Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 3,876,605 | 3,836,368 | 3,735,845 | 3,642,779 | 3,321,373 |
|
| Utility | - | 43,762,514 | 43,203,166 | 41,187,214 | 38,283,174 | 35,303,389 |
|
| Sales Tax | - | 2,006,883 | 2,096,285 | 2,278,956 | 2,221,354 | 2,054,864 |
|
| Sales & Services | - | 3,000,079 | 2,686,957 | 2,930,582 | 2,611,382 | 2,282,919 |
|
| Intergovernmental | - | 3,797,544 | 3,686,497 | 2,379,766 | 2,577,385 | 2,543,527 |
|
| Debt Proceeds | - | 67,195 | 631,852 | 389,934 | 285,979 | 27,810 |
|
| Other Miscellaneous | - | 3,456,156 | 2,409,467 | 3,259,276 | 6,961,247 | 3,922,509 |
|
| Total | $0 | 59,966,976 | 58,550,592 | 56,161,573 | 56,583,300 | 49,456,391 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 41,740,817 | 41,033,201 | 37,922,099 | 35,967,849 | 34,073,774 |
|
| Debt Service | - | 4,095,035 | 3,682,857 | 5,913,035 | 3,528,899 | 3,422,874 |
|
| Transportation | - | 1,343,395 | 1,232,808 | 1,493,366 | 1,856,722 | 1,083,453 |
|
| General Government | - | 1,805,359 | 1,265,081 | 1,420,490 | 1,553,990 | 1,133,121 |
|
| Public Safety | - | 5,658,279 | 5,913,584 | 6,985,477 | 5,766,677 | 5,487,437 |
|
| Other | - | 4,587,836 | 5,350,099 | 4,690,170 | 4,189,363 | 3,901,864 |
|
| Total | $0 | 59,230,721 | 58,477,630 | 58,424,637 | 52,863,500 | 49,102,523 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 8,874,472 | 9,201,005 | 8,294,825 | 8,096,553 | 7,611,692 |
|
| Capital Outlay | - | 4,400,956 | 4,587,273 | 6,081,682 | 5,452,745 | 4,564,959 |
|
| Other Operating + Debt Service | - | 45,955,293 | 44,689,352 | 44,048,130 | 39,314,202 | 36,925,872 |
|
| Total | $0 | 59,230,721 | 58,477,630 | 58,424,637 | 52,863,500 | 49,102,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 383 | 376 | 379 | 367 | 338 |
|
| Utility | - | 4,327 | 4,229 | 4,177 | 3,852 | 3,589 |
|
| Sales Tax | - | 198 | 204 | 230 | 224 | 208 |
|
| Sales & Services | - | 297 | 263 | 297 | 263 | 232 |
|
| Intergovernmental | - | 375 | 361 | 241 | 259 | 259 |
|
| Debt Proceeds | - | 7 | 62 | 40 | 29 | 3 |
|
| Other Miscellaneous | - | 342 | 236 | 331 | 700 | 399 |
|
| Total | $0 | 5,929 | 5,731 | 5,695 | 5,694 | 5,028 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 4,127 | 4,017 | 3,846 | 3,619 | 3,464 |
|
| Debt Service | - | 405 | 360 | 600 | 355 | 348 |
|
| Transportation | - | 133 | 121 | 151 | 187 | 110 |
|
| General Government | - | 178 | 123 | 144 | 156 | 115 |
|
| Public Safety | - | 559 | 579 | 708 | 580 | 558 |
|
| Other | - | 454 | 524 | 476 | 422 | 397 |
|
| Total | $0 | 5,856 | 5,724 | 5,925 | 5,319 | 4,992 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 877 | 901 | 841 | 815 | 774 |
|
| Capital Outlay | - | 435 | 449 | 617 | 549 | 464 |
|
| Other Operating | - | 4,544 | 4,374 | 4,467 | 3,955 | 3,754 |
|
| Total | $0 | 5,856 | 5,724 | 5,925 | 5,319 | 4,992 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 2,500 to 9,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 21 | 23 | 22 | 21 | 20 | 20 |
|
| Average Population In Group | 5,155 | 20,466 | 20,622 | 5,139 | 5,149 | 5,074 |
|
| City of Washington Population | 9,778 | 10,114 | 10,216 | 9,861 | 9,938 | 9,836 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 335 | 389 | 401 | 305 | 301 | 285 |
|
| Utility | 1,926 | 1,830 | 1,741 | 2,069 | 1,907 | 1,868 |
|
| Sales Tax | 123 | 129 | 143 | 158 | 162 | 152 |
|
| Sales & Services | 120 | 112 | 106 | 122 | 104 | 99 |
|
| Intergovernmental | 321 | 221 | 190 | 197 | 218 | 223 |
|
| Debt Proceeds | 27 | 48 | 114 | 86 | 44 | 24 |
|
| Other Miscellaneous | 170 | 150 | 327 | 237 | 227 | 136 |
|
