Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 975,446 | 1,032,132 | 1,042,108 | 936,030 | 951,783 |
|
| Utility | - | 6,105,210 | 5,817,989 | 5,589,890 | 5,177,510 | 5,222,155 |
|
| Sales Tax | - | 457,576 | 625,836 | 691,580 | 665,442 | 614,294 |
|
| Sales & Services | - | 479,924 | 523,616 | 582,143 | 435,655 | 442,819 |
|
| Intergovernmental | - | 1,537,380 | 470,391 | 1,128,471 | 884,717 | 761,627 |
|
| Debt Proceeds | - | 82,690 | 56,552 | 34,353 | 11,379 | 1,917 |
|
| Other Miscellaneous | - | 144,659 | 510,077 | 244,617 | 245,777 | 338,115 |
|
| Total | $0 | 9,782,885 | 9,036,593 | 9,313,162 | 8,356,510 | 8,332,710 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 6,010,900 | 7,658,144 | 6,141,766 | 5,158,873 | 4,559,667 |
|
| Debt Service | - | 156,846 | 193,740 | 225,908 | 256,371 | 267,939 |
|
| Transportation | - | 362,435 | 411,859 | 434,144 | 477,515 | 418,247 |
|
| General Government | - | 665,315 | 1,041,193 | 611,248 | 517,676 | 886,517 |
|
| Public Safety | - | 1,453,854 | 1,341,704 | 1,244,140 | 1,218,952 | 918,334 |
|
| Other | - | 647,424 | 910,827 | 1,409,206 | 984,744 | 965,340 |
|
| Total | $0 | 9,296,774 | 11,557,467 | 10,066,412 | 8,614,131 | 8,016,044 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 2,066,113 | 2,769,715 | 2,762,841 | 2,476,784 | 2,308,698 |
|
| Capital Outlay | - | 492,458 | 1,988,335 | 797,425 | 567,999 | 180,483 |
|
| Other Operating + Debt Service | - | 6,738,203 | 6,799,417 | 6,506,146 | 5,569,348 | 5,526,863 |
|
| Total | $0 | 9,296,774 | 11,557,467 | 10,066,412 | 8,614,131 | 8,016,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 279 | 294 | 297 | 268 | 274 |
|
| Utility | - | 1,746 | 1,656 | 1,593 | 1,481 | 1,505 |
|
| Sales Tax | - | 131 | 178 | 196 | 190 | 177 |
|
| Sales & Services | - | 137 | 149 | 166 | 125 | 128 |
|
| Intergovernmental | - | 440 | 134 | 322 | 253 | 220 |
|
| Debt Proceeds | - | 24 | 16 | 10 | 3 | 1 |
|
| Other Miscellaneous | - | 41 | 145 | 70 | 70 | 97 |
|
| Total | $0 | 2,798 | 2,572 | 2,654 | 2,390 | 2,402 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 1,719 | 2,180 | 1,750 | 1,475 | 1,314 |
|
| Debt Service | - | 45 | 55 | 64 | 73 | 77 |
|
| Transportation | - | 104 | 117 | 124 | 137 | 121 |
|
| General Government | - | 189 | 297 | 174 | 147 | 256 |
|
| Public Safety | - | 416 | 382 | 355 | 349 | 265 |
|
| Other | - | 185 | 259 | 402 | 282 | 278 |
|
| Total | $0 | 2,658 | 3,290 | 2,869 | 2,463 | 2,311 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 591 | 788 | 787 | 708 | 666 |
|
| Capital Outlay | - | 141 | 566 | 227 | 162 | 52 |
|
| Other Operating | - | 1,926 | 1,936 | 1,855 | 1,593 | 1,593 |
|
| Total | $0 | 2,658 | 3,290 | 2,869 | 2,463 | 2,311 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 21 | 19 | 20 | 21 | 20 | 20 |
|
| Average Population In Group | 5,155 | 4,773 | 4,967 | 5,139 | 5,149 | 5,074 |
|
| Town of Red Springs Population | 3,436 | 3,497 | 3,513 | 3,509 | 3,497 | 3,469 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 335 | 308 | 317 | 305 | 301 | 285 |
|
| Utility | 1,926 | 1,860 | 1,798 | 2,069 | 1,907 | 1,868 |
|
| Sales Tax | 123 | 114 | 134 | 158 | 162 | 152 |
|
| Sales & Services | 120 | 98 | 100 | 122 | 104 | 99 |
|
| Intergovernmental | 321 | 242 | 221 | 197 | 218 | 223 |
|
| Debt Proceeds | 27 | 120 | 122 | 86 | 44 | 24 |
|
| Other Miscellaneous | 170 | 118 | 165 | 237 | 227 | 136 |
|
| Total | 3,022 | 2,860 | 2,857 | 3,174 | 2,963 | 2,787 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,595 | 1,687 | 1,689 | 1,907 | 1,700 | 1,712 |
