Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $1,908,838 | 1,895,861 | 1,902,041 | 1,741,077 | 1,545,040 | 1,361,520 |
|
| Utility | 11,525,518 | 11,414,405 | 10,999,533 | 10,350,820 | 10,282,679 | 9,441,017 |
|
| Sales Tax | 604,282 | 627,736 | 687,548 | 617,613 | 605,228 | 591,638 |
|
| Sales & Services | 816,324 | 673,626 | 652,231 | 683,302 | 635,363 | 599,895 |
|
| Intergovernmental | 2,224,902 | 2,562,509 | 892,794 | 805,463 | 850,611 | 1,655,571 |
|
| Debt Proceeds | - | 44,291 | 37,492 | 196,368 | 28,634 | 89,353 |
|
| Other Miscellaneous | 345,964 | 214,269 | 357,608 | 464,026 | 444,508 | 543,918 |
|
| Total | $17,425,828 | 17,432,697 | 15,529,247 | 14,858,669 | 14,392,063 | 14,282,912 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $10,499,255 | 10,586,171 | 9,917,514 | 8,762,698 | 10,327,354 | 11,903,539 |
|
| Debt Service | 531,800 | 402,745 | 397,184 | 424,028 | 573,743 | 253,864 |
|
| Transportation | 570,365 | 824,629 | 557,528 | 399,738 | 527,691 | 491,956 |
|
| General Government | 758,105 | 667,512 | 661,727 | 747,071 | 674,223 | 853,400 |
|
| Public Safety | 2,490,787 | 2,381,623 | 1,898,295 | 1,856,968 | 1,640,492 | 2,074,791 |
|
| Other | 2,939,400 | 2,456,862 | 1,526,336 | 1,386,476 | 1,012,809 | 1,164,672 |
|
| Total | $17,789,712 | 17,319,542 | 14,958,584 | 13,576,979 | 14,756,312 | 16,742,222 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,853,321 | 3,803,464 | 3,659,072 | 3,310,312 | 3,049,188 | 3,669,356 |
|
| Capital Outlay | 2,236,050 | 2,295,924 | 152,529 | 2,099 | 1,708,995 | 3,802,068 |
|
| Other Operating + Debt Service | 11,700,341 | 11,220,154 | 11,146,983 | 10,264,568 | 9,998,129 | 9,270,798 |
|
| Total | $17,789,712 | 17,319,542 | 14,958,584 | 13,576,979 | 14,756,312 | 16,742,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $312 | 247 | 254 | 243 | 220 | 199 |
|
| Utility | 1,884 | 1,488 | 1,467 | 1,444 | 1,467 | 1,380 |
|
| Sales Tax | 98 | 82 | 91 | 87 | 88 | 86 |
|
| Sales & Services | 133 | 88 | 87 | 95 | 91 | 88 |
|
| Intergovernmental | 364 | 334 | 119 | 112 | 121 | 242 |
|
| Debt Proceeds | - | 6 | 5 | 27 | 4 | 13 |
|
| Other Miscellaneous | 57 | 28 | 48 | 65 | 63 | 80 |
|
| Total | $2,848 | 2,273 | 2,071 | 2,073 | 2,054 | 2,088 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,716 | 1,380 | 1,323 | 1,222 | 1,474 | 1,740 |
|
| Debt Service | 87 | 53 | 53 | 59 | 82 | 37 |
|
| Transportation | 93 | 107 | 74 | 56 | 75 | 72 |
|
| General Government | 124 | 88 | 88 | 105 | 96 | 125 |
|
| Public Safety | 407 | 310 | 253 | 259 | 234 | 303 |
|
| Other | 480 | 320 | 204 | 193 | 145 | 170 |
|
| Total | $2,907 | 2,258 | 1,995 | 1,894 | 2,106 | 2,447 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $630 | 496 | 488 | 462 | 435 | 536 |
|
| Capital Outlay | 365 | 299 | 20 | - | 244 | 556 |
|
| Other Operating | 1,912 | 1,463 | 1,487 | 1,432 | 1,427 | 1,355 |
|
| Total | $2,907 | 2,258 | 1,995 | 1,894 | 2,106 | 2,447 |
|
|
|
|
|
|
|
|
|
| Population Group | No 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 | 140 | 19 | 20 | 21 | 20 | 20 |
|
| Average Population In Group | 4,847 | 4,773 | 4,967 | 5,139 | 5,149 | 5,074 |
|
| Town of Selma Population | 6,119 | 7,671 | 7,497 | 7,168 | 7,008 | 6,841 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 349 | 308 | 317 | 305 | 301 | 285 |
|
| Utility | 757 | 1,860 | 1,798 | 2,069 | 1,907 | 1,868 |
|
| Sales Tax | 124 | 114 | 134 | 158 | 162 | 152 |
|
| Sales & Services | 140 | 98 | 100 | 122 | 104 | 99 |
|
| Intergovernmental | 262 | 242 | 221 | 197 | 218 | 223 |
|
| Debt Proceeds | 94 | 120 | 122 | 86 | 44 | 24 |
|
| Other Miscellaneous | 149 | 118 | 165 | 237 | 227 | 136 |
|
| Total | 1,875 | 2,860 | 2,857 | 3,174 | 2,963 | 2,787 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 607 | 1,687 | 1,689 | 1,907 | 1,700 | 1,712 |
|
| Debt Service | 86 | 136 | 102 | 146 | 109 | 99 |
|
| Transportation | 98 | 106 | 125 | 131 | 148 | 136 |
|
| General Government | 173 | 189 | 192 | 161 | 181 | 163 |
|