| Total | 3,022 | 2,879 | 3,022 | 3,174 | 2,963 | 2,787 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,595 | 1,782 | 1,815 | 1,907 | 1,700 | 1,712 |
|
| Debt Service | 125 | 174 | 166 | 146 | 109 | 99 |
|
| Transportation | 145 | 147 | 121 | 131 | 148 | 136 |
|
| General Government | 205 | 183 | 184 | 161 | 181 | 163 |
|
| Public Safety | 421 | 415 | 412 | 446 | 405 | 362 |
|
| Other | 450 | 287 | 340 | 399 | 365 | 329 |
|
| Total | 2,941 | 2,988 | 3,038 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 639 | 644 | 628 | 654 | 595 | 593 |
|
| Capital Outlay | 343 | 358 | 440 | 469 | 375 | 348 |
|
| Other Operating | 1,952 | 1,986 | 1,969 | 2,067 | 1,938 | 1,860 |
|
| Total | 2,934 | 2,988 | 3,037 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $10,537,750 | 10,266,706 | 11,124,241 | 11,009,870 | 11,419,590 | 10,516,785 |
| General Fund expenditures | 11,929,828 | 10,939,452 | 11,548,604 | 11,262,745 | 10,847,256 | 11,208,756 |
| Operating transfers in | 1,223,184 | 1,518,150 | 1,305,882 | 1,257,822 | 1,293,662 | 959,414 |
| Operating transfers out | 587,000 | 1,852,675 | 353,393 | 372,815 | 1,194,046 | 411,517 |
| Capital leases and installment purchase proceeds | 206,550 | - | 317,500 | - | 385,000 | 1,088,744 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (549,344) | (1,007,271) | 845,626 | 632,132 | 1,056,950 | 944,670 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 6,166,201 | 7,059,397 | 6,313,098 | 5,521,485 | 4,754,061 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 48.20 | 60.94 | 54.26 | 47.37 | 45.14 |
|
| Group weighted average FBA % | 38.17 | 38.21 | 39.96 | 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 | $10,485,594 | 8,948,620 | 7,124,295 | 7,924,685 | 6,638,599 | 4,822,057 |
|
| Quick ratio | 2.81 | 2.42 | 1.96 | 2.12 | 1.79 | 1.56 |
|
| Net income | 3,034,737 | 2,136,288 | 2,943,384 | 2,109,366 | 3,076,609 | 1,901,396 |
|
| Cashflow from operations | 5,474,366 | 5,924,768 | 5,905,663 | 6,078,400 | 5,450,741 | 4,763,645 |
|
| Depreciation & Amortization Expense | 2,798,797 | 2,821,664 | 2,782,204 | 3,493,663 | 3,448,130 | 3,395,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 9,778 | 10,114 | 10,216 | 9,861 | 9,938 | 9,836 |
|
| Population Group | Electric 2,500 to 9,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Cash &Investments | $0 | $19,255,724 | $18,247,929 | $15,896,426 | $13,301,581 | $12,209,274 |
|
| Investment Earnings | 0 | 85,385 | 244,970 | 638,953 | 835,640 | 626,605 |
|
| Tax Rate Equivalent | 0.0000 | 0.0129 | 0.0384 | 0.1026 | 0.1372 | 0.1073 |
|
| Tax Rate Equivalent Group weighted average | 0.0060 | 0.0102 | 0.0304 | 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 | 2002 | 2002 | 2002 | 2002 | 2002 |
|
| January 1, Prior Year Assessed Valuation | $828,280,123 | 659,540,267 | 637,763,433 | 622,952,410 | 608,878,685 | 583,798,069 |
|
| Tax Rate | 0.5000 | 0.6000 | 0.6000 | 0.6000 | 0.6000 | 0.5500 |
|
| Tax Rate Group weighted average | 0.3914 | 0.4364 | 0.4411 | 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 | 99.57 | 98.94 | 68.02 | 67.59 | 77.01 | 89.61 |
|
| Assessment -to-Sales Ratio Group weighted average | 98.13 | 96.93 | 88.67 | 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 | $831,857,109 | 666,606,294 | 937,611,633 | 921,663,574 | 790,648,857 | 651,487,634 |
|
| EffectiveTax Rate | 0.4979 | 0.5936 | 0.4081 | 0.4055 | 0.4621 | 0.4929 |
|
| Group weighted average Effective Tax Rate | 0.3841 | 0.4230 | 0.3911 | 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 | 93.8300 | 94.5000 | 94.6000 | 94.6700 | 95.2600 |
|
