209 |
|
| Debt Proceeds | 79 | 48 | 114 | 152 | 79 | 102 |
|
| Other Miscellaneous | 99 | 150 | 327 | 279 | 287 | 167 |
|
| Total | 3,121 | 2,879 | 3,022 | 3,119 | 2,993 | 2,959 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,936 | 1,782 | 1,815 | 1,907 | 1,817 | 1,915 |
|
| Debt Service | 175 | 174 | 166 | 147 | 136 | 192 |
|
| Transportation | 144 | 147 | 121 | 120 | 116 | 119 |
|
| General Government | 130 | 183 | 184 | 157 | 136 | 134 |
|
| Public Safety | 410 | 415 | 412 | 393 | 374 | 363 |
|
| Other | 303 | 287 | 340 | 357 | 288 | 270 |
|
| Total | 3,098 | 2,988 | 3,038 | 3,081 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 641 | 644 | 628 | 623 | 586 | 561 |
|
| Capital Outlay | 236 | 358 | 440 | 429 | 329 | 352 |
|
| Other Operating | 2,221 | 1,986 | 1,969 | 2,028 | 1,952 | 2,080 |
|
| Total | 3,098 | 2,988 | 3,037 | 3,080 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $10,813,211 | 10,522,042 | 10,592,778 | 10,388,680 | 10,265,749 | 9,485,552 |
| General Fund expenditures | 10,659,755 | 11,256,979 | 11,302,296 | 10,440,052 | 9,568,033 | 9,725,933 |
| Operating transfers in | 5,000 | 215,000 | - | - | - | - |
| Operating transfers out | 370,330 | 203,136 | 430,650 | 1,352,343 | 684,800 | 635,444 |
| Capital leases and installment purchase proceeds | 501,000 | 509,150 | 823,000 | 1,554,750 | 247,600 | 906,700 |
| Other items | - | 45,631 | 57,626 | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 289,126 | (168,292) | (259,542) | 151,035 | 260,516 | 30,875 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $3,284,559 | 2,709,662 | 3,071,265 | 2,890,405 | 2,998,605 | 2,695,911 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 31.20 | 24.74 | 28.15 | 28.23 | 29.97 | 28.51 |
|
| Group weighted average FBA % | 76.50 | 38.21 | 39.96 | 38.75 | 37.01 | 40.17 |
|
| State weighted average Electric Group | 67.13 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $2,038,626 | 594,851 | (818,827) | (1,067,080) | 605,195 | 1,298,615 |
|
| Quick ratio | 1.40 | 1.01 | 0.68 | 0.87 | 0.98 | 1.26 |
|
| Net income | 1,443,285 | 1,559,620 | 1,161,598 | 1,266,584 | 47,135 | (268,900) |
|
| Cashflow from operations | 4,190,818 | 3,664,716 | 1,289,840 | 2,298,526 | 1,634,814 | 1,156,114 |
|
| Depreciation & Amortization Expense | 2,315,729 | 2,054,022 | 2,074,810 | 2,051,990 | 1,965,213 | 1,519,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 12,995 | 13,819 | 13,670 | 13,554 | 13,229 | 13,075 |
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Cash &Investments | $8,661,762 | $8,206,108 | $8,618,539 | $7,821,755 | $8,759,337 | $9,646,784 |
|
| Investment Earnings | 16,851 | 14,675 | 64,562 | 250,566 | 388,770 | 287,448 |
|
| Tax Rate Equivalent | 0.0016 | 0.0014 | 0.0068 | 0.0268 | 0.0442 | 0.0342 |
|
| Tax Rate Equivalent Group weighted average | 0.0064 | 0.0102 | 0.0304 | 0.0707 | 0.0793 | 0.0520 |
|
| 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 | $1,049,203,637 | 1,042,913,099 | 953,641,894 | 935,961,250 | 879,244,277 | 840,343,870 |
|
| Tax Rate | 0.4800 | 0.4800 | 0.4800 | 0.4600 | 0.4600 | 0.4400 |
|
| Tax Rate Group weighted average | 0.4410 | 0.4364 | 0.4411 | 0.4498 | 0.4454 | 0.4425 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 100.00 | 97.85 | 97.94 | 97.73 | 94.58 | 96.47 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.31 | 96.93 | 88.67 | 87.55 | 90.13 | 92.19 |
|
| 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 | $1,049,203,637 | 1,065,828,410 | 973,700,116 | 957,701,064 | 929,630,236 | 871,093,469 |
|
| EffectiveTax Rate | 0.4800 | 0.4697 | 0.4701 | 0.4496 | 0.4351 | 0.4245 |
|
| Group weighted average Effective Tax Rate | 0.4468 | 0.4230 | 0.3911 | 0.3938 | 0.4015 | 0.4080 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.8000 | 96.5700 | 96.1100 | 95.9000 | 95.5800 | 95.6300 |
|
| Percent Collected Group weighted average | 96.54 | 96.58 | 96.54 | 96.79 | 96.51 | 96.74 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 96.87 | 97.70 | 97.52 | 97.41 | 97.10 | 97.25 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.46 | 97.39 | 97.57 | 98.03 | 97.73 | 98.00 |
|