|
| Debt Service | 125 | 136 | 102 | 146 | 109 | 99 |
|
| Transportation | 145 | 106 | 125 | 131 | 148 | 136 |
|
| General Government | 205 | 189 | 192 | 161 | 181 | 163 |
|
| Public Safety | 421 | 399 | 359 | 446 | 405 | 362 |
|
| Other | 450 | 385 | 344 | 399 | 365 | 329 |
|
| Total | 2,941 | 2,902 | 2,811 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 639 | 597 | 631 | 654 | 595 | 593 |
|
| Capital Outlay | 343 | 274 | 258 | 469 | 375 | 348 |
|
| Other Operating | 1,952 | 2,026 | 1,918 | 2,067 | 1,938 | 1,860 |
|
| Total | 2,934 | 2,897 | 2,807 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $3,731,959 | 3,011,090 | 3,131,153 | 3,503,731 | 2,810,849 | 2,680,931 |
| General Fund expenditures | 4,048,403 | 3,269,598 | 3,741,732 | 3,431,844 | 2,859,777 | 2,850,729 |
| Operating transfers in | - | - | - | - | - | 170,732 |
| Operating transfers out | - | 39,535 | 2,797 | 56,305 | - | - |
| Capital leases and installment purchase proceeds | 375,806 | - | 318,494 | 95,000 | 69,500 | 130,169 |
| Other items | - | - | - | - | 5,525 | 25,665 |
| Excess of revenues and other sources over (under) expenditures and other uses | 59,362 | (298,043) | (294,882) | 110,582 | 26,097 | 156,768 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | (28,494) | (33,347) | 298,009 | 298,846 | 400,587 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | -0.86 | -0.97 | 8.78 | 10.71 | 14.72 |
|
| Group weighted average FBA % | 38.17 | 47.34 | 41.37 | 39.94 | 37.68 | 39.10 |
|
| 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 | $1,808,917 | 1,414,309 | 1,363,180 | 1,642,362 | 2,043,091 | 2,435,011 |
|
| Quick ratio | 2.30 | 1.78 | 2.17 | 2.39 | 3.12 | 4.06 |
|
| Net income | 986,375 | 20,730 | 933,367 | (148,580) | 249,975 | 349,763 |
|
| Cashflow from operations | 583,617 | 126,985 | (125,240) | 227,595 | 447,122 | 375,655 |
|
| Depreciation & Amortization Expense | 441,177 | 441,177 | 441,770 | 443,945 | 44,504 | 44,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 3,436 | 3,497 | 3,513 | 3,509 | 3,497 | 3,469 |
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Cash &Investments | $0 | $1,469,618 | $991,953 | $1,574,692 | $1,782,003 | $2,015,752 |
|
| Investment Earnings | 0 | 1,131 | 44,708 | 16,708 | 42,655 | 48,015 |
|
| Tax Rate Equivalent | 0.0000 | 0.0007 | 0.0285 | 0.0105 | 0.0264 | 0.0279 |
|
| Tax Rate Equivalent Group weighted average | 0.0060 | 0.0103 | 0.0240 | 0.0548 | 0.0722 | 0.0561 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2010 | 2005 | 2005 | 2005 | 2005 | 2005 |
|
| January 1, Prior Year Assessed Valuation | $166,968,493 | 163,663,533 | 156,972,605 | 158,787,482 | 161,579,998 | 172,185,109 |
|
| Tax Rate | 0.6200 | 0.6200 | 0.6200 | 0.6200 | 0.6200 | 0.6600 |
|
| Tax Rate Group weighted average | 0.3914 | 0.3733 | 0.3781 | 0.3834 | 0.4066 | 0.4094 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 100.00 | 98.47 | 84.40 | 89.72 | 90.46 | 97.30 |
|
| Assessment -to-Sales Ratio Group weighted average | 98.13 | 96.01 | 90.58 | 86.68 | 89.35 | 90.83 |
|
| 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 | $166,968,493 | 166,206,492 | 185,986,499 | 176,981,144 | 178,620,382 | 176,963,113 |
|
| EffectiveTax Rate | 0.6200 | 0.6105 | 0.5233 | 0.5563 | 0.5609 | 0.6422 |
|
| Group weighted average Effective Tax Rate | 0.3841 | 0.3584 | 0.3425 | 0.3323 | 0.3633 | 0.3719 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 0.0000 | 87.1500 | 84.6000 | 80.2200 | 83.4400 | 79.3100 |
|