| Public Safety | 321 | 399 | 359 | 446 | 405 | 362 |
|
| Other | 273 | 385 | 344 | 399 | 365 | 329 |
|
| Total | 1,558 | 2,902 | 2,811 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 480 | 597 | 631 | 654 | 595 | 593 |
|
| Capital Outlay | 245 | 274 | 258 | 469 | 375 | 348 |
|
| Other Operating | 832 | 2,026 | 1,918 | 2,067 | 1,938 | 1,860 |
|
| Total | 1,557 | 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 | $0 | 4,354,144 | 4,557,110 | 4,433,351 | 4,059,972 | 3,712,854 |
| General Fund expenditures | - | 4,845,235 | 4,802,047 | 4,546,572 | 4,079,919 | 4,645,158 |
| Operating transfers in | - | 353,500 | 325,000 | 187,500 | 1,326,731 | 441,413 |
| Operating transfers out | - | - | - | - | - | 102,786 |
| Capital leases and installment purchase proceeds | - | 296,887 | - | 63,570 | - | 54,000 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | - | 159,296 | 80,063 | 137,849 | 1,306,784 | (539,677) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $2,365,392 | 2,278,995 | 2,378,821 | 2,270,622 | 2,146,155 | 799,885 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 44.88 | 50.11 | 49.54 | 50.65 | 52.60 | 17.04 |
|
| Group weighted average FBA % | 89.18 | 47.34 | 41.37 | 39.94 | 37.68 | 39.10 |
|
| State weighted average Electric Group | 38.21 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $1,688,382 | 4,500,082 | 4,350,844 | 3,954,714 | 2,841,553 | 3,134,565 |
|
| Quick ratio | 9.20 | 3.42 | 3.59 | 3.58 | 2.66 | 2.68 |
|
| Net income | 1,568,406 | (239,420) | (213,016) | 746,166 | 585,310 | (585,322) |
|
| Cashflow from operations | 330,982 | 1,031,899 | 971,452 | 1,404,744 | 1,646,085 | 669,639 |
|
| Depreciation & Amortization Expense | 53,776 | 939,390 | 911,666 | 692,473 | 427,459 | 447,086 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 6,119 | 7,671 | 7,497 | 7,168 | 7,008 | 6,841 |
|
| Population Group | No 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 | $7,081,366 | $7,485,881 | $6,876,236 | $6,311,729 | $5,023,053 | $4,443,401 |
|
| Investment Earnings | 73,472 | 20,165 | 107,184 | 240,772 | 230,663 | 188,959 |
|
| Tax Rate Equivalent | 0.0206 | 0.0057 | 0.0280 | 0.0631 | 0.0742 | 0.0617 |
|
| Tax Rate Equivalent Group weighted average | 0.0031 | 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 | 2003 | 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $357,363,010 | 350,823,709 | 382,871,596 | 381,335,089 | 310,998,287 | 306,435,997 |
|
| Tax Rate | 0.5300 | 0.5300 | 0.5300 | 0.4900 | 0.4900 | 0.4400 |
|
| Tax Rate Group weighted average | 0.2906 | 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 | 98.69 | 90.05 | 85.55 | 89.26 | 91.71 | 97.04 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.72 | 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 | $362,106,607 | 389,587,684 | 447,541,316 | 427,218,339 | 339,110,552 | 315,783,179 |
|
| EffectiveTax Rate | 0.5231 | 0.4773 | 0.4534 | 0.4374 | 0.4494 | 0.4270 |
|
| Group weighted average Effective Tax Rate | 0.2956 | 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 | 98.0900 | 98.3100 | 98.2400 | 98.0000 | 97.5500 | 97.5400 |
|
| Percent Collected Group weighted average | 96.53 | 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 | 99.20 | 99.41 | 99.67 | 99.76 | 99.43 | 99.39 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.29 | 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 | 53.47 | 86.77 | 83.89 | 82.62 | 83.32 | 80.96 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 84.83 | 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 | 61,057 | 175,522 | 178,141 | 184,204 | 187,114 | 142,172 |
|
| Tax Rate Equivalent | 0.0171 | 0.0500 | 0.0465 | 0.0483 | 0.0602 | 0.0464 |
|
| Dominant County: Johnston |
|
|
|
|
|
|
| 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 | #N/A | 89 | 69 | 71 | 93 | 117 |
|
| Total Per Capita Statewide | #N/A | 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 | #N/A | 0.0700% | 0.0531% | 0.0577% | 0.0861% | 0.1199% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | #N/A | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 2,629,138 | 2,820,660 | 3,005,437 | 3,183,707 | 3,355,700 |