| 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 | 78.23 | 78.21 | 76.83 | 76.77 | 77.81 | 76.84 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.60 | 85.57 | 84.72 | 83.94 | 84.21 | 85.28 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 448,834 | 411,733 | 430,629 | 432,300 | 431,287 | 386,823 |
|
| Tax Rate Equivalent | 0.0428 | 0.0395 | 0.0452 | 0.0462 | 0.0491 | 0.0460 |
|
| Dominant County: Catawba |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa3 | Aa3 | A2 | A2 | A2 | A2 |
|
| S & P | A+ | A+ | A+ | A | A | A |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $80,657 | 502,920 | 934,671 | 1,375,912 | 1,821,897 | 2,252,923 |
|
| General Government GO Debt | 4,343 | 27,080 | 50,329 | 74,088 | 98,103 | 132,077 |
|
| Total General Obligation Debt | 85,000 | 530,000 | 985,000 | 1,450,000 | 1,920,000 | 2,385,000 |
|
| Per Capita | $7 | 38 | 72 | 107 | 145 | 182 |
|
| Total Per Capita for the Population Group | 111 | 132 | 130 | 153 | 166 | 163 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0081% | 0.0497% | 0.1012% | 0.1514% | 0.2065% | 0.2738% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1155% | 0.1377% | 0.1320% | 0.1585% | 0.1868% | 0.1912% |
|
| 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 | $12,883,396 | 14,671,373 | 16,388,960 | 13,159,958 | 14,465,716 | 15,580,632 |
|
| --General Government | 2,214,462 | 2,166,986 | 2,063,424 | 1,976,821 | 1,534,664 | 1,701,696 |
|
| Total* | $15,097,858 | 16,838,359 | 18,452,383 | 15,136,779 | 16,000,380 | 17,282,328 |
|
| * 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 | 12,995 | 13,819 | 13,670 | 13,554 | 13,229 | 13,075 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 16,219,742 | 16,292,955 | 16,734,276 | 16,720,863 | 15,286,049 | 14,128,676 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 5,320,906 | 5,492,736 | 5,879,064 | 5,842,778 | 4,762,553 | 4,875,291 |
| 3.5A |
| Business Type Activities Assets | 49,233,585 | 50,421,726 | 51,125,661 | 48,360,849 | 47,995,440 | 48,934,000 |
| 3.5B |
| Business Type Activities Liabilties | 15,751,034 | 18,262,890 | 20,590,989 | 19,037,344 | 19,922,590 | 20,937,446 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 4,948,509 | 4,983,452 | 4,543,983 | 4,263,388 | 3,911,075 | 3,539,881 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 335,674 | 370,110 | 354,549 | 332,767 | 295,132 | 291,783 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 129,565 | 39,383 | 193,263 | 148,680 | 116,201 | 110,252 |
| 13.0 |
| Penalties and Interest | 44,639 | 32,295 | 40,822 | 26,442 | 23,014 | 20,223 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
| 10 |
|
| 15.1 |
| Solid Waste Disposal Tax | 9,367 | 9,316 | 6,308 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 1,519,744 | 1,037,900 | 1,202,064 | 1,325,018 | 1,266,324 | 1,170,753 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 781,858 | 824,247 | 666,209 | 562,228 | 557,110 | 493,720 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 543,466 | 527,724 | 514,552 | 556,251 | 551,323 | 489,137 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -6,204 | 67,774 | 334,522 | 535,508 | 531,272 | 487,038 |
| 19.0 |
| Privilege Licenses |
|
|
| 380 | 925 | 1,100 |
| 19.2 |
| Privilege -- All other privileges and pemits | 440 | 390 | 470 |
|
|
|
| 20.0 |
| Auto Licenses | 5,377 | 3,967 |
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 89,513 | 93,124 | 93,219 | 96,009 | 98,412 | 80,592 |
| 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 | 359,750 | 346,200 | 315,850 | 307,850 | 291,750 | 239,050 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 16,815 | 67,391 | 29,333 | 8,780 | 182 | 7,578 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 163,348 | 24,379 | 46,212 | 367 | 1,485 | 212,673 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
| 38,351 |
|
|
|
|
| 33.0 |
| Environmental Protection | 52,816 |
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 60,540 | 101,633 | 1,150,282 | 564,492 | 283,918 | 271,091 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 9,438 | 15,570 | 14,979 | 7,944 | 13,450 |
|
| 41.0 | REVENUES | Transitional Hold Harmless | 13,717 | 16,060 |
|
|
|
|
| 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 | 785,773 | 776,181 | 768,977 | 735,324 | 707,527 | 676,425 |