| Percent Collected Group weighted average | 96.22 | 96.58 | 96.54 | 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 | 95.20 | 96.10 | 96.71 | 96.17 | 98.11 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.07 | 97.39 | 97.57 | 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 | 79.28 | 78.91 | 75.37 | 79.53 | 70.57 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 82.33 | 85.57 | 84.72 | 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 | 507,402 | 483,077 | 479,379 | 453,155 | 390,030 |
|
| Tax Rate Equivalent | 0.0000 | 0.0769 | 0.0757 | 0.0770 | 0.0744 | 0.0668 |
|
| Dominant County: Beaufort |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 5,000 to 9,999 | 10,000 to 24,999 | 10,000 to 24,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
| Baa1 | Baa1 | Baa1 | Baa1 |
|
| 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 | $1,550,000 | 2,075,000 | 3,190,000 | 4,625,000 | 6,200,000 | 7,835,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 1,550,000 | 2,075,000 | 3,190,000 | 4,625,000 | 6,200,000 | 7,835,000 |
|
| Per Capita | $159 | 205 | 312 | 469 | 624 | 797 |
|
| Total Per Capita for the Population Group | 79 | 132 | 130 | 71 | 93 | 117 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.1863% | 0.3113% | 0.3402% | 0.5018% | 0.7842% | 1.2026% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0680% | 0.1377% | 0.1320% | 0.0577% | 0.0861% | 0.1199% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $4,833,358 | 39,572 | 77,572 | 114,062 | 149,103 | 0 |
|
| --General Government | 38,643 | 73,647 | 144,369 | 212,282 | 2,677,250 | 0 |
|
| Total* | $4,872,000 | 113,219 | 221,941 | 326,344 | 2,826,354 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $1,845,274 | 1,977,079 | 2,108,884 | 2,240,689 | 2,372,495 | 2,504,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 9,778 | 10,114 | 10,216 | 9,861 | 9,938 | 9,836 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets |
| 34,350,530 | 34,490,079 | 33,754,806 | 32,916,388 | 32,687,308 |
| 1.5B | SUMMARY | Governmental Activities Liabilities |
| 5,365,454 | 5,477,971 | 5,266,030 | 5,078,034 | 2,932,245 |
| 3.5A |
| Business Type Activities Assets |
| 80,517,429 | 78,947,652 | 78,053,398 | 77,108,791 | 75,340,277 |
| 3.5B |
| Business Type Activities Liabilties |
| 11,507,533 | 12,347,946 | 14,412,945 | 15,577,707 | 16,885,802 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy |
| 3,639,839 | 3,628,031 | 3,518,139 | 3,453,896 | 3,085,277 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections |
| 199,208 | 167,216 | 175,047 | 146,505 | 181,811 |
| 13.0 |
| Penalties and Interest |
| 37,558 | 41,121 | 42,580 | 41,686 | 54,285 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
| 79 | 692 |
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
| 3,788 | 4,589 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax |
| 784,101 | 913,071 | 853,493 | 812,153 | 774,014 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
| 438,841 | 449,732 | 511,605 | 507,328 | 455,460 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
| 390,546 | 444,985 | 507,576 | 503,262 | 452,614 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 393,395 | 288,497 | 406,282 | 398,611 | 372,776 |
| 19.0 |
| Privilege Licenses |
| 168,029 | 164,867 | 104,527 | 98,859 | 93,460 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
| 39,009 | 39,914 | 41,228 | 38,208 | 38,693 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
| 18,692 | 15,880 | 12,387 | 46,585 | 95,307 |
| 23.0 |
| Local Occupancy Tax |
| 244,628 | 255,280 | 256,838 | 237,192 | 235,869 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
| 105,364 | 33,471 | 74,374 | 69,611 |