|
| --General Government | 0 | 700,088 | 66,600 | 88,800 | 111,000 | 133,200 |
|
| Total* | $0 | 3,329,226 | 2,887,260 | 3,094,237 | 3,294,707 | 3,488,900 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 719,000 | 636,000 | 643,000 | 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 | 6,119 | 7,671 | 7,497 | 7,168 | 7,008 | 6,841 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 12,530,011 | 11,859,755 | 9,055,516 | 7,606,552 | 7,539,252 | 7,211,449 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 3,493,178 | 2,668,776 | 679,654 | 547,912 | 561,411 | 740,011 |
| 3.5A |
| Business Type Activities Assets | 17,878,770 | 18,470,483 | 18,494,816 | 18,700,124 | 16,429,849 | 16,388,990 |
| 3.5B |
| Business Type Activities Liabilties | 4,867,763 | 5,144,648 | 4,929,561 | 4,921,853 | 4,647,744 | 5,029,845 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 1,867,758 | 1,860,167 | 1,898,066 | 1,713,393 | 1,501,130 | 1,310,604 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
| 91,239 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 28,518 | 28,678 | -2,516 | 22,280 | 37,374 | 43,615 |
| 13.0 |
| Penalties and Interest | 12,562 | 7,016 | 6,491 | 5,404 | 6,536 | 7,301 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax | 384 | 18 | 25 | 39 |
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 302,141 | 313,868 | 343,774 | 308,807 | 302,614 | 295,819 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 151,070 | 156,934 | 171,887 | 154,403 | 151,307 | 147,910 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 151,071 | 156,934 | 171,887 | 154,403 | 151,307 | 147,909 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
|
|
|
|
|
|
| 19.0 |
| Privilege Licenses | 9,852 | 12,575 | 11,346 | 12,746 | 13,540 | 13,631 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
| 31 | 113 |
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
|
|
| 17,346 | 31,408 |
| 23.0 |
| Local Occupancy Tax | 97,721 | 96,391 | 105,500 | 113,890 | 96,684 | 62,319 |
| 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 |
|
|
|
| 8,150 | 10,058 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 25,101 |
|
|
|
|
|
| 29.0 | REVENUES | General Government |
| 97,464 |
|
| 1,368 |
|
| 30.0 |
| Public Safety | 1,070,643 | 542,075 |
|
| 101,393 |
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection | 10,084 | 156,941 |
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 369,756 | 442,633 |
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other | 29,605 | 32,084 |
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
| 162,350 |
|
| 38.0 |
| Culture & Recreation | 5,804 | 481,740 | 88,522 |
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State | 11,053 | 10,699 | 13,874 | 9,148 |
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 9,472 | 70,581 | 3,021 | 6,876 | 9,117 |
|
| 41.0 | REVENUES | Transitional Hold Harmless | 39,791 | 48,205 | 35,198 | 27,765 | 37,145 | 40,930 |
| 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 | 357,538 | 349,060 | 344,949 | 333,960 | 282,316 | 246,718 |
| 45.0 |
| Beer and Wine Tax | 33,809 | 10,704 | 46,576 | 32,282 | 30,913 | 29,527 |
| 46.0 |
| Powell Bill |
|
|
|
|
|
|
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 5,374 | 3,445 | 3,025 | 2,121 | 3,822 | 13,277 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 28,500 | 112,625 | 106,088 | 100,175 |
| 909 |
| 53.0 |
| Transportation - Streets | 193,082 | 189,286 | 205,541 | 227,136 | 200,487 | 201,378 |
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection | 35,290 |
|
|
|
| 1,087,650 |
| 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 |
|
|
| 1,000 | 1,000 |
|
| 60.0 |
| Culture and Recreation |
| 14,967 | 6,000 | 25,000 | 12,550 | 25,124 |
| 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 |
|
| 40,000 | 40,000 |
|
|