| 45.0 |
| Beer and Wine Tax | 60,906 | 19,497 | 60,871 | 60,938 | 59,082 | 57,358 |
| 46.0 |
| Powell Bill | 387,135 | 385,243 | 433,656 | 477,979 | 425,414 | 432,563 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 4,385 | 2,896 | 4,127 | 4,626 | 6,943 | 8,237 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
| 13,571 | 104,793 |
|
| 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 |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees | 31,938 | 18,965 | 18,256 | 16,573 | 17,224 | 29,042 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 8,394 | 6,625 | 6,556 | 13,271 | 17,269 | 16,404 |
| 74.0 | SALES & | Parking Revenues | 52,368 | 47,208 | 1,385 | 1,510 | 2,451 | 1,990 |
| 75.0 | SERVICES | Rents and Royalties | 77,654 | 13,118 | 14,133 | 24,157 | 12,289 | 10,194 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 2,400 | 2,400 | 2,400 | 2,400 | 2,400 | 2,400 |
| 78.0 |
| Solid Waste | 547,614 | 547,275 | 557,169 | 440,025 | 445,337 | 335,474 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 18,550 | 13,700 | 23,860 | 23,350 | 7,261 | 22,340 |
| 81.0 |
| Recreation Service Revenues | 74,853 | 87,105 | 82,748 | 76,320 | 83,954 | 79,729 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
| 9,914 |
|
| 85.0 |
| Other Sales and Services |
|
|
| 9,187 |
| 5,992 |
| 86.0 | UTILITY | Water and Sewer Charges | 6,028,194 | 5,958,719 | 5,323,170 | 4,741,084 | 4,642,348 | 4,136,895 |
| 87.0 | REVENUES | Electric Charges | 13,721,107 | 12,882,083 | 12,157,882 | 11,689,092 | 11,400,189 | 9,941,826 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 16,851 | 14,675 | 64,562 | 250,566 | 388,770 | 287,448 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
|
|
| 100,150 | 17,679 |
| 93.0 |
| Sales of Materials and Fixed Assets | 58,351 | 94,785 | 122,741 | 71,825 | 67,747 | 112,969 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 81,842 | 29,058 | 145,775 | 67,555 | 62,751 | 148,138 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 566,000 | 717,324 | 5,415,000 | 1,569,750 | 718,993 | 5,436,200 |
| 101.0 |
| Other |
|
| 43,461 | 1,485,785 | 509,553 | 509,800 |
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 41,268 | 53,770 | 52,795 | 45,778 | 43,958 | 37,371 |
| 109B | GENERAL | Governing Body - Other Direct | 1,126 | 16,982 | 12,600 | 29,496 | 18,297 | 21,360 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 225,865 | 230,006 | 231,017 | 217,749 | 202,696 | 246,856 |
| 110B |
| Administration - Other Direct | 88,253 | 92,800 | 104,775 | 110,349 | 108,705 | 132,706 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 410,545 | 388,204 | 378,449 | 413,714 | 407,078 | 406,350 |
| 112B |
| Finance - Other Direct | 178,440 | 185,854 | 241,924 | 183,494 | 193,382 | 229,299 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 47,430 | 138,280 | 389,459 |
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 119,973 | 141,012 |
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
| 231,357 | 141,265 | 206,154 | 128,951 |
| 115C |
| Public Buildings - Construction | 5,886 |
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
| 10,041 |
|
|
|
| 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 | 176,318 | 190,383 | 196,225 | 184,974 | 181,033 | 173,763 |
| 117B |
| Central Services - Other Direct | 70,752 | 57,397 | 48,876 | 50,836 | 54,624 | 52,672 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
| 33,025 |
|
|
| 56,474 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 403,669 | 310,901 | 369,937 | 308,462 | 317,727 | 296,113 |
| 118B |
| Gen. Govt. All Other - Other Direct | 334,213 | 330,760 | 371,466 | 279,175 | 361,507 | 328,759 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 13,061 | 45,586 |
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 2,143,958 | 2,275,591 | 2,310,045 | 2,191,766 | 2,223,411 | 2,137,591 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 402,719 | 419,990 | 499,962 | 483,520 | 482,508 | 556,732 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 49,535 | 231,317 | 40,608 | 227,402 | 179,771 | 158,881 |
| 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 | 1,583,054 | 1,571,417 | 1,525,533 | 1,386,507 | 1,314,001 |