| 26.0 |
| Gross Short Term lease and Rental Tax |
| 13,194 | 12,636 | 12,602 | 14,237 | 14,278 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
| 2,851 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
| 331,879 | 54,113 | 161,500 | 63,284 | 78,532 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
| 530,564 | 33,718 |
| 33.0 |
| Environmental Protection |
| 549,887 |
|
|
| 516,856 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
| 487,566 | 936,825 | 209,326 | 89,292 | 18,654 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
| 43,961 | 23,582 |
| 26,468 |
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
| 18,000 |
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
| 4,938 | 9,909 | 18,082 | 11,768 | 13,443 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
| 74,374 |
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax |
| 1,501,216 | 1,408,659 | 1,061,945 | 997,529 | 882,253 |
| 45.0 |
| Beer and Wine Tax |
| 14,571 | 44,286 | 45,778 | 44,446 | 43,463 |
| 46.0 |
| Powell Bill |
| 284,260 | 314,031 | 354,222 | 315,718 | 322,203 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 8,203 | 6,713 | 5,552 | 11,752 | 15,671 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
| 212,274 | 106,493 |
| 154,478 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
| 40,000 |
| 2,569 | 99,800 | 60,028 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
| 81,448 |
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
| 119,094 | 45,619 |
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
| 49,293 |
|
|
|
| 60.0 |
| Culture and Recreation |
| 39,148 | 65,971 | 29,688 | 19,293 | 152,200 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
| 135,656 | 142,235 | 124,945 | 107,664 | 104,078 |
| 62.0 | INTERGOV | General Government |
|
|
| 1,458 |
| 122 |
| 63.0 | REVENUES | Public Safety |
| 227,432 | 202,700 | 199,987 | 245,570 | 125,707 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
| 20,685 |
|
|
|
|
| 67.0 |
| Economic and Physical Development |
| 2,574 | 2,728 |
|
| 4,992 |
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
| 61,314 | 23,532 | 65,159 | 51,239 | 38,142 |
| 71.0 | PERMITS | Building Permits |
| 87,962 | 70,421 | 135,112 | 178,425 | 117,688 |
| 72.0 | & FEES | Inspection Fees |
| 1,455 | 1,815 | 2,201 | 1,890 |
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
| 4,810 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties |
| 388,590 | 300,018 | 267,518 | 266,550 | 252,650 |
| 76.0 |
| Airport |
| 458,574 | 245,989 | 620,227 | 301,139 | 241,516 |
| 77.0 |
| Fire Protection Charges |
| 1,639 | 26,929 | 24,475 | 24,316 | 24,316 |
| 78.0 |
| Solid Waste |
| 1,299,491 | 1,261,919 | 1,142,510 | 1,145,198 | 843,342 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
| 342,949 | 355,905 | 334,173 | 334,187 | 354,572 |
| 80.0 |
| Cemeteries |
| 235,233 | 219,875 | 235,950 | 216,475 | 152,170 |
| 81.0 |
| Recreation Service Revenues |
| 157,331 | 168,456 | 291,171 | 303,667 | 396,963 |
| 82.0 |
| Library Service Revenues |
| 18,181 | 17,123 | 14,558 | 14,675 | 12,580 |
| 83.0 |
| Other Cultural and Rec Service Revenues |
| 98,091 | 90,743 |
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
| 5,175 |
|
| 85.0 |
| Other Sales and Services |
| 50,451 | 28,090 | 19,129 | 29,161 | 200,212 |
| 86.0 | UTILITY | Water and Sewer Charges |
| 6,149,705 | 5,878,363 | 5,929,208 | 5,556,361 | 5,619,457 |
| 87.0 | REVENUES | Electric Charges |
| 37,562,358 | 37,296,713 | 35,238,877 | 32,697,652 | 29,483,720 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