| 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 | 43,383 | 38,764 | 95,415 | 39,150 | 32,077 | 57,163 |
| 72.0 | & FEES | Inspection Fees | 16,905 | 17,440 | 14,095 | 6,855 | 7,550 | 4,730 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 1,150 | 200 | 575 |
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 26,110 |
|
| 22,847 | 12,300 | 11,420 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 231 |
|
|
| 211 | 211 |
| 78.0 |
| Solid Waste | 513,903 | 472,723 | 482,171 | 436,322 | 411,472 | 405,664 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 198,130 | 142,259 | 102,288 | 145,540 | 141,888 | 124,219 |
| 81.0 |
| Recreation Service Revenues | 54,985 | 27,893 | 46,355 | 49,965 | 50,069 | 58,381 |
| 82.0 |
| Library Service Revenues |
| 4,669 | 3,083 | 4,037 |
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 21,815 | 25,882 | 17,759 | 24,591 | 19,423 |
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 9,628 | 25,363 | 23,932 | 45,623 |
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 2,732,721 | 2,710,852 | 2,726,684 | 2,778,158 | 2,784,075 | 2,432,480 |
| 87.0 | REVENUES | Electric Charges | 8,783,169 | 8,678,190 | 8,248,917 | 7,527,039 | 7,498,604 | 7,008,537 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 73,472 | 20,165 | 107,184 | 240,772 | 230,663 | 188,959 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations | 9,409 | 145 |
| 19,750 | 5,252 | 2,779 |
| 93.0 |
| Sales of Materials and Fixed Assets | 70,855 |
|
|
| 14,651 |
|
| 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 | 23,983 | 28,771 | 24,043 | 30,824 | 26,714 | 21,577 |
| 98.0 |
| Other Miscellaneous Revenues |
| 44,291 | 37,492 | 196,368 | 28,634 | 89,353 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
| 70,000 |
| 101.0 |
| Other |
|
|
|
|
|
|
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 16,332 | 15,693 | 17,787 | 15,694 |
| 25,395 |
| 109B | GENERAL | Governing Body - Other Direct | 38,765 | 73,577 | 77,307 | 66,880 | 47,670 | 151,530 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 181,901 | 204,531 | 193,000 | 263,320 | 233,202 | 254,115 |
| 110B |
| Administration - Other Direct | 100,615 | 68,055 | 86,630 | 82,687 | 114,648 | 133,943 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct | 16,053 | 15,038 | 12,918 |
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 49,936 | 44,504 | 44,235 | 76,547 | 87,168 | 84,133 |
| 112B |
| Finance - Other Direct | 87,271 | 85,038 | 98,362 | 92,715 | 75,636 | 110,955 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E | 10,419 | 16,991 |
|
|
| 7,190 |
| 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 |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct | 138,288 | 137,089 | 131,488 | 135,457 | 109,088 | 13,764 |
| 115C |
| Public Buildings - Construction |
| 6,996 |
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E | 118,525 |
|
|
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
| -63 | 6,731 |
| 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 |
|
|
| 13,771 | 6,874 | 65,644 |
| 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 | 1,363,706 | 1,303,512 | 1,355,249 | 1,251,760 | 1,149,744 | 1,323,169 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 64,415 | 72,369 | 93,823 | 134,957 | 177,708 | 182,842 |
| 119C |
| Police & Comm - Traffic Control - Construction |
| 31,631 |
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 252,220 | 572,564 | 57,607 |
| 9,729 | 78,369 |
| 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 | 180,223 | 192,912 | 183,807 | 121,645 | 95,978 | 125,646 |
| 122B |
| Fire - Other Direct | 99,206 | 76,990 | 77,295 | 216,116 | 50,737 | 113,406 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 415,069 | 5,077 |
| 7,626 |
| 1,800 |
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
| 63,383 |
| 123B |
| Inspectors - Other Direct |
|
|
|
| 41,239 | 70,290 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct | 15,000 | 40,177 | 38,133 | 37,576 | 36,965 | 42,113 |