| Percent Collected Group weighted average | 96.22 | 96.18 | 95.82 | 95.89 | 96.00 | 95.42 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 0.00 | 89.89 | 85.93 | 81.19 | 85.28 | 80.44 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.07 | 97.20 | 96.84 | 97.21 | 97.38 | 96.96 |
|
| 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 | 64.28 | 74.06 | 72.85 | 70.77 | 69.84 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.33 | 82.16 | 82.55 | 81.36 | 82.28 | 80.71 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 0 | 199,380 | 252,700 | 294,060 | 233,134 | 294,465 |
|
| Tax Rate Equivalent | 0.0000 | 0.1218 | 0.1610 | 0.1852 | 0.1443 | 0.1710 |
|
| Dominant County: Robeson |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $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 | 113 | 107 | 158 | 152 | 149 | 162 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0898% | 0.0802% | 0.1078% | 0.1101% | 0.1223% | 0.1565% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $0 | 0 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $694,000 | 694,000 | 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 | 3,436 | 3,497 | 3,513 | 3,509 | 3,497 | 3,469 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets |
| 3,726,994 | 4,138,630 | 4,321,810 | 4,157,096 | 3,766,312 |
| 1.5B | SUMMARY | Governmental Activities Liabilities |
| 1,182,513 | 1,241,236 | 1,174,063 | 1,211,006 | 1,027,021 |
| 3.5A |
| Business Type Activities Assets |
| 9,679,096 | 8,944,050 | 8,009,896 | 6,519,947 | 6,361,104 |
| 3.5B |
| Business Type Activities Liabilties |
| 1,260,201 | 545,885 | 545,098 | 552,762 | 643,894 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy |
| 881,112 | 901,295 | 835,693 | 761,391 | 830,231 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
| 71,676 | 73,859 | 69,304 | 62,429 | 58,587 |
| 12.0 | REVENUES | Prior Years' Levy Collections |
| 73,242 | 115,343 | 188,964 | 154,461 | 109,694 |
| 13.0 |
| Penalties and Interest |
| 21,092 | 15,494 | 17,451 | 20,178 | 11,858 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
| 2,437 | 557 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax |
| 190,701 | 253,759 | 215,251 | 198,549 | 187,146 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
| 148,502 | 156,829 | 176,586 | 173,976 | 157,857 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
| 111,360 | 155,683 | 175,574 | 173,060 | 157,126 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 7,013 | 59,565 | 124,169 | 119,857 | 112,165 |
| 19.0 |
| Privilege Licenses |
|
|
|
| 8,526 | 8,132 |
| 19.2 |
| Privilege -- All other privileges and pemits |
| 31,507 | 8,494 | 8,692 |
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
| 4,838 |
|
| 29,482 | 30,678 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
| 233 | 320 |
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
| 21,738 | 19,533 |
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
| 82,519 | 85,548 |
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
| 220,000 | 479,059 | 442,183 |
| 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 |
| 5,264 |
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
| 132,060 |
|
|
|
|
| 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 |
|
|
| 10,283 | 11,285 |
|
| 44.0 |
| Utility Franchise Tax |
| 183,726 | 185,479 | 163,798 | 136,625 | 124,538 |
| 45.0 |
| Beer and Wine Tax |
| 5,010 | 15,759 | 16,109 | 15,675 | 15,238 |
| 46.0 |
| Powell Bill |
| 100,511 | 113,705 | 127,232 | 113,705 | 115,720 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 9,256 | 10,768 | 10,384 | 11,690 | 11,530 |