| 521,279 | 499,950 | 429,393 | 405,181 | 373,357 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds |
| 85,385 | 244,970 | 638,953 | 835,640 | 626,605 |
| 91.0 |
| Special Assessments |
|
|
|
|
|
|
| 92.0 |
| Private Contributions and Donations |
| 23,387 | 22,443 | 30,672 | 158,514 | 90,031 |
| 93.0 |
| Sales of Materials and Fixed Assets |
| 19,981 | 221,131 | 330,175 | 86,692 | 31,144 |
| 94.0 |
| Sale of Real Property |
|
|
|
| 953,505 |
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution |
| 30,535 |
|
| 8,669 | 4,558 |
| 98.0 |
| Other Miscellaneous Revenues |
| 67,195 | 631,852 | 389,934 | 285,979 | 27,810 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
| 2,154,500 | 743,900 | 1,179,160 | 3,786,274 | 2,108,044 |
| 101.0 |
| Other |
|
|
| 2,867,000 |
| 2,990 |
| 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 |
| -55,369 | 60,309 | 108,265 | 56,819 | 52,126 |
| 106.0 |
| Deposits Other than Utility |
|
| 4,554 | -150 | -225 | 2,919 |
| 107.0 |
| Prepaid Taxes |
| 15,619 |
| 6,937 | -3,761 | -27,232 |
| 108.0 |
| Prepaid Privilege Licenses |
| 1,614 |
| -50,263 | -19,504 | 9,102 |
| 109A | PART 4 | Governing Body - Salaries & Wages |
| 20,034 | 11,724 | 18,422 | 19,418 | 19,620 |
| 109B | GENERAL | Governing Body - Other Direct |
| 18,878 | 4,232 | 15,503 | 7,879 | 17,063 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
| 4,731 | 694 |
| 110A |
| Administration - Salaries & Wages |
| 354,454 | 297,891 | 179,147 | 161,334 | 150,565 |
| 110B |
| Administration - Other Direct |
| 161,376 | 200,406 | 81,019 | 136,901 | 81,003 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
| 4,870 | 101,251 |
|
| 1,442 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
| 465 |
|
|
| 973 |
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
| 87,040 | 39,376 | 151,679 | 144,835 | 169,823 |
| 112B |
| Finance - Other Direct |
| 79,361 | 39,194 | 149,380 | 147,654 | 182,463 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 1,740 |
| 2,218 | 11,982 | 25,089 |
| 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 |
| 121,527 | 85,780 | 131,395 | 169,129 | -30,850 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
| 22,534 | 13,396 | 11,310 | 11,103 | 14,553 |
| 115B |
| Public Buildings - Other Direct |
| 87,516 | 37,116 | 33,289 | 31,103 | 49,538 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
| 114,583 |
|
|
|
|
| 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 |
| 30,153 |
| 74,995 | 74,018 | 44,369 |
| 117B |
| Central Services - Other Direct |
| 26,053 |
| 77,290 | 50,530 | 43,543 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
| 57,926 | 71,052 | 3,762 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
| 549,228 | 417,052 | 422,636 | 504,521 | 350,608 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
| 117,747 | 9,863 | 6,481 |
| 1,063 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages |
| 2,042,895 | 1,872,499 | 1,674,164 | 1,587,030 | 1,481,786 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct |
| 965,343 | 695,244 | 735,885 | 768,543 | 763,748 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 100,750 | 257,036 | 192,959 | 183,481 | 93,008 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
| 234,845 | 201,983 | 196,912 | 175,896 |
| 120B |
| Emergency Communications - Other Direct |
|
| 121,090 | 124,787 | 118,853 | 120,804 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
| 15,490 |
|
| 69,997 |
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
| 123,830 |
|
|
|
|
| 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 |
| 1,019,404 | 1,264,160 | 989,737 | 942,145 | 824,957 |
| 122B |
| Fire - Other Direct |