|
| 122B |
| Fire - Other Direct | 277,864 | 244,165 | 272,529 | 212,955 | 190,412 |
|
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 130,826 | 33,125 | 474,512 | 5,728 | 29,816 |
|
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
| 1,157,353 |
| 123B |
| Inspectors - Other Direct |
|
|
|
|
| 455,147 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
| 10,117 |
| 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 | 208,092 | 359,140 | 347,816 | 352,048 | 279,983 | 257,250 |
| 128B |
| Streets and Highways - Other Direct | 135,105 | 132,831 | 114,629 | 147,469 | 122,908 | 107,365 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 67,117 | 133,530 |
| 35,729 | 322,811 | 220,300 |
| 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 | 122,197 | 126,058 | 122,705 | 107,615 | 110,566 | 118,016 |
| 130B |
| Powell Bill - Other Direct | 312,771 | 87,388 | 308,004 | 265,559 | 369,287 | 115,189 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E | 14,954 |
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct | 5,650 | 6,558 | 6,224 | 6,024 | 6,084 | 7,484 |
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E | 20,900 |
|
|
|
|
|
| 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 | 503,728 | 499,101 | 512,883 | 511,870 | 469,432 | 428,233 |
| 136B | MENTAL | Solid Waste - Other Direct | 339,988 | 354,361 | 335,677 | 307,846 | 321,565 | 287,991 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 10,238 |
| 329,518 |
|
| 118,585 |
| 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 | 135,564 | 178,164 | 194,901 | 150,267 | 181,052 | 203,916 |
| 139B |
| Environ. All Other - Other Direct | 76,496 | 90,578 | 37,611 | 92,619 | 68,656 | 84,823 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
| 40,047 |
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 272,677 | 318,940 | 301,146 | 261,001 | 253,630 | 246,277 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 73,193 | 43,336 | 44,968 | 49,960 | 61,057 | 54,288 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 830,368 | 715,005 | 181,035 | 56,625 | 77,334 | 151,208 |
| 141C |
| Economic Development - Construction | 391,090 | 170,216 | 920,126 | 908,077 | 1,007,041 | 788,336 |
| 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 | 751,500 | 825,881 | 840,591 | 773,317 | 754,839 | 729,682 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 316,464 | 330,515 | 300,765 | 331,631 | 339,636 | 353,509 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
| 128,408 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 34,983 | 148,128 | 9,320 | 15,273 | 28,924 |
|
| 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 | 76,571 | 100,192 | 76,234 | 110,860 | 120,063 | 179,869 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 1,381,398 | 1,477,051 | 1,530,713 | 1,475,554 | 1,500,473 | 1,390,983 |
| 158B |
| Water & Sewer - Other Direct | 1,730,921 | 1,694,094 | 1,618,001 | 2,293,931 | 1,578,467 | 1,380,605 |
| 158C |
| Water & Sewer - Construction | 40,648 | 98,445 | 489,655 | 1,096,025 | 103,350 | 867,438 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 442,393 | 379,563 | 183,789 | 1,485,785 | 43,712 | 394,902 |
| 159A |
| Electric Power - Salaries & Wages | 713,480 | 700,169 | 688,322 | 641,415 | 602,052 | 518,450 |
| 159B |
| Electric Power - Other Direct | 10,623,881 | 9,796,550 | 9,517,542 | 9,197,910 | 8,746,442 | 8,126,664 |
| 159C |
| Electric Power - Construction | 295,466 | 729,883 | 2,089,933 | 942,933 | 1,110,636 | 2,267,272 |
| 159D |
| Electric Power - Purchase of P,P&E | 209,662 | 22,512 | 88,880 | 16,852 | 111,606 | 3,800 |
| 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 | 322,957 | 445,140 | 487,583 | 489,107 | 521,694 | 424,479 |
| 161D | SERVICE | Water & Sewer - Principal | 1,740,662 | 1,738,351 | 1,640,036 | 1,563,898 | 1,473,439 | 1,459,047 |
| 162B |
| Electric - Interest & Fees | 237,668 | 324,395 | 244,489 | 223,656 | 100,604 | 90,367 |
| 162D |
| Electric - Principal | 762,476 | 711,527 | 500,481 | 468,398 | 273,654 | 758,674 |
| 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 | 133,930 | 178,738 | 161,982 | 125,270 | 106,265 | 102,507 |