| 51.0 |
| General Government |
| 25,000 |
|
|
| 4,000 |
| 52.0 |
| Public Safety |
| 75,486 | 8,158 |
| 96,678 | 56,618 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
| 1,001,067 |
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
| 32,032 | 380,328 |
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
| 94,936 |
|
|
| 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 |
|
|
|
| 20,000 | -8,200 |
| 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 |
| 10,096 | 10,033 | 24,479 | 15,010 | 13,992 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
|
| 68,080 | 78,250 |
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
| 14,457 |
| 18,750 |
|
|
| 78.0 |
| Solid Waste |
| 451,655 | 445,025 | 462,100 | 419,619 | 426,172 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
| 6,615 | 9,781 | 14,310 | 7,870 | 14,400 |
| 81.0 |
| Recreation Service Revenues |
| 2,090 | 730 | 8,733 | 1,965 | 2,247 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
| 5,107 |
|
| 6,201 |
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
|
| 335,000 | 374,275 | 230,000 | 169,500 |
| 86.0 | UTILITY | Water and Sewer Charges |
| 1,016,118 | 872,408 | 883,699 | 831,781 | 939,151 |
| 87.0 | REVENUES | Electric Charges |
| 5,089,092 | 4,610,581 | 4,331,916 | 4,115,729 | 4,113,504 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds |
| 1,131 | 44,708 | 16,708 | 42,655 | 48,015 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
|
| 2,000 | 18,915 |
|
|
| 93.0 |
| Sales of Materials and Fixed Assets |
| 5,062 | 531 | 6,202 | 5,525 | 25,665 |
| 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 |
| 20,349 | 14,544 | 5,317 |
| 7,927 |
| 98.0 |
| Other Miscellaneous Revenues |
| 82,690 | 56,552 | 34,353 | 11,379 | 1,917 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
| 355,908 | 95,000 | 82,150 | 145,119 |
| 101.0 |
| Other |
|
| 1,489,469 |
| 24,023 | 36,879 |
| 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 |
| 3,670 | 24,235 | 3,730 | 2,150 | 2,200 |
| 109B | GENERAL | Governing Body - Other Direct |
| 37,715 | 12,430 | 30,464 | 32,871 | 21,500 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages |
| 144,618 | 135,658 | 155,762 | 137,833 | 81,404 |
| 110B |
| Administration - Other Direct |
| 120,146 | 27,168 | 35,976 | 67,710 | 36,568 |
| 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 |
| 83,431 | 113,852 | 111,218 | 191,917 | 564,051 |
| 112B |
| Finance - Other Direct |
| 117,255 | 140,142 | 120,007 | 82,831 | 160,047 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 14,513 |
| 15,497 |
| 18,233 |
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
| 1,764 | 1,914 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
| 63,531 | 65,103 |
|
|
| 114B |
| Legal - Other Direct |
| 23,463 | 52,742 | 36,590 |
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
| 1,237 | 7,768 |
|
|
|
| 115B |
| Public Buildings - Other Direct |
| 101,294 | 140,625 | 36,901 | 600 | 600 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
| 17,973 | 323,042 |
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
|
|
|
|
|
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages |
| 756,844 | 990,211 | 881,423 | 886,001 | 531,831 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct |
| 401,536 | 170,206 | 198,616 | 150,965 | 133,526 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 19,521 | 7,400 | 14,296 |
| 111,936 |
| 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 |
| 34,996 | 47,038 | 36,178 | 55,961 | 39,614 |