| 526,160 | 587,258 | 462,699 | 437,466 | 436,146 |
| 122C |
| Fire - Construction |
|
|
| 1,729,264 | 839,665 | 90,404 |
| 122D |
| Fire - Purchase of P,P&E |
|
|
| 169,920 | 14,736 | 790,063 |
| 123A |
| Inspectors - Salaries & Wages |
| 131,665 |
|
|
|
|
| 123B |
| Inspectors - Other Direct |
| 48,105 |
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
| 410,903 | 482,972 | 426,964 | 406,996 | 360,538 |
| 124B |
| Rescue Units - Other Direct |
| 182,274 | 172,423 | 185,340 | 190,390 | 177,050 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
| 15,049 | 118,152 |
|
| 30,019 |
| 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 |
| 276,336 | 379,908 | 222,756 | 216,704 | 246,000 |
| 128B |
| Streets and Highways - Other Direct |
| 146,632 | 251,693 | 202,535 | 198,365 | 201,195 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
| 6,887 | 146,264 | 64,777 | 76,884 |
| 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 |
| 65,322 | 71,132 | 67,843 | 64,346 | 26,903 |
| 130B |
| Powell Bill - Other Direct |
| 275,318 | 84,033 | 130,501 | 465,881 | 8,327 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
| 123,748 |
| 130D |
| Powell Bill - Purchase of P,P&E |
| 38,032 | 134,716 | 54,500 |
|
|
| 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 |
|
|
|
| 22,649 | 42,136 |
| 134B |
| Airport - Other Direct |
| 541,755 | 279,229 | 420,941 | 235,952 | 299,202 |
| 134C |
| Airport - Construction |
|
|
| 248,026 | 588,048 | 37,465 |
| 134D |
| Airport - Purchase of P,P&E |
|
| 25,210 |
|
| 21,593 |
| 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 |
| 371,629 | 395,164 | 354,835 | 337,124 | 294,663 |
| 136B | MENTAL | Solid Waste - Other Direct |
| 714,182 | 662,108 | 600,902 | 575,490 | 507,649 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 325,797 | 5,198 | 41,608 | 38,797 | 46,478 |
| 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 |
| 158,536 | 172,448 | 179,574 | 178,129 | 188,443 |
| 138B |
| Cemeteries - Other Direct |
| 89,826 | 75,908 | 82,231 | 50,685 | 80,238 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
| 10,190 |
| 1,046 |
| 139A |
| Environ. All Other - Salaries & Wages |
| 59,383 |
| 54,913 | 51,619 | 46,816 |
| 139B |
| Environ. All Other - Other Direct |
| 18,399 | 7,422 | 31,394 | 39,517 | 24,638 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
| 6,380 |
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
| 119,777 | 170,482 | 147,152 | 143,184 | 135,068 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
| 56,879 | 107,718 | 59,691 | 62,620 | 93,804 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
| 1,966 |
|
| 5,289 |
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
| 13,099 | 551,376 | 97,742 | 217,454 | 103,502 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
| 569,027 |
| 259,720 |
|
|
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct |
|
|
|
|
| 27,104 |
| 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 |
| 30,791 | 178,964 |
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
| 475,366 |
|
|
|
| 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 |
|
|
| 617,394 | 467,798 |
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages |
| 702,017 | 683,090 | 674,014 | 495,764 | 701,987 |
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 675,972 | 517,741 | 671,438 | 454,455 | 666,191 |
| 153C |
| Recreation & Parks - Construction |
| 5,277 |
| 275,521 |
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
| 44,702 | 150,035 | 82,034 | 122,700 | 95,521 |
| 154A |
| Coliseum - Salaries & Wages |
| 59,297 |
|
| 49,508 | 45,691 |
| 154B |
| Coliseum - Other Direct |