| 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 | 316,609 | 364,128 | 251,323 | 225,474 | 230,481 | 286,513 |
| 128B |
| Streets and Highways - Other Direct | 90,502 | 73,629 | 75,420 | 83,513 | 77,261 | 99,515 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 15,711 | 298,901 |
| 10,694 |
|
|
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 147,543 | 87,971 | 230,785 | 80,057 | 143,828 | 105,928 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
| 76,121 |
|
| 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 |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - Other Direct | 504,058 | 465,304 | 444,526 | 404,805 | 375,927 | 374,410 |
| 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 | 99,097 | 93,775 | 90,075 | 85,027 | 77,967 | 84,755 |
| 138B |
| Cemeteries - Other Direct | 13,781 | 18,601 | 13,055 | 10,407 | 11,217 | 13,377 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E | 606,138 |
| 5,100 |
|
|
|
| 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 | 74,368 | 66,208 | 38,627 |
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 74,557 | 81,584 | 63,162 | 55,799 |
|
|
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 265,355 | 270,584 | 366,901 | 355,170 | 126,555 | 82,944 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct | 105,466 | 75,000 |
|
|
|
|
| 142C |
| Community Development - Construction |
| 89,426 |
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E | 307,107 | 351,907 |
|
|
|
|
| 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 | 7,500 |
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
| 1,300 |
|
|
|
| 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 | 172,735 | 169,439 | 171,365 | 173,086 | 162,287 | 182,115 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 105,596 | 108,423 | 121,147 | 131,260 | 119,027 | 151,056 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 5,705 | 28,272 |
| 49,044 |
|
|
| 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 | 90,246 | 86,555 | 82,143 | 82,660 | 74,669 | 126,207 |
| 156B |
| Libraries - Other Direct | 47,222 | 47,580 | 40,413 | 39,218 | 37,622 | 56,618 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E | 460,469 | 22,464 |
|
| 18,087 |
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
| 4,001 | 93,190 |
| 157C |
| Cult. & Recr. All Other - Construction |
| 472,889 |
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
| 8,851 | 88,522 |
| 5,450 |
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 660,880 | 624,337 | 603,201 | 476,606 | 455,966 | 561,836 |
| 158B |
| Water & Sewer - Other Direct | 1,729,528 | 1,777,725 | 1,737,167 | 1,447,236 | 1,659,491 | 1,463,057 |
| 158C |
| Water & Sewer - Construction |
| 52,099 |
|
| -15,047 | 1,044,858 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 10,084 | 337,856 |
|
| 7,458 | 129,938 |
| 159A |
| Electric Power - Salaries & Wages | 647,288 | 637,870 | 628,260 | 538,493 | 481,726 | 552,089 |
| 159B |
| Electric Power - Other Direct | 7,416,872 | 7,156,284 | 6,948,886 | 6,365,628 | 6,130,563 | 5,611,848 |
| 159C |
| Electric Power - Construction |
|
|
|
| 1,371,279 | 2,177,455 |
| 159D |
| Electric Power - Purchase of P,P&E | 34,603 |
|
| -65,265 | 235,918 | 362,458 |
| 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 | 26,733 | 27,030 | 27,532 | 23,309 | 1,301 | 1,270 |
| 161D | SERVICE | Water & Sewer - Principal | 25,000 | 7,000 | 12,494 | 5,301 | 35,042 | 22,810 |
| 162B |
| Electric - Interest & Fees | 105,336 | 107,232 | 109,698 | 116,431 | 123,196 | 1,187 |
| 162D |
| Electric - Principal | 258,591 | 219,060 | 184,777 | 186,238 | 189,500 | 17,783 |
| 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 | 11,770 | 4,629 | 6,897 | 7,515 | 12,158 | 18,705 |
| 166D |
| All Other - Principal | 104,370 | 37,794 | 55,786 | 85,234 | 212,546 | 192,109 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 41,487 | 41,489 | 43,314 | 43,236 | 33,605 | 24,461 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 59,461 | 44,902 | 49,067 | 44,052 | 44,787 | 49,312 |