| 122B |
| Fire - Other Direct |
| 58,237 | 32,628 | 15,455 | 70,834 | 42,248 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E |
|
|
| 9,836 | 10,000 |
|
| 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 |
| 15,300 |
|
| 18,372 | 23,000 |
| 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 |
| 53,135 |
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
| 28,256 |
|
|
|
|
| 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 |
| 161,734 | 243,254 | 274,620 | 295,186 | 223,111 |
| 128B |
| Streets and Highways - Other Direct |
| 176,662 | 63,199 | 47,968 | 79,374 | 142,339 |
| 128C |
| Streets and Highways - Construction |
|
|
| 95,450 |
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
| 81,699 |
|
| 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 |
| 7,201 |
|
|
|
|
| 130B |
| Powell Bill - Other Direct |
| 16,838 | 105,406 | 16,106 | 21,256 | 52,797 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
| 168,587 | 251,073 | 268,887 | 113,221 | 80,981 |
| 136B | MENTAL | Solid Waste - Other Direct |
| 327,148 | 212,960 | 273,428 | 180,999 | 160,574 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
| 353 | 8,200 | 500 |
| 138B |
| Cemeteries - Other Direct |
| 4,952 |
| 1,204 | 508 | 9,650 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
|
|
|
|
|
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
| 66,557 |
|
|
|
| 141B |
| Economic Development - Other Direct |
|
| 9,107 | 220,000 | 485,733 | 462,833 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
| 2,500 | 51,816 | 424,285 |
|
|
| 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 |
|
|
|
|
| 6,810 |
| 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 |
| 45,094 | 48,835 | 99,309 | 67,103 | 42,482 |
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 99,143 | 97,142 | 121,740 | 118,980 | 191,510 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
| 1,974 |
|
|
|
| 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 |
|
|
|
| 10,000 | 10,000 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages |
| 283,673 | 386,292 | 477,206 | 456,481 | 498,859 |
| 158B |
| Water & Sewer - Other Direct |
| 592,539 | 686,989 | 649,578 | 351,524 | 359,831 |
| 158C |
| Water & Sewer - Construction |
| 398,474 | 1,573,505 | 160,492 |
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
| 24,113 | 18,707 | 10,347 |
| 23,875 |
| 159A |
| Electric Power - Salaries & Wages |
| 321,893 | 391,411 | 389,052 | 262,731 | 243,665 |
| 159B |
| Electric Power - Other Direct |
| 4,372,344 | 4,537,533 | 3,963,584 | 3,611,837 | 3,406,998 |
| 159C |
| Electric Power - Construction |
|
|
| 491,507 |
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
| 17,864 | 63,707 |
| 476,300 | 26,439 |
| 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 |
| 237 | 1,131 | 958 | 2,763 | 4,998 |
| 161D | SERVICE | Water & Sewer - Principal |
| 13,539 | 21,309 | 19,488 | 51,091 | 48,856 |
| 162B |
| Electric - Interest & Fees |
|
| 599 | 2,305 | 5,785 | 11,291 |
| 162D |
| Electric - Principal |
|
| 12,532 | 45,766 | 50,109 | 70,860 |
| 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 |
| 48,512 | 35,678 | 42,051 | 38,395 | 20,678 |
| 166D |
| All Other - Principal |
| 94,558 | 122,491 | 115,340 | 108,228 | 111,256 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
| 60,419 | 64,892 | 60,122 |
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement |
| 25,610 | 29,329 | 28,214 | 26,819 | 36,179 |
| 172B |
| Fringe Benefits Other |
|
| 171,363 |
|
|
|