| 21,383 |
| 50,000 | 1,980 | 55,128 |
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
| 27,250 | 72,223 |
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
| 187,760 | 202,560 | 175,337 | 207,667 | 204,446 |
| 156B |
| Libraries - Other Direct |
| 171,562 | 157,653 | 173,848 | 156,942 | 177,236 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
| 69,829 | 23,382 | 92,572 | 3,498 |
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
| 85,621 |
| 193,874 |
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
| 192,541 | 663,041 |
| 172,266 | 391,048 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
| 16,409 |
| 6,995 |
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages |
| 1,118,395 | 1,185,161 | 1,062,506 | 981,432 | 927,637 |
| 158B |
| Water & Sewer - Other Direct |
| 2,823,907 | 2,615,787 | 2,232,842 | 2,029,054 | 2,064,519 |
| 158C |
| Water & Sewer - Construction |
| 750,600 |
| 247,884 | 190,839 | 703,048 |
| 158D |
| Water & Sewer - Purchase of P,P&E |
| 33,122 | 634,854 | 69,946 | 287,966 | 171,018 |
| 159A |
| Electric Power - Salaries & Wages |
| 1,308,003 | 1,424,698 | 1,419,639 | 1,392,333 | 1,302,271 |
| 159B |
| Electric Power - Other Direct |
| 32,433,532 | 32,183,856 | 29,792,241 | 27,881,410 | 26,376,048 |
| 159C |
| Electric Power - Construction |
| 1,526,845 |
| 1,747,530 | 1,347,099 | 1,871,714 |
| 159D |
| Electric Power - Purchase of P,P&E |
| 1,320,342 | 2,493,254 | 930,841 | 1,441,086 | 281,333 |
| 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 |
| 205,105 | 213,878 | 207,855 | 218,429 | 207,524 |
| 161.1B |
| Storm Water - Other Direct |
| 219,466 | 209,956 | 192,877 | 124,205 | 154,259 |
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
| 1,500 | 71,757 | 17,938 | 73,996 | 14,403 |
| 161B | DEBT | Water & Sewer - Interest & Fees |
| 196,109 |
| 2,075,183 | 406,399 | 479,655 |
| 161D | SERVICE | Water & Sewer - Principal |
| 1,331,001 | 1,881,281 |
| 1,795,968 | 1,718,969 |
| 162B |
| Electric - Interest & Fees |
| 113,692 |
| 978,838 | 93,258 | 99,754 |
| 162D |
| Electric - Principal |
| 1,825,063 | 1,153,652 |
| 787,128 | 725,658 |
| 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 |
| 154,549 |
| 2,859,014 | 57,075 | 19,583 |
| 166D |
| All Other - Principal |
| 474,621 | 647,924 |
| 389,071 | 379,255 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
| 9,541 | 10,333 | 14,290 | 5,543 | 4,748 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement |
| 82,360 | 82,082 | 77,485 | 74,917 | 68,273 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
| Municipality |
| County | County | County |
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
| 156 | 156 | 157 |
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
| 7,800 | 7,800 | 7,800 | 7,800 | 7,800 |
| 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 | . | 3,576,629.00 | 3,419,574.00 | 3,350,560.00 | 3,294,683.00 | 2,905,066.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | . | 335,763.00 | 349,593.00 | 369,274.00 | 326,964.00 | 335,224.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 171,639.00 | 133,484.00 | 110,105.00 | 126,191.00 | 54,806.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 69,568 | 73,739 | 90,949 | 66,915 | 98,651 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 0.00 | 93.83 | 94.50 | 94.60 | 94.67 | 95.26 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 0.00 | 95.20 | 96.10 | 96.71 | 96.17 | 98.11 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 0.00 | 79.28 | 78.91 | 75.37 | 79.53 | 70.57 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
| 515,422 | 509,932 | 470,426 |