| 166D |
| All Other - Principal | 772,044 | 748,659 | 792,708 | 566,692 | 486,407 | 449,670 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 59,180 | 82,356 | 60,695 | 80,597 | 58,157 | 61,205 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 66,025 | 68,728 | 69,290 | 65,806 | 67,803 | 68,464 |
| 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 |
| 100,578 | 103,135 |
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
| 143,553 | 134,447 | 134,500 |
| 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 | 4,866,107. | 4,860,762.00 | 4,406,365.00 | 4,119,942.00 | 3,768,455.00 | 3,408,447.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 296,293. | 299,876.00 | 321,356.00 | 325,644.00 | 321,990.00 | 293,072.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 152,541. | 111,857.00 | 109,273.00 | 106,656.00 | 109,297.00 | 93,751.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 64,490 | 65,329 | 74,465 | 75,653 | 71,462 | 67,887 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.80 | 96.57 | 96.11 | 95.90 | 95.58 | 95.63 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.87 | 97.70 | 97.52 | 97.41 | 97.10 | 97.25 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 78.23 | 78.21 | 76.83 | 76.77 | 77.81 | 76.84 |
| 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 | 8,661,762 | 8,206,108 | 8,618,539 | 7,821,755 | 8,759,337 | 9,646,784 |
| 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 | 31,978,017 | 31,316,180 | 35,183,996 | 32,248,335 | 28,419,242 | 30,486,418 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 375,330 | 1,100,057 | 430,650 | 1,737,343 | 685,300 | 802,444 |
| 194D |
| Amount - Net Revenues | 31,602,687 | 30,216,123 | 34,753,346 | 30,510,992 | 27,733,942 | 29,683,974 |
|
| Calculated amount | 31,602,687 | 30,216,123 | 34,753,346 | 30,510,992 | 27,733,942 | 29,683,974 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 31,265,092 | 31,956,480 | 33,192,968 | 33,961,144 | 29,114,456 | 30,468,695 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 375,330 | 1,100,057 | 430,650 | 1,737,343 | 685,300 | 802,444 |
| 195D |
| Amount - Net Expenditures | 30,889,762 | 30,856,423 | 32,762,318 | 32,223,801 | 28,429,156 | 29,666,251 |
|
| Calculated amount | 30,889,762 | 30,856,423 | 32,762,318 | 32,223,801 | 28,429,156 | 29,666,251 |
|
| 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 |
|
|
|
| 14,711 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 1,413 |
| 4 |
| 895,425 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 672 |
| 2 |
| 333,981 |
|
| 403A |
| Total amount billed in units - Water |
| 1,087,786,100 | 1,181,116,700 | 1,056,455 | 895,425 |
|
| 403B |
| Total amount billed in units - Sewer |
| 313,515,600 | 351,563,008 | 345,898 | 333,981 |
|
| 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 |
|
|
|
| 57,778 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 591 |
|
| 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 |
|
|
|
| 446,080 |
|
| 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 | 3,179,388 | 3,131,295 | 2,818,612 | 2,473,211 | 2,309,912 |
|
| 408A |
| Dollars related to 403A above | 2,460,361 | 2,493,103 | 2,204,565 | 1,765,746 | 1,754,900 |
|
| 408B |
| Dollars related to 403B above |
|
|
|
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 336,208 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 79,639 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 602,250 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 5,449 | 5,436 | 5,415 | 5,994 |
|
|
| 421A |
| Number of residential accounts billed - Water | 4,228 | 4,189 | 4,191 | 4,720 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 507 | 558 | 595 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 451 | 500 | 488 |
|
|
|
| 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 | Serina Hinson |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 12/21/2011 | 12/31/2010 | 12/31/2009 | 11/30/2008 | 11/30/2007 | 12/31/2006 |
| 953.0 |
| Contact | Serina Hinson |
|
|
| 954.0 |
| Title | Finance Director |
|
|
| 955.0 |
| Phone | 828-695-4258 |
|
|
|
|
|
| 956.0 |
| Fax | 828-465-7419 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|