| 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 | 1,859,967. | 1,726,893.00 | 1,732,120.00 | 1,572,836.00 | 1,359,485.00 | 1,208,910.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 46,254. | 165,338.00 | 172,482.00 | 180,404.00 | 179,332.00 | 134,760.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 14,803. | 10,184.00 | 5,659.00 | 3,800.00 | 7,782.00 | 7,412.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 21,522 | 21,880 | 27,783 | 31,351 | 29,905 | 25,654 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 98.09 | 98.31 | 98.24 | 98.00 | 97.55 | 97.54 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.20 | 99.41 | 99.67 | 99.76 | 99.43 | 99.39 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 53.47 | 86.77 | 83.89 | 82.62 | 83.32 | 80.96 |
| 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 | 7,081,366 | 7,485,881 | 6,876,236 | 6,311,729 | 5,023,053 | 4,443,401 |
| 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 | 17,425,828 | 17,432,697 | 15,529,247 | 14,858,669 | 14,392,063 | 14,282,912 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
|
|
|
|
|
|
| 194D |
| Amount - Net Revenues | 17,425,828 | 17,432,697 | 15,529,247 | 14,858,669 | 14,392,063 | 14,282,912 |
|
| Calculated amount | 17,425,828 | 17,432,697 | 15,529,247 | 14,858,669 | 14,392,063 | 14,282,912 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 17,789,712 | 17,319,542 | 14,958,584 | 13,576,979 | 14,756,312 | 16,742,222 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
|
|
|
|
|
|
| 195D |
| Amount - Net Expenditures | 17,789,712 | 17,319,542 | 14,958,584 | 13,576,979 | 14,756,312 | 16,742,222 |
|
| Calculated amount | 17,789,712 | 17,319,542 | 14,958,584 | 13,576,979 | 14,756,312 | 16,742,222 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 8,560 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 7,008 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 301 | 593 | 688 | 311,847 | 298,219 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 318 | 366 | 360 | 315,703 | 389,405 |
|
| 403A |
| Total amount billed in units - Water | 21 | 18,615 | 18,274 | 16,929 | 233,362 |
|
| 403B |
| Total amount billed in units - Sewer | 17 | 16,409 | 16,036 | 14,327 | 210,911 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 10 | 9,600 | 9,090 | 7,844 | 111,983 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 32,600 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 33,932 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 8,560 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 2,456 |
|
| 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 | 103,490 | 98,761 | 96,781 | 90,058 | 1,209,303 |
|
| 408A |
| Dollars related to 403A above | 136,530 | 133,798 | 120,656 | 110,375 | 1,466,747 |
|
| 408B |
| Dollars related to 403B above | 49,682 | 52,512 | 48,331 | 42,922 | 594,648 |
|
| 409A |
| Dollars related to 404A above | 61,261 | 73,895 | 58,023 | 52,526 | 682,618 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 230,788 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 309,580 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 76,155 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 28,171 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 2,146 | 2,209 | 2,284 | 2,313 |
|
|
| 421A |
| Number of residential accounts billed - Water | 1,932 | 1,990 | 2,071 | 2,097 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 380 | 356 | 357 | 362 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 332 | 297 | 336 | 340 |
|
|
| 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 | Erica F. Walters |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 10/26/2011 | 10/25/2010 | 11/05/2009 | 10/31/2008 | 10/25/2007 | 12/05/2006 |
| 953.0 |
| Contact | Erica F. Walters |
|
|
| 954.0 |
| Title | Finance Director |
|
|
| 955.0 |
| Phone | 919-965-9841 |
|
|
|
|
|
| 956.0 |
| Fax | 919-965-4637 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|