| 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 | . | 901,673.00 | 945,685.00 | 920,951.00 | 796,703.00 | 935,178.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | . | 108,214.00 | 119,676.00 | 120,803.00 | 115,845.00 | 111,585.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 91,166.00 | 133,024.00 | 173,257.00 | 117,289.00 | 182,880.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 38,650 | 31,042 | 32,804 | 33,867 | 33,652 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 0.00 | 87.15 | 84.60 | 80.22 | 83.44 | 79.31 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 0.00 | 89.89 | 85.93 | 81.19 | 85.28 | 80.44 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 0.00 | 64.28 | 74.06 | 72.85 | 70.77 | 69.84 |
| 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 |
| 1,469,618 | 991,953 | 1,574,692 | 1,782,003 | 2,015,752 |
| 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 |
| 9,889,342 | 10,529,416 | 9,369,467 | 8,410,533 | 8,540,321 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 104,020 | 2,797 | 56,305 | 30,000 | 170,732 |
| 194D |
| Amount - Net Revenues |
| 9,785,322 | 10,526,619 | 9,313,162 | 8,380,533 | 8,369,589 |
|
| Calculated amount |
| 9,785,322 | 10,526,619 | 9,313,162 | 8,380,533 | 8,369,589 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures |
| 9,400,794 | 11,560,264 | 10,122,717 | 8,644,131 | 8,186,776 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 104,020 | 2,797 | 56,305 | 30,000 | 170,732 |
| 195D |
| Amount - Net Expenditures |
| 9,296,774 | 11,557,467 | 10,066,412 | 8,614,131 | 8,016,044 |
|
| Calculated amount |
| 9,296,774 | 11,557,467 | 10,066,412 | 8,614,131 | 8,016,044 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 5,413 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 1,232 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
| 175 |
| 114,819 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
| 317 |
| 100,539 |
|
| 403A |
| Total amount billed in units - Water |
| 91,938,637 | 106 | 86,631 | 114,819 |
|
| 403B |
| Total amount billed in units - Sewer |
| 83,181,977 | 83 | 22,226 | 100,539 |
|
| 404A |
| Of the total in 403A above how many units were Residential W |
| 74,220,405 | 73 | 86,501 | 87,673 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 5,413 |
|
| 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 |
|
|
|
| 5,413 |
|
| 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 |
| 395,005 | 377,975 | 411,601 | 352,050 |
|
| 408A |
| Dollars related to 403A above |
| 570,272 | 457,156 | 171,092 | 503,273 |
|
| 408B |
| Dollars related to 403B above |
| 331,750 | 312,163 | 408,289 | 340,635 |
|
| 409A |
| Dollars related to 404A above |
| 476,266 | 376,304 | 167,179 | 414,962 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 4,872 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 4,872 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above |
| 1,359 | 1,359 | 1,346 |
|
|
| 421A |
| Number of residential accounts billed - Water |
| 1,231 | 1,231 | 1,217 |
|
|
| 421B |
| Number of residential accounts billed - Sewer |
| 176 | 176 | 1 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
| 163 | 163 | 1 |
|
|
| 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 | KATHY PITTMAN |
|
|
| 951.0 |
| Title | FINANCE OFFICER |
|
|
| 952.0 |
| Date |
|
|
|
|
|
|
| 953.0 |
| Contact | ALAN THOMPOSN |
|
|
| 954.0 |
| Title | CPA |
|
|
| 955.0 |
| Phone | 910-642-2109 |
|
|
|
|
|
| 956.0 |
| Fax | 910-642-5958 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|