| 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 |
| 19,255,724 | 18,247,929 | 15,896,426 | 13,301,581 | 12,209,274 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) |
|
| 564,689 |
|
|
|
| 190B | 8 | Expenditures Made During FY - B(1) - B(7) |
|
| 564,689 |
|
|
|
| 191.0 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 192.0 |
| Amount Expended During FY - B(5) and B(7) |
|
| 564,689 |
|
|
|
| 193.0 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues |
| 63,578,800 | 60,317,911 | 60,759,210 | 59,497,637 | 53,590,431 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 3,608,036 | 1,762,730 | 1,730,637 | 2,914,337 | 4,131,050 |
| 194D |
| Amount - Net Revenues |
| 59,970,764 | 58,555,181 | 59,028,573 | 56,583,300 | 49,459,381 |
|
| Calculated amount |
| 59,970,764 | 58,555,181 | 59,028,573 | 56,583,300 | 49,459,381 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures |
| 62,838,757 | 60,240,360 | 60,155,274 | 55,777,837 | 53,233,573 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 3,608,036 | 1,762,730 | 1,730,637 | 2,914,337 | 4,131,050 |
| 195D |
| Amount - Net Expenditures |
| 59,230,721 | 58,477,630 | 58,424,637 | 52,863,500 | 49,102,523 |
|
| Calculated amount |
| 59,230,721 | 58,477,630 | 58,424,637 | 52,863,500 | 49,102,523 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 12,890,000 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 10,994 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
| 908 |
| 874,959,000 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
| 549 |
| 645,987,000 |
|
| 403A |
| Total amount billed in units - Water |
|
| 818 | 806,088 | 835,597,000 |
|
| 403B |
| Total amount billed in units - Sewer |
|
| 375 | 439,672 | 407,501,000 |
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
| 171 | 175,459 | 191,428,000 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 28,428,000 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 30,066,000 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 12,890,000 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 7,287,000 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 427,914,000 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
| 47,695,000 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk |
|
| 2,839,311 | 2,739,065 | 2,837,850 |
|
| 408A |
| Dollars related to 403A above |
|
| 2,670,914 | 1,380,993 | 2,682,962 |
|
| 408B |
| Dollars related to 403B above |
|
| 1,185,852 | 1,155,244 | 961,981 |
|
| 409A |
| Dollars related to 404A above |
|
| 1,417,817 | 1,446,984 | 1,241,911 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 348,478 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 219,218 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 110,316 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 84,052 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 440,885 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 230,752 |
|
| 412B |
| Dollars related to 407B above |
|
| 4,027 | 3,981 |
|
|
| 421A |
| Number of residential accounts billed - Water |
|
| 3,860 | 3,803 |
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
| 1,063 | 1,061 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
| 965 | 949 |
|
|
| 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 | Matt Rauschenbach |
|
|
| 951.0 |
| Title | Assistant City Manager/CFO |
|
|
| 952.0 |
| Date |
|
|
|
|
|
|
| 953.0 |
| Contact | Anita C. Radcliffe |
|
|
| 954.0 |
| Title | Assistant Finance Director |
|
|
| 955.0 |
| Phone | 252-975-9301 |
|
|
|
|
|
| 956.0 |
| Fax | 252-946-1965 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|